{"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]]}
[{"$nulls":6},"2016년  5월분 지방세 징수실적 보고서 (2016 회계)"]
[]
[]
[{"$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,{"$f":"SUM(E8:E9)","v":{"v":244230000,"d":"244,230,000"}},0,{"$f":"SUM(G8:G9)","v":{"v":69543398,"d":"69,543,398"}},{"v":197029139,"d":"197,029,139"},{"v":69753448,"d":"69,753,448"},{"$f":"SUM(J8:J9)","v":{"v":187698350,"d":"187,698,350"}},{"v":108199,"d":"108,199"},{"v":570759,"d":"570,759"},{"v":8760030,"d":"8,760,030"},{"$f":"+J7/E7*100","v":{"v":76.85310977357409,"d":"76.9"}},{"$f":"+J7/F7*100","v":{"$error":"#DIV/0!"}},{"$f":"+J7/H7*100","v":{"v":95.26425936419486,"d":"95.3"}},{"$f":"SUM(Q8:Q9)","v":{"v":772712,"d":"772,712"}},{"$f":"SUM(R8:R9)","v":{"v":4326711,"d":"4,326,711"}}]
[null,"도       세",null,null,{"$f":"E11+E46+E47","v":{"v":79180000,"d":"79,180,000"}},0,{"v":10019173,"d":"10,019,173"},{"v":58865999,"d":"58,865,999"},{"v":9967324,"d":"9,967,324"},{"v":56524493,"d":"56,524,493"},{"v":2396,"d":"2,396"},{"v":71559,"d":"71,559"},{"v":2269947,"d":"2,269,947"},{"v":71.38733644859812,"d":"71.4"},{"$error":"#DIV/0!"},{"v":96.02231162338721,"d":"96.0"},{"$f":"Q11+Q46+Q47","v":{"v":29890,"d":"29,890"}},{"$f":"R11+R46+R47","v":{"v":1495723,"d":"1,495,723"}}]
[null,"시  군  세",null,null,{"$f":"E31+E48","v":{"v":165050000,"d":"165,050,000"}},{"$f":"F31+F48","v":0},{"v":59524225,"d":"59,524,225"},{"v":138163140,"d":"138,163,140"},{"v":59786124,"d":"59,786,124"},{"v":131173857,"d":"131,173,857"},{"v":105803,"d":"105,803"},{"v":499200,"d":"499,200"},{"v":6490083,"d":"6,490,083"},{"v":79.47522387155408,"d":"79.5"},{"$error":"#DIV/0!"},{"v":94.94128245782485,"d":"94.9"},{"$f":"Q31+Q48","v":{"v":742822,"d":"742,822"}},{"$f":"R31+R48","v":{"v":2830988,"d":"2,830,988"}}]
["현\n\n\n\n\n년\n\n\n\n\n도","계",null,null,{"$f":"SUM(E11,E31)","v":{"v":242980000,"d":"242,980,000"}},0,{"v":69636791,"d":"69,636,791"},{"v":189099359,"d":"189,099,359"},{"v":69530069,"d":"69,530,069"},{"v":188021253,"d":"188,021,253"},0,20,{"v":1078086,"d":"1,078,086"},{"v":77.38137007161083,"d":"77.4"},{"$error":"#DIV/0!"},{"v":99.42987326572587,"d":"99.4"},{"$f":"SUM(Q11,Q31)","v":{"v":741118,"d":"741,118"}},{"$f":"SUM(R11,R31)","v":{"v":1122362,"d":"1,122,362"}}]
[null,"도\n\n\n\n세","소    계",null,{"$f":"SUM(E12,E13,E16,E19:E23,E24)","v":{"v":78430000,"d":"78,430,000"}},0,{"v":10012850,"d":"10,012,850"},{"v":57648540,"d":"57,648,540"},{"v":9916750,"d":"9,916,750"},{"v":57308439,"d":"57,308,439"},0,20,{"v":340081,"d":"340,081"},{"v":73.06953844192273,"d":"73.1"},{"$error":"#DIV/0!"},{"v":99.41004403580732,"d":"99.4"},{"$f":"SUM(Q12,Q13,Q16,Q19:Q23,Q24)","v":{"v":27408,"d":"27,408"}},{"$f":"SUM(R12,R13,R16,R19:R23,R24)","v":{"v":115156,"d":"115,156"}}]
[null,null,"취  득  세",null,{"v":41200000,"d":"41,200,000"},null,{"v":7121895,"d":"7,121,895"},{"v":44893610,"d":"44,893,610"},{"v":7003716,"d":"7,003,716"},{"v":44618659,"d":"44,618,659"},null,null,{"$f":"H12-J12-L12","v":{"v":274951,"d":"274,951"}},{"v":108.29771601941746,"d":"108.3"},{"$error":"#DIV/0!"},{"v":99.38754980942723,"d":"99.4"},{"v":19137,"d":"19,137"},{"v":78360,"d":"78,360"}]
