{"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":47,"n_cols":18,"rows_kept":47,"merged":[[0,6,1,13],[3,0,4,3],[3,4,3,5],[3,6,3,7],[3,8,3,9],[3,10,3,11],[3,12,4,12],[3,13,3,15],[3,16,3,17],[5,0,7,0],[5,1,5,3],[6,1,6,3],[7,1,7,3],[8,0,42,0],[8,1,8,3],[9,1,28,1],[9,2,9,3],[10,2,10,3],[11,2,13,2],[14,2,16,2],[17,2,17,3],[18,2,18,3],[19,2,19,3],[20,2,20,3],[21,2,21,3],[22,2,28,2],[29,1,42,1],[29,2,29,3],[30,2,30,3],[31,2,31,3],[32,2,34,2],[35,2,35,3],[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],[43,0,46,0],[43,1,43,3],[44,1,44,3],[45,1,45,3],[46,1,46,3]]}
["※ 매월  10일까지 제출",{"$nulls":5},"2014년  14월분 지방세 징수실적 보고서 (2014 회계)"]
[]
[{"$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,{"$f":"SUM(E7:E8)","v":{"v":257960400,"d":"257,960,400"}},{"v":265960400,"d":"265,960,400"},{"$f":"SUM(G7:G8)","v":{"v":-65942,"d":"-65,942"}},{"v":281546786,"d":"281,546,786"},{"v":528428,"d":"528,428"},{"$f":"SUM(J7:J8)","v":{"v":267907598,"d":"267,907,598"}},0,{"v":1504110,"d":"1,504,110"},{"v":12135078,"d":"12,135,078"},{"$f":"+J6/E6*100","v":{"v":103.85609496651425,"d":"103.9"}},{"$f":"+J6/F6*100","v":{"v":100.73213831833611,"d":"100.7"}},{"$f":"+J6/H6*100","v":{"v":95.15562290950818,"d":"95.2"}},{"$f":"SUM(Q7:Q8)","v":{"v":48206,"d":"48,206"}},{"$f":"SUM(R7:R8)","v":{"v":5319829,"d":"5,319,829"}}]
[null,"도       세",null,null,{"$f":"E10+E45+E46","v":{"v":97460400,"d":"97,460,400"}},{"v":97460400,"d":"97,460,400"},{"v":-41018,"d":"-41,018"},{"v":97559582,"d":"97,559,582"},{"v":101431,"d":"101,431"},{"v":94252873,"d":"94,252,873"},0,{"v":324140,"d":"324,140"},{"v":2982569,"d":"2,982,569"},{"v":96.70889202178526,"d":"96.7"},{"v":96.70889202178526,"d":"96.7"},{"v":96.61057485875656,"d":"96.6"},{"$f":"Q10+Q45+Q46","v":{"v":45981,"d":"45,981"}},{"$f":"R10+R45+R46","v":{"v":1745286,"d":"1,745,286"}}]
[null,"시  군  세",null,null,{"$f":"E30+E47","v":{"v":160500000,"d":"160,500,000"}},{"$f":"F30+F47","v":{"v":168500000,"d":"168,500,000"}},{"v":-24924,"d":"-24,924"},{"v":183987204,"d":"183,987,204"},{"v":426997,"d":"426,997"},{"v":173654725,"d":"173,654,725"},0,{"v":1179970,"d":"1,179,970"},{"v":9152509,"d":"9,152,509"},{"v":108.19609034267911,"d":"108.2"},{"v":103.05918397626112,"d":"103.1"},{"v":94.38413173559613,"d":"94.4"},{"$f":"Q30+Q47","v":{"v":2225,"d":"2,225"}},{"$f":"R30+R47","v":{"v":3574543,"d":"3,574,543"}}]
