{"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]]}
[{"$nulls":6},"2017년  6월분 지방세 징수실적 보고서 (2017 회계)"]
[]
[{"$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":37506415,"d":"37,506,415"}},{"v":260504472,"d":"260,504,472"},{"v":34731379,"d":"34,731,379"},{"$f":"SUM(J7:J8)","v":{"v":249778937,"d":"249,778,937"}},{"v":174999,"d":"174,999"},{"v":285157,"d":"285,157"},{"v":10440378,"d":"10,440,378"},{"$f":"+J6/E6*100","v":{"v":81.0570552844051,"d":"81.1"}},{"$f":"+J6/F6*100","v":{"$error":"#DIV/0!"}},{"$f":"+J6/H6*100","v":{"v":95.88278277234335,"d":"95.9"}},{"$f":"SUM(Q7:Q8)","v":{"v":631480,"d":"631,480"}},{"$f":"SUM(R7:R8)","v":{"v":3065917,"d":"3,065,917"}}]
[null,"도       세",null,null,{"$f":"E10+E45+E46","v":{"v":90500000,"d":"90,500,000"}},0,{"v":16056815,"d":"16,056,815"},{"v":63989033,"d":"63,989,033"},{"v":15543893,"d":"15,543,893"},{"v":61376209,"d":"61,376,209"},{"v":14675,"d":"14,675"},{"v":26498,"d":"26,498"},{"v":2586326,"d":"2,586,326"},{"v":67.81901546961326,"d":"67.8"},{"$error":"#DIV/0!"},{"v":95.91676279902526,"d":"95.9"},{"$f":"Q10+Q45+Q46","v":{"v":34324,"d":"34,324"}},{"$f":"R10+R45+R46","v":{"v":720584,"d":"720,584"}}]
[null,"시  군  세",null,null,{"$f":"E30+E47","v":{"v":217652000,"d":"217,652,000"}},{"$f":"F30+F47","v":0},{"v":21449600,"d":"21,449,600"},{"v":196515439,"d":"196,515,439"},{"v":19187486,"d":"19,187,486"},{"v":188402728,"d":"188,402,728"},{"v":160324,"d":"160,324"},{"v":258659,"d":"258,659"},{"v":7854052,"d":"7,854,052"},{"v":86.56145038869388,"d":"86.6"},{"$error":"#DIV/0!"},{"v":95.87171825212165,"d":"95.9"},{"$f":"Q30+Q47","v":{"v":597156,"d":"597,156"}},{"$f":"R30+R47","v":{"v":2345333,"d":"2,345,333"}}]
["현\n\n\n\n\n년\n\n\n\n\n도","계",null,null,{"$f":"SUM(E10,E30)","v":{"v":306752000,"d":"306,752,000"}},0,{"v":37931040,"d":"37,931,040"},{"v":252547621,"d":"252,547,621"},{"v":34914363,"d":"34,914,363"},{"v":248855531,"d":"248,855,531"},903,903,{"v":3691187,"d":"3,691,187"},{"v":81.12596853484247,"d":"81.1"},{"$error":"#DIV/0!"},{"v":98.53806185725266,"d":"98.5"},{"$f":"SUM(Q10,Q30)","v":{"v":173201,"d":"173,201"}},{"$f":"SUM(R10,R30)","v":{"v":747883,"d":"747,883"}}]
[null,"도\n\n\n\n세","소    계",null,{"$f":"SUM(E11,E12,E15,E18:E22,E23)","v":{"v":89800000,"d":"89,800,000"}},0,{"v":16058650,"d":"16,058,650"},{"v":61843225,"d":"61,843,225"},{"v":15460207,"d":"15,460,207"},{"v":61037650,"d":"61,037,650"},0,0,{"v":805575,"d":"805,575"},{"v":67.97065701559019,"d":"68.0"},{"$error":"#DIV/0!"},{"v":98.69739167063166,"d":"98.7"},{"$f":"SUM(Q11,Q12,Q15,Q18:Q22,Q23)","v":{"v":26690,"d":"26,690"}},{"$f":"SUM(R11,R12,R15,R18:R22,R23)","v":{"v":311537,"d":"311,537"}}]
[null,null,"취  득  세",null,{"v":50000000,"d":"50,000,000"},null,{"v":11043246,"d":"11,043,246"},{"v":43904284,"d":"43,904,284"},{"v":10963910,"d":"10,963,910"},{"v":43686009,"d":"43,686,009"},0,0,{"$f":"H11-J11-L11","v":{"v":218275,"d":"218,275"}},{"v":87.372018,"d":"87.4"},{"$error":"#DIV/0!"},{"v":99.50283894847254,"d":"99.5"},{"v":17856,"d":"17,856"},{"v":242250,"d":"242,250"}]
