{"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]]}
["※ 매월  10일까지 제출",{"$nulls":5},"2015년  10월분 지방세 징수실적 보고서 (2015 회계)"]
[]
[]
[{"$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":17528393,"d":"17,528,393"}},{"v":272985091,"d":"272,985,091"},{"v":18295734,"d":"18,295,734"},{"$f":"SUM(J8:J9)","v":{"v":259952771,"d":"259,952,771"}},0,{"v":1320052,"d":"1,320,052"},{"v":11712268,"d":"11,712,268"},{"$f":"+J7/E7*100","v":{"v":101.51074295934146,"d":"101.5"}},{"$f":"+J7/F7*100","v":{"$error":"#DIV/0!"}},{"$f":"+J7/H7*100","v":{"v":95.22599569366226,"d":"95.2"}},{"$f":"SUM(Q8:Q9)","v":{"v":178608,"d":"178,608"}},{"$f":"SUM(R8:R9)","v":{"v":3302324,"d":"3,302,324"}}]
[null,"도       세",null,null,{"$f":"E11+E46+E47","v":{"v":94154000,"d":"94,154,000"}},0,{"v":9472422,"d":"9,472,422"},{"v":98767256,"d":"98,767,256"},{"v":9439770,"d":"9,439,770"},{"v":95785339,"d":"95,785,339"},0,{"v":224263,"d":"224,263"},{"v":2757654,"d":"2,757,654"},{"v":101.73262845975741,"d":"101.7"},{"$error":"#DIV/0!"},{"v":96.98086479186989,"d":"97.0"},{"$f":"Q11+Q46+Q47","v":{"v":57361,"d":"57,361"}},{"$f":"R11+R46+R47","v":{"v":422696,"d":"422,696"}}]
[null,"시  군  세",null,null,{"$f":"E31+E48","v":{"v":161930000,"d":"161,930,000"}},{"$f":"F31+F48","v":0},{"v":8055971,"d":"8,055,971"},{"v":174217835,"d":"174,217,835"},{"v":8855964,"d":"8,855,964"},{"v":164167432,"d":"164,167,432"},0,{"v":1095789,"d":"1,095,789"},{"v":8954614,"d":"8,954,614"},{"v":101.38172790712036,"d":"101.4"},{"$error":"#DIV/0!"},{"v":94.231128517927,"d":"94.2"},{"$f":"Q31+Q48","v":{"v":121247,"d":"121,247"}},{"$f":"R31+R48","v":{"v":2879628,"d":"2,879,628"}}]
["현\n\n\n\n\n년\n\n\n\n\n도","계",null,null,{"$f":"SUM(E11,E31)","v":{"v":254332000,"d":"254,332,000"}},0,{"v":17561053,"d":"17,561,053"},{"v":262406492,"d":"262,406,492"},{"v":18175996,"d":"18,175,996"},{"v":258574392,"d":"258,574,392"},0,180,{"v":3831920,"d":"3,831,920"},{"v":101.66805278140383,"d":"101.7"},{"$error":"#DIV/0!"},{"v":98.5396321673322,"d":"98.5"},{"$f":"SUM(Q11,Q31)","v":{"v":120246,"d":"120,246"}},{"$f":"SUM(R11,R31)","v":{"v":1468942,"d":"1,468,942"}}]
[null,"도\n\n\n\n세","소    계",null,{"$f":"SUM(E12,E13,E16,E19:E23,E24)","v":{"v":93402000,"d":"93,402,000"}},0,{"v":9467524,"d":"9,467,524"},{"v":95799088,"d":"95,799,088"},{"v":9402369,"d":"9,402,369"},{"v":94935583,"d":"94,935,583"},0,4,{"v":863501,"d":"863,501"},{"v":101.64191666131346,"d":"101.6"},{"$error":"#DIV/0!"},{"v":99.09862920615696,"d":"99.1"},{"$f":"SUM(Q12,Q13,Q16,Q19:Q23,Q24)","v":{"v":56767,"d":"56,767"}},{"$f":"SUM(R12,R13,R16,R19:R23,R24)","v":{"v":347691,"d":"347,691"}}]
[null,null,"취  득  세",null,{"v":54071000,"d":"54,071,000"},null,{"v":8169473,"d":"8,169,473"},{"v":60000490,"d":"60,000,490"},{"v":7903473,"d":"7,903,473"},{"v":59662159,"d":"59,662,159"},null,null,{"$f":"H12-J12-L12","v":{"v":338331,"d":"338,331"}},{"v":110.34040243383699,"d":"110.3"},{"$error":"#DIV/0!"},{"v":99.43611960502322,"d":"99.4"},{"v":44671,"d":"44,671"},{"v":260223,"d":"260,223"}]
