{"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]]}
[{"$nulls":6},"2017년  4월분 지방세 징수실적 보고서 (2017 회계)"]
[]
[{"$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":62216505,"d":"62,216,505"}},{"v":138714765,"d":"138,714,765"},{"v":62356482,"d":"62,356,482"},{"$f":"SUM(J7:J8)","v":{"v":130517666,"d":"130,517,666"}},{"v":59241,"d":"59,241"},{"v":107689,"d":"107,689"},{"v":8089410,"d":"8,089,410"},{"$f":"+J6/E6*100","v":{"v":42.3549631350762,"d":"42.4"}},{"$f":"+J6/F6*100","v":{"$error":"#DIV/0!"}},{"$f":"+J6/H6*100","v":{"v":94.09068025310788,"d":"94.1"}},{"$f":"SUM(Q7:Q8)","v":{"v":269748,"d":"269,748"}},{"$f":"SUM(R7:R8)","v":{"v":1695974,"d":"1,695,974"}}]
[null,"도       세",null,null,{"$f":"E10+E45+E46","v":{"v":90500000,"d":"90,500,000"}},0,{"v":6043942,"d":"6,043,942"},{"v":39048218,"d":"39,048,218"},{"v":6069986,"d":"6,069,986"},{"v":36856493,"d":"36,856,493"},{"v":3323,"d":"3,323"},{"v":11304,"d":"11,304"},{"v":2180421,"d":"2,180,421"},{"v":40.725406629834254,"d":"40.7"},{"$error":"#DIV/0!"},{"v":94.3871318276291,"d":"94.4"},{"$f":"Q10+Q45+Q46","v":{"v":33818,"d":"33,818"}},{"$f":"R10+R45+R46","v":{"v":276839,"d":"276,839"}}]
[null,"시  군  세",null,null,{"$f":"E30+E47","v":{"v":217652000,"d":"217,652,000"}},{"$f":"F30+F47","v":0},{"v":56172563,"d":"56,172,563"},{"v":99666547,"d":"99,666,547"},{"v":56286496,"d":"56,286,496"},{"v":93661173,"d":"93,661,173"},{"v":55918,"d":"55,918"},{"v":96385,"d":"96,385"},{"v":5908989,"d":"5,908,989"},{"v":43.03253496407108,"d":"43.0"},{"$error":"#DIV/0!"},{"v":93.97453390253402,"d":"94.0"},{"$f":"Q30+Q47","v":{"v":235930,"d":"235,930"}},{"$f":"R30+R47","v":{"v":1419135,"d":"1,419,135"}}]
["현\n\n\n\n\n년\n\n\n\n\n도","계",null,null,{"$f":"SUM(E10,E30)","v":{"v":306752000,"d":"306,752,000"}},0,{"v":62383800,"d":"62,383,800"},{"v":129996470,"d":"129,996,470"},{"v":62269084,"d":"62,269,084"},{"v":129341230,"d":"129,341,230"},0,0,{"v":655240,"d":"655,240"},{"v":42.164755242019616,"d":"42.2"},{"$error":"#DIV/0!"},{"v":99.49595554402362,"d":"99.5"},{"$f":"SUM(Q10,Q30)","v":{"v":66761,"d":"66,761"}},{"$f":"SUM(R10,R30)","v":{"v":201670,"d":"201,670"}}]
[null,"도\n\n\n\n세","소    계",null,{"$f":"SUM(E11,E12,E15,E18:E22,E23)","v":{"v":89800000,"d":"89,800,000"}},0,{"v":6035843,"d":"6,035,843"},{"v":36675348,"d":"36,675,348"},{"v":6006406,"d":"6,006,406"},{"v":36446879,"d":"36,446,879"},0,0,{"v":228469,"d":"228,469"},{"v":40.586724944320714,"d":"40.6"},{"$error":"#DIV/0!"},{"v":99.37705021912812,"d":"99.4"},{"$f":"SUM(Q11,Q12,Q15,Q18:Q22,Q23)","v":{"v":32977,"d":"32,977"}},{"$f":"SUM(R11,R12,R15,R18:R22,R23)","v":{"v":108827,"d":"108,827"}}]
[null,null,"취  득  세",null,{"v":50000000,"d":"50,000,000"},null,{"v":4921641,"d":"4,921,641"},{"v":26389294,"d":"26,389,294"},{"v":4900662,"d":"4,900,662"},{"v":26240058,"d":"26,240,058"},0,0,{"$f":"H11-J11-L11","v":{"v":149236,"d":"149,236"}},{"v":52.480115999999995,"d":"52.5"},{"$error":"#DIV/0!"},{"v":99.43448278684531,"d":"99.4"},{"v":22360,"d":"22,360"},{"v":74799,"d":"74,799"}]
