{"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":49,"n_cols":18,"rows_kept":49,"merged":[[0,6,1,13],[3,1,3,2],[5,0,6,3],[5,4,5,5],[5,6,5,7],[5,8,5,9],[5,10,5,11],[5,12,6,12],[5,13,5,15],[5,16,5,17],[7,0,9,0],[7,1,7,3],[8,1,8,3],[9,1,9,3],[10,0,44,0],[10,1,10,3],[11,1,30,1],[11,2,11,3],[12,2,12,3],[13,2,15,2],[16,2,18,2],[19,2,19,3],[20,2,20,3],[21,2,21,3],[22,2,22,3],[23,2,23,3],[24,2,30,2],[31,1,44,1],[31,2,31,3],[32,2,32,3],[33,2,33,3],[34,2,36,2],[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],[44,2,44,3],[45,0,48,0],[45,1,45,3],[46,1,46,3],[47,1,47,3],[48,1,48,3]]}
[{"$nulls":6},"2015년  3월분 지방세 징수실적 보고서 (2015 회계)"]
[]
[]
[]
[{"$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,{"$f":"SUM(E9:E10)","v":{"v":241084000,"d":"241,084,000"}},0,{"$f":"SUM(G9:G10)","v":{"v":13758577,"d":"13,758,577"}},{"v":56644877,"d":"56,644,877"},{"v":14193415,"d":"14,193,415"},{"$f":"SUM(J9:J10)","v":{"v":44410468,"d":"44,410,468"}},{"v":343468,"d":"343,468"},{"v":343468,"d":"343,468"},{"v":11890941,"d":"11,890,941"},{"$f":"+J8/E8*100","v":{"v":18.421159429908247,"d":"18.4"}},{"$f":"+J8/F8*100","v":{"$error":"#DIV/0!"}},{"$f":"+J8/H8*100","v":{"v":78.40156136273364,"d":"78.4"}},{"$f":"SUM(Q9:Q10)","v":{"v":254162,"d":"254,162"}},{"$f":"SUM(R9:R10)","v":{"v":285979,"d":"285,979"}}]
[null,"도       세",null,null,{"$f":"E12+E47+E48","v":{"v":89654000,"d":"89,654,000"}},0,{"v":7109356,"d":"7,109,356"},{"v":24058986,"d":"24,058,986"},{"v":7320480,"d":"7,320,480"},{"v":21120537,"d":"21,120,537"},{"v":39505,"d":"39,505"},{"v":39505,"d":"39,505"},{"v":2898944,"d":"2,898,944"},{"v":23.557830102393645,"d":"23.6"},{"$error":"#DIV/0!"},{"v":87.78648027809652,"d":"87.8"},{"$f":"Q12+Q47+Q48","v":{"v":19584,"d":"19,584"}},{"$f":"R12+R47+R48","v":{"v":41024,"d":"41,024"}}]
[null,"시  군  세",null,null,{"$f":"E32+E49","v":{"v":151430000,"d":"151,430,000"}},{"$f":"F32+F49","v":0},{"v":6649221,"d":"6,649,221"},{"v":32585891,"d":"32,585,891"},{"v":6872935,"d":"6,872,935"},{"v":23289931,"d":"23,289,931"},{"v":303963,"d":"303,963"},{"v":303963,"d":"303,963"},{"v":8991997,"d":"8,991,997"},{"v":15.379998018886615,"d":"15.4"},{"$error":"#DIV/0!"},{"v":71.47243879260505,"d":"71.5"},{"$f":"Q32+Q49","v":{"v":234578,"d":"234,578"}},{"$f":"R32+R49","v":{"v":244955,"d":"244,955"}}]
["현\n\n\n\n\n년\n\n\n\n\n도","계",null,null,{"$f":"SUM(E12,E32)","v":{"v":239332000,"d":"239,332,000"}},0,{"v":13933481,"d":"13,933,481"},{"v":44684703,"d":"44,684,703"},{"v":13937251,"d":"13,937,251"},{"v":44154304,"d":"44,154,304"},0,0,{"v":530399,"d":"530,399"},{"v":18.44897631741681,"d":"18.4"},{"$error":"#DIV/0!"},{"v":98.81301885345417,"d":"98.8"},{"$f":"SUM(Q12,Q32)","v":{"v":34856,"d":"34,856"}},{"$f":"SUM(R12,R32)","v":{"v":66673,"d":"66,673"}}]
