{"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]]}
[{"$nulls":6},"2018년 6월분 지방세 징수실적 보고서 (2018 회계)"]
[]
[{"$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,{"$f":"SUM(E7:E8)","v":{"v":379350000,"d":"379,350,000"}},0,{"v":32702747,"d":"32,702,747"},{"v":310685054,"d":"310,685,054"},{"v":27231456,"d":"27,231,456"},{"$f":"SUM(J7:J8)","v":{"v":296985436,"d":"296,985,436"}},{"v":102021,"d":"102,021"},{"v":187325,"d":"187,325"},{"v":13512293,"d":"13,512,293"},{"$f":"+J6/E6*100","v":{"v":78.28797574798998,"d":"78.3"}},{"$f":"+J6/F6*100","v":{"$error":"#DIV/0!"}},{"$f":"+J6/H6*100","v":{"v":95.59051269971938,"d":"95.6"}},{"$f":"SUM(Q7:Q8)","v":{"v":247170,"d":"247,170"}},{"$f":"SUM(R7:R8)","v":{"v":1553561,"d":"1,553,561"}}]
[null,"도       세",null,null,{"$f":"E10+E45+E46","v":{"v":124500000,"d":"124,500,000"}},0,{"$f":"G10+G45+G46","v":{"v":13769072,"d":"13,769,072"}},{"v":84286960,"d":"84,286,960"},{"v":12710064,"d":"12,710,064"},{"v":80895919,"d":"80,895,919"},{"v":1591,"d":"1,591"},{"v":11983,"d":"11,983"},{"v":3379058,"d":"3,379,058"},{"v":64.97664176706827,"d":"65.0"},{"$error":"#DIV/0!"},{"v":95.97679047862208,"d":"96.0"},{"$f":"Q10+Q45+Q46","v":{"v":26991,"d":"26,991"}},{"$f":"R10+R45+R46","v":{"v":260345,"d":"260,345"}}]
[null,"시  군  세",null,null,{"$f":"E30+E47","v":{"v":254850000,"d":"254,850,000"}},{"$f":"F30+F47","v":0},{"v":18933675,"d":"18,933,675"},{"v":226398094,"d":"226,398,094"},{"v":14521392,"d":"14,521,392"},{"v":216089517,"d":"216,089,517"},{"v":100430,"d":"100,430"},{"v":175342,"d":"175,342"},{"v":10133235,"d":"10,133,235"},{"v":84.79086403766922,"d":"84.8"},{"$error":"#DIV/0!"},{"v":95.4467032748076,"d":"95.4"},{"$f":"Q30+Q47","v":{"v":220179,"d":"220,179"}},{"$f":"R30+R47","v":{"v":1293216,"d":"1,293,216"}}]
["현\n\n\n\n\n년\n\n\n\n\n도","계",null,null,{"$f":"SUM(E10,E30)","v":{"v":377850000,"d":"377,850,000"}},0,{"v":32742447,"d":"32,742,447"},{"v":301232165,"d":"301,232,165"},{"v":27086547,"d":"27,086,547"},{"v":294150061,"d":"294,150,061"},49,49,{"v":7082055,"d":"7,082,055"},{"v":77.84836866481409,"d":"77.8"},{"$error":"#DIV/0!"},{"v":97.64895491821068,"d":"97.6"},{"$f":"SUM(Q10,Q30)","v":{"v":179271,"d":"179,271"}},{"$f":"SUM(R10,R30)","v":{"v":830793,"d":"830,793"}}]
[null,"도\n\n\n\n세","소    계",null,{"$f":"SUM(E11,E12,E15,E18:E22,E23)","v":{"v":123700000,"d":"123,700,000"}},0,{"v":13764508,"d":"13,764,508"},{"v":82152150,"d":"82,152,150"},{"v":12659178,"d":"12,659,178"},{"v":80132789,"d":"80,132,789"},11,11,{"v":2019350,"d":"2,019,350"},{"v":64.77994260307194,"d":"64.8"},{"$error":"#DIV/0!"},{"v":97.54192556129085,"d":"97.5"},{"$f":"SUM(Q11,Q12,Q15,Q18:Q22,Q23)","v":{"v":26059,"d":"26,059"}},{"$f":"SUM(R11,R12,R15,R18:R22,R23)","v":{"v":194951,"d":"194,951"}}]
[null,null,"취  득  세",null,{"v":80000000,"d":"80,000,000"},null,{"v":9947046,"d":"9,947,046"},{"v":63323503,"d":"63,323,503"},{"v":9885687,"d":"9,885,687"},{"v":62419539,"d":"62,419,539"},null,null,{"$f":"H11-J11-L11","v":{"v":903964,"d":"903,964"}},{"v":78.02442375000001,"d":"78.0"},{"$error":"#DIV/0!"},{"v":98.57246684536703,"d":"98.6"},{"v":14321,"d":"14,321"},{"v":132066,"d":"132,066"}]
