{"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]]}
[{"$nulls":6},"2015년  5월분 지방세 징수실적 보고서 (2015 회계)"]
[]
[]
[{"$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,{"$f":"SUM(E8:E9)","v":{"v":251584000,"d":"251,584,000"}},0,{"$f":"SUM(G8:G9)","v":{"v":13025950,"d":"13,025,950"}},{"v":121472580,"d":"121,472,580"},{"v":12472573,"d":"12,472,573"},{"$f":"SUM(J8:J9)","v":{"v":108988048,"d":"108,988,048"}},{"v":196150,"d":"196,150"},{"v":1305707,"d":"1,305,707"},{"v":11178825,"d":"11,178,825"},{"$f":"+J7/E7*100","v":{"v":43.32073899771051,"d":"43.3"}},{"$f":"+J7/F7*100","v":{"$error":"#DIV/0!"}},{"$f":"+J7/H7*100","v":{"v":89.72234556967507,"d":"89.7"}},{"$f":"SUM(Q8:Q9)","v":{"v":584415,"d":"584,415"}},{"$f":"SUM(R8:R9)","v":{"v":1170316,"d":"1,170,316"}}]
[null,"도       세",null,null,{"$f":"E11+E46+E47","v":{"v":89654000,"d":"89,654,000"}},0,{"v":6343188,"d":"6,343,188"},{"v":37647929,"d":"37,647,929"},{"v":5967810,"d":"5,967,810"},{"v":34491565,"d":"34,491,565"},{"v":53348,"d":"53,348"},{"v":224048,"d":"224,048"},{"v":2932316,"d":"2,932,316"},{"v":38.47186405514534,"d":"38.5"},{"$error":"#DIV/0!"},{"v":91.61610191094442,"d":"91.6"},{"$f":"Q11+Q46+Q47","v":{"v":100465,"d":"100,465"}},{"$f":"R11+R46+R47","v":{"v":196560,"d":"196,560"}}]
[null,"시  군  세",null,null,{"$f":"E31+E48","v":{"v":161930000,"d":"161,930,000"}},{"$f":"F31+F48","v":0},{"v":6682762,"d":"6,682,762"},{"v":83824651,"d":"83,824,651"},{"v":6504763,"d":"6,504,763"},{"v":74496483,"d":"74,496,483"},{"v":142802,"d":"142,802"},{"v":1081659,"d":"1,081,659"},{"v":8246509,"d":"8,246,509"},{"v":46.005362193540414,"d":"46.0"},{"$error":"#DIV/0!"},{"v":88.87180812718206,"d":"88.9"},{"$f":"Q31+Q48","v":{"v":483950,"d":"483,950"}},{"$f":"R31+R48","v":{"v":973756,"d":"973,756"}}]
["현\n\n\n\n\n년\n\n\n\n\n도","계",null,null,{"$f":"SUM(E11,E31)","v":{"v":249832000,"d":"249,832,000"}},0,{"v":13460763,"d":"13,460,763"},{"v":110106533,"d":"110,106,533"},{"v":12443500,"d":"12,443,500"},{"v":108434089,"d":"108,434,089"},164,179,{"v":1672265,"d":"1,672,265"},{"v":43.402802283134264,"d":"43.4"},{"$error":"#DIV/0!"},{"v":98.48106742222099,"d":"98.5"},{"$f":"SUM(Q11,Q31)","v":{"v":128195,"d":"128,195"}},{"$f":"SUM(R11,R31)","v":{"v":294240,"d":"294,240"}}]
[null,"도\n\n\n\n세","소    계",null,{"$f":"SUM(E12,E13,E16,E19:E23,E24)","v":{"v":88902000,"d":"88,902,000"}},0,{"v":6347391,"d":"6,347,391"},{"v":34691229,"d":"34,691,229"},{"v":5867411,"d":"5,867,411"},{"v":34082995,"d":"34,082,995"},0,3,{"v":608231,"d":"608,231"},{"v":38.337714562102086,"d":"38.3"},{"$error":"#DIV/0!"},{"v":98.24672109483352,"d":"98.2"},{"$f":"SUM(Q12,Q13,Q16,Q19:Q23,Q24)","v":{"v":97659,"d":"97,659"}},{"$f":"SUM(R12,R13,R16,R19:R23,R24)","v":{"v":150363,"d":"150,363"}}]