[null,"도\n\n\n\n세","소    계",null,{"$f":"SUM(E13,E14,E17,E20:E24,E25)","v":{"v":88902000,"d":"88,902,000"}},0,{"v":7100945,"d":"7,100,945"},{"v":21068006,"d":"21,068,006"},{"v":7130037,"d":"7,130,037"},{"v":20930094,"d":"20,930,094"},0,0,{"v":137912,"d":"137,912"},{"v":23.542883174731728,"d":"23.5"},{"$error":"#DIV/0!"},{"v":99.3453960474475,"d":"99.3"},{"$f":"SUM(Q13,Q14,Q17,Q20:Q24,Q25)","v":{"v":16303,"d":"16,303"}},{"$f":"SUM(R13,R14,R17,R20:R24,R25)","v":{"v":37743,"d":"37,743"}}]
[null,null,"취  득  세",null,{"v":54071000,"d":"54,071,000"},null,{"v":4870549,"d":"4,870,549"},{"v":14909712,"d":"14,909,712"},{"v":4874493,"d":"4,874,493"},{"v":14846032,"d":"14,846,032"},null,null,{"$f":"H13-J13-L13","v":{"v":63680,"d":"63,680"}},{"v":27.456551571082464,"d":"27.5"},{"$error":"#DIV/0!"},{"v":99.57289584131472,"d":"99.6"},{"v":9369,"d":"9,369"},{"v":25331,"d":"25,331"}]
[null,null,"등  록\n면허세","소     계",{"$f":"SUM(E15:E16)","v":{"v":6639000,"d":"6,639,000"}},0,{"v":591182,"d":"591,182"},{"v":2098126,"d":"2,098,126"},{"v":616458,"d":"616,458"},{"v":2033129,"d":"2,033,129"},0,0,{"v":64997,"d":"64,997"},{"v":30.62402470251544,"d":"30.6"},{"$error":"#DIV/0!"},{"v":96.90214029090723,"d":"96.9"},{"$f":"SUM(Q15:Q16)","v":245},{"$f":"SUM(R15:R16)","v":{"v":1910,"d":"1,910"}}]
[{"$nulls":3},"등록분",{"v":5776000,"d":"5,776,000"},null,{"v":563185,"d":"563,185"},{"v":1285186,"d":"1,285,186"},{"v":563170,"d":"563,170"},{"v":1285172,"d":"1,285,172"},null,null,{"$f":"H15-J15-L15","v":14},{"v":22.250207756232687,"d":"22.3"},{"$error":"#DIV/0!"},{"v":99.99891066351485,"d":"100.0"},177,{"v":1411,"d":"1,411"}]
[{"$nulls":3},"면허분",{"v":863000,"d":"863,000"},null,{"v":27997,"d":"27,997"},{"v":812940,"d":"812,940"},{"v":53288,"d":"53,288"},{"v":747957,"d":"747,957"},null,null,{"$f":"H16-J16-L16","v":{"v":64983,"d":"64,983"}},{"v":86.6694090382387,"d":"86.7"},{"$error":"#DIV/0!"},{"v":92.00642113809138,"d":"92.0"},68,499]
[null,null,"지  역\n자  원\n시설세","소     계",{"$f":"SUM(E18:E19)","v":{"v":6733000,"d":"6,733,000"}},0,{"v":402187,"d":"402,187"},{"v":525182,"d":"525,182"},{"v":403334,"d":"403,334"},{"v":524670,"d":"524,670"},0,0,512,{"v":7.792514480914897,"d":"7.8"},{"$error":"#DIV/0!"},{"v":99.90250998701401,"d":"99.9"},{"$f":"SUM(Q18:Q19)","v":0},{"$f":"SUM(R18:R19)","v":0}]
