{"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]]}
[{"$nulls":6},"2018년  2월분 지방세 징수실적 보고서 (2018 회계)"]
[]
[{"$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,{"$f":"SUM(E7:E8)","v":{"v":379350000,"d":"379,350,000"}},0,{"v":26550746,"d":"26,550,746"},{"v":67739176,"d":"67,739,176"},{"v":26209908,"d":"26,209,908"},{"$f":"SUM(J7:J8)","v":{"v":58538924,"d":"58,538,924"}},0,0,{"v":9200252,"d":"9,200,252"},{"$f":"+J6/E6*100","v":{"v":15.431375774350863,"d":"15.4"}},{"$f":"+J6/F6*100","v":{"$error":"#DIV/0!"}},{"$f":"+J6/H6*100","v":{"v":86.4181223580281,"d":"86.4"}},{"$f":"SUM(Q7:Q8)","v":{"v":85620,"d":"85,620"}},{"$f":"SUM(R7:R8)","v":{"v":156628,"d":"156,628"}}]
[null,"도       세",null,null,{"$f":"E10+E45+E46","v":{"v":124500000,"d":"124,500,000"}},0,{"$f":"G10+G45+G46","v":{"v":17957162,"d":"17,957,162"}},{"v":32597055,"d":"32,597,055"},{"v":17493329,"d":"17,493,329"},{"v":30102722,"d":"30,102,722"},0,0,{"v":2494333,"d":"2,494,333"},{"v":24.178893172690763,"d":"24.2"},{"$error":"#DIV/0!"},{"v":92.34798051541773,"d":"92.3"},{"$f":"Q10+Q45+Q46","v":{"v":44026,"d":"44,026"}},{"$f":"R10+R45+R46","v":{"v":59521,"d":"59,521"}}]
[null,"시  군  세",null,null,{"$f":"E30+E47","v":{"v":254850000,"d":"254,850,000"}},{"$f":"F30+F47","v":0},{"v":8593584,"d":"8,593,584"},{"v":35142121,"d":"35,142,121"},{"v":8716579,"d":"8,716,579"},{"v":28436202,"d":"28,436,202"},0,0,{"v":6705919,"d":"6,705,919"},{"v":11.158015303119482,"d":"11.2"},{"$error":"#DIV/0!"},{"v":80.91771694713589,"d":"80.9"},{"$f":"Q30+Q47","v":{"v":41594,"d":"41,594"}},{"$f":"R30+R47","v":{"v":97107,"d":"97,107"}}]
["현\n\n\n\n\n년\n\n\n\n\n도","계",null,null,{"$f":"SUM(E10,E30)","v":{"v":377850000,"d":"377,850,000"}},0,{"v":26580214,"d":"26,580,214"},{"v":57794169,"d":"57,794,169"},{"v":25858195,"d":"25,858,195"},{"v":56819175,"d":"56,819,175"},0,0,{"v":974994,"d":"974,994"},{"v":15.037495037713377,"d":"15.0"},{"$error":"#DIV/0!"},{"v":98.31298897990904,"d":"98.3"},{"$f":"SUM(Q10,Q30)","v":{"v":42374,"d":"42,374"}},{"$f":"SUM(R10,R30)","v":{"v":57870,"d":"57,870"}}]
[null,"도\n\n\n\n세","소    계",null,{"$f":"SUM(E11,E12,E15,E18:E22,E23)","v":{"v":123700000,"d":"123,700,000"}},0,{"v":17999507,"d":"17,999,507"},{"v":30449971,"d":"30,449,971"},{"v":17422590,"d":"17,422,590"},{"v":29702788,"d":"29,702,788"},0,0,{"v":747183,"d":"747,183"},{"v":24.011954729183508,"d":"24.0"},{"$error":"#DIV/0!"},{"v":97.54619470737755,"d":"97.5"},{"$f":"SUM(Q11,Q12,Q15,Q18:Q22,Q23)","v":{"v":27376,"d":"27,376"}},{"$f":"SUM(R11,R12,R15,R18:R22,R23)","v":{"v":32003,"d":"32,003"}}]
[null,null,"취  득  세",null,{"v":80000000,"d":"80,000,000"},null,{"v":15239106,"d":"15,239,106"},{"v":22669901,"d":"22,669,901"},{"v":14639794,"d":"14,639,794"},{"v":22015864,"d":"22,015,864"},null,null,{"$f":"H11-J11-L11","v":{"v":654037,"d":"654,037"}},{"v":27.51983,"d":"27.5"},{"$error":"#DIV/0!"},{"v":97.11495431762141,"d":"97.1"},{"v":18632,"d":"18,632"},{"v":21724,"d":"21,724"}]