[null,null,"등  록\n면허세","소     계",{"$f":"SUM(E14:E15)","v":{"v":6639000,"d":"6,639,000"}},0,{"v":474746,"d":"474,746"},{"v":7200837,"d":"7,200,837"},{"v":477996,"d":"477,996"},{"v":7182643,"d":"7,182,643"},0,0,{"v":18194,"d":"18,194"},{"v":108.18862780539237,"d":"108.2"},{"$error":"#DIV/0!"},{"v":99.74733492787018,"d":"99.7"},{"$f":"SUM(Q14:Q15)","v":{"v":4777,"d":"4,777"}},{"$f":"SUM(R14:R15)","v":{"v":22026,"d":"22,026"}}]
[{"$nulls":3},"등록분",{"v":5776000,"d":"5,776,000"},null,{"v":456710,"d":"456,710"},{"v":6230204,"d":"6,230,204"},{"v":456702,"d":"456,702"},{"v":6230196,"d":"6,230,196"},null,null,{"$f":"H14-J14-L14","v":8},{"v":107.86350415512464,"d":"107.9"},{"$error":"#DIV/0!"},{"v":99.99987159328973,"d":"100.0"},{"v":4747,"d":"4,747"},{"v":21367,"d":"21,367"}]
[{"$nulls":3},"면허분",{"v":863000,"d":"863,000"},null,{"v":18036,"d":"18,036"},{"v":970633,"d":"970,633"},{"v":21294,"d":"21,294"},{"v":952447,"d":"952,447"},null,null,{"$f":"H15-J15-L15","v":{"v":18186,"d":"18,186"}},{"v":110.36465816917729,"d":"110.4"},{"$error":"#DIV/0!"},{"v":98.12637732283984,"d":"98.1"},30,659]
[null,null,"지  역\n자  원\n시설세","소     계",{"$f":"SUM(E17:E18)","v":{"v":10733000,"d":"10,733,000"}},0,{"v":134963,"d":"134,963"},{"v":9535530,"d":"9,535,530"},{"v":172358,"d":"172,358"},{"v":9388919,"d":"9,388,919"},0,0,{"v":146611,"d":"146,611"},{"v":87.47711730177956,"d":"87.5"},{"$error":"#DIV/0!"},{"v":98.46247665310686,"d":"98.5"},{"$f":"SUM(Q17:Q18)","v":44},{"$f":"SUM(R17:R18)","v":{"v":3167,"d":"3,167"}}]
[{"$nulls":3},"특정자원",{"v":1609000,"d":"1,609,000"},null,{"v":132877,"d":"132,877"},{"v":1822544,"d":"1,822,544"},{"v":125628,"d":"125,628"},{"v":1814497,"d":"1,814,497"},null,null,{"$f":"H17-J17-L17","v":{"v":8047,"d":"8,047"}},{"v":112.77172156619018,"d":"112.8"},{"$error":"#DIV/0!"},{"v":99.55847430843919,"d":"99.6"}]
[{"$nulls":3},"특정부동산",{"v":9124000,"d":"9,124,000"},null,{"v":2086,"d":"2,086"},{"v":7712986,"d":"7,712,986"},{"v":46730,"d":"46,730"},{"v":7574422,"d":"7,574,422"},null,null,{"v":138564,"d":"138,564"},{"v":83.01646207803594,"d":"83.0"},{"$error":"#DIV/0!"},{"v":98.20349732256743,"d":"98.2"},44,{"v":3167,"d":"3,167"}]
[null,null,"지방소비세",{"$nulls":9},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"등  록  세",{"$nulls":3},{"v":8676,"d":"8,676"},{"v":240803,"d":"240,803"},{"v":8676,"d":"8,676"},{"v":240608,"d":"240,608"},null,null,195,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":99.91902094243011,"d":"99.9"},148,{"v":1604,"d":"1,604"}]
[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":679666,"d":"679,666"},{"v":18821428,"d":"18,821,428"},{"v":839866,"d":"839,866"},{"v":18461254,"d":"18,461,254"},0,4,{"v":360170,"d":"360,170"},{"v":84.0714695569015,"d":"84.1"},{"$error":"#DIV/0!"},{"v":98.0863619912368,"d":"98.1"},{"$f":"SUM(Q25:Q30)","v":{"v":7127,"d":"7,127"}},{"$f":"SUM(R25:R30)","v":{"v":60671,"d":"60,671"}}]
[{"$nulls":3},"취득세분",{"v":2385000,"d":"2,385,000"},null,{"v":573763,"d":"573,763"},{"v":3686458,"d":"3,686,458"},{"v":570843,"d":"570,843"},{"v":3682517,"d":"3,682,517"},null,null,{"$f":"H25-J25-L25","v":{"v":3941,"d":"3,941"}},{"v":154.4032285115304,"d":"154.4"},{"$error":"#DIV/0!"},{"v":99.8930952149733,"d":"99.9"},{"v":3649,"d":"3,649"},{"v":15863,"d":"15,863"}]
