{"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]]}
[{"$nulls":6},"2015년  4월분 지방세 징수실적 보고서 (2015 회계)"]
[]
[]
[{"$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,{"$f":"SUM(E8:E9)","v":{"v":241084000,"d":"241,084,000"}},0,{"$f":"SUM(G8:G9)","v":{"v":51801754,"d":"51,801,754"}},{"v":108446631,"d":"108,446,631"},{"v":52105007,"d":"52,105,007"},{"$f":"SUM(J8:J9)","v":{"v":96515475,"d":"96,515,475"}},{"v":766089,"d":"766,089"},{"v":1109557,"d":"1,109,557"},{"v":10821599,"d":"10,821,599"},{"$f":"+J7/E7*100","v":{"v":40.03396119194969,"d":"40.0"}},{"$f":"+J7/F7*100","v":{"$error":"#DIV/0!"}},{"$f":"+J7/H7*100","v":{"v":88.99813125591703,"d":"89.0"}},{"$f":"SUM(Q8:Q9)","v":{"v":299923,"d":"299,923"}},{"$f":"SUM(R8:R9)","v":{"v":585902,"d":"585,902"}}]
[null,"도       세",null,null,{"$f":"E11+E46+E47","v":{"v":89654000,"d":"89,654,000"}},0,{"v":7245754,"d":"7,245,754"},{"v":31304741,"d":"31,304,741"},{"v":7403219,"d":"7,403,219"},{"v":28523755,"d":"28,523,755"},{"v":131194,"d":"131,194"},{"v":170699,"d":"170,699"},{"v":2610287,"d":"2,610,287"},{"v":31.81537354719254,"d":"31.8"},{"$error":"#DIV/0!"},{"v":91.11640629769146,"d":"91.1"},{"$f":"Q11+Q46+Q47","v":{"v":55072,"d":"55,072"}},{"$f":"R11+R46+R47","v":{"v":96097,"d":"96,097"}}]
[null,"시  군  세",null,null,{"$f":"E31+E48","v":{"v":151430000,"d":"151,430,000"}},{"$f":"F31+F48","v":0},{"v":44556000,"d":"44,556,000"},{"v":77141890,"d":"77,141,890"},{"v":44701788,"d":"44,701,788"},{"v":67991720,"d":"67,991,720"},{"v":634895,"d":"634,895"},{"v":938858,"d":"938,858"},{"v":8211312,"d":"8,211,312"},{"v":44.899768870105,"d":"44.9"},{"$error":"#DIV/0!"},{"v":88.13851981070208,"d":"88.1"},{"$f":"Q31+Q48","v":{"v":244851,"d":"244,851"}},{"$f":"R31+R48","v":{"v":489805,"d":"489,805"}}]
["현\n\n\n\n\n년\n\n\n\n\n도","계",null,null,{"$f":"SUM(E11,E31)","v":{"v":239332000,"d":"239,332,000"}},0,{"v":51961069,"d":"51,961,069"},{"v":96645772,"d":"96,645,772"},{"v":51836285,"d":"51,836,285"},{"v":95990589,"d":"95,990,589"},15,15,{"v":655168,"d":"655,168"},{"v":40.10771188140324,"d":"40.1"},{"$error":"#DIV/0!"},{"v":99.32207794873841,"d":"99.3"},{"$f":"SUM(Q11,Q31)","v":{"v":99372,"d":"99,372"}},{"$f":"SUM(R11,R31)","v":{"v":166046,"d":"166,046"}}]
[null,"도\n\n\n\n세","소    계",null,{"$f":"SUM(E12,E13,E16,E19:E23,E24)","v":{"v":88902000,"d":"88,902,000"}},0,{"v":7275833,"d":"7,275,833"},{"v":28343839,"d":"28,343,839"},{"v":7285490,"d":"7,285,490"},{"v":28215584,"d":"28,215,584"},3,3,{"v":128252,"d":"128,252"},{"v":31.737850667026613,"d":"31.7"},{"$error":"#DIV/0!"},{"v":99.54750307465407,"d":"99.5"},{"$f":"SUM(Q12,Q13,Q16,Q19:Q23,Q24)","v":{"v":14962,"d":"14,962"}},{"$f":"SUM(R12,R13,R16,R19:R23,R24)","v":{"v":52706,"d":"52,706"}}]
[null,null,"취  득  세",null,{"v":54071000,"d":"54,071,000"},null,{"v":5622135,"d":"5,622,135"},{"v":20531847,"d":"20,531,847"},{"v":5633312,"d":"5,633,312"},{"v":20479344,"d":"20,479,344"},null,null,{"$f":"H12-J12-L12","v":{"v":52503,"d":"52,503"}},{"v":37.87491261489523,"d":"37.9"},{"$error":"#DIV/0!"},{"v":99.74428506115403,"d":"99.7"},{"v":5932,"d":"5,932"},{"v":31264,"d":"31,264"}]
