{"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]]}
[{"$nulls":6},"2017년  7월분 지방세 징수실적 보고서 (2017 회계)"]
[]
[{"$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":49626710,"d":"49,626,710"}},{"v":310131182,"d":"310,131,182"},{"v":47312688,"d":"47,312,688"},{"$f":"SUM(J7:J8)","v":{"v":297091625,"d":"297,091,625"}},{"v":104822,"d":"104,822"},{"v":389978,"d":"389,978"},{"v":12649579,"d":"12,649,579"},{"$f":"+J6/E6*100","v":{"v":96.41074047872479,"d":"96.4"}},{"$f":"+J6/F6*100","v":{"$error":"#DIV/0!"}},{"$f":"+J6/H6*100","v":{"v":95.7954705115721,"d":"95.8"}},{"$f":"SUM(Q7:Q8)","v":{"v":2642347,"d":"2,642,347"}},{"$f":"SUM(R7:R8)","v":{"v":5708265,"d":"5,708,265"}}]
[null,"도       세",null,null,{"$f":"E10+E45+E46","v":{"v":90500000,"d":"90,500,000"}},0,{"v":21592420,"d":"21,592,420"},{"v":85581453,"d":"85,581,453"},{"v":20339301,"d":"20,339,301"},{"v":81715510,"d":"81,715,510"},{"v":17821,"d":"17,821"},{"v":44319,"d":"44,319"},{"v":3821624,"d":"3,821,624"},{"v":90.29338121546961,"d":"90.3"},{"$error":"#DIV/0!"},{"v":95.48273268975697,"d":"95.5"},{"$f":"Q10+Q45+Q46","v":{"v":1875819,"d":"1,875,819"}},{"$f":"R10+R45+R46","v":{"v":2596403,"d":"2,596,403"}}]
[null,"시  군  세",null,null,{"$f":"E30+E47","v":{"v":217652000,"d":"217,652,000"}},{"$f":"F30+F47","v":0},{"v":28034290,"d":"28,034,290"},{"v":224549729,"d":"224,549,729"},{"v":26973387,"d":"26,973,387"},{"v":215376115,"d":"215,376,115"},{"v":87001,"d":"87,001"},{"v":345659,"d":"345,659"},{"v":8827955,"d":"8,827,955"},{"v":98.95434684726077,"d":"99.0"},{"$error":"#DIV/0!"},{"v":95.91466262691415,"d":"95.9"},{"$f":"Q30+Q47","v":{"v":766528,"d":"766,528"}},{"$f":"R30+R47","v":{"v":3111862,"d":"3,111,862"}}]
["현\n\n\n\n\n년\n\n\n\n\n도","계",null,null,{"$f":"SUM(E10,E30)","v":{"v":306752000,"d":"306,752,000"}},0,{"v":50031590,"d":"50,031,590"},{"v":302579212,"d":"302,579,212"},{"v":47554662,"d":"47,554,662"},{"v":296410193,"d":"296,410,193"},{"v":1782,"d":"1,782"},{"v":2684,"d":"2,684"},{"v":6166335,"d":"6,166,335"},{"v":96.62860975641561,"d":"96.6"},{"$error":"#DIV/0!"},{"v":97.96118875476482,"d":"98.0"},{"$f":"SUM(Q10,Q30)","v":{"v":2204166,"d":"2,204,166"}},{"$f":"SUM(R10,R30)","v":{"v":2952049,"d":"2,952,049"}}]
[null,"도\n\n\n\n세","소    계",null,{"$f":"SUM(E11,E12,E15,E18:E22,E23)","v":{"v":89800000,"d":"89,800,000"}},0,{"v":21585748,"d":"21,585,748"},{"v":83428974,"d":"83,428,974"},{"v":20293020,"d":"20,293,020"},{"v":81330670,"d":"81,330,670"},0,0,{"v":2098304,"d":"2,098,304"},{"v":90.56867483296213,"d":"90.6"},{"$error":"#DIV/0!"},{"v":97.4849217251551,"d":"97.5"},{"$f":"SUM(Q11,Q12,Q15,Q18:Q22,Q23)","v":{"v":1869664,"d":"1,869,664"}},{"$f":"SUM(R11,R12,R15,R18:R22,R23)","v":{"v":2181200,"d":"2,181,200"}}]
