{"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]]}
[{"$nulls":6},"2018년 8월분 지방세 징수실적 보고서 (2018 회계)"]
[]
[{"$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,{"$f":"SUM(E7:E8)","v":{"v":379350000,"d":"379,350,000"}},0,{"v":20074124,"d":"20,074,124"},{"v":394081498,"d":"394,081,498"},{"v":20628355,"d":"20,628,355"},{"$f":"SUM(J7:J8)","v":{"v":383204266,"d":"383,204,266"}},{"v":76702,"d":"76,702"},{"v":802354,"d":"802,354"},{"v":10074878,"d":"10,074,878"},{"$f":"+J6/E6*100","v":{"v":101.01601845261632,"d":"101.0"}},{"$f":"+J6/F6*100","v":{"$error":"#DIV/0!"}},{"$f":"+J6/H6*100","v":{"v":97.23985214855227,"d":"97.2"}},{"$f":"SUM(Q7:Q8)","v":{"v":380827,"d":"380,827"}},{"$f":"SUM(R7:R8)","v":{"v":3120228,"d":"3,120,228"}}]
[null,"도       세",null,null,{"$f":"E10+E45+E46","v":{"v":124500000,"d":"124,500,000"}},0,{"$f":"G10+G45+G46","v":{"v":9680296,"d":"9,680,296"}},{"v":121293536,"d":"121,293,536"},{"v":9954347,"d":"9,954,347"},{"v":118625049,"d":"118,625,049"},{"v":16337,"d":"16,337"},{"v":75626,"d":"75,626"},{"v":2592861,"d":"2,592,861"},{"v":95.2811638554217,"d":"95.3"},{"$error":"#DIV/0!"},{"v":97.79997591957414,"d":"97.8"},{"$f":"Q10+Q45+Q46","v":{"v":66828,"d":"66,828"}},{"$f":"R10+R45+R46","v":{"v":528977,"d":"528,977"}}]
[null,"시  군  세",null,null,{"$f":"E30+E47","v":{"v":254850000,"d":"254,850,000"}},{"$f":"F30+F47","v":0},{"v":10393828,"d":"10,393,828"},{"v":272787962,"d":"272,787,962"},{"v":10674008,"d":"10,674,008"},{"v":264579217,"d":"264,579,217"},{"v":60365,"d":"60,365"},{"v":726728,"d":"726,728"},{"v":7482017,"d":"7,482,017"},{"v":103.81762487737885,"d":"103.8"},{"$error":"#DIV/0!"},{"v":96.9907964633718,"d":"97.0"},{"$f":"Q30+Q47","v":{"v":313999,"d":"313,999"}},{"$f":"R30+R47","v":{"v":2591251,"d":"2,591,251"}}]
["현\n\n\n\n\n년\n\n\n\n\n도","계",null,null,{"$f":"SUM(E10,E30)","v":{"v":377850000,"d":"377,850,000"}},0,{"v":20263035,"d":"20,263,035"},{"v":385489245,"d":"385,489,245"},{"v":20694337,"d":"20,694,337"},{"v":380913797,"d":"380,913,797"},479,{"v":2186,"d":"2,186"},{"v":4573262,"d":"4,573,262"},{"v":100.81085007278021,"d":"100.8"},{"$error":"#DIV/0!"},{"v":98.81308024559803,"d":"98.8"},{"$f":"SUM(Q10,Q30)","v":{"v":164502,"d":"164,502"}},{"$f":"SUM(R10,R30)","v":{"v":1478555,"d":"1,478,555"}}]
[null,"도\n\n\n\n세","소    계",null,{"$f":"SUM(E11,E12,E15,E18:E22,E23)","v":{"v":123700000,"d":"123,700,000"}},0,{"v":9705372,"d":"9,705,372"},{"v":119204594,"d":"119,204,594"},{"v":9925502,"d":"9,925,502"},{"v":117811521,"d":"117,811,521"},74,104,{"v":1392969,"d":"1,392,969"},{"v":95.23970978172999,"d":"95.2"},{"$error":"#DIV/0!"},{"v":98.83135963702875,"d":"98.8"},{"$f":"SUM(Q11,Q12,Q15,Q18:Q22,Q23)","v":{"v":37356,"d":"37,356"}},{"$f":"SUM(R11,R12,R15,R18:R22,R23)","v":{"v":407335,"d":"407,335"}}]
