{"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":47,"n_cols":18,"rows_kept":47,"merged":[[0,6,1,13],[3,0,4,3],[3,4,3,5],[3,6,3,7],[3,8,3,9],[3,10,3,11],[3,12,4,12],[3,13,3,15],[3,16,3,17],[5,0,7,0],[5,1,5,3],[6,1,6,3],[7,1,7,3],[8,0,42,0],[8,1,8,3],[9,1,28,1],[9,2,9,3],[10,2,10,3],[11,2,13,2],[14,2,16,2],[17,2,17,3],[18,2,18,3],[19,2,19,3],[20,2,20,3],[21,2,21,3],[22,2,28,2],[29,1,42,1],[29,2,29,3],[30,2,30,3],[31,2,31,3],[32,2,34,2],[35,2,35,3],[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],[43,0,46,0],[43,1,43,3],[44,1,44,3],[45,1,45,3],[46,1,46,3]]}
[{"$nulls":6},"2017년  3월분 지방세 징수실적 보고서 (2017 회계)"]
[]
[{"$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,{"$f":"SUM(E7:E8)","v":{"v":308152000,"d":"308,152,000"}},0,{"$f":"SUM(G7:G8)","v":{"v":16106513,"d":"16,106,513"}},{"v":76498259,"d":"76,498,259"},{"v":16520221,"d":"16,520,221"},{"$f":"SUM(J7:J8)","v":{"v":68161184,"d":"68,161,184"}},{"v":48448,"d":"48,448"},{"v":48448,"d":"48,448"},{"v":8288627,"d":"8,288,627"},{"$f":"+J6/E6*100","v":{"v":22.119338508268648,"d":"22.1"}},{"$f":"+J6/F6*100","v":{"$error":"#DIV/0!"}},{"$f":"+J6/H6*100","v":{"v":89.10161471779378,"d":"89.1"}},{"$f":"SUM(Q7:Q8)","v":{"v":1298254,"d":"1,298,254"}},{"$f":"SUM(R7:R8)","v":{"v":1426226,"d":"1,426,226"}}]
[null,"도       세",null,null,{"$f":"E10+E45+E46","v":{"v":90500000,"d":"90,500,000"}},0,{"v":9429614,"d":"9,429,614"},{"v":33004275,"d":"33,004,275"},{"v":9543706,"d":"9,543,706"},{"v":30786507,"d":"30,786,507"},{"v":7981,"d":"7,981"},{"v":7981,"d":"7,981"},{"v":2209787,"d":"2,209,787"},{"v":34.018239779005526,"d":"34.0"},{"$error":"#DIV/0!"},{"v":93.28036140772673,"d":"93.3"},{"$f":"Q10+Q45+Q46","v":{"v":196254,"d":"196,254"}},{"$f":"R10+R45+R46","v":{"v":243023,"d":"243,023"}}]
[null,"시  군  세",null,null,{"$f":"E30+E47","v":{"v":217652000,"d":"217,652,000"}},{"$f":"F30+F47","v":0},{"v":6676899,"d":"6,676,899"},{"v":43493984,"d":"43,493,984"},{"v":6976515,"d":"6,976,515"},{"v":37374677,"d":"37,374,677"},{"v":40467,"d":"40,467"},{"v":40467,"d":"40,467"},{"v":6078840,"d":"6,078,840"},{"v":17.171759046551376,"d":"17.2"},{"$error":"#DIV/0!"},{"v":85.93068181567364,"d":"85.9"},{"$f":"Q30+Q47","v":{"v":1102000,"d":"1,102,000"}},{"$f":"R30+R47","v":{"v":1183203,"d":"1,183,203"}}]
