{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["------","VXXXXX","징수실적(2월말)"],"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(2월말)","index":2,"n_rows":48,"n_cols":18,"rows_kept":48,"merged":[[0,6,1,13],[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]]}
[{"$nulls":6},"2016년  2월분 지방세 징수실적 보고서 (2016 회계)"]
[]
[]
[{"$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":20995912,"d":"20,995,912"}},{"v":53015510,"d":"53,015,510"},{"v":21871841,"d":"21,871,841"},{"$f":"SUM(J8:J9)","v":{"v":43315943,"d":"43,315,943"}},0,{"v":148250,"d":"148,250"},{"v":9551317,"d":"9,551,317"},{"$f":"+J7/E7*100","v":{"v":17.735717561315152,"d":"17.7"}},{"$f":"+J7/F7*100","v":{"$error":"#DIV/0!"}},{"$f":"+J7/H7*100","v":{"v":81.70428427454532,"d":"81.7"}},{"$f":"SUM(Q8:Q9)","v":{"v":987466,"d":"987,466"}},{"$f":"SUM(R8:R9)","v":{"v":2199195,"d":"2,199,195"}}]
[null,"도       세",null,null,{"$f":"E11+E46+E47","v":{"v":79180000,"d":"79,180,000"}},0,{"v":11452169,"d":"11,452,169"},{"v":21845163,"d":"21,845,163"},{"v":11880701,"d":"11,880,701"},{"v":19491383,"d":"19,491,383"},0,{"v":33437,"d":"33,437"},{"v":2320343,"d":"2,320,343"},{"v":24.616548370800707,"d":"24.6"},{"$error":"#DIV/0!"},{"v":89.22516623016271,"d":"89.2"},{"$f":"Q11+Q46+Q47","v":{"v":26968,"d":"26,968"}},{"$f":"R11+R46+R47","v":{"v":1142341,"d":"1,142,341"}}]
[null,"시  군  세",null,null,{"$f":"E31+E48","v":{"v":165050000,"d":"165,050,000"}},{"$f":"F31+F48","v":0},{"v":9543743,"d":"9,543,743"},{"v":31170347,"d":"31,170,347"},{"v":9991140,"d":"9,991,140"},{"v":23824560,"d":"23,824,560"},0,{"v":114813,"d":"114,813"},{"v":7230974,"d":"7,230,974"},{"v":14.434753105119661,"d":"14.4"},{"$error":"#DIV/0!"},{"v":76.43341282020376,"d":"76.4"},{"$f":"Q31+Q48","v":{"v":960498,"d":"960,498"}},{"$f":"R31+R48","v":{"v":1056854,"d":"1,056,854"}}]
["현\n\n\n\n\n년\n\n\n\n\n도","계",null,null,{"$f":"SUM(E11,E31)","v":{"v":242980000,"d":"242,980,000"}},0,{"v":21940895,"d":"21,940,895"},{"v":44052799,"d":"44,052,799"},{"v":22142119,"d":"22,142,119"},{"v":43598574,"d":"43,598,574"},0,0,{"v":454225,"d":"454,225"},{"v":17.94327681290641,"d":"17.9"},{"$error":"#DIV/0!"},{"v":98.96890774182135,"d":"99.0"},{"$f":"SUM(Q11,Q31)","v":{"v":23233,"d":"23,233"}},{"$f":"SUM(R11,R31)","v":{"v":31092,"d":"31,092"}}]
[null,"도\n\n\n\n세","소    계",null,{"$f":"SUM(E12,E13,E16,E19:E23,E24)","v":{"v":78430000,"d":"78,430,000"}},0,{"v":11460637,"d":"11,460,637"},{"v":20400740,"d":"20,400,740"},{"v":11747538,"d":"11,747,538"},{"v":20243501,"d":"20,243,501"},0,0,{"v":157239,"d":"157,239"},{"v":25.810915466020656,"d":"25.8"},{"$error":"#DIV/0!"},{"v":99.22924854686643,"d":"99.2"},{"$f":"SUM(Q12,Q13,Q16,Q19:Q23,Q24)","v":{"v":10655,"d":"10,655"}},{"$f":"SUM(R12,R13,R16,R19:R23,R24)","v":{"v":13561,"d":"13,561"}}]
