{"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]]}
[{"$nulls":6},"2016년  1월분 지방세 징수실적 보고서 (2016 회계)"]
[]
[]
[{"$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,{"$f":"SUM(E8:E9)","v":{"v":244230000,"d":"244,230,000"}},0,{"$f":"SUM(G8:G9)","v":{"v":20999328,"d":"20,999,328"}},{"v":32019599,"d":"32,019,599"},{"v":21444103,"d":"21,444,103"},{"$f":"SUM(J8:J9)","v":{"v":21444103,"d":"21,444,103"}},{"v":148250,"d":"148,250"},{"v":148250,"d":"148,250"},{"v":10427246,"d":"10,427,246"},{"$f":"+J7/E7*100","v":{"v":8.780290300126929,"d":"8.8"}},{"$f":"+J7/F7*100","v":{"$error":"#DIV/0!"}},{"$f":"+J7/H7*100","v":{"v":66.97180373807929,"d":"67.0"}},{"$f":"SUM(Q8:Q9)","v":{"v":1211729,"d":"1,211,729"}},{"$f":"SUM(R8:R9)","v":{"v":1211729,"d":"1,211,729"}}]
[null,"도       세",null,null,{"$f":"E11+E46+E47","v":{"v":79180000,"d":"79,180,000"}},0,{"v":7847945,"d":"7,847,945"},{"v":10392995,"d":"10,392,995"},{"v":7610684,"d":"7,610,684"},{"v":7610684,"d":"7,610,684"},{"v":33437,"d":"33,437"},{"v":33437,"d":"33,437"},{"v":2748874,"d":"2,748,874"},{"v":9.611876736549634,"d":"9.6"},{"$error":"#DIV/0!"},{"v":73.2289777874424,"d":"73.2"},{"$f":"Q11+Q46+Q47","v":{"v":1115374,"d":"1,115,374"}},{"$f":"R11+R46+R47","v":{"v":1115374,"d":"1,115,374"}}]
[null,"시  군  세",null,null,{"$f":"E31+E48","v":{"v":165050000,"d":"165,050,000"}},{"$f":"F31+F48","v":0},{"v":13151383,"d":"13,151,383"},{"v":21626604,"d":"21,626,604"},{"v":13833419,"d":"13,833,419"},{"v":13833419,"d":"13,833,419"},{"v":114813,"d":"114,813"},{"v":114813,"d":"114,813"},{"v":7678372,"d":"7,678,372"},{"v":8.38135049984853,"d":"8.4"},{"$error":"#DIV/0!"},{"v":63.96482314097951,"d":"64.0"},{"$f":"Q31+Q48","v":{"v":96355,"d":"96,355"}},{"$f":"R31+R48","v":{"v":96355,"d":"96,355"}}]
["현\n\n\n\n\n년\n\n\n\n\n도","계",null,null,{"$f":"SUM(E11,E31)","v":{"v":242980000,"d":"242,980,000"}},0,{"v":22111904,"d":"22,111,904"},{"v":22111904,"d":"22,111,904"},{"v":21456456,"d":"21,456,456"},{"v":21456456,"d":"21,456,456"},0,0,{"v":655448,"d":"655,448"},{"v":8.830544077701868,"d":"8.8"},{"$error":"#DIV/0!"},{"v":97.03576860681015,"d":"97.0"},{"$f":"SUM(Q11,Q31)","v":{"v":7858,"d":"7,858"}},{"$f":"SUM(R11,R31)","v":{"v":7858,"d":"7,858"}}]
[null,"도\n\n\n\n세","소    계",null,{"$f":"SUM(E12,E13,E16,E19:E23,E24)","v":{"v":78430000,"d":"78,430,000"}},0,{"v":8940103,"d":"8,940,103"},{"v":8940103,"d":"8,940,103"},{"v":8495965,"d":"8,495,965"},{"v":8495965,"d":"8,495,965"},0,0,{"v":444138,"d":"444,138"},{"v":10.83254494453653,"d":"10.8"},{"$error":"#DIV/0!"},{"v":95.0320706595886,"d":"95.0"},{"$f":"SUM(Q12,Q13,Q16,Q19:Q23,Q24)","v":{"v":2906,"d":"2,906"}},{"$f":"SUM(R12,R13,R16,R19:R23,R24)","v":{"v":2906,"d":"2,906"}}]
[null,null,"취  득  세",null,{"v":41200000,"d":"41,200,000"},null,{"v":6049457,"d":"6,049,457"},{"v":6049457,"d":"6,049,457"},{"v":6009399,"d":"6,009,399"},{"v":6009399,"d":"6,009,399"},null,null,{"$f":"H12-J12-L12","v":{"v":40058,"d":"40,058"}},{"v":14.585919902912622,"d":"14.6"},{"$error":"#DIV/0!"},{"v":99.33782486593424,"d":"99.3"},{"v":2395,"d":"2,395"},{"v":2395,"d":"2,395"}]