[null,null,"등  록\n면허세","소     계",{"$f":"SUM(E13:E14)","v":{"v":7800000,"d":"7,800,000"}},0,{"v":498667,"d":"498,667"},{"v":1876601,"d":"1,876,601"},{"v":543281,"d":"543,281"},{"$f":"SUM(J13:J14)","v":{"v":1812253,"d":"1,812,253"}},0,0,{"v":64348,"d":"64,348"},{"v":23.23401282051282,"d":"23.2"},{"$error":"#DIV/0!"},{"v":96.57103454596901,"d":"96.6"},{"$f":"SUM(Q13:Q14)","v":{"v":3851,"d":"3,851"}},{"$f":"SUM(R13:R14)","v":{"v":5056,"d":"5,056"}}]
[{"$nulls":3},"등록분",{"v":6660000,"d":"6,660,000"},null,{"v":475774,"d":"475,774"},{"v":962415,"d":"962,415"},{"v":475762,"d":"475,762"},{"v":962381,"d":"962,381"},null,null,{"$f":"H13-J13-L13","v":34},{"v":14.450165165165165,"d":"14.5"},{"$error":"#DIV/0!"},{"v":99.9964672204818,"d":"100.0"},{"v":3468,"d":"3,468"},{"v":4486,"d":"4,486"}]
[{"$nulls":3},"면허분",{"v":1140000,"d":"1,140,000"},null,{"v":22893,"d":"22,893"},{"v":914186,"d":"914,186"},{"v":67519,"d":"67,519"},{"v":849872,"d":"849,872"},null,null,{"$f":"H14-J14-L14","v":{"v":64314,"d":"64,314"}},{"$f":"+J14/E14*100","v":{"v":74.55017543859648,"d":"74.6"}},{"$f":"+J14/F14*100","v":{"$error":"#DIV/0!"}},{"$f":"+J14/H14*100","v":{"v":92.96488898320473,"d":"93.0"}},383,570]
[null,null,"지  역\n자  원\n시설세","소     계",{"$f":"SUM(E16:E17)","v":{"v":11500000,"d":"11,500,000"}},0,{"v":312808,"d":"312,808"},{"v":609955,"d":"609,955"},{"v":313534,"d":"313,534"},{"v":609050,"d":"609,050"},0,0,905,{"v":5.296086956521739,"d":"5.3"},{"$error":"#DIV/0!"},{"v":99.8516283988163,"d":"99.9"},{"$f":"SUM(Q16:Q17)","v":0},{"$f":"SUM(R16:R17)","v":0}]
[{"$nulls":3},"특정자원",{"v":2544000,"d":"2,544,000"},null,{"v":312808,"d":"312,808"},{"v":609955,"d":"609,955"},{"v":313534,"d":"313,534"},{"v":609050,"d":"609,050"},null,null,{"$f":"H16-J16-L16","v":905},{"v":23.94064465408805,"d":"23.9"},{"$error":"#DIV/0!"},{"v":99.8516283988163,"d":"99.9"}]
[{"$nulls":3},"특정부동산",{"v":8956000,"d":"8,956,000"},{"$nulls":7},0,{"v":0,"d":"0.0"},{"$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":6099,"d":"6,099"},{"v":10349,"d":"10,349"},{"v":6099,"d":"6,099"},{"v":10349,"d":"10,349"},null,null,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",{"$f":"SUM(E24:E29)","v":{"v":24400000,"d":"24,400,000"}},{"$f":"SUM(F24:F29)","v":0},{"v":1942827,"d":"1,942,827"},{"v":5283165,"d":"5,283,165"},{"v":1919882,"d":"1,919,882"},{"v":5255272,"d":"5,255,272"},0,0,{"v":27893,"d":"27,893"},{"v":21.538,"d":"21.5"},{"$error":"#DIV/0!"},{"v":99.47203996089465,"d":"99.5"},{"$f":"SUM(Q24:Q29)","v":{"v":4893,"d":"4,893"}},{"$f":"SUM(R24:R29)","v":{"v":5223,"d":"5,223"}}]
[{"$nulls":3},"취득세분",{"v":2783000,"d":"2,783,000"},null,{"v":1256293,"d":"1,256,293"},{"v":1663102,"d":"1,663,102"},{"v":1235735,"d":"1,235,735"},{"v":1638570,"d":"1,638,570"},null,null,{"$f":"H24-J24-L24","v":{"v":24532,"d":"24,532"}},{"v":58.87782968020122,"d":"58.9"},{"$error":"#DIV/0!"},{"v":98.52492510982489,"d":"98.5"},229,243]
