{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["------","VXXXXX","징수실적"],"read":"whole","date_system":"1900"}

{"sheet":"------","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true}

{"sheet":"VXXXXX","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true}

{"sheet":"징수실적","index":2,"n_rows":48,"n_cols":18,"rows_kept":48,"merged":[[0,6,1,13],[2,1,2,2],[4,0,5,3],[4,4,4,5],[4,6,4,7],[4,8,4,9],[4,10,4,11],[4,12,5,12],[4,13,4,15],[4,16,4,17],[6,0,8,0],[6,1,6,3],[7,1,7,3],[8,1,8,3],[9,0,43,0],[9,1,9,3],[10,1,29,1],[10,2,10,3],[11,2,11,3],[12,2,14,2],[15,2,17,2],[18,2,18,3],[19,2,19,3],[20,2,20,3],[21,2,21,3],[22,2,22,3],[23,2,29,2],[30,1,43,1],[30,2,30,3],[31,2,31,3],[32,2,32,3],[33,2,35,2],[36,2,36,3],[37,2,37,3],[38,2,38,3],[39,2,39,3],[40,2,40,3],[41,2,41,3],[42,2,42,3],[43,2,43,3],[44,0,47,0],[44,1,44,3],[45,1,45,3],[46,1,46,3],[47,1,47,3]]}
[{"$nulls":6},"2014년  6월분 지방세 징수실적 보고서 (2014 회계)"]
[]
[]
[{"$nulls":17},"(단위 : 천원)"]
["구    분",{"$nulls":3},"목 표액 (예산액)",null,"부     과     액",null,"징     수     액",null,"불납결손액",null,"미 수 납 액","징 수 비 율",null,null,"과오납 환부액"]
[{"$nulls":4},"당  초","최  종","본월분","누   계","본월분","누   계","본월분","누   계",null,"대목표\n(당초)","대목표\n(최종)","대부과","본월분","누   계"]
["총\n\n괄","합       계",null,null,{"$f":"SUM(E8:E9)","v":{"v":257840400,"d":"257,840,400"}},0,{"$f":"SUM(G8:G9)","v":{"v":26329393,"d":"26,329,393"}},{"v":143488304,"d":"143,488,304"},{"v":23017379,"d":"23,017,379"},{"$f":"SUM(J8:J9)","v":{"v":127100204,"d":"127,100,204"}},{"v":898918,"d":"898,918"},{"v":1327160,"d":"1,327,160"},{"v":15060940,"d":"15,060,940"},{"$f":"+J7/E7*100","v":{"v":49.294138544619074,"d":"49.3"}},{"$f":"+J7/F7*100","v":{"$error":"#DIV/0!"}},{"$f":"+J7/H7*100","v":{"v":88.5787903660775,"d":"88.6"}},{"$f":"SUM(Q8:Q9)","v":{"v":1034566,"d":"1,034,566"}},{"$f":"SUM(R8:R9)","v":{"v":2591673,"d":"2,591,673"}}]
[null,"도       세",null,null,{"$f":"E11+E46+E47","v":{"v":97460400,"d":"97,460,400"}},0,{"v":7783376,"d":"7,783,376"},{"v":45331128,"d":"45,331,128"},{"v":7145690,"d":"7,145,690"},{"v":40785834,"d":"40,785,834"},{"v":212279,"d":"212,279"},{"v":244195,"d":"244,195"},{"v":4301099,"d":"4,301,099"},{"v":41.84862159400126,"d":"41.8"},{"$error":"#DIV/0!"},{"v":89.97312839865799,"d":"90.0"},{"$f":"Q11+Q46+Q47","v":{"v":25029,"d":"25,029"}},{"$f":"R11+R46+R47","v":{"v":259886,"d":"259,886"}}]
[null,"시  군  세",null,null,{"$f":"E31+E48","v":{"v":160380000,"d":"160,380,000"}},{"$f":"F31+F48","v":0},{"v":18546017,"d":"18,546,017"},{"v":98157176,"d":"98,157,176"},{"v":15871689,"d":"15,871,689"},{"v":86314370,"d":"86,314,370"},{"v":686639,"d":"686,639"},{"v":1082965,"d":"1,082,965"},{"v":10759841,"d":"10,759,841"},{"v":53.818661927921184,"d":"53.8"},{"$error":"#DIV/0!"},{"v":87.93485460502653,"d":"87.9"},{"$f":"Q31+Q48","v":{"v":1009537,"d":"1,009,537"}},{"$f":"R31+R48","v":{"v":2331787,"d":"2,331,787"}}]