[null,null,"등  록\n면허세","소     계",{"$f":"SUM(E14:E15)","v":{"v":6500000,"d":"6,500,000"}},0,{"v":1181494,"d":"1,181,494"},{"v":1181494,"d":"1,181,494"},{"v":797245,"d":"797,245"},{"v":797245,"d":"797,245"},0,0,{"v":384249,"d":"384,249"},{"v":12.265307692307692,"d":"12.3"},{"$error":"#DIV/0!"},{"v":67.4777019603993,"d":"67.5"},{"$f":"SUM(Q14:Q15)","v":144},{"$f":"SUM(R14:R15)","v":144}]
[{"$nulls":3},"등록분",{"v":5550000,"d":"5,550,000"},null,{"v":369006,"d":"369,006"},{"v":369006,"d":"369,006"},{"v":369920,"d":"369,920"},{"v":369920,"d":"369,920"},null,null,{"$f":"H14-J14-L14","v":-914},{"v":6.6652252252252255,"d":"6.7"},{"$error":"#DIV/0!"},{"v":100.24769244944527,"d":"100.2"},102,102]
[{"$nulls":3},"면허분",{"v":950000,"d":"950,000"},null,{"v":812488,"d":"812,488"},{"v":812488,"d":"812,488"},{"v":427325,"d":"427,325"},{"v":427325,"d":"427,325"},null,null,{"$f":"H15-J15-L15","v":{"v":385163,"d":"385,163"}},{"v":44.98157894736842,"d":"45.0"},{"$error":"#DIV/0!"},{"v":52.59462293596952,"d":"52.6"},42,42]
[null,null,"지  역\n자  원\n시설세","소     계",{"$f":"SUM(E17:E18)","v":{"v":9200000,"d":"9,200,000"}},0,{"v":119008,"d":"119,008"},{"v":119008,"d":"119,008"},{"v":111913,"d":"111,913"},{"v":111913,"d":"111,913"},0,0,{"v":7095,"d":"7,095"},{"v":1.216445652173913,"d":"1.2"},{"$error":"#DIV/0!"},{"v":94.03821591825759,"d":"94.0"},{"$f":"SUM(Q17:Q18)","v":0},{"$f":"SUM(R17:R18)","v":0}]
[{"$nulls":3},"특정자원",{"v":2035000,"d":"2,035,000"},null,{"v":116442,"d":"116,442"},{"v":116442,"d":"116,442"},{"v":109347,"d":"109,347"},{"v":109347,"d":"109,347"},null,null,{"$f":"H17-J17-L17","v":{"v":7095,"d":"7,095"}},{"v":5.373316953316953,"d":"5.4"},{"$error":"#DIV/0!"},{"v":93.90683773896016,"d":"93.9"}]
[{"$nulls":3},"특정부동산",{"v":7165000,"d":"7,165,000"},null,{"v":2566,"d":"2,566"},{"v":2566,"d":"2,566"},{"v":2566,"d":"2,566"},{"v":2566,"d":"2,566"},null,null,0,{"v":0.03581297976273552,"d":"0.0"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"지방소비세",{"$nulls":9},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"등  록  세",{"$nulls":3},{"v":7830,"d":"7,830"},{"v":7830,"d":"7,830"},{"v":7830,"d":"7,830"},{"v":7830,"d":"7,830"},null,null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[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",{"$f":"SUM(E25:E30)","v":{"v":21530000,"d":"21,530,000"}},{"$f":"SUM(F25:F30)","v":0},{"v":1582314,"d":"1,582,314"},{"v":1582314,"d":"1,582,314"},{"v":1569578,"d":"1,569,578"},{"v":1569578,"d":"1,569,578"},0,0,{"v":12736,"d":"12,736"},{"v":7.290190431955411,"d":"7.3"},{"$error":"#DIV/0!"},{"v":99.1951028683308,"d":"99.2"},{"$f":"SUM(Q25:Q30)","v":367},{"$f":"SUM(R25:R30)","v":367}]
[{"$nulls":3},"취득세분",{"v":2456000,"d":"2,456,000"},null,{"v":349313,"d":"349,313"},{"v":349313,"d":"349,313"},{"v":346955,"d":"346,955"},{"v":346955,"d":"346,955"},null,null,{"$f":"H25-J25-L25","v":{"v":2358,"d":"2,358"}},{"v":14.126832247557003,"d":"14.1"},{"$error":"#DIV/0!"},{"v":99.32496070859087,"d":"99.3"}]
