{"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]]}
[{"$nulls":6},"2018년 5월분 지방세 징수실적 보고서 (2018 회계)"]
[]
[{"$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,{"$f":"SUM(E7:E8)","v":{"v":379350000,"d":"379,350,000"}},0,{"v":33706378,"d":"33,706,378"},{"v":277982308,"d":"277,982,308"},{"v":34006212,"d":"34,006,212"},{"$f":"SUM(J7:J8)","v":{"v":269753980,"d":"269,753,980"}},{"v":21279,"d":"21,279"},{"v":85304,"d":"85,304"},{"v":8143024,"d":"8,143,024"},{"$f":"+J6/E6*100","v":{"v":71.10952418610782,"d":"71.1"}},{"$f":"+J6/F6*100","v":{"$error":"#DIV/0!"}},{"$f":"+J6/H6*100","v":{"v":97.03998140773764,"d":"97.0"}},{"$f":"SUM(Q7:Q8)","v":{"v":414259,"d":"414,259"}},{"$f":"SUM(R7:R8)","v":{"v":1306391,"d":"1,306,391"}}]
[null,"도       세",null,null,{"$f":"E10+E45+E46","v":{"v":124500000,"d":"124,500,000"}},0,{"$f":"G10+G45+G46","v":{"v":11945320,"d":"11,945,320"}},{"v":70517890,"d":"70,517,890"},{"v":11923839,"d":"11,923,839"},{"v":68185854,"d":"68,185,854"},{"v":3768,"d":"3,768"},{"v":10392,"d":"10,392"},{"v":2321644,"d":"2,321,644"},{"v":54.76775421686747,"d":"54.8"},{"$error":"#DIV/0!"},{"v":96.69298670167244,"d":"96.7"},{"$f":"Q10+Q45+Q46","v":{"v":41679,"d":"41,679"}},{"$f":"R10+R45+R46","v":{"v":233353,"d":"233,353"}}]
[null,"시  군  세",null,null,{"$f":"E30+E47","v":{"v":254850000,"d":"254,850,000"}},{"$f":"F30+F47","v":0},{"v":21761058,"d":"21,761,058"},{"v":207464418,"d":"207,464,418"},{"v":22082373,"d":"22,082,373"},{"v":201568126,"d":"201,568,126"},{"v":17511,"d":"17,511"},{"v":74912,"d":"74,912"},{"v":5821380,"d":"5,821,380"},{"v":79.09284912693741,"d":"79.1"},{"$error":"#DIV/0!"},{"v":97.15792613651946,"d":"97.2"},{"$f":"Q30+Q47","v":{"v":372580,"d":"372,580"}},{"$f":"R30+R47","v":{"v":1073038,"d":"1,073,038"}}]
["현\n\n\n\n\n년\n\n\n\n\n도","계",null,null,{"$f":"SUM(E10,E30)","v":{"v":377850000,"d":"377,850,000"}},0,{"v":33770903,"d":"33,770,903"},{"v":268489719,"d":"268,489,719"},{"v":33509748,"d":"33,509,748"},{"v":267063513,"d":"267,063,513"},0,0,{"v":1426206,"d":"1,426,206"},{"v":70.67977054386661,"d":"70.7"},{"$error":"#DIV/0!"},{"v":99.46880424125291,"d":"99.5"},{"$f":"SUM(Q10,Q30)","v":{"v":316612,"d":"316,612"}},{"$f":"SUM(R10,R30)","v":{"v":651522,"d":"651,522"}}]
[null,"도\n\n\n\n세","소    계",null,{"$f":"SUM(E11,E12,E15,E18:E22,E23)","v":{"v":123700000,"d":"123,700,000"}},0,{"v":11940344,"d":"11,940,344"},{"v":68387643,"d":"68,387,643"},{"v":11784165,"d":"11,784,165"},{"v":67473610,"d":"67,473,610"},0,0,{"v":914033,"d":"914,033"},{"v":54.546168148746965,"d":"54.5"},{"$error":"#DIV/0!"},{"v":98.6634529866748,"d":"98.7"},{"$f":"SUM(Q11,Q12,Q15,Q18:Q22,Q23)","v":{"v":40641,"d":"40,641"}},{"$f":"SUM(R11,R12,R15,R18:R22,R23)","v":{"v":168891,"d":"168,891"}}]
[null,null,"취  득  세",null,{"v":80000000,"d":"80,000,000"},null,{"v":9494451,"d":"9,494,451"},{"v":53376457,"d":"53,376,457"},{"v":9333208,"d":"9,333,208"},{"v":52533851,"d":"52,533,851"},null,null,{"$f":"H11-J11-L11","v":{"v":842606,"d":"842,606"}},{"v":65.66731375,"d":"65.7"},{"$error":"#DIV/0!"},{"v":98.42139016458135,"d":"98.4"},{"v":28165,"d":"28,165"},{"v":117745,"d":"117,745"}]
