{"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":48,"n_cols":18,"rows_kept":48,"merged":[[0,6,1,13],[2,1,2,2],[4,0,5,3],[4,4,4,5],[4,6,4,7],[4,8,4,9],[4,10,4,11],[4,12,5,12],[4,13,4,15],[4,16,4,17],[6,0,8,0],[6,1,6,3],[7,1,7,3],[8,1,8,3],[9,0,43,0],[9,1,9,3],[10,1,29,1],[10,2,10,3],[11,2,11,3],[12,2,14,2],[15,2,17,2],[18,2,18,3],[19,2,19,3],[20,2,20,3],[21,2,21,3],[22,2,22,3],[23,2,29,2],[30,1,43,1],[30,2,30,3],[31,2,31,3],[32,2,32,3],[33,2,35,2],[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],[43,2,43,3],[44,0,47,0],[44,1,44,3],[45,1,45,3],[46,1,46,3],[47,1,47,3]]}
[{"$nulls":6},"2018년  4월분 지방세 징수실적 보고서 (2018 회계)"]
[]
[]
[{"$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,{"$f":"SUM(E8:E9)","v":{"v":379350000,"d":"379,350,000"}},0,{"v":156400731,"d":"156,400,731"},{"v":244275930,"d":"244,275,930"},{"v":156790579,"d":"156,790,579"},{"$f":"SUM(J8:J9)","v":{"v":235747768,"d":"235,747,768"}},{"v":64025,"d":"64,025"},{"v":64025,"d":"64,025"},{"v":8464137,"d":"8,464,137"},{"$f":"+J7/E7*100","v":{"v":62.145187294055624,"d":"62.1"}},{"$f":"+J7/F7*100","v":{"$error":"#DIV/0!"}},{"$f":"+J7/H7*100","v":{"v":96.50879970040438,"d":"96.5"}},{"$f":"SUM(Q8:Q9)","v":{"v":456652,"d":"456,652"}},{"$f":"SUM(R8:R9)","v":{"v":892131,"d":"892,131"}}]
[null,"도       세",null,null,{"$f":"E11+E46+E47","v":{"v":124500000,"d":"124,500,000"}},0,{"$f":"G11+G46+G47","v":{"v":15451306,"d":"15,451,306"}},{"v":58572569,"d":"58,572,569"},{"v":15564571,"d":"15,564,571"},{"v":56262015,"d":"56,262,015"},{"v":6624,"d":"6,624"},{"v":6624,"d":"6,624"},{"v":2303930,"d":"2,303,930"},{"v":45.190373493975905,"d":"45.2"},{"$error":"#DIV/0!"},{"v":96.05522851490431,"d":"96.1"},{"$f":"Q11+Q46+Q47","v":{"v":74398,"d":"74,398"}},{"$f":"R11+R46+R47","v":{"v":191673,"d":"191,673"}}]
[null,"시  군  세",null,null,{"$f":"E31+E48","v":{"v":254850000,"d":"254,850,000"}},{"$f":"F31+F48","v":0},{"v":140949425,"d":"140,949,425"},{"v":185703361,"d":"185,703,361"},{"v":141226008,"d":"141,226,008"},{"v":179485753,"d":"179,485,753"},{"v":57401,"d":"57,401"},{"v":57401,"d":"57,401"},{"v":6160207,"d":"6,160,207"},{"v":70.4279980380616,"d":"70.4"},{"$error":"#DIV/0!"},{"v":96.65186027516216,"d":"96.7"},{"$f":"Q31+Q48","v":{"v":382254,"d":"382,254"}},{"$f":"R31+R48","v":{"v":700458,"d":"700,458"}}]
["현\n\n\n\n\n년\n\n\n\n\n도","계",null,null,{"$f":"SUM(E11,E31)","v":{"v":377850000,"d":"377,850,000"}},0,{"v":156645425,"d":"156,645,425"},{"v":234718817,"d":"234,718,817"},{"v":156530905,"d":"156,530,905"},{"v":233553765,"d":"233,553,765"},0,0,{"v":1165052,"d":"1,165,052"},{"v":61.81123858674077,"d":"61.8"},{"$error":"#DIV/0!"},{"v":99.50363928427605,"d":"99.5"},{"$f":"SUM(Q11,Q31)","v":{"v":182132,"d":"182,132"}},{"$f":"SUM(R11,R31)","v":{"v":334910,"d":"334,910"}}]
