{"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]]}
[{"$nulls":6},"2018년  3월분 지방세 징수실적 보고서 (2018 회계)"]
[]
[{"$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,{"$f":"SUM(E7:E8)","v":{"v":379350000,"d":"379,350,000"}},0,{"v":20136023,"d":"20,136,023"},{"v":87875199,"d":"87,875,199"},{"v":20418265,"d":"20,418,265"},{"$f":"SUM(J7:J8)","v":{"v":78957189,"d":"78,957,189"}},0,0,{"v":8918010,"d":"8,918,010"},{"$f":"+J6/E6*100","v":{"v":20.813810201660736,"d":"20.8"}},{"$f":"+J6/F6*100","v":{"$error":"#DIV/0!"}},{"$f":"+J6/H6*100","v":{"v":89.85150520114327,"d":"89.9"}},{"$f":"SUM(Q7:Q8)","v":{"v":278851,"d":"278,851"}},{"$f":"SUM(R7:R8)","v":{"v":435479,"d":"435,479"}}]
[null,"도       세",null,null,{"$f":"E10+E45+E46","v":{"v":124500000,"d":"124,500,000"}},0,{"$f":"G10+G45+G46","v":{"v":10524208,"d":"10,524,208"}},{"v":43121264,"d":"43,121,264"},{"v":10594723,"d":"10,594,723"},{"v":40697445,"d":"40,697,445"},0,0,{"v":2423819,"d":"2,423,819"},{"v":32.68871084337349,"d":"32.7"},{"$error":"#DIV/0!"},{"v":94.37906319258174,"d":"94.4"},{"$f":"Q10+Q45+Q46","v":{"v":57755,"d":"57,755"}},{"$f":"R10+R45+R46","v":{"v":117276,"d":"117,276"}}]
[null,"시  군  세",null,null,{"$f":"E30+E47","v":{"v":254850000,"d":"254,850,000"}},{"$f":"F30+F47","v":0},{"v":9611815,"d":"9,611,815"},{"v":44753935,"d":"44,753,935"},{"v":9823542,"d":"9,823,542"},{"v":38259744,"d":"38,259,744"},0,0,{"v":6494191,"d":"6,494,191"},{"v":15.012652148322541,"d":"15.0"},{"$error":"#DIV/0!"},{"v":85.48911732566086,"d":"85.5"},{"$f":"Q30+Q47","v":{"v":221096,"d":"221,096"}},{"$f":"R30+R47","v":{"v":318203,"d":"318,203"}}]
["현\n\n\n\n\n년\n\n\n\n\n도","계",null,null,{"$f":"SUM(E10,E30)","v":{"v":377850000,"d":"377,850,000"}},0,{"v":20279222,"d":"20,279,222"},{"v":78073391,"d":"78,073,391"},{"v":20203685,"d":"20,203,685"},{"v":77022860,"d":"77,022,860"},0,0,{"v":1050531,"d":"1,050,531"},{"v":20.384507079528912,"d":"20.4"},{"$error":"#DIV/0!"},{"v":98.65443144387055,"d":"98.7"},{"$f":"SUM(Q10,Q30)","v":{"v":94907,"d":"94,907"}},{"$f":"SUM(R10,R30)","v":{"v":152777,"d":"152,777"}}]
[null,"도\n\n\n\n세","소    계",null,{"$f":"SUM(E11,E12,E15,E18:E22,E23)","v":{"v":123700000,"d":"123,700,000"}},0,{"v":10543208,"d":"10,543,208"},{"v":40993180,"d":"40,993,180"},{"v":10536021,"d":"10,536,021"},{"v":40238809,"d":"40,238,809"},0,0,{"v":754371,"d":"754,371"},{"v":32.52935246564269,"d":"32.5"},{"$error":"#DIV/0!"},{"v":98.1597646242619,"d":"98.2"},{"$f":"SUM(Q11,Q12,Q15,Q18:Q22,Q23)","v":{"v":30167,"d":"30,167"}},{"$f":"SUM(R11,R12,R15,R18:R22,R23)","v":{"v":62170,"d":"62,170"}}]
[null,null,"취  득  세",null,{"v":80000000,"d":"80,000,000"},null,{"v":9118368,"d":"9,118,368"},{"v":31788269,"d":"31,788,269"},{"v":9095213,"d":"9,095,213"},{"v":31111078,"d":"31,111,078"},null,null,{"$f":"H11-J11-L11","v":{"v":677191,"d":"677,191"}},{"v":38.888847500000004,"d":"38.9"},{"$error":"#DIV/0!"},{"v":97.86968268073987,"d":"97.9"},{"v":18159,"d":"18,159"},{"v":39882,"d":"39,882"}]