[null,null,"등  록\n면허세","소     계",{"$f":"SUM(E14:E15)","v":{"v":6500000,"d":"6,500,000"}},0,{"v":492242,"d":"492,242"},{"v":3367263,"d":"3,367,263"},{"v":498651,"d":"498,651"},{"v":3335225,"d":"3,335,225"},0,20,{"v":32018,"d":"32,018"},{"v":51.31115384615384,"d":"51.3"},{"$error":"#DIV/0!"},{"v":99.04854476766442,"d":"99.0"},{"$f":"SUM(Q14:Q15)","v":{"v":1863,"d":"1,863"}},{"$f":"SUM(R14:R15)","v":{"v":9641,"d":"9,641"}}]
[{"$nulls":3},"등록분",{"v":5550000,"d":"5,550,000"},null,{"v":464874,"d":"464,874"},{"v":2444598,"d":"2,444,598"},{"v":464874,"d":"464,874"},{"v":2444597,"d":"2,444,597"},null,null,{"$f":"H14-J14-L14","v":1},{"v":44.04679279279279,"d":"44.0"},{"$error":"#DIV/0!"},{"v":99.99995909347876,"d":"100.0"},{"v":1863,"d":"1,863"},{"v":9159,"d":"9,159"}]
[{"$nulls":3},"면허분",{"v":950000,"d":"950,000"},null,{"v":27368,"d":"27,368"},{"v":922665,"d":"922,665"},{"v":33777,"d":"33,777"},{"v":890628,"d":"890,628"},0,20,{"$f":"H15-J15-L15","v":{"v":32017,"d":"32,017"}},{"v":93.75031578947369,"d":"93.8"},{"$error":"#DIV/0!"},{"v":96.52777551982572,"d":"96.5"},null,482]
[null,null,"지  역\n자  원\n시설세","소     계",{"$f":"SUM(E17:E18)","v":{"v":9200000,"d":"9,200,000"}},0,{"v":311234,"d":"311,234"},{"v":1004287,"d":"1,004,287"},{"v":318485,"d":"318,485"},{"v":1003744,"d":"1,003,744"},0,0,543,{"v":10.910260869565217,"d":"10.9"},{"$error":"#DIV/0!"},{"v":99.94593179041449,"d":"99.9"},{"$f":"SUM(Q17:Q18)","v":0},{"$f":"SUM(R17:R18)","v":0}]
[{"$nulls":3},"특정자원",{"v":2035000,"d":"2,035,000"},null,{"v":311220,"d":"311,220"},{"v":1001329,"d":"1,001,329"},{"v":318347,"d":"318,347"},{"v":1000786,"d":"1,000,786"},null,null,{"$f":"H17-J17-L17","v":543},{"v":49.17867321867322,"d":"49.2"},{"$error":"#DIV/0!"},{"v":99.9457720689204,"d":"99.9"}]
[{"$nulls":3},"특정부동산",{"v":7165000,"d":"7,165,000"},null,14,{"v":2958,"d":"2,958"},138,{"v":2958,"d":"2,958"},null,null,0,{"v":0.04128401953942777,"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":8459,"d":"8,459"},{"v":35860,"d":"35,860"},{"v":8459,"d":"8,459"},{"v":35860,"d":"35,860"},null,null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"},null,{"v":1421,"d":"1,421"}]
[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",{"$f":"SUM(E25:E30)","v":{"v":21530000,"d":"21,530,000"}},{"$f":"SUM(F25:F30)","v":0},{"v":2079020,"d":"2,079,020"},{"v":8347520,"d":"8,347,520"},{"v":2087439,"d":"2,087,439"},{"v":8314951,"d":"8,314,951"},0,0,{"v":32569,"d":"32,569"},{"v":38.620301904319554,"d":"38.6"},{"$error":"#DIV/0!"},{"v":99.60983621482788,"d":"99.6"},{"$f":"SUM(Q25:Q30)","v":{"v":6408,"d":"6,408"}},{"$f":"SUM(R25:R30)","v":{"v":25734,"d":"25,734"}}]
[{"$nulls":3},"취득세분",{"v":2456000,"d":"2,456,000"},null,{"v":404797,"d":"404,797"},{"v":2718924,"d":"2,718,924"},{"v":396345,"d":"396,345"},{"v":2702120,"d":"2,702,120"},null,null,{"$f":"H25-J25-L25","v":{"v":16804,"d":"16,804"}},{"v":110.0211726384365,"d":"110.0"},{"$error":"#DIV/0!"},{"v":99.38196139355128,"d":"99.4"},{"v":1601,"d":"1,601"},{"v":4248,"d":"4,248"}]
