{"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]]}
[{"$nulls":6},"2017년  5월분 지방세 징수실적 보고서 (2017 회계)"]
[]
[{"$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":84283293,"d":"84,283,293"}},{"v":222998057,"d":"222,998,057"},{"v":84529891,"d":"84,529,891"},{"$f":"SUM(J7:J8)","v":{"v":215047557,"d":"215,047,557"}},{"v":2469,"d":"2,469"},{"v":110157,"d":"110,157"},{"v":7840343,"d":"7,840,343"},{"$f":"+J6/E6*100","v":{"v":69.7861954489992,"d":"69.8"}},{"$f":"+J6/F6*100","v":{"$error":"#DIV/0!"}},{"$f":"+J6/H6*100","v":{"v":96.4347222989481,"d":"96.4"}},{"$f":"SUM(Q7:Q8)","v":{"v":738462,"d":"738,462"}},{"$f":"SUM(R7:R8)","v":{"v":2434437,"d":"2,434,437"}}]
[null,"도       세",null,null,{"$f":"E10+E45+E46","v":{"v":90500000,"d":"90,500,000"}},0,{"v":8884002,"d":"8,884,002"},{"v":47932218,"d":"47,932,218"},{"v":8975823,"d":"8,975,823"},{"v":45832315,"d":"45,832,315"},519,{"v":11823,"d":"11,823"},{"v":2088080,"d":"2,088,080"},{"v":50.64344198895028,"d":"50.6"},{"$error":"#DIV/0!"},{"v":95.61901558571732,"d":"95.6"},{"$f":"Q10+Q45+Q46","v":{"v":409420,"d":"409,420"}},{"$f":"R10+R45+R46","v":{"v":686261,"d":"686,261"}}]
[null,"시  군  세",null,null,{"$f":"E30+E47","v":{"v":217652000,"d":"217,652,000"}},{"$f":"F30+F47","v":0},{"v":75399291,"d":"75,399,291"},{"v":175065839,"d":"175,065,839"},{"v":75554068,"d":"75,554,068"},{"v":169215242,"d":"169,215,242"},{"v":1950,"d":"1,950"},{"v":98334,"d":"98,334"},{"v":5752263,"d":"5,752,263"},{"v":77.74577858232408,"d":"77.7"},{"$error":"#DIV/0!"},{"v":96.65805902886628,"d":"96.7"},{"$f":"Q30+Q47","v":{"v":329042,"d":"329,042"}},{"$f":"R30+R47","v":{"v":1748176,"d":"1,748,176"}}]
["현\n\n\n\n\n년\n\n\n\n\n도","계",null,null,{"$f":"SUM(E10,E30)","v":{"v":306752000,"d":"306,752,000"}},0,{"v":84620113,"d":"84,620,113"},{"v":214616582,"d":"214,616,582"},{"v":84599937,"d":"84,599,937"},{"v":213941167,"d":"213,941,167"},0,0,{"v":675415,"d":"675,415"},{"v":69.74401699092427,"d":"69.7"},{"$error":"#DIV/0!"},{"v":99.68529225761316,"d":"99.7"},{"$f":"SUM(Q10,Q30)","v":{"v":373011,"d":"373,011"}},{"$f":"SUM(R10,R30)","v":{"v":574682,"d":"574,682"}}]
[null,"도\n\n\n\n세","소    계",null,{"$f":"SUM(E11,E12,E15,E18:E22,E23)","v":{"v":89800000,"d":"89,800,000"}},0,{"v":9109230,"d":"9,109,230"},{"v":45784576,"d":"45,784,576"},{"v":9130564,"d":"9,130,564"},{"v":45577442,"d":"45,577,442"},0,0,{"v":207134,"d":"207,134"},{"v":50.75438975501113,"d":"50.8"},{"$error":"#DIV/0!"},{"v":99.54759000061505,"d":"99.5"},{"$f":"SUM(Q11,Q12,Q15,Q18:Q22,Q23)","v":{"v":176019,"d":"176,019"}},{"$f":"SUM(R11,R12,R15,R18:R22,R23)","v":{"v":284848,"d":"284,848"}}]
[null,null,"취  득  세",null,{"v":50000000,"d":"50,000,000"},null,{"v":6471746,"d":"6,471,746"},{"v":32861038,"d":"32,861,038"},{"v":6482041,"d":"6,482,041"},{"v":32722098,"d":"32,722,098"},0,0,{"$f":"H11-J11-L11","v":{"v":138940,"d":"138,940"}},{"v":65.444196,"d":"65.4"},{"$error":"#DIV/0!"},{"v":99.5771892537296,"d":"99.6"},{"v":149595,"d":"149,595"},{"v":224395,"d":"224,395"}]