[null,null,"등  록\n면허세","소     계",{"$f":"SUM(E13:E14)","v":{"v":7800000,"d":"7,800,000"}},0,{"v":729369,"d":"729,369"},{"v":3820181,"d":"3,820,181"},{"v":737924,"d":"737,924"},{"$f":"SUM(J13:J14)","v":{"v":3786880,"d":"3,786,880"}},0,0,{"v":33301,"d":"33,301"},{"v":48.549743589743585,"d":"48.5"},{"$error":"#DIV/0!"}," ",{"$f":"SUM(Q13:Q14)","v":341},{"$f":"SUM(R13:R14)","v":{"v":8027,"d":"8,027"}}]
[{"$nulls":3},"등록분",{"v":6660000,"d":"6,660,000"},null,{"v":701022,"d":"701,022"},{"v":2831484,"d":"2,831,484"},{"v":701022,"d":"701,022"},{"v":2831455,"d":"2,831,455"},null,null,{"$f":"H13-J13-L13","v":29},{"v":42.514339339339344,"d":"42.5"},{"$error":"#DIV/0!"},{"v":99.99897580208822,"d":"100.0"},261,{"v":7299,"d":"7,299"}]
[{"$nulls":3},"면허분",{"v":1140000,"d":"1,140,000"},null,{"v":28347,"d":"28,347"},{"v":988697,"d":"988,697"},{"v":36902,"d":"36,902"},{"v":955425,"d":"955,425"},null,null,{"$f":"H14-J14-L14","v":{"v":33272,"d":"33,272"}},{"$f":"+J14/E14*100","v":{"v":83.8092105263158,"d":"83.8"}},{"$f":"+J14/F14*100","v":{"$error":"#DIV/0!"}},{"$f":"+J14/H14*100","v":{"v":96.63476272305873,"d":"96.6"}},80,728]
[null,null,"지  역\n자  원\n시설세","소     계",{"$f":"SUM(E16:E17)","v":{"v":11500000,"d":"11,500,000"}},0,{"v":199061,"d":"199,061"},{"v":1335757,"d":"1,335,757"},{"v":200695,"d":"200,695"},{"v":1334255,"d":"1,334,255"},0,0,{"v":1502,"d":"1,502"},{"v":11.602217391304348,"d":"11.6"},{"$error":"#DIV/0!"},{"v":99.88755439799306,"d":"99.9"},{"$f":"SUM(Q16:Q17)","v":0},{"$f":"SUM(R16:R17)","v":0}]
[{"$nulls":3},"특정자원",{"v":2544000,"d":"2,544,000"},null,{"v":199058,"d":"199,058"},{"v":1335536,"d":"1,335,536"},{"v":200596,"d":"200,596"},{"v":1334034,"d":"1,334,034"},null,null,{"$f":"H16-J16-L16","v":{"v":1502,"d":"1,502"}},{"v":52.43844339622642,"d":"52.4"},{"$error":"#DIV/0!"},{"v":99.88753579087347,"d":"99.9"}]
[{"$nulls":3},"특정부동산",{"v":8956000,"d":"8,956,000"},null,3,221,99,221,null,null,0,{"v":2.4676194729790087E-3,"d":"0.0"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"지방소비세",{"$nulls":9},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"등  록  세",{"$nulls":3},{"v":4355,"d":"4,355"},{"v":23064,"d":"23,064"},{"v":4355,"d":"4,355"},{"v":23064,"d":"23,064"},null,null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"},null,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",{"$f":"SUM(E24:E29)","v":{"v":24400000,"d":"24,400,000"}},{"$f":"SUM(F24:F29)","v":0},{"v":1513108,"d":"1,513,108"},{"v":9832184,"d":"9,832,184"},{"v":1507983,"d":"1,507,983"},{"v":9795560,"d":"9,795,560"},0,0,{"v":36624,"d":"36,624"},{"v":40.145737704918034,"d":"40.1"},{"$error":"#DIV/0!"},{"v":99.62750900512033,"d":"99.6"},{"$f":"SUM(Q24:Q29)","v":{"v":12135,"d":"12,135"}},{"$f":"SUM(R24:R29)","v":{"v":42913,"d":"42,913"}}]