[null,null,"등  록\n면허세","소     계",{"$f":"SUM(E13:E14)","v":{"v":7800000,"d":"7,800,000"}},0,{"v":535960,"d":"535,960"},{"v":4356139,"d":"4,356,139"},{"v":540288,"d":"540,288"},{"$f":"SUM(J13:J14)","v":{"v":4327167,"d":"4,327,167"}},0,0,{"v":28972,"d":"28,972"},{"v":55.476499999999994,"d":"55.5"},{"$error":"#DIV/0!"}," ",{"$f":"SUM(Q13:Q14)","v":{"v":1419,"d":"1,419"}},{"$f":"SUM(R13:R14)","v":{"v":9447,"d":"9,447"}}]
[{"$nulls":3},"등록분",{"v":6660000,"d":"6,660,000"},null,{"v":511901,"d":"511,901"},{"v":3343384,"d":"3,343,384"},{"v":511901,"d":"511,901"},{"v":3343355,"d":"3,343,355"},null,null,{"$f":"H13-J13-L13","v":29},{"v":50.20052552552553,"d":"50.2"},{"$error":"#DIV/0!"},{"v":99.99913261533824,"d":"100.0"},{"v":1362,"d":"1,362"},{"v":8661,"d":"8,661"}]
[{"$nulls":3},"면허분",{"v":1140000,"d":"1,140,000"},null,{"v":24059,"d":"24,059"},{"v":1012755,"d":"1,012,755"},{"v":28387,"d":"28,387"},{"v":983812,"d":"983,812"},null,null,{"$f":"H14-J14-L14","v":{"v":28943,"d":"28,943"}},{"$f":"+J14/E14*100","v":{"v":86.29929824561403,"d":"86.3"}},{"$f":"+J14/F14*100","v":{"$error":"#DIV/0!"}},{"$f":"+J14/H14*100","v":{"v":97.14215185311353,"d":"97.1"}},57,786]
[null,null,"지  역\n자  원\n시설세","소     계",{"$f":"SUM(E16:E17)","v":{"v":11500000,"d":"11,500,000"}},0,{"v":9644,"d":"9,644"},{"v":1345401,"d":"1,345,401"},495,{"v":1334748,"d":"1,334,748"},0,0,{"v":10653,"d":"10,653"},{"v":11.606504347826087,"d":"11.6"},{"$error":"#DIV/0!"},{"v":99.20819146113314,"d":"99.2"},{"$f":"SUM(Q16:Q17)","v":0},{"$f":"SUM(R16:R17)","v":0}]
[{"$nulls":3},"특정자원",{"v":2544000,"d":"2,544,000"},null,4,{"v":1335540,"d":"1,335,540"},401,{"v":1334434,"d":"1,334,434"},null,null,{"$f":"H16-J16-L16","v":{"v":1106,"d":"1,106"}},{"v":52.454166666666666,"d":"52.5"},{"$error":"#DIV/0!"},{"v":99.91718705542327,"d":"99.9"}]
[{"$nulls":3},"특정부동산",{"v":8956000,"d":"8,956,000"},null,{"v":9640,"d":"9,640"},{"v":9861,"d":"9,861"},94,314,null,null,{"v":9547,"d":"9,547"},{"v":0.003506029477445288,"d":"0.0"},{"$error":"#DIV/0!"},{"v":3.184261231112463,"d":"3.2"}]
[null,null,"지방소비세",{"$nulls":9},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"등  록  세",{"$nulls":3},{"v":4212,"d":"4,212"},{"v":27277,"d":"27,277"},{"v":4212,"d":"4,212"},{"v":27277,"d":"27,277"},null,null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"},75,281]
[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":3267646,"d":"3,267,646"},{"v":13099830,"d":"13,099,830"},{"v":2228496,"d":"2,228,496"},{"v":12024058,"d":"12,024,058"},11,11,{"v":1075761,"d":"1,075,761"},{"v":49.278926229508194,"d":"49.3"},{"$error":"#DIV/0!"},{"v":91.78789343067811,"d":"91.8"},{"$f":"SUM(Q24:Q29)","v":{"v":10244,"d":"10,244"}},{"$f":"SUM(R24:R29)","v":{"v":53157,"d":"53,157"}}]
[{"$nulls":3},"취득세분",{"v":2783000,"d":"2,783,000"},null,{"v":588555,"d":"588,555"},{"v":4409339,"d":"4,409,339"},{"v":581658,"d":"581,658"},{"v":4380583,"d":"4,380,583"},null,null,{"$f":"H24-J24-L24","v":{"v":28756,"d":"28,756"}},{"v":157.40506647502696,"d":"157.4"},{"$error":"#DIV/0!"},{"v":99.34783875769135,"d":"99.3"},{"v":1078,"d":"1,078"},{"v":8290,"d":"8,290"}]
