{"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":47,"n_cols":18,"rows_kept":47,"merged":[[0,6,1,13],[3,0,4,3],[3,4,3,5],[3,6,3,7],[3,8,3,9],[3,10,3,11],[3,12,4,12],[3,13,3,15],[3,16,3,17],[5,0,7,0],[5,1,5,3],[6,1,6,3],[7,1,7,3],[8,0,42,0],[8,1,8,3],[9,1,28,1],[9,2,9,3],[10,2,10,3],[11,2,13,2],[14,2,16,2],[17,2,17,3],[18,2,18,3],[19,2,19,3],[20,2,20,3],[21,2,21,3],[22,2,28,2],[29,1,42,1],[29,2,29,3],[30,2,30,3],[31,2,31,3],[32,2,34,2],[35,2,35,3],[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],[43,0,46,0],[43,1,43,3],[44,1,44,3],[45,1,45,3],[46,1,46,3]]}
[{"$nulls":6},"2017년  2월분 지방세 징수실적 보고서 (2017 회계)"]
[]
[{"$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,{"$f":"SUM(E7:E8)","v":{"v":308152000,"d":"308,152,000"}},0,{"$f":"SUM(G7:G8)","v":{"v":20212096,"d":"20,212,096"}},{"v":60391746,"d":"60,391,746"},{"v":20836336,"d":"20,836,336"},{"$f":"SUM(J7:J8)","v":{"v":51640963,"d":"51,640,963"}},0,0,{"v":8750783,"d":"8,750,783"},{"$f":"+J6/E6*100","v":{"v":16.75827611049093,"d":"16.8"}},{"$f":"+J6/F6*100","v":{"$error":"#DIV/0!"}},{"$f":"+J6/H6*100","v":{"v":85.50996853113007,"d":"85.5"}},{"$f":"SUM(Q7:Q8)","v":{"v":85398,"d":"85,398"}},{"$f":"SUM(R7:R8)","v":{"v":127972,"d":"127,972"}}]
[null,"도       세",null,null,{"$f":"E10+E45+E46","v":{"v":90500000,"d":"90,500,000"}},0,{"v":7909674,"d":"7,909,674"},{"v":23574661,"d":"23,574,661"},{"v":8087819,"d":"8,087,819"},{"v":21242800,"d":"21,242,800"},0,0,{"v":2331861,"d":"2,331,861"},{"v":23.472707182320445,"d":"23.5"},{"$error":"#DIV/0!"},{"v":90.10861280253404,"d":"90.1"},{"$f":"Q10+Q45+Q46","v":{"v":37752,"d":"37,752"}},{"$f":"R10+R45+R46","v":{"v":46769,"d":"46,769"}}]
[null,"시  군  세",null,null,{"$f":"E30+E47","v":{"v":217652000,"d":"217,652,000"}},{"$f":"F30+F47","v":0},{"v":12302422,"d":"12,302,422"},{"v":36817085,"d":"36,817,085"},{"v":12748517,"d":"12,748,517"},{"v":30398163,"d":"30,398,163"},0,0,{"v":6418922,"d":"6,418,922"},{"v":13.966406465366731,"d":"14.0"},{"$error":"#DIV/0!"},{"v":82.56537148446162,"d":"82.6"},{"$f":"Q30+Q47","v":{"v":47646,"d":"47,646"}},{"$f":"R30+R47","v":{"v":81203,"d":"81,203"}}]
["현\n\n\n\n\n년\n\n\n\n\n도","계",null,null,{"$f":"SUM(E10,E30)","v":{"v":306752000,"d":"306,752,000"}},0,{"v":20212263,"d":"20,212,263"},{"v":50314554,"d":"50,314,554"},{"v":20259282,"d":"20,259,282"},{"v":49896604,"d":"49,896,604"},0,0,{"v":417950,"d":"417,950"},{"v":16.26610551846443,"d":"16.3"},{"$error":"#DIV/0!"},{"v":99.16932583760953,"d":"99.2"},{"$f":"SUM(Q10,Q30)","v":{"v":49113,"d":"49,113"}},{"$f":"SUM(R10,R30)","v":{"v":52020,"d":"52,020"}}]
[null,"도\n\n\n\n세","소    계",null,{"$f":"SUM(E11,E12,E15,E18:E22,E23)","v":{"v":89800000,"d":"89,800,000"}},0,{"v":7905759,"d":"7,905,759"},{"v":21064595,"d":"21,064,595"},{"v":7969124,"d":"7,969,124"},{"v":20867947,"d":"20,867,947"},0,0,{"v":196648,"d":"196,648"},{"v":23.23824832962138,"d":"23.2"},{"$error":"#DIV/0!"},{"v":99.06645250003619,"d":"99.1"},{"$f":"SUM(Q11,Q12,Q15,Q18:Q22,Q23)","v":{"v":32135,"d":"32,135"}},{"$f":"SUM(R11,R12,R15,R18:R22,R23)","v":{"v":33256,"d":"33,256"}}]