["현\n\n\n\n\n년\n\n\n\n\n도","계",null,null,{"$f":"SUM(E10,E30)","v":{"v":306752000,"d":"306,752,000"}},0,{"v":17298115,"d":"17,298,115"},{"v":67612669,"d":"67,612,669"},{"v":17175541,"d":"17,175,541"},{"v":67072145,"d":"67,072,145"},0,0,{"v":540524,"d":"540,524"},{"v":21.865267382119757,"d":"21.9"},{"$error":"#DIV/0!"},{"v":99.20055810842196,"d":"99.2"},{"$f":"SUM(Q10,Q30)","v":{"v":82889,"d":"82,889"}},{"$f":"SUM(R10,R30)","v":{"v":134909,"d":"134,909"}}]
[null,"도\n\n\n\n세","소    계",null,{"$f":"SUM(E11,E12,E15,E18:E22,E23)","v":{"v":89800000,"d":"89,800,000"}},0,{"v":9574909,"d":"9,574,909"},{"v":30639504,"d":"30,639,504"},{"v":9572524,"d":"9,572,524"},{"v":30440472,"d":"30,440,472"},0,0,{"v":199032,"d":"199,032"},{"v":33.898075723830736,"d":"33.9"},{"$error":"#DIV/0!"},{"v":99.35040723896836,"d":"99.4"},{"$f":"SUM(Q11,Q12,Q15,Q18:Q22,Q23)","v":{"v":42595,"d":"42,595"}},{"$f":"SUM(R11,R12,R15,R18:R22,R23)","v":{"v":75851,"d":"75,851"}}]
[null,null,"취  득  세",null,{"v":50000000,"d":"50,000,000"},null,{"v":7520567,"d":"7,520,567"},{"v":21467651,"d":"21,467,651"},{"v":7503988,"d":"7,503,988"},{"v":21339395,"d":"21,339,395"},0,0,{"$f":"H11-J11-L11","v":{"v":128256,"d":"128,256"}},{"v":42.67879,"d":"42.7"},{"$error":"#DIV/0!"},{"v":99.40256155645534,"d":"99.4"},{"v":27638,"d":"27,638"},{"v":52439,"d":"52,439"}]
[null,null,"등  록\n면허세","소     계",{"$f":"SUM(E13:E14)","v":{"v":6800000,"d":"6,800,000"}},0,{"v":589667,"d":"589,667"},{"v":2630964,"d":"2,630,964"},{"v":606722,"d":"606,722"},{"v":2576766,"d":"2,576,766"},0,0,{"v":54198,"d":"54,198"},{"v":37.893617647058825,"d":"37.9"},{"$error":"#DIV/0!"}," ",{"$f":"SUM(Q13:Q14)","v":{"v":2866,"d":"2,866"}},{"$f":"SUM(R13:R14)","v":{"v":5352,"d":"5,352"}}]
[{"$nulls":3},"등록분",{"v":5806154,"d":"5,806,154"},null,{"v":560215,"d":"560,215"},{"v":1723365,"d":"1,723,365"},{"v":560216,"d":"560,216"},{"v":1709349,"d":"1,709,349"},0,0,{"$f":"H13-J13-L13","v":{"v":14016,"d":"14,016"}},{"v":29.44029731212779,"d":"29.4"},{"$error":"#DIV/0!"},{"v":99.18670740092783,"d":"99.2"},{"v":2826,"d":"2,826"},{"v":5178,"d":"5,178"}]
[{"$nulls":3},"면허분",{"v":993846,"d":"993,846"},null,{"v":29452,"d":"29,452"},{"v":907599,"d":"907,599"},{"v":46506,"d":"46,506"},{"v":867417,"d":"867,417"},0,0,{"$f":"H14-J14-L14","v":{"v":40182,"d":"40,182"}},{"v":87.27881382024981,"d":"87.3"},{"$error":"#DIV/0!"},{"v":95.5727143815716,"d":"95.6"},40,174]
[null,null,"지  역\n자  원\n시설세","소     계",{"$f":"SUM(E16:E17)","v":{"v":11000000,"d":"11,000,000"}},0,{"v":260269,"d":"260,269"},{"v":1027765,"d":"1,027,765"},{"v":260578,"d":"260,578"},{"v":1027188,"d":"1,027,188"},0,0,577,{"v":9.338072727272726,"d":"9.3"},{"$error":"#DIV/0!"},{"v":99.9438587614873,"d":"99.9"},{"$f":"SUM(Q16:Q17)","v":0},{"$f":"SUM(R16:R17)","v":6}]