[null,null,"취  득  세",null,{"v":41200000,"d":"41,200,000"},null,{"v":8575573,"d":"8,575,573"},{"v":14625030,"d":"14,625,030"},{"v":8522605,"d":"8,522,605"},{"v":14532002,"d":"14,532,002"},null,null,{"$f":"H12-J12-L12","v":{"v":93028,"d":"93,028"}},{"v":35.27184951456311,"d":"35.3"},{"$error":"#DIV/0!"},{"v":99.36391241590616,"d":"99.4"},{"v":5110,"d":"5,110"},{"v":7504,"d":"7,504"}]
[null,null,"등  록\n면허세","소     계",{"$f":"SUM(E14:E15)","v":{"v":6500000,"d":"6,500,000"}},0,{"v":543254,"d":"543,254"},{"v":1724748,"d":"1,724,748"},{"v":871600,"d":"871,600"},{"v":1668845,"d":"1,668,845"},0,0,{"v":55903,"d":"55,903"},{"v":25.67453846153846,"d":"25.7"},{"$error":"#DIV/0!"},{"v":96.75877287580562,"d":"96.8"},{"$f":"SUM(Q14:Q15)","v":{"v":1442,"d":"1,442"}},{"$f":"SUM(R14:R15)","v":{"v":1586,"d":"1,586"}}]
[{"$nulls":3},"등록분",{"v":5550000,"d":"5,550,000"},null,{"v":515975,"d":"515,975"},{"v":839767,"d":"839,767"},{"v":515060,"d":"515,060"},{"v":884980,"d":"884,980"},null,null,{"$f":"H14-J14-L14","v":{"v":-45213,"d":"-45,213"}},{"v":15.945585585585587,"d":"15.9"},{"$error":"#DIV/0!"},{"v":105.38399341722169,"d":"105.4"},{"v":1118,"d":"1,118"},{"v":1220,"d":"1,220"}]
[{"$nulls":3},"면허분",{"v":950000,"d":"950,000"},null,{"v":27279,"d":"27,279"},{"v":884981,"d":"884,981"},{"v":356540,"d":"356,540"},{"v":783865,"d":"783,865"},null,null,{"$f":"H15-J15-L15","v":{"v":101116,"d":"101,116"}},{"v":82.51210526315789,"d":"82.5"},{"$error":"#DIV/0!"},{"v":88.5742179775611,"d":"88.6"},324,366]
[null,null,"지  역\n자  원\n시설세","소     계",{"$f":"SUM(E17:E18)","v":{"v":9200000,"d":"9,200,000"}},0,{"v":328816,"d":"328,816"},{"v":447824,"d":"447,824"},{"v":335397,"d":"335,397"},{"v":447310,"d":"447,310"},0,0,514,{"v":4.862065217391304,"d":"4.9"},{"$error":"#DIV/0!"},{"v":99.88522276608668,"d":"99.9"},{"$f":"SUM(Q17:Q18)","v":0},{"$f":"SUM(R17:R18)","v":0}]
[{"$nulls":3},"특정자원",{"v":2035000,"d":"2,035,000"},null,{"v":328806,"d":"328,806"},{"v":445248,"d":"445,248"},{"v":335387,"d":"335,387"},{"v":444734,"d":"444,734"},null,null,{"$f":"H17-J17-L17","v":514},{"v":21.854250614250613,"d":"21.9"},{"$error":"#DIV/0!"},{"v":99.88455871783815,"d":"99.9"}]
[{"$nulls":3},"특정부동산",{"v":7165000,"d":"7,165,000"},null,10,{"v":2576,"d":"2,576"},10,{"v":2576,"d":"2,576"},null,null,0,{"v":0.03595254710397767,"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":2499,"d":"2,499"},{"v":10329,"d":"10,329"},{"v":2499,"d":"2,499"},{"v":10329,"d":"10,329"},null,null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"},236,236]
[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":2010495,"d":"2,010,495"},{"v":3592809,"d":"3,592,809"},{"v":2015437,"d":"2,015,437"},{"v":3585015,"d":"3,585,015"},0,0,{"v":7794,"d":"7,794"},{"v":16.65125406409661,"d":"16.7"},{"$error":"#DIV/0!"},{"v":99.78306667568468,"d":"99.8"},{"$f":"SUM(Q25:Q30)","v":{"v":3867,"d":"3,867"}},{"$f":"SUM(R25:R30)","v":{"v":4235,"d":"4,235"}}]
