{"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]]}
[{"$nulls":6},"2017년  8월분 지방세 징수실적 보고서 (2017 회계)"]
[]
[{"$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":25321145,"d":"25,321,145"}},{"v":335452327,"d":"335,452,327"},{"v":28216185,"d":"28,216,185"},{"$f":"SUM(J7:J8)","v":{"v":325307810,"d":"325,307,810"}},{"v":156193,"d":"156,193"},{"v":546171,"d":"546,171"},{"v":9598346,"d":"9,598,346"},{"$f":"+J6/E6*100","v":{"v":105.56732067291466,"d":"105.6"}},{"$f":"+J6/F6*100","v":{"$error":"#DIV/0!"}},{"$f":"+J6/H6*100","v":{"v":96.97586924177158,"d":"97.0"}},{"$f":"SUM(Q7:Q8)","v":{"v":156711,"d":"156,711"}},{"$f":"SUM(R7:R8)","v":{"v":5864975,"d":"5,864,975"}}]
[null,"도       세",null,null,{"$f":"E10+E45+E46","v":{"v":90500000,"d":"90,500,000"}},0,{"v":14062209,"d":"14,062,209"},{"v":99643663,"d":"99,643,663"},{"v":15404712,"d":"15,404,712"},{"v":97120222,"d":"97,120,222"},{"v":35794,"d":"35,794"},{"v":80113,"d":"80,113"},{"v":2443328,"d":"2,443,328"},{"v":107.31516243093924,"d":"107.3"},{"$error":"#DIV/0!"},{"v":97.46753488980026,"d":"97.5"},{"$f":"Q10+Q45+Q46","v":{"v":27452,"d":"27,452"}},{"$f":"R10+R45+R46","v":{"v":2623855,"d":"2,623,855"}}]
[null,"시  군  세",null,null,{"$f":"E30+E47","v":{"v":217652000,"d":"217,652,000"}},{"$f":"F30+F47","v":0},{"v":11258936,"d":"11,258,936"},{"v":235808664,"d":"235,808,664"},{"v":12811473,"d":"12,811,473"},{"v":228187588,"d":"228,187,588"},{"v":120399,"d":"120,399"},{"v":466058,"d":"466,058"},{"v":7155018,"d":"7,155,018"},{"v":104.84056567364416,"d":"104.8"},{"$error":"#DIV/0!"},{"v":96.76811026756845,"d":"96.8"},{"$f":"Q30+Q47","v":{"v":129259,"d":"129,259"}},{"$f":"R30+R47","v":{"v":3241120,"d":"3,241,120"}}]
["현\n\n\n\n\n년\n\n\n\n\n도","계",null,null,{"$f":"SUM(E10,E30)","v":{"v":306752000,"d":"306,752,000"}},0,{"v":25339602,"d":"25,339,602"},{"v":327918813,"d":"327,918,813"},{"v":28073889,"d":"28,073,889"},{"v":324484082,"d":"324,484,082"},584,{"v":3268,"d":"3,268"},{"v":3431463,"d":"3,431,463"},{"v":105.78059213957856,"d":"105.8"},{"$error":"#DIV/0!"},{"v":98.95256665252688,"d":"99.0"},{"$f":"SUM(Q10,Q30)","v":{"v":108832,"d":"108,832"}},{"$f":"SUM(R10,R30)","v":{"v":3060880,"d":"3,060,880"}}]
[null,"도\n\n\n\n세","소    계",null,{"$f":"SUM(E11,E12,E15,E18:E22,E23)","v":{"v":89800000,"d":"89,800,000"}},0,{"v":14054537,"d":"14,054,537"},{"v":97483511,"d":"97,483,511"},{"v":15361443,"d":"15,361,443"},{"v":96692113,"d":"96,692,113"},128,128,{"v":791270,"d":"791,270"},{"v":107.6749587973274,"d":"107.7"},{"$error":"#DIV/0!"},{"v":99.1881724489796,"d":"99.2"},{"$f":"SUM(Q11,Q12,Q15,Q18:Q22,Q23)","v":{"v":22975,"d":"22,975"}},{"$f":"SUM(R11,R12,R15,R18:R22,R23)","v":{"v":2204175,"d":"2,204,175"}}]
[null,null,"취  득  세",null,{"v":50000000,"d":"50,000,000"},null,{"v":11422187,"d":"11,422,187"},{"v":63692627,"d":"63,692,627"},{"v":11426247,"d":"11,426,247"},{"v":63479095,"d":"63,479,095"},0,0,{"$f":"H11-J11-L11","v":{"v":213532,"d":"213,532"}},{"v":126.95818999999999,"d":"127.0"},{"$error":"#DIV/0!"},{"v":99.66474612516767,"d":"99.7"},{"v":13473,"d":"13,473"},{"v":2033709,"d":"2,033,709"}]
