{"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]]}
[{"$nulls":6},"2015년  7월분 지방세 징수실적 보고서 (2015 회계)"]
[]
[]
[{"$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":44786467,"d":"44,786,467"}},{"v":199986467,"d":"199,986,467"},{"v":44653185,"d":"44,653,185"},{"$f":"SUM(J8:J9)","v":{"v":185889246,"d":"185,889,246"}},316,{"v":1320052,"d":"1,320,052"},{"v":12777169,"d":"12,777,169"},{"$f":"+J7/E7*100","v":{"v":72.58916839786946,"d":"72.6"}},{"$f":"+J7/F7*100","v":{"$error":"#DIV/0!"}},{"$f":"+J7/H7*100","v":{"v":92.9509125234959,"d":"93.0"}},{"$f":"SUM(Q8:Q9)","v":{"v":958611,"d":"958,611"}},{"$f":"SUM(R8:R9)","v":{"v":2439438,"d":"2,439,438"}}]
[null,"도       세",null,null,{"$f":"E11+E46+E47","v":{"v":94154000,"d":"94,154,000"}},0,{"v":19571331,"d":"19,571,331"},{"v":69691122,"d":"69,691,122"},{"v":19502394,"d":"19,502,394"},{"v":66440022,"d":"66,440,022"},38,{"v":224263,"d":"224,263"},{"v":3026837,"d":"3,026,837"},{"v":70.5652675404125,"d":"70.6"},{"$error":"#DIV/0!"},{"v":95.3349868581539,"d":"95.3"},{"$f":"Q11+Q46+Q47","v":{"v":31777,"d":"31,777"}},{"$f":"R11+R46+R47","v":{"v":257121,"d":"257,121"}}]
[null,"시  군  세",null,null,{"$f":"E31+E48","v":{"v":161930000,"d":"161,930,000"}},{"$f":"F31+F48","v":0},{"v":25215136,"d":"25,215,136"},{"v":130295345,"d":"130,295,345"},{"v":25150791,"d":"25,150,791"},{"v":119449224,"d":"119,449,224"},278,{"v":1095789,"d":"1,095,789"},{"v":9750332,"d":"9,750,332"},{"v":73.76596307046255,"d":"73.8"},{"$error":"#DIV/0!"},{"v":91.67574175424302,"d":"91.7"},{"$f":"Q31+Q48","v":{"v":926834,"d":"926,834"}},{"$f":"R31+R48","v":{"v":2182317,"d":"2,182,317"}}]
["현\n\n\n\n\n년\n\n\n\n\n도","계",null,null,{"$f":"SUM(E11,E31)","v":{"v":254332000,"d":"254,332,000"}},0,{"v":44992367,"d":"44,992,367"},{"v":189057715,"d":"189,057,715"},{"v":44436579,"d":"44,436,579"},{"v":184828733,"d":"184,828,733"},0,180,{"v":4228802,"d":"4,228,802"},{"v":72.67222881902396,"d":"72.7"},{"$error":"#DIV/0!"},{"v":97.76312646114442,"d":"97.8"},{"$f":"SUM(Q11,Q31)","v":{"v":714343,"d":"714,343"}},{"$f":"SUM(R11,R31)","v":{"v":1056930,"d":"1,056,930"}}]
[null,"도\n\n\n\n세","소    계",null,{"$f":"SUM(E12,E13,E16,E19:E23,E24)","v":{"v":93402000,"d":"93,402,000"}},0,{"v":19567288,"d":"19,567,288"},{"v":66728723,"d":"66,728,723"},{"v":19402553,"d":"19,402,553"},{"v":65793923,"d":"65,793,923"},0,4,{"v":934796,"d":"934,796"},{"v":70.44166399006446,"d":"70.4"},{"$error":"#DIV/0!"},{"v":98.59910401702128,"d":"98.6"},{"$f":"SUM(Q12,Q13,Q16,Q19:Q23,Q24)","v":{"v":28765,"d":"28,765"}},{"$f":"SUM(R12,R13,R16,R19:R23,R24)","v":{"v":202622,"d":"202,622"}}]
[null,null,"취  득  세",null,{"v":54071000,"d":"54,071,000"},null,{"v":8091511,"d":"8,091,511"},{"v":40657860,"d":"40,657,860"},{"v":8096190,"d":"8,096,190"},{"v":40588366,"d":"40,588,366"},null,null,{"$f":"H12-J12-L12","v":{"v":69494,"d":"69,494"}},{"v":75.06494423998078,"d":"75.1"},{"$error":"#DIV/0!"},{"v":99.82907609992262,"d":"99.8"},{"v":12449,"d":"12,449"},{"v":142119,"d":"142,119"}]