[null,null,"취  득  세",null,{"v":50000000,"d":"50,000,000"},null,{"v":8366156,"d":"8,366,156"},{"v":52270441,"d":"52,270,441"},{"v":8366839,"d":"8,366,839"},{"v":52052847,"d":"52,052,847"},0,0,{"$f":"H11-J11-L11","v":{"v":217594,"d":"217,594"}},{"v":104.105694,"d":"104.1"},{"$error":"#DIV/0!"},{"v":99.58371501017182,"d":"99.6"},{"v":1777986,"d":"1,777,986"},{"v":2020236,"d":"2,020,236"}]
[null,null,"등  록\n면허세","소     계",{"$f":"SUM(E13:E14)","v":{"v":6800000,"d":"6,800,000"}},0,{"v":473433,"d":"473,433"},{"v":4577724,"d":"4,577,724"},{"v":475288,"d":"475,288"},{"v":4541360,"d":"4,541,360"},0,0,{"v":36364,"d":"36,364"},{"v":66.78470588235295,"d":"66.8"},{"$error":"#DIV/0!"}," ",{"$f":"SUM(Q13:Q14)","v":{"v":13430,"d":"13,430"}},{"$f":"SUM(R13:R14)","v":{"v":24749,"d":"24,749"}}]
[{"$nulls":3},"등록분",{"v":5806154,"d":"5,806,154"},null,{"v":450743,"d":"450,743"},{"v":3577403,"d":"3,577,403"},{"v":450563,"d":"450,563"},{"v":3562743,"d":"3,562,743"},0,0,{"$f":"H13-J13-L13","v":{"v":14660,"d":"14,660"}},{"v":61.36149678427406,"d":"61.4"},{"$error":"#DIV/0!"},{"v":99.59020552059692,"d":"99.6"},{"v":13381,"d":"13,381"},{"v":24379,"d":"24,379"}]
[{"$nulls":3},"면허분",{"v":993846,"d":"993,846"},null,{"v":22690,"d":"22,690"},{"v":1000321,"d":"1,000,321"},{"v":24725,"d":"24,725"},{"v":978617,"d":"978,617"},0,0,{"$f":"H14-J14-L14","v":{"v":21704,"d":"21,704"}},{"v":98.467670041435,"d":"98.5"},{"$error":"#DIV/0!"},{"v":97.83029647483158,"d":"97.8"},49,370]
[null,null,"지  역\n자  원\n시설세","소     계",{"$f":"SUM(E16:E17)","v":{"v":11000000,"d":"11,000,000"}},0,{"v":9266094,"d":"9,266,094"},{"v":10998318,"d":"10,998,318"},{"v":7996809,"d":"7,996,809"},{"v":9726255,"d":"9,726,255"},0,0,{"v":1272063,"d":"1,272,063"},{"v":88.4205,"d":"88.4"},{"$error":"#DIV/0!"},{"v":88.43402236596542,"d":"88.4"},{"$f":"SUM(Q16:Q17)","v":137},{"$f":"SUM(R16:R17)","v":143}]
[{"$nulls":3},"특정자원",{"v":2433150,"d":"2,433,150"},null,{"v":298535,"d":"298,535"},{"v":2028267,"d":"2,028,267"},{"v":297376,"d":"297,376"},{"v":2026754,"d":"2,026,754"},0,0,{"$f":"H16-J16-L16","v":{"v":1513,"d":"1,513"}},{"v":83.29753611573474,"d":"83.3"},{"$error":"#DIV/0!"},{"v":99.92540429834929,"d":"99.9"},0,6]
