{"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",{"$nulls":5},"2016년  4월분 지방세 징수실적 보고서 (2016 회계)"]
[]
[]
[{"$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":57416155,"d":"57,416,155"}},{"v":127485741,"d":"127,485,741"},{"v":57290714,"d":"57,290,714"},{"$f":"SUM(J8:J9)","v":{"v":117944902,"d":"117,944,902"}},{"v":256059,"d":"256,059"},{"v":462560,"d":"462,560"},{"v":9078279,"d":"9,078,279"},{"$f":"+J7/E7*100","v":{"v":48.29255292142653,"d":"48.3"}},{"$f":"+J7/F7*100","v":{"$error":"#DIV/0!"}},{"$f":"+J7/H7*100","v":{"v":92.51615206127248,"d":"92.5"}},{"$f":"SUM(Q8:Q9)","v":{"v":1096904,"d":"1,096,904"}},{"$f":"SUM(R8:R9)","v":{"v":3553999,"d":"3,553,999"}}]
[null,"도       세",null,null,{"$f":"E11+E46+E47","v":{"v":79180000,"d":"79,180,000"}},0,{"v":18549237,"d":"18,549,237"},{"v":48846828,"d":"48,846,828"},{"v":18545363,"d":"18,545,363"},{"v":46557169,"d":"46,557,169"},{"v":25104,"d":"25,104"},{"v":69163,"d":"69,163"},{"v":2220496,"d":"2,220,496"},{"v":58.79915256377873,"d":"58.8"},{"$error":"#DIV/0!"},{"v":95.31257382772121,"d":"95.3"},{"$f":"Q11+Q46+Q47","v":{"v":298538,"d":"298,538"}},{"$f":"R11+R46+R47","v":{"v":1465833,"d":"1,465,833"}}]
[null,"시  군  세",null,null,{"$f":"E31+E48","v":{"v":165050000,"d":"165,050,000"}},{"$f":"F31+F48","v":0},{"v":38866918,"d":"38,866,918"},{"v":78638913,"d":"78,638,913"},{"v":38745351,"d":"38,745,351"},{"v":71387733,"d":"71,387,733"},{"v":230955,"d":"230,955"},{"v":393397,"d":"393,397"},{"v":6857783,"d":"6,857,783"},{"v":43.25218600424114,"d":"43.3"},{"$error":"#DIV/0!"},{"v":90.77914517968986,"d":"90.8"},{"$f":"Q31+Q48","v":{"v":798366,"d":"798,366"}},{"$f":"R31+R48","v":{"v":2088166,"d":"2,088,166"}}]
["현\n\n\n\n\n년\n\n\n\n\n도","계",null,null,{"$f":"SUM(E11,E31)","v":{"v":242980000,"d":"242,980,000"}},0,{"v":58304728,"d":"58,304,728"},{"v":119462568,"d":"119,462,568"},{"v":57911448,"d":"57,911,448"},{"v":118491184,"d":"118,491,184"},20,20,{"v":971364,"d":"971,364"},{"v":48.76581776277883,"d":"48.8"},{"$error":"#DIV/0!"},{"v":99.18687165673519,"d":"99.2"},{"$f":"SUM(Q11,Q31)","v":{"v":179975,"d":"179,975"}},{"$f":"SUM(R11,R31)","v":{"v":381244,"d":"381,244"}}]
[null,"도\n\n\n\n세","소    계",null,{"$f":"SUM(E12,E13,E16,E19:E23,E24)","v":{"v":78430000,"d":"78,430,000"}},0,{"v":18790266,"d":"18,790,266"},{"v":47635691,"d":"47,635,691"},{"v":18721568,"d":"18,721,568"},{"v":47391689,"d":"47,391,689"},20,20,{"v":243982,"d":"243,982"},{"v":60.42546092056611,"d":"60.4"},{"$error":"#DIV/0!"},{"v":99.48777482833198,"d":"99.5"},{"$f":"SUM(Q12,Q13,Q16,Q19:Q23,Q24)","v":{"v":50243,"d":"50,243"}},{"$f":"SUM(R12,R13,R16,R19:R23,R24)","v":{"v":87748,"d":"87,748"}}]
[null,null,"취  득  세",null,{"v":41200000,"d":"41,200,000"},null,{"v":16585563,"d":"16,585,563"},{"v":37771716,"d":"37,771,716"},{"v":16546234,"d":"16,546,234"},{"v":37614943,"d":"37,614,943"},null,null,{"$f":"H12-J12-L12","v":{"v":156773,"d":"156,773"}},{"v":91.29840533980583,"d":"91.3"},{"$error":"#DIV/0!"},{"v":99.58494604798999,"d":"99.6"},{"v":40143,"d":"40,143"},{"v":59222,"d":"59,222"}]
