{"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":49,"n_cols":18,"rows_kept":49,"merged":[[0,6,1,13],[5,0,6,3],[5,4,5,5],[5,6,5,7],[5,8,5,9],[5,10,5,11],[5,12,6,12],[5,13,5,15],[5,16,5,17],[7,0,9,0],[7,1,7,3],[8,1,8,3],[9,1,9,3],[10,0,44,0],[10,1,10,3],[11,1,30,1],[11,2,11,3],[12,2,12,3],[13,2,15,2],[16,2,18,2],[19,2,19,3],[20,2,20,3],[21,2,21,3],[22,2,22,3],[23,2,23,3],[24,2,30,2],[31,1,44,1],[31,2,31,3],[32,2,32,3],[33,2,33,3],[34,2,36,2],[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],[44,2,44,3],[45,0,48,0],[45,1,45,3],[46,1,46,3],[47,1,47,3],[48,1,48,3]]}
[{"$nulls":6},"2015년  2월분 지방세 징수실적 보고서 (2015 회계)"]
[]
[]
[]
[{"$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,{"$f":"SUM(E9:E10)","v":{"v":239332000,"d":"239,332,000"}},0,{"$f":"SUM(G9:G10)","v":{"v":12429414,"d":"12,429,414"}},{"v":30751221,"d":"30,751,221"},{"v":12596137,"d":"12,596,137"},{"$f":"SUM(J9:J10)","v":{"v":30217053,"d":"30,217,053"}},0,0,{"v":534168,"d":"534,168"},{"$f":"+J8/E8*100","v":{"v":12.625579947520599,"d":"12.6"}},{"$f":"+J8/F8*100","v":{"$error":"#DIV/0!"}},{"$f":"+J8/H8*100","v":{"v":98.26293726678365,"d":"98.3"}},{"$f":"SUM(Q9:Q10)","v":{"v":22411,"d":"22,411"}},{"$f":"SUM(R9:R10)","v":{"v":31816,"d":"31,816"}}]
[null,"도       세",null,null,{"$f":"E12+E47+E48","v":{"v":88902000,"d":"88,902,000"}},0,{"v":5926151,"d":"5,926,151"},{"v":13967060,"d":"13,967,060"},{"v":6168320,"d":"6,168,320"},{"v":13800056,"d":"13,800,056"},0,0,{"v":167004,"d":"167,004"},{"v":15.522773390924838,"d":"15.5"},{"$error":"#DIV/0!"},{"v":98.80430097672667,"d":"98.8"},{"$f":"Q12+Q47+Q48","v":{"v":12865,"d":"12,865"}},{"$f":"R12+R47+R48","v":{"v":21440,"d":"21,440"}}]
[null,"시  군  세",null,null,{"$f":"E32+E49","v":{"v":150430000,"d":"150,430,000"}},{"$f":"F32+F49","v":0},{"v":6503263,"d":"6,503,263"},{"v":16784161,"d":"16,784,161"},{"v":6427817,"d":"6,427,817"},{"v":16416997,"d":"16,416,997"},0,0,{"v":367164,"d":"367,164"},{"v":10.913379645017617,"d":"10.9"},{"$error":"#DIV/0!"},{"v":97.81243757135076,"d":"97.8"},{"$f":"Q32+Q49","v":{"v":9546,"d":"9,546"}},{"$f":"R32+R49","v":{"v":10376,"d":"10,376"}}]
["현\n\n\n\n\n년\n\n\n\n\n도","계",null,null,{"$f":"SUM(E12,E32)","v":{"v":239332000,"d":"239,332,000"}},0,{"v":12429414,"d":"12,429,414"},{"v":30751221,"d":"30,751,221"},{"v":12596137,"d":"12,596,137"},{"v":30217053,"d":"30,217,053"},0,0,{"v":534168,"d":"534,168"},{"v":12.625579947520599,"d":"12.6"},{"$error":"#DIV/0!"},{"v":98.26293726678365,"d":"98.3"},{"$f":"SUM(Q12,Q32)","v":{"v":22411,"d":"22,411"}},{"$f":"SUM(R12,R32)","v":{"v":31816,"d":"31,816"}}]