[null,null,"등  록\n면허세","소     계",{"$f":"SUM(E13:E14)","v":{"v":6800000,"d":"6,800,000"}},0,{"v":482578,"d":"482,578"},{"v":5060303,"d":"5,060,303"},{"v":484392,"d":"484,392"},{"v":5025751,"d":"5,025,751"},0,0,{"v":34552,"d":"34,552"},{"v":73.90810294117647,"d":"73.9"},{"$error":"#DIV/0!"}," ",{"$f":"SUM(Q13:Q14)","v":{"v":2550,"d":"2,550"}},{"$f":"SUM(R13:R14)","v":{"v":27299,"d":"27,299"}}]
[{"$nulls":3},"등록분",{"v":5806154,"d":"5,806,154"},null,{"v":464183,"d":"464,183"},{"v":4041587,"d":"4,041,587"},{"v":463976,"d":"463,976"},{"v":4026718,"d":"4,026,718"},0,0,{"$f":"H13-J13-L13","v":{"v":14869,"d":"14,869"}},{"v":69.3525869275944,"d":"69.4"},{"$error":"#DIV/0!"},{"v":99.63209996469209,"d":"99.6"},{"v":2273,"d":"2,273"},{"v":26652,"d":"26,652"}]
[{"$nulls":3},"면허분",{"v":993846,"d":"993,846"},null,{"v":18395,"d":"18,395"},{"v":1018716,"d":"1,018,716"},{"v":20416,"d":"20,416"},{"v":999033,"d":"999,033"},0,0,{"$f":"H14-J14-L14","v":{"v":19683,"d":"19,683"}},{"v":100.52191184549719,"d":"100.5"},{"$error":"#DIV/0!"},{"v":98.06786189674061,"d":"98.1"},277,647]
[null,null,"지  역\n자  원\n시설세","소     계",{"$f":"SUM(E16:E17)","v":{"v":11000000,"d":"11,000,000"}},0,{"v":313204,"d":"313,204"},{"v":11311522,"d":"11,311,522"},{"v":1422201,"d":"1,422,201"},{"v":11148456,"d":"11,148,456"},0,0,{"v":163066,"d":"163,066"},{"v":101.3496,"d":"101.3"},{"$error":"#DIV/0!"},{"v":98.55840796667327,"d":"98.6"},{"$f":"SUM(Q16:Q17)","v":54},{"$f":"SUM(R16:R17)","v":197}]
[{"$nulls":3},"특정자원",{"v":2433150,"d":"2,433,150"},null,{"v":301438,"d":"301,438"},{"v":2329705,"d":"2,329,705"},{"v":302229,"d":"302,229"},{"v":2328983,"d":"2,328,983"},0,0,{"$f":"H16-J16-L16","v":722},{"v":95.71884183054887,"d":"95.7"},{"$error":"#DIV/0!"},{"v":99.96900895177716,"d":"100.0"},0,6]
[{"$nulls":3},"특정부동산",{"v":8566850,"d":"8,566,850"},null,{"v":11766,"d":"11,766"},{"v":8981817,"d":"8,981,817"},{"v":1119972,"d":"1,119,972"},{"v":8819473,"d":"8,819,473"},null,null,{"v":162344,"d":"162,344"},{"v":102.94884350724011,"d":"102.9"},{"$error":"#DIV/0!"},{"v":98.19252607796396,"d":"98.2"},54,191]
[null,null,"지방소비세",{"$nulls":9},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"등  록  세",{"$nulls":3},{"v":6943,"d":"6,943"},{"v":56567,"d":"56,567"},{"v":6932,"d":"6,932"},{"v":56556,"d":"56,556"},0,0,11,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":99.98055403327028,"d":"100.0"},250,{"v":1105,"d":"1,105"}]
[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":1829625,"d":"1,829,625"},{"v":17362492,"d":"17,362,492"},{"v":2021671,"d":"2,021,671"},{"v":16982255,"d":"16,982,255"},128,128,{"v":380109,"d":"380,109"},{"v":77.19206818181819,"d":"77.2"},{"$error":"#DIV/0!"},{"v":97.81000907012657,"d":"97.8"},{"$f":"SUM(Q24:Q29)","v":{"v":6648,"d":"6,648"}},{"$f":"SUM(R24:R29)","v":{"v":141865,"d":"141,865"}}]
[{"$nulls":3},"취득세분",{"v":2509000,"d":"2,509,000"},null,{"v":719871,"d":"719,871"},{"v":4017717,"d":"4,017,717"},{"v":719606,"d":"719,606"},{"v":4007535,"d":"4,007,535"},null,null,{"$f":"H24-J24-L24","v":{"v":10182,"d":"10,182"}},{"v":159.72638501394977,"d":"159.7"},{"$error":"#DIV/0!"},{"v":99.74657249378191,"d":"99.7"},979,{"v":75937,"d":"75,937"}]