[{"$nulls":3},"등록면허세분",{"v":1789000,"d":"1,789,000"},null,{"v":74935,"d":"74,935"},{"v":405564,"d":"405,564"},{"v":74935,"d":"74,935"},{"v":405562,"d":"405,562"},null,null,2,{"v":22.669759642258246,"d":"22.7"},{"$error":"#DIV/0!"},{"v":99.99950685958319,"d":"100.0"},258,{"v":1088,"d":"1,088"}]
[{"$nulls":3},"주민세분",{"v":85000,"d":"85,000"},null,155,591,215,586,null,null,5,{"v":0.6894117647058823,"d":"0.7"},{"$error":"#DIV/0!"},{"v":99.15397631133672,"d":"99.2"}]
[{"$nulls":3},"재산세분",{"v":3000000,"d":"3,000,000"},null,49,{"v":19369,"d":"19,369"},{"v":17664,"d":"17,664"},{"v":19338,"d":"19,338"},null,null,31,{"v":0.6446000000000001,"d":"0.6"},{"$error":"#DIV/0!"},{"v":99.83995043626413,"d":"99.8"}]
[{"$nulls":3},"자동차세분",{"v":5800000,"d":"5,800,000"},null,{"v":14416,"d":"14,416"},{"v":1392924,"d":"1,392,924"},{"v":13612,"d":"13,612"},{"v":1377197,"d":"1,377,197"},null,null,{"v":15727,"d":"15,727"},{"v":23.744775862068966,"d":"23.7"},{"$error":"#DIV/0!"},{"v":98.87093624634223,"d":"98.9"},{"v":4549,"d":"4,549"},{"v":20398,"d":"20,398"}]
[{"$nulls":3},"담배소비세분",{"v":8400000,"d":"8,400,000"},null,{"v":1584668,"d":"1,584,668"},{"v":3810148,"d":"3,810,148"},{"v":1584668,"d":"1,584,668"},{"v":3810148,"d":"3,810,148"},null,null,0,{"v":45.35890476190476,"d":"45.4"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,"시\n\n\n군\n\n\n세","소    계",null,{"$f":"SUM(E32,E33,E34,E37:E44)","v":{"v":164550000,"d":"164,550,000"}},{"$f":"SUM(F32,F33,F34,F37:F44)","v":0},{"v":59623941,"d":"59,623,941"},{"$f":"SUM(H32,H33,H34,H37:H44)","v":{"v":131450819,"d":"131,450,819"}},{"v":59613319,"d":"59,613,319"},{"v":130712814,"d":"130,712,814"},0,0,{"v":738005,"d":"738,005"},{"v":79.4365323609845,"d":"79.4"},{"$error":"#DIV/0!"},{"v":99.43856949267087,"d":"99.4"},{"$f":"SUM(Q32,Q33,Q34,Q37:Q44)","v":{"v":713710,"d":"713,710"}},{"$f":"SUM(R32,R33,R34,R37:R44)","v":{"v":1007206,"d":"1,007,206"}}]
[null,null,"주  민  세",null,{"v":10050000,"d":"10,050,000"},null,{"v":941762,"d":"941,762"},{"v":4602408,"d":"4,602,408"},{"v":899315,"d":"899,315"},{"v":4545391,"d":"4,545,391"},null,null,{"$f":"H32-J32-L32","v":{"v":57017,"d":"57,017"}},{"v":45.227771144278606,"d":"45.2"},{"$error":"#DIV/0!"},{"v":98.76114851182251,"d":"98.8"}]
[null,null,"재  산  세",null,{"v":31000000,"d":"31,000,000"},null,248,{"v":98585,"d":"98,585"},{"v":88489,"d":"88,489"},{"v":98416,"d":"98,416"},null,null,{"$f":"H33-J33-L33","v":169},{"v":0.3174709677419355,"d":"0.3"},{"$error":"#DIV/0!"},{"v":99.82857432672313,"d":"99.8"}]
[null,null,"자동 \n차세","소     계",{"$f":"SUM(E35:E36)","v":{"v":44200000,"d":"44,200,000"}},{"$f":"SUM(F35:F36)","v":0},{"v":3600711,"d":"3,600,711"},{"v":20724454,"d":"20,724,454"},{"v":3596314,"d":"3,596,314"},{"$f":"SUM(J35:J36)","v":{"v":20668509,"d":"20,668,509"}},0,0,{"v":55945,"d":"55,945"},{"v":46.76133257918552,"d":"46.8"},{"$error":"#DIV/0!"},{"v":99.73005320188412,"d":"99.7"},{"$f":"SUM(Q35:Q36)","v":{"v":15641,"d":"15,641"}},{"$f":"SUM(R35:R36)","v":{"v":70329,"d":"70,329"}}]