["현\n\n\n\n\n년\n\n\n\n\n도","계",null,null,{"$f":"SUM(E11,E31)","v":{"v":256412900,"d":"256,412,900"}},0,{"v":27242543,"d":"27,242,543"},{"v":132786396,"d":"132,786,396"},{"v":23508244,"d":"23,508,244"},{"v":127356865,"d":"127,356,865"},615,615,{"v":5428916,"d":"5,428,916"},{"v":49.668665266061105,"d":"49.7"},{"$error":"#DIV/0!"},{"v":95.91107887286887,"d":"95.9"},{"$f":"SUM(Q11,Q31)","v":{"v":81833,"d":"81,833"}},{"$f":"SUM(R11,R31)","v":{"v":470662,"d":"470,662"}}]
[null,"도\n\n\n\n세","소    계",null,{"$f":"SUM(E12,E13,E16,E19:E23,E24)","v":{"v":96912900,"d":"96,912,900"}},0,{"v":7775628,"d":"7,775,628"},{"v":42220608,"d":"42,220,608"},{"v":7056932,"d":"7,056,932"},{"v":40405873,"d":"40,405,873"},114,114,{"v":1814621,"d":"1,814,621"},{"v":41.69297688955753,"d":"41.7"},{"$error":"#DIV/0!"},{"v":95.7017790932807,"d":"95.7"},{"$f":"SUM(Q12,Q13,Q16,Q19:Q23,Q24)","v":{"v":23047,"d":"23,047"}},{"$f":"SUM(R12,R13,R16,R19:R23,R24)","v":{"v":231361,"d":"231,361"}}]
[null,null,"취  득  세",null,{"v":62365100,"d":"62,365,100"},null,{"v":3250816,"d":"3,250,816"},{"v":28723822,"d":"28,723,822"},{"v":3225119,"d":"3,225,119"},{"v":27748734,"d":"27,748,734"},null,null,{"$f":"H12-J12-L12","v":{"v":975088,"d":"975,088"}},{"v":44.49401027177059,"d":"44.5"},{"$error":"#DIV/0!"},{"v":96.60529855671713,"d":"96.6"},{"v":17230,"d":"17,230"},{"v":117931,"d":"117,931"}]
[null,null,"등  록\n면허세","소     계",{"$f":"SUM(E14:E15)","v":{"v":5837800,"d":"5,837,800"}},0,{"v":347977,"d":"347,977"},{"v":3579464,"d":"3,579,464"},{"v":356093,"d":"356,093"},{"v":3530556,"d":"3,530,556"},77,77,{"v":48831,"d":"48,831"},{"v":60.47750865051903,"d":"60.5"},{"$error":"#DIV/0!"},{"v":98.63365017779199,"d":"98.6"},{"$f":"SUM(Q14:Q15)","v":252},{"$f":"SUM(R14:R15)","v":{"v":83707,"d":"83,707"}}]
[{"$nulls":3},"등록분",{"v":5344800,"d":"5,344,800"},null,{"v":330114,"d":"330,114"},{"v":2800494,"d":"2,800,494"},{"v":330113,"d":"330,113"},{"v":2800480,"d":"2,800,480"},null,null,{"$f":"H14-J14-L14","v":14},{"v":52.39634785211794,"d":"52.4"},{"$error":"#DIV/0!"},{"v":99.99950008819873,"d":"100.0"},236,{"v":7017,"d":"7,017"}]
[{"$nulls":3},"면허분",{"v":493000,"d":"493,000"},null,{"v":17863,"d":"17,863"},{"v":778970,"d":"778,970"},{"v":25980,"d":"25,980"},{"v":730076,"d":"730,076"},77,77,{"$f":"H15-J15-L15","v":{"v":48817,"d":"48,817"}},{"v":148.08843813387423,"d":"148.1"},{"$error":"#DIV/0!"},{"v":93.72324993260331,"d":"93.7"},16,{"v":76690,"d":"76,690"}]
[null,null,"지  역\n자  원\n시설세","소     계",{"$f":"SUM(E17:E18)","v":{"v":6260000,"d":"6,260,000"}},0,{"v":115888,"d":"115,888"},{"v":413138,"d":"413,138"},{"v":106053,"d":"106,053"},{"v":402563,"d":"402,563"},0,0,{"v":10575,"d":"10,575"},{"v":6.430718849840256,"d":"6.4"},{"$error":"#DIV/0!"},{"v":97.44032260406934,"d":"97.4"},{"$f":"SUM(Q17:Q18)","v":0},{"$f":"SUM(R17:R18)","v":0}]