[null,null,"등  록\n면허세","소     계",{"$f":"SUM(E13:E14)","v":{"v":6800000,"d":"6,800,000"}},0,{"v":433787,"d":"433,787"},{"v":3525884,"d":"3,525,884"},{"v":440688,"d":"440,688"},{"v":3483431,"d":"3,483,431"},0,0,{"v":42453,"d":"42,453"},{"v":51.22692647058823,"d":"51.2"},{"$error":"#DIV/0!"}," ",{"$f":"SUM(Q13:Q14)","v":{"v":4112,"d":"4,112"}},{"$f":"SUM(R13:R14)","v":{"v":10120,"d":"10,120"}}]
[{"$nulls":3},"등록분",{"v":5806154,"d":"5,806,154"},null,{"v":410150,"d":"410,150"},{"v":2571408,"d":"2,571,408"},{"v":409969,"d":"409,969"},{"v":2557079,"d":"2,557,079"},0,0,{"$f":"H13-J13-L13","v":{"v":14329,"d":"14,329"}},{"v":44.040840115505034,"d":"44.0"},{"$error":"#DIV/0!"},{"v":99.44275665316434,"d":"99.4"},{"v":3980,"d":"3,980"},{"v":9799,"d":"9,799"}]
[{"$nulls":3},"면허분",{"v":993846,"d":"993,846"},null,{"v":23637,"d":"23,637"},{"v":954476,"d":"954,476"},{"v":30719,"d":"30,719"},{"v":926352,"d":"926,352"},0,0,{"$f":"H14-J14-L14","v":{"v":28124,"d":"28,124"}},{"v":93.20880699826733,"d":"93.2"},{"$error":"#DIV/0!"},{"v":97.05346179474392,"d":"97.1"},132,321]
[null,null,"지  역\n자  원\n시설세","소     계",{"$f":"SUM(E16:E17)","v":{"v":11000000,"d":"11,000,000"}},0,{"v":318927,"d":"318,927"},{"v":1484358,"d":"1,484,358"},{"v":324750,"d":"324,750"},{"v":1483297,"d":"1,483,297"},0,0,{"v":1061,"d":"1,061"},{"v":13.484518181818181,"d":"13.5"},{"$error":"#DIV/0!"},{"v":99.92852128664379,"d":"99.9"},{"$f":"SUM(Q16:Q17)","v":0},{"$f":"SUM(R16:R17)","v":6}]
[{"$nulls":3},"특정자원",{"v":2433150,"d":"2,433,150"},null,{"v":318927,"d":"318,927"},{"v":1484321,"d":"1,484,321"},{"v":324739,"d":"324,739"},{"v":1483260,"d":"1,483,260"},0,0,{"$f":"H16-J16-L16","v":{"v":1061,"d":"1,061"}},{"v":60.960483324086056,"d":"61.0"},{"$error":"#DIV/0!"},{"v":99.92851950487798,"d":"99.9"},0,6]
[{"$nulls":3},"특정부동산",{"v":8566850,"d":"8,566,850"},null,0,37,11,37,null,null,0,{"v":4.3189737184612782E-4,"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":10492,"d":"10,492"},{"v":42408,"d":"42,408"},{"v":10492,"d":"10,492"},{"v":42408,"d":"42,408"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"},null,855]
[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":1874278,"d":"1,874,278"},{"v":7870888,"d":"7,870,888"},{"v":1872593,"d":"1,872,593"},{"v":7846208,"d":"7,846,208"},0,0,{"v":24680,"d":"24,680"},{"v":35.664581818181816,"d":"35.7"},{"$error":"#DIV/0!"},{"v":99.68643944622258,"d":"99.7"},{"$f":"SUM(Q24:Q29)","v":{"v":22312,"d":"22,312"}},{"$f":"SUM(R24:R29)","v":{"v":49472,"d":"49,472"}}]
[{"$nulls":3},"취득세분",{"v":2509000,"d":"2,509,000"},null,{"v":302523,"d":"302,523"},{"v":1818258,"d":"1,818,258"},{"v":302616,"d":"302,616"},{"v":1809056,"d":"1,809,056"},null,null,{"$f":"H24-J24-L24","v":{"v":9202,"d":"9,202"}},{"v":72.10267038660821,"d":"72.1"},{"$error":"#DIV/0!"},{"v":99.4939112051205,"d":"99.5"},{"v":13060,"d":"13,060"},{"v":17007,"d":"17,007"}]