[null,"도\n\n\n\n세","소    계",null,{"$f":"SUM(E12,E13,E16,E19:E23,E24)","v":{"v":123700000,"d":"123,700,000"}},0,{"v":15454119,"d":"15,454,119"},{"v":56447299,"d":"56,447,299"},{"v":15450636,"d":"15,450,636"},{"v":55689445,"d":"55,689,445"},0,0,{"v":757854,"d":"757,854"},{"v":45.01976151980598,"d":"45.0"},{"$error":"#DIV/0!"},{"v":98.65741317401209,"d":"98.7"},{"$f":"SUM(Q12,Q13,Q16,Q19:Q23,Q24)","v":{"v":66080,"d":"66,080"}},{"$f":"SUM(R12,R13,R16,R19:R23,R24)","v":{"v":128250,"d":"128,250"}}]
[null,null,"취  득  세",null,{"v":80000000,"d":"80,000,000"},null,{"v":12093738,"d":"12,093,738"},{"v":43882007,"d":"43,882,007"},{"v":12089565,"d":"12,089,565"},{"v":43200642,"d":"43,200,642"},null,null,{"$f":"H12-J12-L12","v":{"v":681365,"d":"681,365"}},{"v":54.0008025,"d":"54.0"},{"$error":"#DIV/0!"},{"v":98.44727931427568,"d":"98.4"},{"v":49699,"d":"49,699"},{"v":89580,"d":"89,580"}]
[null,null,"등  록\n면허세","소     계",{"$f":"SUM(E14:E15)","v":{"v":7800000,"d":"7,800,000"}},0,{"v":638389,"d":"638,389"},{"v":3090812,"d":"3,090,812"},{"v":647357,"d":"647,357"},{"$f":"SUM(J14:J15)","v":{"v":3048956,"d":"3,048,956"}},0,0,{"v":41856,"d":"41,856"},{"v":39.089179487179486,"d":"39.1"},{"$error":"#DIV/0!"}," ",{"$f":"SUM(Q14:Q15)","v":{"v":1243,"d":"1,243"}},{"$f":"SUM(R14:R15)","v":{"v":7686,"d":"7,686"}}]
[{"$nulls":3},"등록분",{"v":6660000,"d":"6,660,000"},null,{"v":611982,"d":"611,982"},{"v":2130462,"d":"2,130,462"},{"v":611987,"d":"611,987"},{"v":2130433,"d":"2,130,433"},null,null,{"$f":"H14-J14-L14","v":29},{"v":31.98848348348348,"d":"32.0"},{"$error":"#DIV/0!"},{"v":99.99863879290032,"d":"100.0"},{"v":1213,"d":"1,213"},{"v":7038,"d":"7,038"}]
[{"$nulls":3},"면허분",{"v":1140000,"d":"1,140,000"},null,{"v":26407,"d":"26,407"},{"v":960350,"d":"960,350"},{"v":35370,"d":"35,370"},{"v":918523,"d":"918,523"},null,null,{"$f":"H15-J15-L15","v":{"v":41827,"d":"41,827"}},{"$f":"+J15/E15*100","v":{"v":80.57219298245613,"d":"80.6"}},{"$f":"+J15/F15*100","v":{"$error":"#DIV/0!"}},{"$f":"+J15/H15*100","v":{"v":95.64460873639818,"d":"95.6"}},30,648]
[null,null,"지  역\n자  원\n시설세","소     계",{"$f":"SUM(E17:E18)","v":{"v":11500000,"d":"11,500,000"}},0,{"v":436176,"d":"436,176"},{"v":1136695,"d":"1,136,695"},{"v":433859,"d":"433,859"},{"v":1133560,"d":"1,133,560"},0,0,{"v":3135,"d":"3,135"},{"v":9.85704347826087,"d":"9.9"},{"$error":"#DIV/0!"},{"v":99.7242004231566,"d":"99.7"},{"$f":"SUM(Q17:Q18)","v":0},{"$f":"SUM(R17:R18)","v":0}]
