{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["------","VXXXXX","징수실적(6월)"],"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(6월)","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]]}
[{"$nulls":6},"2016년  6월분 지방세 징수실적 보고서 (2016 회계)"]
[]
[]
[{"$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,{"$f":"SUM(E8:E9)","v":{"v":244230000,"d":"244,230,000"}},{"v":279079000,"d":"279,079,000"},{"$f":"SUM(G8:G9)","v":{"v":39080018,"d":"39,080,018"}},{"v":236109157,"d":"236,109,157"},{"v":36375203,"d":"36,375,203"},{"$f":"SUM(J8:J9)","v":{"v":224073552,"d":"224,073,552"}},{"v":6181,"d":"6,181"},{"v":576941,"d":"576,941"},{"v":11458664,"d":"11,458,664"},{"$f":"+J7/E7*100","v":{"v":91.74694017933915,"d":"91.7"}},{"$f":"+J7/F7*100","v":{"v":80.29036652704073,"d":"80.3"}},{"$f":"+J7/H7*100","v":{"v":94.90252510621602,"d":"94.9"}},{"$f":"SUM(Q8:Q9)","v":{"v":459919,"d":"459,919"}},{"$f":"SUM(R8:R9)","v":{"v":4786630,"d":"4,786,630"}}]
[null,"도       세",null,null,{"$f":"E11+E46+E47","v":{"v":79180000,"d":"79,180,000"}},{"v":79180000,"d":"79,180,000"},{"v":17301256,"d":"17,301,256"},{"v":76167255,"d":"76,167,255"},{"v":16856605,"d":"16,856,605"},{"v":73381098,"d":"73,381,098"},{"v":1693,"d":"1,693"},{"v":73252,"d":"73,252"},{"v":2712905,"d":"2,712,905"},{"v":92.67630462237939,"d":"92.7"},{"v":92.67630462237939,"d":"92.7"},{"v":96.34205407559982,"d":"96.3"},{"$f":"Q11+Q46+Q47","v":{"v":36444,"d":"36,444"}},{"$f":"R11+R46+R47","v":{"v":1532168,"d":"1,532,168"}}]
[null,"시  군  세",null,null,{"$f":"E31+E48","v":{"v":165050000,"d":"165,050,000"}},{"$f":"F31+F48","v":{"v":199899000,"d":"199,899,000"}},{"v":21778762,"d":"21,778,762"},{"v":159941902,"d":"159,941,902"},{"v":19518598,"d":"19,518,598"},{"v":150692454,"d":"150,692,454"},{"v":4488,"d":"4,488"},{"v":503689,"d":"503,689"},{"v":8745759,"d":"8,745,759"},{"v":91.30109300212057,"d":"91.3"},{"v":75.3842960695151,"d":"75.4"},{"v":94.21699511864001,"d":"94.2"},{"$f":"Q31+Q48","v":{"v":423475,"d":"423,475"}},{"$f":"R31+R48","v":{"v":3254462,"d":"3,254,462"}}]
["현\n\n\n\n\n년\n\n\n\n\n도","계",null,null,{"$f":"SUM(E11,E31)","v":{"v":242980000,"d":"242,980,000"}},{"v":277729000,"d":"277,729,000"},{"v":39260461,"d":"39,260,461"},{"v":228359820,"d":"228,359,820"},{"v":36212910,"d":"36,212,910"},{"v":224234163,"d":"224,234,163"},0,20,{"v":4125637,"d":"4,125,637"},{"v":92.28502880895547,"d":"92.3"},{"v":80.7384763564482,"d":"80.7"},{"v":98.1933524908191,"d":"98.2"},{"$f":"SUM(Q11,Q31)","v":{"v":207933,"d":"207,933"}},{"$f":"SUM(R11,R31)","v":{"v":1330295,"d":"1,330,295"}}]