[null,null,"등  록\n면허세","소     계",{"$f":"SUM(E13:E14)","v":{"v":6800000,"d":"6,800,000"}},0,{"v":578407,"d":"578,407"},{"v":4104292,"d":"4,104,292"},{"v":582641,"d":"582,641"},{"v":4066071,"d":"4,066,071"},0,0,{"v":38221,"d":"38,221"},{"v":59.79516176470588,"d":"59.8"},{"$error":"#DIV/0!"}," ",{"$f":"SUM(Q13:Q14)","v":{"v":1200,"d":"1,200"}},{"$f":"SUM(R13:R14)","v":{"v":11320,"d":"11,320"}}]
[{"$nulls":3},"등록분",{"v":5806154,"d":"5,806,154"},null,{"v":555252,"d":"555,252"},{"v":3126661,"d":"3,126,661"},{"v":555100,"d":"555,100"},{"v":3112179,"d":"3,112,179"},0,0,{"$f":"H13-J13-L13","v":{"v":14482,"d":"14,482"}},{"v":53.60138570213604,"d":"53.6"},{"$error":"#DIV/0!"},{"v":99.53682218827049,"d":"99.5"},{"v":1200,"d":"1,200"},{"v":10999,"d":"10,999"}]
[{"$nulls":3},"면허분",{"v":993846,"d":"993,846"},null,{"v":23155,"d":"23,155"},{"v":977631,"d":"977,631"},{"v":27541,"d":"27,541"},{"v":953892,"d":"953,892"},0,0,{"$f":"H14-J14-L14","v":{"v":23739,"d":"23,739"}},{"v":95.97986005880188,"d":"96.0"},{"$error":"#DIV/0!"},{"v":97.57178321882182,"d":"97.6"},0,321]
[null,null,"지  역\n자  원\n시설세","소     계",{"$f":"SUM(E16:E17)","v":{"v":11000000,"d":"11,000,000"}},0,{"v":247867,"d":"247,867"},{"v":1732224,"d":"1,732,224"},{"v":246149,"d":"246,149"},{"v":1729446,"d":"1,729,446"},0,0,{"v":2778,"d":"2,778"},{"v":15.722236363636362,"d":"15.7"},{"$error":"#DIV/0!"},{"v":99.83962813123476,"d":"99.8"},{"$f":"SUM(Q16:Q17)","v":0},{"$f":"SUM(R16:R17)","v":6}]
[{"$nulls":3},"특정자원",{"v":2433150,"d":"2,433,150"},null,{"v":245412,"d":"245,412"},{"v":1729732,"d":"1,729,732"},{"v":246118,"d":"246,118"},{"v":1729378,"d":"1,729,378"},0,0,{"$f":"H16-J16-L16","v":354},{"v":71.07568378439471,"d":"71.1"},{"$error":"#DIV/0!"},{"v":99.97953440186109,"d":"100.0"},0,6]
[{"$nulls":3},"특정부동산",{"v":8566850,"d":"8,566,850"},null,{"v":2455,"d":"2,455"},{"v":2492,"d":"2,492"},31,68,null,null,{"v":2424,"d":"2,424"},{"v":7.9375733204153215E-4,"d":"0.0"},{"$error":"#DIV/0!"},{"v":2.7287319422150884,"d":"2.7"}]
[null,null,"지방소비세",{"$nulls":9},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"등  록  세",{"$nulls":3},{"v":3425,"d":"3,425"},{"v":45833,"d":"45,833"},{"v":3425,"d":"3,425"},{"v":45833,"d":"45,833"},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":4185705,"d":"4,185,705"},{"v":12056592,"d":"12,056,592"},{"v":3664082,"d":"3,664,082"},{"v":11510291,"d":"11,510,291"},0,0,{"v":546301,"d":"546,301"},{"v":52.31950454545454,"d":"52.3"},{"$error":"#DIV/0!"},{"v":95.46886052045221,"d":"95.5"},{"$f":"SUM(Q24:Q29)","v":{"v":7634,"d":"7,634"}},{"$f":"SUM(R24:R29)","v":{"v":57106,"d":"57,106"}}]
[{"$nulls":3},"취득세분",{"v":2509000,"d":"2,509,000"},null,{"v":786030,"d":"786,030"},{"v":2604287,"d":"2,604,287"},{"v":783092,"d":"783,092"},{"v":2592149,"d":"2,592,149"},null,null,{"$f":"H24-J24-L24","v":{"v":12138,"d":"12,138"}},{"v":103.31402949382225,"d":"103.3"},{"$error":"#DIV/0!"},{"v":99.53392233651668,"d":"99.5"},792,{"v":17799,"d":"17,799"}]