[null,null,"취  득  세",null,{"v":50000000,"d":"50,000,000"},null,{"v":5521032,"d":"5,521,032"},{"v":13947084,"d":"13,947,084"},{"v":5521158,"d":"5,521,158"},{"v":13835406,"d":"13,835,406"},0,0,{"$f":"H11-J11-L11","v":{"v":111678,"d":"111,678"}},{"v":27.670812,"d":"27.7"},{"$error":"#DIV/0!"},{"v":99.19927348254302,"d":"99.2"},{"v":24285,"d":"24,285"},{"v":24802,"d":"24,802"}]
[null,null,"등  록\n면허세","소     계",{"$f":"SUM(E13:E14)","v":{"v":6800000,"d":"6,800,000"}},0,{"v":794452,"d":"794,452"},{"v":2041298,"d":"2,041,298"},{"v":856199,"d":"856,199"},{"v":1970044,"d":"1,970,044"},0,0,{"v":71254,"d":"71,254"},{"v":28.971235294117648,"d":"29.0"},{"$error":"#DIV/0!"}," ",{"$f":"SUM(Q13:Q14)","v":{"v":2166,"d":"2,166"}},{"$f":"SUM(R13:R14)","v":{"v":2486,"d":"2,486"}}]
[{"$nulls":3},"등록분",{"v":5806154,"d":"5,806,154"},null,{"v":763459,"d":"763,459"},{"v":1163151,"d":"1,163,151"},{"v":763032,"d":"763,032"},{"v":1149133,"d":"1,149,133"},0,0,{"$f":"H13-J13-L13","v":{"v":14018,"d":"14,018"}},{"v":19.79163832030635,"d":"19.8"},{"$error":"#DIV/0!"},{"v":98.79482543539059,"d":"98.8"},{"v":2065,"d":"2,065"},{"v":2351,"d":"2,351"}]
[{"$nulls":3},"면허분",{"v":993846,"d":"993,846"},null,{"v":30993,"d":"30,993"},{"v":878147,"d":"878,147"},{"v":93167,"d":"93,167"},{"v":820911,"d":"820,911"},0,0,{"$f":"H14-J14-L14","v":{"v":57236,"d":"57,236"}},{"v":82.59941681105524,"d":"82.6"},{"$error":"#DIV/0!"},{"v":93.48218464562311,"d":"93.5"},101,135]
[null,null,"지  역\n자  원\n시설세","소     계",{"$f":"SUM(E16:E17)","v":{"v":11000000,"d":"11,000,000"}},0,{"v":310462,"d":"310,462"},{"v":767496,"d":"767,496"},{"v":311947,"d":"311,947"},{"v":766611,"d":"766,611"},0,0,885,{"v":6.969190909090909,"d":"7.0"},{"$error":"#DIV/0!"},{"v":99.88468995278151,"d":"99.9"},{"$f":"SUM(Q16:Q17)","v":3},{"$f":"SUM(R16:R17)","v":6}]
[{"$nulls":3},"특정자원",{"v":2433150,"d":"2,433,150"},null,{"v":310462,"d":"310,462"},{"v":767496,"d":"767,496"},{"v":311947,"d":"311,947"},{"v":766611,"d":"766,611"},0,0,{"$f":"H16-J16-L16","v":885},{"v":31.506935454041056,"d":"31.5"},{"$error":"#DIV/0!"},{"v":99.88468995278151,"d":"99.9"},3,6]
[{"$nulls":3},"특정부동산",{"v":8566850,"d":"8,566,850"},{"$nulls":7},0,{"v":0,"d":"0.0"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"지방소비세",{"$nulls":9},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"등  록  세",{"$nulls":3},{"v":15356,"d":"15,356"},{"v":20424,"d":"20,424"},{"v":15356,"d":"15,356"},{"v":20424,"d":"20,424"},0,0,0,{"$error":"#DIV/0!"},{"$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",{"$f":"SUM(E24:E29)","v":{"v":22000000,"d":"22,000,000"}},{"$f":"SUM(F24:F29)","v":0},{"v":1264457,"d":"1,264,457"},{"v":4288293,"d":"4,288,293"},{"v":1264464,"d":"1,264,464"},{"v":4275462,"d":"4,275,462"},0,0,{"v":12831,"d":"12,831"},{"v":19.433918181818182,"d":"19.4"},{"$error":"#DIV/0!"},{"v":99.70079003463616,"d":"99.7"},{"$f":"SUM(Q24:Q29)","v":{"v":5681,"d":"5,681"}},{"$f":"SUM(R24:R29)","v":{"v":5962,"d":"5,962"}}]