[null,null,"취  득  세",null,{"v":80000000,"d":"80,000,000"},null,{"v":7376171,"d":"7,376,171"},{"v":82038225,"d":"82,038,225"},{"v":7346655,"d":"7,346,655"},{"v":81258822,"d":"81,258,822"},null,null,{"$f":"H11-J11-L11","v":{"v":779403,"d":"779,403"}},{"v":101.5735275,"d":"101.6"},{"$error":"#DIV/0!"},{"v":99.04995140984583,"d":"99.0"},{"v":25023,"d":"25,023"},{"v":307317,"d":"307,317"}]
[null,null,"등  록\n면허세","소     계",{"$f":"SUM(E13:E14)","v":{"v":7800000,"d":"7,800,000"}},0,{"v":474783,"d":"474,783"},{"v":5508568,"d":"5,508,568"},{"v":476820,"d":"476,820"},{"$f":"SUM(J13:J14)","v":{"v":5485094,"d":"5,485,094"}},0,0,{"v":23474,"d":"23,474"},{"v":70.32171794871795,"d":"70.3"},{"$error":"#DIV/0!"},{"v":99.57386384265384,"d":"99.6"},{"$f":"SUM(Q13:Q14)","v":{"v":3125,"d":"3,125"}},{"$f":"SUM(R13:R14)","v":{"v":16979,"d":"16,979"}}]
[{"$nulls":3},"등록분",{"v":6660000,"d":"6,660,000"},null,{"v":450476,"d":"450,476"},{"v":4438505,"d":"4,438,505"},{"v":450471,"d":"450,471"},{"v":4436125,"d":"4,436,125"},null,null,{"$f":"H13-J13-L13","v":{"v":2380,"d":"2,380"}},{"v":66.60848348348348,"d":"66.6"},{"$error":"#DIV/0!"},{"v":99.94637834135594,"d":"99.9"},{"v":3095,"d":"3,095"},{"v":16133,"d":"16,133"}]
[{"$nulls":3},"면허분",{"v":1140000,"d":"1,140,000"},null,{"v":24307,"d":"24,307"},{"v":1070063,"d":"1,070,063"},{"v":26349,"d":"26,349"},{"v":1048969,"d":"1,048,969"},null,null,{"$f":"H14-J14-L14","v":{"v":21094,"d":"21,094"}},{"$f":"+J14/E14*100","v":{"v":92.01482456140351,"d":"92.0"}},{"$f":"+J14/F14*100","v":{"$error":"#DIV/0!"}},{"$f":"+J14/H14*100","v":{"v":98.02871419720147,"d":"98.0"}},30,846]
[null,null,"지  역\n자  원\n시설세","소     계",{"$f":"SUM(E16:E17)","v":{"v":11500000,"d":"11,500,000"}},0,{"v":248011,"d":"248,011"},{"v":12083265,"d":"12,083,265"},{"v":415345,"d":"415,345"},{"v":11892011,"d":"11,892,011"},0,0,{"v":191254,"d":"191,254"},{"v":103.40879130434783,"d":"103.4"},{"$error":"#DIV/0!"},{"v":98.41719932485135,"d":"98.4"},{"$f":"SUM(Q16:Q17)","v":98},{"$f":"SUM(R16:R17)","v":363}]
[{"$nulls":3},"특정자원",{"v":2544000,"d":"2,544,000"},null,{"v":238279,"d":"238,279"},{"v":2063606,"d":"2,063,606"},{"v":239688,"d":"239,688"},{"v":2062098,"d":"2,062,098"},null,null,{"$f":"H16-J16-L16","v":{"v":1508,"d":"1,508"}},{"v":81.05731132075472,"d":"81.1"},{"$error":"#DIV/0!"},{"v":99.92692403491752,"d":"99.9"}]