[null,null,"등  록\n면허세","소     계",{"$f":"SUM(E14:E15)","v":{"v":6639000,"d":"6,639,000"}},0,{"v":730339,"d":"730,339"},{"v":4592253,"d":"4,592,253"},{"v":739392,"d":"739,392"},{"v":4564752,"d":"4,564,752"},0,0,{"v":27501,"d":"27,501"},{"v":68.75661997288748,"d":"68.8"},{"$error":"#DIV/0!"},{"v":99.40114362166021,"d":"99.4"},{"$f":"SUM(Q14:Q15)","v":{"v":5299,"d":"5,299"}},{"$f":"SUM(R14:R15)","v":{"v":13295,"d":"13,295"}}]
[{"$nulls":3},"등록분",{"v":5776000,"d":"5,776,000"},null,{"v":705814,"d":"705,814"},{"v":3684395,"d":"3,684,395"},{"v":705814,"d":"705,814"},{"v":3684395,"d":"3,684,395"},null,null,{"$f":"H14-J14-L14","v":0},{"v":63.788002077562325,"d":"63.8"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"},{"v":5299,"d":"5,299"},{"v":12674,"d":"12,674"}]
[{"$nulls":3},"면허분",{"v":863000,"d":"863,000"},null,{"v":24525,"d":"24,525"},{"v":907858,"d":"907,858"},{"v":33578,"d":"33,578"},{"v":880357,"d":"880,357"},null,null,{"$f":"H15-J15-L15","v":{"v":27501,"d":"27,501"}},{"v":102.01123986095017,"d":"102.0"},{"$error":"#DIV/0!"},{"v":96.97078177424223,"d":"97.0"},0,621]
[null,null,"지  역\n자  원\n시설세","소     계",{"$f":"SUM(E17:E18)","v":{"v":10733000,"d":"10,733,000"}},0,{"v":7558311,"d":"7,558,311"},{"v":8634331,"d":"8,634,331"},{"v":7217845,"d":"7,217,845"},{"v":8285743,"d":"8,285,743"},0,0,{"v":348588,"d":"348,588"},{"v":77.19876083108171,"d":"77.2"},{"$error":"#DIV/0!"},{"v":95.96276770024221,"d":"96.0"},{"$f":"SUM(Q17:Q18)","v":{"v":3114,"d":"3,114"}},{"$f":"SUM(R17:R18)","v":{"v":3114,"d":"3,114"}}]
[{"$nulls":3},"특정자원",{"v":1609000,"d":"1,609,000"},null,{"v":205553,"d":"205,553"},{"v":1273871,"d":"1,273,871"},{"v":204693,"d":"204,693"},{"v":1272514,"d":"1,272,514"},null,null,{"$f":"H17-J17-L17","v":{"v":1357,"d":"1,357"}},{"v":79.08725916718458,"d":"79.1"},{"$error":"#DIV/0!"},{"v":99.893474299988,"d":"99.9"}]
[{"$nulls":3},"특정부동산",{"v":9124000,"d":"9,124,000"},null,{"v":7352758,"d":"7,352,758"},{"v":7360460,"d":"7,360,460"},{"v":7013152,"d":"7,013,152"},{"v":7013229,"d":"7,013,229"},null,null,{"v":347231,"d":"347,231"},{"v":76.86572775098641,"d":"76.9"},{"$error":"#DIV/0!"},{"v":95.28248234485345,"d":"95.3"},{"v":3114,"d":"3,114"},{"v":3114,"d":"3,114"}]
[null,null,"지방소비세",{"$nulls":9},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"등  록  세",{"$nulls":3},{"v":9229,"d":"9,229"},{"v":223011,"d":"223,011"},{"v":9229,"d":"9,229"},{"v":222817,"d":"222,817"},null,null,194,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":99.91300877535188,"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":3177898,"d":"3,177,898"},{"v":12621268,"d":"12,621,268"},{"v":3339897,"d":"3,339,897"},{"v":12132245,"d":"12,132,245"},0,4,{"v":489019,"d":"489,019"},{"v":55.24953322100278,"d":"55.2"},{"$error":"#DIV/0!"},{"v":96.12540514946676,"d":"96.1"},{"$f":"SUM(Q25:Q30)","v":{"v":7903,"d":"7,903"}},{"$f":"SUM(R25:R30)","v":{"v":42946,"d":"42,946"}}]
[{"$nulls":3},"취득세분",{"v":2385000,"d":"2,385,000"},null,{"v":502145,"d":"502,145"},{"v":2388872,"d":"2,388,872"},{"v":502437,"d":"502,437"},{"v":2387634,"d":"2,387,634"},null,null,{"$f":"H25-J25-L25","v":{"v":1238,"d":"1,238"}},{"v":100.11044025157231,"d":"100.1"},{"$error":"#DIV/0!"},{"v":99.94817637780508,"d":"99.9"},452,{"v":9523,"d":"9,523"}]