[null,null,"등  록\n면허세","소     계",{"$f":"SUM(E13:E14)","v":{"v":6800000,"d":"6,800,000"}},0,{"v":461133,"d":"461,133"},{"v":3092098,"d":"3,092,098"},{"v":465976,"d":"465,976"},{"v":3042743,"d":"3,042,743"},0,0,{"v":49355,"d":"49,355"},{"v":44.74622058823529,"d":"44.7"},{"$error":"#DIV/0!"}," ",{"$f":"SUM(Q13:Q14)","v":656},{"$f":"SUM(R13:R14)","v":{"v":6007,"d":"6,007"}}]
[{"$nulls":3},"등록분",{"v":5806154,"d":"5,806,154"},null,{"v":437893,"d":"437,893"},{"v":2161259,"d":"2,161,259"},{"v":437761,"d":"437,761"},{"v":2147110,"d":"2,147,110"},0,0,{"$f":"H13-J13-L13","v":{"v":14149,"d":"14,149"}},{"v":36.979900980924725,"d":"37.0"},{"$error":"#DIV/0!"},{"v":99.34533528836664,"d":"99.3"},641,{"v":5818,"d":"5,818"}]
[{"$nulls":3},"면허분",{"v":993846,"d":"993,846"},null,{"v":23240,"d":"23,240"},{"v":930839,"d":"930,839"},{"v":28215,"d":"28,215"},{"v":895633,"d":"895,633"},0,0,{"$f":"H14-J14-L14","v":{"v":35206,"d":"35,206"}},{"v":90.11788546716494,"d":"90.1"},{"$error":"#DIV/0!"},{"v":96.21782069724195,"d":"96.2"},15,189]
[null,null,"지  역\n자  원\n시설세","소     계",{"$f":"SUM(E16:E17)","v":{"v":11000000,"d":"11,000,000"}},0,{"v":137665,"d":"137,665"},{"v":1165430,"d":"1,165,430"},{"v":131359,"d":"131,359"},{"v":1158547,"d":"1,158,547"},0,0,{"v":6883,"d":"6,883"},{"v":10.532245454545453,"d":"10.5"},{"$error":"#DIV/0!"},{"v":99.40940253811897,"d":"99.4"},{"$f":"SUM(Q16:Q17)","v":0},{"$f":"SUM(R16:R17)","v":6}]
[{"$nulls":3},"특정자원",{"v":2433150,"d":"2,433,150"},null,{"v":137654,"d":"137,654"},{"v":1165393,"d":"1,165,393"},{"v":131359,"d":"131,359"},{"v":1158521,"d":"1,158,521"},0,0,{"$f":"H16-J16-L16","v":{"v":6872,"d":"6,872"}},{"v":47.614039413928445,"d":"47.6"},{"$error":"#DIV/0!"},{"v":99.41032767487019,"d":"99.4"},0,6]
[{"$nulls":3},"특정부동산",{"v":8566850,"d":"8,566,850"},null,11,37,0,26,null,null,11,{"v":3.034954504864682E-4,"d":"0.0"},{"$error":"#DIV/0!"},{"v":70.27027027027027,"d":"70.3"}]
[null,null,"지방소비세",{"$nulls":9},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"등  록  세",{"$nulls":3},{"v":6033,"d":"6,033"},{"v":31916,"d":"31,916"},{"v":6033,"d":"6,033"},{"v":31916,"d":"31,916"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"},112,855]
[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":509371,"d":"509,371"},{"v":5996610,"d":"5,996,610"},{"v":502376,"d":"502,376"},{"v":5973615,"d":"5,973,615"},0,0,{"v":22995,"d":"22,995"},{"v":27.152795454545455,"d":"27.2"},{"$error":"#DIV/0!"},{"v":99.61653334133786,"d":"99.6"},{"$f":"SUM(Q24:Q29)","v":{"v":9849,"d":"9,849"}},{"$f":"SUM(R24:R29)","v":{"v":27160,"d":"27,160"}}]
[{"$nulls":3},"취득세분",{"v":2509000,"d":"2,509,000"},null,{"v":275868,"d":"275,868"},{"v":1515735,"d":"1,515,735"},{"v":275381,"d":"275,381"},{"v":1506439,"d":"1,506,439"},null,null,{"$f":"H24-J24-L24","v":{"v":9296,"d":"9,296"}},{"v":60.041410920685536,"d":"60.0"},{"$error":"#DIV/0!"},{"v":99.38670018176,"d":"99.4"},{"v":1118,"d":"1,118"},{"v":3947,"d":"3,947"}]
