{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["------","VXXXXX","징수실적(3월말)"],"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(3월말)","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]]}
[{"$nulls":6},"2016년  3월분 지방세 징수실적 보고서 (2016 회계)"]
[]
[]
[{"$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":17054076,"d":"17,054,076"}},{"v":70069586,"d":"70,069,586"},{"v":17338245,"d":"17,338,245"},{"$f":"SUM(J8:J9)","v":{"v":60654188,"d":"60,654,188"}},{"v":58250,"d":"58,250"},{"v":206500,"d":"206,500"},{"v":9208898,"d":"9,208,898"},{"$f":"+J7/E7*100","v":{"v":24.834863857838922,"d":"24.8"}},{"$f":"+J7/F7*100","v":{"$error":"#DIV/0!"}},{"$f":"+J7/H7*100","v":{"v":86.56278916789947,"d":"86.6"}},{"$f":"SUM(Q8:Q9)","v":{"v":257900,"d":"257,900"}},{"$f":"SUM(R8:R9)","v":{"v":2457095,"d":"2,457,095"}}]
[null,"도       세",null,null,{"$f":"E11+E46+E47","v":{"v":79180000,"d":"79,180,000"}},0,{"v":8452427,"d":"8,452,427"},{"v":30297590,"d":"30,297,590"},{"v":8520423,"d":"8,520,423"},{"v":28011805,"d":"28,011,805"},{"v":10621,"d":"10,621"},{"v":44058,"d":"44,058"},{"v":2241727,"d":"2,241,727"},{"v":35.37737433695378,"d":"35.4"},{"$error":"#DIV/0!"},{"v":92.45555504579738,"d":"92.5"},{"$f":"Q11+Q46+Q47","v":{"v":24954,"d":"24,954"}},{"$f":"R11+R46+R47","v":{"v":1167295,"d":"1,167,295"}}]
[null,"시  군  세",null,null,{"$f":"E31+E48","v":{"v":165050000,"d":"165,050,000"}},{"$f":"F31+F48","v":0},{"v":8601649,"d":"8,601,649"},{"v":39771996,"d":"39,771,996"},{"v":8817822,"d":"8,817,822"},{"v":32642383,"d":"32,642,383"},{"v":47629,"d":"47,629"},{"v":162442,"d":"162,442"},{"v":6967171,"d":"6,967,171"},{"v":19.777269312329597,"d":"19.8"},{"$error":"#DIV/0!"},{"v":82.07378628922723,"d":"82.1"},{"$f":"Q31+Q48","v":{"v":232946,"d":"232,946"}},{"$f":"R31+R48","v":{"v":1289800,"d":"1,289,800"}}]
["현\n\n\n\n\n년\n\n\n\n\n도","계",null,null,{"$f":"SUM(E11,E31)","v":{"v":242980000,"d":"242,980,000"}},0,{"v":17105040,"d":"17,105,040"},{"v":61157840,"d":"61,157,840"},{"v":16981162,"d":"16,981,162"},{"v":60579736,"d":"60,579,736"},0,0,{"v":578104,"d":"578,104"},{"v":24.931984525475347,"d":"24.9"},{"$error":"#DIV/0!"},{"v":99.0547344379723,"d":"99.1"},{"$f":"SUM(Q11,Q31)","v":{"v":170178,"d":"170,178"}},{"$f":"SUM(R11,R31)","v":{"v":201269,"d":"201,269"}}]
[null,"도\n\n\n\n세","소    계",null,{"$f":"SUM(E12,E13,E16,E19:E23,E24)","v":{"v":78430000,"d":"78,430,000"}},0,{"v":8444684,"d":"8,444,684"},{"v":28845424,"d":"28,845,424"},{"v":8426620,"d":"8,426,620"},{"v":28670121,"d":"28,670,121"},0,0,{"v":175303,"d":"175,303"},{"v":36.555043988269794,"d":"36.6"},{"$error":"#DIV/0!"},{"v":99.39226755689221,"d":"99.4"},{"$f":"SUM(Q12,Q13,Q16,Q19:Q23,Q24)","v":{"v":23945,"d":"23,945"}},{"$f":"SUM(R12,R13,R16,R19:R23,R24)","v":{"v":37505,"d":"37,505"}}]