[null,null,"등  록\n면허세","소     계",{"$f":"SUM(E14:E15)","v":{"v":6500000,"d":"6,500,000"}},0,{"v":628125,"d":"628,125"},{"v":2875022,"d":"2,875,022"},{"v":632948,"d":"632,948"},{"v":2836574,"d":"2,836,574"},20,20,{"v":38428,"d":"38,428"},{"v":43.6396,"d":"43.6"},{"$error":"#DIV/0!"},{"v":98.66268849420979,"d":"98.7"},{"$f":"SUM(Q14:Q15)","v":{"v":1120,"d":"1,120"}},{"$f":"SUM(R14:R15)","v":{"v":7778,"d":"7,778"}}]
[{"$nulls":3},"등록분",{"v":5550000,"d":"5,550,000"},null,{"v":606028,"d":"606,028"},{"v":1979725,"d":"1,979,725"},{"v":606030,"d":"606,030"},{"v":1979723,"d":"1,979,723"},null,null,{"$f":"H14-J14-L14","v":2},{"v":35.67068468468469,"d":"35.7"},{"$error":"#DIV/0!"},{"v":99.99989897586786,"d":"100.0"},{"v":1066,"d":"1,066"},{"v":7296,"d":"7,296"}]
[{"$nulls":3},"면허분",{"v":950000,"d":"950,000"},null,{"v":22097,"d":"22,097"},{"v":895297,"d":"895,297"},{"v":26918,"d":"26,918"},{"v":856851,"d":"856,851"},20,20,{"$f":"H15-J15-L15","v":{"v":38426,"d":"38,426"}},{"v":90.19484210526316,"d":"90.2"},{"$error":"#DIV/0!"},{"v":95.70578255037155,"d":"95.7"},54,482]
[null,null,"지  역\n자  원\n시설세","소     계",{"$f":"SUM(E17:E18)","v":{"v":9200000,"d":"9,200,000"}},0,{"v":65294,"d":"65,294"},{"v":693053,"d":"693,053"},{"v":57933,"d":"57,933"},{"v":685259,"d":"685,259"},0,0,{"v":7794,"d":"7,794"},{"v":7.448467391304348,"d":"7.4"},{"$error":"#DIV/0!"},{"v":98.87541068287706,"d":"98.9"},{"$f":"SUM(Q17:Q18)","v":0},{"$f":"SUM(R17:R18)","v":0}]
[{"$nulls":3},"특정자원",{"v":2035000,"d":"2,035,000"},null,{"v":65162,"d":"65,162"},{"v":690109,"d":"690,109"},{"v":57890,"d":"57,890"},{"v":682439,"d":"682,439"},null,null,{"$f":"H17-J17-L17","v":{"v":7670,"d":"7,670"}},{"v":33.53508599508599,"d":"33.5"},{"$error":"#DIV/0!"},{"v":98.88858136903012,"d":"98.9"}]
[{"$nulls":3},"특정부동산",{"v":7165000,"d":"7,165,000"},null,132,{"v":2944,"d":"2,944"},43,{"v":2820,"d":"2,820"},null,null,124,{"v":0.03935799023028611,"d":"0.0"},{"$error":"#DIV/0!"},{"v":95.78804347826086,"d":"95.8"}]
[null,null,"지방소비세",{"$nulls":9},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"등  록  세",{"$nulls":3},{"v":8300,"d":"8,300"},{"v":27401,"d":"27,401"},{"v":8300,"d":"8,300"},{"v":27401,"d":"27,401"},null,null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"},{"v":1185,"d":"1,185"},{"v":1421,"d":"1,421"}]
[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":1502984,"d":"1,502,984"},{"v":6268499,"d":"6,268,499"},{"v":1476153,"d":"1,476,153"},{"v":6227512,"d":"6,227,512"},0,0,{"v":40987,"d":"40,987"},{"v":28.92481189038551,"d":"28.9"},{"$error":"#DIV/0!"},{"v":99.34614331118183,"d":"99.3"},{"$f":"SUM(Q25:Q30)","v":{"v":7795,"d":"7,795"}},{"$f":"SUM(R25:R30)","v":{"v":19327,"d":"19,327"}}]
[{"$nulls":3},"취득세분",{"v":2456000,"d":"2,456,000"},null,{"v":1370211,"d":"1,370,211"},{"v":2314127,"d":"2,314,127"},{"v":1367171,"d":"1,367,171"},{"v":2305775,"d":"2,305,775"},null,null,{"$f":"H25-J25-L25","v":{"v":8352,"d":"8,352"}},{"v":93.88334690553745,"d":"93.9"},{"$error":"#DIV/0!"},{"v":99.63908635956453,"d":"99.6"},{"v":1266,"d":"1,266"},{"v":2647,"d":"2,647"}]