[{"$nulls":3},"특정자원",{"v":2433150,"d":"2,433,150"},null,{"v":260243,"d":"260,243"},{"v":1027739,"d":"1,027,739"},{"v":260552,"d":"260,552"},{"v":1027162,"d":"1,027,162"},0,0,{"$f":"H16-J16-L16","v":577},{"v":42.21531759242135,"d":"42.2"},{"$error":"#DIV/0!"},{"v":99.94385734121212,"d":"99.9"},0,6]
[{"$nulls":3},"특정부동산",{"v":8566850,"d":"8,566,850"},null,26,26,26,26,null,null,0,{"v":3.034954504864682E-4,"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":5459,"d":"5,459"},{"v":25884,"d":"25,884"},{"v":5459,"d":"5,459"},{"v":25884,"d":"25,884"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"},743,743]
[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",{"$f":"SUM(E24:E29)","v":{"v":22000000,"d":"22,000,000"}},{"$f":"SUM(F24:F29)","v":0},{"v":1198947,"d":"1,198,947"},{"v":5487240,"d":"5,487,240"},{"v":1195777,"d":"1,195,777"},{"v":5471239,"d":"5,471,239"},0,0,{"v":16001,"d":"16,001"},{"v":24.86926818181818,"d":"24.9"},{"$error":"#DIV/0!"},{"v":99.70839620647173,"d":"99.7"},{"$f":"SUM(Q24:Q29)","v":{"v":11348,"d":"11,348"}},{"$f":"SUM(R24:R29)","v":{"v":17311,"d":"17,311"}}]
[{"$nulls":3},"취득세분",{"v":2509000,"d":"2,509,000"},null,{"v":494881,"d":"494,881"},{"v":1239869,"d":"1,239,869"},{"v":494163,"d":"494,163"},{"v":1231058,"d":"1,231,058"},null,null,{"$f":"H24-J24-L24","v":{"v":8811,"d":"8,811"}},{"v":49.06568353925867,"d":"49.1"},{"$error":"#DIV/0!"},{"v":99.28936040823669,"d":"99.3"},{"v":1716,"d":"1,716"},{"v":2828,"d":"2,828"}]
[{"$nulls":3},"등록면허세분",{"v":1828000,"d":"1,828,000"},null,{"v":91538,"d":"91,538"},{"v":288711,"d":"288,711"},{"v":91538,"d":"91,538"},{"v":285908,"d":"285,908"},null,null,{"v":2803,"d":"2,803"},{"v":15.640481400437636,"d":"15.6"},{"$error":"#DIV/0!"},{"v":99.02913293916754,"d":"99.0"},544,964]
[{"$nulls":3},"주민세분",{"v":86000,"d":"86,000"},null,95,190,80,175,null,null,15,{"v":0.20348837209302326,"d":"0.2"},{"$error":"#DIV/0!"},{"v":92.10526315789474,"d":"92.1"}]
[{"$nulls":3},"재산세분",{"v":3065000,"d":"3,065,000"},null,135,{"v":9877,"d":"9,877"},135,{"v":9876,"d":"9,876"},null,null,1,{"v":0.32221859706362155,"d":"0.3"},{"$error":"#DIV/0!"},{"v":99.9898754682596,"d":"100.0"}]
[{"$nulls":3},"자동차세분",{"v":5926000,"d":"5,926,000"},null,{"v":17764,"d":"17,764"},{"v":1840114,"d":"1,840,114"},{"v":15327,"d":"15,327"},{"v":1835743,"d":"1,835,743"},null,null,{"v":4371,"d":"4,371"},{"v":30.977775902801213,"d":"31.0"},{"$error":"#DIV/0!"},{"v":99.76246036930321,"d":"99.8"},{"v":9088,"d":"9,088"},{"v":13519,"d":"13,519"}]