[{"$nulls":3},"특정부동산",{"v":8956000,"d":"8,956,000"},null,{"v":9732,"d":"9,732"},{"v":10019659,"d":"10,019,659"},{"v":175657,"d":"175,657"},{"v":9829913,"d":"9,829,913"},null,null,{"v":189746,"d":"189,746"},{"v":109.75784948637785,"d":"109.8"},{"$error":"#DIV/0!"},{"v":98.10626289776928,"d":"98.1"},98,363]
[null,null,"지방소비세",{"$nulls":9},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"등  록  세",{"$nulls":3},{"v":3557,"d":"3,557"},{"v":33693,"d":"33,693"},{"v":3557,"d":"3,557"},{"v":33693,"d":"33,693"},null,null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"},null,386]
[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":1602850,"d":"1,602,850"},{"v":19540843,"d":"19,540,843"},{"v":1683125,"d":"1,683,125"},{"v":19141901,"d":"19,141,901"},74,104,{"v":398838,"d":"398,838"},{"v":78.45041393442624,"d":"78.5"},{"$error":"#DIV/0!"},{"v":97.9584197058438,"d":"98.0"},{"$f":"SUM(Q24:Q29)","v":{"v":9110,"d":"9,110"}},{"$f":"SUM(R24:R29)","v":{"v":82290,"d":"82,290"}}]
[{"$nulls":3},"취득세분",{"v":2783000,"d":"2,783,000"},null,{"v":475582,"d":"475,582"},{"v":5756514,"d":"5,756,514"},{"v":476770,"d":"476,770"},{"v":5728340,"d":"5,728,340"},null,null,{"$f":"H24-J24-L24","v":{"v":28174,"d":"28,174"}},{"v":205.83327344592166,"d":"205.8"},{"$error":"#DIV/0!"},{"v":99.51057184956034,"d":"99.5"},{"v":1116,"d":"1,116"},{"v":19158,"d":"19,158"}]
[{"$nulls":3},"등록면허세분",{"v":2027000,"d":"2,027,000"},null,{"v":77987,"d":"77,987"},{"v":762386,"d":"762,386"},{"v":77988,"d":"77,988"},{"v":761989,"d":"761,989"},null,null,397,{"v":37.591958559447455,"d":"37.6"},{"$error":"#DIV/0!"},{"v":99.94792664083548,"d":"99.9"},616,{"v":3130,"d":"3,130"}]
[{"$nulls":3},"주민세분",{"v":95000,"d":"95,000"},null,{"v":190959,"d":"190,959"},{"v":191390,"d":"191,390"},{"v":143769,"d":"143,769"},{"v":144201,"d":"144,201"},null,null,{"v":47189,"d":"47,189"},{"v":151.79052631578946,"d":"151.8"},{"$error":"#DIV/0!"},{"v":75.34406186321124,"d":"75.3"},77,77]
[{"$nulls":3},"재산세분",{"v":3400000,"d":"3,400,000"},null,{"v":3934,"d":"3,934"},{"v":2522897,"d":"2,522,897"},{"v":75058,"d":"75,058"},{"v":2426991,"d":"2,426,991"},1,1,{"v":95905,"d":"95,905"},{"v":71.38208823529412,"d":"71.4"},{"$error":"#DIV/0!"},{"v":96.19857647775554,"d":"96.2"},47,209]
[{"$nulls":3},"자동차세분",{"v":6572000,"d":"6,572,000"},null,{"v":-4339,"d":"-4,339"},{"v":4605147,"d":"4,605,147"},{"v":50813,"d":"50,813"},{"v":4377871,"d":"4,377,871"},73,103,{"v":227173,"d":"227,173"},{"v":66.61398356664637,"d":"66.6"},{"$error":"#DIV/0!"},{"v":95.06473951862992,"d":"95.1"},{"v":7254,"d":"7,254"},{"v":59716,"d":"59,716"}]