[{"$nulls":3},"등록면허세분",{"v":1828000,"d":"1,828,000"},null,{"v":79808,"d":"79,808"},{"v":683956,"d":"683,956"},{"v":79771,"d":"79,771"},{"v":680989,"d":"680,989"},null,null,{"v":2967,"d":"2,967"},{"v":37.25322757111597,"d":"37.3"},{"$error":"#DIV/0!"},{"v":99.56620016492289,"d":"99.6"},496,{"v":5464,"d":"5,464"}]
[{"$nulls":3},"주민세분",{"v":86000,"d":"86,000"},null,{"v":184117,"d":"184,117"},{"v":184342,"d":"184,342"},{"v":139723,"d":"139,723"},{"v":139918,"d":"139,918"},null,null,{"v":44424,"d":"44,424"},{"v":162.6953488372093,"d":"162.7"},{"$error":"#DIV/0!"},{"v":75.90131386227772,"d":"75.9"},28,28]
[{"$nulls":3},"재산세분",{"v":3065000,"d":"3,065,000"},null,{"v":10227,"d":"10,227"},{"v":2000909,"d":"2,000,909"},{"v":193687,"d":"193,687"},{"v":1918756,"d":"1,918,756"},null,null,{"v":82153,"d":"82,153"},{"v":62.60215334420881,"d":"62.6"},{"$error":"#DIV/0!"},{"v":95.8942160787922,"d":"95.9"},52,{"v":9913,"d":"9,913"}]
[{"$nulls":3},"자동차세분",{"v":5926000,"d":"5,926,000"},null,{"v":-2017,"d":"-2,017"},{"v":4399552,"d":"4,399,552"},{"v":51265,"d":"51,265"},{"v":4159041,"d":"4,159,041"},128,128,{"v":240383,"d":"240,383"},{"v":70.18293958825514,"d":"70.2"},{"$error":"#DIV/0!"},{"v":94.53328429803763,"d":"94.5"},{"v":5093,"d":"5,093"},{"v":50523,"d":"50,523"}]
[{"$nulls":3},"담배소비세분",{"v":8586000,"d":"8,586,000"},null,{"v":837619,"d":"837,619"},{"v":6076016,"d":"6,076,016"},{"v":837619,"d":"837,619"},{"v":6076016,"d":"6,076,016"},null,null,0,{"v":70.76655019799674,"d":"70.8"},{"$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":11285065,"d":"11,285,065"},{"$f":"SUM(H31,H32,H33,H36:H43)","v":{"v":230435302,"d":"230,435,302"}},{"v":12712446,"d":"12,712,446"},{"v":227791969,"d":"227,791,969"},456,{"v":3140,"d":"3,140"},{"v":2640193,"d":"2,640,193"},{"v":104.99648263210295,"d":"105.0"},{"$error":"#DIV/0!"},{"v":98.85289581194465,"d":"98.9"},{"$f":"SUM(Q31,Q32,Q33,Q36:Q43)","v":{"v":85857,"d":"85,857"}},{"$f":"SUM(R31,R32,R33,R36:R43)","v":{"v":856705,"d":"856,705"}}]
[null,null,"주  민  세",null,{"v":12252000,"d":"12,252,000"},null,{"v":2846893,"d":"2,846,893"},{"v":11094384,"d":"11,094,384"},{"v":2403430,"d":"2,403,430"},{"v":10650434,"d":"10,650,434"},0,0,{"$f":"H31-J31-L31","v":{"v":443950,"d":"443,950"}},{"v":86.92812602024159,"d":"86.9"},{"$error":"#DIV/0!"},{"v":95.9984258702421,"d":"96.0"},{"v":4217,"d":"4,217"},{"v":23804,"d":"23,804"}]
[null,null,"재  산  세",null,{"v":35000000,"d":"35,000,000"},null,{"v":66344,"d":"66,344"},{"v":16697529,"d":"16,697,529"},{"v":1679624,"d":"1,679,624"},{"v":16022743,"d":"16,022,743"},0,0,{"$f":"H32-J32-L32","v":{"v":674786,"d":"674,786"}},{"v":45.779265714285714,"d":"45.8"},{"$error":"#DIV/0!"},{"v":95.95876731221728,"d":"96.0"},420,{"v":49872,"d":"49,872"}]
[null,null,"자동 \n차세","소     계",{"$f":"SUM(E34:E35)","v":{"v":55700000,"d":"55,700,000"}},{"$f":"SUM(F34:F35)","v":0},{"v":3232063,"d":"3,232,063"},{"v":41073045,"d":"41,073,045"},{"v":3427324,"d":"3,427,324"},{"$f":"SUM(J34:J35)","v":{"v":40190303,"d":"40,190,303"}},456,477,{"v":882265,"d":"882,265"},{"v":72.15494254937164,"d":"72.2"},{"$error":"#DIV/0!"},{"v":97.85079971548251,"d":"97.9"},{"$f":"SUM(Q34:Q35)","v":{"v":22167,"d":"22,167"}},{"$f":"SUM(R34:R35)","v":{"v":185325,"d":"185,325"}}]
