{"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":50,"n_cols":18,"rows_kept":50,"merged":[[0,6,1,13],[2,1,2,2],[4,1,4,3],[6,0,7,3],[6,4,6,5],[6,6,6,7],[6,8,6,9],[6,10,6,11],[6,12,7,12],[6,13,6,15],[6,16,6,17],[8,0,10,0],[8,1,8,3],[9,1,9,3],[10,1,10,3],[11,0,45,0],[11,1,11,3],[12,1,31,1],[12,2,12,3],[13,2,13,3],[14,2,16,2],[17,2,19,2],[20,2,20,3],[21,2,21,3],[22,2,22,3],[23,2,23,3],[24,2,24,3],[25,2,31,2],[32,1,45,1],[32,2,32,3],[33,2,33,3],[34,2,34,3],[35,2,37,2],[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],[45,2,45,3],[46,0,49,0],[46,1,46,3],[47,1,47,3],[48,1,48,3],[49,1,49,3]]}
[{"$nulls":6},"2016년  8월분 지방세 징수실적 보고서 (2016 회계)"]
[]
[]
[]
[]
[{"$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,{"$f":"SUM(E10:E11)","v":{"v":244230000,"d":"244,230,000"}},{"v":279079000,"d":"279,079,000"},{"$f":"SUM(G10:G11)","v":{"v":24966218,"d":"24,966,218"}},{"v":303348184,"d":"303,348,184"},{"v":35946240,"d":"35,946,240"},{"$f":"SUM(J10:J11)","v":{"v":291687532,"d":"291,687,532"}},0,{"v":904572,"d":"904,572"},{"v":10756080,"d":"10,756,080"},{"$f":"+J9/E9*100","v":{"v":119.43149162674528,"d":"119.4"}},{"$f":"+J9/F9*100","v":{"v":104.51790783254921,"d":"104.5"}},{"$f":"+J9/H9*100","v":{"v":96.15601720562798,"d":"96.2"}},{"$f":"SUM(Q10:Q11)","v":{"v":169018,"d":"169,018"}},{"$f":"SUM(R10:R11)","v":{"v":5520956,"d":"5,520,956"}}]
[null,"도       세",null,null,{"$f":"E13+E48+E49","v":{"v":79180000,"d":"79,180,000"}},{"v":79180000,"d":"79,180,000"},{"v":9905724,"d":"9,905,724"},{"v":104154063,"d":"104,154,063"},{"v":14739759,"d":"14,739,759"},{"v":101590900,"d":"101,590,900"},0,{"v":153594,"d":"153,594"},{"v":2409569,"d":"2,409,569"},{"v":128.30373831775702,"d":"128.3"},{"v":128.30373831775702,"d":"128.3"},{"v":97.5390657587693,"d":"97.5"},{"$f":"Q13+Q48+Q49","v":{"v":18819,"d":"18,819"}},{"$f":"R13+R48+R49","v":{"v":1619209,"d":"1,619,209"}}]
[null,"시  군  세",null,null,{"$f":"E33+E50","v":{"v":165050000,"d":"165,050,000"}},{"$f":"F33+F50","v":{"v":199899000,"d":"199,899,000"}},{"v":15060494,"d":"15,060,494"},{"v":199194121,"d":"199,194,121"},{"v":21206481,"d":"21,206,481"},{"v":190096632,"d":"190,096,632"},0,{"v":750978,"d":"750,978"},{"v":8346511,"d":"8,346,511"},{"v":115.17517843077856,"d":"115.2"},{"v":95.09633965152402,"d":"95.1"},{"v":95.43285265934128,"d":"95.4"},{"$f":"Q33+Q50","v":{"v":150199,"d":"150,199"}},{"$f":"R33+R50","v":{"v":3901747,"d":"3,901,747"}}]
["현\n\n\n\n\n년\n\n\n\n\n도","계",null,null,{"$f":"SUM(E13,E33)","v":{"v":242980000,"d":"242,980,000"}},{"v":277729000,"d":"277,729,000"},{"v":25074541,"d":"25,074,541"},{"v":295785995,"d":"295,785,995"},{"v":35792095,"d":"35,792,095"},{"v":291621477,"d":"291,621,477"},0,384,{"v":4164134,"d":"4,164,134"},{"v":120.01871635525558,"d":"120.0"},{"v":105.00217010106977,"d":"105.0"},{"v":98.59205030988704,"d":"98.6"},{"$f":"SUM(Q13,Q33)","v":{"v":148376,"d":"148,376"}},{"$f":"SUM(R13,R33)","v":{"v":1939907,"d":"1,939,907"}}]