[{"$nulls":3},"담배소비세분",{"v":9523000,"d":"9,523,000"},null,{"v":858727,"d":"858,727"},{"v":5702509,"d":"5,702,509"},{"v":858727,"d":"858,727"},{"v":5702509,"d":"5,702,509"},null,null,0,{"v":59.88143442192586,"d":"59.9"},{"$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":10557663,"d":"10,557,663"},{"$f":"SUM(H31,H32,H33,H36:H43)","v":{"v":266284651,"d":"266,284,651"}},{"v":10768835,"d":"10,768,835"},{"v":263102276,"d":"263,102,276"},405,{"v":2082,"d":"2,082"},{"v":3180293,"d":"3,180,293"},{"v":103.52243793035609,"d":"103.5"},{"$error":"#DIV/0!"},{"v":98.8048973201989,"d":"98.8"},{"$f":"SUM(Q31,Q32,Q33,Q36:Q43)","v":{"v":127146,"d":"127,146"}},{"$f":"SUM(R31,R32,R33,R36:R43)","v":{"v":1071220,"d":"1,071,220"}}]
[null,null,"주  민  세",null,{"v":13412000,"d":"13,412,000"},null,{"v":2746522,"d":"2,746,522"},{"v":12001200,"d":"12,001,200"},{"v":2232650,"d":"2,232,650"},{"v":11472451,"d":"11,472,451"},null,null,{"$f":"H31-J31-L31","v":{"v":528749,"d":"528,749"}},{"v":85.53870414554132,"d":"85.5"},{"$error":"#DIV/0!"},{"v":95.59419891344199,"d":"95.6"},{"v":1079,"d":"1,079"},{"v":12462,"d":"12,462"}]
[null,null,"재  산  세",null,{"v":39000000,"d":"39,000,000"},null,{"v":34648,"d":"34,648"},{"v":20575343,"d":"20,575,343"},{"v":665826,"d":"665,826"},{"v":19804980,"d":"19,804,980"},4,4,{"$f":"H32-J32-L32","v":{"v":770359,"d":"770,359"}},{"v":50.782000000000004,"d":"50.8"},{"$error":"#DIV/0!"},{"v":96.25589230760333,"d":"96.3"},257,{"v":1494,"d":"1,494"}]
[null,null,"자동 \n차세","소     계",{"$f":"SUM(E34:E35)","v":{"v":58038000,"d":"58,038,000"}},{"$f":"SUM(F34:F35)","v":0},{"$f":"SUM(G34:G35)","v":{"v":2812195,"d":"2,812,195"}},{"$f":"SUM(H34:H35)","v":{"v":39209800,"d":"39,209,800"}},{"$f":"SUM(I34:I35)","v":{"v":3017555,"d":"3,017,555"}},{"$f":"SUM(J34:J35)","v":{"v":38371290,"d":"38,371,290"}},246,346,{"v":838164,"d":"838,164"},{"v":66.11408043006305,"d":"66.1"},{"$error":"#DIV/0!"},{"v":97.86147850792403,"d":"97.9"},{"$f":"SUM(Q34:Q35)","v":{"v":30057,"d":"30,057"}},{"$f":"SUM(R34:R35)","v":{"v":216236,"d":"216,236"}}]
[{"$nulls":3},"자동차분",{"v":21102000,"d":"21,102,000"},null,{"v":-20756,"d":"-20,756"},{"v":16507027,"d":"16,507,027"},{"v":184604,"d":"184,604"},{"v":15668517,"d":"15,668,517"},246,346,{"$f":"H34-J34-L34","v":{"v":838164,"d":"838,164"}},{"$f":"+J34/E34*100","v":{"v":74.25133636622121,"d":"74.3"}},{"$f":"+J34/F34*100","v":{"$error":"#DIV/0!"}},{"$f":"+J34/H34*100","v":{"v":94.92028455517763,"d":"94.9"}},{"v":30057,"d":"30,057"},{"v":216236,"d":"216,236"}]
[{"$nulls":3},"주 행 분",{"v":36936000,"d":"36,936,000"},null,{"v":2832951,"d":"2,832,951"},{"v":22702773,"d":"22,702,773"},{"v":2832951,"d":"2,832,951"},{"v":22702773,"d":"22,702,773"},null,null,{"$f":"H35-J35-L35","v":0},{"$f":"+J35/E35*100","v":{"v":61.46516406757635,"d":"61.5"}},{"$f":"+J35/F35*100","v":{"$error":"#DIV/0!"}},{"$f":"+J35/H35*100","v":{"v":100,"d":"100.0"}}]