[{"$nulls":3},"등록면허세분",{"v":1789000,"d":"1,789,000"},null,{"v":58292,"d":"58,292"},{"v":58292,"d":"58,292"},{"v":58475,"d":"58,475"},{"v":58475,"d":"58,475"},null,null,-183,{"v":3.268585802124092,"d":"3.3"},{"$error":"#DIV/0!"},{"v":100.3139367323132,"d":"100.3"},14,14]
[{"$nulls":3},"주민세분",{"v":85000,"d":"85,000"},null,95,95,20,20,null,null,75,{"v":0.023529411764705882,"d":"0.0"},{"$error":"#DIV/0!"},{"v":21.052631578947366,"d":"21.1"}]
[{"$nulls":3},"재산세분",{"v":3000000,"d":"3,000,000"},null,{"v":1292,"d":"1,292"},{"v":1292,"d":"1,292"},{"v":1292,"d":"1,292"},{"v":1292,"d":"1,292"},null,null,0,{"v":0.04306666666666666,"d":"0.0"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[{"$nulls":3},"자동차세분",{"v":5800000,"d":"5,800,000"},null,{"v":1169122,"d":"1,169,122"},{"v":1169122,"d":"1,169,122"},{"v":1158636,"d":"1,158,636"},{"v":1158636,"d":"1,158,636"},null,null,{"v":10486,"d":"10,486"},{"v":19.97648275862069,"d":"20.0"},{"$error":"#DIV/0!"},{"v":99.10308761617692,"d":"99.1"},353,353]
[{"$nulls":3},"담배소비세분",{"v":8400000,"d":"8,400,000"},null,{"v":4200,"d":"4,200"},{"v":4200,"d":"4,200"},{"v":4200,"d":"4,200"},{"v":4200,"d":"4,200"},null,null,0,{"v":0.05,"d":"0.1"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,"시\n\n\n군\n\n\n세","소    계",null,{"$f":"SUM(E32,E33,E34,E37:E44)","v":{"v":164550000,"d":"164,550,000"}},{"$f":"SUM(F32,F33,F34,F37:F44)","v":0},{"v":13171801,"d":"13,171,801"},{"$f":"SUM(H32,H33,H34,H37:H44)","v":{"v":13171801,"d":"13,171,801"}},{"v":12960491,"d":"12,960,491"},{"v":12960491,"d":"12,960,491"},0,0,{"v":211310,"d":"211,310"},{"v":7.8763239137040415,"d":"7.9"},{"$error":"#DIV/0!"},{"v":98.39573950441553,"d":"98.4"},{"$f":"SUM(Q32,Q33,Q34,Q37:Q44)","v":{"v":4952,"d":"4,952"}},{"$f":"SUM(R32,R33,R34,R37:R44)","v":{"v":4952,"d":"4,952"}}]
[null,null,"주  민  세",null,{"v":10050000,"d":"10,050,000"},null,{"v":974482,"d":"974,482"},{"v":974482,"d":"974,482"},{"v":973581,"d":"973,581"},{"v":973581,"d":"973,581"},null,null,{"$f":"H32-J32-L32","v":901},{"v":9.68737313432836,"d":"9.7"},{"$error":"#DIV/0!"},{"v":99.90754062158152,"d":"99.9"}]
[null,null,"재  산  세",null,{"v":31000000,"d":"31,000,000"},null,{"v":7759,"d":"7,759"},{"v":7759,"d":"7,759"},{"v":7752,"d":"7,752"},{"v":7752,"d":"7,752"},null,null,{"$f":"H33-J33-L33","v":7},{"v":0.025006451612903224,"d":"0.0"},{"$error":"#DIV/0!"},{"v":99.90978218842635,"d":"99.9"}]
[null,null,"자동 \n차세","소     계",{"$f":"SUM(E35:E36)","v":{"v":44200000,"d":"44,200,000"}},{"$f":"SUM(F35:F36)","v":0},{"v":6542238,"d":"6,542,238"},{"v":6542238,"d":"6,542,238"},{"v":6506874,"d":"6,506,874"},{"v":6506874,"d":"6,506,874"},0,0,{"v":35364,"d":"35,364"},{"v":14.721434389140272,"d":"14.7"},{"$error":"#DIV/0!"},{"v":99.45945103189459,"d":"99.5"},{"$f":"SUM(Q35:Q36)","v":{"v":1176,"d":"1,176"}},{"$f":"SUM(R35:R36)","v":{"v":1176,"d":"1,176"}}]