[null,null,"취  득  세",null,{"v":54071000,"d":"54,071,000"},null,{"v":5041442,"d":"5,041,442"},{"v":25573287,"d":"25,573,287"},{"v":4885513,"d":"4,885,513"},{"v":25364858,"d":"25,364,858"},null,null,{"$f":"H12-J12-L12","v":{"v":208429,"d":"208,429"}},{"v":46.91028092692941,"d":"46.9"},{"$error":"#DIV/0!"},{"v":99.18497375796862,"d":"99.2"},{"v":81257,"d":"81,257"},{"v":112520,"d":"112,520"}]
[null,null,"등  록\n면허세","소     계",{"$f":"SUM(E14:E15)","v":{"v":6639000,"d":"6,639,000"}},0,{"v":482392,"d":"482,392"},{"v":3089419,"d":"3,089,419"},{"v":488157,"d":"488,157"},{"v":3035711,"d":"3,035,711"},0,0,{"v":53708,"d":"53,708"},{"v":45.72542551589095,"d":"45.7"},{"$error":"#DIV/0!"},{"v":98.26155014907334,"d":"98.3"},{"$f":"SUM(Q14:Q15)","v":{"v":3598,"d":"3,598"}},{"$f":"SUM(R14:R15)","v":{"v":7585,"d":"7,585"}}]
[{"$nulls":3},"등록분",{"v":5776000,"d":"5,776,000"},null,{"v":462875,"d":"462,875"},{"v":2229495,"d":"2,229,495"},{"v":462530,"d":"462,530"},{"v":2229142,"d":"2,229,142"},null,null,{"$f":"H14-J14-L14","v":353},{"v":38.59317867036011,"d":"38.6"},{"$error":"#DIV/0!"},{"v":99.98416681804623,"d":"100.0"},{"v":3499,"d":"3,499"},{"v":6987,"d":"6,987"}]
[{"$nulls":3},"면허분",{"v":863000,"d":"863,000"},null,{"v":19517,"d":"19,517"},{"v":859924,"d":"859,924"},{"v":25627,"d":"25,627"},{"v":806569,"d":"806,569"},null,null,{"$f":"H15-J15-L15","v":{"v":53355,"d":"53,355"}},{"v":93.46106604866745,"d":"93.5"},{"$error":"#DIV/0!"},{"v":93.79538191747177,"d":"93.8"},99,598]
[null,null,"지  역\n자  원\n시설세","소     계",{"$f":"SUM(E17:E18)","v":{"v":6733000,"d":"6,733,000"}},0,{"v":90532,"d":"90,532"},{"v":827454,"d":"827,454"},{"v":84779,"d":"84,779"},{"v":819466,"d":"819,466"},0,0,{"v":7988,"d":"7,988"},{"v":12.170889648002376,"d":"12.2"},{"$error":"#DIV/0!"},{"v":99.03462911533451,"d":"99.0"},{"$f":"SUM(Q17:Q18)","v":0},{"$f":"SUM(R17:R18)","v":0}]
[{"$nulls":3},"특정자원",{"v":1009000,"d":"1,009,000"},null,{"v":83888,"d":"83,888"},{"v":820791,"d":"820,791"},{"v":84779,"d":"84,779"},{"v":819448,"d":"819,448"},null,null,{"$f":"H17-J17-L17","v":{"v":1343,"d":"1,343"}},{"v":81.21387512388503,"d":"81.2"},{"$error":"#DIV/0!"},{"v":99.83637734819217,"d":"99.8"}]
[{"$nulls":3},"특정부동산",{"v":5724000,"d":"5,724,000"},null,{"v":6644,"d":"6,644"},{"v":6663,"d":"6,663"},null,18,null,null,{"v":6645,"d":"6,645"},{"v":3.1446540880503149E-4,"d":"0.0"},{"$error":"#DIV/0!"},{"v":0.27014858171994593,"d":"0.3"}]