[{"$nulls":3},"등록면허세분",{"v":2027000,"d":"2,027,000"},null,{"v":79427,"d":"79,427"},{"v":160275,"d":"160,275"},{"v":79424,"d":"79,424"},{"v":160271,"d":"160,271"},null,null,4,{"v":7.906808090774543,"d":"7.9"},{"$error":"#DIV/0!"},{"v":99.99750428950242,"d":"100.0"},694,897]
[{"$nulls":3},"주민세분",{"v":95000,"d":"95,000"},null,0,70,0,70,null,null,0,{"v":0.0736842105263158,"d":"0.1"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[{"$nulls":3},"재산세분",{"v":3400000,"d":"3,400,000"},null,293,{"v":143402,"d":"143,402"},290,{"v":143393,"d":"143,393"},null,null,9,{"v":4.217441176470588,"d":"4.2"},{"$error":"#DIV/0!"},{"v":99.99372393690464,"d":"100.0"}]
[{"$nulls":3},"자동차세분",{"v":6572000,"d":"6,572,000"},null,{"v":1737,"d":"1,737"},{"v":2050209,"d":"2,050,209"},-644,{"v":2046861,"d":"2,046,861"},null,null,{"v":3348,"d":"3,348"},{"v":31.145176506390747,"d":"31.1"},{"$error":"#DIV/0!"},{"v":99.8366995755067,"d":"99.8"},{"v":3970,"d":"3,970"},{"v":4083,"d":"4,083"}]
[{"$nulls":3},"담배소비세분",{"v":9523000,"d":"9,523,000"},null,{"v":605077,"d":"605,077"},{"v":1266107,"d":"1,266,107"},{"v":605077,"d":"605,077"},{"v":1266107,"d":"1,266,107"},null,null,0,{"v":13.295253596555707,"d":"13.3"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,"시\n\n\n군\n\n\n세","소    계",null,{"$f":"SUM(E31,E32,E33,E36:E43)","v":{"v":254150000,"d":"254,150,000"}},{"$f":"SUM(F31,F32,F33,F36:F43)","v":0},{"v":8580707,"d":"8,580,707"},{"$f":"SUM(H31,H32,H33,H36:H43)","v":{"v":27344198,"d":"27,344,198"}},{"v":8435605,"d":"8,435,605"},{"v":27116387,"d":"27,116,387"},0,0,{"v":227811,"d":"227,811"},{"v":10.669442061774543,"d":"10.7"},{"$error":"#DIV/0!"},{"v":99.16687627847048,"d":"99.2"},{"$f":"SUM(Q31,Q32,Q33,Q36:Q43)","v":{"v":14998,"d":"14,998"}},{"$f":"SUM(R31,R32,R33,R36:R43)","v":{"v":25867,"d":"25,867"}}]
[null,null,"주  민  세",null,{"v":13412000,"d":"13,412,000"},null,{"v":875854,"d":"875,854"},{"v":2004508,"d":"2,004,508"},{"v":873042,"d":"873,042"},{"v":1998332,"d":"1,998,332"},null,null,{"$f":"H31-J31-L31","v":{"v":6176,"d":"6,176"}},{"v":14.899582463465553,"d":"14.9"},{"$error":"#DIV/0!"},{"v":99.69189446986493,"d":"99.7"}]
[null,null,"재  산  세",null,{"v":39000000,"d":"39,000,000"},null,{"v":1466,"d":"1,466"},{"v":717013,"d":"717,013"},{"v":1453,"d":"1,453"},{"v":716967,"d":"716,967"},null,null,{"$f":"H32-J32-L32","v":46},{"v":1.8383769230769231,"d":"1.8"},{"$error":"#DIV/0!"},{"v":99.9935844956786,"d":"100.0"}]
[null,null,"자동 \n차세","소     계",{"$f":"SUM(E34:E35)","v":{"v":58038000,"d":"58,038,000"}},{"$f":"SUM(F34:F35)","v":0},{"v":3234029,"d":"3,234,029"},{"v":13252178,"d":"13,252,178"},{"v":3225880,"d":"3,225,880"},{"$f":"SUM(J34:J35)","v":{"v":13240778,"d":"13,240,778"}},0,0,{"v":11400,"d":"11,400"},{"v":22.813980495537407,"d":"22.8"},{"$error":"#DIV/0!"},{"v":99.91397640448234,"d":"99.9"},{"$f":"SUM(Q34:Q35)","v":{"v":13664,"d":"13,664"}},{"$f":"SUM(R34:R35)","v":{"v":14341,"d":"14,341"}}]
