{"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",{"$nulls":5},"2015년  11월분 지방세 징수실적 보고서 (2015 회계)"]
[]
[]
[{"$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":17902964,"d":"17,902,964"}},{"v":290888055,"d":"290,888,055"},{"v":18960096,"d":"18,960,096"},{"$f":"SUM(J8:J9)","v":{"v":278912868,"d":"278,912,868"}},{"v":406110,"d":"406,110"},{"v":1726162,"d":"1,726,162"},{"v":10249025,"d":"10,249,025"},{"$f":"+J7/E7*100","v":{"v":108.91460145889631,"d":"108.9"}},{"$f":"+J7/F7*100","v":{"$error":"#DIV/0!"}},{"$f":"+J7/H7*100","v":{"v":95.88323178138064,"d":"95.9"}},{"$f":"SUM(Q8:Q9)","v":{"v":174483,"d":"174,483"}},{"$f":"SUM(R8:R9)","v":{"v":3476807,"d":"3,476,807"}}]
[null,"도       세",null,null,{"$f":"E11+E46+E47","v":{"v":94154000,"d":"94,154,000"}},0,{"v":8100588,"d":"8,100,588"},{"v":106867844,"d":"106,867,844"},{"v":8484085,"d":"8,484,085"},{"v":104269424,"d":"104,269,424"},{"v":93161,"d":"93,161"},{"v":317423,"d":"317,423"},{"v":2280997,"d":"2,280,997"},{"v":110.74348832763346,"d":"110.7"},{"$error":"#DIV/0!"},{"v":97.5685670237719,"d":"97.6"},{"$f":"Q11+Q46+Q47","v":{"v":18631,"d":"18,631"}},{"$f":"R11+R46+R47","v":{"v":441327,"d":"441,327"}}]
[null,"시  군  세",null,null,{"$f":"E31+E48","v":{"v":161930000,"d":"161,930,000"}},{"$f":"F31+F48","v":0},{"v":9802376,"d":"9,802,376"},{"v":184020211,"d":"184,020,211"},{"v":10476011,"d":"10,476,011"},{"v":174643444,"d":"174,643,444"},{"v":312949,"d":"312,949"},{"v":1408739,"d":"1,408,739"},{"v":7968028,"d":"7,968,028"},{"v":107.8511974309887,"d":"107.9"},{"$error":"#DIV/0!"},{"v":94.90449068118936,"d":"94.9"},{"$f":"Q31+Q48","v":{"v":155852,"d":"155,852"}},{"$f":"R31+R48","v":{"v":3035480,"d":"3,035,480"}}]
["현\n\n\n\n\n년\n\n\n\n\n도","계",null,null,{"$f":"SUM(E11,E31)","v":{"v":254332000,"d":"254,332,000"}},0,{"v":17958153,"d":"17,958,153"},{"v":280364645,"d":"280,364,645"},{"v":18845093,"d":"18,845,093"},{"v":277419486,"d":"277,419,486"},{"v":33997,"d":"33,997"},{"v":34177,"d":"34,177"},{"v":2910982,"d":"2,910,982"},{"v":109.07769608228615,"d":"109.1"},{"$error":"#DIV/0!"},{"v":98.94952553664533,"d":"98.9"},{"$f":"SUM(Q11,Q31)","v":{"v":83598,"d":"83,598"}},{"$f":"SUM(R11,R31)","v":{"v":1552540,"d":"1,552,540"}}]
[null,"도\n\n\n\n세","소    계",null,{"$f":"SUM(E12,E13,E16,E19:E23,E24)","v":{"v":93402000,"d":"93,402,000"}},0,{"v":8094107,"d":"8,094,107"},{"v":103893195,"d":"103,893,195"},{"v":8432651,"d":"8,432,651"},{"v":103368234,"d":"103,368,234"},70,73,{"v":524888,"d":"524,888"},{"v":110.67025759619709,"d":"110.7"},{"$error":"#DIV/0!"},{"v":99.49471089035235,"d":"99.5"},{"$f":"SUM(Q12,Q13,Q16,Q19:Q23,Q24)","v":{"v":17667,"d":"17,667"}},{"$f":"SUM(R12,R13,R16,R19:R23,R24)","v":{"v":365358,"d":"365,358"}}]
[null,null,"취  득  세",null,{"v":54071000,"d":"54,071,000"},null,{"v":5457112,"d":"5,457,112"},{"v":65457602,"d":"65,457,602"},{"v":5679177,"d":"5,679,177"},{"v":65341335,"d":"65,341,335"},null,null,{"$f":"H12-J12-L12","v":{"v":116267,"d":"116,267"}},{"v":120.84358528601284,"d":"120.8"},{"$error":"#DIV/0!"},{"v":99.82237815555786,"d":"99.8"},{"v":9952,"d":"9,952"},{"v":270175,"d":"270,175"}]