[{"$nulls":3},"등록면허세분",{"v":1828000,"d":"1,828,000"},null,{"v":71386,"d":"71,386"},{"v":360097,"d":"360,097"},{"v":71356,"d":"71,356"},{"v":357265,"d":"357,265"},null,null,{"v":2832,"d":"2,832"},{"v":19.544037199124727,"d":"19.5"},{"$error":"#DIV/0!"},{"v":99.21354523919945,"d":"99.2"},128,{"v":1092,"d":"1,092"}]
[{"$nulls":3},"주민세분",{"v":86000,"d":"86,000"},null,0,190,5,180,null,null,10,{"v":0.20930232558139536,"d":"0.2"},{"$error":"#DIV/0!"},{"v":94.73684210526315,"d":"94.7"}]
[{"$nulls":3},"재산세분",{"v":3065000,"d":"3,065,000"},null,67,{"v":9944,"d":"9,944"},18,{"v":9894,"d":"9,894"},null,null,50,{"v":0.3228058727569331,"d":"0.3"},{"$error":"#DIV/0!"},{"v":99.49718423169752,"d":"99.5"}]
[{"$nulls":3},"자동차세분",{"v":5926000,"d":"5,926,000"},null,{"v":6156,"d":"6,156"},{"v":1846271,"d":"1,846,271"},-278,{"v":1835464,"d":"1,835,464"},null,null,{"v":10807,"d":"10,807"},{"v":30.973067836652042,"d":"31.0"},{"$error":"#DIV/0!"},{"v":99.41465797816247,"d":"99.4"},{"v":8603,"d":"8,603"},{"v":22121,"d":"22,121"}]
[{"$nulls":3},"담배소비세분",{"v":8586000,"d":"8,586,000"},null,{"v":155894,"d":"155,894"},{"v":2264373,"d":"2,264,373"},{"v":155894,"d":"155,894"},{"v":2264373,"d":"2,264,373"},null,null,0,{"v":26.372851153039832,"d":"26.4"},{"$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":56347957,"d":"56,347,957"},{"$f":"SUM(H31,H32,H33,H36:H43)","v":{"v":93321122,"d":"93,321,122"}},{"v":56262678,"d":"56,262,678"},{"v":92894351,"d":"92,894,351"},0,0,{"v":426771,"d":"426,771"},{"v":42.81792792875844,"d":"42.8"},{"$error":"#DIV/0!"},{"v":99.54268552407675,"d":"99.5"},{"$f":"SUM(Q31,Q32,Q33,Q36:Q43)","v":{"v":33784,"d":"33,784"}},{"$f":"SUM(R31,R32,R33,R36:R43)","v":{"v":92843,"d":"92,843"}}]
[null,null,"주  민  세",null,{"v":12252000,"d":"12,252,000"},null,{"v":707990,"d":"707,990"},{"v":4077374,"d":"4,077,374"},{"v":708445,"d":"708,445"},{"v":4077087,"d":"4,077,087"},0,0,{"$f":"H31-J31-L31","v":287},{"v":33.27690989226249,"d":"33.3"},{"$error":"#DIV/0!"},{"v":99.9929611558812,"d":"100.0"},0,973]
[null,null,"재  산  세",null,{"v":35000000,"d":"35,000,000"},null,376,{"v":50062,"d":"50,062"},88,{"v":49771,"d":"49,771"},0,0,{"$f":"H32-J32-L32","v":291},{"v":0.14220285714285713,"d":"0.1"},{"$error":"#DIV/0!"},{"v":99.41872078622508,"d":"99.4"}]
[null,null,"자동 \n차세","소     계",{"$f":"SUM(E34:E35)","v":{"v":55700000,"d":"55,700,000"}},{"$f":"SUM(F34:F35)","v":0},{"v":2511913,"d":"2,511,913"},{"v":18691535,"d":"18,691,535"},{"v":2488610,"d":"2,488,610"},{"$f":"SUM(J34:J35)","v":{"v":18652829,"d":"18,652,829"}},0,0,{"v":38706,"d":"38,706"},{"v":33.48802333931778,"d":"33.5"},{"$error":"#DIV/0!"},{"v":99.79292230413394,"d":"99.8"},{"$f":"SUM(Q34:Q35)","v":{"v":29572,"d":"29,572"}},{"$f":"SUM(R34:R35)","v":{"v":76252,"d":"76,252"}}]