[{"$nulls":3},"등록면허세분",{"v":1789000,"d":"1,789,000"},null,{"v":80162,"d":"80,162"},{"v":1119521,"d":"1,119,521"},{"v":80162,"d":"80,162"},{"v":1119486,"d":"1,119,486"},null,null,35,{"v":62.576076020122976,"d":"62.6"},{"$error":"#DIV/0!"},{"v":99.99687366293263,"d":"100.0"},949,{"v":4375,"d":"4,375"}]
[{"$nulls":3},"주민세분",{"v":85000,"d":"85,000"},null,153,{"v":129839,"d":"129,839"},{"v":6745,"d":"6,745"},{"v":111801,"d":"111,801"},null,null,{"v":18038,"d":"18,038"},{"v":131.53058823529412,"d":"131.5"},{"$error":"#DIV/0!"},{"v":86.1074099461641,"d":"86.1"},6,63]
[{"$nulls":3},"재산세분",{"v":3300000,"d":"3,300,000"},null,{"v":12334,"d":"12,334"},{"v":4574267,"d":"4,574,267"},{"v":122750,"d":"122,750"},{"v":4403327,"d":"4,403,327"},null,null,{"v":170940,"d":"170,940"},{"v":133.4341515151515,"d":"133.4"},{"$error":"#DIV/0!"},{"v":96.26300782179965,"d":"96.3"},39,380]
[{"$nulls":3},"자동차세분",{"v":6000000,"d":"6,000,000"},null,{"v":9622,"d":"9,622"},{"v":3802536,"d":"3,802,536"},{"v":55734,"d":"55,734"},{"v":3635316,"d":"3,635,316"},null,4,{"v":167216,"d":"167,216"},{"v":60.58860000000001,"d":"60.6"},{"$error":"#DIV/0!"},{"v":95.6024084979077,"d":"95.6"},{"v":2484,"d":"2,484"},{"v":39944,"d":"39,944"}]
[{"$nulls":3},"담배소비세분",{"v":8400000,"d":"8,400,000"},null,{"v":3632,"d":"3,632"},{"v":5508807,"d":"5,508,807"},{"v":3632,"d":"3,632"},{"v":5508807,"d":"5,508,807"},null,null,0,{"v":65.58103571428572,"d":"65.6"},{"$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":8093529,"d":"8,093,529"},{"$f":"SUM(H32,H33,H34,H37:H44)","v":{"v":166607404,"d":"166,607,404"}},{"v":8773627,"d":"8,773,627"},{"v":163638809,"d":"163,638,809"},0,176,{"v":2968419,"d":"2,968,419"},{"v":101.6832218977195,"d":"101.7"},{"$error":"#DIV/0!"},{"v":98.21820943803914,"d":"98.2"},{"$f":"SUM(Q32,Q33,Q34,Q37:Q44)","v":{"v":63479,"d":"63,479"}},{"$f":"SUM(R32,R33,R34,R37:R44)","v":{"v":1121251,"d":"1,121,251"}}]
[null,null,"주  민  세",null,{"v":8550000,"d":"8,550,000"},null,{"v":713548,"d":"713,548"},{"v":9884169,"d":"9,884,169"},{"v":758497,"d":"758,497"},{"v":9680753,"d":"9,680,753"},null,null,{"$f":"H32-J32-L32","v":{"v":203416,"d":"203,416"}},{"v":113.2251812865497,"d":"113.2"},{"$error":"#DIV/0!"},{"v":97.94200200340565,"d":"97.9"},436,{"v":4467,"d":"4,467"}]
[null,null,"재  산  세",null,{"v":33500000,"d":"33,500,000"},null,{"v":82162,"d":"82,162"},{"v":36166989,"d":"36,166,989"},{"v":861101,"d":"861,101"},{"v":34980821,"d":"34,980,821"},null,null,{"$f":"H33-J33-L33","v":{"v":1186168,"d":"1,186,168"}},{"v":104.42036119402984,"d":"104.4"},{"$error":"#DIV/0!"},{"v":96.72030204117904,"d":"96.7"},360,{"v":5315,"d":"5,315"}]
[null,null,"자동 \n차세","소     계",{"$f":"SUM(E35:E36)","v":{"v":44980000,"d":"44,980,000"}},{"$f":"SUM(F35:F36)","v":0},{"v":4498066,"d":"4,498,066"},{"v":37978665,"d":"37,978,665"},{"v":4664502,"d":"4,664,502"},{"v":37363775,"d":"37,363,775"},0,12,{"v":614878,"d":"614,878"},{"v":83.06753001333927,"d":"83.1"},{"$error":"#DIV/0!"},{"v":98.3809594149768,"d":"98.4"},{"$f":"SUM(Q35:Q36)","v":{"v":11654,"d":"11,654"}},{"$f":"SUM(R35:R36)","v":{"v":155906,"d":"155,906"}}]