[null,"도\n\n\n\n세","소    계",null,{"$f":"SUM(E14,E15,E18,E21:E25,E26)","v":{"v":78430000,"d":"78,430,000"}},{"v":78430000,"d":"78,430,000"},{"v":9898565,"d":"9,898,565"},{"v":102929642,"d":"102,929,642"},{"v":14710691,"d":"14,710,691"},{"v":102230627,"d":"102,230,627"},0,104,{"v":698911,"d":"698,911"},{"v":130.3463304857835,"d":"130.3"},{"v":130.3463304857835,"d":"130.3"},{"v":99.32088076241439,"d":"99.3"},{"$f":"SUM(Q14,Q15,Q18,Q21:Q25,Q26)","v":{"v":16266,"d":"16,266"}},{"$f":"SUM(R14,R15,R18,R21:R25,R26)","v":{"v":221744,"d":"221,744"}}]
[null,null,"취  득  세",null,{"v":41200000,"d":"41,200,000"},{"v":41200000,"d":"41,200,000"},{"v":6503431,"d":"6,503,431"},{"v":69723034,"d":"69,723,034"},{"v":6527334,"d":"6,527,334"},{"v":69590967,"d":"69,590,967"},null,null,{"$f":"H14-J14-L14","v":{"v":132067,"d":"132,067"}},{"v":168.9101140776699,"d":"168.9"},{"v":168.9101140776699,"d":"168.9"},{"v":99.81058340060187,"d":"99.8"},{"v":10117,"d":"10,117"},{"v":153603,"d":"153,603"}]
[null,null,"등  록\n면허세","소     계",{"$f":"SUM(E16:E17)","v":{"v":6500000,"d":"6,500,000"}},{"v":6500000,"d":"6,500,000"},{"v":611950,"d":"611,950"},{"v":5483835,"d":"5,483,835"},{"v":587973,"d":"587,973"},{"v":5436594,"d":"5,436,594"},0,20,{"v":47221,"d":"47,221"},{"v":83.63990769230769,"d":"83.6"},{"v":83.63990769230769,"d":"83.6"},{"v":99.1385408204295,"d":"99.1"},{"$f":"SUM(Q16:Q17)","v":122},{"$f":"SUM(R16:R17)","v":{"v":16157,"d":"16,157"}}]
[{"$nulls":3},"등록분",{"v":5550000,"d":"5,550,000"},{"v":5550000,"d":"5,550,000"},{"v":587389,"d":"587,389"},{"v":4487074,"d":"4,487,074"},{"v":561247,"d":"561,247"},{"v":4460529,"d":"4,460,529"},null,null,{"$f":"H16-J16-L16","v":{"v":26545,"d":"26,545"}},{"v":80.36989189189188,"d":"80.4"},{"v":80.36989189189188,"d":"80.4"},{"v":99.40841180689242,"d":"99.4"},40,{"v":15550,"d":"15,550"}]
[{"$nulls":3},"면허분",{"v":950000,"d":"950,000"},{"v":950000,"d":"950,000"},{"v":24561,"d":"24,561"},{"v":996761,"d":"996,761"},{"v":26726,"d":"26,726"},{"v":976065,"d":"976,065"},0,20,{"$f":"H17-J17-L17","v":{"v":20676,"d":"20,676"}},{"v":102.74368421052631,"d":"102.7"},{"v":102.74368421052631,"d":"102.7"},{"v":97.9236747826209,"d":"97.9"},82,607]
[null,null,"지  역\n자  원\n시설세","소     계",{"$f":"SUM(E19:E20)","v":{"v":9200000,"d":"9,200,000"}},{"v":9200000,"d":"9,200,000"},{"v":440910,"d":"440,910"},{"v":10540958,"d":"10,540,958"},{"v":4458660,"d":"4,458,660"},{"v":10383360,"d":"10,383,360"},0,0,{"v":157598,"d":"157,598"},{"v":112.86260869565217,"d":"112.9"},{"v":112.86260869565217,"d":"112.9"},{"v":98.50489870085812,"d":"98.5"},{"$f":"SUM(Q19:Q20)","v":775},{"$f":"SUM(R19:R20)","v":{"v":1045,"d":"1,045"}}]
[{"$nulls":3},"특정자원",{"v":2035000,"d":"2,035,000"},{"v":2035000,"d":"2,035,000"},{"v":429556,"d":"429,556"},{"v":1773148,"d":"1,773,148"},{"v":434229,"d":"434,229"},{"v":1772366,"d":"1,772,366"},null,null,{"$f":"H19-J19-L19","v":782},{"v":87.09415233415233,"d":"87.1"},{"v":87.09415233415233,"d":"87.1"},{"v":99.95589764644576,"d":"100.0"}]