[{"$nulls":3},"등록면허세분",{"v":2027000,"d":"2,027,000"},null,{"v":86061,"d":"86,061"},{"v":569878,"d":"569,878"},{"v":86061,"d":"86,061"},{"v":569874,"d":"569,874"},null,null,4,{"v":28.114158855451404,"d":"28.1"},{"$error":"#DIV/0!"},{"v":99.99929809538182,"d":"100.0"},248,{"v":1702,"d":"1,702"}]
[{"$nulls":3},"주민세분",{"v":95000,"d":"95,000"},null,95,305,45,255,null,null,50,{"v":0.26842105263157895,"d":"0.3"},{"$error":"#DIV/0!"},{"v":83.60655737704919,"d":"83.6"}]
[{"$nulls":3},"재산세분",{"v":3400000,"d":"3,400,000"},null,{"v":10294,"d":"10,294"},{"v":154658,"d":"154,658"},{"v":3008,"d":"3,008"},{"v":146797,"d":"146,797"},null,null,{"v":7861,"d":"7,861"},{"v":4.317558823529412,"d":"4.3"},{"$error":"#DIV/0!"},{"v":94.91717208291844,"d":"94.9"}]
[{"$nulls":3},"자동차세분",{"v":6572000,"d":"6,572,000"},null,{"v":2501101,"d":"2,501,101"},{"v":4596040,"d":"4,596,040"},{"v":1476184,"d":"1,476,184"},{"v":3556939,"d":"3,556,939"},11,11,{"v":1039090,"d":"1,039,090"},{"v":54.1226262933658,"d":"54.1"},{"$error":"#DIV/0!"},{"v":77.39138475731282,"d":"77.4"},{"v":8918,"d":"8,918"},{"v":43165,"d":"43,165"}]
[{"$nulls":3},"담배소비세분",{"v":9523000,"d":"9,523,000"},null,{"v":81540,"d":"81,540"},{"v":3369610,"d":"3,369,610"},{"v":81540,"d":"81,540"},{"v":3369610,"d":"3,369,610"},null,null,0,{"v":35.38391263257377,"d":"35.4"},{"$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":18977939,"d":"18,977,939"},{"$f":"SUM(H31,H32,H33,H36:H43)","v":{"v":219080015,"d":"219,080,015"}},{"v":14427369,"d":"14,427,369"},{"v":214017272,"d":"214,017,272"},38,38,{"v":5062705,"d":"5,062,705"},{"v":84.20903875663977,"d":"84.2"},{"$error":"#DIV/0!"},{"v":97.68908953196849,"d":"97.7"},{"$f":"SUM(Q31,Q32,Q33,Q36:Q43)","v":{"v":153212,"d":"153,212"}},{"$f":"SUM(R31,R32,R33,R36:R43)","v":{"v":635842,"d":"635,842"}}]
[null,null,"주  민  세",null,{"v":13412000,"d":"13,412,000"},null,{"v":779151,"d":"779,151"},{"v":6170881,"d":"6,170,881"},{"v":723605,"d":"723,605"},{"v":6104129,"d":"6,104,129"},null,null,{"$f":"H31-J31-L31","v":{"v":66752,"d":"66,752"}},{"v":45.51244407992842,"d":"45.5"},{"$error":"#DIV/0!"},{"v":98.91827439226263,"d":"98.9"},{"v":4795,"d":"4,795"},{"v":4795,"d":"4,795"}]
[null,null,"재  산  세",null,{"v":39000000,"d":"39,000,000"},null,{"v":65395,"d":"65,395"},{"v":787842,"d":"787,842"},{"v":18599,"d":"18,599"},{"v":738171,"d":"738,171"},null,null,{"$f":"H32-J32-L32","v":{"v":49671,"d":"49,671"}},{"v":1.8927461538461539,"d":"1.9"},{"$error":"#DIV/0!"},{"v":93.6953094656035,"d":"93.7"}]
[null,null,"자동 \n차세","소     계",{"$f":"SUM(E34:E35)","v":{"v":58038000,"d":"58,038,000"}},{"$f":"SUM(F34:F35)","v":0},{"v":12259730,"d":"12,259,730"},{"v":33327192,"d":"33,327,192"},{"v":8473174,"d":"8,473,174"},{"$f":"SUM(J34:J35)","v":{"v":29490148,"d":"29,490,148"}},38,38,{"v":3837006,"d":"3,837,006"},{"v":50.811792274027354,"d":"50.8"},{"$error":"#DIV/0!"},{"v":88.48674679823012,"d":"88.5"},{"$f":"SUM(Q34:Q35)","v":{"v":31688,"d":"31,688"}},{"$f":"SUM(R34:R35)","v":{"v":149971,"d":"149,971"}}]