[{"$nulls":3},"취득세분",{"v":2456000,"d":"2,456,000"},null,{"v":217836,"d":"217,836"},{"v":567149,"d":"567,149"},{"v":217236,"d":"217,236"},{"v":564191,"d":"564,191"},null,null,{"$f":"H25-J25-L25","v":{"v":2958,"d":"2,958"}},{"v":22.97194625407166,"d":"23.0"},{"$error":"#DIV/0!"},{"v":99.47844393624956,"d":"99.5"},470,470]
[{"$nulls":3},"등록면허세분",{"v":1789000,"d":"1,789,000"},null,{"v":90607,"d":"90,607"},{"v":148899,"d":"148,899"},{"v":90423,"d":"90,423"},{"v":148898,"d":"148,898"},null,null,1,{"v":8.322973728339855,"d":"8.3"},{"$error":"#DIV/0!"},{"v":99.99932840381736,"d":"100.0"},224,238]
[{"$nulls":3},"주민세분",{"v":85000,"d":"85,000"},null,55,150,80,100,null,null,50,{"v":0.1176470588235294,"d":"0.1"},{"$error":"#DIV/0!"},{"v":66.66666666666666,"d":"66.7"}]
[{"$nulls":3},"재산세분",{"v":3000000,"d":"3,000,000"},null,59,{"v":1351,"d":"1,351"},8,{"v":1300,"d":"1,300"},null,null,51,{"v":0.043333333333333335,"d":"0.0"},{"$error":"#DIV/0!"},{"v":96.22501850481126,"d":"96.2"}]
[{"$nulls":3},"자동차세분",{"v":5800000,"d":"5,800,000"},null,{"v":171529,"d":"171,529"},{"v":1340651,"d":"1,340,651"},{"v":177281,"d":"177,281"},{"v":1335917,"d":"1,335,917"},null,null,{"v":4734,"d":"4,734"},{"v":23.03305172413793,"d":"23.0"},{"$error":"#DIV/0!"},{"v":99.64688796711448,"d":"99.6"},{"v":3173,"d":"3,173"},{"v":3527,"d":"3,527"}]
[{"$nulls":3},"담배소비세분",{"v":8400000,"d":"8,400,000"},null,{"v":1530409,"d":"1,530,409"},{"v":1534609,"d":"1,534,609"},{"v":1530409,"d":"1,530,409"},{"v":1534609,"d":"1,534,609"},null,null,0,{"v":18.269154761904762,"d":"18.3"},{"$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":10480258,"d":"10,480,258"},{"$f":"SUM(H32,H33,H34,H37:H44)","v":{"v":23652059,"d":"23,652,059"}},{"v":10394581,"d":"10,394,581"},{"v":23355073,"d":"23,355,073"},0,0,{"v":296986,"d":"296,986"},{"v":14.193298693406259,"d":"14.2"},{"$error":"#DIV/0!"},{"v":98.74435456126673,"d":"98.7"},{"$f":"SUM(Q32,Q33,Q34,Q37:Q44)","v":{"v":12578,"d":"12,578"}},{"$f":"SUM(R32,R33,R34,R37:R44)","v":{"v":17531,"d":"17,531"}}]
[null,null,"주  민  세",null,{"v":10050000,"d":"10,050,000"},null,{"v":744646,"d":"744,646"},{"v":1719128,"d":"1,719,128"},{"v":745043,"d":"745,043"},{"v":1718624,"d":"1,718,624"},null,null,{"$f":"H32-J32-L32","v":504},{"v":17.10073631840796,"d":"17.1"},{"$error":"#DIV/0!"},{"v":99.97068281128573,"d":"100.0"}]
[null,null,"재  산  세",null,{"v":31000000,"d":"31,000,000"},null,403,{"v":8162,"d":"8,162"},81,{"v":7833,"d":"7,833"},null,null,{"$f":"H33-J33-L33","v":329},{"v":0.02526774193548387,"d":"0.0"},{"$error":"#DIV/0!"},{"v":95.96912521440824,"d":"96.0"}]
[null,null,"자동 \n차세","소     계",{"$f":"SUM(E35:E36)","v":{"v":44200000,"d":"44,200,000"}},{"$f":"SUM(F35:F36)","v":0},{"v":3335041,"d":"3,335,041"},{"v":9877278,"d":"9,877,278"},{"v":3354308,"d":"3,354,308"},{"v":9861183,"d":"9,861,183"},0,0,{"v":16095,"d":"16,095"},{"v":22.31036877828054,"d":"22.3"},{"$error":"#DIV/0!"},{"v":99.83705024805417,"d":"99.8"},{"$f":"SUM(Q35:Q36)","v":{"v":10694,"d":"10,694"}},{"$f":"SUM(R35:R36)","v":{"v":11871,"d":"11,871"}}]