[null,null,"취  득  세",null,{"v":41200000,"d":"41,200,000"},null,{"v":6561124,"d":"6,561,124"},{"v":21186153,"d":"21,186,153"},{"v":6536707,"d":"6,536,707"},{"v":21068710,"d":"21,068,710"},null,null,{"$f":"H12-J12-L12","v":{"v":117443,"d":"117,443"}},{"v":51.13764563106796,"d":"51.1"},{"$error":"#DIV/0!"},{"v":99.44566151297029,"d":"99.4"},{"v":11575,"d":"11,575"},{"v":19080,"d":"19,080"}]
[null,null,"등  록\n면허세","소     계",{"$f":"SUM(E14:E15)","v":{"v":6500000,"d":"6,500,000"}},0,{"v":522148,"d":"522,148"},{"v":2246897,"d":"2,246,897"},{"v":534781,"d":"534,781"},{"v":2203626,"d":"2,203,626"},0,0,{"v":43271,"d":"43,271"},{"v":33.901938461538464,"d":"33.9"},{"$error":"#DIV/0!"},{"v":98.07418853645716,"d":"98.1"},{"$f":"SUM(Q14:Q15)","v":{"v":5073,"d":"5,073"}},{"$f":"SUM(R14:R15)","v":{"v":6657,"d":"6,657"}}]
[{"$nulls":3},"등록분",{"v":5550000,"d":"5,550,000"},null,{"v":488715,"d":"488,715"},{"v":1373697,"d":"1,373,697"},{"v":488713,"d":"488,713"},{"v":1373693,"d":"1,373,693"},null,null,{"$f":"H14-J14-L14","v":4},{"v":24.751225225225227,"d":"24.8"},{"$error":"#DIV/0!"},{"v":99.99970881497157,"d":"100.0"},{"v":5011,"d":"5,011"},{"v":6230,"d":"6,230"}]
[{"$nulls":3},"면허분",{"v":950000,"d":"950,000"},null,{"v":33433,"d":"33,433"},{"v":873200,"d":"873,200"},{"v":46068,"d":"46,068"},{"v":829933,"d":"829,933"},null,null,{"$f":"H15-J15-L15","v":{"v":43267,"d":"43,267"}},{"v":87.36136842105263,"d":"87.4"},{"$error":"#DIV/0!"},{"v":95.04500687127806,"d":"95.0"},62,427]
[null,null,"지  역\n자  원\n시설세","소     계",{"$f":"SUM(E17:E18)","v":{"v":9200000,"d":"9,200,000"}},0,{"v":179935,"d":"179,935"},{"v":627759,"d":"627,759"},{"v":180017,"d":"180,017"},{"v":627326,"d":"627,326"},0,0,433,{"v":6.818760869565217,"d":"6.8"},{"$error":"#DIV/0!"},{"v":99.93102448551116,"d":"99.9"},{"$f":"SUM(Q17:Q18)","v":0},{"$f":"SUM(R17:R18)","v":0}]
[{"$nulls":3},"특정자원",{"v":2035000,"d":"2,035,000"},null,{"v":179698,"d":"179,698"},{"v":624947,"d":"624,947"},{"v":179815,"d":"179,815"},{"v":624549,"d":"624,549"},null,null,{"$f":"H17-J17-L17","v":398},{"v":30.690368550368554,"d":"30.7"},{"$error":"#DIV/0!"},{"v":99.93631459947804,"d":"99.9"}]
[{"$nulls":3},"특정부동산",{"v":7165000,"d":"7,165,000"},null,237,{"v":2812,"d":"2,812"},202,{"v":2777,"d":"2,777"},null,null,35,{"v":0.03875785066294487,"d":"0.0"},{"$error":"#DIV/0!"},{"v":98.75533428165008,"d":"98.8"}]
[null,null,"지방소비세",{"$nulls":9},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"등  록  세",{"$nulls":3},{"v":8771,"d":"8,771"},{"v":19100,"d":"19,100"},{"v":8771,"d":"8,771"},{"v":19100,"d":"19,100"},null,null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"},null,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":1172706,"d":"1,172,706"},{"v":4765515,"d":"4,765,515"},{"v":1166344,"d":"1,166,344"},{"v":4751359,"d":"4,751,359"},0,0,{"v":14156,"d":"14,156"},{"v":22.06855085926614,"d":"22.1"},{"$error":"#DIV/0!"},{"v":99.70294920905715,"d":"99.7"},{"$f":"SUM(Q25:Q30)","v":{"v":7297,"d":"7,297"}},{"$f":"SUM(R25:R30)","v":{"v":11532,"d":"11,532"}}]