[{"$nulls":3},"담배소비세분",{"v":8586000,"d":"8,586,000"},null,{"v":594534,"d":"594,534"},{"v":2108479,"d":"2,108,479"},{"v":594534,"d":"594,534"},{"v":2108479,"d":"2,108,479"},null,null,0,{"v":24.55717447006755,"d":"24.6"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,"시\n\n\n군\n\n\n세","소    계",null,{"$f":"SUM(E31,E32,E33,E36:E43)","v":{"v":216952000,"d":"216,952,000"}},{"$f":"SUM(F31,F32,F33,F36:F43)","v":0},{"v":7723206,"d":"7,723,206"},{"$f":"SUM(H31,H32,H33,H36:H43)","v":{"v":36973165,"d":"36,973,165"}},{"v":7603017,"d":"7,603,017"},{"v":36631673,"d":"36,631,673"},0,0,{"v":341492,"d":"341,492"},{"v":16.884690161879128,"d":"16.9"},{"$error":"#DIV/0!"},{"v":99.07637877363217,"d":"99.1"},{"$f":"SUM(Q31,Q32,Q33,Q36:Q43)","v":{"v":40294,"d":"40,294"}},{"$f":"SUM(R31,R32,R33,R36:R43)","v":{"v":59058,"d":"59,058"}}]
[null,null,"주  민  세",null,{"v":12252000,"d":"12,252,000"},null,{"v":912105,"d":"912,105"},{"v":3369384,"d":"3,369,384"},{"v":919024,"d":"919,024"},{"v":3368642,"d":"3,368,642"},0,0,{"$f":"H31-J31-L31","v":742},{"v":27.494629448253345,"d":"27.5"},{"$error":"#DIV/0!"},{"v":99.97797817049052,"d":"100.0"},973,973]
[null,null,"재  산  세",null,{"v":35000000,"d":"35,000,000"},null,976,{"v":49687,"d":"49,687"},976,{"v":49683,"d":"49,683"},0,0,{"$f":"H32-J32-L32","v":4},{"v":0.14195142857142856,"d":"0.1"},{"$error":"#DIV/0!"},{"v":99.99194960452432,"d":"100.0"}]
[null,null,"자동 \n차세","소     계",{"$f":"SUM(E34:E35)","v":{"v":55700000,"d":"55,700,000"}},{"$f":"SUM(F34:F35)","v":0},{"v":3312885,"d":"3,312,885"},{"v":16179622,"d":"16,179,622"},{"v":3304160,"d":"3,304,160"},{"$f":"SUM(J34:J35)","v":{"v":16164219,"d":"16,164,219"}},0,0,{"v":15403,"d":"15,403"},{"v":29.020141831238778,"d":"29.0"},{"$error":"#DIV/0!"},{"v":99.90480000089,"d":"99.9"},{"$f":"SUM(Q34:Q35)","v":{"v":31150,"d":"31,150"}},{"$f":"SUM(R34:R35)","v":{"v":46679,"d":"46,679"}}]
[{"$nulls":3},"자동차분",{"v":20216000,"d":"20,216,000"},null,{"v":65925,"d":"65,925"},{"v":6310250,"d":"6,310,250"},{"v":57200,"d":"57,200"},{"v":6294847,"d":"6,294,847"},0,0,{"$f":"H34-J34-L34","v":{"v":15403,"d":"15,403"}},{"v":31.137945191927187,"d":"31.1"},{"$error":"#DIV/0!"},{"v":99.75590507507627,"d":"99.8"},{"v":31150,"d":"31,150"},{"v":46679,"d":"46,679"}]