[{"$nulls":3},"등록면허세분",{"v":1828000,"d":"1,828,000"},null,{"v":66010,"d":"66,010"},{"v":426107,"d":"426,107"},{"v":65980,"d":"65,980"},{"v":423244,"d":"423,244"},null,null,{"v":2863,"d":"2,863"},{"v":23.153391684901532,"d":"23.2"},{"$error":"#DIV/0!"},{"v":99.32810303515313,"d":"99.3"},790,{"v":1882,"d":"1,882"}]
[{"$nulls":3},"주민세분",{"v":86000,"d":"86,000"},null,0,190,0,180,null,null,10,{"v":0.20930232558139536,"d":"0.2"},{"$error":"#DIV/0!"},{"v":94.73684210526315,"d":"94.7"}]
[{"$nulls":3},"재산세분",{"v":3065000,"d":"3,065,000"},null,1,{"v":9945,"d":"9,945"},42,{"v":9935,"d":"9,935"},null,null,10,{"v":0.3241435562805873,"d":"0.3"},{"$error":"#DIV/0!"},{"v":99.89944695827049,"d":"99.9"}]
[{"$nulls":3},"자동차세분",{"v":5926000,"d":"5,926,000"},null,{"v":7948,"d":"7,948"},{"v":1854219,"d":"1,854,219"},{"v":6159,"d":"6,159"},{"v":1841624,"d":"1,841,624"},null,null,{"v":12595,"d":"12,595"},{"v":31.077016537293282,"d":"31.1"},{"$error":"#DIV/0!"},{"v":99.32073827309503,"d":"99.3"},{"v":8462,"d":"8,462"},{"v":30583,"d":"30,583"}]
[{"$nulls":3},"담배소비세분",{"v":8586000,"d":"8,586,000"},null,{"v":1497796,"d":"1,497,796"},{"v":3762169,"d":"3,762,169"},{"v":1497796,"d":"1,497,796"},{"v":3762169,"d":"3,762,169"},null,null,0,{"v":43.817481947356164,"d":"43.8"},{"$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":75510883,"d":"75,510,883"},{"$f":"SUM(H31,H32,H33,H36:H43)","v":{"v":168832006,"d":"168,832,006"}},{"v":75469373,"d":"75,469,373"},{"v":168363725,"d":"168,363,725"},0,0,{"v":468281,"d":"468,281"},{"v":77.60413593790332,"d":"77.6"},{"$error":"#DIV/0!"},{"v":99.72263493688513,"d":"99.7"},{"$f":"SUM(Q31,Q32,Q33,Q36:Q43)","v":{"v":196992,"d":"196,992"}},{"$f":"SUM(R31,R32,R33,R36:R43)","v":{"v":289834,"d":"289,834"}}]
[null,null,"주  민  세",null,{"v":12252000,"d":"12,252,000"},null,{"v":795326,"d":"795,326"},{"v":4872701,"d":"4,872,701"},{"v":795326,"d":"795,326"},{"v":4872414,"d":"4,872,414"},0,0,{"$f":"H31-J31-L31","v":287},{"v":39.768315377081294,"d":"39.8"},{"$error":"#DIV/0!"},{"v":99.99411004286944,"d":"100.0"},0,973]
[null,null,"재  산  세",null,{"v":35000000,"d":"35,000,000"},null,5,{"v":50067,"d":"50,067"},247,{"v":50018,"d":"50,018"},0,0,{"$f":"H32-J32-L32","v":49},{"v":0.1429085714285714,"d":"0.1"},{"$error":"#DIV/0!"},{"v":99.90213114426668,"d":"99.9"}]
[null,null,"자동 \n차세","소     계",{"$f":"SUM(E34:E35)","v":{"v":55700000,"d":"55,700,000"}},{"$f":"SUM(F34:F35)","v":0},{"v":3142271,"d":"3,142,271"},{"v":21833806,"d":"21,833,806"},{"v":3136677,"d":"3,136,677"},{"$f":"SUM(J34:J35)","v":{"v":21789506,"d":"21,789,506"}},0,0,{"v":44300,"d":"44,300"},{"v":39.119400359066425,"d":"39.1"},{"$error":"#DIV/0!"},{"v":99.79710362911533,"d":"99.8"},{"$f":"SUM(Q34:Q35)","v":{"v":29090,"d":"29,090"}},{"$f":"SUM(R34:R35)","v":{"v":105341,"d":"105,341"}}]