[{"$nulls":3},"취득세분",{"v":2783000,"d":"2,783,000"},null,{"v":631484,"d":"631,484"},{"v":3820784,"d":"3,820,784"},{"v":630220,"d":"630,220"},{"v":3798924,"d":"3,798,924"},null,null,{"$f":"H24-J24-L24","v":{"v":21860,"d":"21,860"}},{"v":136.50463528566294,"d":"136.5"},{"$error":"#DIV/0!"},{"v":99.42786611334218,"d":"99.4"},{"v":2128,"d":"2,128"},{"v":7212,"d":"7,212"}]
[{"$nulls":3},"등록면허세분",{"v":2027000,"d":"2,027,000"},null,{"v":124212,"d":"124,212"},{"v":483817,"d":"483,817"},{"v":124212,"d":"124,212"},{"v":483813,"d":"483,813"},null,null,4,{"v":23.868426245683274,"d":"23.9"},{"$error":"#DIV/0!"},{"v":99.99917324112216,"d":"100.0"},52,{"v":1454,"d":"1,454"}]
[{"$nulls":3},"주민세분",{"v":95000,"d":"95,000"},null,0,210,5,210,null,null,0,{"v":0.22105263157894736,"d":"0.2"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[{"$nulls":3},"재산세분",{"v":3400000,"d":"3,400,000"},null,274,{"v":144364,"d":"144,364"},306,{"v":143789,"d":"143,789"},null,null,575,{"v":4.2290882352941175,"d":"4.2"},{"$error":"#DIV/0!"},{"v":99.60170125516056,"d":"99.6"}]
[{"$nulls":3},"자동차세분",{"v":6572000,"d":"6,572,000"},null,{"v":9252,"d":"9,252"},{"v":2094939,"d":"2,094,939"},{"v":5354,"d":"5,354"},{"v":2080754,"d":"2,080,754"},null,null,{"v":14185,"d":"14,185"},{"v":31.66089470480828,"d":"31.7"},{"$error":"#DIV/0!"},{"v":99.32289197919366,"d":"99.3"},{"v":9955,"d":"9,955"},{"v":34247,"d":"34,247"}]
[{"$nulls":3},"담배소비세분",{"v":9523000,"d":"9,523,000"},null,{"v":747886,"d":"747,886"},{"v":3288070,"d":"3,288,070"},{"v":747886,"d":"747,886"},{"v":3288070,"d":"3,288,070"},null,null,0,{"v":34.52766985193742,"d":"34.5"},{"$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":21830559,"d":"21,830,559"},{"$f":"SUM(H31,H32,H33,H36:H43)","v":{"v":200102076,"d":"200,102,076"}},{"v":21725583,"d":"21,725,583"},{"v":199589903,"d":"199,589,903"},0,0,{"v":512173,"d":"512,173"},{"v":78.53232461144994,"d":"78.5"},{"$error":"#DIV/0!"},{"v":99.7440441347545,"d":"99.7"},{"$f":"SUM(Q31,Q32,Q33,Q36:Q43)","v":{"v":275971,"d":"275,971"}},{"$f":"SUM(R31,R32,R33,R36:R43)","v":{"v":482631,"d":"482,631"}}]
[null,null,"주  민  세",null,{"v":13412000,"d":"13,412,000"},null,{"v":912291,"d":"912,291"},{"v":5391730,"d":"5,391,730"},{"v":909416,"d":"909,416"},{"v":5380524,"d":"5,380,524"},null,null,{"$f":"H31-J31-L31","v":{"v":11206,"d":"11,206"}},{"v":40.11723829406502,"d":"40.1"},{"$error":"#DIV/0!"},{"v":99.79216318324545,"d":"99.8"}]
[null,null,"재  산  세",null,{"v":39000000,"d":"39,000,000"},null,{"v":1382,"d":"1,382"},{"v":722447,"d":"722,447"},{"v":1805,"d":"1,805"},{"v":719572,"d":"719,572"},null,null,{"$f":"H32-J32-L32","v":{"v":2875,"d":"2,875"}},{"v":1.8450564102564102,"d":"1.8"},{"$error":"#DIV/0!"},{"v":99.60204693216251,"d":"99.6"}]
[null,null,"자동 \n차세","소     계",{"$f":"SUM(E34:E35)","v":{"v":58038000,"d":"58,038,000"}},{"$f":"SUM(F34:F35)","v":0},{"v":2865111,"d":"2,865,111"},{"v":21067461,"d":"21,067,461"},{"v":2850748,"d":"2,850,748"},{"$f":"SUM(J34:J35)","v":{"v":21016972,"d":"21,016,972"}},0,0,{"v":50489,"d":"50,489"},{"v":36.212433233398805,"d":"36.2"},{"$error":"#DIV/0!"},{"v":99.76034606163505,"d":"99.8"},{"$f":"SUM(Q34:Q35)","v":{"v":34069,"d":"34,069"}},{"$f":"SUM(R34:R35)","v":{"v":118284,"d":"118,284"}}]