[null,"도\n\n\n\n세","소    계",null,{"$f":"SUM(E12,E13,E16,E19:E23,E24)","v":{"v":78430000,"d":"78,430,000"}},{"v":78430000,"d":"78,430,000"},{"v":17295228,"d":"17,295,228"},{"v":74943768,"d":"74,943,768"},{"v":16766892,"d":"16,766,892"},{"v":74075332,"d":"74,075,332"},0,20,{"v":868416,"d":"868,416"},{"v":94.44770113476986,"d":"94.4"},{"v":94.44770113476986,"d":"94.4"},{"v":98.84121652383425,"d":"98.8"},{"$f":"SUM(Q12,Q13,Q16,Q19:Q23,Q24)","v":{"v":35409,"d":"35,409"}},{"$f":"SUM(R12,R13,R16,R19:R23,R24)","v":{"v":150565,"d":"150,565"}}]
[null,null,"취  득  세",null,{"v":41200000,"d":"41,200,000"},{"v":41200000,"d":"41,200,000"},{"v":12476979,"d":"12,476,979"},{"v":57370589,"d":"57,370,589"},{"v":12511172,"d":"12,511,172"},{"v":57129831,"d":"57,129,831"},null,null,{"$f":"H12-J12-L12","v":{"v":240758,"d":"240,758"}},{"v":138.66463834951458,"d":"138.7"},{"v":138.66463834951458,"d":"138.7"},{"v":99.58034595043115,"d":"99.6"},{"v":24925,"d":"24,925"},{"v":103284,"d":"103,284"}]
[null,null,"등  록\n면허세","소     계",{"$f":"SUM(E14:E15)","v":{"v":6500000,"d":"6,500,000"}},{"v":6500000,"d":"6,500,000"},{"v":609023,"d":"609,023"},{"v":3976286,"d":"3,976,286"},{"v":616254,"d":"616,254"},{"v":3951479,"d":"3,951,479"},0,20,{"v":24787,"d":"24,787"},{"v":60.79198461538462,"d":"60.8"},{"v":60.79198461538462,"d":"60.8"},{"v":99.37612636515583,"d":"99.4"},{"$f":"SUM(Q14:Q15)","v":{"v":3509,"d":"3,509"}},{"$f":"SUM(R14:R15)","v":{"v":13150,"d":"13,150"}}]
[{"$nulls":3},"등록분",{"v":5550000,"d":"5,550,000"},{"v":5550000,"d":"5,550,000"},{"v":580226,"d":"580,226"},{"v":3024824,"d":"3,024,824"},{"v":580227,"d":"580,227"},{"v":3024823,"d":"3,024,823"},null,null,{"$f":"H14-J14-L14","v":1},{"v":54.50131531531531,"d":"54.5"},{"v":54.50131531531531,"d":"54.5"},{"v":99.99996694022528,"d":"100.0"},{"v":3509,"d":"3,509"},{"v":12668,"d":"12,668"}]
[{"$nulls":3},"면허분",{"v":950000,"d":"950,000"},{"v":950000,"d":"950,000"},{"v":28797,"d":"28,797"},{"v":951462,"d":"951,462"},{"v":36027,"d":"36,027"},{"v":926656,"d":"926,656"},0,20,{"$f":"H15-J15-L15","v":{"v":24786,"d":"24,786"}},{"v":97.54273684210526,"d":"97.5"},{"v":97.54273684210526,"d":"97.5"},{"v":97.39285436517696,"d":"97.4"},null,482]
[null,null,"지  역\n자  원\n시설세","소     계",{"$f":"SUM(E17:E18)","v":{"v":9200000,"d":"9,200,000"}},{"v":9200000,"d":"9,200,000"},{"v":239515,"d":"239,515"},{"v":1243802,"d":"1,243,802"},{"v":233051,"d":"233,051"},{"v":1236796,"d":"1,236,796"},0,0,{"v":7006,"d":"7,006"},{"v":13.443434782608696,"d":"13.4"},{"v":13.443434782608696,"d":"13.4"},{"v":99.43672706749145,"d":"99.4"},{"$f":"SUM(Q17:Q18)","v":0},{"$f":"SUM(R17:R18)","v":0}]
[{"$nulls":3},"특정자원",{"v":2035000,"d":"2,035,000"},{"v":2035000,"d":"2,035,000"},{"v":231829,"d":"231,829"},{"v":1233158,"d":"1,233,158"},{"v":232026,"d":"232,026"},{"v":1232812,"d":"1,232,812"},null,null,{"$f":"H17-J17-L17","v":346},{"v":60.580442260442254,"d":"60.6"},{"v":60.580442260442254,"d":"60.6"},{"v":99.97194195715392,"d":"100.0"}]