[{"$nulls":3},"특정부동산",{"v":7165000,"d":"7,165,000"},{"v":7165000,"d":"7,165,000"},{"v":11354,"d":"11,354"},{"v":8767810,"d":"8,767,810"},{"v":4024431,"d":"4,024,431"},{"v":8610994,"d":"8,610,994"},null,null,{"v":156816,"d":"156,816"},{"v":120.18135380321004,"d":"120.2"},{"v":120.18135380321004,"d":"120.2"},{"v":98.21145759317321,"d":"98.2"},775,{"v":1045,"d":"1,045"}]
[null,null,"지방소비세",{"$nulls":9},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"등  록  세",{"$nulls":3},{"v":7972,"d":"7,972"},{"v":114142,"d":"114,142"},{"v":7972,"d":"7,972"},{"v":114142,"d":"114,142"},null,null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"},null,{"v":2034,"d":"2,034"}]
[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",{"$f":"SUM(E27:E32)","v":{"v":21530000,"d":"21,530,000"}},{"$f":"SUM(F27:F32)","v":{"v":21530000,"d":"21,530,000"}},{"v":2334302,"d":"2,334,302"},{"v":17067673,"d":"17,067,673"},{"v":3128752,"d":"3,128,752"},{"v":16705564,"d":"16,705,564"},0,84,{"v":362025,"d":"362,025"},{"v":77.59202972596377,"d":"77.6"},{"v":77.59202972596377,"d":"77.6"},{"v":97.87839267836922,"d":"97.9"},{"$f":"SUM(Q27:Q32)","v":{"v":5252,"d":"5,252"}},{"$f":"SUM(R27:R32)","v":{"v":48905,"d":"48,905"}}]
[{"$nulls":3},"취득세분",{"v":2456000,"d":"2,456,000"},{"v":2456000,"d":"2,456,000"},{"v":440441,"d":"440,441"},{"v":3909862,"d":"3,909,862"},{"v":441267,"d":"441,267"},{"v":3902103,"d":"3,902,103"},null,null,{"$f":"H27-J27-L27","v":{"v":7759,"d":"7,759"}},{"v":158.88041530944625,"d":"158.9"},{"v":158.88041530944625,"d":"158.9"},{"v":99.8015530982935,"d":"99.8"},87,{"v":8166,"d":"8,166"}]
[{"$nulls":3},"등록면허세분",{"v":1789000,"d":"1,789,000"},{"v":1789000,"d":"1,789,000"},{"v":100501,"d":"100,501"},{"v":765388,"d":"765,388"},{"v":95193,"d":"95,193"},{"v":760078,"d":"760,078"},null,null,{"v":5310,"d":"5,310"},{"v":42.486193404136394,"d":"42.5"},{"v":42.486193404136394,"d":"42.5"},{"v":99.30623422368785,"d":"99.3"},6,{"v":2363,"d":"2,363"}]
[{"$nulls":3},"주민세분",{"v":85000,"d":"85,000"},{"v":85000,"d":"85,000"},{"v":179819,"d":"179,819"},{"v":180510,"d":"180,510"},{"v":126577,"d":"126,577"},{"v":127268,"d":"127,268"},null,null,{"v":53242,"d":"53,242"},{"v":149.7270588235294,"d":"149.7"},{"v":149.7270588235294,"d":"149.7"},{"v":70.50468118109801,"d":"70.5"},10,10]
[{"$nulls":3},"재산세분",{"v":3000000,"d":"3,000,000"},{"v":3000000,"d":"3,000,000"},{"v":4745,"d":"4,745"},{"v":1920316,"d":"1,920,316"},{"v":734694,"d":"734,694"},{"v":1841900,"d":"1,841,900"},null,null,{"v":78416,"d":"78,416"},{"v":61.39666666666667,"d":"61.4"},{"v":61.39666666666667,"d":"61.4"},{"v":95.91650540848485,"d":"95.9"},259,360]
[{"$nulls":3},"자동차세분",{"v":5800000,"d":"5,800,000"},{"v":5800000,"d":"5,800,000"},{"v":-1913,"d":"-1,913"},{"v":4063924,"d":"4,063,924"},{"v":120312,"d":"120,312"},{"v":3846542,"d":"3,846,542"},null,84,{"v":217298,"d":"217,298"},{"v":66.31968965517241,"d":"66.3"},{"v":66.31968965517241,"d":"66.3"},{"v":94.65093343281026,"d":"94.7"},{"v":4890,"d":"4,890"},{"v":37909,"d":"37,909"}]
