{"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]]}
[{"$nulls":6},"2015년  6월분 지방세 징수실적 보고서 (2015 회계)"]
[]
[]
[{"$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,{"$f":"SUM(E8:E9)","v":{"v":256084000,"d":"256,084,000"}},0,{"$f":"SUM(G8:G9)","v":{"v":33727419,"d":"33,727,419"}},{"v":155200000,"d":"155,200,000"},{"v":32248012,"d":"32,248,012"},{"$f":"SUM(J8:J9)","v":{"v":141236061,"d":"141,236,061"}},{"v":14028,"d":"14,028"},{"v":1319736,"d":"1,319,736"},{"v":12644203,"d":"12,644,203"},{"$f":"+J7/E7*100","v":{"v":55.15223949953921,"d":"55.2"}},{"$f":"+J7/F7*100","v":{"$error":"#DIV/0!"}},{"$f":"+J7/H7*100","v":{"v":91.00261662371135,"d":"91.0"}},{"$f":"SUM(Q8:Q9)","v":{"v":310511,"d":"310,511"}},{"$f":"SUM(R8:R9)","v":{"v":1480827,"d":"1,480,827"}}]
[null,"도       세",null,null,{"$f":"E11+E46+E47","v":{"v":94154000,"d":"94,154,000"}},0,{"v":12471862,"d":"12,471,862"},{"v":50119792,"d":"50,119,792"},{"v":12446062,"d":"12,446,062"},{"v":46937628,"d":"46,937,628"},176,{"v":224225,"d":"224,225"},{"v":2957939,"d":"2,957,939"},{"v":49.85197442487839,"d":"49.9"},{"$error":"#DIV/0!"},{"v":93.65088346735358,"d":"93.7"},{"$f":"Q11+Q46+Q47","v":{"v":28784,"d":"28,784"}},{"$f":"R11+R46+R47","v":{"v":225345,"d":"225,345"}}]
[null,"시  군  세",null,null,{"$f":"E31+E48","v":{"v":161930000,"d":"161,930,000"}},{"$f":"F31+F48","v":0},{"v":21255557,"d":"21,255,557"},{"v":105080208,"d":"105,080,208"},{"v":19801950,"d":"19,801,950"},{"v":94298433,"d":"94,298,433"},{"v":13852,"d":"13,852"},{"v":1095511,"d":"1,095,511"},{"v":9686264,"d":"9,686,264"},{"v":58.23407212993269,"d":"58.2"},{"$error":"#DIV/0!"},{"v":89.73948072124105,"d":"89.7"},{"$f":"Q31+Q48","v":{"v":281727,"d":"281,727"}},{"$f":"R31+R48","v":{"v":1255482,"d":"1,255,482"}}]
["현\n\n\n\n\n년\n\n\n\n\n도","계",null,null,{"$f":"SUM(E11,E31)","v":{"v":254332000,"d":"254,332,000"}},0,{"v":33958813,"d":"33,958,813"},{"v":144065348,"d":"144,065,348"},{"v":31958064,"d":"31,958,064"},{"v":140392154,"d":"140,392,154"},0,180,{"v":3673014,"d":"3,673,014"},{"v":55.20034993630373,"d":"55.2"},{"$error":"#DIV/0!"},{"v":97.45032788870228,"d":"97.5"},{"$f":"SUM(Q11,Q31)","v":{"v":48347,"d":"48,347"}},{"$f":"SUM(R11,R31)","v":{"v":342587,"d":"342,587"}}]
[null,"도\n\n\n\n세","소    계",null,{"$f":"SUM(E12,E13,E16,E19:E23,E24)","v":{"v":93402000,"d":"93,402,000"}},0,{"v":12470204,"d":"12,470,204"},{"v":47161435,"d":"47,161,435"},{"v":12308374,"d":"12,308,374"},{"v":46391370,"d":"46,391,370"},0,4,{"v":770061,"d":"770,061"},{"v":49.6684974625811,"d":"49.7"},{"$error":"#DIV/0!"},{"v":98.36717224571305,"d":"98.4"},{"$f":"SUM(Q12,Q13,Q16,Q19:Q23,Q24)","v":{"v":23493,"d":"23,493"}},{"$f":"SUM(R12,R13,R16,R19:R23,R24)","v":{"v":173857,"d":"173,857"}}]
[null,null,"취  득  세",null,{"v":54071000,"d":"54,071,000"},null,{"v":6993061,"d":"6,993,061"},{"v":32566349,"d":"32,566,349"},{"v":7127318,"d":"7,127,318"},{"v":32492176,"d":"32,492,176"},null,null,{"$f":"H12-J12-L12","v":{"v":74173,"d":"74,173"}},{"v":60.09168685617059,"d":"60.1"},{"$error":"#DIV/0!"},{"v":99.77224035767719,"d":"99.8"},{"v":17150,"d":"17,150"},{"v":129671,"d":"129,671"}]