[null,null,"등  록\n면허세","소     계",{"$f":"SUM(E13:E14)","v":{"v":7800000,"d":"7,800,000"}},0,{"v":575821,"d":"575,821"},{"v":2452424,"d":"2,452,424"},{"v":589347,"d":"589,347"},{"$f":"SUM(J13:J14)","v":{"v":2401599,"d":"2,401,599"}},0,0,{"v":50825,"d":"50,825"},{"v":30.789730769230765,"d":"30.8"},{"$error":"#DIV/0!"}," ",{"$f":"SUM(Q13:Q14)","v":{"v":1386,"d":"1,386"}},{"$f":"SUM(R13:R14)","v":{"v":6443,"d":"6,443"}}]
[{"$nulls":3},"등록분",{"v":6660000,"d":"6,660,000"},null,{"v":556065,"d":"556,065"},{"v":1518481,"d":"1,518,481"},{"v":556066,"d":"556,066"},{"v":1518446,"d":"1,518,446"},null,null,{"$f":"H13-J13-L13","v":35},{"v":22.79948948948949,"d":"22.8"},{"$error":"#DIV/0!"},{"v":99.99769506500246,"d":"100.0"},{"v":1339,"d":"1,339"},{"v":5825,"d":"5,825"}]
[{"$nulls":3},"면허분",{"v":1140000,"d":"1,140,000"},null,{"v":19756,"d":"19,756"},{"v":933943,"d":"933,943"},{"v":33281,"d":"33,281"},{"v":883153,"d":"883,153"},null,null,{"$f":"H14-J14-L14","v":{"v":50790,"d":"50,790"}},{"$f":"+J14/E14*100","v":{"v":77.46956140350876,"d":"77.5"}},{"$f":"+J14/F14*100","v":{"$error":"#DIV/0!"}},{"$f":"+J14/H14*100","v":{"v":94.56176661744881,"d":"94.6"}},47,618]
[null,null,"지  역\n자  원\n시설세","소     계",{"$f":"SUM(E16:E17)","v":{"v":11500000,"d":"11,500,000"}},0,{"v":90564,"d":"90,564"},{"v":700519,"d":"700,519"},{"v":90650,"d":"90,650"},{"v":699700,"d":"699,700"},0,0,819,{"v":6.084347826086957,"d":"6.1"},{"$error":"#DIV/0!"},{"v":99.8830866828737,"d":"99.9"},{"$f":"SUM(Q16:Q17)","v":0},{"$f":"SUM(R16:R17)","v":0}]
[{"$nulls":3},"특정자원",{"v":2544000,"d":"2,544,000"},null,{"v":90450,"d":"90,450"},{"v":700405,"d":"700,405"},{"v":90632,"d":"90,632"},{"v":699682,"d":"699,682"},null,null,{"$f":"H16-J16-L16","v":723},{"v":27.50322327044025,"d":"27.5"},{"$error":"#DIV/0!"},{"v":99.89677400932318,"d":"99.9"}]
[{"$nulls":3},"특정부동산",{"v":8956000,"d":"8,956,000"},null,114,114,18,18,null,null,96,{"v":2.0098258150960251E-4,"d":"0.0"},{"$error":"#DIV/0!"},{"v":15.789473684210526,"d":"15.8"}]
[null,null,"지방소비세",{"$nulls":9},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"등  록  세",{"$nulls":3},{"v":3620,"d":"3,620"},{"v":13969,"d":"13,969"},{"v":3620,"d":"3,620"},{"v":13969,"d":"13,969"},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":754835,"d":"754,835"},{"v":6037999,"d":"6,037,999"},{"v":757191,"d":"757,191"},{"v":6012463,"d":"6,012,463"},0,0,{"v":25536,"d":"25,536"},{"v":24.64124180327869,"d":"24.6"},{"$error":"#DIV/0!"},{"v":99.57707843277218,"d":"99.6"},{"$f":"SUM(Q24:Q29)","v":{"v":10622,"d":"10,622"}},{"$f":"SUM(R24:R29)","v":{"v":15845,"d":"15,845"}}]
[{"$nulls":3},"취득세분",{"v":2783000,"d":"2,783,000"},null,{"v":580847,"d":"580,847"},{"v":2243947,"d":"2,243,947"},{"v":585985,"d":"585,985"},{"v":2224553,"d":"2,224,553"},null,null,{"$f":"H24-J24-L24","v":{"v":19394,"d":"19,394"}},{"v":79.93363277039165,"d":"79.9"},{"$error":"#DIV/0!"},{"v":99.13571933739968,"d":"99.1"},908,{"v":1152,"d":"1,152"}]