[{"$nulls":3},"특정자원",{"v":2544000,"d":"2,544,000"},null,{"v":436072,"d":"436,072"},{"v":1136477,"d":"1,136,477"},{"v":433755,"d":"433,755"},{"v":1133438,"d":"1,133,438"},null,null,{"$f":"H17-J17-L17","v":{"v":3039,"d":"3,039"}},{"v":44.55338050314465,"d":"44.6"},{"$error":"#DIV/0!"},{"v":99.73259467635509,"d":"99.7"}]
[{"$nulls":3},"특정부동산",{"v":8956000,"d":"8,956,000"},null,104,218,104,122,null,null,96,{"v":1.3622152746761947E-3,"d":"0.0"},{"$error":"#DIV/0!"},{"v":55.96330275229357,"d":"56.0"}]
[null,null,"지방소비세",{"$nulls":9},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"등  록  세",{"$nulls":3},{"v":4740,"d":"4,740"},{"v":18709,"d":"18,709"},{"v":4740,"d":"4,740"},{"v":18709,"d":"18,709"},null,null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"},206,206]
[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",{"$f":"SUM(E25:E30)","v":{"v":24400000,"d":"24,400,000"}},{"$f":"SUM(F25:F30)","v":0},{"v":2281076,"d":"2,281,076"},{"v":8319076,"d":"8,319,076"},{"v":2275115,"d":"2,275,115"},{"v":8287578,"d":"8,287,578"},0,0,{"v":31498,"d":"31,498"},{"v":33.96548360655738,"d":"34.0"},{"$error":"#DIV/0!"},{"v":99.62137622014752,"d":"99.6"},{"$f":"SUM(Q25:Q30)","v":{"v":14932,"d":"14,932"}},{"$f":"SUM(R25:R30)","v":{"v":30778,"d":"30,778"}}]
[{"$nulls":3},"취득세분",{"v":2783000,"d":"2,783,000"},null,{"v":945354,"d":"945,354"},{"v":3189302,"d":"3,189,302"},{"v":944152,"d":"944,152"},{"v":3168705,"d":"3,168,705"},null,null,{"$f":"H25-J25-L25","v":{"v":20597,"d":"20,597"}},{"v":113.85932446999641,"d":"113.9"},{"$error":"#DIV/0!"},{"v":99.35418470875446,"d":"99.4"},{"v":3933,"d":"3,933"},{"v":5085,"d":"5,085"}]
[{"$nulls":3},"등록면허세분",{"v":2027000,"d":"2,027,000"},null,{"v":107122,"d":"107,122"},{"v":359604,"d":"359,604"},{"v":107123,"d":"107,123"},{"v":359601,"d":"359,601"},null,null,3,{"v":17.740552540700545,"d":"17.7"},{"$error":"#DIV/0!"},{"v":99.99916574899056,"d":"100.0"},236,{"v":1401,"d":"1,401"}]
[{"$nulls":3},"주민세분",{"v":95000,"d":"95,000"},null,140,210,135,205,null,null,5,{"v":0.21578947368421053,"d":"0.2"},{"$error":"#DIV/0!"},{"v":97.61904761904762,"d":"97.6"}]
[{"$nulls":3},"재산세분",{"v":3400000,"d":"3,400,000"},null,563,{"v":144089,"d":"144,089"},50,{"v":143483,"d":"143,483"},null,null,606,{"v":4.220088235294118,"d":"4.2"},{"$error":"#DIV/0!"},{"v":99.57942660439033,"d":"99.6"}]
[{"$nulls":3},"자동차세분",{"v":6572000,"d":"6,572,000"},null,{"v":6147,"d":"6,147"},{"v":2085687,"d":"2,085,687"},{"v":1905,"d":"1,905"},{"v":2075400,"d":"2,075,400"},null,null,{"v":10287,"d":"10,287"},{"v":31.579427875836885,"d":"31.6"},{"$error":"#DIV/0!"},{"v":99.5067812188502,"d":"99.5"},{"v":10763,"d":"10,763"},{"v":24292,"d":"24,292"}]
