{"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]]}
[{"$nulls":6},"2015년  8월분 지방세 징수실적 보고서 (2015 회계)"]
[]
[]
[{"$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,{"$f":"SUM(E8:E9)","v":{"v":256084000,"d":"256,084,000"}},0,{"$f":"SUM(G8:G9)","v":{"v":16618838,"d":"16,618,838"}},{"v":216605305,"d":"216,605,305"},{"v":17990421,"d":"17,990,421"},{"$f":"SUM(J8:J9)","v":{"v":203879667,"d":"203,879,667"}},0,{"v":1320052,"d":"1,320,052"},{"v":11405586,"d":"11,405,586"},{"$f":"+J7/E7*100","v":{"v":79.61437145624092,"d":"79.6"}},{"$f":"+J7/F7*100","v":{"$error":"#DIV/0!"}},{"$f":"+J7/H7*100","v":{"v":94.12496476021212,"d":"94.1"}},{"$f":"SUM(Q8:Q9)","v":{"v":204464,"d":"204,464"}},{"$f":"SUM(R8:R9)","v":{"v":2643902,"d":"2,643,902"}}]
[null,"도       세",null,null,{"$f":"E11+E46+E47","v":{"v":94154000,"d":"94,154,000"}},0,{"v":8340154,"d":"8,340,154"},{"v":78031277,"d":"78,031,277"},{"v":8761749,"d":"8,761,749"},{"v":75201769,"d":"75,201,769"},0,{"v":224263,"d":"224,263"},{"v":2605245,"d":"2,605,245"},{"v":79.87102937740298,"d":"79.9"},{"$error":"#DIV/0!"},{"v":96.37387966878973,"d":"96.4"},{"$f":"Q11+Q46+Q47","v":{"v":26723,"d":"26,723"}},{"$f":"R11+R46+R47","v":{"v":283843,"d":"283,843"}}]
[null,"시  군  세",null,null,{"$f":"E31+E48","v":{"v":161930000,"d":"161,930,000"}},{"$f":"F31+F48","v":0},{"v":8278684,"d":"8,278,684"},{"v":138574028,"d":"138,574,028"},{"v":9228672,"d":"9,228,672"},{"v":128677898,"d":"128,677,898"},0,{"v":1095789,"d":"1,095,789"},{"v":8800341,"d":"8,800,341"},{"v":79.46513802260236,"d":"79.5"},{"$error":"#DIV/0!"},{"v":92.8585968504863,"d":"92.9"},{"$f":"Q31+Q48","v":{"v":177741,"d":"177,741"}},{"$f":"R31+R48","v":{"v":2360059,"d":"2,360,059"}}]
["현\n\n\n\n\n년\n\n\n\n\n도","계",null,null,{"$f":"SUM(E11,E31)","v":{"v":254332000,"d":"254,332,000"}},0,{"v":16606301,"d":"16,606,301"},{"v":205664015,"d":"205,664,015"},{"v":17611774,"d":"17,611,774"},{"v":202440506,"d":"202,440,506"},0,180,{"v":3223329,"d":"3,223,329"},{"v":79.59694651085982,"d":"79.6"},{"$error":"#DIV/0!"},{"v":98.43263343857213,"d":"98.4"},{"$f":"SUM(Q11,Q31)","v":{"v":184768,"d":"184,768"}},{"$f":"SUM(R11,R31)","v":{"v":1241697,"d":"1,241,697"}}]
[null,"도\n\n\n\n세","소    계",null,{"$f":"SUM(E12,E13,E16,E19:E23,E24)","v":{"v":93402000,"d":"93,402,000"}},0,{"v":8339270,"d":"8,339,270"},{"v":75067993,"d":"75,067,993"},{"v":8664263,"d":"8,664,263"},{"v":74458184,"d":"74,458,184"},0,4,{"v":609805,"d":"609,805"},{"v":79.7179760604698,"d":"79.7"},{"$error":"#DIV/0!"},{"v":99.1876577811265,"d":"99.2"},{"$f":"SUM(Q12,Q13,Q16,Q19:Q23,Q24)","v":{"v":17233,"d":"17,233"}},{"$f":"SUM(R12,R13,R16,R19:R23,R24)","v":{"v":219854,"d":"219,854"}}]
[null,null,"취  득  세",null,{"v":54071000,"d":"54,071,000"},null,{"v":5851835,"d":"5,851,835"},{"v":46509695,"d":"46,509,695"},{"v":5868090,"d":"5,868,090"},{"v":46456456,"d":"46,456,456"},null,null,{"$f":"H12-J12-L12","v":{"v":53239,"d":"53,239"}},{"v":85.91750846109744,"d":"85.9"},{"$error":"#DIV/0!"},{"v":99.88553139297086,"d":"99.9"},{"v":11004,"d":"11,004"},{"v":153122,"d":"153,122"}]