[null,null,"담배소비세",null,{"v":19000000,"d":"19,000,000"},null,{"v":1952096,"d":"1,952,096"},{"v":12963251,"d":"12,963,251"},{"v":1952096,"d":"1,952,096"},{"v":12963251,"d":"12,963,251"},null,null,{"$f":"H36-J36-L36","v":0},{"v":68.22763684210527,"d":"68.2"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"지방소득세",null,{"v":124700000,"d":"124,700,000"},null,{"v":3012202,"d":"3,012,202"},{"v":181535057,"d":"181,535,057"},{"v":2900708,"d":"2,900,708"},{"v":180490304,"d":"180,490,304"},155,{"v":1732,"d":"1,732"},{"v":1043021,"d":"1,043,021"},{"v":144.7396182838813,"d":"144.7"},{"$error":"#DIV/0!"},{"v":99.42448967308832,"d":"99.4"},{"v":95753,"d":"95,753"},{"v":841028,"d":"841,028"}]
[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},{"$f":"SUM(G45:G47)","v":{"v":-188911,"d":"-188,911"}},{"v":8592253,"d":"8,592,253"},{"v":-65982,"d":"-65,982"},{"v":2290469,"d":"2,290,469"},{"v":76223,"d":"76,223"},{"v":800168,"d":"800,168"},{"v":5501616,"d":"5,501,616"},{"v":152.6979333333333,"d":"152.7"},{"$error":"#DIV/0!"},{"v":26.657373799398133,"d":"26.7"},{"$f":"SUM(Q45:Q47)","v":{"v":216325,"d":"216,325"}},{"$f":"SUM(R45:R47)","v":{"v":1641673,"d":"1,641,673"}}]
[null,"도      세",null,null,{"v":363000,"d":"363,000"},null,{"v":-23510,"d":"-23,510"},{"v":836264,"d":"836,264"},{"v":12405,"d":"12,405"},{"v":147121,"d":"147,121"},{"v":10844,"d":"10,844"},{"v":35825,"d":"35,825"},{"$f":"H45-J45-L45","v":{"v":653318,"d":"653,318"}},{"v":40.52920110192837,"d":"40.5"},{"$error":"#DIV/0!"},{"v":17.592650167889566,"d":"17.6"},{"v":26843,"d":"26,843"},{"v":103108,"d":"103,108"}]
[null,"지방교육세",null,null,{"v":437000,"d":"437,000"},null,{"v":-1566,"d":"-1,566"},{"v":1252678,"d":"1,252,678"},{"v":16440,"d":"16,440"},{"v":666407,"d":"666,407"},{"v":5419,"d":"5,419"},{"v":39697,"d":"39,697"},{"$f":"H46-J46-L46","v":{"v":546574,"d":"546,574"}},{"v":152.495881006865,"d":"152.5"},{"$error":"#DIV/0!"},{"v":53.198587346468926,"d":"53.2"},{"v":2629,"d":"2,629"},{"v":18534,"d":"18,534"}]
[null,"시  군  세",null,null,{"v":700000,"d":"700,000"},null,{"v":-163835,"d":"-163,835"},{"v":6503311,"d":"6,503,311"},{"v":-94827,"d":"-94,827"},{"v":1476941,"d":"1,476,941"},{"v":59960,"d":"59,960"},{"v":724646,"d":"724,646"},{"$f":"H47-J47-L47","v":{"v":4301724,"d":"4,301,724"}},{"v":210.9915714285714,"d":"211.0"},{"$error":"#DIV/0!"},{"v":22.71060080011551,"d":"22.7"},{"v":186853,"d":"186,853"},{"v":1520031,"d":"1,520,031"}]