[{"$nulls":3},"자동차분",{"v":20216000,"d":"20,216,000"},null,{"v":23544,"d":"23,544"},{"v":6333794,"d":"6,333,794"},241,{"v":6295088,"d":"6,295,088"},0,0,{"$f":"H34-J34-L34","v":{"v":38706,"d":"38,706"}},{"v":31.13913731697665,"d":"31.1"},{"$error":"#DIV/0!"},{"v":99.38889708127545,"d":"99.4"},{"v":29572,"d":"29,572"},{"v":76252,"d":"76,252"}]
[{"$nulls":3},"주 행 분",{"v":35484000,"d":"35,484,000"},null,{"v":2488369,"d":"2,488,369"},{"v":12357741,"d":"12,357,741"},{"v":2488369,"d":"2,488,369"},{"v":12357741,"d":"12,357,741"},0,0,0,{"v":34.82623435914778,"d":"34.8"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"담배소비세",null,{"v":19000000,"d":"19,000,000"},null,{"v":752955,"d":"752,955"},{"v":5546197,"d":"5,546,197"},{"v":752955,"d":"752,955"},{"v":5546197,"d":"5,546,197"},0,0,0,{"v":29.190510526315787,"d":"29.2"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"지방소득세",null,{"v":95000000,"d":"95,000,000"},null,{"v":52374723,"d":"52,374,723"},{"v":64955954,"d":"64,955,954"},{"v":52312580,"d":"52,312,580"},{"v":64568467,"d":"64,568,467"},0,0,{"v":387487,"d":"387,487"},{"v":67.96680736842106,"d":"68.0"},{"$error":"#DIV/0!"},{"v":99.40346192128901,"d":"99.4"},{"v":4212,"d":"4,212"},{"v":15618,"d":"15,618"}]
[null,null,"주  행  세",{"$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"}},{"$f":"SUM(F45:F47)","v":0},{"v":-167295,"d":"-167,295"},{"v":8718295,"d":"8,718,295"},{"v":87398,"d":"87,398"},{"v":1176436,"d":"1,176,436"},{"v":59241,"d":"59,241"},{"v":107689,"d":"107,689"},{"v":7434170,"d":"7,434,170"},{"v":84.03114285714285,"d":"84.0"},{"$error":"#DIV/0!"},{"v":13.493876956446185,"d":"13.5"},{"$f":"SUM(Q45:Q47)","v":{"v":202987,"d":"202,987"}},{"$f":"SUM(R45:R47)","v":{"v":1494304,"d":"1,494,304"}}]
[null,"도      세",null,null,{"v":317332,"d":"317,332"},null,{"v":6850,"d":"6,850"},{"v":1122585,"d":"1,122,585"},{"v":17307,"d":"17,307"},{"v":-69756,"d":"-69,756"},564,{"v":4392,"d":"4,392"},{"$f":"H45-J45-L45","v":{"v":1187949,"d":"1,187,949"}},{"v":-21.98202513455939,"d":"-22.0"},{"$error":"#DIV/0!"},{"v":-6.213872446184476,"d":"-6.2"},810,{"v":155307,"d":"155,307"}]
[null,"지방교육세",null,null,{"v":382668,"d":"382,668"},null,{"v":1249,"d":"1,249"},{"v":1250285,"d":"1,250,285"},{"v":46273,"d":"46,273"},{"v":479370,"d":"479,370"},{"v":2759,"d":"2,759"},{"v":6912,"d":"6,912"},{"$f":"H46-J46-L46","v":{"v":764003,"d":"764,003"}},{"v":125.27046944087303,"d":"125.3"},{"$error":"#DIV/0!"},{"v":38.340858284311174,"d":"38.3"},31,{"v":12705,"d":"12,705"}]
[null,"시  군  세",null,null,{"v":700000,"d":"700,000"},null,{"v":-175394,"d":"-175,394"},{"v":6345425,"d":"6,345,425"},{"v":23818,"d":"23,818"},{"v":766822,"d":"766,822"},{"v":55918,"d":"55,918"},{"v":96385,"d":"96,385"},{"$f":"H47-J47-L47","v":{"v":5482218,"d":"5,482,218"}},{"v":109.546,"d":"109.5"},{"$error":"#DIV/0!"},{"v":12.08464366059011,"d":"12.1"},{"v":202146,"d":"202,146"},{"v":1326292,"d":"1,326,292"}]