{"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":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]]}
[{"$nulls":6},"2015년  1월분 지방세 징수실적 보고서 (2015 회계)"]
[]
[]
[{"$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,{"$f":"SUM(E8:E9)","v":{"v":239322000,"d":"239,322,000"}},0,{"$f":"SUM(G8:G9)","v":{"v":18321808,"d":"18,321,808"}},{"v":18321808,"d":"18,321,808"},{"v":17620916,"d":"17,620,916"},{"$f":"SUM(J8:J9)","v":{"v":17620916,"d":"17,620,916"}},0,0,{"v":700892,"d":"700,892"},{"$f":"+J7/E7*100","v":{"v":7.362848380006853,"d":"7.4"}},{"$f":"+J7/F7*100","v":{"$error":"#DIV/0!"}},{"$f":"+J7/H7*100","v":{"v":96.17454783938354,"d":"96.2"}},{"$f":"SUM(Q8:Q9)","v":{"v":9406,"d":"9,406"}},{"$f":"SUM(R8:R9)","v":{"v":9406,"d":"9,406"}}]
[null,"도       세",null,null,{"$f":"E11+E46+E47","v":{"v":88892000,"d":"88,892,000"}},0,{"v":8040910,"d":"8,040,910"},{"v":8040910,"d":"8,040,910"},{"v":7631736,"d":"7,631,736"},{"v":7631736,"d":"7,631,736"},0,0,{"v":409174,"d":"409,174"},{"v":8.585402510912118,"d":"8.6"},{"$error":"#DIV/0!"},{"v":94.91134709877365,"d":"94.9"},{"$f":"Q11+Q46+Q47","v":{"v":8575,"d":"8,575"}},{"$f":"R11+R46+R47","v":{"v":8575,"d":"8,575"}}]
[null,"시  군  세",null,null,{"$f":"E31+E48","v":{"v":150430000,"d":"150,430,000"}},{"$f":"F31+F48","v":0},{"v":10280898,"d":"10,280,898"},{"v":10280898,"d":"10,280,898"},{"v":9989180,"d":"9,989,180"},{"v":9989180,"d":"9,989,180"},0,0,{"v":291718,"d":"291,718"},{"v":6.640417469919564,"d":"6.6"},{"$error":"#DIV/0!"},{"v":97.16252412970151,"d":"97.2"},{"$f":"Q31+Q48","v":831},{"$f":"R31+R48","v":831}]
["현\n\n\n\n\n년\n\n\n\n\n도","계",null,null,{"$f":"SUM(E11,E31)","v":{"v":239322000,"d":"239,322,000"}},0,{"v":18321808,"d":"18,321,808"},{"v":18321808,"d":"18,321,808"},{"v":17620916,"d":"17,620,916"},{"v":17620916,"d":"17,620,916"},0,0,{"v":700892,"d":"700,892"},{"v":7.362848380006853,"d":"7.4"},{"$error":"#DIV/0!"},{"v":96.17454783938354,"d":"96.2"},{"$f":"SUM(Q11,Q31)","v":{"v":9406,"d":"9,406"}},{"$f":"SUM(R11,R31)","v":{"v":9406,"d":"9,406"}}]
[null,"도\n\n\n\n세","소    계",null,{"$f":"SUM(E12,E13,E16,E19:E23,E24)","v":{"v":88892000,"d":"88,892,000"}},0,{"v":8040910,"d":"8,040,910"},{"v":8040910,"d":"8,040,910"},{"v":7631736,"d":"7,631,736"},{"v":7631736,"d":"7,631,736"},0,0,{"v":409174,"d":"409,174"},{"v":8.585402510912118,"d":"8.6"},{"$error":"#DIV/0!"},{"v":94.91134709877365,"d":"94.9"},{"$f":"SUM(Q12,Q13,Q16,Q19:Q23,Q24)","v":{"v":8575,"d":"8,575"}},{"$f":"SUM(R12,R13,R16,R19:R23,R24)","v":{"v":8575,"d":"8,575"}}]