[{"$nulls":3},"특정부동산",{"v":7165000,"d":"7,165,000"},{"v":7165000,"d":"7,165,000"},{"v":7686,"d":"7,686"},{"v":10644,"d":"10,644"},{"v":1025,"d":"1,025"},{"v":3984,"d":"3,984"},null,null,{"v":6660,"d":"6,660"},{"v":0.0556036287508723,"d":"0.1"},{"v":0.0556036287508723,"d":"0.1"},{"v":37.429537767756486,"d":"37.4"}]
[null,null,"지방소비세",{"$nulls":9},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"등  록  세",{"$nulls":3},{"v":9429,"d":"9,429"},{"v":45289,"d":"45,289"},{"v":9429,"d":"9,429"},{"v":45289,"d":"45,289"},null,null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"},null,{"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":{"v":21530000,"d":"21,530,000"}},{"v":3960282,"d":"3,960,282"},{"v":12307802,"d":"12,307,802"},{"v":3396986,"d":"3,396,986"},{"v":11711937,"d":"11,711,937"},0,0,{"v":595865,"d":"595,865"},{"v":54.39822108685555,"d":"54.4"},{"v":54.39822108685555,"d":"54.4"},{"v":95.15864002362079,"d":"95.2"},{"$f":"SUM(Q25:Q30)","v":{"v":6975,"d":"6,975"}},{"$f":"SUM(R25:R30)","v":{"v":32710,"d":"32,710"}}]
[{"$nulls":3},"취득세분",{"v":2456000,"d":"2,456,000"},{"v":2456000,"d":"2,456,000"},{"v":391081,"d":"391,081"},{"v":3110005,"d":"3,110,005"},{"v":392448,"d":"392,448"},{"v":3094568,"d":"3,094,568"},null,null,{"$f":"H25-J25-L25","v":{"v":15437,"d":"15,437"}},{"v":126.00032573289903,"d":"126.0"},{"v":126.00032573289903,"d":"126.0"},{"v":99.50363423853015,"d":"99.5"},142,{"v":4390,"d":"4,390"}]
[{"$nulls":3},"등록면허세분",{"v":1789000,"d":"1,789,000"},{"v":1789000,"d":"1,789,000"},{"v":101457,"d":"101,457"},{"v":507021,"d":"507,021"},{"v":101457,"d":"101,457"},{"v":507019,"d":"507,019"},null,null,2,{"v":28.340916713247626,"d":"28.3"},{"v":28.340916713247626,"d":"28.3"},{"v":99.99960553902106,"d":"100.0"},701,{"v":1789,"d":"1,789"}]
[{"$nulls":3},"주민세분",{"v":85000,"d":"85,000"},{"v":85000,"d":"85,000"},95,686,95,681,null,null,5,{"v":0.8011764705882354,"d":"0.8"},{"v":0.8011764705882354,"d":"0.8"},{"v":99.27113702623906,"d":"99.3"}]
[{"$nulls":3},"재산세분",{"v":3000000,"d":"3,000,000"},{"v":3000000,"d":"3,000,000"},{"v":2946,"d":"2,946"},{"v":22315,"d":"22,315"},{"v":1772,"d":"1,772"},{"v":21110,"d":"21,110"},null,null,{"v":1205,"d":"1,205"},{"v":0.7036666666666667,"d":"0.7"},{"v":0.7036666666666667,"d":"0.7"},{"v":94.60004481290612,"d":"94.6"},5,5]
[{"$nulls":3},"자동차세분",{"v":5800000,"d":"5,800,000"},{"v":5800000,"d":"5,800,000"},{"v":2660548,"d":"2,660,548"},{"v":4053472,"d":"4,053,472"},{"v":2097059,"d":"2,097,059"},{"v":3474256,"d":"3,474,256"},null,null,{"v":579216,"d":"579,216"},{"v":59.900965517241374,"d":"59.9"},{"v":59.900965517241374,"d":"59.9"},{"v":85.71062042614331,"d":"85.7"},{"v":6030,"d":"6,030"},{"v":26429,"d":"26,429"}]