[null,null,"등  록\n면허세","소     계",{"$f":"SUM(E14:E15)","v":{"v":6639000,"d":"6,639,000"}},0,{"v":508900,"d":"508,900"},{"v":2607026,"d":"2,607,026"},{"v":514426,"d":"514,426"},{"v":2547555,"d":"2,547,555"},0,0,{"v":59471,"d":"59,471"},{"v":38.372571170356984,"d":"38.4"},{"$error":"#DIV/0!"},{"v":97.71881830100658,"d":"97.7"},{"$f":"SUM(Q14:Q15)","v":{"v":2078,"d":"2,078"}},{"$f":"SUM(R14:R15)","v":{"v":3988,"d":"3,988"}}]
[{"$nulls":3},"등록분",{"v":5776000,"d":"5,776,000"},null,{"v":481433,"d":"481,433"},{"v":1766619,"d":"1,766,619"},{"v":481442,"d":"481,442"},{"v":1766613,"d":"1,766,613"},null,null,{"$f":"H14-J14-L14","v":6},{"v":30.585405124653743,"d":"30.6"},{"$error":"#DIV/0!"},{"v":99.99966036819484,"d":"100.0"},{"v":2078,"d":"2,078"},{"v":3489,"d":"3,489"}]
[{"$nulls":3},"면허분",{"v":863000,"d":"863,000"},null,{"v":27467,"d":"27,467"},{"v":840407,"d":"840,407"},{"v":32984,"d":"32,984"},{"v":780942,"d":"780,942"},null,null,{"$f":"H15-J15-L15","v":{"v":59465,"d":"59,465"}},{"v":90.49154113557358,"d":"90.5"},{"$error":"#DIV/0!"},{"v":92.92426169701109,"d":"92.9"},null,499]
[null,null,"지  역\n자  원\n시설세","소     계",{"$f":"SUM(E17:E18)","v":{"v":6733000,"d":"6,733,000"}},0,{"v":211740,"d":"211,740"},{"v":736922,"d":"736,922"},{"v":210018,"d":"210,018"},{"v":734687,"d":"734,687"},0,0,{"v":2235,"d":"2,235"},{"v":10.911733254121492,"d":"10.9"},{"$error":"#DIV/0!"},{"v":99.69671145657206,"d":"99.7"},{"$f":"SUM(Q17:Q18)","v":0},{"$f":"SUM(R17:R18)","v":0}]
[{"$nulls":3},"특정자원",{"v":1009000,"d":"1,009,000"},null,{"v":211740,"d":"211,740"},{"v":736904,"d":"736,904"},{"v":210018,"d":"210,018"},{"v":734669,"d":"734,669"},null,null,{"$f":"H17-J17-L17","v":{"v":2235,"d":"2,235"}},{"v":72.81159563924679,"d":"72.8"},{"$error":"#DIV/0!"},{"v":99.69670404828852,"d":"99.7"}]
[{"$nulls":3},"특정부동산",{"v":5724000,"d":"5,724,000"},null,null,18,null,18,null,null,0,{"v":3.1446540880503149E-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":9069,"d":"9,069"},{"v":35656,"d":"35,656"},{"v":9069,"d":"9,069"},{"v":35462,"d":"35,462"},null,null,194,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":99.45591204846309,"d":"99.5"},48,{"v":1148,"d":"1,148"}]
[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":923989,"d":"923,989"},{"v":4432388,"d":"4,432,388"},{"v":918665,"d":"918,665"},{"v":4418536,"d":"4,418,536"},3,3,{"v":13849,"d":"13,849"},{"v":20.590596020317815,"d":"20.6"},{"$error":"#DIV/0!"},{"v":99.6874822330536,"d":"99.7"},{"$f":"SUM(Q25:Q30)","v":{"v":6904,"d":"6,904"}},{"$f":"SUM(R25:R30)","v":{"v":16306,"d":"16,306"}}]
[{"$nulls":3},"취득세분",{"v":2385000,"d":"2,385,000"},null,{"v":354432,"d":"354,432"},{"v":1130606,"d":"1,130,606"},{"v":355408,"d":"355,408"},{"v":1129259,"d":"1,129,259"},null,null,{"$f":"H25-J25-L25","v":{"v":1347,"d":"1,347"}},{"v":47.3483857442348,"d":"47.3"},{"$error":"#DIV/0!"},{"v":99.88086035276656,"d":"99.9"},271,{"v":1235,"d":"1,235"}]
