{"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]]}
[{"$nulls":6},"2014년  13월분 지방세 징수실적 보고서 (2014 회계)"]
[]
[]
[{"$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,{"$f":"SUM(E8:E9)","v":{"v":257840400,"d":"257,840,400"}},{"v":265960400,"d":"265,960,400"},{"$f":"SUM(G8:G9)","v":{"v":-1077296,"d":"-1,077,296"}},{"v":281612728,"d":"281,612,728"},{"v":914977,"d":"914,977"},{"$f":"SUM(J8:J9)","v":{"v":267379170,"d":"267,379,170"}},0,{"v":1504110,"d":"1,504,110"},{"v":12729448,"d":"12,729,448"},{"$f":"+J7/E7*100","v":{"v":103.69948619378499,"d":"103.7"}},{"$f":"+J7/F7*100","v":{"v":100.53345159655348,"d":"100.5"}},{"$f":"+J7/H7*100","v":{"v":94.94569790893827,"d":"94.9"}},{"$f":"SUM(Q8:Q9)","v":{"v":1183743,"d":"1,183,743"}},{"$f":"SUM(R8:R9)","v":{"v":5271624,"d":"5,271,624"}}]
[null,"도       세",null,null,{"$f":"E11+E46+E47","v":{"v":97460400,"d":"97,460,400"}},{"v":97460400,"d":"97,460,400"},{"v":-1097227,"d":"-1,097,227"},{"v":97600599,"d":"97,600,599"},{"v":-562670,"d":"-562,670"},{"v":94151442,"d":"94,151,442"},0,{"v":324140,"d":"324,140"},{"v":3125017,"d":"3,125,017"},{"v":96.6048179568317,"d":"96.6"},{"v":96.6048179568317,"d":"96.6"},{"v":96.46604935283236,"d":"96.5"},{"$f":"Q11+Q46+Q47","v":{"v":1118557,"d":"1,118,557"}},{"$f":"R11+R46+R47","v":{"v":1699306,"d":"1,699,306"}}]
[null,"시  군  세",null,null,{"$f":"E31+E48","v":{"v":160380000,"d":"160,380,000"}},{"$f":"F31+F48","v":{"v":168500000,"d":"168,500,000"}},{"v":19931,"d":"19,931"},{"v":184012129,"d":"184,012,129"},{"v":1477647,"d":"1,477,647"},{"v":173227728,"d":"173,227,728"},0,{"v":1179970,"d":"1,179,970"},{"v":9604431,"d":"9,604,431"},{"v":108.01080433969324,"d":"108.0"},{"v":102.80577329376854,"d":"102.8"},{"v":94.13929882850277,"d":"94.1"},{"$f":"Q31+Q48","v":{"v":65186,"d":"65,186"}},{"$f":"R31+R48","v":{"v":3572318,"d":"3,572,318"}}]
["현\n\n\n\n\n년\n\n\n\n\n도","계",null,null,{"$f":"SUM(E11,E31)","v":{"v":256412900,"d":"256,412,900"}},{"v":264412900,"d":"264,412,900"},{"v":55397,"d":"55,397"},{"v":272569019,"d":"272,569,019"},{"v":1803350,"d":"1,803,350"},{"v":267755210,"d":"267,755,210"},0,878,{"v":4812931,"d":"4,812,931"},{"v":104.42345529417591,"d":"104.4"},{"v":101.264049522546,"d":"101.3"},{"v":98.23391190324531,"d":"98.2"},{"$f":"SUM(Q11,Q31)","v":{"v":31444,"d":"31,444"}},{"$f":"SUM(R11,R31)","v":{"v":1277073,"d":"1,277,073"}}]
[null,"도\n\n\n\n세","소    계",null,{"$f":"SUM(E12,E13,E16,E19:E23,E24)","v":{"v":96912900,"d":"96,912,900"}},{"v":96912900,"d":"96,912,900"},{"v":4841,"d":"4,841"},{"v":95636949,"d":"95,636,949"},{"v":423972,"d":"423,972"},{"v":94475862,"d":"94,475,862"},0,118,{"v":1160969,"d":"1,160,969"},{"v":97.48533167411149,"d":"97.5"},{"v":97.48533167411149,"d":"97.5"},{"v":98.78594307729327,"d":"98.8"},{"$f":"SUM(Q12,Q13,Q16,Q19:Q23,Q24)","v":{"v":8848,"d":"8,848"}},{"$f":"SUM(R12,R13,R16,R19:R23,R24)","v":{"v":468057,"d":"468,057"}}]