[{"$nulls":3},"자동차분",{"v":19400000,"d":"19,400,000"},null,{"v":595782,"d":"595,782"},{"v":4618634,"d":"4,618,634"},{"v":615049,"d":"615,049"},{"v":4602539,"d":"4,602,539"},null,null,{"$f":"H35-J35-L35","v":{"v":16095,"d":"16,095"}},{"v":23.724427835051547,"d":"23.7"},{"$error":"#DIV/0!"},{"v":99.65152034129572,"d":"99.7"},{"v":10694,"d":"10,694"},{"v":11871,"d":"11,871"}]
[{"$nulls":3},"주 행 분",{"v":24800000,"d":"24,800,000"},null,{"v":2739259,"d":"2,739,259"},{"v":5258644,"d":"5,258,644"},{"v":2739259,"d":"2,739,259"},{"v":5258644,"d":"5,258,644"},null,null,0,{"v":21.204209677419357,"d":"21.2"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"담배소비세",null,{"v":17000000,"d":"17,000,000"},null,{"v":3480052,"d":"3,480,052"},{"v":3489599,"d":"3,489,599"},{"v":3480052,"d":"3,480,052"},{"v":3489599,"d":"3,489,599"},null,null,0,{"v":20.52705294117647,"d":"20.5"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"지방소득세",null,{"v":62300000,"d":"62,300,000"},null,{"v":2920116,"d":"2,920,116"},{"v":8557892,"d":"8,557,892"},{"v":2815097,"d":"2,815,097"},{"v":8277834,"d":"8,277,834"},null,null,{"v":280058,"d":"280,058"},{"v":13.287052969502408,"d":"13.3"},{"$error":"#DIV/0!"},{"v":96.7274884983358,"d":"96.7"},{"v":1884,"d":"1,884"},{"v":5660,"d":"5,660"}]
[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":-944983,"d":"-944,983"},{"v":8962711,"d":"8,962,711"},{"v":-270278,"d":"-270,278"},{"v":-282631,"d":"-282,631"},0,{"v":148250,"d":"148,250"},{"v":9097092,"d":"9,097,092"},{"v":-22.61048,"d":"-22.6"},{"$error":"#DIV/0!"},{"v":-3.153409721679077,"d":"-3.2"},{"$f":"SUM(Q46:Q48)","v":{"v":964233,"d":"964,233"}},{"$f":"SUM(R46:R48)","v":{"v":2168103,"d":"2,168,103"}}]
[null,"도      세",null,null,{"v":340000,"d":"340,000"},null,{"v":-6707,"d":"-6,707"},{"v":186803,"d":"186,803"},{"v":-6436,"d":"-6,436"},{"v":-1014734,"d":"-1,014,734"},null,null,{"$f":"H46-J46-L46","v":{"v":1201537,"d":"1,201,537"}},{"v":-298.4511764705883,"d":"-298.5"},{"$error":"#DIV/0!"},{"v":-543.2107621397943,"d":"-543.2"},{"v":14421,"d":"14,421"},{"v":1037410,"d":"1,037,410"}]
[null,"지방교육세",null,null,{"v":410000,"d":"410,000"},null,{"v":-1761,"d":"-1,761"},{"v":1257620,"d":"1,257,620"},{"v":139599,"d":"139,599"},{"v":262616,"d":"262,616"},null,{"v":33437,"d":"33,437"},{"$f":"H47-J47-L47","v":{"v":961567,"d":"961,567"}},{"v":64.05268292682926,"d":"64.1"},{"$error":"#DIV/0!"},{"v":20.881983429016714,"d":"20.9"},{"v":1892,"d":"1,892"},{"v":91370,"d":"91,370"}]
[null,"시  군  세",null,null,{"v":500000,"d":"500,000"},null,{"v":-936515,"d":"-936,515"},{"v":7518288,"d":"7,518,288"},{"v":-403441,"d":"-403,441"},{"v":469487,"d":"469,487"},null,{"v":114813,"d":"114,813"},{"$f":"H48-J48-L48","v":{"v":6933988,"d":"6,933,988"}},{"v":93.8974,"d":"93.9"},{"$error":"#DIV/0!"},{"v":6.2445998344303915,"d":"6.2"},{"v":947920,"d":"947,920"},{"v":1039323,"d":"1,039,323"}]