[null,null,"등  록\n면허세","소     계",{"$f":"SUM(E14:E15)","v":{"v":6639000,"d":"6,639,000"}},0,{"v":757808,"d":"757,808"},{"v":5350060,"d":"5,350,060"},{"v":761816,"d":"761,816"},{"v":5326568,"d":"5,326,568"},0,0,{"v":23492,"d":"23,492"},{"v":80.2314806446754,"d":"80.2"},{"$error":"#DIV/0!"},{"v":99.56090212072388,"d":"99.6"},{"$f":"SUM(Q14:Q15)","v":845},{"$f":"SUM(R14:R15)","v":{"v":14139,"d":"14,139"}}]
[{"$nulls":3},"등록분",{"v":5776000,"d":"5,776,000"},null,{"v":733331,"d":"733,331"},{"v":4417725,"d":"4,417,725"},{"v":733634,"d":"733,634"},{"v":4418029,"d":"4,418,029"},null,null,{"$f":"H14-J14-L14","v":-304},{"v":76.48942174515236,"d":"76.5"},{"$error":"#DIV/0!"},{"v":100.00688136993587,"d":"100.0"},845,{"v":13518,"d":"13,518"}]
[{"$nulls":3},"면허분",{"v":863000,"d":"863,000"},null,{"v":24477,"d":"24,477"},{"v":932335,"d":"932,335"},{"v":28182,"d":"28,182"},{"v":908539,"d":"908,539"},null,null,{"$f":"H15-J15-L15","v":{"v":23796,"d":"23,796"}},{"v":105.27682502896872,"d":"105.3"},{"$error":"#DIV/0!"},{"v":97.44769852038162,"d":"97.4"},null,621]
[null,null,"지  역\n자  원\n시설세","소     계",{"$f":"SUM(E17:E18)","v":{"v":10733000,"d":"10,733,000"}},0,{"v":212352,"d":"212,352"},{"v":8846683,"d":"8,846,683"},{"v":389569,"d":"389,569"},{"v":8675311,"d":"8,675,311"},0,0,{"v":171372,"d":"171,372"},{"v":80.82838908040623,"d":"80.8"},{"$error":"#DIV/0!"},{"v":98.06286717857982,"d":"98.1"},{"$f":"SUM(Q17:Q18)","v":8},{"$f":"SUM(R17:R18)","v":{"v":3122,"d":"3,122"}}]
[{"$nulls":3},"특정자원",{"v":1609000,"d":"1,609,000"},null,{"v":203697,"d":"203,697"},{"v":1477568,"d":"1,477,568"},{"v":204204,"d":"204,204"},{"v":1476718,"d":"1,476,718"},null,null,{"$f":"H17-J17-L17","v":850},{"v":91.77862026103169,"d":"91.8"},{"$error":"#DIV/0!"},{"v":99.94247303677393,"d":"99.9"}]
[{"$nulls":3},"특정부동산",{"v":9124000,"d":"9,124,000"},null,{"v":8655,"d":"8,655"},{"v":7369115,"d":"7,369,115"},{"v":185365,"d":"185,365"},{"v":7198593,"d":"7,198,593"},null,null,{"v":170522,"d":"170,522"},{"v":78.89733669443227,"d":"78.9"},{"$error":"#DIV/0!"},{"v":97.68599078722478,"d":"97.7"},8,{"v":3122,"d":"3,122"}]
[null,null,"지방소비세",{"$nulls":9},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"등  록  세",{"$nulls":3},{"v":3562,"d":"3,562"},{"v":226574,"d":"226,574"},{"v":3562,"d":"3,562"},{"v":226379,"d":"226,379"},null,null,195,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":99.913935403003,"d":"99.9"},308,{"v":1456,"d":"1,456"}]
[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",{"$f":"SUM(E25:E30)","v":{"v":21959000,"d":"21,959,000"}},{"$f":"SUM(F25:F30)","v":0},{"v":1513713,"d":"1,513,713"},{"v":14134981,"d":"14,134,981"},{"v":1641226,"d":"1,641,226"},{"v":13773470,"d":"13,773,470"},0,4,{"v":361507,"d":"361,507"},{"v":62.7235757548158,"d":"62.7"},{"$error":"#DIV/0!"},{"v":97.44243731208411,"d":"97.4"},{"$f":"SUM(Q25:Q30)","v":{"v":5068,"d":"5,068"}},{"$f":"SUM(R25:R30)","v":{"v":48015,"d":"48,015"}}]
[{"$nulls":3},"취득세분",{"v":2385000,"d":"2,385,000"},null,{"v":417652,"d":"417,652"},{"v":2806524,"d":"2,806,524"},{"v":418162,"d":"418,162"},{"v":2805795,"d":"2,805,795"},null,null,{"$f":"H25-J25-L25","v":729},{"v":117.64339622641509,"d":"117.6"},{"$error":"#DIV/0!"},{"v":99.97402480791186,"d":"100.0"},944,{"v":10468,"d":"10,468"}]