[{"$nulls":3},"담배소비세분",{"v":9523000,"d":"9,523,000"},null,{"v":1221750,"d":"1,221,750"},{"v":2540184,"d":"2,540,184"},{"v":1221750,"d":"1,221,750"},{"v":2540184,"d":"2,540,184"},null,null,0,{"v":26.674199306941087,"d":"26.7"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,"시\n\n\n군\n\n\n세","소    계",null,{"$f":"SUM(E32,E33,E34,E37:E44)","v":{"v":254150000,"d":"254,150,000"}},{"$f":"SUM(F32,F33,F34,F37:F44)","v":0},{"v":141191306,"d":"141,191,306"},{"$f":"SUM(H32,H33,H34,H37:H44)","v":{"v":178271518,"d":"178,271,518"}},{"v":141080269,"d":"141,080,269"},{"v":177864320,"d":"177,864,320"},0,0,{"v":407198,"d":"407,198"},{"v":69.98399370450521,"d":"70.0"},{"$error":"#DIV/0!"},{"v":99.77158549802667,"d":"99.8"},{"$f":"SUM(Q32,Q33,Q34,Q37:Q44)","v":{"v":116052,"d":"116,052"}},{"$f":"SUM(R32,R33,R34,R37:R44)","v":{"v":206660,"d":"206,660"}}]
[null,null,"주  민  세",null,{"v":13412000,"d":"13,412,000"},null,{"v":785698,"d":"785,698"},{"v":4479439,"d":"4,479,439"},{"v":783663,"d":"783,663"},{"v":4471109,"d":"4,471,109"},null,null,{"$f":"H32-J32-L32","v":{"v":8330,"d":"8,330"}},{"v":33.33663137488816,"d":"33.3"},{"$error":"#DIV/0!"},{"v":99.81403921339258,"d":"99.8"}]
[null,null,"재  산  세",null,{"v":39000000,"d":"39,000,000"},null,{"v":3113,"d":"3,113"},{"v":721066,"d":"721,066"},548,{"v":717767,"d":"717,767"},null,null,{"$f":"H33-J33-L33","v":{"v":3299,"d":"3,299"}},{"v":1.8404282051282053,"d":"1.8"},{"$error":"#DIV/0!"},{"v":99.54248293498792,"d":"99.5"}]
[null,null,"자동 \n차세","소     계",{"$f":"SUM(E35:E36)","v":{"v":58038000,"d":"58,038,000"}},{"$f":"SUM(F35:F36)","v":0},{"v":1906461,"d":"1,906,461"},{"v":18202351,"d":"18,202,351"},{"v":1891499,"d":"1,891,499"},{"$f":"SUM(J35:J36)","v":{"v":18166225,"d":"18,166,225"}},0,0,{"v":36126,"d":"36,126"},{"v":31.30057031599986,"d":"31.3"},{"$error":"#DIV/0!"},{"v":99.8015311318851,"d":"99.8"},{"$f":"SUM(Q35:Q36)","v":{"v":37046,"d":"37,046"}},{"$f":"SUM(R35:R36)","v":{"v":84215,"d":"84,215"}}]
[{"$nulls":3},"자동차분",{"v":21102000,"d":"21,102,000"},null,{"v":23278,"d":"23,278"},{"v":7141957,"d":"7,141,957"},{"v":8316,"d":"8,316"},{"v":7105831,"d":"7,105,831"},null,null,{"$f":"H35-J35-L35","v":{"v":36126,"d":"36,126"}},{"v":33.67373234764477,"d":"33.7"},{"$error":"#DIV/0!"},{"v":99.49417225558766,"d":"99.5"},{"v":37046,"d":"37,046"},{"v":84215,"d":"84,215"}]