[null,null,"지방소비세",{"$nulls":9},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"등  록  세",{"$nulls":3},{"v":173420,"d":"173,420"},{"v":209076,"d":"209,076"},{"v":4233,"d":"4,233"},{"v":39695,"d":"39,695"},null,null,{"v":169381,"d":"169,381"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":18.985918995963193,"d":"19.0"},null,{"v":1148,"d":"1,148"}]
[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",{"$f":"SUM(E25:E30)","v":{"v":21459000,"d":"21,459,000"}},{"$f":"SUM(F25:F30)","v":0},{"v":559605,"d":"559,605"},{"v":4991993,"d":"4,991,993"},{"v":404729,"d":"404,729"},{"v":4823265,"d":"4,823,265"},0,3,{"v":168725,"d":"168,725"},{"v":22.47665315252342,"d":"22.5"},{"$error":"#DIV/0!"},{"v":96.620027311737,"d":"96.6"},{"$f":"SUM(Q25:Q30)","v":{"v":12804,"d":"12,804"}},{"$f":"SUM(R25:R30)","v":{"v":29110,"d":"29,110"}}]
[{"$nulls":3},"취득세분",{"v":2385000,"d":"2,385,000"},null,{"v":319620,"d":"319,620"},{"v":1450226,"d":"1,450,226"},{"v":282883,"d":"282,883"},{"v":1412142,"d":"1,412,142"},null,null,{"$f":"H25-J25-L25","v":{"v":38084,"d":"38,084"}},{"v":59.20930817610063,"d":"59.2"},{"$error":"#DIV/0!"},{"v":97.37392654662102,"d":"97.4"},{"v":6750,"d":"6,750"},{"v":7985,"d":"7,985"}]
[{"$nulls":3},"등록면허세분",{"v":1789000,"d":"1,789,000"},null,{"v":82927,"d":"82,927"},{"v":378575,"d":"378,575"},{"v":82858,"d":"82,858"},{"v":378470,"d":"378,470"},null,null,105,{"v":21.15539407490218,"d":"21.2"},{"$error":"#DIV/0!"},{"v":99.97226441259987,"d":"100.0"},700,{"v":1505,"d":"1,505"}]
[{"$nulls":3},"주민세분",{"v":85000,"d":"85,000"},null,null,240,null,240,null,null,0,{"v":0.2823529411764706,"d":"0.3"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[{"$nulls":3},"재산세분",{"v":3000000,"d":"3,000,000"},null,{"v":124905,"d":"124,905"},{"v":133762,"d":"133,762"},{"v":15912,"d":"15,912"},{"v":23818,"d":"23,818"},null,null,{"v":109944,"d":"109,944"},{"v":0.7939333333333333,"d":"0.8"},{"$error":"#DIV/0!"},{"v":17.80625289693635,"d":"17.8"}]
[{"$nulls":3},"자동차세분",{"v":5800000,"d":"5,800,000"},null,{"v":14561,"d":"14,561"},{"v":1174673,"d":"1,174,673"},{"v":5484,"d":"5,484"},{"v":1154078,"d":"1,154,078"},null,3,{"v":20592,"d":"20,592"},{"v":19.897896551724138,"d":"19.9"},{"$error":"#DIV/0!"},{"v":98.24674611572752,"d":"98.2"},{"v":5354,"d":"5,354"},{"v":19589,"d":"19,589"}]
[{"$nulls":3},"담배소비세분",{"v":8400000,"d":"8,400,000"},null,{"v":17592,"d":"17,592"},{"v":1854517,"d":"1,854,517"},{"v":17592,"d":"17,592"},{"v":1854517,"d":"1,854,517"},null,null,0,{"v":22.077583333333333,"d":"22.1"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"},null,31]