["현\n\n\n\n\n년\n\n\n\n\n도","계",null,null,{"$f":"SUM(E10,E30)","v":{"v":256412900,"d":"256,412,900"}},{"v":264412900,"d":"264,412,900"},{"v":-85045,"d":"-85,045"},{"v":272483973,"d":"272,483,973"},{"v":467073,"d":"467,073"},{"v":268222282,"d":"268,222,282"},0,878,{"v":4260813,"d":"4,260,813"},{"v":104.60561149614547,"d":"104.6"},{"v":101.44069445930965,"d":"101.4"},{"v":98.43598471019064,"d":"98.4"},{"$f":"SUM(Q10,Q30)","v":{"v":41032,"d":"41,032"}},{"$f":"SUM(R10,R30)","v":{"v":1318105,"d":"1,318,105"}}]
[null,"도\n\n\n\n세","소    계",null,{"$f":"SUM(E11,E12,E15,E18:E22,E23)","v":{"v":96912900,"d":"96,912,900"}},{"v":96912900,"d":"96,912,900"},{"v":-43062,"d":"-43,062"},{"v":95593887,"d":"95,593,887"},{"v":89451,"d":"89,451"},{"v":94565312,"d":"94,565,312"},0,118,{"v":1028457,"d":"1,028,457"},{"v":97.57763104808545,"d":"97.6"},{"v":97.57763104808545,"d":"97.6"},{"v":98.92401592583006,"d":"98.9"},{"$f":"SUM(Q11,Q12,Q15,Q18:Q22,Q23)","v":{"v":40114,"d":"40,114"}},{"$f":"SUM(R11,R12,R15,R18:R22,R23)","v":{"v":508170,"d":"508,170"}}]
[null,null,"취  득  세",null,{"v":62365100,"d":"62,365,100"},{"v":62365100,"d":"62,365,100"},{"v":-33117,"d":"-33,117"},{"v":57221459,"d":"57,221,459"},{"v":-17561,"d":"-17,561"},{"v":56868374,"d":"56,868,374"},null,null,{"$f":"H11-J11-L11","v":{"v":353085,"d":"353,085"}},{"v":91.1862147258643,"d":"91.2"},{"v":91.1862147258643,"d":"91.2"},{"v":99.38295002229846,"d":"99.4"},{"v":36244,"d":"36,244"},{"v":296469,"d":"296,469"}]
[null,null,"등  록\n면허세","소     계",{"$f":"SUM(E13:E14)","v":{"v":5837800,"d":"5,837,800"}},{"v":5837800,"d":"5,837,800"},-226,{"v":6537561,"d":"6,537,561"},{"v":2051,"d":"2,051"},{"v":6518573,"d":"6,518,573"},0,77,{"v":18911,"d":"18,911"},{"v":111.66146493542088,"d":"111.7"},{"v":111.66146493542088,"d":"111.7"},{"v":99.70955529133877,"d":"99.7"},{"$f":"SUM(Q13:Q14)","v":72},{"$f":"SUM(R13:R14)","v":{"v":95270,"d":"95,270"}}]
[{"$nulls":3},"등록분",{"v":5344800,"d":"5,344,800"},{"v":5344800,"d":"5,344,800"},null,{"v":5623581,"d":"5,623,581"},null,{"v":5623581,"d":"5,623,581"},null,null,{"$f":"H13-J13-L13","v":0},{"v":105.21592950157161,"d":"105.2"},{"v":105.21592950157161,"d":"105.2"},{"v":100,"d":"100.0"},null,{"v":18149,"d":"18,149"}]
[{"$nulls":3},"면허분",{"v":493000,"d":"493,000"},{"v":493000,"d":"493,000"},-226,{"v":913980,"d":"913,980"},{"v":2051,"d":"2,051"},{"v":894992,"d":"894,992"},null,77,{"$f":"H14-J14-L14","v":{"v":18911,"d":"18,911"}},{"v":181.53995943204868,"d":"181.5"},{"v":181.53995943204868,"d":"181.5"},{"v":97.92249283354121,"d":"97.9"},72,{"v":77121,"d":"77,121"}]
