{"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]]}
[{"$nulls":6},"2018년  1월분 지방세 징수실적 보고서 (2018 회계)"]
[]
[{"$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,{"$f":"SUM(E7:E8)","v":{"v":379350000,"d":"379,350,000"}},0,{"v":31197185,"d":"31,197,185"},{"v":41188431,"d":"41,188,431"},{"v":32329016,"d":"32,329,016"},{"$f":"SUM(J7:J8)","v":{"v":32329016,"d":"32,329,016"}},0,0,{"v":8859415,"d":"8,859,415"},{"$f":"+J6/E6*100","v":{"v":8.522213259522868,"d":"8.5"}},{"$f":"+J6/F6*100","v":{"$error":"#DIV/0!"}},{"$f":"+J6/H6*100","v":{"v":78.49052565270087,"d":"78.5"}},{"$f":"SUM(Q7:Q8)","v":{"v":71009,"d":"71,009"}},{"$f":"SUM(R7:R8)","v":{"v":71009,"d":"71,009"}}]
[null,"도       세",null,null,{"$f":"E10+E45+E46","v":{"v":124500000,"d":"124,500,000"}},0,{"$f":"G10+G45+G46","v":{"v":12463031,"d":"12,463,031"}},{"v":14639894,"d":"14,639,894"},{"v":12609393,"d":"12,609,393"},{"v":12609393,"d":"12,609,393"},0,0,{"v":2030501,"d":"2,030,501"},{"v":10.128026506024096,"d":"10.1"},{"$error":"#DIV/0!"},{"v":86.13035722799633,"d":"86.1"},{"$f":"Q10+Q45+Q46","v":{"v":15495,"d":"15,495"}},{"$f":"R10+R45+R46","v":{"v":15495,"d":"15,495"}}]
[null,"시  군  세",null,null,{"$f":"E30+E47","v":{"v":254850000,"d":"254,850,000"}},{"$f":"F30+F47","v":0},{"v":18734154,"d":"18,734,154"},{"v":26548537,"d":"26,548,537"},{"v":19719623,"d":"19,719,623"},{"v":19719623,"d":"19,719,623"},0,0,{"v":6828914,"d":"6,828,914"},{"v":7.7377371002550515,"d":"7.7"},{"$error":"#DIV/0!"},{"v":74.27762591965049,"d":"74.3"},{"$f":"Q30+Q47","v":{"v":55514,"d":"55,514"}},{"$f":"R30+R47","v":{"v":55514,"d":"55,514"}}]
["현\n\n\n\n\n년\n\n\n\n\n도","계",null,null,{"$f":"SUM(E10,E30)","v":{"v":377850000,"d":"377,850,000"}},0,{"v":31213955,"d":"31,213,955"},{"v":31213955,"d":"31,213,955"},{"v":30960980,"d":"30,960,980"},{"v":30960980,"d":"30,960,980"},0,0,{"v":252975,"d":"252,975"},{"v":8.193987031890963,"d":"8.2"},{"$error":"#DIV/0!"},{"v":99.1895451890028,"d":"99.2"},{"$f":"SUM(Q10,Q30)","v":{"v":15497,"d":"15,497"}},{"$f":"SUM(R10,R30)","v":{"v":15497,"d":"15,497"}}]
[null,"도\n\n\n\n세","소    계",null,{"$f":"SUM(E11,E12,E15,E18:E22,E23)","v":{"v":123700000,"d":"123,700,000"}},0,{"v":12450464,"d":"12,450,464"},{"v":12450464,"d":"12,450,464"},{"v":12280198,"d":"12,280,198"},{"v":12280198,"d":"12,280,198"},0,0,{"v":170266,"d":"170,266"},{"v":9.927403395311236,"d":"9.9"},{"$error":"#DIV/0!"},{"v":98.63245257365509,"d":"98.6"},{"$f":"SUM(Q11,Q12,Q15,Q18:Q22,Q23)","v":{"v":4628,"d":"4,628"}},{"$f":"SUM(R11,R12,R15,R18:R22,R23)","v":{"v":4628,"d":"4,628"}}]
[null,null,"취  득  세",null,{"v":80000000,"d":"80,000,000"},null,{"v":7430796,"d":"7,430,796"},{"v":7430796,"d":"7,430,796"},{"v":7376071,"d":"7,376,071"},{"v":7376071,"d":"7,376,071"},null,null,{"$f":"H11-J11-L11","v":{"v":54725,"d":"54,725"}},{"v":9.220088749999999,"d":"9.2"},{"$error":"#DIV/0!"},{"v":99.26353784978083,"d":"99.3"},{"v":3092,"d":"3,092"},{"v":3092,"d":"3,092"}]