[{"$nulls":3},"등록면허세분",{"v":1789000,"d":"1,789,000"},null,{"v":128009,"d":"128,009"},{"v":643648,"d":"643,648"},{"v":128008,"d":"128,008"},{"v":643613,"d":"643,613"},null,null,35,{"v":35.97613191727222,"d":"36.0"},{"$error":"#DIV/0!"},{"v":99.99456224520235,"d":"100.0"},{"v":1057,"d":"1,057"},{"v":2639,"d":"2,639"}]
[{"$nulls":3},"주민세분",{"v":85000,"d":"85,000"},null,155,395,135,375,null,null,20,{"v":0.4411764705882353,"d":"0.4"},{"$error":"#DIV/0!"},{"v":94.9367088607595,"d":"94.9"}]
[{"$nulls":3},"재산세분",{"v":3300000,"d":"3,300,000"},null,{"v":1790841,"d":"1,790,841"},{"v":1930534,"d":"1,930,534"},{"v":1624111,"d":"1,624,111"},{"v":1758092,"d":"1,758,092"},null,null,{"v":172442,"d":"172,442"},{"v":53.27551515151515,"d":"53.3"},{"$error":"#DIV/0!"},{"v":91.06765278415196,"d":"91.1"},135,135]
[{"$nulls":3},"자동차세분",{"v":6000000,"d":"6,000,000"},null,{"v":16728,"d":"16,728"},{"v":3788494,"d":"3,788,494"},{"v":345186,"d":"345,186"},{"v":3473206,"d":"3,473,206"},null,4,{"v":315284,"d":"315,284"},{"v":57.88676666666667,"d":"57.9"},{"$error":"#DIV/0!"},{"v":91.67774846680501,"d":"91.7"},{"v":6246,"d":"6,246"},{"v":30603,"d":"30,603"}]
[{"$nulls":3},"담배소비세분",{"v":8400000,"d":"8,400,000"},null,{"v":740020,"d":"740,020"},{"v":3869325,"d":"3,869,325"},{"v":740020,"d":"740,020"},{"v":3869325,"d":"3,869,325"},null,null,0,{"v":46.06339285714286,"d":"46.1"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"},13,46]
[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":25425079,"d":"25,425,079"},{"$f":"SUM(H32,H33,H34,H37:H44)","v":{"v":122328992,"d":"122,328,992"}},{"v":25034026,"d":"25,034,026"},{"v":119034810,"d":"119,034,810"},0,176,{"v":3294006,"d":"3,294,006"},{"v":73.9668240850059,"d":"74.0"},{"$error":"#DIV/0!"},{"v":97.30711260990363,"d":"97.3"},{"$f":"SUM(Q32,Q33,Q34,Q37:Q44)","v":{"v":685578,"d":"685,578"}},{"$f":"SUM(R32,R33,R34,R37:R44)","v":{"v":854308,"d":"854,308"}}]
[null,null,"주  민  세",null,{"v":8550000,"d":"8,550,000"},null,{"v":2684140,"d":"2,684,140"},{"v":6644960,"d":"6,644,960"},{"v":2693123,"d":"2,693,123"},{"v":6644657,"d":"6,644,657"},null,null,{"$f":"H32-J32-L32","v":303},{"v":77.71528654970761,"d":"77.7"},{"$error":"#DIV/0!"},{"v":99.99544015313862,"d":"100.0"},232,232]
[null,null,"재  산  세",null,{"v":33500000,"d":"33,500,000"},null,{"v":15096472,"d":"15,096,472"},{"v":15731640,"d":"15,731,640"},{"v":13677644,"d":"13,677,644"},{"v":14276096,"d":"14,276,096"},null,null,{"$f":"H33-J33-L33","v":{"v":1455544,"d":"1,455,544"}},{"v":42.61521194029851,"d":"42.6"},{"$error":"#DIV/0!"},{"v":90.7476652148155,"d":"90.7"},810,{"v":3349,"d":"3,349"}]
[null,null,"자동 \n차세","소     계",{"$f":"SUM(E35:E36)","v":{"v":44980000,"d":"44,980,000"}},{"$f":"SUM(F35:F36)","v":0},{"v":2411906,"d":"2,411,906"},{"v":29003191,"d":"29,003,191"},{"v":3600970,"d":"3,600,970"},{"v":27855983,"d":"27,855,983"},0,12,{"v":1147196,"d":"1,147,196"},{"v":61.929708759448644,"d":"61.9"},{"$error":"#DIV/0!"},{"v":96.04454558120862,"d":"96.0"},{"$f":"SUM(Q35:Q36)","v":{"v":26778,"d":"26,778"}},{"$f":"SUM(R35:R36)","v":{"v":110499,"d":"110,499"}}]