[{"$nulls":3},"등록면허세분",{"v":1828000,"d":"1,828,000"},null,{"v":94556,"d":"94,556"},{"v":520664,"d":"520,664"},{"v":94524,"d":"94,524"},{"v":517769,"d":"517,769"},null,null,{"v":2895,"d":"2,895"},{"v":28.324343544857765,"d":"28.3"},{"$error":"#DIV/0!"},{"v":99.44397922652612,"d":"99.4"},240,{"v":2122,"d":"2,122"}]
[{"$nulls":3},"주민세분",{"v":86000,"d":"86,000"},null,0,190,0,180,null,null,10,{"v":0.20930232558139536,"d":"0.2"},{"$error":"#DIV/0!"},{"v":94.73684210526315,"d":"94.7"}]
[{"$nulls":3},"재산세분",{"v":3065000,"d":"3,065,000"},null,{"v":3696,"d":"3,696"},{"v":13640,"d":"13,640"},227,{"v":10162,"d":"10,162"},null,null,{"v":3478,"d":"3,478"},{"v":0.3315497553017944,"d":"0.3"},{"$error":"#DIV/0!"},{"v":74.50146627565982,"d":"74.5"}]
[{"$nulls":3},"자동차세분",{"v":5926000,"d":"5,926,000"},null,{"v":2535557,"d":"2,535,557"},{"v":4389776,"d":"4,389,776"},{"v":2020373,"d":"2,020,373"},{"v":3861996,"d":"3,861,996"},null,null,{"v":527780,"d":"527,780"},{"v":65.17036787040162,"d":"65.2"},{"$error":"#DIV/0!"},{"v":87.97706306654372,"d":"88.0"},{"v":6602,"d":"6,602"},{"v":37185,"d":"37,185"}]
[{"$nulls":3},"담배소비세분",{"v":8586000,"d":"8,586,000"},null,{"v":765866,"d":"765,866"},{"v":4528035,"d":"4,528,035"},{"v":765866,"d":"765,866"},{"v":4528035,"d":"4,528,035"},null,null,0,{"v":52.7374213836478,"d":"52.7"},{"$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":21872390,"d":"21,872,390"},{"$f":"SUM(H31,H32,H33,H36:H43)","v":{"v":190704396,"d":"190,704,396"}},{"v":19454156,"d":"19,454,156"},{"v":187817881,"d":"187,817,881"},903,903,{"v":2885612,"d":"2,885,612"},{"v":86.57116827685387,"d":"86.6"},{"$error":"#DIV/0!"},{"v":98.4863930457062,"d":"98.5"},{"$f":"SUM(Q31,Q32,Q33,Q36:Q43)","v":{"v":146511,"d":"146,511"}},{"$f":"SUM(R31,R32,R33,R36:R43)","v":{"v":436346,"d":"436,346"}}]
[null,null,"주  민  세",null,{"v":12252000,"d":"12,252,000"},null,{"v":714816,"d":"714,816"},{"v":5587517,"d":"5,587,517"},{"v":708890,"d":"708,890"},{"v":5581304,"d":"5,581,304"},0,0,{"$f":"H31-J31-L31","v":{"v":6213,"d":"6,213"}},{"v":45.554227881162255,"d":"45.6"},{"$error":"#DIV/0!"},{"v":99.88880570743677,"d":"99.9"},{"v":9879,"d":"9,879"},{"v":10852,"d":"10,852"}]
[null,null,"재  산  세",null,{"v":35000000,"d":"35,000,000"},null,{"v":22324,"d":"22,324"},{"v":72391,"d":"72,391"},{"v":1474,"d":"1,474"},{"v":51492,"d":"51,492"},0,0,{"$f":"H32-J32-L32","v":{"v":20899,"d":"20,899"}},{"v":0.14712,"d":"0.1"},{"$error":"#DIV/0!"},{"v":71.13038913677114,"d":"71.1"}]
[null,null,"자동 \n차세","소     계",{"$f":"SUM(E34:E35)","v":{"v":55700000,"d":"55,700,000"}},{"$f":"SUM(F34:F35)","v":0},{"v":12622745,"d":"12,622,745"},{"v":34456551,"d":"34,456,551"},{"v":10747451,"d":"10,747,451"},{"$f":"SUM(J34:J35)","v":{"v":32536957,"d":"32,536,957"}},21,21,{"v":1919573,"d":"1,919,573"},{"v":58.414644524236984,"d":"58.4"},{"$error":"#DIV/0!"},{"v":94.42894327990054,"d":"94.4"},{"$f":"SUM(Q34:Q35)","v":{"v":23008,"d":"23,008"}},{"$f":"SUM(R34:R35)","v":{"v":128349,"d":"128,349"}}]