[null,"도\n\n\n\n세","소    계",null,{"$f":"SUM(E13,E14,E17,E20:E24,E25)","v":{"v":88902000,"d":"88,902,000"}},0,{"v":5926151,"d":"5,926,151"},{"v":13967060,"d":"13,967,060"},{"v":6168320,"d":"6,168,320"},{"v":13800056,"d":"13,800,056"},0,0,{"v":167004,"d":"167,004"},{"v":15.522773390924838,"d":"15.5"},{"$error":"#DIV/0!"},{"v":98.80430097672667,"d":"98.8"},{"$f":"SUM(Q13,Q14,Q17,Q20:Q24,Q25)","v":{"v":12865,"d":"12,865"}},{"$f":"SUM(R13,R14,R17,R20:R24,R25)","v":{"v":21440,"d":"21,440"}}]
[null,null,"취  득  세",null,{"v":54071000,"d":"54,071,000"},null,{"v":4544940,"d":"4,544,940"},{"v":10039163,"d":"10,039,163"},{"v":4542936,"d":"4,542,936"},{"v":9971540,"d":"9,971,540"},null,null,{"$f":"H13-J13-L13","v":{"v":67623,"d":"67,623"}},{"v":18.441567568567255,"d":"18.4"},{"$error":"#DIV/0!"},{"v":99.32640798839505,"d":"99.3"},{"v":8934,"d":"8,934"},{"v":15962,"d":"15,962"}]
[null,null,"등  록\n면허세","소     계",{"$f":"SUM(E15:E16)","v":{"v":6639000,"d":"6,639,000"}},0,{"v":330383,"d":"330,383"},{"v":1506944,"d":"1,506,944"},{"v":567458,"d":"567,458"},{"v":1416671,"d":"1,416,671"},0,0,{"v":90273,"d":"90,273"},{"v":21.33862027413767,"d":"21.3"},{"$error":"#DIV/0!"},{"v":94.00953187377898,"d":"94.0"},{"$f":"SUM(Q15:Q16)","v":584},{"$f":"SUM(R15:R16)","v":{"v":1665,"d":"1,665"}}]
[{"$nulls":3},"등록분",{"v":5776000,"d":"5,776,000"},null,{"v":310131,"d":"310,131"},{"v":722001,"d":"722,001"},{"v":310131,"d":"310,131"},{"v":722001,"d":"722,001"},null,null,{"$f":"H15-J15-L15","v":0},{"v":12.50001731301939,"d":"12.5"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"},269,{"v":1234,"d":"1,234"}]
[{"$nulls":3},"면허분",{"v":863000,"d":"863,000"},null,{"v":20252,"d":"20,252"},{"v":784943,"d":"784,943"},{"v":257327,"d":"257,327"},{"v":694670,"d":"694,670"},null,null,{"$f":"H16-J16-L16","v":{"v":90273,"d":"90,273"}},{"v":80.49478563151796,"d":"80.5"},{"$error":"#DIV/0!"},{"v":88.49941970308673,"d":"88.5"},315,431]
[null,null,"지  역\n자  원\n시설세","소     계",{"$f":"SUM(E18:E19)","v":{"v":6733000,"d":"6,733,000"}},0,{"v":101846,"d":"101,846"},{"v":122995,"d":"122,995"},{"v":105535,"d":"105,535"},{"v":121335,"d":"121,335"},0,0,{"v":1660,"d":"1,660"},{"v":1.80209416307738,"d":"1.8"},{"$error":"#DIV/0!"},{"v":98.65035164031059,"d":"98.7"},{"$f":"SUM(Q18:Q19)","v":0},{"$f":"SUM(R18:R19)","v":0}]
[{"$nulls":3},"특정자원",{"v":1009000,"d":"1,009,000"},null,{"v":102429,"d":"102,429"},{"v":122995,"d":"122,995"},{"v":105535,"d":"105,535"},{"v":121335,"d":"121,335"},null,null,{"$f":"H18-J18-L18","v":{"v":1660,"d":"1,660"}},{"v":12.025272547076312,"d":"12.0"},{"$error":"#DIV/0!"},{"v":98.65035164031059,"d":"98.7"}]
[{"$nulls":3},"특정부동산",{"v":5724000,"d":"5,724,000"},null,-583,{"$nulls":5},0,{"v":0,"d":"0.0"},{"$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":6892,"d":"6,892"},{"v":19738,"d":"19,738"},{"v":10830,"d":"10,830"},{"v":19549,"d":"19,549"},null,null,189,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":99.04245617590435,"d":"99.0"}]