[{"$nulls":3},"등록면허세분",{"v":1789000,"d":"1,789,000"},null,{"v":79193,"d":"79,193"},{"v":295648,"d":"295,648"},{"v":79194,"d":"79,194"},{"v":295612,"d":"295,612"},null,null,36,{"v":16.52386808272778,"d":"16.5"},{"$error":"#DIV/0!"},{"v":99.98782335750622,"d":"100.0"},425,805]
[{"$nulls":3},"주민세분",{"v":85000,"d":"85,000"},null,null,240,null,240,null,null,0,{"v":0.2823529411764706,"d":"0.3"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[{"$nulls":3},"재산세분",{"v":3000000,"d":"3,000,000"},null,11,{"v":8857,"d":"8,857"},null,{"v":7906,"d":"7,906"},null,null,951,{"v":0.26353333333333334,"d":"0.3"},{"$error":"#DIV/0!"},{"v":89.26273004403296,"d":"89.3"}]
[{"$nulls":3},"자동차세분",{"v":5800000,"d":"5,800,000"},null,{"v":9024,"d":"9,024"},{"v":1160112,"d":"1,160,112"},{"v":2734,"d":"2,734"},{"v":1148594,"d":"1,148,594"},3,3,{"v":11515,"d":"11,515"},{"v":19.803344827586205,"d":"19.8"},{"$error":"#DIV/0!"},{"v":99.00716482546514,"d":"99.0"},{"v":6177,"d":"6,177"},{"v":14235,"d":"14,235"}]
[{"$nulls":3},"담배소비세분",{"v":8400000,"d":"8,400,000"},null,{"v":481329,"d":"481,329"},{"v":1836925,"d":"1,836,925"},{"v":481329,"d":"481,329"},{"v":1836925,"d":"1,836,925"},null,null,0,{"v":21.868154761904762,"d":"21.9"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"},31,31]
[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":44685236,"d":"44,685,236"},{"$f":"SUM(H32,H33,H34,H37:H44)","v":{"v":68301933,"d":"68,301,933"}},{"v":44550795,"d":"44,550,795"},{"v":67775005,"d":"67,775,005"},12,12,{"v":526916,"d":"526,916"},{"v":45.05418134680582,"d":"45.1"},{"$error":"#DIV/0!"},{"v":99.22853135064274,"d":"99.2"},{"$f":"SUM(Q32,Q33,Q34,Q37:Q44)","v":{"v":84410,"d":"84,410"}},{"$f":"SUM(R32,R33,R34,R37:R44)","v":{"v":113340,"d":"113,340"}}]
[null,null,"주  민  세",null,{"v":8550000,"d":"8,550,000"},null,{"v":554097,"d":"554,097"},{"v":2759405,"d":"2,759,405"},{"v":553994,"d":"553,994"},{"v":2750326,"d":"2,750,326"},null,null,{"$f":"H32-J32-L32","v":{"v":9079,"d":"9,079"}},{"v":32.16755555555555,"d":"32.2"},{"$error":"#DIV/0!"},{"v":99.67097979455716,"d":"99.7"}]
[null,null,"재  산  세",null,{"v":29500000,"d":"29,500,000"},null,68,{"v":62432,"d":"62,432"},null,{"v":56469,"d":"56,469"},null,null,{"$f":"H33-J33-L33","v":{"v":5963,"d":"5,963"}},{"v":0.19142033898305086,"d":"0.2"},{"$error":"#DIV/0!"},{"v":90.44880830343413,"d":"90.4"}]
[null,null,"자동 \n차세","소     계",{"$f":"SUM(E35:E36)","v":{"v":44980000,"d":"44,980,000"}},{"$f":"SUM(F35:F36)","v":0},{"v":1951391,"d":"1,951,391"},{"v":12260626,"d":"12,260,626"},{"v":1929688,"d":"1,929,688"},{"v":12220793,"d":"12,220,793"},12,12,{"v":39821,"d":"39,821"},{"v":27.16939306358381,"d":"27.2"},{"$error":"#DIV/0!"},{"v":99.67511446805408,"d":"99.7"},{"$f":"SUM(Q35:Q36)","v":{"v":21175,"d":"21,175"}},{"$f":"SUM(R35:R36)","v":{"v":49011,"d":"49,011"}}]
[{"$nulls":3},"자동차분",{"v":19600000,"d":"19,600,000"},null,{"v":32430,"d":"32,430"},{"v":4001254,"d":"4,001,254"},{"v":10727,"d":"10,727"},{"v":3961421,"d":"3,961,421"},12,12,{"$f":"H35-J35-L35","v":{"v":39821,"d":"39,821"}},{"v":20.211331632653064,"d":"20.2"},{"$error":"#DIV/0!"},{"v":99.00448709329626,"d":"99.0"},{"v":21175,"d":"21,175"},{"v":49011,"d":"49,011"}]