[{"$nulls":3},"특정부동산",{"v":8566850,"d":"8,566,850"},null,{"v":8967559,"d":"8,967,559"},{"v":8970051,"d":"8,970,051"},{"v":7699433,"d":"7,699,433"},{"v":7699501,"d":"7,699,501"},null,null,{"v":1270550,"d":"1,270,550"},{"v":89.87552017369278,"d":"89.9"},{"$error":"#DIV/0!"},{"v":85.8356435208674,"d":"85.8"},137,137]
[null,null,"지방소비세",{"$nulls":9},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"등  록  세",{"$nulls":3},{"v":3790,"d":"3,790"},{"v":49623,"d":"49,623"},{"v":3790,"d":"3,790"},{"v":49623,"d":"49,623"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"},null,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":3476275,"d":"3,476,275"},{"v":15532868,"d":"15,532,868"},{"v":3450294,"d":"3,450,294"},{"v":14960585,"d":"14,960,585"},0,0,{"v":572283,"d":"572,283"},{"v":68.00265909090909,"d":"68.0"},{"$error":"#DIV/0!"},{"v":96.31566430616677,"d":"96.3"},{"$f":"SUM(Q24:Q29)","v":{"v":78111,"d":"78,111"}},{"$f":"SUM(R24:R29)","v":{"v":135217,"d":"135,217"}}]
[{"$nulls":3},"취득세분",{"v":2509000,"d":"2,509,000"},null,{"v":703461,"d":"703,461"},{"v":3307749,"d":"3,307,749"},{"v":705682,"d":"705,682"},{"v":3297833,"d":"3,297,833"},null,null,{"$f":"H24-J24-L24","v":{"v":9916,"d":"9,916"}},{"v":131.44013551215622,"d":"131.4"},{"$error":"#DIV/0!"},{"v":99.70021909159371,"d":"99.7"},{"v":57329,"d":"57,329"},{"v":75128,"d":"75,128"}]
[{"$nulls":3},"등록면허세분",{"v":1828000,"d":"1,828,000"},null,{"v":73583,"d":"73,583"},{"v":594246,"d":"594,246"},{"v":73548,"d":"73,548"},{"v":591316,"d":"591,316"},null,null,{"v":2930,"d":"2,930"},{"v":32.34770240700219,"d":"32.3"},{"$error":"#DIV/0!"},{"v":99.50693820404344,"d":"99.5"},{"v":2676,"d":"2,676"},{"v":4798,"d":"4,798"}]
[{"$nulls":3},"주민세분",{"v":86000,"d":"86,000"},null,35,225,15,195,null,null,30,{"v":0.22674418604651161,"d":"0.2"},{"$error":"#DIV/0!"},{"v":86.66666666666667,"d":"86.7"}]
[{"$nulls":3},"재산세분",{"v":3065000,"d":"3,065,000"},null,{"v":1977042,"d":"1,977,042"},{"v":1990682,"d":"1,990,682"},{"v":1714908,"d":"1,714,908"},{"v":1725069,"d":"1,725,069"},null,null,{"v":265613,"d":"265,613"},{"v":56.28283849918434,"d":"56.3"},{"$error":"#DIV/0!"},{"v":86.65718582877628,"d":"86.7"},{"v":9861,"d":"9,861"},{"v":9861,"d":"9,861"}]
[{"$nulls":3},"자동차세분",{"v":5926000,"d":"5,926,000"},null,{"v":11792,"d":"11,792"},{"v":4401569,"d":"4,401,569"},{"v":245779,"d":"245,779"},{"v":4107775,"d":"4,107,775"},null,null,{"v":293794,"d":"293,794"},{"v":69.31783665204185,"d":"69.3"},{"$error":"#DIV/0!"},{"v":93.32524379374718,"d":"93.3"},{"v":8245,"d":"8,245"},{"v":45430,"d":"45,430"}]