[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",{"$f":"SUM(E26:E31)","v":{"v":21459000,"d":"21,459,000"}},{"$f":"SUM(F26:F31)","v":0},{"v":942090,"d":"942,090"},{"v":2278220,"d":"2,278,220"},{"v":941561,"d":"941,561"},{"v":2270961,"d":"2,270,961"},0,0,{"v":7259,"d":"7,259"},{"v":10.58279043757864,"d":"10.6"},{"$error":"#DIV/0!"},{"v":99.68137405518344,"d":"99.7"},{"$f":"SUM(Q26:Q31)","v":{"v":3347,"d":"3,347"}},{"$f":"SUM(R26:R31)","v":{"v":3813,"d":"3,813"}}]
[{"$nulls":3},"취득세분",{"v":2385000,"d":"2,385,000"},null,{"v":225121,"d":"225,121"},{"v":501373,"d":"501,373"},{"v":224369,"d":"224,369"},{"v":498541,"d":"498,541"},null,null,{"$f":"H26-J26-L26","v":{"v":2832,"d":"2,832"}},{"v":20.903186582809223,"d":"20.9"},{"$error":"#DIV/0!"},{"v":99.43515107514764,"d":"99.4"},560,706]
[{"$nulls":3},"등록면허세분",{"v":1789000,"d":"1,789,000"},null,{"v":50246,"d":"50,246"},{"v":117792,"d":"117,792"},{"v":50974,"d":"50,974"},{"v":117758,"d":"117,758"},null,null,34,{"v":6.582336500838457,"d":"6.6"},{"$error":"#DIV/0!"},{"v":99.97113556098887,"d":"100.0"},54,125]
[{"$nulls":3},"주민세분",{"v":85000,"d":"85,000"},null,4,239,220,240,null,null,-1,{"v":0.2823529411764706,"d":"0.3"},{"$error":"#DIV/0!"},{"v":100.418410041841,"d":"100.4"}]
[{"$nulls":3},"재산세분",{"v":3000000,"d":"3,000,000"},null,28,929,{"$nulls":4},929,{"v":0,"d":"0.0"},{"$error":"#DIV/0!"},{"v":0,"d":"0.0"}]
[{"$nulls":3},"자동차세분",{"v":5800000,"d":"5,800,000"},null,{"v":137295,"d":"137,295"},{"v":1125825,"d":"1,125,825"},{"v":136602,"d":"136,602"},{"v":1122360,"d":"1,122,360"},null,null,{"v":3465,"d":"3,465"},{"v":19.35103448275862,"d":"19.4"},{"$error":"#DIV/0!"},{"v":99.6922257011525,"d":"99.7"},{"v":2733,"d":"2,733"},{"v":2982,"d":"2,982"}]
[{"$nulls":3},"담배소비세분",{"v":8400000,"d":"8,400,000"},null,{"v":529396,"d":"529,396"},{"v":532062,"d":"532,062"},{"v":529396,"d":"529,396"},{"v":532062,"d":"532,062"},null,null,0,{"v":6.334071428571429,"d":"6.3"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,"시\n\n\n군\n\n\n세","소    계",null,{"$f":"SUM(E33,E34,E35,E38:E45)","v":{"v":150430000,"d":"150,430,000"}},{"$f":"SUM(F33,F34,F35,F38:F45)","v":0},{"v":6503263,"d":"6,503,263"},{"$f":"SUM(H33,H34,H35,H38:H45)","v":{"v":16784161,"d":"16,784,161"}},{"v":6427817,"d":"6,427,817"},{"v":16416997,"d":"16,416,997"},0,0,{"v":367164,"d":"367,164"},{"v":10.913379645017617,"d":"10.9"},{"$error":"#DIV/0!"},{"v":97.81243757135076,"d":"97.8"},{"$f":"SUM(Q33,Q34,Q35,Q38:Q45)","v":{"v":9546,"d":"9,546"}},{"$f":"SUM(R33,R34,R35,R38:R45)","v":{"v":10376,"d":"10,376"}}]
[null,null,"주  민  세",null,{"v":8550000,"d":"8,550,000"},null,{"v":616510,"d":"616,510"},{"v":1432072,"d":"1,432,072"},{"v":618402,"d":"618,402"},{"v":1423200,"d":"1,423,200"},null,null,{"$f":"H33-J33-L33","v":{"v":8872,"d":"8,872"}},{"v":16.645614035087718,"d":"16.6"},{"$error":"#DIV/0!"},{"v":99.3804780765213,"d":"99.4"}]
