{"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]]}
[{"$nulls":6},"2015년  9월분 지방세 징수실적 보고서 (2015 회계)"]
[]
[]
[{"$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":38851393,"d":"38,851,393"}},{"v":255456697,"d":"255,456,697"},{"v":37777369,"d":"37,777,369"},{"$f":"SUM(J8:J9)","v":{"v":241657036,"d":"241,657,036"}},0,{"v":1320052,"d":"1,320,052"},{"v":12479609,"d":"12,479,609"},{"$f":"+J7/E7*100","v":{"v":94.36631574014777,"d":"94.4"}},{"$f":"+J7/F7*100","v":{"$error":"#DIV/0!"}},{"$f":"+J7/H7*100","v":{"v":94.59804297086013,"d":"94.6"}},{"$f":"SUM(Q8:Q9)","v":{"v":479813,"d":"479,813"}},{"$f":"SUM(R8:R9)","v":{"v":3123715,"d":"3,123,715"}}]
[null,"도       세",null,null,{"$f":"E11+E46+E47","v":{"v":94154000,"d":"94,154,000"}},0,{"v":11263556,"d":"11,263,556"},{"v":89294833,"d":"89,294,833"},{"v":11143799,"d":"11,143,799"},{"v":86345569,"d":"86,345,569"},0,{"v":224263,"d":"224,263"},{"v":2725001,"d":"2,725,001"},{"v":91.70674533211547,"d":"91.7"},{"$error":"#DIV/0!"},{"v":96.69716163756082,"d":"96.7"},{"$f":"Q11+Q46+Q47","v":{"v":81491,"d":"81,491"}},{"$f":"R11+R46+R47","v":{"v":365334,"d":"365,334"}}]
[null,"시  군  세",null,null,{"$f":"E31+E48","v":{"v":161930000,"d":"161,930,000"}},{"$f":"F31+F48","v":0},{"v":27587837,"d":"27,587,837"},{"v":166161864,"d":"166,161,864"},{"v":26633570,"d":"26,633,570"},{"v":155311467,"d":"155,311,467"},0,{"v":1095789,"d":"1,095,789"},{"v":9754608,"d":"9,754,608"},{"v":95.9127196936948,"d":"95.9"},{"$error":"#DIV/0!"},{"v":93.46998358179228,"d":"93.5"},{"$f":"Q31+Q48","v":{"v":398322,"d":"398,322"}},{"$f":"R31+R48","v":{"v":2758381,"d":"2,758,381"}}]
["현\n\n\n\n\n년\n\n\n\n\n도","계",null,null,{"$f":"SUM(E11,E31)","v":{"v":254332000,"d":"254,332,000"}},0,{"v":39181423,"d":"39,181,423"},{"v":244845438,"d":"244,845,438"},{"v":37957889,"d":"37,957,889"},{"v":240398396,"d":"240,398,396"},0,180,{"v":4446862,"d":"4,446,862"},{"v":94.52149002091754,"d":"94.5"},{"$error":"#DIV/0!"},{"v":98.18373499774988,"d":"98.2"},{"$f":"SUM(Q11,Q31)","v":{"v":106998,"d":"106,998"}},{"$f":"SUM(R11,R31)","v":{"v":1348696,"d":"1,348,696"}}]
[null,"도\n\n\n\n세","소    계",null,{"$f":"SUM(E12,E13,E16,E19:E23,E24)","v":{"v":93402000,"d":"93,402,000"}},0,{"v":11263570,"d":"11,263,570"},{"v":86331563,"d":"86,331,563"},{"v":11075029,"d":"11,075,029"},{"v":85533214,"d":"85,533,214"},0,4,{"v":798345,"d":"798,345"},{"v":91.57535598809447,"d":"91.6"},{"$error":"#DIV/0!"},{"v":99.0752524658913,"d":"99.1"},{"$f":"SUM(Q12,Q13,Q16,Q19:Q23,Q24)","v":{"v":71069,"d":"71,069"}},{"$f":"SUM(R12,R13,R16,R19:R23,R24)","v":{"v":290924,"d":"290,924"}}]
[null,null,"취  득  세",null,{"v":54071000,"d":"54,071,000"},null,{"v":5321322,"d":"5,321,322"},{"v":51831017,"d":"51,831,017"},{"v":5302230,"d":"5,302,230"},{"v":51758686,"d":"51,758,686"},null,null,{"$f":"H12-J12-L12","v":{"v":72331,"d":"72,331"}},{"v":95.72355976401397,"d":"95.7"},{"$error":"#DIV/0!"},{"v":99.86044842608433,"d":"99.9"},{"v":62430,"d":"62,430"},{"v":215552,"d":"215,552"}]
