{"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]]}
[{"$nulls":6},"2018년 9월분 지방세 징수실적 보고서 (2018 회계)"]
[]
[{"$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,{"$f":"SUM(E7:E8)","v":{"v":379350000,"d":"379,350,000"}},0,{"v":43193999,"d":"43,193,999"},{"v":437275497,"d":"437,275,497"},{"v":31246653,"d":"31,246,653"},{"$f":"SUM(J7:J8)","v":{"v":414450918,"d":"414,450,918"}},{"v":165709,"d":"165,709"},{"v":968063,"d":"968,063"},{"v":21856516,"d":"21,856,516"},{"$f":"+J6/E6*100","v":{"v":109.25291103202848,"d":"109.3"}},{"$f":"+J6/F6*100","v":{"$error":"#DIV/0!"}},{"$f":"+J6/H6*100","v":{"v":94.78027487096996,"d":"94.8"}},{"$f":"SUM(Q7:Q8)","v":{"v":285938,"d":"285,938"}},{"$f":"SUM(R7:R8)","v":{"v":3406165,"d":"3,406,165"}}]
[null,"도       세",null,null,{"$f":"E10+E45+E46","v":{"v":124500000,"d":"124,500,000"}},0,{"$f":"G10+G45+G46","v":{"v":9924760,"d":"9,924,760"}},{"v":131218296,"d":"131,218,296"},{"v":8507756,"d":"8,507,756"},{"v":127132804,"d":"127,132,804"},{"v":92416,"d":"92,416"},{"v":168042,"d":"168,042"},{"v":3917450,"d":"3,917,450"},{"v":102.11470200803213,"d":"102.1"},{"$error":"#DIV/0!"},{"v":96.88649210930159,"d":"96.9"},{"$f":"Q10+Q45+Q46","v":{"v":34974,"d":"34,974"}},{"$f":"R10+R45+R46","v":{"v":563951,"d":"563,951"}}]
[null,"시  군  세",null,null,{"$f":"E30+E47","v":{"v":254850000,"d":"254,850,000"}},{"$f":"F30+F47","v":0},{"v":33269239,"d":"33,269,239"},{"v":306057201,"d":"306,057,201"},{"v":22738897,"d":"22,738,897"},{"v":287318114,"d":"287,318,114"},{"v":73293,"d":"73,293"},{"v":800021,"d":"800,021"},{"v":17939066,"d":"17,939,066"},{"v":112.74008789484012,"d":"112.7"},{"$error":"#DIV/0!"},{"v":93.87725989168933,"d":"93.9"},{"$f":"Q30+Q47","v":{"v":250964,"d":"250,964"}},{"$f":"R30+R47","v":{"v":2842214,"d":"2,842,214"}}]
["현\n\n\n\n\n년\n\n\n\n\n도","계",null,null,{"$f":"SUM(E10,E30)","v":{"v":377850000,"d":"377,850,000"}},0,{"v":43164081,"d":"43,164,081"},{"v":428653325,"d":"428,653,325"},{"v":31113201,"d":"31,113,201"},{"v":412026998,"d":"412,026,998"},411,{"v":2597,"d":"2,597"},{"v":16623730,"d":"16,623,730"},{"v":109.04512319703585,"d":"109.0"},{"$error":"#DIV/0!"},{"v":96.12126489395597,"d":"96.1"},{"$f":"SUM(Q10,Q30)","v":{"v":272324,"d":"272,324"}},{"$f":"SUM(R10,R30)","v":{"v":1750878,"d":"1,750,878"}}]
[null,"도\n\n\n\n세","소    계",null,{"$f":"SUM(E11,E12,E15,E18:E22,E23)","v":{"v":123700000,"d":"123,700,000"}},0,{"v":9917844,"d":"9,917,844"},{"v":129122437,"d":"129,122,437"},{"v":8478321,"d":"8,478,321"},{"v":126289842,"d":"126,289,842"},133,237,{"v":2832358,"d":"2,832,358"},{"v":102.09364753435733,"d":"102.1"},{"$error":"#DIV/0!"},{"v":97.80627204240267,"d":"97.8"},{"$f":"SUM(Q11,Q12,Q15,Q18:Q22,Q23)","v":{"v":34750,"d":"34,750"}},{"$f":"SUM(R11,R12,R15,R18:R22,R23)","v":{"v":442085,"d":"442,085"}}]
[null,null,"취  득  세",null,{"v":80000000,"d":"80,000,000"},null,{"v":5297503,"d":"5,297,503"},{"v":87335728,"d":"87,335,728"},{"v":5310760,"d":"5,310,760"},{"v":86569583,"d":"86,569,583"},null,null,{"$f":"H11-J11-L11","v":{"v":766145,"d":"766,145"}},{"v":108.21197874999999,"d":"108.2"},{"$error":"#DIV/0!"},{"v":99.12275878664457,"d":"99.1"},{"v":25543,"d":"25,543"},{"v":332859,"d":"332,859"}]