[{"$nulls":3},"취득세분",{"v":2456000,"d":"2,456,000"},null,{"v":376767,"d":"376,767"},{"v":943916,"d":"943,916"},{"v":374413,"d":"374,413"},{"v":938604,"d":"938,604"},null,null,{"$f":"H25-J25-L25","v":{"v":5312,"d":"5,312"}},{"v":38.21677524429967,"d":"38.2"},{"$error":"#DIV/0!"},{"v":99.43723805931883,"d":"99.4"},911,{"v":1381,"d":"1,381"}]
[{"$nulls":3},"등록면허세분",{"v":1789000,"d":"1,789,000"},null,{"v":79377,"d":"79,377"},{"v":228276,"d":"228,276"},{"v":79376,"d":"79,376"},{"v":228274,"d":"228,274"},null,null,2,{"v":12.759865846841812,"d":"12.8"},{"$error":"#DIV/0!"},{"v":99.99912386759887,"d":"100.0"},451,689]
[{"$nulls":3},"주민세분",{"v":85000,"d":"85,000"},null,1,151,41,141,null,null,10,{"v":0.16588235294117648,"d":"0.2"},{"$error":"#DIV/0!"},{"v":93.37748344370861,"d":"93.4"}]
[{"$nulls":3},"재산세분",{"v":3000000,"d":"3,000,000"},null,201,{"v":1552,"d":"1,552"},207,{"v":1507,"d":"1,507"},null,null,45,{"v":0.05023333333333334,"d":"0.1"},{"$error":"#DIV/0!"},{"v":97.10051546391753,"d":"97.1"}]
[{"$nulls":3},"자동차세분",{"v":5800000,"d":"5,800,000"},null,{"v":29281,"d":"29,281"},{"v":1369932,"d":"1,369,932"},{"v":25228,"d":"25,228"},{"v":1361145,"d":"1,361,145"},null,null,{"v":8787,"d":"8,787"},{"v":23.46801724137931,"d":"23.5"},{"$error":"#DIV/0!"},{"v":99.35858130184563,"d":"99.4"},{"v":5935,"d":"5,935"},{"v":9462,"d":"9,462"}]
[{"$nulls":3},"담배소비세분",{"v":8400000,"d":"8,400,000"},null,{"v":687079,"d":"687,079"},{"v":2221688,"d":"2,221,688"},{"v":687079,"d":"687,079"},{"v":2221688,"d":"2,221,688"},null,null,0,{"v":26.448666666666664,"d":"26.4"},{"$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":8660356,"d":"8,660,356"},{"$f":"SUM(H32,H33,H34,H37:H44)","v":{"v":32312416,"d":"32,312,416"}},{"v":8554542,"d":"8,554,542"},{"v":31909615,"d":"31,909,615"},0,0,{"v":402801,"d":"402,801"},{"v":19.39204800972349,"d":"19.4"},{"$error":"#DIV/0!"},{"v":98.75341726226847,"d":"98.8"},{"$f":"SUM(Q32,Q33,Q34,Q37:Q44)","v":{"v":146233,"d":"146,233"}},{"$f":"SUM(R32,R33,R34,R37:R44)","v":{"v":163764,"d":"163,764"}}]
[null,null,"주  민  세",null,{"v":10050000,"d":"10,050,000"},null,{"v":1207134,"d":"1,207,134"},{"v":2926262,"d":"2,926,262"},{"v":1207534,"d":"1,207,534"},{"v":2926159,"d":"2,926,159"},null,null,{"$f":"H32-J32-L32","v":103},{"v":29.116009950248756,"d":"29.1"},{"$error":"#DIV/0!"},{"v":99.99648015112795,"d":"100.0"}]
[null,null,"재  산  세",null,{"v":31000000,"d":"31,000,000"},null,{"v":1164,"d":"1,164"},{"v":9327,"d":"9,327"},{"v":1261,"d":"1,261"},{"v":9094,"d":"9,094"},null,null,{"$f":"H33-J33-L33","v":233},{"v":0.02933548387096774,"d":"0.0"},{"$error":"#DIV/0!"},{"v":97.50187627318537,"d":"97.5"}]
[null,null,"자동 \n차세","소     계",{"$f":"SUM(E35:E36)","v":{"v":44200000,"d":"44,200,000"}},{"$f":"SUM(F35:F36)","v":0},{"v":2799830,"d":"2,799,830"},{"v":12677108,"d":"12,677,108"},{"v":2785933,"d":"2,785,933"},{"v":12647115,"d":"12,647,115"},0,0,{"v":29993,"d":"29,993"},{"v":28.613382352941173,"d":"28.6"},{"$error":"#DIV/0!"},{"v":99.76340818426411,"d":"99.8"},{"$f":"SUM(Q35:Q36)","v":{"v":20607,"d":"20,607"}},{"$f":"SUM(R35:R36)","v":{"v":32478,"d":"32,478"}}]