[null,null,"취  득  세",null,{"v":54071000,"d":"54,071,000"},null,{"v":5494224,"d":"5,494,224"},{"v":5494224,"d":"5,494,224"},{"v":5428604,"d":"5,428,604"},{"v":5428604,"d":"5,428,604"},null,null,{"$f":"H12-J12-L12","v":{"v":65620,"d":"65,620"}},{"v":10.039769932126278,"d":"10.0"},{"$error":"#DIV/0!"},{"v":98.80565481130729,"d":"98.8"},{"v":7028,"d":"7,028"},{"v":7028,"d":"7,028"}]
[null,null,"등  록\n면허세","소     계",{"$f":"SUM(E14:E15)","v":{"v":6629000,"d":"6,629,000"}},0,{"v":1176561,"d":"1,176,561"},{"v":1176561,"d":"1,176,561"},{"v":849212,"d":"849,212"},{"v":849212,"d":"849,212"},0,0,{"v":327349,"d":"327,349"},{"v":12.810559662090812,"d":"12.8"},{"$error":"#DIV/0!"},{"v":72.17747316118756,"d":"72.2"},{"$f":"SUM(Q14:Q15)","v":{"v":1081,"d":"1,081"}},{"$f":"SUM(R14:R15)","v":{"v":1081,"d":"1,081"}}]
[{"$nulls":3},"등록분",{"v":5766000,"d":"5,766,000"},null,{"v":411870,"d":"411,870"},{"v":411870,"d":"411,870"},{"v":411870,"d":"411,870"},{"v":411870,"d":"411,870"},null,null,{"$f":"H14-J14-L14","v":0},{"v":7.143080124869927,"d":"7.1"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"},965,965]
[{"$nulls":3},"면허분",{"v":863000,"d":"863,000"},null,{"v":764691,"d":"764,691"},{"v":764691,"d":"764,691"},{"v":437342,"d":"437,342"},{"v":437342,"d":"437,342"},null,null,{"$f":"H15-J15-L15","v":{"v":327349,"d":"327,349"}},{"v":50.676940903823876,"d":"50.7"},{"$error":"#DIV/0!"},{"v":57.19198996718936,"d":"57.2"},116,116]
[null,null,"지  역\n자  원\n시설세","소     계",{"$f":"SUM(E17:E18)","v":{"v":6733000,"d":"6,733,000"}},0,{"v":21149,"d":"21,149"},{"v":21149,"d":"21,149"},{"v":15800,"d":"15,800"},{"v":15800,"d":"15,800"},0,0,{"v":5349,"d":"5,349"},{"v":0.23466508242982326,"d":"0.2"},{"$error":"#DIV/0!"},{"v":74.70802402004823,"d":"74.7"},{"$f":"SUM(Q17:Q18)","v":0},{"$f":"SUM(R17:R18)","v":0}]
[{"$nulls":3},"특정자원",{"v":1009000,"d":"1,009,000"},null,{"v":20566,"d":"20,566"},{"v":20566,"d":"20,566"},{"v":15800,"d":"15,800"},{"v":15800,"d":"15,800"},null,null,{"$f":"H17-J17-L17","v":{"v":4766,"d":"4,766"}},{"v":1.5659068384539148,"d":"1.6"},{"$error":"#DIV/0!"},{"v":76.82582903821842,"d":"76.8"}]
[{"$nulls":3},"특정부동산",{"v":5724000,"d":"5,724,000"},null,583,583,{"$nulls":4},583,{"v":0,"d":"0.0"},{"$error":"#DIV/0!"},{"v":0,"d":"0.0"}]
[null,null,"지방소비세",{"$nulls":9},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"등  록  세",{"$nulls":3},{"v":12846,"d":"12,846"},{"v":12846,"d":"12,846"},{"v":8720,"d":"8,720"},{"v":8720,"d":"8,720"},null,null,{"v":4126,"d":"4,126"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":67.88105246769422,"d":"67.9"}]