[null,null,"등  록\n면허세","소     계",{"$f":"SUM(E14:E15)","v":{"v":6639000,"d":"6,639,000"}},0,{"v":772495,"d":"772,495"},{"v":3861914,"d":"3,861,914"},{"v":789648,"d":"789,648"},{"v":3825360,"d":"3,825,360"},0,0,{"v":36554,"d":"36,554"},{"v":57.619521012200636,"d":"57.6"},{"$error":"#DIV/0!"},{"v":99.05347452066515,"d":"99.1"},{"$f":"SUM(Q14:Q15)","v":410},{"$f":"SUM(R14:R15)","v":{"v":7995,"d":"7,995"}}]
[{"$nulls":3},"등록분",{"v":5776000,"d":"5,776,000"},null,{"v":749086,"d":"749,086"},{"v":2978581,"d":"2,978,581"},{"v":749438,"d":"749,438"},{"v":2978581,"d":"2,978,581"},null,null,{"$f":"H14-J14-L14","v":0},{"v":51.568230609418286,"d":"51.6"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"},387,{"v":7374,"d":"7,374"}]
[{"$nulls":3},"면허분",{"v":863000,"d":"863,000"},null,{"v":23409,"d":"23,409"},{"v":883333,"d":"883,333"},{"v":40210,"d":"40,210"},{"v":846779,"d":"846,779"},null,null,{"$f":"H15-J15-L15","v":{"v":36554,"d":"36,554"}},{"v":98.12039397450754,"d":"98.1"},{"$error":"#DIV/0!"},{"v":95.86180975917348,"d":"95.9"},23,621]
[null,null,"지  역\n자  원\n시설세","소     계",{"$f":"SUM(E17:E18)","v":{"v":10733000,"d":"10,733,000"}},0,{"v":248565,"d":"248,565"},{"v":1076019,"d":"1,076,019"},{"v":248431,"d":"248,431"},{"v":1067898,"d":"1,067,898"},0,0,{"v":8121,"d":"8,121"},{"v":9.949669244386472,"d":"9.9"},{"$error":"#DIV/0!"},{"v":99.24527355000237,"d":"99.2"},{"$f":"SUM(Q17:Q18)","v":0},{"$f":"SUM(R17:R18)","v":0}]
[{"$nulls":3},"특정자원",{"v":1609000,"d":"1,609,000"},null,{"v":247526,"d":"247,526"},{"v":1068318,"d":"1,068,318"},{"v":248373,"d":"248,373"},{"v":1067821,"d":"1,067,821"},null,null,{"$f":"H17-J17-L17","v":497},{"v":66.36550652579241,"d":"66.4"},{"$error":"#DIV/0!"},{"v":99.95347827145102,"d":"100.0"}]
[{"$nulls":3},"특정부동산",{"v":9124000,"d":"9,124,000"},null,{"v":1039,"d":"1,039"},{"v":7701,"d":"7,701"},58,77,null,null,{"v":7624,"d":"7,624"},{"v":8.4392810170977632E-4,"d":"0.0"},{"$error":"#DIV/0!"},{"v":0.9998701467341904,"d":"1.0"}]
[null,null,"지방소비세",{"$nulls":9},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"등  록  세",{"$nulls":3},{"v":4707,"d":"4,707"},{"v":213783,"d":"213,783"},{"v":173894,"d":"173,894"},{"v":213589,"d":"213,589"},null,null,194,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":99.90925377602522,"d":"99.9"},null,{"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",{"$f":"SUM(E25:E30)","v":{"v":21959000,"d":"21,959,000"}},{"$f":"SUM(F25:F30)","v":0},{"v":4451376,"d":"4,451,376"},{"v":9443370,"d":"9,443,370"},{"v":3969083,"d":"3,969,083"},{"v":8792347,"d":"8,792,347"},0,4,{"v":651019,"d":"651,019"},{"v":40.03983332574343,"d":"40.0"},{"$error":"#DIV/0!"},{"v":93.10603100376242,"d":"93.1"},{"$f":"SUM(Q25:Q30)","v":{"v":5933,"d":"5,933"}},{"$f":"SUM(R25:R30)","v":{"v":35043,"d":"35,043"}}]
[{"$nulls":3},"취득세분",{"v":2385000,"d":"2,385,000"},null,{"v":436500,"d":"436,500"},{"v":1886727,"d":"1,886,727"},{"v":473056,"d":"473,056"},{"v":1885197,"d":"1,885,197"},null,null,{"$f":"H25-J25-L25","v":{"v":1530,"d":"1,530"}},{"v":79.04389937106919,"d":"79.0"},{"$error":"#DIV/0!"},{"v":99.91890718689032,"d":"99.9"},{"v":1086,"d":"1,086"},{"v":9071,"d":"9,071"}]