[{"$nulls":3},"특정자원",{"v":1009000,"d":"1,009,000"},null,{"v":402169,"d":"402,169"},{"v":525164,"d":"525,164"},{"v":403316,"d":"403,316"},{"v":524652,"d":"524,652"},null,null,{"$f":"H18-J18-L18","v":512},{"v":51.99722497522299,"d":"52.0"},{"$error":"#DIV/0!"},{"v":99.90250664554311,"d":"99.9"}]
[{"$nulls":3},"특정부동산",{"v":5724000,"d":"5,724,000"},null,18,18,18,18,null,null,0,{"v":3.1446540880503149E-4,"d":"0.0"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"지방소비세",{"$nulls":9},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"등  록  세",{"$nulls":3},{"v":6849,"d":"6,849"},{"v":26587,"d":"26,587"},{"v":6843,"d":"6,843"},{"v":26393,"d":"26,393"},null,null,194,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":99.27032008124272,"d":"99.3"},{"v":1100,"d":"1,100"},{"v":1100,"d":"1,100"}]
[null,null,"면  허  세",{"$nulls":9},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"공동시설세",{"$nulls":9},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/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",{"$f":"SUM(E26:E31)","v":{"v":21459000,"d":"21,459,000"}},{"$f":"SUM(F26:F31)","v":0},{"v":1230178,"d":"1,230,178"},{"v":3508399,"d":"3,508,399"},{"v":1228909,"d":"1,228,909"},{"v":3499870,"d":"3,499,870"},0,0,{"v":8529,"d":"8,529"},{"v":16.309567081411064,"d":"16.3"},{"$error":"#DIV/0!"},{"v":99.756897661868,"d":"99.8"},{"$f":"SUM(Q26:Q31)","v":{"v":5589,"d":"5,589"}},{"$f":"SUM(R26:R31)","v":{"v":9402,"d":"9,402"}}]
[{"$nulls":3},"취득세분",{"v":2385000,"d":"2,385,000"},null,{"v":274801,"d":"274,801"},{"v":776174,"d":"776,174"},{"v":275309,"d":"275,309"},{"v":773850,"d":"773,850"},null,null,{"$f":"H26-J26-L26","v":{"v":2324,"d":"2,324"}},{"v":32.44654088050314,"d":"32.4"},{"$error":"#DIV/0!"},{"v":99.70058260132393,"d":"99.7"},258,964]
[{"$nulls":3},"등록면허세분",{"v":1789000,"d":"1,789,000"},null,{"v":98663,"d":"98,663"},{"v":216455,"d":"216,455"},{"v":98660,"d":"98,660"},{"v":216418,"d":"216,418"},null,null,37,{"v":12.097149245388485,"d":"12.1"},{"$error":"#DIV/0!"},{"v":99.98290637776905,"d":"100.0"},255,380]
[{"$nulls":3},"주민세분",{"v":85000,"d":"85,000"},null,null,240,null,240,null,null,0,{"v":0.2823529411764706,"d":"0.3"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[{"$nulls":3},"재산세분",{"v":3000000,"d":"3,000,000"},null,{"v":7917,"d":"7,917"},{"v":8846,"d":"8,846"},{"v":7906,"d":"7,906"},{"v":7906,"d":"7,906"},null,null,940,{"v":0.26353333333333334,"d":"0.3"},{"$error":"#DIV/0!"},{"v":89.37372823875198,"d":"89.4"}]
[{"$nulls":3},"자동차세분",{"v":5800000,"d":"5,800,000"},null,{"v":25263,"d":"25,263"},{"v":1151088,"d":"1,151,088"},{"v":23500,"d":"23,500"},{"v":1145860,"d":"1,145,860"},null,null,{"v":5228,"d":"5,228"},{"v":19.756206896551724,"d":"19.8"},{"$error":"#DIV/0!"},{"v":99.54582099717832,"d":"99.5"},{"v":5076,"d":"5,076"},{"v":8058,"d":"8,058"}]