[{"$nulls":3},"자동차분",{"v":20216000,"d":"20,216,000"},null,{"v":-11736,"d":"-11,736"},{"v":15802352,"d":"15,802,352"},{"v":183525,"d":"183,525"},{"v":14919610,"d":"14,919,610"},456,477,{"$f":"H34-J34-L34","v":{"v":882265,"d":"882,265"}},{"v":73.80099920854768,"d":"73.8"},{"$error":"#DIV/0!"},{"v":94.41385687396408,"d":"94.4"},{"v":22167,"d":"22,167"},{"v":185325,"d":"185,325"}]
[{"$nulls":3},"주 행 분",{"v":35484000,"d":"35,484,000"},null,{"v":3243799,"d":"3,243,799"},{"v":25270693,"d":"25,270,693"},{"v":3243799,"d":"3,243,799"},{"v":25270693,"d":"25,270,693"},0,0,0,{"v":71.21714857400518,"d":"71.2"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"담배소비세",null,{"v":19000000,"d":"19,000,000"},null,{"v":1904168,"d":"1,904,168"},{"v":14211085,"d":"14,211,085"},{"v":1904168,"d":"1,904,168"},{"v":14211085,"d":"14,211,085"},0,0,0,{"v":74.79518421052632,"d":"74.8"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"지방소득세",null,{"v":95000000,"d":"95,000,000"},null,{"v":3235597,"d":"3,235,597"},{"v":147359259,"d":"147,359,259"},{"v":3297900,"d":"3,297,900"},{"v":146717404,"d":"146,717,404"},0,{"v":2663,"d":"2,663"},{"v":639192,"d":"639,192"},{"v":154.43937263157895,"d":"154.4"},{"$error":"#DIV/0!"},{"v":99.5644284557647,"d":"99.6"},{"v":59053,"d":"59,053"},{"v":597704,"d":"597,704"}]
[null,null,"주  행  세",{"$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"}},{"$f":"SUM(F45:F47)","v":0},{"v":-18457,"d":"-18,457"},{"v":7533514,"d":"7,533,514"},{"v":142296,"d":"142,296"},{"v":823728,"d":"823,728"},{"v":155609,"d":"155,609"},{"v":542903,"d":"542,903"},{"v":6166883,"d":"6,166,883"},{"v":58.837714285714284,"d":"58.8"},{"$error":"#DIV/0!"},{"v":10.934180251075395,"d":"10.9"},{"$f":"SUM(Q45:Q47)","v":{"v":47879,"d":"47,879"}},{"$f":"SUM(R45:R47)","v":{"v":2804095,"d":"2,804,095"}}]
[null,"도      세",null,null,{"v":317332,"d":"317,332"},null,{"v":7059,"d":"7,059"},{"v":927458,"d":"927,458"},{"v":15911,"d":"15,911"},{"v":-168512,"d":"-168,512"},{"v":20840,"d":"20,840"},{"v":41890,"d":"41,890"},{"$f":"H45-J45-L45","v":{"v":1054080,"d":"1,054,080"}},{"v":-53.10274412917701,"d":"-53.1"},{"$error":"#DIV/0!"},{"v":-18.169232461200398,"d":"-18.2"},{"v":4164,"d":"4,164"},{"v":383911,"d":"383,911"}]
[null,"지방교육세",null,null,{"v":382668,"d":"382,668"},null,613,{"v":1232694,"d":"1,232,694"},{"v":27358,"d":"27,358"},{"v":596621,"d":"596,621"},{"v":14826,"d":"14,826"},{"v":38095,"d":"38,095"},{"$f":"H46-J46-L46","v":{"v":597978,"d":"597,978"}},{"v":155.9108679063836,"d":"155.9"},{"$error":"#DIV/0!"},{"v":48.39976506740521,"d":"48.4"},313,{"v":35769,"d":"35,769"}]
[null,"시  군  세",null,null,{"v":700000,"d":"700,000"},null,{"v":-26129,"d":"-26,129"},{"v":5373362,"d":"5,373,362"},{"v":99027,"d":"99,027"},{"v":395619,"d":"395,619"},{"v":119943,"d":"119,943"},{"v":462918,"d":"462,918"},{"$f":"H47-J47-L47","v":{"v":4514825,"d":"4,514,825"}},{"v":56.516999999999996,"d":"56.5"},{"$error":"#DIV/0!"},{"v":7.3625971970621,"d":"7.4"},{"v":43402,"d":"43,402"},{"v":2384415,"d":"2,384,415"}]