[{"$nulls":3},"등록면허세분",{"v":2027000,"d":"2,027,000"},null,{"v":92207,"d":"92,207"},{"v":252482,"d":"252,482"},{"v":92206,"d":"92,206"},{"v":252478,"d":"252,478"},null,null,4,{"v":12.455747409965467,"d":"12.5"},{"$error":"#DIV/0!"},{"v":99.99841572864601,"d":"100.0"},267,{"v":1165,"d":"1,165"}]
[{"$nulls":3},"주민세분",{"v":95000,"d":"95,000"},null,null,70,null,70,null,null,0,{"v":0.0736842105263158,"d":"0.1"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[{"$nulls":3},"재산세분",{"v":3400000,"d":"3,400,000"},null,123,{"v":143526,"d":"143,526"},39,{"v":143432,"d":"143,432"},null,null,94,{"v":4.218588235294118,"d":"4.2"},{"$error":"#DIV/0!"},{"v":99.93450663991193,"d":"99.9"}]
[{"$nulls":3},"자동차세분",{"v":6572000,"d":"6,572,000"},null,{"v":29332,"d":"29,332"},{"v":2079540,"d":"2,079,540"},{"v":26635,"d":"26,635"},{"v":2073496,"d":"2,073,496"},null,null,{"v":6044,"d":"6,044"},{"v":31.550456482045043,"d":"31.6"},{"$error":"#DIV/0!"},{"v":99.70935880050395,"d":"99.7"},{"v":9447,"d":"9,447"},{"v":13528,"d":"13,528"}]
[{"$nulls":3},"담배소비세분",{"v":9523000,"d":"9,523,000"},null,{"v":52326,"d":"52,326"},{"v":1318434,"d":"1,318,434"},{"v":52326,"d":"52,326"},{"v":1318434,"d":"1,318,434"},null,null,0,{"v":13.844733802373202,"d":"13.8"},{"$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":9736014,"d":"9,736,014"},{"$f":"SUM(H31,H32,H33,H36:H43)","v":{"v":37080211,"d":"37,080,211"}},{"v":9667664,"d":"9,667,664"},{"v":36784051,"d":"36,784,051"},0,0,{"v":296160,"d":"296,160"},{"v":14.473362581152863,"d":"14.5"},{"$error":"#DIV/0!"},{"v":99.2012990433091,"d":"99.2"},{"$f":"SUM(Q31,Q32,Q33,Q36:Q43)","v":{"v":64740,"d":"64,740"}},{"$f":"SUM(R31,R32,R33,R36:R43)","v":{"v":90607,"d":"90,607"}}]
[null,null,"주  민  세",null,{"v":13412000,"d":"13,412,000"},null,{"v":1689233,"d":"1,689,233"},{"v":3693741,"d":"3,693,741"},{"v":1689114,"d":"1,689,114"},{"v":3687446,"d":"3,687,446"},null,null,{"$f":"H31-J31-L31","v":{"v":6295,"d":"6,295"}},{"v":27.493632567849684,"d":"27.5"},{"$error":"#DIV/0!"},{"v":99.82957657291077,"d":"99.8"}]
[null,null,"재  산  세",null,{"v":39000000,"d":"39,000,000"},null,939,{"v":717952,"d":"717,952"},252,{"v":717219,"d":"717,219"},null,null,{"$f":"H32-J32-L32","v":733},{"v":1.8390230769230769,"d":"1.8"},{"$error":"#DIV/0!"},{"v":99.89790403815297,"d":"99.9"}]
[null,null,"자동 \n차세","소     계",{"$f":"SUM(E34:E35)","v":{"v":58038000,"d":"58,038,000"}},{"$f":"SUM(F34:F35)","v":0},{"v":3043713,"d":"3,043,713"},{"v":16295890,"d":"16,295,890"},{"v":3033949,"d":"3,033,949"},{"$f":"SUM(J34:J35)","v":{"v":16274726,"d":"16,274,726"}},0,0,{"v":21164,"d":"21,164"},{"v":28.041500396292086,"d":"28.0"},{"$error":"#DIV/0!"},{"v":99.87012676202404,"d":"99.9"},{"$f":"SUM(Q34:Q35)","v":{"v":32827,"d":"32,827"}},{"$f":"SUM(R34:R35)","v":{"v":47168,"d":"47,168"}}]