[{"$nulls":3},"담배소비세분",{"v":8400000,"d":"8,400,000"},{"v":8400000,"d":"8,400,000"},{"v":804155,"d":"804,155"},{"v":4614303,"d":"4,614,303"},{"v":804155,"d":"804,155"},{"v":4614303,"d":"4,614,303"},null,null,0,{"v":54.93217857142857,"d":"54.9"},{"v":54.93217857142857,"d":"54.9"},{"v":100,"d":"100.0"},97,97]
[null,"시\n\n\n군\n\n\n세","소    계",null,{"$f":"SUM(E32,E33,E34,E37:E44)","v":{"v":164550000,"d":"164,550,000"}},{"$f":"SUM(F32,F33,F34,F37:F44)","v":{"v":199299000,"d":"199,299,000"}},{"v":21965233,"d":"21,965,233"},{"$f":"SUM(H32,H33,H34,H37:H44)","v":{"v":153416052,"d":"153,416,052"}},{"v":19446018,"d":"19,446,018"},{"v":150158831,"d":"150,158,831"},0,0,{"v":3257221,"d":"3,257,221"},{"v":91.25422728653905,"d":"91.3"},{"v":75.34349444804039,"d":"75.3"},{"v":97.87687079836991,"d":"97.9"},{"$f":"SUM(Q32,Q33,Q34,Q37:Q44)","v":{"v":172524,"d":"172,524"}},{"$f":"SUM(R32,R33,R34,R37:R44)","v":{"v":1179730,"d":"1,179,730"}}]
[null,null,"주  민  세",null,{"v":10050000,"d":"10,050,000"},{"v":12250000,"d":"12,250,000"},{"v":793164,"d":"793,164"},{"v":5395572,"d":"5,395,572"},{"v":774822,"d":"774,822"},{"v":5320214,"d":"5,320,214"},null,null,{"$f":"H32-J32-L32","v":{"v":75358,"d":"75,358"}},{"v":52.93745273631841,"d":"52.9"},{"v":43.430318367346935,"d":"43.4"},{"v":98.60333621717957,"d":"98.6"},{"v":1653,"d":"1,653"},{"v":1653,"d":"1,653"}]
[null,null,"재  산  세",null,{"v":31000000,"d":"31,000,000"},{"v":34000000,"d":"34,000,000"},{"v":21853,"d":"21,853"},{"v":120438,"d":"120,438"},{"v":9719,"d":"9,719"},{"v":108135,"d":"108,135"},null,null,{"$f":"H33-J33-L33","v":{"v":12303,"d":"12,303"}},{"v":0.34882258064516125,"d":"0.3"},{"v":0.3180441176470588,"d":"0.3"},{"v":89.78478553280526,"d":"89.8"},58,58]
[null,null,"자동 \n차세","소     계",{"$f":"SUM(E35:E36)","v":{"v":44200000,"d":"44,200,000"}},{"$f":"SUM(F35:F36)","v":{"v":52249000,"d":"52,249,000"}},{"v":13242245,"d":"13,242,245"},{"v":33966699,"d":"33,966,699"},{"v":11190942,"d":"11,190,942"},{"$f":"SUM(J35:J36)","v":{"v":31859450,"d":"31,859,450"}},0,0,{"v":2107249,"d":"2,107,249"},{"v":72.0802036199095,"d":"72.1"},{"v":60.97619093188386,"d":"61.0"},{"v":93.79613250024678,"d":"93.8"},{"$f":"SUM(Q35:Q36)","v":{"v":20905,"d":"20,905"}},{"$f":"SUM(R35:R36)","v":{"v":91234,"d":"91,234"}}]
[{"$nulls":3},"자동차분",{"v":19400000,"d":"19,400,000"},{"v":20500000,"d":"20,500,000"},{"v":9834450,"d":"9,834,450"},{"v":14635435,"d":"14,635,435"},{"v":7783147,"d":"7,783,147"},{"v":12528186,"d":"12,528,186"},null,null,{"$f":"H35-J35-L35","v":{"v":2107249,"d":"2,107,249"}},{"v":64.57827835051546,"d":"64.6"},{"v":61.11310243902439,"d":"61.1"},{"v":85.60173305405682,"d":"85.6"},{"v":20905,"d":"20,905"},{"v":91234,"d":"91,234"}]