[{"$nulls":3},"자동차분",{"v":19400000,"d":"19,400,000"},null,{"v":52622,"d":"52,622"},{"v":4800985,"d":"4,800,985"},{"v":48225,"d":"48,225"},{"v":4745040,"d":"4,745,040"},null,null,{"$f":"H35-J35-L35","v":{"v":55945,"d":"55,945"}},{"v":24.458969072164948,"d":"24.5"},{"$error":"#DIV/0!"},{"v":98.8347182921838,"d":"98.8"},{"v":15641,"d":"15,641"},{"v":70329,"d":"70,329"}]
[{"$nulls":3},"주 행 분",{"v":24800000,"d":"24,800,000"},null,{"v":3548089,"d":"3,548,089"},{"v":15923469,"d":"15,923,469"},{"v":3548089,"d":"3,548,089"},{"v":15923469,"d":"15,923,469"},null,null,0,{"v":64.20753629032258,"d":"64.2"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"담배소비세",null,{"v":17000000,"d":"17,000,000"},null,{"v":3602418,"d":"3,602,418"},{"v":8662534,"d":"8,662,534"},{"v":3602418,"d":"3,602,418"},{"v":8662534,"d":"8,662,534"},null,null,0,{"v":50.95608235294118,"d":"51.0"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"지방소득세",null,{"v":62300000,"d":"62,300,000"},null,{"v":51478802,"d":"51,478,802"},{"v":97362838,"d":"97,362,838"},{"v":51426783,"d":"51,426,783"},{"v":96737964,"d":"96,737,964"},null,null,{"v":624874,"d":"624,874"},{"v":155.27763081861957,"d":"155.3"},{"$error":"#DIV/0!"},{"v":99.35820071308932,"d":"99.4"},{"v":698069,"d":"698,069"},{"v":936877,"d":"936,877"}]
[null,null,"주  행  세",{"$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":9},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"사 업 소세",{"$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":1250000,"d":"1,250,000"}},{"$f":"SUM(F46:F48)","v":0},{"v":-93393,"d":"-93,393"},{"v":7929780,"d":"7,929,780"},{"v":223379,"d":"223,379"},{"v":-322903,"d":"-322,903"},{"v":108199,"d":"108,199"},{"v":570739,"d":"570,739"},{"v":7681944,"d":"7,681,944"},{"v":-25.832240000000002,"d":"-25.8"},{"$error":"#DIV/0!"},{"v":-4.072029741052085,"d":"-4.1"},{"$f":"SUM(Q46:Q48)","v":{"v":31594,"d":"31,594"}},{"$f":"SUM(R46:R48)","v":{"v":3204349,"d":"3,204,349"}}]
[null,"도      세",null,null,{"v":340000,"d":"340,000"},null,{"v":5532,"d":"5,532"},{"v":-18949,"d":"-18,949"},{"v":12777,"d":"12,777"},{"v":-1181668,"d":"-1,181,668"},586,{"v":13284,"d":"13,284"},{"$f":"H46-J46-L46","v":{"v":1149435,"d":"1,149,435"}},{"v":-347.54941176470584,"d":"-347.5"},{"$error":"#DIV/0!"},{"v":6236.044118423136,"d":"6,236.0"},{"v":1954,"d":"1,954"},{"v":1264181,"d":"1,264,181"}]
[null,"지방교육세",null,null,{"v":410000,"d":"410,000"},null,791,{"v":1236408,"d":"1,236,408"},{"v":37797,"d":"37,797"},{"v":397722,"d":"397,722"},{"v":1810,"d":"1,810"},{"v":58255,"d":"58,255"},{"$f":"H47-J47-L47","v":{"v":780431,"d":"780,431"}},{"v":97.00536585365853,"d":"97.0"},{"$error":"#DIV/0!"},{"v":32.16753692955724,"d":"32.2"},528,{"v":116386,"d":"116,386"}]
[null,"시  군  세",null,null,{"v":500000,"d":"500,000"},null,{"v":-99716,"d":"-99,716"},{"v":6712321,"d":"6,712,321"},{"v":172805,"d":"172,805"},{"v":461043,"d":"461,043"},{"v":105803,"d":"105,803"},{"v":499200,"d":"499,200"},{"$f":"H48-J48-L48","v":{"v":5752078,"d":"5,752,078"}},{"v":92.20859999999999,"d":"92.2"},{"$error":"#DIV/0!"},{"v":6.868607743878756,"d":"6.9"},{"v":29112,"d":"29,112"},{"v":1823782,"d":"1,823,782"}]