[null,null,"재  산  세",null,{"v":29500000,"d":"29,500,000"},null,-167,{"v":5831,"d":"5,831"},4,4,null,null,{"$f":"H34-J34-L34","v":{"v":5827,"d":"5,827"}},{"v":1.3559322033898305E-5,"d":"0.0"},{"$error":"#DIV/0!"},{"v":0.06859886811867605,"d":"0.1"}]
[null,null,"자동 \n차세","소     계",{"$f":"SUM(E36:E37)","v":{"v":44980000,"d":"44,980,000"}},{"$f":"SUM(F36:F37)","v":0},{"v":2456933,"d":"2,456,933"},{"v":7996033,"d":"7,996,033"},{"v":2454524,"d":"2,454,524"},{"v":7984163,"d":"7,984,163"},0,0,{"v":11870,"d":"11,870"},{"v":17.750473543797245,"d":"17.8"},{"$error":"#DIV/0!"},{"v":99.85155138804454,"d":"99.9"},{"$f":"SUM(Q36:Q37)","v":{"v":9546,"d":"9,546"}},{"$f":"SUM(R36:R37)","v":{"v":10376,"d":"10,376"}}]
[{"$nulls":3},"자동차분",{"v":19600000,"d":"19,600,000"},null,{"v":478353,"d":"478,353"},{"v":3883112,"d":"3,883,112"},{"v":475944,"d":"475,944"},{"v":3871242,"d":"3,871,242"},null,null,{"$f":"H36-J36-L36","v":{"v":11870,"d":"11,870"}},{"v":19.75123469387755,"d":"19.8"},{"$error":"#DIV/0!"},{"v":99.69431734134889,"d":"99.7"},{"v":9546,"d":"9,546"},{"v":10376,"d":"10,376"}]
[{"$nulls":3},"주 행 분",{"v":25380000,"d":"25,380,000"},null,{"v":1978580,"d":"1,978,580"},{"v":4112921,"d":"4,112,921"},{"v":1978580,"d":"1,978,580"},{"v":4112921,"d":"4,112,921"},null,null,0,{"v":16.205362490149724,"d":"16.2"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"담배소비세",null,{"v":16900000,"d":"16,900,000"},null,{"v":1058842,"d":"1,058,842"},{"v":1064206,"d":"1,064,206"},{"v":1058842,"d":"1,058,842"},{"v":1064206,"d":"1,064,206"},null,null,0,{"v":6.297076923076923,"d":"6.3"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"지방소득세",null,{"v":50500000,"d":"50,500,000"},null,{"v":2371145,"d":"2,371,145"},{"v":6282570,"d":"6,282,570"},{"v":2292596,"d":"2,292,596"},{"v":5941975,"d":"5,941,975"},null,null,{"v":340595,"d":"340,595"},{"v":11.766287128712872,"d":"11.8"},{"$error":"#DIV/0!"},{"v":94.57873131536935,"d":"94.6"}]
[null,null,"주  행  세",{"$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":4},{"v":3449,"d":"3,449"},{"v":3449,"d":"3,449"},{"v":3449,"d":"3,449"},null,null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[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,{"$f":"SUM(E47:E49)","v":0},{"$f":"SUM(F47:F49)","v":0},0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(Q47:Q49)","v":0},{"$f":"SUM(R47:R49)","v":0}]
[null,"도      세",{"$nulls":10},{"$f":"H47-J47-L47","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"지방교육세",{"$nulls":10},{"$f":"H48-J48-L48","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"시  군  세",{"$nulls":10},{"$f":"H49-J49-L49","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]