[{"$nulls":3},"자동차분",{"v":20216000,"d":"20,216,000"},null,{"v":9415099,"d":"9,415,099"},{"v":15777782,"d":"15,777,782"},{"v":7539805,"d":"7,539,805"},{"v":13858188,"d":"13,858,188"},21,21,{"$f":"H34-J34-L34","v":{"v":1919573,"d":"1,919,573"}},{"v":68.55059358923626,"d":"68.6"},{"$error":"#DIV/0!"},{"v":87.83356241073682,"d":"87.8"},{"v":23008,"d":"23,008"},{"v":128349,"d":"128,349"}]
[{"$nulls":3},"주 행 분",{"v":35484000,"d":"35,484,000"},null,{"v":3207646,"d":"3,207,646"},{"v":18678769,"d":"18,678,769"},{"v":3207646,"d":"3,207,646"},{"v":18678769,"d":"18,678,769"},0,0,0,{"v":52.6399757637245,"d":"52.6"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"담배소비세",null,{"v":19000000,"d":"19,000,000"},null,{"v":1741030,"d":"1,741,030"},{"v":10692089,"d":"10,692,089"},{"v":1741030,"d":"1,741,030"},{"v":10692089,"d":"10,692,089"},0,0,0,{"v":56.27415263157894,"d":"56.3"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"지방소득세",null,{"v":95000000,"d":"95,000,000"},null,{"$f":"6767281+4194","v":{"v":6771475,"d":"6,771,475"}},{"$f":"139891654+4194","v":{"v":139895848,"d":"139,895,848"}},{"v":6255311,"d":"6,255,311"},{"v":138956039,"d":"138,956,039"},882,882,{"v":938927,"d":"938,927"},{"v":146.2695147368421,"d":"146.3"},{"$error":"#DIV/0!"},{"v":99.32820808234423,"d":"99.3"},{"v":113624,"d":"113,624"},{"v":297145,"d":"297,145"}]
[null,null,"주  행  세",{"$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"}},{"$f":"SUM(F45:F47)","v":0},{"v":-424625,"d":"-424,625"},{"v":7956851,"d":"7,956,851"},{"v":-182984,"d":"-182,984"},{"v":923406,"d":"923,406"},{"v":174096,"d":"174,096"},{"v":284254,"d":"284,254"},{"v":6749191,"d":"6,749,191"},{"v":65.95757142857143,"d":"66.0"},{"$error":"#DIV/0!"},{"v":11.605168929266114,"d":"11.6"},{"$f":"SUM(Q45:Q47)","v":{"v":458279,"d":"458,279"}},{"$f":"SUM(R45:R47)","v":{"v":2318034,"d":"2,318,034"}}]
[null,"도      세",null,null,{"v":317332,"d":"317,332"},null,{"v":-3264,"d":"-3,264"},{"v":914766,"d":"914,766"},{"v":43862,"d":"43,862"},{"v":-202020,"d":"-202,020"},{"v":8274,"d":"8,274"},{"v":12666,"d":"12,666"},{"$f":"H45-J45-L45","v":{"v":1104120,"d":"1,104,120"}},{"v":-63.66203219341258,"d":"-63.7"},{"$error":"#DIV/0!"},{"v":-22.08433632207581,"d":"-22.1"},{"v":6813,"d":"6,813"},{"v":373915,"d":"373,915"}]
[null,"지방교육세",null,null,{"v":382668,"d":"382,668"},null,{"v":1429,"d":"1,429"},{"v":1231042,"d":"1,231,042"},{"v":39824,"d":"39,824"},{"v":540579,"d":"540,579"},{"v":6401,"d":"6,401"},{"v":13832,"d":"13,832"},{"$f":"H46-J46-L46","v":{"v":676631,"d":"676,631"}},{"v":141.26579698328575,"d":"141.3"},{"$error":"#DIV/0!"},{"v":43.91231168392305,"d":"43.9"},821,{"v":35132,"d":"35,132"}]
[null,"시  군  세",null,null,{"v":700000,"d":"700,000"},null,{"v":-422790,"d":"-422,790"},{"v":5811043,"d":"5,811,043"},{"v":-266670,"d":"-266,670"},{"v":584847,"d":"584,847"},{"v":159421,"d":"159,421"},{"v":257756,"d":"257,756"},{"$f":"H47-J47-L47","v":{"v":4968440,"d":"4,968,440"}},{"v":83.54957142857143,"d":"83.5"},{"$error":"#DIV/0!"},{"v":10.064406682242758,"d":"10.1"},{"v":450645,"d":"450,645"},{"v":1908987,"d":"1,908,987"}]