[{"$nulls":3},"특정자원",{"v":55000,"d":"55,000"},null,{"v":105396,"d":"105,396"},{"v":400616,"d":"400,616"},{"v":105689,"d":"105,689"},{"v":400169,"d":"400,169"},null,null,{"$f":"H17-J17-L17","v":447},{"v":727.58,"d":"727.6"},{"$error":"#DIV/0!"},{"v":99.88842183038122,"d":"99.9"}]
[{"$nulls":3},"특정부동산",{"v":6205000,"d":"6,205,000"},null,{"v":10492,"d":"10,492"},{"v":12522,"d":"12,522"},364,{"v":2394,"d":"2,394"},null,null,{"v":10128,"d":"10,128"},{"v":0.03858178887993553,"d":"0.0"},{"$error":"#DIV/0!"},{"v":19.11835170100623,"d":"19.1"}]
[null,null,"지방소비세",{"$nulls":9},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"등  록  세",{"$nulls":3},{"v":27490,"d":"27,490"},{"v":161732,"d":"161,732"},{"v":8670,"d":"8,670"},{"v":141599,"d":"141,599"},null,null,{"v":20133,"d":"20,133"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":87.55162862018648,"d":"87.6"},18,200]
[null,null,"면  허  세",{"$nulls":9},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"공동시설세",{"$nulls":4},{"v":2014,"d":"2,014"},null,{"v":2014,"d":"2,014"},null,null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"지역개발세",{"$nulls":9},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"지\n방\n교\n육\n세","소     계",{"$f":"SUM(E25:E30)","v":{"v":22450000,"d":"22,450,000"}},{"$f":"SUM(F25:F30)","v":0},{"v":4033457,"d":"4,033,457"},{"v":9340438,"d":"9,340,438"},{"v":3360997,"d":"3,360,997"},{"v":8580407,"d":"8,580,407"},37,37,{"v":759994,"d":"759,994"},{"v":38.22007572383074,"d":"38.2"},{"$error":"#DIV/0!"},{"v":91.86300471134223,"d":"91.9"},{"$f":"SUM(Q25:Q30)","v":{"v":5547,"d":"5,547"}},{"$f":"SUM(R25:R30)","v":{"v":29523,"d":"29,523"}}]
[{"$nulls":3},"취득세분",{"v":3619000,"d":"3,619,000"},null,{"v":155116,"d":"155,116"},{"v":1597563,"d":"1,597,563"},{"v":155392,"d":"155,392"},{"v":1529578,"d":"1,529,578"},null,null,{"$f":"H25-J25-L25","v":{"v":67985,"d":"67,985"}},{"v":42.26521138436032,"d":"42.3"},{"$error":"#DIV/0!"},{"v":95.74445577420107,"d":"95.7"},{"v":1640,"d":"1,640"},{"v":9500,"d":"9,500"}]
[{"$nulls":3},"등록면허세분",{"v":1586000,"d":"1,586,000"},null,{"v":64056,"d":"64,056"},{"v":533308,"d":"533,308"},{"v":60522,"d":"60,522"},{"v":529527,"d":"529,527"},null,null,{"v":3781,"d":"3,781"},{"v":33.38757881462799,"d":"33.4"},{"$error":"#DIV/0!"},{"v":99.29102882386913,"d":"99.3"},51,{"v":1440,"d":"1,440"}]
[{"$nulls":3},"주민세분",{"v":95000,"d":"95,000"},null,85,90,65,70,null,null,20,{"v":0.0736842105263158,"d":"0.1"},{"$error":"#DIV/0!"},{"v":77.77777777777779,"d":"77.8"}]
[{"$nulls":3},"재산세분",{"v":3000000,"d":"3,000,000"},null,{"v":6070,"d":"6,070"},{"v":24009,"d":"24,009"},528,{"v":18465,"d":"18,465"},null,null,{"v":5544,"d":"5,544"},{"v":0.6154999999999999,"d":"0.6"},{"$error":"#DIV/0!"},{"v":76.90865925278021,"d":"76.9"}]