[{"$nulls":3},"등록면허세분",{"v":1789000,"d":"1,789,000"},null,{"v":135902,"d":"135,902"},{"v":779550,"d":"779,550"},{"v":135963,"d":"135,963"},{"v":779576,"d":"779,576"},null,null,-26,{"v":43.576076020122976,"d":"43.6"},{"$error":"#DIV/0!"},{"v":100.00333525752036,"d":"100.0"},169,{"v":2808,"d":"2,808"}]
[{"$nulls":3},"주민세분",{"v":85000,"d":"85,000"},null,{"v":128540,"d":"128,540"},{"v":128935,"d":"128,935"},{"v":88253,"d":"88,253"},{"v":88628,"d":"88,628"},null,null,{"v":40307,"d":"40,307"},{"v":104.26823529411764,"d":"104.3"},{"$error":"#DIV/0!"},{"v":68.73851165315857,"d":"68.7"}]
[{"$nulls":3},"재산세분",{"v":3300000,"d":"3,300,000"},null,{"v":4209,"d":"4,209"},{"v":1934743,"d":"1,934,743"},{"v":89948,"d":"89,948"},{"v":1848040,"d":"1,848,040"},null,null,{"v":86703,"d":"86,703"},{"v":56.00121212121212,"d":"56.0"},{"$error":"#DIV/0!"},{"v":95.51862960610272,"d":"95.5"},15,150]
[{"$nulls":3},"자동차세분",{"v":6000000,"d":"6,000,000"},null,-625,{"v":3787869,"d":"3,787,869"},{"v":80865,"d":"80,865"},{"v":3554071,"d":"3,554,071"},null,4,{"v":233794,"d":"233,794"},{"v":59.23451666666667,"d":"59.2"},{"$error":"#DIV/0!"},{"v":93.82771685082034,"d":"93.8"},{"v":3940,"d":"3,940"},{"v":34543,"d":"34,543"}]
[{"$nulls":3},"담배소비세분",{"v":8400000,"d":"8,400,000"},null,{"v":828035,"d":"828,035"},{"v":4697360,"d":"4,697,360"},{"v":828035,"d":"828,035"},{"v":4697360,"d":"4,697,360"},null,null,0,{"v":55.920952380952386,"d":"55.9"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"},null,46]
[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":8267031,"d":"8,267,031"},{"$f":"SUM(H32,H33,H34,H37:H44)","v":{"v":130596022,"d":"130,596,022"}},{"v":8947511,"d":"8,947,511"},{"v":127982322,"d":"127,982,322"},0,176,{"v":2613524,"d":"2,613,524"},{"v":79.5267022929224,"d":"79.5"},{"$error":"#DIV/0!"},{"v":97.99863735512557,"d":"98.0"},{"$f":"SUM(Q32,Q33,Q34,Q37:Q44)","v":{"v":167535,"d":"167,535"}},{"$f":"SUM(R32,R33,R34,R37:R44)","v":{"v":1021843,"d":"1,021,843"}}]
[null,null,"주  민  세",null,{"v":8550000,"d":"8,550,000"},null,{"v":1869373,"d":"1,869,373"},{"v":8514333,"d":"8,514,333"},{"v":1467299,"d":"1,467,299"},{"v":8111956,"d":"8,111,956"},null,null,{"$f":"H32-J32-L32","v":{"v":402377,"d":"402,377"}},{"v":94.8766783625731,"d":"94.9"},{"$error":"#DIV/0!"},{"v":95.27412188365196,"d":"95.3"},{"v":3226,"d":"3,226"},{"v":3458,"d":"3,458"}]
[null,null,"재  산  세",null,{"v":33500000,"d":"33,500,000"},null,{"v":35051,"d":"35,051"},{"v":15766691,"d":"15,766,691"},{"v":807033,"d":"807,033"},{"v":15083130,"d":"15,083,130"},null,null,{"$f":"H33-J33-L33","v":{"v":683561,"d":"683,561"}},{"v":45.024268656716416,"d":"45.0"},{"$error":"#DIV/0!"},{"v":95.66452466151586,"d":"95.7"},137,{"v":3486,"d":"3,486"}]
[null,null,"자동 \n차세","소     계",{"$f":"SUM(E35:E36)","v":{"v":44980000,"d":"44,980,000"}},{"$f":"SUM(F35:F36)","v":0},{"v":2259554,"d":"2,259,554"},{"v":31262745,"d":"31,262,745"},{"v":2550493,"d":"2,550,493"},{"v":30406477,"d":"30,406,477"},0,12,{"v":856256,"d":"856,256"},{"v":67.59999333036906,"d":"67.6"},{"$error":"#DIV/0!"},{"v":97.26105944951411,"d":"97.3"},{"$f":"SUM(Q35:Q36)","v":{"v":19763,"d":"19,763"}},{"$f":"SUM(R35:R36)","v":{"v":130262,"d":"130,262"}}]