[{"$nulls":3},"주 행 분",{"v":36936000,"d":"36,936,000"},null,{"v":1883183,"d":"1,883,183"},{"v":11060394,"d":"11,060,394"},{"v":1883183,"d":"1,883,183"},{"v":11060394,"d":"11,060,394"},null,null,0,{"v":29.94475308641975,"d":"29.9"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"담배소비세",null,{"v":19000000,"d":"19,000,000"},null,{"v":2777336,"d":"2,777,336"},{"v":5774460,"d":"5,774,460"},{"v":2777336,"d":"2,777,336"},{"v":5774460,"d":"5,774,460"},null,null,0,{"v":30.391894736842108,"d":"30.4"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"지방소득세",null,{"v":124700000,"d":"124,700,000"},null,{"v":135718698,"d":"135,718,698"},{"v":149094202,"d":"149,094,202"},{"v":135627223,"d":"135,627,223"},{"v":148734759,"d":"148,734,759"},null,null,{"v":359443,"d":"359,443"},{"v":119.27406495589415,"d":"119.3"},{"$error":"#DIV/0!"},{"v":99.75891550766005,"d":"99.8"},{"v":79006,"d":"79,006"},{"v":122445,"d":"122,445"}]
[null,null,"주  행  세",{"$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(E46:E48)","v":{"v":1500000,"d":"1,500,000"}},{"$f":"SUM(F46:F48)","v":0},{"$f":"SUM(G46:G48)","v":{"v":-244694,"d":"-244,694"}},{"v":9557113,"d":"9,557,113"},{"v":259674,"d":"259,674"},{"v":2194003,"d":"2,194,003"},{"v":64025,"d":"64,025"},{"v":64025,"d":"64,025"},{"v":7299085,"d":"7,299,085"},{"v":146.26686666666666,"d":"146.3"},{"$error":"#DIV/0!"},{"v":22.95675482753003,"d":"23.0"},{"$f":"SUM(Q46:Q48)","v":{"v":274520,"d":"274,520"}},{"$f":"SUM(R46:R48)","v":{"v":557221,"d":"557,221"}}]
[null,"도      세",null,null,{"v":363000,"d":"363,000"},null,{"v":-2149,"d":"-2,149"},{"v":866393,"d":"866,393"},{"v":22455,"d":"22,455"},{"v":70579,"d":"70,579"},{"v":1036,"d":"1,036"},{"v":1036,"d":"1,036"},{"$f":"H46-J46-L46","v":{"v":794778,"d":"794,778"}},{"v":19.443250688705234,"d":"19.4"},{"$error":"#DIV/0!"},{"v":8.146303121100933,"d":"8.1"},{"v":6761,"d":"6,761"},{"v":56850,"d":"56,850"}]
[null,"지방교육세",null,null,{"v":437000,"d":"437,000"},null,-664,{"v":1258877,"d":"1,258,877"},{"v":91480,"d":"91,480"},{"v":501991,"d":"501,991"},{"v":5588,"d":"5,588"},{"v":5588,"d":"5,588"},{"$f":"H47-J47-L47","v":{"v":751298,"d":"751,298"}},{"v":114.8720823798627,"d":"114.9"},{"$error":"#DIV/0!"},{"v":39.876095917234174,"d":"39.9"},{"v":1557,"d":"1,557"},{"v":6573,"d":"6,573"}]
[null,"시  군  세",null,null,{"v":700000,"d":"700,000"},null,{"v":-241881,"d":"-241,881"},{"v":7431843,"d":"7,431,843"},{"v":145739,"d":"145,739"},{"v":1621433,"d":"1,621,433"},{"v":57401,"d":"57,401"},{"v":57401,"d":"57,401"},{"$f":"H48-J48-L48","v":{"v":5753009,"d":"5,753,009"}},{"v":231.6332857142857,"d":"231.6"},{"$error":"#DIV/0!"},{"v":21.817374236780836,"d":"21.8"},{"v":266202,"d":"266,202"},{"v":493798,"d":"493,798"}]