[{"$nulls":3},"자동차분",{"v":19600000,"d":"19,600,000"},null,{"v":54551,"d":"54,551"},{"v":13723661,"d":"13,723,661"},{"v":1243615,"d":"1,243,615"},{"v":12576453,"d":"12,576,453"},null,12,{"$f":"H35-J35-L35","v":{"v":1147196,"d":"1,147,196"}},{"v":64.16557653061224,"d":"64.2"},{"$error":"#DIV/0!"},{"v":91.64065623597085,"d":"91.6"},{"v":26778,"d":"26,778"},{"v":110499,"d":"110,499"}]
[{"$nulls":3},"주 행 분",{"v":25380000,"d":"25,380,000"},null,{"v":2357355,"d":"2,357,355"},{"v":15279530,"d":"15,279,530"},{"v":2357355,"d":"2,357,355"},{"v":15279530,"d":"15,279,530"},null,null,0,{"v":60.20303388494877,"d":"60.2"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"담배소비세",null,{"v":16900000,"d":"16,900,000"},null,{"v":1682259,"d":"1,682,259"},{"v":8651089,"d":"8,651,089"},{"v":1682259,"d":"1,682,259"},{"v":8651089,"d":"8,651,089"},null,null,0,{"v":51.189875739644975,"d":"51.2"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"},23,90]
[null,null,"지방소득세",null,{"v":57000000,"d":"57,000,000"},null,{"v":3550302,"d":"3,550,302"},{"v":62293610,"d":"62,293,610"},{"v":3380030,"d":"3,380,030"},{"v":61602483,"d":"61,602,483"},null,164,{"v":690963,"d":"690,963"},{"v":108.07453157894737,"d":"108.1"},{"$error":"#DIV/0!"},{"v":98.89053307393809,"d":"98.9"},{"v":657735,"d":"657,735"},{"v":740138,"d":"740,138"}]
[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",{"$nulls":4},{"v":4502,"d":"4,502"},0,{"v":4502,"d":"4,502"},null,null,0,{"$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"}},{"$f":"SUM(F46:F48)","v":0},{"v":-205900,"d":"-205,900"},{"v":10928752,"d":"10,928,752"},{"v":216606,"d":"216,606"},{"v":1060513,"d":"1,060,513"},316,{"v":1319872,"d":"1,319,872"},{"v":8548367,"d":"8,548,367"},{"v":60.531563926940635,"d":"60.5"},{"$error":"#DIV/0!"},{"v":9.703880186868547,"d":"9.7"},{"$f":"SUM(Q46:Q48)","v":{"v":244268,"d":"244,268"}},{"$f":"SUM(R46:R48)","v":{"v":1382508,"d":"1,382,508"}}]
[null,"도      세",null,null,{"v":340000,"d":"340,000"},null,{"v":3495,"d":"3,495"},{"v":1713037,"d":"1,713,037"},{"v":42373,"d":"42,373"},{"v":307026,"d":"307,026"},null,{"v":156647,"d":"156,647"},{"$f":"H46-J46-L46","v":{"v":1249364,"d":"1,249,364"}},{"v":90.30176470588235,"d":"90.3"},{"$error":"#DIV/0!"},{"v":17.922905342966907,"d":"17.9"},{"v":2122,"d":"2,122"},{"v":47269,"d":"47,269"}]
[null,"지방교육세",null,null,{"v":412000,"d":"412,000"},null,548,{"v":1249362,"d":"1,249,362"},{"v":57468,"d":"57,468"},{"v":339073,"d":"339,073"},38,{"v":67612,"d":"67,612"},{"$f":"H47-J47-L47","v":{"v":842677,"d":"842,677"}},{"v":82.2992718446602,"d":"82.3"},{"$error":"#DIV/0!"},{"v":27.139692098847252,"d":"27.1"},890,{"v":7230,"d":"7,230"}]
[null,"시  군  세",null,null,{"v":1000000,"d":"1,000,000"},null,{"v":-209943,"d":"-209,943"},{"v":7966353,"d":"7,966,353"},{"v":116765,"d":"116,765"},{"v":414414,"d":"414,414"},278,{"v":1095613,"d":"1,095,613"},{"$f":"H48-J48-L48","v":{"v":6456326,"d":"6,456,326"}},{"v":41.4414,"d":"41.4"},{"$error":"#DIV/0!"},{"v":5.202054189664957,"d":"5.2"},{"v":241256,"d":"241,256"},{"v":1328009,"d":"1,328,009"}]