[{"$nulls":3},"자동차세분",{"v":5750000,"d":"5,750,000"},null,{"v":2551631,"d":"2,551,631"},{"v":3583697,"d":"3,583,697"},{"v":1887991,"d":"1,887,991"},{"v":2900996,"d":"2,900,996"},37,37,{"v":682664,"d":"682,664"},{"v":50.452104347826086,"d":"50.5"},{"$error":"#DIV/0!"},{"v":80.94981244229074,"d":"80.9"},{"v":3856,"d":"3,856"},{"v":18583,"d":"18,583"}]
[{"$nulls":3},"담배소비세분",{"v":8400000,"d":"8,400,000"},null,{"v":1256499,"d":"1,256,499"},{"v":3601771,"d":"3,601,771"},{"v":1256499,"d":"1,256,499"},{"v":3601771,"d":"3,601,771"},null,null,0,{"v":42.87822619047619,"d":"42.9"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,"시\n\n\n군\n\n\n세","소    계",null,{"$f":"SUM(E32,E33,E34,E37:E44)","v":{"v":159500000,"d":"159,500,000"}},{"$f":"SUM(F32,F33,F34,F37:F44)","v":0},{"v":19466915,"d":"19,466,915"},{"$f":"SUM(H32,H33,H34,H37:H44)","v":{"v":90565788,"d":"90,565,788"}},{"v":16451312,"d":"16,451,312"},{"v":86950992,"d":"86,950,992"},501,501,{"v":3614295,"d":"3,614,295"},{"v":54.514728526645776,"d":"54.5"},{"$error":"#DIV/0!"},{"v":96.00865174385719,"d":"96.0"},{"$f":"SUM(Q32,Q33,Q34,Q37:Q44)","v":{"v":58786,"d":"58,786"}},{"$f":"SUM(R32,R33,R34,R37:R44)","v":{"v":239301,"d":"239,301"}}]
[null,null,"주  민  세",null,{"v":2950000,"d":"2,950,000"},null,{"v":488952,"d":"488,952"},{"v":2847965,"d":"2,847,965"},{"v":489921,"d":"489,921"},{"v":2846833,"d":"2,846,833"},null,null,{"$f":"H32-J32-L32","v":{"v":1132,"d":"1,132"}},{"v":96.50281355932204,"d":"96.5"},{"$error":"#DIV/0!"},{"v":99.96025232051657,"d":"100.0"}]
[null,null,"재  산  세",null,{"v":28000000,"d":"28,000,000"},null,{"v":43901,"d":"43,901"},{"v":135982,"d":"135,982"},{"v":4100,"d":"4,100"},{"v":96168,"d":"96,168"},null,null,{"$f":"H33-J33-L33","v":{"v":39814,"d":"39,814"}},{"v":0.34345714285714285,"d":"0.3"},{"$error":"#DIV/0!"},{"v":70.72112485476019,"d":"70.7"}]
[null,null,"자동 \n차세","소     계",{"$f":"SUM(E35:E36)","v":{"v":43300000,"d":"43,300,000"}},{"$f":"SUM(F35:F36)","v":0},{"v":11505875,"d":"11,505,875"},{"v":25480893,"d":"25,480,893"},{"v":9081463,"d":"9,081,463"},{"v":22988869,"d":"22,988,869"},123,123,{"v":2491901,"d":"2,491,901"},{"v":53.09207621247113,"d":"53.1"},{"$error":"#DIV/0!"},{"v":90.22002878784508,"d":"90.2"},{"$f":"SUM(Q35:Q36)","v":{"v":13549,"d":"13,549"}},{"$f":"SUM(R35:R36)","v":{"v":65308,"d":"65,308"}}]
[{"$nulls":3},"자동차분",{"v":18000000,"d":"18,000,000"},null,{"v":9448951,"d":"9,448,951"},{"v":13021899,"d":"13,021,899"},{"v":7024539,"d":"7,024,539"},{"v":10529875,"d":"10,529,875"},123,123,{"$f":"H35-J35-L35","v":{"v":2491901,"d":"2,491,901"}},{"v":58.49930555555556,"d":"58.5"},{"$error":"#DIV/0!"},{"v":80.8628219278924,"d":"80.9"},{"v":13549,"d":"13,549"},{"v":65308,"d":"65,308"}]