[{"$nulls":3},"등록면허세분",{"v":1789000,"d":"1,789,000"},null,{"v":137064,"d":"137,064"},{"v":515639,"d":"515,639"},{"v":137134,"d":"137,134"},{"v":515604,"d":"515,604"},null,null,35,{"v":28.820793739519285,"d":"28.8"},{"$error":"#DIV/0!"},{"v":99.99321230550831,"d":"100.0"},77,{"v":1582,"d":"1,582"}]
[{"$nulls":3},"주민세분",{"v":85000,"d":"85,000"},null,null,240,null,240,null,null,0,{"v":0.2823529411764706,"d":"0.3"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[{"$nulls":3},"재산세분",{"v":3300000,"d":"3,300,000"},null,{"v":5931,"d":"5,931"},{"v":139693,"d":"139,693"},{"v":110163,"d":"110,163"},{"v":133981,"d":"133,981"},null,null,{"v":5712,"d":"5,712"},{"v":4.060030303030302,"d":"4.1"},{"$error":"#DIV/0!"},{"v":95.91103348056095,"d":"95.9"}]
[{"$nulls":3},"자동차세분",{"v":6000000,"d":"6,000,000"},null,{"v":2597093,"d":"2,597,093"},{"v":3771766,"d":"3,771,766"},{"v":1973942,"d":"1,973,942"},{"v":3128020,"d":"3,128,020"},null,4,{"v":643742,"d":"643,742"},{"v":52.13366666666667,"d":"52.1"},{"$error":"#DIV/0!"},{"v":82.9325042963959,"d":"82.9"},{"v":4768,"d":"4,768"},{"v":24357,"d":"24,357"}]
[{"$nulls":3},"담배소비세분",{"v":8400000,"d":"8,400,000"},null,{"v":1274788,"d":"1,274,788"},{"v":3129305,"d":"3,129,305"},{"v":1274788,"d":"1,274,788"},{"v":3129305,"d":"3,129,305"},null,null,0,{"v":37.25363095238095,"d":"37.3"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"},2,33]
[null,"시\n\n\n군\n\n\n세","소    계",null,{"$f":"SUM(E32,E33,E34,E37:E44)","v":{"v":160930000,"d":"160,930,000"}},{"$f":"SUM(F32,F33,F34,F37:F44)","v":0},{"v":21488609,"d":"21,488,609"},{"$f":"SUM(H32,H33,H34,H37:H44)","v":{"v":96903913,"d":"96,903,913"}},{"v":19649690,"d":"19,649,690"},{"v":94000784,"d":"94,000,784"},0,176,{"v":2902953,"d":"2,902,953"},{"v":58.410976200832664,"d":"58.4"},{"$error":"#DIV/0!"},{"v":97.00411581934777,"d":"97.0"},{"$f":"SUM(Q32,Q33,Q34,Q37:Q44)","v":{"v":24854,"d":"24,854"}},{"$f":"SUM(R32,R33,R34,R37:R44)","v":{"v":168730,"d":"168,730"}}]
[null,null,"주  민  세",null,{"v":8550000,"d":"8,550,000"},null,{"v":530952,"d":"530,952"},{"v":3960820,"d":"3,960,820"},{"v":531429,"d":"531,429"},{"v":3951534,"d":"3,951,534"},null,null,{"$f":"H32-J32-L32","v":{"v":9286,"d":"9,286"}},{"v":46.21677192982456,"d":"46.2"},{"$error":"#DIV/0!"},{"v":99.76555359748738,"d":"99.8"}]
[null,null,"재  산  세",null,{"v":33500000,"d":"33,500,000"},null,{"v":50646,"d":"50,646"},{"v":635169,"d":"635,169"},{"v":479797,"d":"479,797"},{"v":598452,"d":"598,452"},null,null,{"$f":"H33-J33-L33","v":{"v":36717,"d":"36,717"}},{"v":1.786423880597015,"d":"1.8"},{"$error":"#DIV/0!"},{"v":94.21933375211951,"d":"94.2"},{"v":2539,"d":"2,539"},{"v":2539,"d":"2,539"}]
[null,null,"자동 \n차세","소     계",{"$f":"SUM(E35:E36)","v":{"v":44980000,"d":"44,980,000"}},{"$f":"SUM(F35:F36)","v":0},{"v":11972250,"d":"11,972,250"},{"v":26591285,"d":"26,591,285"},{"v":9707748,"d":"9,707,748"},{"v":24255013,"d":"24,255,013"},0,12,{"v":2336260,"d":"2,336,260"},{"v":53.923995108937305,"d":"53.9"},{"$error":"#DIV/0!"},{"v":91.21414403252795,"d":"91.2"},{"$f":"SUM(Q35:Q36)","v":{"v":16505,"d":"16,505"}},{"$f":"SUM(R35:R36)","v":{"v":83721,"d":"83,721"}}]