[null,null,"등  록\n면허세","소     계",{"$f":"SUM(E13:E14)","v":{"v":7800000,"d":"7,800,000"}},0,{"v":1377935,"d":"1,377,935"},{"v":1377935,"d":"1,377,935"},{"v":1268973,"d":"1,268,973"},{"$f":"SUM(J13:J14)","v":{"v":1268973,"d":"1,268,973"}},0,0,{"v":108962,"d":"108,962"},{"v":16.268884615384614,"d":"16.3"},{"$error":"#DIV/0!"},{"v":92.09237010454049,"d":"92.1"},{"$f":"SUM(Q13:Q14)","v":{"v":1206,"d":"1,206"}},{"$f":"SUM(R13:R14)","v":{"v":1206,"d":"1,206"}}]
[{"$nulls":3},"등록분",{"v":6660000,"d":"6,660,000"},null,{"v":486642,"d":"486,642"},{"v":486642,"d":"486,642"},{"v":486619,"d":"486,619"},{"v":486619,"d":"486,619"},null,null,{"$f":"H13-J13-L13","v":23},{"v":7.306591591591592,"d":"7.3"},{"$error":"#DIV/0!"},{"v":99.99527373305223,"d":"100.0"},{"v":1019,"d":"1,019"},{"v":1019,"d":"1,019"}]
[{"$nulls":3},"면허분",{"v":1140000,"d":"1,140,000"},null,{"v":891293,"d":"891,293"},{"v":891293,"d":"891,293"},{"v":782354,"d":"782,354"},{"v":782354,"d":"782,354"},null,null,{"$f":"H14-J14-L14","v":{"v":108939,"d":"108,939"}},{"$f":"+J14/E14*100","v":{"v":68.62754385964912,"d":"68.6"}},{"$f":"+J14/F14*100","v":{"$error":"#DIV/0!"}},{"$f":"+J14/H14*100","v":{"v":87.77741999544482,"d":"87.8"}},187,187]
[null,null,"지  역\n자  원\n시설세","소     계",{"$f":"SUM(E16:E17)","v":{"v":11500000,"d":"11,500,000"}},0,{"v":297147,"d":"297,147"},{"v":297147,"d":"297,147"},{"v":295515,"d":"295,515"},{"v":295515,"d":"295,515"},0,0,{"v":1632,"d":"1,632"},{"v":2.569695652173913,"d":"2.6"},{"$error":"#DIV/0!"},{"v":99.45077688820685,"d":"99.5"},{"$f":"SUM(Q16:Q17)","v":0},{"$f":"SUM(R16:R17)","v":0}]
[{"$nulls":3},"특정자원",{"v":2544000,"d":"2,544,000"},null,{"v":297147,"d":"297,147"},{"v":297147,"d":"297,147"},{"v":295515,"d":"295,515"},{"v":295515,"d":"295,515"},null,null,{"$f":"H16-J16-L16","v":{"v":1632,"d":"1,632"}},{"v":11.616155660377359,"d":"11.6"},{"$error":"#DIV/0!"},{"v":99.45077688820685,"d":"99.5"}]
[{"$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":4249,"d":"4,249"},{"v":4249,"d":"4,249"},{"v":4249,"d":"4,249"},{"v":4249,"d":"4,249"},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":3340337,"d":"3,340,337"},{"v":3340337,"d":"3,340,337"},{"v":3335390,"d":"3,335,390"},{"v":3335390,"d":"3,335,390"},0,0,{"v":4947,"d":"4,947"},{"v":13.669631147540983,"d":"13.7"},{"$error":"#DIV/0!"},{"v":99.85190117045076,"d":"99.9"},{"$f":"SUM(Q24:Q29)","v":330},{"$f":"SUM(R24:R29)","v":330}]
[{"$nulls":3},"취득세분",{"v":2783000,"d":"2,783,000"},null,{"v":406808,"d":"406,808"},{"v":406808,"d":"406,808"},{"v":402834,"d":"402,834"},{"v":402834,"d":"402,834"},null,null,{"$f":"H24-J24-L24","v":{"v":3974,"d":"3,974"}},{"v":14.474811354653253,"d":"14.5"},{"$error":"#DIV/0!"},{"v":99.02312638886157,"d":"99.0"},14,14]