[null,null,"취  득  세",null,{"v":62365100,"d":"62,365,100"},{"v":62365100,"d":"62,365,100"},{"v":-6758,"d":"-6,758"},{"v":57254575,"d":"57,254,575"},{"v":31488,"d":"31,488"},{"v":56885935,"d":"56,885,935"},null,null,{"$f":"H12-J12-L12","v":{"v":368640,"d":"368,640"}},{"v":91.21437310290531,"d":"91.2"},{"v":91.21437310290531,"d":"91.2"},{"v":99.356138788909,"d":"99.4"},{"v":1932,"d":"1,932"},{"v":260226,"d":"260,226"}]
[null,null,"등  록\n면허세","소     계",{"$f":"SUM(E14:E15)","v":{"v":5837800,"d":"5,837,800"}},{"v":5837800,"d":"5,837,800"},-520,{"v":6537787,"d":"6,537,787"},{"v":2937,"d":"2,937"},{"v":6516523,"d":"6,516,523"},0,77,{"v":21187,"d":"21,187"},{"v":111.62634896707664,"d":"111.6"},{"v":111.62634896707664,"d":"111.6"},{"v":99.67475232827255,"d":"99.7"},{"$f":"SUM(Q14:Q15)","v":565},{"$f":"SUM(R14:R15)","v":{"v":95198,"d":"95,198"}}]
[{"$nulls":3},"등록분",{"v":5344800,"d":"5,344,800"},{"v":5344800,"d":"5,344,800"},-264,{"v":5623581,"d":"5,623,581"},-304,{"v":5623581,"d":"5,623,581"},null,null,{"$f":"H14-J14-L14","v":0},{"v":105.21592950157161,"d":"105.2"},{"v":105.21592950157161,"d":"105.2"},{"v":100,"d":"100.0"},304,{"v":18149,"d":"18,149"}]
[{"$nulls":3},"면허분",{"v":493000,"d":"493,000"},{"v":493000,"d":"493,000"},-256,{"v":914206,"d":"914,206"},{"v":3241,"d":"3,241"},{"v":892942,"d":"892,942"},null,77,{"$f":"H15-J15-L15","v":{"v":21187,"d":"21,187"}},{"v":181.12413793103448,"d":"181.1"},{"v":181.12413793103448,"d":"181.1"},{"v":97.67404720599077,"d":"97.7"},261,{"v":77049,"d":"77,049"}]
[null,null,"지  역\n자  원\n시설세","소     계",{"$f":"SUM(E17:E18)","v":{"v":6260000,"d":"6,260,000"}},{"v":6260000,"d":"6,260,000"},{"v":1217,"d":"1,217"},{"v":8650557,"d":"8,650,557"},{"v":20002,"d":"20,002"},{"v":8521310,"d":"8,521,310"},0,0,{"v":129247,"d":"129,247"},{"v":136.12316293929712,"d":"136.1"},{"v":136.12316293929712,"d":"136.1"},{"v":98.50591123785439,"d":"98.5"},{"$f":"SUM(Q17:Q18)","v":0},{"$f":"SUM(R17:R18)","v":{"v":25024,"d":"25,024"}}]
[{"$nulls":3},"특정자원",{"v":55000,"d":"55,000"},{"v":55000,"d":"55,000"},null,{"v":1116000,"d":"1,116,000"},266,{"v":1115506,"d":"1,115,506"},null,null,{"$f":"H17-J17-L17","v":494},{"v":2028.1927272727273,"d":"2,028.2"},{"v":2028.1927272727273,"d":"2,028.2"},{"v":99.95573476702509,"d":"100.0"}]
[{"$nulls":3},"특정부동산",{"v":6205000,"d":"6,205,000"},{"v":6205000,"d":"6,205,000"},{"v":1217,"d":"1,217"},{"v":7534557,"d":"7,534,557"},{"v":19736,"d":"19,736"},{"v":7405804,"d":"7,405,804"},null,null,{"v":128753,"d":"128,753"},{"v":119.35219983883965,"d":"119.4"},{"v":119.35219983883965,"d":"119.4"},{"v":98.29116695248308,"d":"98.3"},null,{"v":25024,"d":"25,024"}]