[{"$nulls":3},"주 행 분",{"v":25300000,"d":"25,300,000"},null,{"v":2056924,"d":"2,056,924"},{"v":12458994,"d":"12,458,994"},{"v":2056924,"d":"2,056,924"},{"v":12458994,"d":"12,458,994"},null,null,0,{"v":49.24503557312253,"d":"49.2"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"담배소비세",null,{"v":16300000,"d":"16,300,000"},null,{"v":2513010,"d":"2,513,010"},{"v":7203567,"d":"7,203,567"},{"v":2513010,"d":"2,513,010"},{"v":7203567,"d":"7,203,567"},null,null,0,{"v":44.19366257668712,"d":"44.2"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"지방소득세",null,{"v":68950000,"d":"68,950,000"},null,{"v":4915177,"d":"4,915,177"},{"v":54896188,"d":"54,896,188"},{"v":4362818,"d":"4,362,818"},{"v":53814362,"d":"53,814,362"},378,378,{"v":1081448,"d":"1,081,448"},{"v":78.04838578680203,"d":"78.0"},{"$error":"#DIV/0!"},{"v":98.02932400333518,"d":"98.0"},{"v":45237,"d":"45,237"},{"v":173993,"d":"173,993"}]
[null,null,"주  행  세",{"$nulls":9},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"농업소득세",{"$nulls":9},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"도  축  세",{"$nulls":9},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"종합토지세",{"$nulls":9},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"도시계획세",{"$nulls":4},{"v":1193,"d":"1,193"},null,{"v":1193,"d":"1,193"},null,null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"사 업 소세",{"$nulls":9},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["과\n\n년\n\n도","계",null,null,{"$f":"SUM(E46:E48)","v":{"v":1427500,"d":"1,427,500"}},{"$f":"SUM(F46:F48)","v":0},{"v":-913150,"d":"-913,150"},{"v":10701908,"d":"10,701,908"},{"v":-490865,"d":"-490,865"},{"v":-256661,"d":"-256,661"},{"v":898303,"d":"898,303"},{"v":1326545,"d":"1,326,545"},{"v":9632024,"d":"9,632,024"},{"v":-17.979754816112084,"d":"-18.0"},{"$error":"#DIV/0!"},{"v":-2.3982732798674777,"d":"-2.4"},{"$f":"SUM(Q46:Q48)","v":{"v":952733,"d":"952,733"}},{"$f":"SUM(R46:R48)","v":{"v":2121011,"d":"2,121,011"}}]
[null,"도      세",null,null,{"v":247500,"d":"247,500"},null,{"v":7746,"d":"7,746"},{"v":1779263,"d":"1,779,263"},{"v":18464,"d":"18,464"},{"v":89331,"d":"89,331"},{"v":172486,"d":"172,486"},{"v":192316,"d":"192,316"},{"$f":"H46-J46-L46","v":{"v":1497616,"d":"1,497,616"}},{"v":36.093333333333334,"d":"36.1"},{"$error":"#DIV/0!"},{"v":5.0206742904224955,"d":"5.0"},{"v":1194,"d":"1,194"},{"v":25619,"d":"25,619"}]
[null,"지방교육세",null,null,{"v":300000,"d":"300,000"},null,2,{"v":1331257,"d":"1,331,257"},{"v":70294,"d":"70,294"},{"v":290630,"d":"290,630"},{"v":39679,"d":"39,679"},{"v":51765,"d":"51,765"},{"$f":"H47-J47-L47","v":{"v":988862,"d":"988,862"}},{"v":96.87666666666667,"d":"96.9"},{"$error":"#DIV/0!"},{"v":21.831246708937492,"d":"21.8"},788,{"v":2906,"d":"2,906"}]
[null,"시  군  세",null,null,{"v":880000,"d":"880,000"},null,{"v":-920898,"d":"-920,898"},{"v":7591388,"d":"7,591,388"},{"v":-579623,"d":"-579,623"},{"v":-636622,"d":"-636,622"},{"v":686138,"d":"686,138"},{"v":1082464,"d":"1,082,464"},{"$f":"H48-J48-L48","v":{"v":7145546,"d":"7,145,546"}},{"v":-72.34340909090909,"d":"-72.3"},{"$error":"#DIV/0!"},{"v":-8.38610804769826,"d":"-8.4"},{"v":950751,"d":"950,751"},{"v":2092486,"d":"2,092,486"}]