[{"$nulls":3},"담배소비세분",{"v":8400000,"d":"8,400,000"},null,{"v":823534,"d":"823,534"},{"v":1355596,"d":"1,355,596"},{"v":823534,"d":"823,534"},{"v":1355596,"d":"1,355,596"},null,null,0,{"v":16.13804761904762,"d":"16.1"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,"시\n\n\n군\n\n\n세","소    계",null,{"$f":"SUM(E33,E34,E35,E38:E45)","v":{"v":150430000,"d":"150,430,000"}},{"$f":"SUM(F33,F34,F35,F38:F45)","v":0},{"v":6832536,"d":"6,832,536"},{"$f":"SUM(H33,H34,H35,H38:H45)","v":{"v":23616697,"d":"23,616,697"}},{"v":6807214,"d":"6,807,214"},{"v":23224210,"d":"23,224,210"},0,0,{"v":392487,"d":"392,487"},{"v":15.43854949145782,"d":"15.4"},{"$error":"#DIV/0!"},{"v":98.33809528910838,"d":"98.3"},{"$f":"SUM(Q33,Q34,Q35,Q38:Q45)","v":{"v":18553,"d":"18,553"}},{"$f":"SUM(R33,R34,R35,R38:R45)","v":{"v":28930,"d":"28,930"}}]
[null,null,"주  민  세",null,{"v":8550000,"d":"8,550,000"},null,{"v":773236,"d":"773,236"},{"v":2205308,"d":"2,205,308"},{"v":773132,"d":"773,132"},{"v":2196332,"d":"2,196,332"},null,null,{"$f":"H33-J33-L33","v":{"v":8976,"d":"8,976"}},{"v":25.688093567251464,"d":"25.7"},{"$error":"#DIV/0!"},{"v":99.5929820233727,"d":"99.6"}]
[null,null,"재  산  세",null,{"v":29500000,"d":"29,500,000"},null,{"v":56533,"d":"56,533"},{"v":62364,"d":"62,364"},{"v":56465,"d":"56,465"},{"v":56469,"d":"56,469"},null,null,{"$f":"H34-J34-L34","v":{"v":5895,"d":"5,895"}},{"v":0.19142033898305086,"d":"0.2"},{"$error":"#DIV/0!"},{"v":90.54743121031365,"d":"90.5"}]
[null,null,"자동 \n차세","소     계",{"$f":"SUM(E36:E37)","v":{"v":44980000,"d":"44,980,000"}},{"$f":"SUM(F36:F37)","v":0},{"v":2313202,"d":"2,313,202"},{"v":10309235,"d":"10,309,235"},{"v":2306941,"d":"2,306,941"},{"v":10291105,"d":"10,291,105"},0,0,{"v":18130,"d":"18,130"},{"v":22.879290795909295,"d":"22.9"},{"$error":"#DIV/0!"},{"v":99.82413826050139,"d":"99.8"},{"$f":"SUM(Q36:Q37)","v":{"v":17459,"d":"17,459"}},{"$f":"SUM(R36:R37)","v":{"v":27836,"d":"27,836"}}]
[{"$nulls":3},"자동차분",{"v":19600000,"d":"19,600,000"},null,{"v":85712,"d":"85,712"},{"v":3968824,"d":"3,968,824"},{"v":79451,"d":"79,451"},{"v":3950694,"d":"3,950,694"},null,null,{"$f":"H36-J36-L36","v":{"v":18130,"d":"18,130"}},{"v":20.156602040816328,"d":"20.2"},{"$error":"#DIV/0!"},{"v":99.54318961989748,"d":"99.5"},{"v":17459,"d":"17,459"},{"v":27836,"d":"27,836"}]