[null,null,"등  록\n면허세","소     계",{"$f":"SUM(E14:E15)","v":{"v":6639000,"d":"6,639,000"}},0,{"v":1376030,"d":"1,376,030"},{"v":6726091,"d":"6,726,091"},{"v":1378079,"d":"1,378,079"},{"v":6704647,"d":"6,704,647"},0,0,{"v":21444,"d":"21,444"},{"v":100.98880855550534,"d":"101.0"},{"$error":"#DIV/0!"},{"v":99.68118183354939,"d":"99.7"},{"$f":"SUM(Q14:Q15)","v":{"v":3109,"d":"3,109"}},{"$f":"SUM(R14:R15)","v":{"v":17249,"d":"17,249"}}]
[{"$nulls":3},"등록분",{"v":5776000,"d":"5,776,000"},null,{"v":1355768,"d":"1,355,768"},{"v":5773494,"d":"5,773,494"},{"v":1355464,"d":"1,355,464"},{"v":5773494,"d":"5,773,494"},null,null,{"$f":"H14-J14-L14","v":0},{"v":99.95661357340721,"d":"100.0"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"},{"v":3102,"d":"3,102"},{"v":16620,"d":"16,620"}]
[{"$nulls":3},"면허분",{"v":863000,"d":"863,000"},null,{"v":20262,"d":"20,262"},{"v":952597,"d":"952,597"},{"v":22615,"d":"22,615"},{"v":931153,"d":"931,153"},null,null,{"$f":"H15-J15-L15","v":{"v":21444,"d":"21,444"}},{"v":107.89721900347624,"d":"107.9"},{"$error":"#DIV/0!"},{"v":97.74889066415284,"d":"97.7"},7,629]
[null,null,"지  역\n자  원\n시설세","소     계",{"$f":"SUM(E17:E18)","v":{"v":10733000,"d":"10,733,000"}},0,{"v":553884,"d":"553,884"},{"v":9400567,"d":"9,400,567"},{"v":541249,"d":"541,249"},{"v":9216561,"d":"9,216,561"},0,0,{"v":184006,"d":"184,006"},{"v":85.87124755427186,"d":"85.9"},{"$error":"#DIV/0!"},{"v":98.04260742995609,"d":"98.0"},{"$f":"SUM(Q17:Q18)","v":0},{"$f":"SUM(R17:R18)","v":{"v":3122,"d":"3,122"}}]
[{"$nulls":3},"특정자원",{"v":1609000,"d":"1,609,000"},null,{"v":212098,"d":"212,098"},{"v":1689667,"d":"1,689,667"},{"v":212151,"d":"212,151"},{"v":1688869,"d":"1,688,869"},null,null,{"$f":"H17-J17-L17","v":798},{"v":104.96389061528899,"d":"105.0"},{"$error":"#DIV/0!"},{"v":99.95277175916911,"d":"100.0"}]
[{"$nulls":3},"특정부동산",{"v":9124000,"d":"9,124,000"},null,{"v":341786,"d":"341,786"},{"v":7710900,"d":"7,710,900"},{"v":329098,"d":"329,098"},{"v":7527692,"d":"7,527,692"},null,null,{"v":183208,"d":"183,208"},{"v":82.50429636124507,"d":"82.5"},{"$error":"#DIV/0!"},{"v":97.62403869846581,"d":"97.6"},null,{"v":3122,"d":"3,122"}]
[null,null,"지방소비세",{"$nulls":9},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"등  록  세",{"$nulls":3},{"v":5553,"d":"5,553"},{"v":232126,"d":"232,126"},{"v":5553,"d":"5,553"},{"v":231932,"d":"231,932"},null,null,194,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":99.91642470037824,"d":"99.9"},null,{"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":4006781,"d":"4,006,781"},{"v":18141762,"d":"18,141,762"},{"v":3847918,"d":"3,847,918"},{"v":17621388,"d":"17,621,388"},0,4,{"v":520370,"d":"520,370"},{"v":80.24676897855093,"d":"80.2"},{"$error":"#DIV/0!"},{"v":97.13162370887679,"d":"97.1"},{"$f":"SUM(Q25:Q30)","v":{"v":5530,"d":"5,530"}},{"$f":"SUM(R25:R30)","v":{"v":53545,"d":"53,545"}}]
[{"$nulls":3},"취득세분",{"v":2385000,"d":"2,385,000"},null,{"v":306171,"d":"306,171"},{"v":3112695,"d":"3,112,695"},{"v":305879,"d":"305,879"},{"v":3111674,"d":"3,111,674"},null,null,{"$f":"H25-J25-L25","v":{"v":1021,"d":"1,021"}},{"v":130.4685115303983,"d":"130.5"},{"$error":"#DIV/0!"},{"v":99.9671988421609,"d":"100.0"},{"v":1747,"d":"1,747"},{"v":12215,"d":"12,215"}]