[{"$nulls":3},"담배소비세분",{"v":8586000,"d":"8,586,000"},null,{"v":710362,"d":"710,362"},{"v":5238397,"d":"5,238,397"},{"v":710362,"d":"710,362"},{"v":5238397,"d":"5,238,397"},null,null,0,{"v":61.01091311437224,"d":"61.0"},{"$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":28445842,"d":"28,445,842"},{"$f":"SUM(H31,H32,H33,H36:H43)","v":{"v":219150238,"d":"219,150,238"}},{"v":27261642,"d":"27,261,642"},{"v":215079523,"d":"215,079,523"},{"v":1782,"d":"1,782"},{"v":2684,"d":"2,684"},{"v":4068031,"d":"4,068,031"},{"v":99.13691646078395,"d":"99.1"},{"$error":"#DIV/0!"},{"v":98.1425003061142,"d":"98.1"},{"$f":"SUM(Q31,Q32,Q33,Q36:Q43)","v":{"v":334502,"d":"334,502"}},{"$f":"SUM(R31,R32,R33,R36:R43)","v":{"v":770849,"d":"770,849"}}]
[null,null,"주  민  세",null,{"v":12252000,"d":"12,252,000"},null,{"v":2659975,"d":"2,659,975"},{"v":8247492,"d":"8,247,492"},{"v":2665701,"d":"2,665,701"},{"v":8247004,"d":"8,247,004"},0,0,{"$f":"H31-J31-L31","v":488},{"v":67.31149200130591,"d":"67.3"},{"$error":"#DIV/0!"},{"v":99.99408304973197,"d":"100.0"},{"v":8735,"d":"8,735"},{"v":19588,"d":"19,588"}]
[null,null,"재  산  세",null,{"v":35000000,"d":"35,000,000"},null,{"v":16558794,"d":"16,558,794"},{"v":16631185,"d":"16,631,185"},{"v":14291628,"d":"14,291,628"},{"v":14343120,"d":"14,343,120"},0,0,{"$f":"H32-J32-L32","v":{"v":2288065,"d":"2,288,065"}},{"v":40.98034285714286,"d":"41.0"},{"$error":"#DIV/0!"},{"v":86.24232127776824,"d":"86.2"},{"v":49451,"d":"49,451"},{"v":49451,"d":"49,451"}]
[null,null,"자동 \n차세","소     계",{"$f":"SUM(E34:E35)","v":{"v":55700000,"d":"55,700,000"}},{"$f":"SUM(F34:F35)","v":0},{"v":3384431,"d":"3,384,431"},{"v":37840982,"d":"37,840,982"},{"v":4226021,"d":"4,226,021"},{"$f":"SUM(J34:J35)","v":{"v":36762978,"d":"36,762,978"}},0,21,{"v":1077983,"d":"1,077,983"},{"v":66.00175583482944,"d":"66.0"},{"$error":"#DIV/0!"},{"v":97.15122614946937,"d":"97.2"},{"$f":"SUM(Q34:Q35)","v":{"v":34809,"d":"34,809"}},{"$f":"SUM(R34:R35)","v":{"v":163158,"d":"163,158"}}]
[{"$nulls":3},"자동차분",{"v":20216000,"d":"20,216,000"},null,{"v":36306,"d":"36,306"},{"v":15814088,"d":"15,814,088"},{"v":877896,"d":"877,896"},{"v":14736084,"d":"14,736,084"},0,21,{"$f":"H34-J34-L34","v":{"v":1077983,"d":"1,077,983"}},{"v":72.89317372378315,"d":"72.9"},{"$error":"#DIV/0!"},{"v":93.18326798232057,"d":"93.2"},{"v":34809,"d":"34,809"},{"v":163158,"d":"163,158"}]