[{"$nulls":3},"담배소비세분",{"v":8400000,"d":"8,400,000"},{"v":8400000,"d":"8,400,000"},{"v":1610709,"d":"1,610,709"},{"v":6227673,"d":"6,227,673"},{"v":1610709,"d":"1,610,709"},{"v":6227673,"d":"6,227,673"},null,null,0,{"v":74.13896428571428,"d":"74.1"},{"v":74.13896428571428,"d":"74.1"},{"v":100,"d":"100.0"},null,97]
[null,"시\n\n\n군\n\n\n세","소    계",null,{"$f":"SUM(E34,E35,E36,E39:E46)","v":{"v":164550000,"d":"164,550,000"}},{"$f":"SUM(F34,F35,F36,F39:F46)","v":{"v":199299000,"d":"199,299,000"}},{"v":15175976,"d":"15,175,976"},{"$f":"SUM(H34,H35,H36,H39:H46)","v":{"v":192856353,"d":"192,856,353"}},{"v":21081404,"d":"21,081,404"},{"v":189390850,"d":"189,390,850"},0,280,{"v":3465223,"d":"3,465,223"},{"v":115.09623214828319,"d":"115.1"},{"v":95.02849989212189,"d":"95.0"},{"v":98.20306515907204,"d":"98.2"},{"$f":"SUM(Q34,Q35,Q36,Q39:Q46)","v":{"v":132110,"d":"132,110"}},{"$f":"SUM(R34,R35,R36,R39:R46)","v":{"v":1718163,"d":"1,718,163"}}]
[null,null,"주  민  세",null,{"v":10050000,"d":"10,050,000"},{"v":12250000,"d":"12,250,000"},{"v":3778894,"d":"3,778,894"},{"v":10725619,"d":"10,725,619"},{"v":3256706,"d":"3,256,706"},{"v":10127659,"d":"10,127,659"},null,null,{"$f":"H34-J34-L34","v":{"v":597960,"d":"597,960"}},{"v":100.7727263681592,"d":"100.8"},{"v":82.67476734693876,"d":"82.7"},{"v":94.42493715281142,"d":"94.4"},{"v":1820,"d":"1,820"},{"v":9572,"d":"9,572"}]
[null,null,"재  산  세",null,{"v":31000000,"d":"31,000,000"},{"v":34000000,"d":"34,000,000"},{"v":39218,"d":"39,218"},{"v":16085283,"d":"16,085,283"},{"v":6299571,"d":"6,299,571"},{"v":15449456,"d":"15,449,456"},null,null,{"$f":"H35-J35-L35","v":{"v":635827,"d":"635,827"}},{"v":49.83695483870968,"d":"49.8"},{"v":45.439576470588236,"d":"45.4"},{"v":96.04715067804527,"d":"96.0"},{"v":1759,"d":"1,759"},{"v":2298,"d":"2,298"}]
[null,null,"자동 \n차세","소     계",{"$f":"SUM(E37:E38)","v":{"v":44200000,"d":"44,200,000"}},{"$f":"SUM(F37:F38)","v":{"v":52249000,"d":"52,249,000"}},{"v":3393138,"d":"3,393,138"},{"v":40892295,"d":"40,892,295"},{"v":3836041,"d":"3,836,041"},{"$f":"SUM(J37:J38)","v":{"v":40090646,"d":"40,090,646"}},0,280,{"v":801369,"d":"801,369"},{"v":90.70281900452488,"d":"90.7"},{"v":76.72997760722693,"d":"76.7"},{"v":98.03960868422767,"d":"98.0"},{"$f":"SUM(Q37:Q38)","v":{"v":21210,"d":"21,210"}},{"$f":"SUM(R37:R38)","v":{"v":139333,"d":"139,333"}}]
[{"$nulls":3},"자동차분",{"v":19400000,"d":"19,400,000"},{"v":20500000,"d":"20,500,000"},{"v":-11027,"d":"-11,027"},{"v":14665183,"d":"14,665,183"},{"v":431876,"d":"431,876"},{"v":13863534,"d":"13,863,534"},null,280,{"$f":"H37-J37-L37","v":{"v":801369,"d":"801,369"}},{"v":71.46151546391752,"d":"71.5"},{"v":67.62699512195121,"d":"67.6"},{"v":94.53365839348885,"d":"94.5"},{"v":21210,"d":"21,210"},{"v":139333,"d":"139,333"}]