[{"$nulls":3},"취득세분",{"v":2509000,"d":"2,509,000"},null,{"v":319983,"d":"319,983"},{"v":744987,"d":"744,987"},{"v":320054,"d":"320,054"},{"v":736894,"d":"736,894"},null,null,{"$f":"H24-J24-L24","v":{"v":8093,"d":"8,093"}},{"v":29.370027899561578,"d":"29.4"},{"$error":"#DIV/0!"},{"v":98.9136723191143,"d":"98.9"},{"v":1111,"d":"1,111"},{"v":1111,"d":"1,111"}]
[{"$nulls":3},"등록면허세분",{"v":1828000,"d":"1,828,000"},null,{"v":135989,"d":"135,989"},{"v":197173,"d":"197,173"},{"v":135904,"d":"135,904"},{"v":194370,"d":"194,370"},null,null,{"v":2803,"d":"2,803"},{"v":10.63293216630197,"d":"10.6"},{"$error":"#DIV/0!"},{"v":98.57840576549528,"d":"98.6"},363,420]
[{"$nulls":3},"주민세분",{"v":86000,"d":"86,000"},null,40,95,40,95,null,null,0,{"v":0.11046511627906977,"d":"0.1"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[{"$nulls":3},"재산세분",{"v":3065000,"d":"3,065,000"},null,0,{"v":9742,"d":"9,742"},0,{"v":9742,"d":"9,742"},null,null,0,{"v":0.31784665579119087,"d":"0.3"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[{"$nulls":3},"자동차세분",{"v":5926000,"d":"5,926,000"},null,{"v":151178,"d":"151,178"},{"v":1822351,"d":"1,822,351"},{"v":151199,"d":"151,199"},{"v":1820416,"d":"1,820,416"},null,null,{"v":1935,"d":"1,935"},{"v":30.719136010799865,"d":"30.7"},{"$error":"#DIV/0!"},{"v":99.8938184795355,"d":"99.9"},{"v":4207,"d":"4,207"},{"v":4431,"d":"4,431"}]
[{"$nulls":3},"담배소비세분",{"v":8586000,"d":"8,586,000"},null,{"v":657267,"d":"657,267"},{"v":1513945,"d":"1,513,945"},{"v":657267,"d":"657,267"},{"v":1513945,"d":"1,513,945"},null,null,0,{"v":17.632716049382715,"d":"17.6"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,"시\n\n\n군\n\n\n세","소    계",null,{"$f":"SUM(E31,E32,E33,E36:E43)","v":{"v":216952000,"d":"216,952,000"}},{"$f":"SUM(F31,F32,F33,F36:F43)","v":0},{"v":12306504,"d":"12,306,504"},{"$f":"SUM(H31,H32,H33,H36:H43)","v":{"v":29249959,"d":"29,249,959"}},{"v":12290158,"d":"12,290,158"},{"v":29028657,"d":"29,028,657"},0,0,{"v":221302,"d":"221,302"},{"v":13.380220970537263,"d":"13.4"},{"$error":"#DIV/0!"},{"v":99.24341090529391,"d":"99.2"},{"$f":"SUM(Q31,Q32,Q33,Q36:Q43)","v":{"v":16978,"d":"16,978"}},{"$f":"SUM(R31,R32,R33,R36:R43)","v":{"v":18764,"d":"18,764"}}]
[null,null,"주  민  세",null,{"v":12252000,"d":"12,252,000"},null,{"v":1353182,"d":"1,353,182"},{"v":2457280,"d":"2,457,280"},{"v":1352057,"d":"1,352,057"},{"v":2449619,"d":"2,449,619"},0,0,{"$f":"H31-J31-L31","v":{"v":7661,"d":"7,661"}},{"v":19.993625530525627,"d":"20.0"},{"$error":"#DIV/0!"},{"v":99.68823251725485,"d":"99.7"}]
[null,null,"재  산  세",null,{"v":35000000,"d":"35,000,000"},null,0,{"v":48710,"d":"48,710"},0,{"v":48707,"d":"48,707"},0,0,{"$f":"H32-J32-L32","v":3},{"v":0.13916285714285714,"d":"0.1"},{"$error":"#DIV/0!"},{"v":99.99384110039007,"d":"100.0"}]
[null,null,"자동 \n차세","소     계",{"$f":"SUM(E34:E35)","v":{"v":55700000,"d":"55,700,000"}},{"$f":"SUM(F34:F35)","v":0},{"v":4010441,"d":"4,010,441"},{"v":12866737,"d":"12,866,737"},{"v":4010484,"d":"4,010,484"},{"$f":"SUM(J34:J35)","v":{"v":12860059,"d":"12,860,059"}},0,0,{"v":6678,"d":"6,678"},{"v":23.088077199281866,"d":"23.1"},{"$error":"#DIV/0!"},{"v":99.94809872930487,"d":"99.9"},{"$f":"SUM(Q34:Q35)","v":{"v":14781,"d":"14,781"}},{"$f":"SUM(R34:R35)","v":{"v":15530,"d":"15,530"}}]