[{"$nulls":3},"주 행 분",{"v":25380000,"d":"25,380,000"},null,{"v":2227490,"d":"2,227,490"},{"v":6340411,"d":"6,340,411"},{"v":2227490,"d":"2,227,490"},{"v":6340411,"d":"6,340,411"},null,null,0,{"v":24.981918833727345,"d":"25.0"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"담배소비세",null,{"v":16900000,"d":"16,900,000"},null,{"v":1872357,"d":"1,872,357"},{"v":2936563,"d":"2,936,563"},{"v":1872357,"d":"1,872,357"},{"v":2936563,"d":"2,936,563"},null,null,0,{"v":17.376112426035505,"d":"17.4"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"지방소득세",null,{"v":50500000,"d":"50,500,000"},null,{"v":1817208,"d":"1,817,208"},{"v":8099778,"d":"8,099,778"},{"v":1798319,"d":"1,798,319"},{"v":7740292,"d":"7,740,292"},null,null,{"v":359486,"d":"359,486"},{"v":15.327310891089107,"d":"15.3"},{"$error":"#DIV/0!"},{"v":95.56177959445307,"d":"95.6"},{"v":1094,"d":"1,094"},{"v":1094,"d":"1,094"}]
[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",{"$nulls":4},{"v":3449,"d":"3,449"},null,{"v":3449,"d":"3,449"},null,null,0,{"$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(E47:E49)","v":{"v":1752000,"d":"1,752,000"}},{"$f":"SUM(F47:F49)","v":0},{"v":-174904,"d":"-174,904"},{"v":11960174,"d":"11,960,174"},{"v":256164,"d":"256,164"},{"v":256164,"d":"256,164"},{"v":343468,"d":"343,468"},{"v":343468,"d":"343,468"},{"v":11360542,"d":"11,360,542"},{"v":14.621232876712329,"d":"14.6"},{"$error":"#DIV/0!"},{"v":2.141808304795566,"d":"2.1"},{"$f":"SUM(Q47:Q49)","v":{"v":219306,"d":"219,306"}},{"$f":"SUM(R47:R49)","v":{"v":219306,"d":"219,306"}}]
[null,"도      세",null,null,{"v":340000,"d":"340,000"},null,{"v":7500,"d":"7,500"},{"v":1735902,"d":"1,735,902"},{"v":130244,"d":"130,244"},{"v":130244,"d":"130,244"},{"v":22775,"d":"22,775"},{"v":22775,"d":"22,775"},{"$f":"H47-J47-L47","v":{"v":1582883,"d":"1,582,883"}},{"v":38.30705882352941,"d":"38.3"},{"$error":"#DIV/0!"},{"v":7.502958116299192,"d":"7.5"},{"v":3154,"d":"3,154"},{"v":3154,"d":"3,154"}]
[null,"지방교육세",null,null,{"v":412000,"d":"412,000"},null,911,{"v":1255078,"d":"1,255,078"},{"v":60199,"d":"60,199"},{"v":60199,"d":"60,199"},{"v":16730,"d":"16,730"},{"v":16730,"d":"16,730"},{"$f":"H48-J48-L48","v":{"v":1178149,"d":"1,178,149"}},{"v":14.611407766990292,"d":"14.6"},{"$error":"#DIV/0!"},{"v":4.7964349626079015,"d":"4.8"},127,127]
[null,"시  군  세",null,null,{"v":1000000,"d":"1,000,000"},null,{"v":-183315,"d":"-183,315"},{"v":8969194,"d":"8,969,194"},{"v":65721,"d":"65,721"},{"v":65721,"d":"65,721"},{"v":303963,"d":"303,963"},{"v":303963,"d":"303,963"},{"$f":"H49-J49-L49","v":{"v":8599510,"d":"8,599,510"}},{"v":6.5721,"d":"6.6"},{"$error":"#DIV/0!"},{"v":0.732741425818195,"d":"0.7"},{"v":216025,"d":"216,025"},{"v":216025,"d":"216,025"}]