[{"$nulls":3},"등록면허세분",{"v":2027000,"d":"2,027,000"},null,{"v":80849,"d":"80,849"},{"v":80849,"d":"80,849"},{"v":80846,"d":"80,846"},{"v":80846,"d":"80,846"},null,null,3,{"v":3.988455846077948,"d":"4.0"},{"$error":"#DIV/0!"},{"v":99.99628937896573,"d":"100.0"},204,204]
[{"$nulls":3},"주민세분",{"v":95000,"d":"95,000"},null,70,70,70,70,null,null,0,{"v":0.0736842105263158,"d":"0.1"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[{"$nulls":3},"재산세분",{"v":3400000,"d":"3,400,000"},null,{"v":143109,"d":"143,109"},{"v":143109,"d":"143,109"},{"v":143103,"d":"143,103"},{"v":143103,"d":"143,103"},null,null,6,{"v":4.208911764705882,"d":"4.2"},{"$error":"#DIV/0!"},{"v":99.99580739156868,"d":"100.0"}]
[{"$nulls":3},"자동차세분",{"v":6572000,"d":"6,572,000"},null,{"v":2048471,"d":"2,048,471"},{"v":2048471,"d":"2,048,471"},{"v":2047507,"d":"2,047,507"},{"v":2047507,"d":"2,047,507"},null,null,964,{"v":31.155006086427267,"d":"31.2"},{"$error":"#DIV/0!"},{"v":99.95294051026352,"d":"100.0"},112,112]
[{"$nulls":3},"담배소비세분",{"v":9523000,"d":"9,523,000"},null,{"v":661030,"d":"661,030"},{"v":661030,"d":"661,030"},{"v":661030,"d":"661,030"},{"v":661030,"d":"661,030"},null,null,0,{"v":6.941405019426651,"d":"6.9"},{"$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":18763491,"d":"18,763,491"},{"$f":"SUM(H31,H32,H33,H36:H43)","v":{"v":18763491,"d":"18,763,491"}},{"v":18680782,"d":"18,680,782"},{"v":18680782,"d":"18,680,782"},0,0,{"v":82709,"d":"82,709"},{"v":7.350297855597088,"d":"7.4"},{"$error":"#DIV/0!"},{"v":99.55920249595344,"d":"99.6"},{"$f":"SUM(Q31,Q32,Q33,Q36:Q43)","v":{"v":10869,"d":"10,869"}},{"$f":"SUM(R31,R32,R33,R36:R43)","v":{"v":10869,"d":"10,869"}}]
[null,null,"주  민  세",null,{"v":13412000,"d":"13,412,000"},null,{"v":1128654,"d":"1,128,654"},{"v":1128654,"d":"1,128,654"},{"v":1125290,"d":"1,125,290"},{"v":1125290,"d":"1,125,290"},null,null,{"$f":"H31-J31-L31","v":{"v":3364,"d":"3,364"}},{"v":8.390172979421413,"d":"8.4"},{"$error":"#DIV/0!"},{"v":99.7019458576322,"d":"99.7"}]
[null,null,"재  산  세",null,{"v":39000000,"d":"39,000,000"},null,{"v":715547,"d":"715,547"},{"v":715547,"d":"715,547"},{"v":715514,"d":"715,514"},{"v":715514,"d":"715,514"},null,null,{"$f":"H32-J32-L32","v":33},{"v":1.834651282051282,"d":"1.8"},{"$error":"#DIV/0!"},{"v":99.995388143616,"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":10018150,"d":"10,018,150"},{"v":10018150,"d":"10,018,150"},{"v":10014898,"d":"10,014,898"},{"$f":"SUM(J34:J35)","v":{"v":10014898,"d":"10,014,898"}},0,0,{"v":3252,"d":"3,252"},{"v":17.255760019297703,"d":"17.3"},{"$error":"#DIV/0!"},{"v":99.96753891686588,"d":"100.0"},{"$f":"SUM(Q34:Q35)","v":677},{"$f":"SUM(R34:R35)","v":677}]