[{"$nulls":3},"자동차분",{"v":19600000,"d":"19,600,000"},null,{"v":9593986,"d":"9,593,986"},{"v":13647480,"d":"13,647,480"},{"v":7335204,"d":"7,335,204"},{"v":11316928,"d":"11,316,928"},null,12,{"$f":"H35-J35-L35","v":{"v":2330540,"d":"2,330,540"}},{"v":57.739428571428576,"d":"57.7"},{"$error":"#DIV/0!"},{"v":82.9232063355286,"d":"82.9"},{"v":16505,"d":"16,505"},{"v":83721,"d":"83,721"}]
[{"$nulls":3},"주 행 분",{"v":25380000,"d":"25,380,000"},null,{"v":2378264,"d":"2,378,264"},{"v":12943805,"d":"12,943,805"},{"v":2372544,"d":"2,372,544"},{"v":12938085,"d":"12,938,085"},null,null,{"v":5720,"d":"5,720"},{"v":50.97748226950355,"d":"51.0"},{"$error":"#DIV/0!"},{"v":99.95580897579963,"d":"100.0"}]
[null,null,"담배소비세",null,{"v":16900000,"d":"16,900,000"},null,{"v":2897997,"d":"2,897,997"},{"v":6968829,"d":"6,968,829"},{"v":2897997,"d":"2,897,997"},{"v":6968829,"d":"6,968,829"},null,null,0,{"v":41.23567455621302,"d":"41.2"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"},5,67]
[null,null,"지방소득세",null,{"v":57000000,"d":"57,000,000"},null,{"v":6036764,"d":"6,036,764"},{"v":58743308,"d":"58,743,308"},{"v":6031665,"d":"6,031,665"},{"v":58222454,"d":"58,222,454"},null,164,{"v":520690,"d":"520,690"},{"v":102.14465614035089,"d":"102.1"},{"$error":"#DIV/0!"},{"v":99.11333900365298,"d":"99.1"},{"v":5805,"d":"5,805"},{"v":82403,"d":"82,403"}]
[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",{"$nulls":4},{"v":4502,"d":"4,502"},{"v":1054,"d":"1,054"},{"v":4502,"d":"4,502"},null,null,0,{"$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"}},{"$f":"SUM(F46:F48)","v":0},{"v":-231394,"d":"-231,394"},{"v":11134652,"d":"11,134,652"},{"v":289948,"d":"289,948"},{"v":843907,"d":"843,907"},{"v":14028,"d":"14,028"},{"v":1319556,"d":"1,319,556"},{"v":8971189,"d":"8,971,189"},{"v":48.16820776255708,"d":"48.2"},{"$error":"#DIV/0!"},{"v":7.579105301180494,"d":"7.6"},{"$f":"SUM(Q46:Q48)","v":{"v":262164,"d":"262,164"}},{"$f":"SUM(R46:R48)","v":{"v":1138240,"d":"1,138,240"}}]
[null,"도      세",null,null,{"v":340000,"d":"340,000"},null,{"v":1770,"d":"1,770"},{"v":1709543,"d":"1,709,543"},{"v":48460,"d":"48,460"},{"v":264654,"d":"264,654"},null,{"v":156647,"d":"156,647"},{"$f":"H46-J46-L46","v":{"v":1288242,"d":"1,288,242"}},{"v":77.83941176470589,"d":"77.8"},{"$error":"#DIV/0!"},{"v":15.480979419646069,"d":"15.5"},{"v":4500,"d":"4,500"},{"v":45147,"d":"45,147"}]
[null,"지방교육세",null,null,{"v":412000,"d":"412,000"},null,-112,{"v":1248814,"d":"1,248,814"},{"v":89228,"d":"89,228"},{"v":281604,"d":"281,604"},176,{"v":67574,"d":"67,574"},{"$f":"H47-J47-L47","v":{"v":899636,"d":"899,636"}},{"v":68.35048543689321,"d":"68.4"},{"$error":"#DIV/0!"},{"v":22.549715169753064,"d":"22.5"},791,{"v":6341,"d":"6,341"}]
[null,"시  군  세",null,null,{"v":1000000,"d":"1,000,000"},null,{"v":-233052,"d":"-233,052"},{"v":8176295,"d":"8,176,295"},{"v":152260,"d":"152,260"},{"v":297649,"d":"297,649"},{"v":13852,"d":"13,852"},{"v":1095335,"d":"1,095,335"},{"$f":"H48-J48-L48","v":{"v":6783311,"d":"6,783,311"}},{"v":29.7649,"d":"29.8"},{"$error":"#DIV/0!"},{"v":3.64038968750516,"d":"3.6"},{"v":256873,"d":"256,873"},{"v":1086752,"d":"1,086,752"}]