[{"$nulls":3},"자동차분",{"v":21102000,"d":"21,102,000"},null,{"v":5889,"d":"5,889"},{"v":7018605,"d":"7,018,605"},{"v":-2260,"d":"-2,260"},{"v":7007205,"d":"7,007,205"},null,null,{"$f":"H34-J34-L34","v":{"v":11400,"d":"11,400"}},{"v":33.20635484788172,"d":"33.2"},{"$error":"#DIV/0!"},{"v":99.83757456075674,"d":"99.8"},{"v":13664,"d":"13,664"},{"v":14341,"d":"14,341"}]
[{"$nulls":3},"주 행 분",{"v":36936000,"d":"36,936,000"},null,{"v":3228140,"d":"3,228,140"},{"v":6233573,"d":"6,233,573"},{"v":3228140,"d":"3,228,140"},{"v":6233573,"d":"6,233,573"},null,null,0,{"v":16.8766867013212,"d":"16.9"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"담배소비세",null,{"v":19000000,"d":"19,000,000"},null,{"v":1375489,"d":"1,375,489"},{"v":2878174,"d":"2,878,174"},{"v":1375489,"d":"1,375,489"},{"v":2878174,"d":"2,878,174"},null,null,0,{"v":15.148284210526317,"d":"15.1"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"지방소득세",null,{"v":124700000,"d":"124,700,000"},null,{"v":3093869,"d":"3,093,869"},{"v":8492325,"d":"8,492,325"},{"v":2959741,"d":"2,959,741"},{"v":8282136,"d":"8,282,136"},null,null,{"v":210189,"d":"210,189"},{"v":6.641648757016841,"d":"6.6"},{"$error":"#DIV/0!"},{"v":97.52495341381777,"d":"97.5"},{"v":1334,"d":"1,334"},{"v":11526,"d":"11,526"}]
[null,null,"주  행  세",{"$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":1500000,"d":"1,500,000"}},{"$f":"SUM(F45:F47)","v":0},{"$f":"SUM(G45:G47)","v":{"v":-29468,"d":"-29,468"}},{"v":9945007,"d":"9,945,007"},{"v":351713,"d":"351,713"},{"v":1719749,"d":"1,719,749"},0,0,{"v":8225258,"d":"8,225,258"},{"v":114.64993333333334,"d":"114.6"},{"$error":"#DIV/0!"},{"v":17.292587124373064,"d":"17.3"},{"$f":"SUM(Q45:Q47)","v":{"v":43246,"d":"43,246"}},{"$f":"SUM(R45:R47)","v":{"v":98758,"d":"98,758"}}]
[null,"도      세",null,null,{"v":363000,"d":"363,000"},null,{"v":-39828,"d":"-39,828"},{"v":889709,"d":"889,709"},-98,{"v":58859,"d":"58,859"},null,null,{"$f":"H45-J45-L45","v":{"v":830850,"d":"830,850"}},{"v":16.214600550964185,"d":"16.2"},{"$error":"#DIV/0!"},{"v":6.615533843088022,"d":"6.6"},{"v":14763,"d":"14,763"},{"v":22826,"d":"22,826"}]
[null,"지방교육세",null,null,{"v":437000,"d":"437,000"},null,{"v":-2517,"d":"-2,517"},{"v":1257375,"d":"1,257,375"},{"v":70837,"d":"70,837"},{"v":341075,"d":"341,075"},null,null,{"$f":"H46-J46-L46","v":{"v":916300,"d":"916,300"}},{"v":78.0491990846682,"d":"78.0"},{"$error":"#DIV/0!"},{"v":27.12595685455811,"d":"27.1"},{"v":1887,"d":"1,887"},{"v":4692,"d":"4,692"}]
[null,"시  군  세",null,null,{"v":700000,"d":"700,000"},null,{"v":12877,"d":"12,877"},{"v":7797923,"d":"7,797,923"},{"v":280974,"d":"280,974"},{"v":1319815,"d":"1,319,815"},null,null,{"$f":"H47-J47-L47","v":{"v":6478108,"d":"6,478,108"}},{"v":188.54500000000002,"d":"188.5"},{"$error":"#DIV/0!"},{"v":16.925212008377102,"d":"16.9"},{"v":26596,"d":"26,596"},{"v":71240,"d":"71,240"}]