[{"$nulls":3},"주 행 분",{"v":35484000,"d":"35,484,000"},null,{"v":3246960,"d":"3,246,960"},{"v":9869372,"d":"9,869,372"},{"v":3246960,"d":"3,246,960"},{"v":9869372,"d":"9,869,372"},0,0,0,{"v":27.813583586968775,"d":"27.8"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"담배소비세",null,{"v":19000000,"d":"19,000,000"},null,{"v":1351521,"d":"1,351,521"},{"v":4793242,"d":"4,793,242"},{"v":1351521,"d":"1,351,521"},{"v":4793242,"d":"4,793,242"},0,0,0,{"v":25.22758947368421,"d":"25.2"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"지방소득세",null,{"v":95000000,"d":"95,000,000"},null,{"v":2145719,"d":"2,145,719"},{"v":12581230,"d":"12,581,230"},{"v":2027336,"d":"2,027,336"},{"v":12255887,"d":"12,255,887"},0,0,{"v":325343,"d":"325,343"},{"v":12.900933684210528,"d":"12.9"},{"$error":"#DIV/0!"},{"v":97.41406046944535,"d":"97.4"},{"v":8171,"d":"8,171"},{"v":11406,"d":"11,406"}]
[null,null,"주  행  세",{"$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(E45:E47)","v":{"v":1400000,"d":"1,400,000"}},{"$f":"SUM(F45:F47)","v":0},{"v":-1191602,"d":"-1,191,602"},{"v":8885590,"d":"8,885,590"},{"v":-655320,"d":"-655,320"},{"v":1089039,"d":"1,089,039"},{"v":48448,"d":"48,448"},{"v":48448,"d":"48,448"},{"v":7748103,"d":"7,748,103"},{"v":77.7885,"d":"77.8"},{"$error":"#DIV/0!"},{"v":12.256237346085065,"d":"12.3"},{"$f":"SUM(Q45:Q47)","v":{"v":1215365,"d":"1,215,365"}},{"$f":"SUM(R45:R47)","v":{"v":1291317,"d":"1,291,317"}}]
[null,"도      세",null,null,{"v":317332,"d":"317,332"},null,{"v":-137538,"d":"-137,538"},{"v":1115735,"d":"1,115,735"},{"v":-111591,"d":"-111,591"},{"v":-87061,"d":"-87,061"},{"v":3828,"d":"3,828"},{"v":3828,"d":"3,828"},{"$f":"H45-J45-L45","v":{"v":1198968,"d":"1,198,968"}},{"v":-27.435304350018274,"d":"-27.4"},{"$error":"#DIV/0!"},{"v":-7.803017741668048,"d":"-7.8"},{"v":144109,"d":"144,109"},{"v":154499,"d":"154,499"}]
[null,"지방교육세",null,null,{"v":382668,"d":"382,668"},null,{"v":-7757,"d":"-7,757"},{"v":1249036,"d":"1,249,036"},{"v":82773,"d":"82,773"},{"v":433096,"d":"433,096"},{"v":4153,"d":"4,153"},{"v":4153,"d":"4,153"},{"$f":"H46-J46-L46","v":{"v":811787,"d":"811,787"}},{"v":113.17800286410152,"d":"113.2"},{"$error":"#DIV/0!"},{"v":34.67442091340842,"d":"34.7"},{"v":9550,"d":"9,550"},{"v":12673,"d":"12,673"}]
[null,"시  군  세",null,null,{"v":700000,"d":"700,000"},null,{"v":-1046307,"d":"-1,046,307"},{"v":6520819,"d":"6,520,819"},{"v":-626502,"d":"-626,502"},{"v":743004,"d":"743,004"},{"v":40467,"d":"40,467"},{"v":40467,"d":"40,467"},{"$f":"H47-J47-L47","v":{"v":5737348,"d":"5,737,348"}},{"v":106.14342857142857,"d":"106.1"},{"$error":"#DIV/0!"},{"v":11.39433558882711,"d":"11.4"},{"v":1061706,"d":"1,061,706"},{"v":1124145,"d":"1,124,145"}]