[null,null,"면  허  세",{"$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":21459000,"d":"21,459,000"}},{"$f":"SUM(F25:F30)","v":0},{"v":1336130,"d":"1,336,130"},{"v":1336130,"d":"1,336,130"},{"v":1329400,"d":"1,329,400"},{"v":1329400,"d":"1,329,400"},0,0,{"v":6730,"d":"6,730"},{"v":6.195069667738478,"d":"6.2"},{"$error":"#DIV/0!"},{"v":99.49630649712229,"d":"99.5"},{"$f":"SUM(Q25:Q30)","v":466},{"$f":"SUM(R25:R30)","v":466}]
[{"$nulls":3},"취득세분",{"v":2385000,"d":"2,385,000"},null,{"v":276252,"d":"276,252"},{"v":276252,"d":"276,252"},{"v":274172,"d":"274,172"},{"v":274172,"d":"274,172"},null,null,{"$f":"H25-J25-L25","v":{"v":2080,"d":"2,080"}},{"v":11.495681341719077,"d":"11.5"},{"$error":"#DIV/0!"},{"v":99.24706427464778,"d":"99.2"},146,146]
[{"$nulls":3},"등록면허세분",{"v":1789000,"d":"1,789,000"},null,{"v":67546,"d":"67,546"},{"v":67546,"d":"67,546"},{"v":66784,"d":"66,784"},{"v":66784,"d":"66,784"},null,null,762,{"v":3.7330352152040245,"d":"3.7"},{"$error":"#DIV/0!"},{"v":98.87187990406538,"d":"98.9"},71,71]
[{"$nulls":3},"주민세분",{"v":85000,"d":"85,000"},null,235,235,20,20,null,null,215,{"v":0.023529411764705882,"d":"0.0"},{"$error":"#DIV/0!"},{"v":8.51063829787234,"d":"8.5"}]
[{"$nulls":3},"재산세분",{"v":3000000,"d":"3,000,000"},null,901,901,{"$nulls":4},901,{"v":0,"d":"0.0"},{"$error":"#DIV/0!"},{"v":0,"d":"0.0"}]
[{"$nulls":3},"자동차세분",{"v":5800000,"d":"5,800,000"},null,{"v":988530,"d":"988,530"},{"v":988530,"d":"988,530"},{"v":985758,"d":"985,758"},{"v":985758,"d":"985,758"},null,null,{"v":2772,"d":"2,772"},{"v":16.995827586206897,"d":"17.0"},{"$error":"#DIV/0!"},{"v":99.71958362416922,"d":"99.7"},249,249]
[{"$nulls":3},"담배소비세분",{"v":8400000,"d":"8,400,000"},null,{"v":2666,"d":"2,666"},{"v":2666,"d":"2,666"},{"v":2666,"d":"2,666"},{"v":2666,"d":"2,666"},null,null,0,{"v":0.03173809523809524,"d":"0.0"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,"시\n\n\n군\n\n\n세","소    계",null,{"$f":"SUM(E32,E33,E34,E37:E44)","v":{"v":150430000,"d":"150,430,000"}},{"$f":"SUM(F32,F33,F34,F37:F44)","v":0},{"v":10280898,"d":"10,280,898"},{"$f":"SUM(H32,H33,H34,H37:H44)","v":{"v":10280898,"d":"10,280,898"}},{"v":9989180,"d":"9,989,180"},{"v":9989180,"d":"9,989,180"},0,0,{"v":291718,"d":"291,718"},{"v":6.640417469919564,"d":"6.6"},{"$error":"#DIV/0!"},{"v":97.16252412970151,"d":"97.2"},{"$f":"SUM(Q32,Q33,Q34,Q37:Q44)","v":831},{"$f":"SUM(R32,R33,R34,R37:R44)","v":831}]
[null,null,"주  민  세",null,{"v":8550000,"d":"8,550,000"},null,{"v":815562,"d":"815,562"},{"v":815562,"d":"815,562"},{"v":804798,"d":"804,798"},{"v":804798,"d":"804,798"},null,null,{"$f":"H32-J32-L32","v":{"v":10764,"d":"10,764"}},{"v":9.412842105263158,"d":"9.4"},{"$error":"#DIV/0!"},{"v":98.68017391688186,"d":"98.7"}]
