{"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]]}
[{"$nulls":6},"2017년  1월분 지방세 징수실적 보고서 (2017 회계)"]
[]
[]
[{"$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,{"$f":"SUM(E8:E9)","v":{"v":308152000,"d":"308,152,000"}},0,{"$f":"SUM(G8:G9)","v":{"v":30159141,"d":"30,159,141"}},{"v":40179650,"d":"40,179,650"},{"v":30804627,"d":"30,804,627"},{"$f":"SUM(J8:J9)","v":{"v":30804627,"d":"30,804,627"}},0,0,{"v":9375023,"d":"9,375,023"},{"$f":"+J7/E7*100","v":{"v":9.996568901061814,"d":"10.0"}},{"$f":"+J7/F7*100","v":{"$error":"#DIV/0!"}},{"$f":"+J7/H7*100","v":{"v":76.66723577731514,"d":"76.7"}},{"$f":"SUM(Q8:Q9)","v":{"v":42574,"d":"42,574"}},{"$f":"SUM(R8:R9)","v":{"v":42574,"d":"42,574"}}]
[null,"도       세",null,null,{"$f":"E11+E46+E47","v":{"v":90500000,"d":"90,500,000"}},0,{"v":13174511,"d":"13,174,511"},{"v":15664988,"d":"15,664,988"},{"v":13154982,"d":"13,154,982"},{"v":13154982,"d":"13,154,982"},0,0,{"v":2510006,"d":"2,510,006"},{"v":14.535891712707183,"d":"14.5"},{"$error":"#DIV/0!"},{"v":83.97696825557735,"d":"84.0"},{"$f":"Q11+Q46+Q47","v":{"v":9016,"d":"9,016"}},{"$f":"R11+R46+R47","v":{"v":9016,"d":"9,016"}}]
[null,"시  군  세",null,null,{"$f":"E31+E48","v":{"v":217652000,"d":"217,652,000"}},{"$f":"F31+F48","v":0},{"v":16984630,"d":"16,984,630"},{"v":24514662,"d":"24,514,662"},{"v":17649645,"d":"17,649,645"},{"v":17649645,"d":"17,649,645"},0,0,{"v":6865017,"d":"6,865,017"},{"v":8.109112252586698,"d":"8.1"},{"$error":"#DIV/0!"},{"v":71.99628124589277,"d":"72.0"},{"$f":"Q31+Q48","v":{"v":33558,"d":"33,558"}},{"$f":"R31+R48","v":{"v":33558,"d":"33,558"}}]
["현\n\n\n\n\n년\n\n\n\n\n도","계",null,null,{"$f":"SUM(E11,E31)","v":{"v":306752000,"d":"306,752,000"}},0,{"v":30102291,"d":"30,102,291"},{"v":30102291,"d":"30,102,291"},{"v":29637323,"d":"29,637,323"},{"v":29637323,"d":"29,637,323"},0,0,{"v":464968,"d":"464,968"},{"v":9.661655995722928,"d":"9.7"},{"$error":"#DIV/0!"},{"v":98.4553733800527,"d":"98.5"},{"$f":"SUM(Q11,Q31)","v":{"v":2907,"d":"2,907"}},{"$f":"SUM(R11,R31)","v":{"v":2907,"d":"2,907"}}]
[null,"도\n\n\n\n세","소    계",null,{"$f":"SUM(E12,E13,E16,E19:E23,E24)","v":{"v":89800000,"d":"89,800,000"}},0,{"v":13158837,"d":"13,158,837"},{"v":13158837,"d":"13,158,837"},{"v":12898825,"d":"12,898,825"},{"v":12898825,"d":"12,898,825"},0,0,{"v":260012,"d":"260,012"},{"v":14.363947661469933,"d":"14.4"},{"$error":"#DIV/0!"},{"v":98.02405030170979,"d":"98.0"},{"$f":"SUM(Q12,Q13,Q16,Q19:Q23,Q24)","v":{"v":1121,"d":"1,121"}},{"$f":"SUM(R12,R13,R16,R19:R23,R24)","v":{"v":1121,"d":"1,121"}}]
[null,null,"취  득  세",null,{"v":50000000,"d":"50,000,000"},null,{"v":8426054,"d":"8,426,054"},{"v":8426054,"d":"8,426,054"},{"v":8314249,"d":"8,314,249"},{"v":8314249,"d":"8,314,249"},0,0,{"$f":"H12-J12-L12","v":{"v":111805,"d":"111,805"}},{"v":16.628498,"d":"16.6"},{"$error":"#DIV/0!"},{"v":98.6731036853075,"d":"98.7"},517,517]