[{"$nulls":3},"자동차분",{"v":19600000,"d":"19,600,000"},null,{"v":-8456,"d":"-8,456"},{"v":13715205,"d":"13,715,205"},{"v":282483,"d":"282,483"},{"v":12858937,"d":"12,858,937"},null,12,{"$f":"H35-J35-L35","v":{"v":856256,"d":"856,256"}},{"v":65.60682142857142,"d":"65.6"},{"$error":"#DIV/0!"},{"v":93.75679765632377,"d":"93.8"},{"v":19763,"d":"19,763"},{"v":130262,"d":"130,262"}]
[{"$nulls":3},"주 행 분",{"v":25380000,"d":"25,380,000"},null,{"v":2268010,"d":"2,268,010"},{"v":17547540,"d":"17,547,540"},{"v":2268010,"d":"2,268,010"},{"v":17547540,"d":"17,547,540"},null,null,0,{"v":69.13924349881798,"d":"69.1"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"담배소비세",null,{"v":16900000,"d":"16,900,000"},null,{"v":1882337,"d":"1,882,337"},{"v":10533425,"d":"10,533,425"},{"v":1882337,"d":"1,882,337"},{"v":10533425,"d":"10,533,425"},null,null,0,{"v":62.32795857988166,"d":"62.3"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"},null,90]
[null,null,"지방소득세",null,{"v":57000000,"d":"57,000,000"},null,{"v":2220716,"d":"2,220,716"},{"v":64514326,"d":"64,514,326"},{"v":2240349,"d":"2,240,349"},{"v":63842832,"d":"63,842,832"},null,164,{"v":671330,"d":"671,330"},{"v":112.00496842105264,"d":"112.0"},{"$error":"#DIV/0!"},{"v":98.95915521151069,"d":"99.0"},{"v":144409,"d":"144,409"},{"v":884547,"d":"884,547"}]
[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",{"$nulls":4},{"v":4502,"d":"4,502"},null,{"v":4502,"d":"4,502"},null,null,0,{"$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":1752000,"d":"1,752,000"}},{"$f":"SUM(F46:F48)","v":0},{"v":12537,"d":"12,537"},{"v":10941290,"d":"10,941,290"},{"v":378647,"d":"378,647"},{"v":1439161,"d":"1,439,161"},0,{"v":1319872,"d":"1,319,872"},{"v":8182257,"d":"8,182,257"},{"v":82.14389269406392,"d":"82.1"},{"$error":"#DIV/0!"},{"v":13.153485557918673,"d":"13.2"},{"$f":"SUM(Q46:Q48)","v":{"v":19696,"d":"19,696"}},{"$f":"SUM(R46:R48)","v":{"v":1402205,"d":"1,402,205"}}]
[null,"도      세",null,null,{"v":340000,"d":"340,000"},null,{"v":1102,"d":"1,102"},{"v":1714140,"d":"1,714,140"},{"v":42497,"d":"42,497"},{"v":349524,"d":"349,524"},null,{"v":156647,"d":"156,647"},{"$f":"H46-J46-L46","v":{"v":1207969,"d":"1,207,969"}},{"v":102.80117647058825,"d":"102.8"},{"$error":"#DIV/0!"},{"v":20.390633203822325,"d":"20.4"},{"v":8634,"d":"8,634"},{"v":55903,"d":"55,903"}]
[null,"지방교육세",null,null,{"v":412000,"d":"412,000"},null,-218,{"v":1249144,"d":"1,249,144"},{"v":54989,"d":"54,989"},{"v":394061,"d":"394,061"},null,{"v":67612,"d":"67,612"},{"$f":"H47-J47-L47","v":{"v":787471,"d":"787,471"}},{"v":95.64587378640776,"d":"95.6"},{"$error":"#DIV/0!"},{"v":31.546483031580024,"d":"31.5"},856,{"v":8086,"d":"8,086"}]
[null,"시  군  세",null,null,{"v":1000000,"d":"1,000,000"},null,{"v":11653,"d":"11,653"},{"v":7978006,"d":"7,978,006"},{"v":281161,"d":"281,161"},{"v":695576,"d":"695,576"},null,{"v":1095613,"d":"1,095,613"},{"$f":"H48-J48-L48","v":{"v":6186817,"d":"6,186,817"}},{"v":69.5576,"d":"69.6"},{"$error":"#DIV/0!"},{"v":8.718669802955777,"d":"8.7"},{"v":10206,"d":"10,206"},{"v":1338216,"d":"1,338,216"}]