[{"$nulls":3},"자동차분",{"v":21102000,"d":"21,102,000"},null,{"v":9306915,"d":"9,306,915"},{"v":16483691,"d":"16,483,691"},{"v":5520359,"d":"5,520,359"},{"v":12646647,"d":"12,646,647"},38,38,{"$f":"H34-J34-L34","v":{"v":3837006,"d":"3,837,006"}},{"v":59.93103497298834,"d":"59.9"},{"$error":"#DIV/0!"},{"v":76.72217951671139,"d":"76.7"},{"v":31688,"d":"31,688"},{"v":149971,"d":"149,971"}]
[{"$nulls":3},"주 행 분",{"v":36936000,"d":"36,936,000"},null,{"v":2952815,"d":"2,952,815"},{"v":16843501,"d":"16,843,501"},{"v":2952815,"d":"2,952,815"},{"v":16843501,"d":"16,843,501"},null,null,0,{"v":45.601854559237594,"d":"45.6"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"담배소비세",null,{"v":19000000,"d":"19,000,000"},null,{"v":185360,"d":"185,360"},{"v":7659952,"d":"7,659,952"},{"v":185360,"d":"185,360"},{"v":7659952,"d":"7,659,952"},null,null,0,{"v":40.31553684210527,"d":"40.3"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"지방소득세",null,{"v":124700000,"d":"124,700,000"},null,{"v":5688303,"d":"5,688,303"},{"v":171134148,"d":"171,134,148"},{"v":5026631,"d":"5,026,631"},{"v":170024872,"d":"170,024,872"},null,null,{"v":1109276,"d":"1,109,276"},{"v":136.34713071371291,"d":"136.3"},{"$error":"#DIV/0!"},{"v":99.35180908488235,"d":"99.4"},{"v":116729,"d":"116,729"},{"v":481076,"d":"481,076"}]
[null,null,"주  행  세",{"$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":-39700,"d":"-39,700"}},{"v":9452889,"d":"9,452,889"},{"v":144909,"d":"144,909"},{"v":2835375,"d":"2,835,375"},{"v":101972,"d":"101,972"},{"v":187276,"d":"187,276"},{"v":6430238,"d":"6,430,238"},{"v":189.025,"d":"189.0"},{"$error":"#DIV/0!"},{"v":29.994798415595486,"d":"30.0"},{"$f":"SUM(Q45:Q47)","v":{"v":67899,"d":"67,899"}},{"$f":"SUM(R45:R47)","v":{"v":722768,"d":"722,768"}}]
[null,"도      세",null,null,{"v":363000,"d":"363,000"},null,{"v":3725,"d":"3,725"},{"v":873689,"d":"873,689"},{"v":17351,"d":"17,351"},{"v":138696,"d":"138,696"},11,{"v":2411,"d":"2,411"},{"$f":"H45-J45-L45","v":{"v":732582,"d":"732,582"}},{"v":38.208264462809915,"d":"38.2"},{"$error":"#DIV/0!"},{"v":15.874756349227242,"d":"15.9"},569,{"v":58201,"d":"58,201"}]
[null,"지방교육세",null,null,{"v":437000,"d":"437,000"},null,839,{"v":1261121,"d":"1,261,121"},{"v":33535,"d":"33,535"},{"v":624434,"d":"624,434"},{"v":1569,"d":"1,569"},{"v":9561,"d":"9,561"},{"$f":"H46-J46-L46","v":{"v":627126,"d":"627,126"}},{"v":142.89107551487413,"d":"142.9"},{"$error":"#DIV/0!"},{"v":49.514202047226235,"d":"49.5"},363,{"v":7193,"d":"7,193"}]
[null,"시  군  세",null,null,{"v":700000,"d":"700,000"},null,{"v":-44264,"d":"-44,264"},{"v":7318079,"d":"7,318,079"},{"v":94023,"d":"94,023"},{"v":2072245,"d":"2,072,245"},{"v":100392,"d":"100,392"},{"v":175304,"d":"175,304"},{"$f":"H47-J47-L47","v":{"v":5070530,"d":"5,070,530"}},{"v":296.035,"d":"296.0"},{"$error":"#DIV/0!"},{"v":28.3167891464413,"d":"28.3"},{"v":66967,"d":"66,967"},{"v":657374,"d":"657,374"}]