[null,null,"등  록\n면허세","소     계",{"$f":"SUM(E14:E15)","v":{"v":6800000,"d":"6,800,000"}},0,{"v":1246845,"d":"1,246,845"},{"v":1246845,"d":"1,246,845"},{"v":1113846,"d":"1,113,846"},{"v":1113846,"d":"1,113,846"},0,0,{"v":132999,"d":"132,999"},{"v":16.380088235294117,"d":"16.4"},{"$error":"#DIV/0!"}," ",{"$f":"SUM(Q14:Q15)","v":319},{"$f":"SUM(R14:R15)","v":319}]
[{"$nulls":3},"등록분",{"v":5806154,"d":"5,806,154"},null,{"v":399692,"d":"399,692"},{"v":399692,"d":"399,692"},{"v":386101,"d":"386,101"},{"v":386101,"d":"386,101"},0,0,{"$f":"H14-J14-L14","v":{"v":13591,"d":"13,591"}},{"v":6.649858064391678,"d":"6.6"},{"$error":"#DIV/0!"},{"v":96.59963171642164,"d":"96.6"},286,286]
[{"$nulls":3},"면허분",{"v":993846,"d":"993,846"},null,{"v":847153,"d":"847,153"},{"v":847153,"d":"847,153"},{"v":727745,"d":"727,745"},{"v":727745,"d":"727,745"},0,0,{"$f":"H15-J15-L15","v":{"v":119408,"d":"119,408"}},{"v":73.22512743423026,"d":"73.2"},{"$error":"#DIV/0!"},{"v":85.90478933557456,"d":"85.9"},33,33]
[null,null,"지  역\n자  원\n시설세","소     계",{"$f":"SUM(E17:E18)","v":{"v":11000000,"d":"11,000,000"}},0,{"v":457034,"d":"457,034"},{"v":457034,"d":"457,034"},{"v":454664,"d":"454,664"},{"v":454664,"d":"454,664"},0,0,{"v":2370,"d":"2,370"},{"v":4.133309090909091,"d":"4.1"},{"$error":"#DIV/0!"},{"v":99.48143901766609,"d":"99.5"},{"$f":"SUM(Q17:Q18)","v":3},{"$f":"SUM(R17:R18)","v":3}]
[{"$nulls":3},"특정자원",{"v":2433150,"d":"2,433,150"},null,{"v":457034,"d":"457,034"},{"v":457034,"d":"457,034"},{"v":454664,"d":"454,664"},{"v":454664,"d":"454,664"},0,0,{"$f":"H17-J17-L17","v":{"v":2370,"d":"2,370"}},{"v":18.686229784435817,"d":"18.7"},{"$error":"#DIV/0!"},{"v":99.48143901766609,"d":"99.5"},3,3]
[{"$nulls":3},"특정부동산",{"v":8566850,"d":"8,566,850"},{"$nulls":7},0,{"v":0,"d":"0.0"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"지방소비세",{"$nulls":9},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"등  록  세",{"$nulls":3},{"v":5068,"d":"5,068"},{"v":5068,"d":"5,068"},{"v":5068,"d":"5,068"},{"v":5068,"d":"5,068"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[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",{"$f":"SUM(E25:E30)","v":{"v":22000000,"d":"22,000,000"}},{"$f":"SUM(F25:F30)","v":0},{"v":3023836,"d":"3,023,836"},{"v":3023836,"d":"3,023,836"},{"v":3010998,"d":"3,010,998"},{"v":3010998,"d":"3,010,998"},0,0,{"v":12838,"d":"12,838"},{"v":13.686354545454545,"d":"13.7"},{"$error":"#DIV/0!"},{"v":99.57543993788023,"d":"99.6"},{"$f":"SUM(Q25:Q30)","v":282},{"$f":"SUM(R25:R30)","v":282}]
[{"$nulls":3},"취득세분",{"v":2509000,"d":"2,509,000"},null,{"v":425004,"d":"425,004"},{"v":425004,"d":"425,004"},{"v":416841,"d":"416,841"},{"v":416841,"d":"416,841"},null,null,{"$f":"H25-J25-L25","v":{"v":8163,"d":"8,163"}},{"v":16.613830211239538,"d":"16.6"},{"$error":"#DIV/0!"},{"v":98.07931219470876,"d":"98.1"}]