[null,null,"지방소비세",{"$nulls":9},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"등  록  세",{"$nulls":3},-305,{"v":248544,"d":"248,544"},-194,{"v":248531,"d":"248,531"},null,null,13,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":99.99476953778807,"d":"100.0"},309,745]
[null,null,"면  허  세",{"$nulls":9},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"공동시설세",{"$nulls":4},{"v":2017,"d":"2,017"},null,{"v":2017,"d":"2,017"},null,null,0,{"$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"}},{"$f":"SUM(F25:F30)","v":{"v":22450000,"d":"22,450,000"}},{"v":11207,"d":"11,207"},{"v":22943469,"d":"22,943,469"},{"v":369739,"d":"369,739"},{"v":22301546,"d":"22,301,546"},0,41,{"v":641882,"d":"641,882"},{"v":99.33873496659243,"d":"99.3"},{"v":99.33873496659243,"d":"99.3"},{"v":97.2021536934977,"d":"97.2"},{"$f":"SUM(Q25:Q30)","v":{"v":6042,"d":"6,042"}},{"$f":"SUM(R25:R30)","v":{"v":86864,"d":"86,864"}}]
[{"$nulls":3},"취득세분",{"v":3619000,"d":"3,619,000"},{"v":3619000,"d":"3,619,000"},-114,{"v":3223326,"d":"3,223,326"},{"v":1347,"d":"1,347"},{"v":3202731,"d":"3,202,731"},null,null,{"$f":"H25-J25-L25","v":{"v":20595,"d":"20,595"}},{"v":88.49767891682785,"d":"88.5"},{"v":88.49767891682785,"d":"88.5"},{"v":99.36106369631865,"d":"99.4"},26,{"v":18787,"d":"18,787"}]
[{"$nulls":3},"등록면허세분",{"v":1586000,"d":"1,586,000"},{"v":1586000,"d":"1,586,000"},-114,{"v":1035360,"d":"1,035,360"},-101,{"v":1035357,"d":"1,035,357"},null,null,3,{"v":65.28102143757881,"d":"65.3"},{"v":65.28102143757881,"d":"65.3"},{"v":99.99971024571164,"d":"100.0"},122,{"v":3761,"d":"3,761"}]
[{"$nulls":3},"주민세분",{"v":95000,"d":"95,000"},{"v":95000,"d":"95,000"},-5,{"v":127033,"d":"127,033"},{"v":1725,"d":"1,725"},{"v":111920,"d":"111,920"},null,null,{"v":15113,"d":"15,113"},{"v":117.81052631578947,"d":"117.8"},{"v":117.81052631578947,"d":"117.8"},{"v":88.10309132272717,"d":"88.1"},null,62]
[{"$nulls":3},"재산세분",{"v":3000000,"d":"3,000,000"},{"v":3000000,"d":"3,000,000"},{"v":-2128,"d":"-2,128"},{"v":4201439,"d":"4,201,439"},{"v":13980,"d":"13,980"},{"v":4099400,"d":"4,099,400"},null,4,{"v":102035,"d":"102,035"},{"v":136.64666666666668,"d":"136.6"},{"v":136.64666666666668,"d":"136.6"},{"v":97.57133210788018,"d":"97.6"},{"v":2823,"d":"2,823"},{"v":25305,"d":"25,305"}]
[{"$nulls":3},"자동차세분",{"v":5750000,"d":"5,750,000"},{"v":5750000,"d":"5,750,000"},{"v":13568,"d":"13,568"},{"v":6124706,"d":"6,124,706"},{"v":352788,"d":"352,788"},{"v":5620533,"d":"5,620,533"},null,37,{"v":504136,"d":"504,136"},{"v":97.7484,"d":"97.7"},{"v":97.7484,"d":"97.7"},{"v":91.76820895566252,"d":"91.8"},{"v":3071,"d":"3,071"},{"v":38949,"d":"38,949"}]