[{"$nulls":3},"등록면허세분",{"v":1789000,"d":"1,789,000"},null,{"v":102353,"d":"102,353"},{"v":330629,"d":"330,629"},{"v":102353,"d":"102,353"},{"v":330627,"d":"330,627"},null,null,2,{"v":18.481106763555058,"d":"18.5"},{"$error":"#DIV/0!"},{"v":99.99939509238452,"d":"100.0"},141,830]
[{"$nulls":3},"주민세분",{"v":85000,"d":"85,000"},null,285,436,230,371,null,null,65,{"v":0.43647058823529417,"d":"0.4"},{"$error":"#DIV/0!"},{"v":85.09174311926606,"d":"85.1"}]
[{"$nulls":3},"재산세분",{"v":3000000,"d":"3,000,000"},null,{"v":17768,"d":"17,768"},{"v":19320,"d":"19,320"},167,{"v":1674,"d":"1,674"},null,null,{"v":17646,"d":"17,646"},{"v":0.0558,"d":"0.1"},{"$error":"#DIV/0!"},{"v":8.664596273291925,"d":"8.7"}]
[{"$nulls":3},"자동차세분",{"v":5800000,"d":"5,800,000"},null,{"v":8575,"d":"8,575"},{"v":1378507,"d":"1,378,507"},{"v":2440,"d":"2,440"},{"v":1363585,"d":"1,363,585"},null,null,{"v":14922,"d":"14,922"},{"v":23.510086206896553,"d":"23.5"},{"$error":"#DIV/0!"},{"v":98.91752453922976,"d":"98.9"},{"v":6388,"d":"6,388"},{"v":15850,"d":"15,850"}]
[{"$nulls":3},"담배소비세분",{"v":8400000,"d":"8,400,000"},null,{"v":3792,"d":"3,792"},{"v":2225480,"d":"2,225,480"},{"v":3792,"d":"3,792"},{"v":2225480,"d":"2,225,480"},null,null,0,{"v":26.493809523809524,"d":"26.5"},{"$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":39514462,"d":"39,514,462"},{"$f":"SUM(H32,H33,H34,H37:H44)","v":{"v":71826877,"d":"71,826,877"}},{"v":39189880,"d":"39,189,880"},{"v":71099495,"d":"71,099,495"},0,0,{"v":727382,"d":"727,382"},{"v":43.208444241871774,"d":"43.2"},{"$error":"#DIV/0!"},{"v":98.98731222854086,"d":"99.0"},{"$f":"SUM(Q32,Q33,Q34,Q37:Q44)","v":{"v":129732,"d":"129,732"}},{"$f":"SUM(R32,R33,R34,R37:R44)","v":{"v":293496,"d":"293,496"}}]
[null,null,"주  민  세",null,{"v":10050000,"d":"10,050,000"},null,{"v":734383,"d":"734,383"},{"v":3660645,"d":"3,660,645"},{"v":719917,"d":"719,917"},{"v":3646076,"d":"3,646,076"},null,null,{"$f":"H32-J32-L32","v":{"v":14569,"d":"14,569"}},{"v":36.2793631840796,"d":"36.3"},{"$error":"#DIV/0!"},{"v":99.60201002828737,"d":"99.6"}]
[null,null,"재  산  세",null,{"v":31000000,"d":"31,000,000"},null,{"v":89011,"d":"89,011"},{"v":98338,"d":"98,338"},834,{"v":9928,"d":"9,928"},null,null,{"$f":"H33-J33-L33","v":{"v":88410,"d":"88,410"}},{"v":0.032025806451612904,"d":"0.0"},{"$error":"#DIV/0!"},{"v":10.095792064105433,"d":"10.1"}]
[null,null,"자동 \n차세","소     계",{"$f":"SUM(E35:E36)","v":{"v":44200000,"d":"44,200,000"}},{"$f":"SUM(F35:F36)","v":0},{"v":4446635,"d":"4,446,635"},{"v":17123743,"d":"17,123,743"},{"v":4425078,"d":"4,425,078"},{"v":17072193,"d":"17,072,193"},0,0,{"v":51550,"d":"51,550"},{"v":38.62487104072398,"d":"38.6"},{"$error":"#DIV/0!"},{"v":99.69895600512108,"d":"99.7"},{"$f":"SUM(Q35:Q36)","v":{"v":22210,"d":"22,210"}},{"$f":"SUM(R35:R36)","v":{"v":54688,"d":"54,688"}}]