[null,null,"지  역\n자  원\n시설세","소     계",{"$f":"SUM(E16:E17)","v":{"v":6260000,"d":"6,260,000"}},{"v":6260000,"d":"6,260,000"},{"v":1072,"d":"1,072"},{"v":8651629,"d":"8,651,629"},{"v":3723,"d":"3,723"},{"v":8525033,"d":"8,525,033"},0,0,{"v":126596,"d":"126,596"},{"v":136.1826357827476,"d":"136.2"},{"v":136.1826357827476,"d":"136.2"},{"v":98.53673799465973,"d":"98.5"},{"$f":"SUM(Q16:Q17)","v":0},{"$f":"SUM(R16:R17)","v":{"v":25024,"d":"25,024"}}]
[{"$nulls":3},"특정자원",{"v":55000,"d":"55,000"},{"v":55000,"d":"55,000"},null,{"v":1116000,"d":"1,116,000"},11,{"v":1115517,"d":"1,115,517"},null,null,{"$f":"H16-J16-L16","v":483},{"v":2028.2127272727273,"d":"2,028.2"},{"v":2028.2127272727273,"d":"2,028.2"},{"v":99.95672043010752,"d":"100.0"}]
[{"$nulls":3},"특정부동산",{"v":6205000,"d":"6,205,000"},{"v":6205000,"d":"6,205,000"},{"v":1072,"d":"1,072"},{"v":7535629,"d":"7,535,629"},{"v":3712,"d":"3,712"},{"v":7409516,"d":"7,409,516"},null,null,{"v":126113,"d":"126,113"},{"v":119.41202256244962,"d":"119.4"},{"v":119.41202256244962,"d":"119.4"},{"v":98.32644361870787,"d":"98.3"},null,{"v":25024,"d":"25,024"}]
[null,null,"지방소비세",{"$nulls":9},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"등  록  세",{"$nulls":4},{"v":248544,"d":"248,544"},null,{"v":248531,"d":"248,531"},null,null,13,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":99.99476953778807,"d":"100.0"},null,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(E24:E29)","v":{"v":22450000,"d":"22,450,000"}},{"$f":"SUM(F24:F29)","v":{"v":22450000,"d":"22,450,000"}},{"v":-10791,"d":"-10,791"},{"v":22932677,"d":"22,932,677"},{"v":101238,"d":"101,238"},{"v":22402784,"d":"22,402,784"},0,41,{"v":529852,"d":"529,852"},{"v":99.7896837416481,"d":"99.8"},{"v":99.7896837416481,"d":"99.8"},{"v":97.68935392932974,"d":"97.7"},{"$f":"SUM(Q24:Q29)","v":{"v":3798,"d":"3,798"}},{"$f":"SUM(R24:R29)","v":{"v":90662,"d":"90,662"}}]
[{"$nulls":3},"취득세분",{"v":3619000,"d":"3,619,000"},{"v":3619000,"d":"3,619,000"},{"v":-3564,"d":"-3,564"},{"v":3219762,"d":"3,219,762"},{"v":1605,"d":"1,605"},{"v":3204336,"d":"3,204,336"},null,null,{"$f":"H24-J24-L24","v":{"v":15426,"d":"15,426"}},{"v":88.54202818458138,"d":"88.5"},{"v":88.54202818458138,"d":"88.5"},{"v":99.52089626500343,"d":"99.5"},{"v":3624,"d":"3,624"},{"v":22411,"d":"22,411"}]
[{"$nulls":3},"등록면허세분",{"v":1586000,"d":"1,586,000"},{"v":1586000,"d":"1,586,000"},null,{"v":1035360,"d":"1,035,360"},null,{"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"},null,{"v":3761,"d":"3,761"}]
[{"$nulls":3},"주민세분",{"v":95000,"d":"95,000"},{"v":95000,"d":"95,000"},null,{"v":127033,"d":"127,033"},814,{"v":112734,"d":"112,734"},null,null,{"v":14299,"d":"14,299"},{"v":118.66736842105263,"d":"118.7"},{"v":118.66736842105263,"d":"118.7"},{"v":88.74386970314801,"d":"88.7"},null,62]