[{"$nulls":3},"주 행 분",{"v":24800000,"d":"24,800,000"},{"v":31749000,"d":"31,749,000"},{"v":3407795,"d":"3,407,795"},{"v":19331264,"d":"19,331,264"},{"v":3407795,"d":"3,407,795"},{"v":19331264,"d":"19,331,264"},null,null,0,{"v":77.94864516129032,"d":"77.9"},{"v":60.887788591766665,"d":"60.9"},{"v":100,"d":"100.0"}]
[null,null,"담배소비세",null,{"v":17000000,"d":"17,000,000"},{"v":17500000,"d":"17,500,000"},{"v":1828027,"d":"1,828,027"},{"v":10490561,"d":"10,490,561"},{"v":1828027,"d":"1,828,027"},{"v":10490561,"d":"10,490,561"},null,null,0,{"v":61.70918235294117,"d":"61.7"},{"v":59.946062857142856,"d":"59.9"},{"v":100,"d":"100.0"},236,236]
[null,null,"지방소득세",null,{"v":62300000,"d":"62,300,000"},{"v":83300000,"d":"83,300,000"},{"v":6079944,"d":"6,079,944"},{"v":103442782,"d":"103,442,782"},{"v":5642508,"d":"5,642,508"},{"v":102380471,"d":"102,380,471"},null,null,{"v":1062311,"d":"1,062,311"},{"v":164.33462439807383,"d":"164.3"},{"v":122.9057274909964,"d":"122.9"},{"v":98.97304482781601,"d":"99.0"},{"v":149672,"d":"149,672"},{"v":1086549,"d":"1,086,549"}]
[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":{"v":1350000,"d":"1,350,000"}},{"v":-180443,"d":"-180,443"},{"v":7749337,"d":"7,749,337"},{"v":162293,"d":"162,293"},{"v":-160611,"d":"-160,611"},{"v":6181,"d":"6,181"},{"v":576921,"d":"576,921"},{"v":7333027,"d":"7,333,027"},{"v":-12.84888,"d":"-12.8"},{"v":-11.89711111111111,"d":"-11.9"},{"v":-2.0725773056456314,"d":"-2.1"},{"$f":"SUM(Q46:Q48)","v":{"v":251986,"d":"251,986"}},{"$f":"SUM(R46:R48)","v":{"v":3456335,"d":"3,456,335"}}]
[null,"도      세",null,null,{"v":340000,"d":"340,000"},{"v":340000,"d":"340,000"},{"v":6171,"d":"6,171"},{"v":-12779,"d":"-12,779"},{"v":38071,"d":"38,071"},{"v":-1143598,"d":"-1,143,598"},{"v":1508,"d":"1,508"},{"v":14792,"d":"14,792"},{"$f":"H46-J46-L46","v":{"v":1116027,"d":"1,116,027"}},{"v":-336.3523529411765,"d":"-336.4"},{"v":-336.3523529411765,"d":"-336.4"},{"v":8949.041396040378,"d":"8,949.0"},312,{"v":1264494,"d":"1,264,494"}]
[null,"지방교육세",null,null,{"v":410000,"d":"410,000"},{"v":410000,"d":"410,000"},-143,{"v":1236266,"d":"1,236,266"},{"v":51642,"d":"51,642"},{"v":449364,"d":"449,364"},185,{"v":58440,"d":"58,440"},{"$f":"H47-J47-L47","v":{"v":728462,"d":"728,462"}},{"v":109.6009756097561,"d":"109.6"},{"v":109.6009756097561,"d":"109.6"},{"v":36.34848810854622,"d":"36.3"},723,{"v":117109,"d":"117,109"}]
[null,"시  군  세",null,null,{"v":500000,"d":"500,000"},{"v":600000,"d":"600,000"},{"v":-186471,"d":"-186,471"},{"v":6525850,"d":"6,525,850"},{"v":72580,"d":"72,580"},{"v":533623,"d":"533,623"},{"v":4488,"d":"4,488"},{"v":503689,"d":"503,689"},{"$f":"H48-J48-L48","v":{"v":5488538,"d":"5,488,538"}},{"v":106.7246,"d":"106.7"},{"v":88.93716666666667,"d":"88.9"},{"v":8.177065056659286,"d":"8.2"},{"v":250951,"d":"250,951"},{"v":2074732,"d":"2,074,732"}]