[{"$nulls":3},"자동차분",{"v":19400000,"d":"19,400,000"},null,{"v":98973,"d":"98,973"},{"v":4717607,"d":"4,717,607"},{"v":85076,"d":"85,076"},{"v":4687614,"d":"4,687,614"},null,null,{"$f":"H35-J35-L35","v":{"v":29993,"d":"29,993"}},{"v":24.162958762886596,"d":"24.2"},{"$error":"#DIV/0!"},{"v":99.36423275614098,"d":"99.4"},{"v":20607,"d":"20,607"},{"v":32478,"d":"32,478"}]
[{"$nulls":3},"주 행 분",{"v":24800000,"d":"24,800,000"},null,{"v":2700857,"d":"2,700,857"},{"v":7959501,"d":"7,959,501"},{"v":2700857,"d":"2,700,857"},{"v":7959501,"d":"7,959,501"},null,null,0,{"v":32.09476209677419,"d":"32.1"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"담배소비세",null,{"v":17000000,"d":"17,000,000"},null,{"v":1561897,"d":"1,561,897"},{"v":5051496,"d":"5,051,496"},{"v":1561897,"d":"1,561,897"},{"v":5051496,"d":"5,051,496"},null,null,0,{"v":29.714682352941175,"d":"29.7"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"지방소득세",null,{"v":62300000,"d":"62,300,000"},null,{"v":3090331,"d":"3,090,331"},{"v":11648223,"d":"11,648,223"},{"v":2997917,"d":"2,997,917"},{"v":11275751,"d":"11,275,751"},null,null,{"v":372472,"d":"372,472"},{"v":18.09911878009631,"d":"18.1"},{"$error":"#DIV/0!"},{"v":96.80232770268907,"d":"96.8"},{"v":125626,"d":"125,626"},{"v":131286,"d":"131,286"}]
[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":-50964,"d":"-50,964"},{"v":8911746,"d":"8,911,746"},{"v":357083,"d":"357,083"},{"v":74452,"d":"74,452"},{"v":58250,"d":"58,250"},{"v":206500,"d":"206,500"},{"v":8630794,"d":"8,630,794"},{"v":5.95616,"d":"6.0"},{"$error":"#DIV/0!"},{"v":0.8354367370883325,"d":"0.8"},{"$f":"SUM(Q46:Q48)","v":{"v":87722,"d":"87,722"}},{"$f":"SUM(R46:R48)","v":{"v":2255826,"d":"2,255,826"}}]
[null,"도      세",null,null,{"v":340000,"d":"340,000"},null,{"v":6458,"d":"6,458"},{"v":193261,"d":"193,261"},{"v":19491,"d":"19,491"},{"v":-995242,"d":"-995,242"},21,21,{"$f":"H46-J46-L46","v":{"v":1188482,"d":"1,188,482"}},{"v":-292.7182352941176,"d":"-292.7"},{"$error":"#DIV/0!"},{"v":-514.9730157662436,"d":"-515.0"},482,{"v":1037893,"d":"1,037,893"}]
[null,"지방교육세",null,null,{"v":410000,"d":"410,000"},null,{"v":1285,"d":"1,285"},{"v":1258905,"d":"1,258,905"},{"v":74312,"d":"74,312"},{"v":336926,"d":"336,926"},{"v":10600,"d":"10,600"},{"v":44037,"d":"44,037"},{"$f":"H47-J47-L47","v":{"v":877942,"d":"877,942"}},{"v":82.1770731707317,"d":"82.2"},{"$error":"#DIV/0!"},{"v":26.76341741434024,"d":"26.8"},527,{"v":91897,"d":"91,897"}]
[null,"시  군  세",null,null,{"v":500000,"d":"500,000"},null,{"v":-58707,"d":"-58,707"},{"v":7459580,"d":"7,459,580"},{"v":263280,"d":"263,280"},{"v":732768,"d":"732,768"},{"v":47629,"d":"47,629"},{"v":162442,"d":"162,442"},{"$f":"H48-J48-L48","v":{"v":6564370,"d":"6,564,370"}},{"v":146.5536,"d":"146.6"},{"$error":"#DIV/0!"},{"v":9.82318039353422,"d":"9.8"},{"v":86713,"d":"86,713"},{"v":1126036,"d":"1,126,036"}]