[null,null,"등  록\n면허세","소     계",{"$f":"SUM(E14:E15)","v":{"v":6639000,"d":"6,639,000"}},0,{"v":486853,"d":"486,853"},{"v":7687690,"d":"7,687,690"},{"v":488569,"d":"488,569"},{"v":7671212,"d":"7,671,212"},0,0,{"v":16478,"d":"16,478"},{"v":115.54770296731436,"d":"115.5"},{"$error":"#DIV/0!"},{"v":99.78565733009526,"d":"99.8"},{"$f":"SUM(Q14:Q15)","v":{"v":4332,"d":"4,332"}},{"$f":"SUM(R14:R15)","v":{"v":26358,"d":"26,358"}}]
[{"$nulls":3},"등록분",{"v":5776000,"d":"5,776,000"},null,{"v":462950,"d":"462,950"},{"v":6693154,"d":"6,693,154"},{"v":462955,"d":"462,955"},{"v":6693151,"d":"6,693,151"},null,null,{"$f":"H14-J14-L14","v":3},{"v":115.87865304709142,"d":"115.9"},{"$error":"#DIV/0!"},{"v":99.99995517808196,"d":"100.0"},{"v":4332,"d":"4,332"},{"v":25700,"d":"25,700"}]
[{"$nulls":3},"면허분",{"v":863000,"d":"863,000"},null,{"v":23903,"d":"23,903"},{"v":994536,"d":"994,536"},{"v":25614,"d":"25,614"},{"v":978061,"d":"978,061"},null,null,{"$f":"H15-J15-L15","v":{"v":16475,"d":"16,475"}},{"v":113.33267670915413,"d":"113.3"},{"$error":"#DIV/0!"},{"v":98.3434486031677,"d":"98.3"},0,658]
[null,null,"지  역\n자  원\n시설세","소     계",{"$f":"SUM(E17:E18)","v":{"v":10733000,"d":"10,733,000"}},0,{"v":171690,"d":"171,690"},{"v":9707220,"d":"9,707,220"},{"v":194531,"d":"194,531"},{"v":9583450,"d":"9,583,450"},0,0,{"v":123770,"d":"123,770"},{"v":89.28957421037921,"d":"89.3"},{"$error":"#DIV/0!"},{"v":98.72496966175692,"d":"98.7"},{"$f":"SUM(Q17:Q18)","v":0},{"$f":"SUM(R17:R18)","v":{"v":3167,"d":"3,167"}}]
[{"$nulls":3},"특정자원",{"v":1609000,"d":"1,609,000"},null,{"v":170583,"d":"170,583"},{"v":1993127,"d":"1,993,127"},{"v":177262,"d":"177,262"},{"v":1991759,"d":"1,991,759"},null,null,{"$f":"H17-J17-L17","v":{"v":1368,"d":"1,368"}},{"v":123.7886264760721,"d":"123.8"},{"$error":"#DIV/0!"},{"v":99.93136413284252,"d":"99.9"}]
[{"$nulls":3},"특정부동산",{"v":9124000,"d":"9,124,000"},null,{"v":1107,"d":"1,107"},{"v":7714093,"d":"7,714,093"},{"v":17269,"d":"17,269"},{"v":7591691,"d":"7,591,691"},null,null,{"v":122402,"d":"122,402"},{"v":83.2057321350285,"d":"83.2"},{"$error":"#DIV/0!"},{"v":98.41326776848554,"d":"98.4"},null,{"v":3167,"d":"3,167"}]
[null,null,"지방소비세",{"$nulls":9},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"등  록  세",{"$nulls":3},{"v":7304,"d":"7,304"},{"v":248107,"d":"248,107"},{"v":7304,"d":"7,304"},{"v":247913,"d":"247,913"},null,null,194,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":99.92180792964326,"d":"99.9"},null,{"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":1971148,"d":"1,971,148"},{"v":20792576,"d":"20,792,576"},{"v":2063070,"d":"2,063,070"},{"v":20524324,"d":"20,524,324"},70,73,{"v":268179,"d":"268,179"},{"v":93.46656951591602,"d":"93.5"},{"$error":"#DIV/0!"},{"v":98.7098664446387,"d":"98.7"},{"$f":"SUM(Q25:Q30)","v":{"v":3383,"d":"3,383"}},{"$f":"SUM(R25:R30)","v":{"v":64054,"d":"64,054"}}]
[{"$nulls":3},"취득세분",{"v":2385000,"d":"2,385,000"},null,{"v":319952,"d":"319,952"},{"v":4006410,"d":"4,006,410"},{"v":319961,"d":"319,961"},{"v":4002478,"d":"4,002,478"},null,null,{"$f":"H25-J25-L25","v":{"v":3932,"d":"3,932"}},{"v":167.81878406708594,"d":"167.8"},{"$error":"#DIV/0!"},{"v":99.90185727371886,"d":"99.9"},708,{"v":16571,"d":"16,571"}]