[{"$nulls":3},"자동차분",{"v":20216000,"d":"20,216,000"},null,{"v":512307,"d":"512,307"},{"v":6244326,"d":"6,244,326"},{"v":512350,"d":"512,350"},{"v":6237648,"d":"6,237,648"},0,0,{"$f":"H34-J34-L34","v":{"v":6678,"d":"6,678"}},{"v":30.85500593589236,"d":"30.9"},{"$error":"#DIV/0!"},{"v":99.89305491097038,"d":"99.9"},{"v":14781,"d":"14,781"},{"v":15530,"d":"15,530"}]
[{"$nulls":3},"주 행 분",{"v":35484000,"d":"35,484,000"},null,{"v":3498134,"d":"3,498,134"},{"v":6622411,"d":"6,622,411"},{"v":3498134,"d":"3,498,134"},{"v":6622411,"d":"6,622,411"},0,0,0,{"v":18.663090406943976,"d":"18.7"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"담배소비세",null,{"v":19000000,"d":"19,000,000"},null,{"v":1494128,"d":"1,494,128"},{"v":3441721,"d":"3,441,721"},{"v":1494128,"d":"1,494,128"},{"v":3441721,"d":"3,441,721"},0,0,0,{"v":18.11432105263158,"d":"18.1"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"지방소득세",null,{"v":95000000,"d":"95,000,000"},null,{"v":5448753,"d":"5,448,753"},{"v":10435511,"d":"10,435,511"},{"v":5433489,"d":"5,433,489"},{"v":10228551,"d":"10,228,551"},0,0,{"v":206960,"d":"206,960"},{"v":10.766895789473683,"d":"10.8"},{"$error":"#DIV/0!"},{"v":98.01677177092716,"d":"98.0"},{"v":2197,"d":"2,197"},{"v":3234,"d":"3,234"}]
[null,null,"주  행  세",{"$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(E45:E47)","v":{"v":1400000,"d":"1,400,000"}},{"$f":"SUM(F45:F47)","v":0},-167,{"v":10077192,"d":"10,077,192"},{"v":577054,"d":"577,054"},{"v":1744359,"d":"1,744,359"},0,0,{"v":8332833,"d":"8,332,833"},{"v":124.59707142857144,"d":"124.6"},{"$error":"#DIV/0!"},{"v":17.309970872838388,"d":"17.3"},{"$f":"SUM(Q45:Q47)","v":{"v":36285,"d":"36,285"}},{"$f":"SUM(R45:R47)","v":{"v":75952,"d":"75,952"}}]
[null,"도      세",null,null,{"v":317332,"d":"317,332"},null,{"v":2468,"d":"2,468"},{"v":1253272,"d":"1,253,272"},{"v":13973,"d":"13,973"},{"v":24529,"d":"24,529"},null,null,{"$f":"H45-J45-L45","v":{"v":1228743,"d":"1,228,743"}},{"v":7.729759368736843,"d":"7.7"},{"$error":"#DIV/0!"},{"v":1.9571968415475653,"d":"2.0"},{"v":5419,"d":"5,419"},{"v":10389,"d":"10,389"}]
[null,"지방교육세",null,null,{"v":382668,"d":"382,668"},null,{"v":1447,"d":"1,447"},{"v":1256794,"d":"1,256,794"},{"v":104722,"d":"104,722"},{"v":350324,"d":"350,324"},null,null,{"$f":"H46-J46-L46","v":{"v":906470,"d":"906,470"}},{"v":91.54776464193505,"d":"91.5"},{"$error":"#DIV/0!"},{"v":27.874416968890685,"d":"27.9"},198,{"v":3124,"d":"3,124"}]
[null,"시  군  세",null,null,{"v":700000,"d":"700,000"},null,{"v":-4082,"d":"-4,082"},{"v":7567126,"d":"7,567,126"},{"v":458359,"d":"458,359"},{"v":1369506,"d":"1,369,506"},null,null,{"$f":"H47-J47-L47","v":{"v":6197620,"d":"6,197,620"}},{"v":195.64371428571428,"d":"195.6"},{"$error":"#DIV/0!"},{"v":18.09809959553997,"d":"18.1"},{"v":30668,"d":"30,668"},{"v":62439,"d":"62,439"}]