[{"$nulls":3},"등록면허세분",{"v":1828000,"d":"1,828,000"},null,{"v":61184,"d":"61,184"},{"v":61184,"d":"61,184"},{"v":58466,"d":"58,466"},{"v":58466,"d":"58,466"},null,null,{"v":2718,"d":"2,718"},{"v":3.19835886214442,"d":"3.2"},{"$error":"#DIV/0!"},{"v":95.55766213389121,"d":"95.6"},57,57]
[{"$nulls":3},"주민세분",{"v":86000,"d":"86,000"},null,55,55,55,55,null,null,0,{"v":0.06395348837209301,"d":"0.1"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[{"$nulls":3},"재산세분",{"v":3065000,"d":"3,065,000"},null,{"v":9742,"d":"9,742"},{"v":9742,"d":"9,742"},{"v":9741,"d":"9,741"},{"v":9741,"d":"9,741"},null,null,1,{"v":0.31781402936378467,"d":"0.3"},{"$error":"#DIV/0!"},{"v":99.98973516731678,"d":"100.0"}]
[{"$nulls":3},"자동차세분",{"v":5926000,"d":"5,926,000"},null,{"v":1671173,"d":"1,671,173"},{"v":1671173,"d":"1,671,173"},{"v":1669217,"d":"1,669,217"},{"v":1669217,"d":"1,669,217"},null,null,{"v":1956,"d":"1,956"},{"v":28.16768477894026,"d":"28.2"},{"$error":"#DIV/0!"},{"v":99.88295646231718,"d":"99.9"},225,225]
[{"$nulls":3},"담배소비세분",{"v":8586000,"d":"8,586,000"},null,{"v":856678,"d":"856,678"},{"v":856678,"d":"856,678"},{"v":856678,"d":"856,678"},{"v":856678,"d":"856,678"},null,null,0,{"v":9.977614721639878,"d":"10.0"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,"시\n\n\n군\n\n\n세","소    계",null,{"$f":"SUM(E32,E33,E34,E37:E44)","v":{"v":216952000,"d":"216,952,000"}},{"$f":"SUM(F32,F33,F34,F37:F44)","v":0},{"v":16943454,"d":"16,943,454"},{"$f":"SUM(H32,H33,H34,H37:H44)","v":{"v":16943454,"d":"16,943,454"}},{"v":16738498,"d":"16,738,498"},{"v":16738498,"d":"16,738,498"},0,0,{"v":204956,"d":"204,956"},{"v":7.715300158560419,"d":"7.7"},{"$error":"#DIV/0!"},{"v":98.79035289970982,"d":"98.8"},{"$f":"SUM(Q32,Q33,Q34,Q37:Q44)","v":{"v":1786,"d":"1,786"}},{"$f":"SUM(R32,R33,R34,R37:R44)","v":{"v":1786,"d":"1,786"}}]
[null,null,"주  민  세",null,{"v":12252000,"d":"12,252,000"},null,{"v":1104097,"d":"1,104,097"},{"v":1104097,"d":"1,104,097"},{"v":1097561,"d":"1,097,561"},{"v":1097561,"d":"1,097,561"},0,0,{"$f":"H32-J32-L32","v":{"v":6536,"d":"6,536"}},{"v":8.958219066274895,"d":"9.0"},{"$error":"#DIV/0!"},{"v":99.4080230269623,"d":"99.4"}]
[null,null,"재  산  세",null,{"v":35000000,"d":"35,000,000"},null,{"v":48710,"d":"48,710"},{"v":48710,"d":"48,710"},{"v":48707,"d":"48,707"},{"v":48707,"d":"48,707"},0,0,{"$f":"H33-J33-L33","v":3},{"v":0.13916285714285714,"d":"0.1"},{"$error":"#DIV/0!"},{"v":99.99384110039007,"d":"100.0"}]
[null,null,"자동 \n차세","소     계",{"$f":"SUM(E35:E36)","v":{"v":55700000,"d":"55,700,000"}},{"$f":"SUM(F35:F36)","v":0},{"v":8856296,"d":"8,856,296"},{"v":8856296,"d":"8,856,296"},{"v":8849575,"d":"8,849,575"},{"$f":"SUM(J35:J36)","v":{"v":8849575,"d":"8,849,575"}},0,0,{"v":6721,"d":"6,721"},{"v":15.887926391382406,"d":"15.9"},{"$error":"#DIV/0!"},{"v":99.92411048591872,"d":"99.9"},{"$f":"SUM(Q35:Q36)","v":748},{"$f":"SUM(R35:R36)","v":748}]