[{"$nulls":3},"자동차분",{"v":19400000,"d":"19,400,000"},null,{"v":4022853,"d":"4,022,853"},{"v":4022853,"d":"4,022,853"},{"v":3987489,"d":"3,987,489"},{"v":3987489,"d":"3,987,489"},null,null,{"$f":"H35-J35-L35","v":{"v":35364,"d":"35,364"}},{"v":20.55406701030928,"d":"20.6"},{"$error":"#DIV/0!"},{"v":99.12092239015445,"d":"99.1"},{"v":1176,"d":"1,176"},{"v":1176,"d":"1,176"}]
[{"$nulls":3},"주 행 분",{"v":24800000,"d":"24,800,000"},null,{"v":2519385,"d":"2,519,385"},{"v":2519385,"d":"2,519,385"},{"v":2519385,"d":"2,519,385"},{"v":2519385,"d":"2,519,385"},null,null,0,{"v":10.158810483870969,"d":"10.2"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"담배소비세",null,{"v":17000000,"d":"17,000,000"},null,{"v":9547,"d":"9,547"},{"v":9547,"d":"9,547"},{"v":9547,"d":"9,547"},{"v":9547,"d":"9,547"},null,null,0,{"v":0.05615882352941177,"d":"0.1"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"지방소득세",null,{"v":62300000,"d":"62,300,000"},null,{"v":5637775,"d":"5,637,775"},{"v":5637775,"d":"5,637,775"},{"v":5462737,"d":"5,462,737"},{"v":5462737,"d":"5,462,737"},null,null,{"v":175038,"d":"175,038"},{"v":8.768438202247191,"d":"8.8"},{"$error":"#DIV/0!"},{"v":96.89526453255051,"d":"96.9"},{"v":3776,"d":"3,776"},{"v":3776,"d":"3,776"}]
[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",{"$nulls":9},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/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,{"$f":"SUM(E46:E48)","v":{"v":1250000,"d":"1,250,000"}},{"$f":"SUM(F46:F48)","v":0},{"v":-1112576,"d":"-1,112,576"},{"v":9907695,"d":"9,907,695"},{"v":-12353,"d":"-12,353"},{"v":-12353,"d":"-12,353"},{"v":148250,"d":"148,250"},{"v":148250,"d":"148,250"},{"v":9771798,"d":"9,771,798"},{"v":-0.98824,"d":"-1.0"},{"$error":"#DIV/0!"},{"v":-0.1246808667404477,"d":"-0.1"},{"$f":"SUM(Q46:Q48)","v":{"v":1203871,"d":"1,203,871"}},{"$f":"SUM(R46:R48)","v":{"v":1203871,"d":"1,203,871"}}]
[null,"도      세",null,null,{"v":340000,"d":"340,000"},null,{"v":-1016714,"d":"-1,016,714"},{"v":193511,"d":"193,511"},{"v":-1008306,"d":"-1,008,306"},{"v":-1008306,"d":"-1,008,306"},null,null,{"$f":"H46-J46-L46","v":{"v":1201817,"d":"1,201,817"}},{"v":-296.5605882352941,"d":"-296.6"},{"$error":"#DIV/0!"},{"v":-521.0587511821034,"d":"-521.1"},{"v":1022990,"d":"1,022,990"},{"v":1022990,"d":"1,022,990"}]
[null,"지방교육세",null,null,{"v":410000,"d":"410,000"},null,{"v":-75444,"d":"-75,444"},{"v":1259381,"d":"1,259,381"},{"v":123025,"d":"123,025"},{"v":123025,"d":"123,025"},{"v":33437,"d":"33,437"},{"v":33437,"d":"33,437"},{"$f":"H47-J47-L47","v":{"v":1102919,"d":"1,102,919"}},{"v":30.006097560975608,"d":"30.0"},{"$error":"#DIV/0!"},{"v":9.768687950667829,"d":"9.8"},{"v":89478,"d":"89,478"},{"v":89478,"d":"89,478"}]
[null,"시  군  세",null,null,{"v":500000,"d":"500,000"},null,{"v":-20418,"d":"-20,418"},{"v":8454803,"d":"8,454,803"},{"v":872928,"d":"872,928"},{"v":872928,"d":"872,928"},{"v":114813,"d":"114,813"},{"v":114813,"d":"114,813"},{"$f":"H48-J48-L48","v":{"v":7467062,"d":"7,467,062"}},{"v":174.5856,"d":"174.6"},{"$error":"#DIV/0!"},{"v":10.324640325741475,"d":"10.3"},{"v":91403,"d":"91,403"},{"v":91403,"d":"91,403"}]