[{"$nulls":3},"등록면허세분",{"v":1789000,"d":"1,789,000"},null,{"v":259809,"d":"259,809"},{"v":1039359,"d":"1,039,359"},{"v":259748,"d":"259,748"},{"v":1039324,"d":"1,039,324"},null,null,35,{"v":58.09524874231414,"d":"58.1"},{"$error":"#DIV/0!"},{"v":99.99663253986351,"d":"100.0"},618,{"v":3426,"d":"3,426"}]
[{"$nulls":3},"주민세분",{"v":85000,"d":"85,000"},null,751,{"v":129686,"d":"129,686"},{"v":16428,"d":"16,428"},{"v":105056,"d":"105,056"},null,null,{"v":24630,"d":"24,630"},{"v":123.59529411764707,"d":"123.6"},{"$error":"#DIV/0!"},{"v":81.00797310426722,"d":"81.0"},57,57]
[{"$nulls":3},"재산세분",{"v":3300000,"d":"3,300,000"},null,{"v":2627190,"d":"2,627,190"},{"v":4561933,"d":"4,561,933"},{"v":2432537,"d":"2,432,537"},{"v":4280577,"d":"4,280,577"},null,null,{"v":281356,"d":"281,356"},{"v":129.71445454545454,"d":"129.7"},{"$error":"#DIV/0!"},{"v":93.83252669427631,"d":"93.8"},191,341]
[{"$nulls":3},"자동차세분",{"v":6000000,"d":"6,000,000"},null,{"v":5045,"d":"5,045"},{"v":3792914,"d":"3,792,914"},{"v":25511,"d":"25,511"},{"v":3579582,"d":"3,579,582"},null,4,{"v":213328,"d":"213,328"},{"v":59.6597,"d":"59.7"},{"$error":"#DIV/0!"},{"v":94.37551180965347,"d":"94.4"},{"v":2917,"d":"2,917"},{"v":37460,"d":"37,460"}]
[{"$nulls":3},"담배소비세분",{"v":8400000,"d":"8,400,000"},null,{"v":807815,"d":"807,815"},{"v":5505175,"d":"5,505,175"},{"v":807815,"d":"807,815"},{"v":5505175,"d":"5,505,175"},null,null,0,{"v":65.53779761904762,"d":"65.5"},{"$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":27917853,"d":"27,917,853"},{"$f":"SUM(H32,H33,H34,H37:H44)","v":{"v":158513875,"d":"158,513,875"}},{"v":26882860,"d":"26,882,860"},{"v":154865182,"d":"154,865,182"},0,176,{"v":3648517,"d":"3,648,517"},{"v":96.23139377369043,"d":"96.2"},{"$error":"#DIV/0!"},{"v":97.698186988363,"d":"97.7"},{"$f":"SUM(Q32,Q33,Q34,Q37:Q44)","v":{"v":35929,"d":"35,929"}},{"$f":"SUM(R32,R33,R34,R37:R44)","v":{"v":1057772,"d":"1,057,772"}}]
[null,null,"주  민  세",null,{"v":8550000,"d":"8,550,000"},null,{"v":656288,"d":"656,288"},{"v":9170621,"d":"9,170,621"},{"v":810300,"d":"810,300"},{"v":8922256,"d":"8,922,256"},null,null,{"$f":"H32-J32-L32","v":{"v":248365,"d":"248,365"}},{"v":104.35387134502925,"d":"104.4"},{"$error":"#DIV/0!"},{"v":97.29173193396609,"d":"97.3"},573,{"v":4031,"d":"4,031"}]
[null,null,"재  산  세",null,{"v":33500000,"d":"33,500,000"},null,{"v":20318136,"d":"20,318,136"},{"v":36084827,"d":"36,084,827"},{"v":19036591,"d":"19,036,591"},{"v":34119721,"d":"34,119,721"},null,null,{"$f":"H33-J33-L33","v":{"v":1965106,"d":"1,965,106"}},{"v":101.84991343283582,"d":"101.8"},{"$error":"#DIV/0!"},{"v":94.55420418116456,"d":"94.6"},{"v":1469,"d":"1,469"},{"v":4955,"d":"4,955"}]
[null,null,"자동 \n차세","소     계",{"$f":"SUM(E35:E36)","v":{"v":44980000,"d":"44,980,000"}},{"$f":"SUM(F35:F36)","v":0},{"v":2217854,"d":"2,217,854"},{"v":33480599,"d":"33,480,599"},{"v":2292796,"d":"2,292,796"},{"v":32699273,"d":"32,699,273"},0,12,{"v":781314,"d":"781,314"},{"v":72.69736104935527,"d":"72.7"},{"$error":"#DIV/0!"},{"v":97.66633207488313,"d":"97.7"},{"$f":"SUM(Q35:Q36)","v":{"v":13990,"d":"13,990"}},{"$f":"SUM(R35:R36)","v":{"v":144252,"d":"144,252"}}]