[{"$nulls":3},"주 행 분",{"v":35484000,"d":"35,484,000"},null,{"v":3348125,"d":"3,348,125"},{"v":22026894,"d":"22,026,894"},{"v":3348125,"d":"3,348,125"},{"v":22026894,"d":"22,026,894"},0,0,0,{"v":62.07556645248563,"d":"62.1"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"담배소비세",null,{"v":19000000,"d":"19,000,000"},null,{"v":1614828,"d":"1,614,828"},{"v":12306917,"d":"12,306,917"},{"v":1614827,"d":"1,614,827"},{"v":12306917,"d":"12,306,917"},0,0,0,{"v":64.77324736842105,"d":"64.8"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"지방소득세",null,{"v":95000000,"d":"95,000,000"},null,{"v":4227814,"d":"4,227,814"},{"v":144123662,"d":"144,123,662"},{"v":4463465,"d":"4,463,465"},{"v":143419504,"d":"143,419,504"},{"v":1782,"d":"1,782"},{"v":2663,"d":"2,663"},{"v":701495,"d":"701,495"},{"v":150.9678989473684,"d":"151.0"},{"$error":"#DIV/0!"},{"v":99.5114209629228,"d":"99.5"},{"v":241507,"d":"241,507"},{"v":538652,"d":"538,652"}]
[null,null,"주  행  세",{"$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"}},{"$f":"SUM(F45:F47)","v":0},{"v":-404880,"d":"-404,880"},{"v":7551970,"d":"7,551,970"},{"v":-241974,"d":"-241,974"},{"v":681432,"d":"681,432"},{"v":103040,"d":"103,040"},{"v":387294,"d":"387,294"},{"v":6483244,"d":"6,483,244"},{"v":48.67371428571429,"d":"48.7"},{"$error":"#DIV/0!"},{"v":9.023234996961058,"d":"9.0"},{"$f":"SUM(Q45:Q47)","v":{"v":438181,"d":"438,181"}},{"$f":"SUM(R45:R47)","v":{"v":2756216,"d":"2,756,216"}}]
[null,"도      세",null,null,{"v":317332,"d":"317,332"},null,{"v":5633,"d":"5,633"},{"v":920398,"d":"920,398"},{"v":17597,"d":"17,597"},{"v":-184423,"d":"-184,423"},{"v":8384,"d":"8,384"},{"v":21050,"d":"21,050"},{"$f":"H45-J45-L45","v":{"v":1083771,"d":"1,083,771"}},{"v":-58.11673578460413,"d":"-58.1"},{"$error":"#DIV/0!"},{"v":-20.037309946349296,"d":"-20.0"},{"v":5831,"d":"5,831"},{"v":379747,"d":"379,747"}]
[null,"지방교육세",null,null,{"v":382668,"d":"382,668"},null,{"v":1039,"d":"1,039"},{"v":1232081,"d":"1,232,081"},{"v":28684,"d":"28,684"},{"v":569263,"d":"569,263"},{"v":9437,"d":"9,437"},{"v":23269,"d":"23,269"},{"$f":"H46-J46-L46","v":{"v":639549,"d":"639,549"}},{"v":148.7615896808722,"d":"148.8"},{"$error":"#DIV/0!"},{"v":46.203374615792306,"d":"46.2"},324,{"v":35456,"d":"35,456"}]
[null,"시  군  세",null,null,{"v":700000,"d":"700,000"},null,{"v":-411552,"d":"-411,552"},{"v":5399491,"d":"5,399,491"},{"v":-288255,"d":"-288,255"},{"v":296592,"d":"296,592"},{"v":85219,"d":"85,219"},{"v":342975,"d":"342,975"},{"$f":"H47-J47-L47","v":{"v":4759924,"d":"4,759,924"}},{"v":42.370285714285714,"d":"42.4"},{"$error":"#DIV/0!"},{"v":5.492962206993215,"d":"5.5"},{"v":432026,"d":"432,026"},{"v":2341013,"d":"2,341,013"}]