[{"$nulls":3},"등록면허세분",{"v":1789000,"d":"1,789,000"},null,{"v":77621,"d":"77,621"},{"v":1197142,"d":"1,197,142"},{"v":77621,"d":"77,621"},{"v":1197107,"d":"1,197,107"},null,null,35,{"v":66.91486864169927,"d":"66.9"},{"$error":"#DIV/0!"},{"v":99.99707637022175,"d":"100.0"},866,{"v":5241,"d":"5,241"}]
[{"$nulls":3},"주민세분",{"v":85000,"d":"85,000"},null,0,{"v":129839,"d":"129,839"},{"v":3292,"d":"3,292"},{"v":115093,"d":"115,093"},3,3,{"v":14743,"d":"14,743"},{"v":135.4035294117647,"d":"135.4"},{"$error":"#DIV/0!"},{"v":88.64285769298901,"d":"88.6"},null,63]
[{"$nulls":3},"재산세분",{"v":3300000,"d":"3,300,000"},null,{"v":1034,"d":"1,034"},{"v":4575301,"d":"4,575,301"},{"v":68684,"d":"68,684"},{"v":4472011,"d":"4,472,011"},null,null,{"v":103290,"d":"103,290"},{"v":135.51548484848485,"d":"135.5"},{"$error":"#DIV/0!"},{"v":97.74244361190662,"d":"97.7"},18,398]
[{"$nulls":3},"자동차세분",{"v":6000000,"d":"6,000,000"},null,{"v":16457,"d":"16,457"},{"v":3818993,"d":"3,818,993"},{"v":37428,"d":"37,428"},{"v":3672744,"d":"3,672,744"},67,70,{"v":146179,"d":"146,179"},{"v":61.2124,"d":"61.2"},{"$error":"#DIV/0!"},{"v":96.17048263770057,"d":"96.2"},{"v":1791,"d":"1,791"},{"v":41735,"d":"41,735"}]
[{"$nulls":3},"담배소비세분",{"v":8400000,"d":"8,400,000"},null,{"v":1556084,"d":"1,556,084"},{"v":7064891,"d":"7,064,891"},{"v":1556084,"d":"1,556,084"},{"v":7064891,"d":"7,064,891"},null,null,0,{"v":84.10584523809523,"d":"84.1"},{"$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":9864046,"d":"9,864,046"},{"$f":"SUM(H32,H33,H34,H37:H44)","v":{"v":176471450,"d":"176,471,450"}},{"v":10412442,"d":"10,412,442"},{"v":174051252,"d":"174,051,252"},{"v":33927,"d":"33,927"},{"v":34104,"d":"34,104"},{"v":2386094,"d":"2,386,094"},{"v":108.15339091530478,"d":"108.2"},{"$error":"#DIV/0!"},{"v":98.62856116385966,"d":"98.6"},{"$f":"SUM(Q32,Q33,Q34,Q37:Q44)","v":{"v":65931,"d":"65,931"}},{"$f":"SUM(R32,R33,R34,R37:R44)","v":{"v":1187182,"d":"1,187,182"}}]
[null,null,"주  민  세",null,{"v":8550000,"d":"8,550,000"},null,{"v":616130,"d":"616,130"},{"v":10500300,"d":"10,500,300"},{"v":656861,"d":"656,861"},{"v":10337614,"d":"10,337,614"},35,35,{"$f":"H32-J32-L32","v":{"v":162651,"d":"162,651"}},{"v":120.90776608187134,"d":"120.9"},{"$error":"#DIV/0!"},{"v":98.45065379084407,"d":"98.5"},null,{"v":4467,"d":"4,467"}]
[null,null,"재  산  세",null,{"v":33500000,"d":"33,500,000"},null,{"v":8685,"d":"8,685"},{"v":36175674,"d":"36,175,674"},{"v":461865,"d":"461,865"},{"v":35442686,"d":"35,442,686"},null,null,{"$f":"H33-J33-L33","v":{"v":732988,"d":"732,988"}},{"v":105.79906268656715,"d":"105.8"},{"$error":"#DIV/0!"},{"v":97.97380969322091,"d":"98.0"},92,{"v":5407,"d":"5,407"}]
[null,null,"자동 \n차세","소     계",{"$f":"SUM(E35:E36)","v":{"v":44980000,"d":"44,980,000"}},{"$f":"SUM(F35:F36)","v":0},{"v":2652465,"d":"2,652,465"},{"v":40631130,"d":"40,631,130"},{"v":2730603,"d":"2,730,603"},{"v":40094378,"d":"40,094,378"},220,232,{"v":536520,"d":"536,520"},{"v":89.13823477100934,"d":"89.1"},{"$error":"#DIV/0!"},{"v":98.67896364191692,"d":"98.7"},{"$f":"SUM(Q35:Q36)","v":{"v":7977,"d":"7,977"}},{"$f":"SUM(R35:R36)","v":{"v":163883,"d":"163,883"}}]