[null,null,"재  산  세",null,{"v":29500000,"d":"29,500,000"},null,{"v":5998,"d":"5,998"},{"v":5998,"d":"5,998"},{"$nulls":4},{"$f":"H33-J33-L33","v":{"v":5998,"d":"5,998"}},{"v":0,"d":"0.0"},{"$error":"#DIV/0!"},{"v":0,"d":"0.0"}]
[null,null,"자동 \n차세","소     계",{"$f":"SUM(E35:E36)","v":{"v":44980000,"d":"44,980,000"}},{"$f":"SUM(F35:F36)","v":0},{"v":5539100,"d":"5,539,100"},{"v":5539100,"d":"5,539,100"},{"v":5529639,"d":"5,529,639"},{"v":5529639,"d":"5,529,639"},0,0,{"v":9461,"d":"9,461"},{"v":12.293550466874166,"d":"12.3"},{"$error":"#DIV/0!"},{"v":99.82919607878536,"d":"99.8"},{"$f":"SUM(Q35:Q36)","v":831},{"$f":"SUM(R35:R36)","v":831}]
[{"$nulls":3},"자동차분",{"v":19600000,"d":"19,600,000"},null,{"v":3404759,"d":"3,404,759"},{"v":3404759,"d":"3,404,759"},{"v":3395298,"d":"3,395,298"},{"v":3395298,"d":"3,395,298"},null,null,{"$f":"H35-J35-L35","v":{"v":9461,"d":"9,461"}},{"v":17.32294897959184,"d":"17.3"},{"$error":"#DIV/0!"},{"v":99.72212423845565,"d":"99.7"},831,831]
[{"$nulls":3},"주 행 분",{"v":25380000,"d":"25,380,000"},null,{"v":2134341,"d":"2,134,341"},{"v":2134341,"d":"2,134,341"},{"v":2134341,"d":"2,134,341"},{"v":2134341,"d":"2,134,341"},null,null,0,{"v":8.409539007092198,"d":"8.4"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"담배소비세",null,{"v":16900000,"d":"16,900,000"},null,{"v":5364,"d":"5,364"},{"v":5364,"d":"5,364"},{"v":5364,"d":"5,364"},{"v":5364,"d":"5,364"},null,null,0,{"v":0.0317396449704142,"d":"0.0"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"지방소득세",null,{"v":50500000,"d":"50,500,000"},null,{"v":3911425,"d":"3,911,425"},{"v":3911425,"d":"3,911,425"},{"v":3649379,"d":"3,649,379"},{"v":3649379,"d":"3,649,379"},null,null,{"v":262046,"d":"262,046"},{"v":7.2264930693069305,"d":"7.2"},{"$error":"#DIV/0!"},{"v":93.30049790038157,"d":"93.3"}]
[null,null,"주  행  세",{"$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":3},{"v":3449,"d":"3,449"},{"v":3449,"d":"3,449"},{"$nulls":4},{"v":3449,"d":"3,449"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":0,"d":"0.0"}]
[null,null,"사 업 소세",{"$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":0},{"$f":"SUM(F46:F48)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(Q46:Q48)","v":0},{"$f":"SUM(R46:R48)","v":0}]
[null,"도      세",{"$nulls":10},{"$f":"H46-J46-L46","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"지방교육세",{"$nulls":10},{"$f":"H47-J47-L47","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"시  군  세",{"$nulls":10},{"$f":"H48-J48-L48","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]