[null,"시\n\n\n군\n\n\n세","소    계",null,{"$f":"SUM(E32,E33,E34,E37:E44)","v":{"v":160930000,"d":"160,930,000"}},{"$f":"SUM(F32,F33,F34,F37:F44)","v":0},{"v":7113372,"d":"7,113,372"},{"$f":"SUM(H32,H33,H34,H37:H44)","v":{"v":75415304,"d":"75,415,304"}},{"v":6576089,"d":"6,576,089"},{"v":74351094,"d":"74,351,094"},164,176,{"v":1064034,"d":"1,064,034"},{"v":46.200891070651835,"d":"46.2"},{"$error":"#DIV/0!"},{"v":98.58886732061704,"d":"98.6"},{"$f":"SUM(Q32,Q33,Q34,Q37:Q44)","v":{"v":30536,"d":"30,536"}},{"$f":"SUM(R32,R33,R34,R37:R44)","v":{"v":143877,"d":"143,877"}}]
[null,null,"주  민  세",null,{"v":8550000,"d":"8,550,000"},null,{"v":670463,"d":"670,463"},{"v":3429868,"d":"3,429,868"},{"v":669779,"d":"669,779"},{"v":3420105,"d":"3,420,105"},null,null,{"$f":"H32-J32-L32","v":{"v":9763,"d":"9,763"}},{"v":40.001228070175436,"d":"40.0"},{"$error":"#DIV/0!"},{"v":99.71535347716005,"d":"99.7"}]
[null,null,"재  산  세",null,{"v":33500000,"d":"33,500,000"},null,{"v":522091,"d":"522,091"},{"v":584523,"d":"584,523"},{"v":62185,"d":"62,185"},{"v":118654,"d":"118,654"},null,null,{"$f":"H33-J33-L33","v":{"v":465869,"d":"465,869"}},{"v":0.3541910447761194,"d":"0.4"},{"$error":"#DIV/0!"},{"v":20.29928676886966,"d":"20.3"}]
[null,null,"자동 \n차세","소     계",{"$f":"SUM(E35:E36)","v":{"v":44980000,"d":"44,980,000"}},{"$f":"SUM(F35:F36)","v":0},{"v":2358410,"d":"2,358,410"},{"v":14619035,"d":"14,619,035"},{"v":2326472,"d":"2,326,472"},{"v":14547265,"d":"14,547,265"},0,12,{"v":71758,"d":"71,758"},{"v":32.3416296131614,"d":"32.3"},{"$error":"#DIV/0!"},{"v":99.50906472280832,"d":"99.5"},{"$f":"SUM(Q35:Q36)","v":{"v":18205,"d":"18,205"}},{"$f":"SUM(R35:R36)","v":{"v":67217,"d":"67,217"}}]
[{"$nulls":3},"자동차분",{"v":19600000,"d":"19,600,000"},null,{"v":52610,"d":"52,610"},{"v":4053863,"d":"4,053,863"},{"v":20672,"d":"20,672"},{"v":3982093,"d":"3,982,093"},null,12,{"$f":"H35-J35-L35","v":{"v":71758,"d":"71,758"}},{"v":20.316801020408164,"d":"20.3"},{"$error":"#DIV/0!"},{"v":98.22958989980668,"d":"98.2"},{"v":18205,"d":"18,205"},{"v":67217,"d":"67,217"}]
[{"$nulls":3},"주 행 분",{"v":25380000,"d":"25,380,000"},null,{"v":2305800,"d":"2,305,800"},{"v":10565172,"d":"10,565,172"},{"v":2305800,"d":"2,305,800"},{"v":10565172,"d":"10,565,172"},null,null,0,{"v":41.62794326241135,"d":"41.6"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"담배소비세",null,{"v":16900000,"d":"16,900,000"},null,{"v":40082,"d":"40,082"},{"v":4070832,"d":"4,070,832"},{"v":40082,"d":"40,082"},{"v":4070832,"d":"4,070,832"},null,null,0,{"v":24.087763313609468,"d":"24.1"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"},null,62]