[{"$nulls":3},"자동차분",{"v":19400000,"d":"19,400,000"},null,{"v":30755,"d":"30,755"},{"v":4748362,"d":"4,748,362"},{"v":9198,"d":"9,198"},{"v":4696812,"d":"4,696,812"},null,null,{"$f":"H35-J35-L35","v":{"v":51550,"d":"51,550"}},{"v":24.21037113402062,"d":"24.2"},{"$error":"#DIV/0!"},{"v":98.91436246857337,"d":"98.9"},{"v":22210,"d":"22,210"},{"v":54688,"d":"54,688"}]
[{"$nulls":3},"주 행 분",{"v":24800000,"d":"24,800,000"},null,{"v":4415880,"d":"4,415,880"},{"v":12375381,"d":"12,375,381"},{"v":4415880,"d":"4,415,880"},{"v":12375381,"d":"12,375,381"},null,null,0,{"v":49.90072983870968,"d":"49.9"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"담배소비세",null,{"v":17000000,"d":"17,000,000"},null,{"v":8621,"d":"8,621"},{"v":5060117,"d":"5,060,117"},{"v":8621,"d":"8,621"},{"v":5060117,"d":"5,060,117"},null,null,0,{"v":29.76539411764706,"d":"29.8"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"지방소득세",null,{"v":62300000,"d":"62,300,000"},null,{"v":34235812,"d":"34,235,812"},{"v":45884034,"d":"45,884,034"},{"v":34035430,"d":"34,035,430"},{"v":45311181,"d":"45,311,181"},null,null,{"v":572853,"d":"572,853"},{"v":72.73062760834671,"d":"72.7"},{"$error":"#DIV/0!"},{"v":98.75151997315668,"d":"98.8"},{"v":107522,"d":"107,522"},{"v":238808,"d":"238,808"}]
[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":-888573,"d":"-888,573"},{"v":8023173,"d":"8,023,173"},{"v":-620734,"d":"-620,734"},{"v":-546282,"d":"-546,282"},{"v":256039,"d":"256,039"},{"v":462540,"d":"462,540"},{"v":8106915,"d":"8,106,915"},{"v":-43.70256,"d":"-43.7"},{"$error":"#DIV/0!"},{"v":-6.808802452595749,"d":"-6.8"},{"$f":"SUM(Q46:Q48)","v":{"v":916929,"d":"916,929"}},{"$f":"SUM(R46:R48)","v":{"v":3172755,"d":"3,172,755"}}]
[null,"도      세",null,null,{"v":340000,"d":"340,000"},null,{"v":-217742,"d":"-217,742"},{"v":-24481,"d":"-24,481"},{"v":-199203,"d":"-199,203"},{"v":-1194445,"d":"-1,194,445"},{"v":12676,"d":"12,676"},{"v":12698,"d":"12,698"},{"$f":"H46-J46-L46","v":{"v":1157266,"d":"1,157,266"}},{"v":-351.3073529411765,"d":"-351.3"},{"$error":"#DIV/0!"},{"v":4879.069482455781,"d":"4,879.1"},{"v":224335,"d":"224,335"},{"v":1262227,"d":"1,262,227"}]
[null,"지방교육세",null,null,{"v":410000,"d":"410,000"},null,{"v":-23287,"d":"-23,287"},{"v":1235618,"d":"1,235,618"},{"v":22998,"d":"22,998"},{"v":359925,"d":"359,925"},{"v":12408,"d":"12,408"},{"v":56445,"d":"56,445"},{"$f":"H47-J47-L47","v":{"v":819248,"d":"819,248"}},{"v":87.78658536585365,"d":"87.8"},{"$error":"#DIV/0!"},{"v":29.12914832901431,"d":"29.1"},{"v":23960,"d":"23,960"},{"v":115858,"d":"115,858"}]
[null,"시  군  세",null,null,{"v":500000,"d":"500,000"},null,{"v":-647544,"d":"-647,544"},{"v":6812036,"d":"6,812,036"},{"v":-444529,"d":"-444,529"},{"v":288238,"d":"288,238"},{"v":230955,"d":"230,955"},{"v":393397,"d":"393,397"},{"$f":"H48-J48-L48","v":{"v":6130401,"d":"6,130,401"}},{"v":57.6476,"d":"57.6"},{"$error":"#DIV/0!"},{"v":4.231304708313345,"d":"4.2"},{"v":668634,"d":"668,634"},{"v":1794670,"d":"1,794,670"}]