[{"$nulls":3},"주 행 분",{"v":25380000,"d":"25,380,000"},null,{"v":1918961,"d":"1,918,961"},{"v":8259372,"d":"8,259,372"},{"v":1918961,"d":"1,918,961"},{"v":8259372,"d":"8,259,372"},null,null,0,{"v":32.54283687943263,"d":"32.5"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"담배소비세",null,{"v":16900000,"d":"16,900,000"},null,{"v":1094188,"d":"1,094,188"},{"v":4030751,"d":"4,030,751"},{"v":1094188,"d":"1,094,188"},{"v":4030751,"d":"4,030,751"},null,null,0,{"v":23.850597633136093,"d":"23.9"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"},62,62]
[null,null,"지방소득세",null,{"v":50500000,"d":"50,500,000"},null,{"v":41085492,"d":"41,085,492"},{"v":49185270,"d":"49,185,270"},{"v":40972925,"d":"40,972,925"},{"v":48713217,"d":"48,713,217"},null,null,{"v":472053,"d":"472,053"},{"v":96.46181584158415,"d":"96.5"},{"$error":"#DIV/0!"},{"v":99.0402553447404,"d":"99.0"},{"v":63173,"d":"63,173"},{"v":64267,"d":"64,267"}]
[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",{"$nulls":4},{"v":3449,"d":"3,449"},null,{"v":3449,"d":"3,449"},null,null,0,{"$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(E46:E48)","v":{"v":1752000,"d":"1,752,000"}},{"$f":"SUM(F46:F48)","v":0},{"v":-159315,"d":"-159,315"},{"v":11800859,"d":"11,800,859"},{"v":268722,"d":"268,722"},{"v":524886,"d":"524,886"},{"v":766074,"d":"766,074"},{"v":1109542,"d":"1,109,542"},{"v":10166431,"d":"10,166,431"},{"v":29.959246575342462,"d":"30.0"},{"$error":"#DIV/0!"},{"v":4.4478626513544475,"d":"4.4"},{"$f":"SUM(Q46:Q48)","v":{"v":200551,"d":"200,551"}},{"$f":"SUM(R46:R48)","v":{"v":419856,"d":"419,856"}}]
[null,"도      세",null,null,{"v":340000,"d":"340,000"},null,{"v":-26566,"d":"-26,566"},{"v":1709336,"d":"1,709,336"},{"v":55058,"d":"55,058"},{"v":185301,"d":"185,301"},{"v":97477,"d":"97,477"},{"v":120251,"d":"120,251"},{"$f":"H46-J46-L46","v":{"v":1403784,"d":"1,403,784"}},{"v":54.500294117647066,"d":"54.5"},{"$error":"#DIV/0!"},{"v":10.840525209789064,"d":"10.8"},{"v":35931,"d":"35,931"},{"v":39084,"d":"39,084"}]
[null,"지방교육세",null,null,{"v":412000,"d":"412,000"},null,{"v":-3513,"d":"-3,513"},{"v":1251566,"d":"1,251,566"},{"v":62671,"d":"62,671"},{"v":122870,"d":"122,870"},{"v":33714,"d":"33,714"},{"v":50445,"d":"50,445"},{"$f":"H47-J47-L47","v":{"v":1078251,"d":"1,078,251"}},{"v":29.822815533980584,"d":"29.8"},{"$error":"#DIV/0!"},{"v":9.817300885450706,"d":"9.8"},{"v":4179,"d":"4,179"},{"v":4307,"d":"4,307"}]
[null,"시  군  세",null,null,{"v":1000000,"d":"1,000,000"},null,{"v":-129236,"d":"-129,236"},{"v":8839957,"d":"8,839,957"},{"v":150993,"d":"150,993"},{"v":216715,"d":"216,715"},{"v":634883,"d":"634,883"},{"v":938846,"d":"938,846"},{"$f":"H48-J48-L48","v":{"v":7684396,"d":"7,684,396"}},{"v":21.671499999999998,"d":"21.7"},{"$error":"#DIV/0!"},{"v":2.451539074228528,"d":"2.5"},{"v":160441,"d":"160,441"},{"v":376465,"d":"376,465"}]