[{"$nulls":3},"자동차분",{"v":21102000,"d":"21,102,000"},null,{"v":100074,"d":"100,074"},{"v":7118678,"d":"7,118,678"},{"v":90310,"d":"90,310"},{"v":7097514,"d":"7,097,514"},null,null,{"$f":"H34-J34-L34","v":{"v":21164,"d":"21,164"}},{"v":33.63431902189366,"d":"33.6"},{"$error":"#DIV/0!"},{"v":99.7026976076176,"d":"99.7"},{"v":32827,"d":"32,827"},{"v":47168,"d":"47,168"}]
[{"$nulls":3},"주 행 분",{"v":36936000,"d":"36,936,000"},null,{"v":2943639,"d":"2,943,639"},{"v":9177212,"d":"9,177,212"},{"v":2943639,"d":"2,943,639"},{"v":9177212,"d":"9,177,212"},null,null,0,{"v":24.846252978124323,"d":"24.8"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"담배소비세",null,{"v":19000000,"d":"19,000,000"},null,{"v":118950,"d":"118,950"},{"v":2997124,"d":"2,997,124"},{"v":118950,"d":"118,950"},{"v":2997124,"d":"2,997,124"},null,null,0,{"v":15.774336842105264,"d":"15.8"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"지방소득세",null,{"v":124700000,"d":"124,700,000"},null,{"v":4883179,"d":"4,883,179"},{"v":13375504,"d":"13,375,504"},{"v":4825399,"d":"4,825,399"},{"v":13107536,"d":"13,107,536"},null,null,{"v":267968,"d":"267,968"},{"v":10.511255813953488,"d":"10.5"},{"$error":"#DIV/0!"},{"v":97.9965764280733,"d":"98.0"},{"v":31913,"d":"31,913"},{"v":43439,"d":"43,439"}]
[null,null,"주  행  세",{"$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":-143199,"d":"-143,199"}},{"v":9801808,"d":"9,801,808"},{"v":214580,"d":"214,580"},{"v":1934329,"d":"1,934,329"},0,0,{"v":7867479,"d":"7,867,479"},{"v":128.95526666666666,"d":"129.0"},{"$error":"#DIV/0!"},{"v":19.734410223093533,"d":"19.7"},{"$f":"SUM(Q45:Q47)","v":{"v":183944,"d":"183,944"}},{"$f":"SUM(R45:R47)","v":{"v":282702,"d":"282,702"}}]
[null,"도      세",null,null,{"v":363000,"d":"363,000"},null,{"v":-21165,"d":"-21,165"},{"v":868544,"d":"868,544"},{"v":-10733,"d":"-10,733"},{"v":48126,"d":"48,126"},null,null,{"$f":"H45-J45-L45","v":{"v":820418,"d":"820,418"}},{"v":13.25785123966942,"d":"13.3"},{"$error":"#DIV/0!"},{"v":5.540997347284652,"d":"5.5"},{"v":27264,"d":"27,264"},{"v":50091,"d":"50,091"}]
[null,"지방교육세",null,null,{"v":437000,"d":"437,000"},null,{"v":2165,"d":"2,165"},{"v":1259540,"d":"1,259,540"},{"v":69435,"d":"69,435"},{"v":410510,"d":"410,510"},null,null,{"$f":"H46-J46-L46","v":{"v":849030,"d":"849,030"}},{"v":93.93821510297484,"d":"93.9"},{"$error":"#DIV/0!"},{"v":32.592057417787444,"d":"32.6"},324,{"v":5015,"d":"5,015"}]
[null,"시  군  세",null,null,{"v":700000,"d":"700,000"},null,{"v":-124199,"d":"-124,199"},{"v":7673724,"d":"7,673,724"},{"v":155878,"d":"155,878"},{"v":1475693,"d":"1,475,693"},null,null,{"$f":"H47-J47-L47","v":{"v":6198031,"d":"6,198,031"}},{"v":210.8132857142857,"d":"210.8"},{"$error":"#DIV/0!"},{"v":19.230467501828315,"d":"19.2"},{"v":156356,"d":"156,356"},{"v":227596,"d":"227,596"}]