[{"$nulls":3},"담배소비세분",{"v":8400000,"d":"8,400,000"},{"v":8400000,"d":"8,400,000"},null,{"v":8231605,"d":"8,231,605"},null,{"v":8231605,"d":"8,231,605"},null,null,0,{"v":97.99529761904762,"d":"98.0"},{"v":97.99529761904762,"d":"98.0"},{"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":{"v":167500000,"d":"167,500,000"}},{"v":50556,"d":"50,556"},{"$f":"SUM(H32,H33,H34,H37:H44)","v":{"v":176932070,"d":"176,932,070"}},{"v":1379378,"d":"1,379,378"},{"v":173279348,"d":"173,279,348"},0,760,{"v":3651962,"d":"3,651,962"},{"v":108.63908965517241,"d":"108.6"},{"v":103.45035701492537,"d":"103.5"},{"v":97.93552293826664,"d":"97.9"},{"$f":"SUM(Q32,Q33,Q34,Q37:Q44)","v":{"v":22596,"d":"22,596"}},{"$f":"SUM(R32,R33,R34,R37:R44)","v":{"v":809016,"d":"809,016"}}]
[null,null,"주  민  세",null,{"v":2950000,"d":"2,950,000"},{"v":9550000,"d":"9,550,000"},108,{"v":9503235,"d":"9,503,235"},{"v":21508,"d":"21,508"},{"v":9335954,"d":"9,335,954"},null,null,{"$f":"H32-J32-L32","v":{"v":167281,"d":"167,281"}},{"v":316.4730169491525,"d":"316.5"},{"v":97.75868062827226,"d":"97.8"},{"v":98.2397467809646,"d":"98.2"},null,{"v":2027,"d":"2,027"}]
[null,null,"재  산  세",null,{"v":28000000,"d":"28,000,000"},{"v":32000000,"d":"32,000,000"},{"v":-1131,"d":"-1,131"},{"v":33745632,"d":"33,745,632"},{"v":114650,"d":"114,650"},{"v":32999200,"d":"32,999,200"},null,35,{"$f":"H33-J33-L33","v":{"v":746397,"d":"746,397"}},{"v":117.85428571428571,"d":"117.9"},{"v":103.1225,"d":"103.1"},{"v":97.78806335587373,"d":"97.8"},{"v":7801,"d":"7,801"},{"v":123208,"d":"123,208"}]
[null,null,"자동 \n차세","소     계",{"$f":"SUM(E35:E36)","v":{"v":43300000,"d":"43,300,000"}},{"$f":"SUM(F35:F36)","v":{"v":43300000,"d":"43,300,000"}},{"v":44188,"d":"44,188"},{"v":46407579,"d":"46,407,579"},{"v":1189006,"d":"1,189,006"},{"v":44658691,"d":"44,658,691"},0,123,{"v":1748765,"d":"1,748,765"},{"v":103.1378545034642,"d":"103.1"},{"v":103.1378545034642,"d":"103.1"},{"v":96.23146038279653,"d":"96.2"},{"$f":"SUM(Q35:Q36)","v":{"v":11923,"d":"11,923"}},{"$f":"SUM(R35:R36)","v":{"v":154962,"d":"154,962"}}]
[{"$nulls":3},"자동차분",{"v":18000000,"d":"18,000,000"},{"v":18000000,"d":"18,000,000"},{"v":44188,"d":"44,188"},{"v":21561740,"d":"21,561,740"},{"v":1189006,"d":"1,189,006"},{"v":19812852,"d":"19,812,852"},null,123,{"$f":"H35-J35-L35","v":{"v":1748765,"d":"1,748,765"}},{"v":110.0714,"d":"110.1"},{"v":110.0714,"d":"110.1"},{"v":91.88892918660554,"d":"91.9"},{"v":11923,"d":"11,923"},{"v":154962,"d":"154,962"}]
[{"$nulls":3},"주 행 분",{"v":25300000,"d":"25,300,000"},{"v":25300000,"d":"25,300,000"},null,{"v":24845839,"d":"24,845,839"},null,{"v":24845839,"d":"24,845,839"},null,null,0,{"v":98.20489723320158,"d":"98.2"},{"v":98.20489723320158,"d":"98.2"},{"v":100,"d":"100.0"}]