[{"$nulls":3},"자동차분",{"v":21102000,"d":"21,102,000"},null,{"v":7012717,"d":"7,012,717"},{"v":7012717,"d":"7,012,717"},{"v":7009465,"d":"7,009,465"},{"v":7009465,"d":"7,009,465"},null,null,{"$f":"H34-J34-L34","v":{"v":3252,"d":"3,252"}},{"v":33.217064733200644,"d":"33.2"},{"$error":"#DIV/0!"},{"v":99.9536271034465,"d":"100.0"},677,677]
[{"$nulls":3},"주 행 분",{"v":36936000,"d":"36,936,000"},null,{"v":3005433,"d":"3,005,433"},{"v":3005433,"d":"3,005,433"},{"v":3005433,"d":"3,005,433"},{"v":3005433,"d":"3,005,433"},null,null,0,{"v":8.136866471734892,"d":"8.1"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"담배소비세",null,{"v":19000000,"d":"19,000,000"},null,{"v":1502685,"d":"1,502,685"},{"v":1502685,"d":"1,502,685"},{"v":1502685,"d":"1,502,685"},{"v":1502685,"d":"1,502,685"},null,null,0,{"v":7.908868421052631,"d":"7.9"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"지방소득세",null,{"v":124700000,"d":"124,700,000"},null,{"v":5398455,"d":"5,398,455"},{"v":5398455,"d":"5,398,455"},{"v":5322395,"d":"5,322,395"},{"v":5322395,"d":"5,322,395"},null,null,{"v":76060,"d":"76,060"},{"v":4.268159582999198,"d":"4.3"},{"$error":"#DIV/0!"},{"v":98.59107837334942,"d":"98.6"},{"v":10192,"d":"10,192"},{"v":10192,"d":"10,192"}]
[null,null,"주  행  세",{"$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":-16770,"d":"-16,770"}},{"v":9974476,"d":"9,974,476"},{"v":1368036,"d":"1,368,036"},{"v":1368036,"d":"1,368,036"},0,0,{"v":8606440,"d":"8,606,440"},{"v":91.2024,"d":"91.2"},{"$error":"#DIV/0!"},{"v":13.715367102993682,"d":"13.7"},{"$f":"SUM(Q45:Q47)","v":{"v":55512,"d":"55,512"}},{"$f":"SUM(R45:R47)","v":{"v":55512,"d":"55,512"}}]
[null,"도      세",null,null,{"v":363000,"d":"363,000"},null,105,{"v":929538,"d":"929,538"},{"v":58957,"d":"58,957"},{"v":58957,"d":"58,957"},null,null,{"$f":"H45-J45-L45","v":{"v":870581,"d":"870,581"}},{"v":16.24159779614325,"d":"16.2"},{"$error":"#DIV/0!"},{"v":6.3426132121548555,"d":"6.3"},{"v":8063,"d":"8,063"},{"v":8063,"d":"8,063"}]
[null,"지방교육세",null,null,{"v":437000,"d":"437,000"},null,{"v":12462,"d":"12,462"},{"v":1259892,"d":"1,259,892"},{"v":270238,"d":"270,238"},{"v":270238,"d":"270,238"},null,null,{"$f":"H46-J46-L46","v":{"v":989654,"d":"989,654"}},{"v":61.83935926773455,"d":"61.8"},{"$error":"#DIV/0!"},{"v":21.4492988287885,"d":"21.4"},{"v":2804,"d":"2,804"},{"v":2804,"d":"2,804"}]
[null,"시  군  세",null,null,{"v":700000,"d":"700,000"},null,{"v":-29337,"d":"-29,337"},{"v":7785046,"d":"7,785,046"},{"v":1038841,"d":"1,038,841"},{"v":1038841,"d":"1,038,841"},null,null,{"$f":"H47-J47-L47","v":{"v":6746205,"d":"6,746,205"}},{"v":148.40585714285714,"d":"148.4"},{"$error":"#DIV/0!"},{"v":13.344057311928538,"d":"13.3"},{"v":44645,"d":"44,645"},{"v":44645,"d":"44,645"}]