[{"$nulls":3},"재산세분",{"v":3000000,"d":"3,000,000"},{"v":3000000,"d":"3,000,000"},{"v":-7732,"d":"-7,732"},{"v":4193707,"d":"4,193,707"},{"v":4440,"d":"4,440"},{"v":4103840,"d":"4,103,840"},null,4,{"v":89863,"d":"89,863"},{"v":136.79466666666667,"d":"136.8"},{"v":136.79466666666667,"d":"136.8"},{"v":97.85709874342676,"d":"97.9"},null,{"v":25305,"d":"25,305"}]
[{"$nulls":3},"자동차세분",{"v":5750000,"d":"5,750,000"},{"v":5750000,"d":"5,750,000"},505,{"v":6125210,"d":"6,125,210"},{"v":94379,"d":"94,379"},{"v":5714912,"d":"5,714,912"},null,37,{"v":410261,"d":"410,261"},{"v":99.38977391304348,"d":"99.4"},{"v":99.38977391304348,"d":"99.4"},{"v":93.30148680616665,"d":"93.3"},174,{"v":39123,"d":"39,123"}]
[{"$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,{"$f":"SUM(E31,E32,E33,E36:E43)","v":{"v":159500000,"d":"159,500,000"}},{"$f":"SUM(F31,F32,F33,F36:F43)","v":{"v":167500000,"d":"167,500,000"}},{"v":-41983,"d":"-41,983"},{"$f":"SUM(H31,H32,H33,H36:H43)","v":{"v":176890086,"d":"176,890,086"}},{"v":377622,"d":"377,622"},{"v":173656970,"d":"173,656,970"},0,760,{"v":3232356,"d":"3,232,356"},{"v":108.87584326018809,"d":"108.9"},{"v":103.67580298507461,"d":"103.7"},{"v":98.1722457865728,"d":"98.2"},{"$f":"SUM(Q31,Q32,Q33,Q36:Q43)","v":918},{"$f":"SUM(R31,R32,R33,R36:R43)","v":{"v":809935,"d":"809,935"}}]
[null,null,"주  민  세",null,{"v":2950000,"d":"2,950,000"},{"v":9550000,"d":"9,550,000"},125,{"v":9503360,"d":"9,503,360"},{"v":9445,"d":"9,445"},{"v":9345399,"d":"9,345,399"},null,null,{"$f":"H31-J31-L31","v":{"v":157961,"d":"157,961"}},{"v":316.79318644067797,"d":"316.8"},{"v":97.85758115183246,"d":"97.9"},{"v":98.33784051114553,"d":"98.3"},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":-53853,"d":"-53,853"},{"v":33691778,"d":"33,691,778"},{"v":35790,"d":"35,790"},{"v":33034990,"d":"33,034,990"},null,35,{"$f":"H32-J32-L32","v":{"v":656753,"d":"656,753"}},{"v":117.98210714285715,"d":"118.0"},{"v":103.23434375000001,"d":"103.2"},{"v":98.05059857630548,"d":"98.1"},null,{"v":123208,"d":"123,208"}]
[null,null,"자동 \n차세","소     계",{"$f":"SUM(E34:E35)","v":{"v":43300000,"d":"43,300,000"}},{"$f":"SUM(F34:F35)","v":{"v":43300000,"d":"43,300,000"}},{"v":1886,"d":"1,886"},{"v":46409465,"d":"46,409,465"},{"v":319361,"d":"319,361"},{"v":44978052,"d":"44,978,052"},0,123,{"v":1431290,"d":"1,431,290"},{"v":103.87540877598151,"d":"103.9"},{"v":103.87540877598151,"d":"103.9"},{"v":96.91568734955251,"d":"96.9"},{"$f":"SUM(Q34:Q35)","v":579},{"$f":"SUM(R34:R35)","v":{"v":155541,"d":"155,541"}}]