[{"$nulls":3},"자동차분",{"v":20216000,"d":"20,216,000"},null,{"v":28890,"d":"28,890"},{"v":6362684,"d":"6,362,684"},{"v":23296,"d":"23,296"},{"v":6318384,"d":"6,318,384"},0,0,{"$f":"H34-J34-L34","v":{"v":44300,"d":"44,300"}},{"v":31.254372774040363,"d":"31.3"},{"$error":"#DIV/0!"},{"v":99.3037529445121,"d":"99.3"},{"v":29090,"d":"29,090"},{"v":105341,"d":"105,341"}]
[{"$nulls":3},"주 행 분",{"v":35484000,"d":"35,484,000"},null,{"v":3113381,"d":"3,113,381"},{"v":15471122,"d":"15,471,122"},{"v":3113381,"d":"3,113,381"},{"v":15471122,"d":"15,471,122"},0,0,0,{"v":43.60027618081389,"d":"43.6"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"담배소비세",null,{"v":19000000,"d":"19,000,000"},null,{"v":3404862,"d":"3,404,862"},{"v":8951059,"d":"8,951,059"},{"v":3404862,"d":"3,404,862"},{"v":8951059,"d":"8,951,059"},0,0,0,{"v":47.110836842105265,"d":"47.1"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"지방소득세",null,{"v":95000000,"d":"95,000,000"},null,{"v":68168419,"d":"68,168,419"},{"v":133124373,"d":"133,124,373"},{"v":68132261,"d":"68,132,261"},{"v":132700728,"d":"132,700,728"},0,0,{"v":423645,"d":"423,645"},{"v":139.68497684210524,"d":"139.7"},{"$error":"#DIV/0!"},{"v":99.68176751525432,"d":"99.7"},{"v":167902,"d":"167,902"},{"v":183520,"d":"183,520"}]
[null,null,"주  행  세",{"$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"}},{"$f":"SUM(F45:F47)","v":0},{"v":-336820,"d":"-336,820"},{"v":8381475,"d":"8,381,475"},{"v":-70046,"d":"-70,046"},{"v":1106390,"d":"1,106,390"},{"v":2469,"d":"2,469"},{"v":110157,"d":"110,157"},{"v":7164928,"d":"7,164,928"},{"v":79.02785714285714,"d":"79.0"},{"$error":"#DIV/0!"},{"v":13.20042116691871,"d":"13.2"},{"$f":"SUM(Q45:Q47)","v":{"v":365451,"d":"365,451"}},{"$f":"SUM(R45:R47)","v":{"v":1859755,"d":"1,859,755"}}]
[null,"도      세",null,null,{"v":317332,"d":"317,332"},null,{"v":-204555,"d":"-204,555"},{"v":918029,"d":"918,029"},{"v":-176127,"d":"-176,127"},{"v":-245883,"d":"-245,883"},0,{"v":4392,"d":"4,392"},{"$f":"H45-J45-L45","v":{"v":1159520,"d":"1,159,520"}},{"v":-77.4844642204379,"d":"-77.5"},{"$error":"#DIV/0!"},{"v":-26.783794411723377,"d":"-26.8"},{"v":211795,"d":"211,795"},{"v":367102,"d":"367,102"}]
[null,"지방교육세",null,null,{"v":382668,"d":"382,668"},null,{"v":-20673,"d":"-20,673"},{"v":1229613,"d":"1,229,613"},{"v":21386,"d":"21,386"},{"v":500756,"d":"500,756"},519,{"v":7431,"d":"7,431"},{"$f":"H46-J46-L46","v":{"v":721426,"d":"721,426"}},{"v":130.8591259263905,"d":"130.9"},{"$error":"#DIV/0!"},{"v":40.724683294662626,"d":"40.7"},{"v":21606,"d":"21,606"},{"v":34311,"d":"34,311"}]
[null,"시  군  세",null,null,{"v":700000,"d":"700,000"},null,{"v":-111592,"d":"-111,592"},{"v":6233833,"d":"6,233,833"},{"v":84695,"d":"84,695"},{"v":851517,"d":"851,517"},{"v":1950,"d":"1,950"},{"v":98334,"d":"98,334"},{"$f":"H47-J47-L47","v":{"v":5283982,"d":"5,283,982"}},{"v":121.64528571428572,"d":"121.6"},{"$error":"#DIV/0!"},{"v":13.65960557493279,"d":"13.7"},{"v":132050,"d":"132,050"},{"v":1458342,"d":"1,458,342"}]