[{"$nulls":3},"자동차분",{"v":19600000,"d":"19,600,000"},null,{"v":53369,"d":"53,369"},{"v":13810557,"d":"13,810,557"},{"v":131507,"d":"131,507"},{"v":13273805,"d":"13,273,805"},220,232,{"$f":"H35-J35-L35","v":{"v":536520,"d":"536,520"}},{"v":67.72349489795918,"d":"67.7"},{"$error":"#DIV/0!"},{"v":96.11346595216978,"d":"96.1"},{"v":7977,"d":"7,977"},{"v":163883,"d":"163,883"}]
[{"$nulls":3},"주 행 분",{"v":25380000,"d":"25,380,000"},null,{"v":2599096,"d":"2,599,096"},{"v":26820573,"d":"26,820,573"},{"v":2599096,"d":"2,599,096"},{"v":26820573,"d":"26,820,573"},null,null,0,{"v":105.67601654846335,"d":"105.7"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"담배소비세",null,{"v":16900000,"d":"16,900,000"},null,{"v":3537358,"d":"3,537,358"},{"v":15915452,"d":"15,915,452"},{"v":3537358,"d":"3,537,358"},{"v":15915452,"d":"15,915,452"},null,null,0,{"v":94.17427218934911,"d":"94.2"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"},null,90]
[null,null,"지방소득세",null,{"v":57000000,"d":"57,000,000"},null,{"v":3049408,"d":"3,049,408"},{"v":73244392,"d":"73,244,392"},{"v":3025755,"d":"3,025,755"},{"v":72256620,"d":"72,256,620"},{"v":33672,"d":"33,672"},{"v":33837,"d":"33,837"},{"v":953935,"d":"953,935"},{"v":126.766,"d":"126.8"},{"$error":"#DIV/0!"},{"v":98.65140255379552,"d":"98.7"},{"v":57862,"d":"57,862"},{"v":1013335,"d":"1,013,335"}]
[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"}},{"$f":"SUM(F46:F48)","v":0},{"v":-55189,"d":"-55,189"},{"v":10523410,"d":"10,523,410"},{"v":115003,"d":"115,003"},{"v":1493382,"d":"1,493,382"},{"v":372113,"d":"372,113"},{"v":1691985,"d":"1,691,985"},{"v":7338043,"d":"7,338,043"},{"v":85.238698630137,"d":"85.2"},{"$error":"#DIV/0!"},{"v":14.191046438369312,"d":"14.2"},{"$f":"SUM(Q46:Q48)","v":{"v":90885,"d":"90,885"}},{"$f":"SUM(R46:R48)","v":{"v":1924267,"d":"1,924,267"}}]
[null,"도      세",null,null,{"v":340000,"d":"340,000"},null,{"v":6471,"d":"6,471"},{"v":1724304,"d":"1,724,304"},{"v":24418,"d":"24,418"},{"v":431810,"d":"431,810"},{"v":79491,"d":"79,491"},{"v":236138,"d":"236,138"},{"$f":"H46-J46-L46","v":{"v":1056356,"d":"1,056,356"}},{"v":127.0029411764706,"d":"127.0"},{"$error":"#DIV/0!"},{"v":25.042567899859886,"d":"25.0"},null,{"v":65956,"d":"65,956"}]
[null,"지방교육세",null,null,{"v":412000,"d":"412,000"},null,10,{"v":1250345,"d":"1,250,345"},{"v":27016,"d":"27,016"},{"v":469380,"d":"469,380"},{"v":13600,"d":"13,600"},{"v":81212,"d":"81,212"},{"$f":"H47-J47-L47","v":{"v":699753,"d":"699,753"}},{"v":113.92718446601941,"d":"113.9"},{"$error":"#DIV/0!"},{"v":37.54003894925001,"d":"37.5"},964,{"v":10013,"d":"10,013"}]
[null,"시  군  세",null,null,{"v":1000000,"d":"1,000,000"},null,{"v":-61670,"d":"-61,670"},{"v":7548761,"d":"7,548,761"},{"v":63569,"d":"63,569"},{"v":592192,"d":"592,192"},{"v":279022,"d":"279,022"},{"v":1374635,"d":"1,374,635"},{"$f":"H48-J48-L48","v":{"v":5581934,"d":"5,581,934"}},{"v":59.21920000000001,"d":"59.2"},{"$error":"#DIV/0!"},{"v":7.8448900422201735,"d":"7.8"},{"v":89921,"d":"89,921"},{"v":1848298,"d":"1,848,298"}]