[{"$nulls":3},"자동차분",{"v":18000000,"d":"18,000,000"},{"v":18000000,"d":"18,000,000"},{"v":1886,"d":"1,886"},{"v":21563626,"d":"21,563,626"},{"v":319361,"d":"319,361"},{"v":20132213,"d":"20,132,213"},null,123,{"$f":"H34-J34-L34","v":{"v":1431290,"d":"1,431,290"}},{"v":111.84562777777778,"d":"111.8"},{"v":111.84562777777778,"d":"111.8"},{"v":93.36190954155855,"d":"93.4"},579,{"v":155541,"d":"155,541"}]
[{"$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":9859,"d":"9,859"},{"v":70821014,"d":"70,821,014"},{"v":13026,"d":"13,026"},{"v":69834060,"d":"69,834,060"},null,602,{"v":986352,"d":"986,352"},{"v":101.28217548948513,"d":"101.3"},{"v":105.25103240391861,"d":"105.3"},{"v":98.60641080343753,"d":"98.6"},339,{"v":529159,"d":"529,159"}]
[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(E45:E47)","v":{"v":1547500,"d":"1,547,500"}},{"$f":"SUM(F45:F47)","v":{"v":1547500,"d":"1,547,500"}},{"v":19103,"d":"19,103"},{"v":9062813,"d":"9,062,813"},{"v":61355,"d":"61,355"},{"v":-314684,"d":"-314,684"},0,{"v":1503232,"d":"1,503,232"},{"v":7874265,"d":"7,874,265"},{"v":-20.334991922455572,"d":"-20.3"},{"v":-20.334991922455572,"d":"-20.3"},{"v":-3.472255247901507,"d":"-3.5"},{"$f":"SUM(Q45:Q47)","v":{"v":7174,"d":"7,174"}},{"$f":"SUM(R45:R47)","v":{"v":4001724,"d":"4,001,724"}}]
[null,"도      세",null,null,{"v":247500,"d":"247,500"},{"v":247500,"d":"247,500"},{"v":2018,"d":"2,018"},{"v":749304,"d":"749,304"},{"v":3392,"d":"3,392"},{"v":-747975,"d":"-747,975"},null,{"v":267481,"d":"267,481"},{"$f":"H45-J45-L45","v":{"v":1229798,"d":"1,229,798"}},{"v":-302.2121212121212,"d":"-302.2"},{"v":-302.2121212121212,"d":"-302.2"},{"v":-99.82263540565644,"d":"-99.8"},{"v":5115,"d":"5,115"},{"v":1112866,"d":"1,112,866"}]
[null,"지방교육세",null,null,{"v":300000,"d":"300,000"},{"v":300000,"d":"300,000"},26,{"v":1216391,"d":"1,216,391"},{"v":8588,"d":"8,588"},{"v":435536,"d":"435,536"},null,{"v":56541,"d":"56,541"},{"$f":"H46-J46-L46","v":{"v":724314,"d":"724,314"}},{"v":145.17866666666666,"d":"145.2"},{"v":145.17866666666666,"d":"145.2"},{"v":35.80559211635075,"d":"35.8"},752,{"v":124250,"d":"124,250"}]
[null,"시  군  세",null,null,{"v":1000000,"d":"1,000,000"},{"v":1000000,"d":"1,000,000"},{"v":17059,"d":"17,059"},{"v":7097118,"d":"7,097,118"},{"v":49375,"d":"49,375"},{"v":-2245,"d":"-2,245"},null,{"v":1179210,"d":"1,179,210"},{"$f":"H47-J47-L47","v":{"v":5920153,"d":"5,920,153"}},{"v":-0.2245,"d":"-0.2"},{"v":-0.2245,"d":"-0.2"},{"v":-0.0316325584554181,"d":"-0.0"},{"v":1307,"d":"1,307"},{"v":2764608,"d":"2,764,608"}]