[{"$nulls":3},"자동차분",{"v":20216000,"d":"20,216,000"},null,{"v":5732019,"d":"5,732,019"},{"v":5732019,"d":"5,732,019"},{"v":5725298,"d":"5,725,298"},{"v":5725298,"d":"5,725,298"},0,0,{"$f":"H35-J35-L35","v":{"v":6721,"d":"6,721"}},{"v":28.320627225959637,"d":"28.3"},{"$error":"#DIV/0!"},{"v":99.88274637610239,"d":"99.9"},748,748]
[{"$nulls":3},"주 행 분",{"v":35484000,"d":"35,484,000"},null,{"v":3124277,"d":"3,124,277"},{"v":3124277,"d":"3,124,277"},{"v":3124277,"d":"3,124,277"},{"v":3124277,"d":"3,124,277"},0,0,0,{"v":8.804748619095932,"d":"8.8"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"담배소비세",null,{"v":19000000,"d":"19,000,000"},null,{"v":1947593,"d":"1,947,593"},{"v":1947593,"d":"1,947,593"},{"v":1947593,"d":"1,947,593"},{"v":1947593,"d":"1,947,593"},0,0,0,{"v":10.25048947368421,"d":"10.3"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"지방소득세",null,{"v":95000000,"d":"95,000,000"},null,{"v":4986758,"d":"4,986,758"},{"v":4986758,"d":"4,986,758"},{"v":4795062,"d":"4,795,062"},{"v":4795062,"d":"4,795,062"},0,0,{"v":191696,"d":"191,696"},{"v":5.047433684210526,"d":"5.0"},{"$error":"#DIV/0!"},{"v":96.15589928366285,"d":"96.2"},{"v":1038,"d":"1,038"},{"v":1038,"d":"1,038"}]
[null,null,"주  행  세",{"$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":1400000,"d":"1,400,000"}},{"$f":"SUM(F46:F48)","v":0},{"v":56850,"d":"56,850"},{"v":10077359,"d":"10,077,359"},{"v":1167304,"d":"1,167,304"},{"v":1167304,"d":"1,167,304"},0,0,{"v":8910055,"d":"8,910,055"},{"v":83.37885714285714,"d":"83.4"},{"$error":"#DIV/0!"},{"v":11.58343173047621,"d":"11.6"},{"$f":"SUM(Q46:Q48)","v":{"v":39667,"d":"39,667"}},{"$f":"SUM(R46:R48)","v":{"v":39667,"d":"39,667"}}]
[null,"도      세",null,null,{"v":317332,"d":"317,332"},null,{"v":3667,"d":"3,667"},{"v":1250804,"d":"1,250,804"},{"v":10556,"d":"10,556"},{"v":10556,"d":"10,556"},null,null,{"$f":"H46-J46-L46","v":{"v":1240248,"d":"1,240,248"}},{"v":3.3264845650611976,"d":"3.3"},{"$error":"#DIV/0!"},{"v":0.8439371796060774,"d":"0.8"},{"v":4970,"d":"4,970"},{"v":4970,"d":"4,970"}]
[null,"지방교육세",null,null,{"v":382668,"d":"382,668"},null,{"v":12007,"d":"12,007"},{"v":1255347,"d":"1,255,347"},{"v":245601,"d":"245,601"},{"v":245601,"d":"245,601"},null,null,{"$f":"H47-J47-L47","v":{"v":1009746,"d":"1,009,746"}},{"v":64.18122236507887,"d":"64.2"},{"$error":"#DIV/0!"},{"v":19.564391359520513,"d":"19.6"},{"v":2925,"d":"2,925"},{"v":2925,"d":"2,925"}]
[null,"시  군  세",null,null,{"v":700000,"d":"700,000"},null,{"v":41176,"d":"41,176"},{"v":7571208,"d":"7,571,208"},{"v":911147,"d":"911,147"},{"v":911147,"d":"911,147"},null,null,{"$f":"H48-J48-L48","v":{"v":6660061,"d":"6,660,061"}},{"v":130.16385714285715,"d":"130.2"},{"$error":"#DIV/0!"},{"v":12.034367567236298,"d":"12.0"},{"v":31772,"d":"31,772"},{"v":31772,"d":"31,772"}]