[null,null,"지방소득세",null,{"v":57000000,"d":"57,000,000"},null,{"v":3521272,"d":"3,521,272"},{"v":52706544,"d":"52,706,544"},{"v":3477571,"d":"3,477,571"},{"v":52190789,"d":"52,190,789"},164,164,{"v":515591,"d":"515,591"},{"v":91.56278771929824,"d":"91.6"},{"$error":"#DIV/0!"},{"v":99.02145927078809,"d":"99.0"},{"v":12331,"d":"12,331"},{"v":76598,"d":"76,598"}]
[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",{"$nulls":3},{"v":1054,"d":"1,054"},{"v":4502,"d":"4,502"},null,{"v":3449,"d":"3,449"},null,null,{"v":1053,"d":"1,053"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":76.61039537983119,"d":"76.6"}]
[null,null,"사 업 소세",{"$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":1752000,"d":"1,752,000"}},{"$f":"SUM(F46:F48)","v":0},{"v":-434813,"d":"-434,813"},{"v":11366047,"d":"11,366,047"},{"v":29073,"d":"29,073"},{"v":553959,"d":"553,959"},{"v":195986,"d":"195,986"},{"v":1305528,"d":"1,305,528"},{"v":9506560,"d":"9,506,560"},{"v":31.618664383561644,"d":"31.6"},{"$error":"#DIV/0!"},{"v":4.873805290440907,"d":"4.9"},{"$f":"SUM(Q46:Q48)","v":{"v":456220,"d":"456,220"}},{"$f":"SUM(R46:R48)","v":{"v":876076,"d":"876,076"}}]
[null,"도      세",null,null,{"v":340000,"d":"340,000"},null,{"v":-1564,"d":"-1,564"},{"v":1707774,"d":"1,707,774"},{"v":30893,"d":"30,893"},{"v":216194,"d":"216,194"},{"v":36395,"d":"36,395"},{"v":156647,"d":"156,647"},{"$f":"H46-J46-L46","v":{"v":1334933,"d":"1,334,933"}},{"v":63.58647058823529,"d":"63.6"},{"$error":"#DIV/0!"},{"v":12.659403410521533,"d":"12.7"},{"v":1563,"d":"1,563"},{"v":40647,"d":"40,647"}]
[null,"지방교육세",null,null,{"v":412000,"d":"412,000"},null,{"v":-2639,"d":"-2,639"},{"v":1248926,"d":"1,248,926"},{"v":69506,"d":"69,506"},{"v":192376,"d":"192,376"},{"v":16953,"d":"16,953"},{"v":67398,"d":"67,398"},{"$f":"H47-J47-L47","v":{"v":989152,"d":"989,152"}},{"v":46.693203883495144,"d":"46.7"},{"$error":"#DIV/0!"},{"v":15.403314527842321,"d":"15.4"},{"v":1243,"d":"1,243"},{"v":5550,"d":"5,550"}]
[null,"시  군  세",null,null,{"v":1000000,"d":"1,000,000"},null,{"v":-430610,"d":"-430,610"},{"v":8409347,"d":"8,409,347"},{"v":-71326,"d":"-71,326"},{"v":145389,"d":"145,389"},{"v":142638,"d":"142,638"},{"v":1081483,"d":"1,081,483"},{"$f":"H48-J48-L48","v":{"v":7182475,"d":"7,182,475"}},{"v":14.538899999999998,"d":"14.5"},{"$error":"#DIV/0!"},{"v":1.7288976183287477,"d":"1.7"},{"v":453414,"d":"453,414"},{"v":829879,"d":"829,879"}]