[{"$nulls":3},"자동차분",{"v":19600000,"d":"19,600,000"},null,{"v":29178,"d":"29,178"},{"v":13757188,"d":"13,757,188"},{"v":195614,"d":"195,614"},{"v":13142298,"d":"13,142,298"},null,12,{"$f":"H35-J35-L35","v":{"v":614878,"d":"614,878"}},{"v":67.05254081632653,"d":"67.1"},{"$error":"#DIV/0!"},{"v":95.53040926677748,"d":"95.5"},{"v":11654,"d":"11,654"},{"v":155906,"d":"155,906"}]
[{"$nulls":3},"주 행 분",{"v":25380000,"d":"25,380,000"},null,{"v":4468888,"d":"4,468,888"},{"v":24221477,"d":"24,221,477"},{"v":4468888,"d":"4,468,888"},{"v":24221477,"d":"24,221,477"},null,null,0,{"v":95.4352915681639,"d":"95.4"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"담배소비세",null,{"v":16900000,"d":"16,900,000"},null,{"v":8259,"d":"8,259"},{"v":12378094,"d":"12,378,094"},{"v":8259,"d":"8,259"},{"v":12378094,"d":"12,378,094"},null,null,0,{"v":73.24315976331361,"d":"73.2"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"},null,90]
[null,null,"지방소득세",null,{"v":57000000,"d":"57,000,000"},null,{"v":2791494,"d":"2,791,494"},{"v":70194985,"d":"70,194,985"},{"v":2481268,"d":"2,481,268"},{"v":69230864,"d":"69,230,864"},null,164,{"v":963957,"d":"963,957"},{"v":121.45765614035086,"d":"121.5"},{"$error":"#DIV/0!"},{"v":98.62651014171455,"d":"98.6"},{"v":51029,"d":"51,029"},{"v":955473,"d":"955,473"}]
[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"}},{"$f":"SUM(F46:F48)","v":0},{"v":-32660,"d":"-32,660"},{"v":10578599,"d":"10,578,599"},{"v":119738,"d":"119,738"},{"v":1378379,"d":"1,378,379"},0,{"v":1319872,"d":"1,319,872"},{"v":7880348,"d":"7,880,348"},{"v":78.67460045662101,"d":"78.7"},{"$error":"#DIV/0!"},{"v":13.029882312393163,"d":"13.0"},{"$f":"SUM(Q46:Q48)","v":{"v":58362,"d":"58,362"}},{"$f":"SUM(R46:R48)","v":{"v":1833382,"d":"1,833,382"}}]
[null,"도      세",null,null,{"v":340000,"d":"340,000"},null,{"v":4115,"d":"4,115"},{"v":1717833,"d":"1,717,833"},{"v":10271,"d":"10,271"},{"v":407392,"d":"407,392"},null,{"v":156647,"d":"156,647"},{"$f":"H46-J46-L46","v":{"v":1153794,"d":"1,153,794"}},{"v":119.82117647058823,"d":"119.8"},{"$error":"#DIV/0!"},{"v":23.715460117485225,"d":"23.7"},582,{"v":65956,"d":"65,956"}]
[null,"지방교육세",null,null,{"v":412000,"d":"412,000"},null,783,{"v":1250335,"d":"1,250,335"},{"v":27130,"d":"27,130"},{"v":442364,"d":"442,364"},null,{"v":67612,"d":"67,612"},{"$f":"H47-J47-L47","v":{"v":740359,"d":"740,359"}},{"v":107.36990291262136,"d":"107.4"},{"$error":"#DIV/0!"},{"v":35.37963825694714,"d":"35.4"},12,{"v":9049,"d":"9,049"}]
[null,"시  군  세",null,null,{"v":1000000,"d":"1,000,000"},null,{"v":-37558,"d":"-37,558"},{"v":7610431,"d":"7,610,431"},{"v":82337,"d":"82,337"},{"v":528623,"d":"528,623"},null,{"v":1095613,"d":"1,095,613"},{"$f":"H48-J48-L48","v":{"v":5986195,"d":"5,986,195"}},{"v":52.8623,"d":"52.9"},{"$error":"#DIV/0!"},{"v":6.946032360059502,"d":"6.9"},{"v":57768,"d":"57,768"},{"v":1758377,"d":"1,758,377"}]