[{"$nulls":3},"자동차분",{"v":19600000,"d":"19,600,000"},null,{"v":12806,"d":"12,806"},{"v":13728011,"d":"13,728,011"},{"v":87748,"d":"87,748"},{"v":12946685,"d":"12,946,685"},null,12,{"$f":"H35-J35-L35","v":{"v":781314,"d":"781,314"}},{"v":66.05451530612245,"d":"66.1"},{"$error":"#DIV/0!"},{"v":94.30852728774765,"d":"94.3"},{"v":13990,"d":"13,990"},{"v":144252,"d":"144,252"}]
[{"$nulls":3},"주 행 분",{"v":25380000,"d":"25,380,000"},null,{"v":2205048,"d":"2,205,048"},{"v":19752588,"d":"19,752,588"},{"v":2205048,"d":"2,205,048"},{"v":19752588,"d":"19,752,588"},null,null,0,{"v":77.82737588652482,"d":"77.8"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"담배소비세",null,{"v":16900000,"d":"16,900,000"},null,{"v":1836410,"d":"1,836,410"},{"v":12369835,"d":"12,369,835"},{"v":1836410,"d":"1,836,410"},{"v":12369835,"d":"12,369,835"},null,null,0,{"v":73.19428994082841,"d":"73.2"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"},null,90]
[null,null,"지방소득세",null,{"v":57000000,"d":"57,000,000"},null,{"v":2889165,"d":"2,889,165"},{"v":67403491,"d":"67,403,491"},{"v":2906763,"d":"2,906,763"},{"v":66749595,"d":"66,749,595"},null,164,{"v":653732,"d":"653,732"},{"v":117.10455263157895,"d":"117.1"},{"$error":"#DIV/0!"},{"v":99.02987814088145,"d":"99.0"},{"v":19897,"d":"19,897"},{"v":904444,"d":"904,444"}]
[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"}},{"$f":"SUM(F46:F48)","v":0},{"v":-330030,"d":"-330,030"},{"v":10611259,"d":"10,611,259"},{"v":-180520,"d":"-180,520"},{"v":1258640,"d":"1,258,640"},0,{"v":1319872,"d":"1,319,872"},{"v":8032747,"d":"8,032,747"},{"v":71.84018264840184,"d":"71.8"},{"$error":"#DIV/0!"},{"v":11.861363481939325,"d":"11.9"},{"$f":"SUM(Q46:Q48)","v":{"v":372815,"d":"372,815"}},{"$f":"SUM(R46:R48)","v":{"v":1775019,"d":"1,775,019"}}]
[null,"도      세",null,null,{"v":340000,"d":"340,000"},null,-421,{"v":1713718,"d":"1,713,718"},{"v":47598,"d":"47,598"},{"v":397121,"d":"397,121"},null,{"v":156647,"d":"156,647"},{"$f":"H46-J46-L46","v":{"v":1159950,"d":"1,159,950"}},{"v":116.80029411764706,"d":"116.8"},{"$error":"#DIV/0!"},{"v":23.17306581362861,"d":"23.2"},{"v":9471,"d":"9,471"},{"v":65373,"d":"65,373"}]
[null,"지방교육세",null,null,{"v":412000,"d":"412,000"},null,407,{"v":1249552,"d":"1,249,552"},{"v":21172,"d":"21,172"},{"v":415234,"d":"415,234"},null,{"v":67612,"d":"67,612"},{"$f":"H47-J47-L47","v":{"v":766706,"d":"766,706"}},{"v":100.78495145631068,"d":"100.8"},{"$error":"#DIV/0!"},{"v":33.230629857741015,"d":"33.2"},951,{"v":9037,"d":"9,037"}]
[null,"시  군  세",null,null,{"v":1000000,"d":"1,000,000"},null,{"v":-330016,"d":"-330,016"},{"v":7647989,"d":"7,647,989"},{"v":-249290,"d":"-249,290"},{"v":446285,"d":"446,285"},null,{"v":1095613,"d":"1,095,613"},{"$f":"H48-J48-L48","v":{"v":6106091,"d":"6,106,091"}},{"v":44.628499999999995,"d":"44.6"},{"$error":"#DIV/0!"},{"v":5.835324815451487,"d":"5.8"},{"v":362393,"d":"362,393"},{"v":1700609,"d":"1,700,609"}]