[null,null,"담배소비세",null,{"v":16300000,"d":"16,300,000"},{"v":16300000,"d":"16,300,000"},null,{"v":16463236,"d":"16,463,236"},null,{"v":16463236,"d":"16,463,236"},null,null,0,{"v":101.00144785276073,"d":"101.0"},{"v":101.00144785276073,"d":"101.0"},{"v":100,"d":"100.0"}]
[null,null,"지방소득세",null,{"v":68950000,"d":"68,950,000"},{"v":66350000,"d":"66,350,000"},{"v":7391,"d":"7,391"},{"v":70811155,"d":"70,811,155"},{"v":54214,"d":"54,214"},{"v":69821034,"d":"69,821,034"},null,602,{"v":989519,"d":"989,519"},{"v":101.26328353879623,"d":"101.3"},{"v":105.2314001507159,"d":"105.2"},{"v":98.60174431556723,"d":"98.6"},{"v":2872,"d":"2,872"},{"v":528819,"d":"528,819"}]
[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",{"$nulls":4},{"v":1233,"d":"1,233"},null,{"v":1233,"d":"1,233"},null,null,0,{"$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"}},{"$f":"SUM(F46:F48)","v":{"v":1547500,"d":"1,547,500"}},{"v":-1132693,"d":"-1,132,693"},{"v":9043709,"d":"9,043,709"},{"v":-888373,"d":"-888,373"},{"v":-376040,"d":"-376,040"},0,{"v":1503232,"d":"1,503,232"},{"v":7916517,"d":"7,916,517"},{"v":-26.342556917688263,"d":"-26.3"},{"v":-24.29983844911147,"d":"-24.3"},{"v":-4.158028525685645,"d":"-4.2"},{"$f":"SUM(Q46:Q48)","v":{"v":1152299,"d":"1,152,299"}},{"$f":"SUM(R46:R48)","v":{"v":3994551,"d":"3,994,551"}}]
[null,"도      세",null,null,{"v":247500,"d":"247,500"},{"v":247500,"d":"247,500"},{"v":-992284,"d":"-992,284"},{"v":747285,"d":"747,285"},{"v":-938543,"d":"-938,543"},{"v":-751367,"d":"-751,367"},null,{"v":267481,"d":"267,481"},{"$f":"H46-J46-L46","v":{"v":1231171,"d":"1,231,171"}},{"v":-303.58262626262626,"d":"-303.6"},{"v":-303.58262626262626,"d":"-303.6"},{"v":-100.54624407020079,"d":"-100.5"},{"v":999313,"d":"999,313"},{"v":1107751,"d":"1,107,751"}]
[null,"지방교육세",null,null,{"v":300000,"d":"300,000"},{"v":300000,"d":"300,000"},{"v":-109784,"d":"-109,784"},{"v":1216365,"d":"1,216,365"},{"v":-48099,"d":"-48,099"},{"v":426947,"d":"426,947"},null,{"v":56541,"d":"56,541"},{"$f":"H47-J47-L47","v":{"v":732877,"d":"732,877"}},{"v":142.31566666666666,"d":"142.3"},{"v":142.31566666666666,"d":"142.3"},{"v":35.10023718209583,"d":"35.1"},{"v":110396,"d":"110,396"},{"v":123498,"d":"123,498"}]
[null,"시  군  세",null,null,{"v":880000,"d":"880,000"},{"v":1000000,"d":"1,000,000"},{"v":-30625,"d":"-30,625"},{"v":7080059,"d":"7,080,059"},{"v":98269,"d":"98,269"},{"v":-51620,"d":"-51,620"},null,{"v":1179210,"d":"1,179,210"},{"$f":"H48-J48-L48","v":{"v":5952469,"d":"5,952,469"}},{"v":-5.865909090909091,"d":"-5.9"},{"v":-5.162,"d":"-5.2"},{"v":-0.7290899694479948,"d":"-0.7"},{"v":42590,"d":"42,590"},{"v":2763302,"d":"2,763,302"}]