[{"$nulls":3},"자동차분",{"v":21102000,"d":"21,102,000"},null,{"v":34819,"d":"34,819"},{"v":7176775,"d":"7,176,775"},{"v":20456,"d":"20,456"},{"v":7126286,"d":"7,126,286"},null,null,{"$f":"H34-J34-L34","v":{"v":50489,"d":"50,489"}},{"v":33.770666287555684,"d":"33.8"},{"$error":"#DIV/0!"},{"v":99.29649459541368,"d":"99.3"},{"v":34069,"d":"34,069"},{"v":118284,"d":"118,284"}]
[{"$nulls":3},"주 행 분",{"v":36936000,"d":"36,936,000"},null,{"v":2830292,"d":"2,830,292"},{"v":13890686,"d":"13,890,686"},{"v":2830292,"d":"2,830,292"},{"v":13890686,"d":"13,890,686"},null,null,0,{"v":37.60744531080788,"d":"37.6"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"담배소비세",null,{"v":19000000,"d":"19,000,000"},null,{"v":1700132,"d":"1,700,132"},{"v":7474592,"d":"7,474,592"},{"v":1700132,"d":"1,700,132"},{"v":7474592,"d":"7,474,592"},null,null,0,{"v":39.33995789473684,"d":"39.3"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"지방소득세",null,{"v":124700000,"d":"124,700,000"},null,{"v":16351643,"d":"16,351,643"},{"v":165445846,"d":"165,445,846"},{"v":16263482,"d":"16,263,482"},{"v":164998243,"d":"164,998,243"},null,null,{"v":447603,"d":"447,603"},{"v":132.31615316760224,"d":"132.3"},{"$error":"#DIV/0!"},{"v":99.72945648934576,"d":"99.7"},{"v":241902,"d":"241,902"},{"v":364347,"d":"364,347"}]
[null,null,"주  행  세",{"$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":-64525,"d":"-64,525"}},{"v":9492589,"d":"9,492,589"},{"v":496464,"d":"496,464"},{"v":2690467,"d":"2,690,467"},{"v":21279,"d":"21,279"},{"v":85304,"d":"85,304"},{"v":6716818,"d":"6,716,818"},{"v":179.3644666666667,"d":"179.4"},{"$error":"#DIV/0!"},{"v":28.34281564281357,"d":"28.3"},{"$f":"SUM(Q45:Q47)","v":{"v":97647,"d":"97,647"}},{"$f":"SUM(R45:R47)","v":{"v":654869,"d":"654,869"}}]
[null,"도      세",null,null,{"v":363000,"d":"363,000"},null,{"v":3571,"d":"3,571"},{"v":869966,"d":"869,966"},{"v":50766,"d":"50,766"},{"v":121345,"d":"121,345"},{"v":1366,"d":"1,366"},{"v":2400,"d":"2,400"},{"$f":"H45-J45-L45","v":{"v":746221,"d":"746,221"}},{"v":33.42837465564738,"d":"33.4"},{"$error":"#DIV/0!"},{"v":13.948246253301852,"d":"13.9"},781,{"v":57632,"d":"57,632"}]
[null,"지방교육세",null,null,{"v":437000,"d":"437,000"},null,{"v":1405,"d":"1,405"},{"v":1260281,"d":"1,260,281"},{"v":88908,"d":"88,908"},{"v":590899,"d":"590,899"},{"v":2402,"d":"2,402"},{"v":7992,"d":"7,992"},{"$f":"H46-J46-L46","v":{"v":661390,"d":"661,390"}},{"v":135.21716247139588,"d":"135.2"},{"$error":"#DIV/0!"},{"v":46.88628964492839,"d":"46.9"},257,{"v":6830,"d":"6,830"}]
[null,"시  군  세",null,null,{"v":700000,"d":"700,000"},null,{"v":-69501,"d":"-69,501"},{"v":7362342,"d":"7,362,342"},{"v":356790,"d":"356,790"},{"v":1978223,"d":"1,978,223"},{"v":17511,"d":"17,511"},{"v":74912,"d":"74,912"},{"$f":"H47-J47-L47","v":{"v":5309207,"d":"5,309,207"}},{"v":282.60328571428573,"d":"282.6"},{"$error":"#DIV/0!"},{"v":26.869479847581108,"d":"26.9"},{"v":96609,"d":"96,609"},{"v":590407,"d":"590,407"}]