[{"$nulls":3},"주 행 분",{"v":24800000,"d":"24,800,000"},{"v":31749000,"d":"31,749,000"},{"v":3404165,"d":"3,404,165"},{"v":26227112,"d":"26,227,112"},{"v":3404165,"d":"3,404,165"},{"v":26227112,"d":"26,227,112"},null,null,0,{"v":105.75448387096775,"d":"105.8"},{"v":82.60767898201519,"d":"82.6"},{"v":100,"d":"100.0"}]
[null,null,"담배소비세",null,{"v":17000000,"d":"17,000,000"},{"v":17500000,"d":"17,500,000"},{"v":3661797,"d":"3,661,797"},{"v":14158413,"d":"14,158,413"},{"v":3661797,"d":"3,661,797"},{"v":14158413,"d":"14,158,413"},null,null,0,{"v":83.28478235294118,"d":"83.3"},{"v":80.90521714285714,"d":"80.9"},{"v":100,"d":"100.0"},null,236]
[null,null,"지방소득세",null,{"v":62300000,"d":"62,300,000"},{"v":83300000,"d":"83,300,000"},{"v":4302929,"d":"4,302,929"},{"v":110994743,"d":"110,994,743"},{"v":4027289,"d":"4,027,289"},{"v":109564676,"d":"109,564,676"},null,null,{"v":1430067,"d":"1,430,067"},{"v":175.866253611557,"d":"175.9"},{"v":131.53022328931573,"d":"131.5"},{"v":98.71159033180518,"d":"98.7"},{"v":107321,"d":"107,321"},{"v":1566724,"d":"1,566,724"}]
[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,{"$f":"SUM(E48:E50)","v":{"v":1250000,"d":"1,250,000"}},{"$f":"SUM(F48:F50)","v":{"v":1350000,"d":"1,350,000"}},{"v":-108323,"d":"-108,323"},{"v":7562189,"d":"7,562,189"},{"v":154145,"d":"154,145"},{"v":66055,"d":"66,055"},0,{"v":904188,"d":"904,188"},{"v":6591946,"d":"6,591,946"},{"v":5.2844,"d":"5.3"},{"v":4.8929629629629625,"d":"4.9"},{"v":0.8734904668476283,"d":"0.9"},{"$f":"SUM(Q48:Q50)","v":{"v":20642,"d":"20,642"}},{"$f":"SUM(R48:R50)","v":{"v":3581049,"d":"3,581,049"}}]
[null,"도      세",null,null,{"v":340000,"d":"340,000"},{"v":340000,"d":"340,000"},{"v":6570,"d":"6,570"},{"v":-10740,"d":"-10,740"},{"v":4785,"d":"4,785"},{"v":-1137259,"d":"-1,137,259"},null,{"v":32936,"d":"32,936"},{"$f":"H48-J48-L48","v":{"v":1093583,"d":"1,093,583"}},{"v":-334.4879411764706,"d":"-334.5"},{"v":-334.4879411764706,"d":"-334.5"},{"v":10589.003724394786,"d":"10,589.0"},{"v":1819,"d":"1,819"},{"v":1277056,"d":"1,277,056"}]
[null,"지방교육세",null,null,{"v":410000,"d":"410,000"},{"v":410000,"d":"410,000"},589,{"v":1235161,"d":"1,235,161"},{"v":24283,"d":"24,283"},{"v":497532,"d":"497,532"},null,{"v":120554,"d":"120,554"},{"$f":"H49-J49-L49","v":{"v":617075,"d":"617,075"}},{"v":121.34926829268294,"d":"121.3"},{"v":121.34926829268294,"d":"121.3"},{"v":40.28074072934621,"d":"40.3"},734,{"v":120409,"d":"120,409"}]
[null,"시  군  세",null,null,{"v":500000,"d":"500,000"},{"v":600000,"d":"600,000"},{"v":-115482,"d":"-115,482"},{"v":6337768,"d":"6,337,768"},{"v":125077,"d":"125,077"},{"v":705782,"d":"705,782"},null,{"v":750698,"d":"750,698"},{"$f":"H50-J50-L50","v":{"v":4881288,"d":"4,881,288"}},{"v":141.1564,"d":"141.2"},{"v":117.63033333333333,"d":"117.6"},{"v":11.136128681264445,"d":"11.1"},{"v":18089,"d":"18,089"},{"v":2183584,"d":"2,183,584"}]