[null,null,"등  록\n면허세","소     계",{"$f":"SUM(E13:E14)","v":{"v":7800000,"d":"7,800,000"}},0,{"v":445901,"d":"445,901"},{"v":5954469,"d":"5,954,469"},{"v":448691,"d":"448,691"},{"$f":"SUM(J13:J14)","v":{"v":5933784,"d":"5,933,784"}},0,0,{"v":20685,"d":"20,685"},{"v":76.07415384615385,"d":"76.1"},{"$error":"#DIV/0!"}," ",{"$f":"SUM(Q13:Q14)","v":{"v":1641,"d":"1,641"}},{"$f":"SUM(R13:R14)","v":{"v":18619,"d":"18,619"}}]
[{"$nulls":3},"등록분",{"v":6660000,"d":"6,660,000"},null,{"v":420622,"d":"420,622"},{"v":4859127,"d":"4,859,127"},{"v":420557,"d":"420,557"},{"v":4856682,"d":"4,856,682"},null,null,{"$f":"H13-J13-L13","v":{"v":2445,"d":"2,445"}},{"v":72.92315315315315,"d":"72.9"},{"$error":"#DIV/0!"},{"v":99.94968231947837,"d":"99.9"},{"v":1618,"d":"1,618"},{"v":17751,"d":"17,751"}]
[{"$nulls":3},"면허분",{"v":1140000,"d":"1,140,000"},null,{"v":25279,"d":"25,279"},{"v":1095342,"d":"1,095,342"},{"v":28134,"d":"28,134"},{"v":1077102,"d":"1,077,102"},null,null,{"$f":"H14-J14-L14","v":{"v":18240,"d":"18,240"}},{"$f":"+J14/E14*100","v":{"v":94.48263157894738,"d":"94.5"}},{"$f":"+J14/F14*100","v":{"$error":"#DIV/0!"}},{"$f":"+J14/H14*100","v":{"v":98.33476667561364,"d":"98.3"}},23,868]
[null,null,"지  역\n자  원\n시설세","소     계",{"$f":"SUM(E16:E17)","v":{"v":11500000,"d":"11,500,000"}},0,{"v":337593,"d":"337,593"},{"v":12420858,"d":"12,420,858"},{"v":211269,"d":"211,269"},{"v":12103280,"d":"12,103,280"},79,79,{"v":317499,"d":"317,499"},{"v":105.24591304347825,"d":"105.2"},{"$error":"#DIV/0!"},{"v":97.4431879021562,"d":"97.4"},{"$f":"SUM(Q16:Q17)","v":563},{"$f":"SUM(R16:R17)","v":926}]
[{"$nulls":3},"특정자원",{"v":2544000,"d":"2,544,000"},null,0,{"v":2063606,"d":"2,063,606"},214,{"v":2062312,"d":"2,062,312"},null,null,{"$f":"H16-J16-L16","v":{"v":1294,"d":"1,294"}},{"v":81.06572327044024,"d":"81.1"},{"$error":"#DIV/0!"},{"v":99.93729423155389,"d":"99.9"}]
[{"$nulls":3},"특정부동산",{"v":8956000,"d":"8,956,000"},null,{"v":337593,"d":"337,593"},{"v":10357252,"d":"10,357,252"},{"v":211055,"d":"211,055"},{"v":10040968,"d":"10,040,968"},79,79,{"v":316205,"d":"316,205"},{"v":112.1144260830728,"d":"112.1"},{"$error":"#DIV/0!"},{"v":96.94625562842344,"d":"96.9"},563,926]
[null,null,"지방소비세",{"$nulls":9},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"등  록  세",{"$nulls":3},{"v":3500,"d":"3,500"},{"v":37193,"d":"37,193"},{"v":3500,"d":"3,500"},{"v":37193,"d":"37,193"},null,null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"},114,500]
[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":3833347,"d":"3,833,347"},{"v":23374189,"d":"23,374,189"},{"v":2504101,"d":"2,504,101"},{"v":21646002,"d":"21,646,002"},54,158,{"v":1728029,"d":"1,728,029"},{"v":88.71312295081967,"d":"88.7"},{"$error":"#DIV/0!"},{"v":92.60643010972488,"d":"92.6"},{"$f":"SUM(Q24:Q29)","v":{"v":6889,"d":"6,889"}},{"$f":"SUM(R24:R29)","v":{"v":89181,"d":"89,181"}}]
[{"$nulls":3},"취득세분",{"v":2783000,"d":"2,783,000"},null,{"v":316017,"d":"316,017"},{"v":6072530,"d":"6,072,530"},{"v":324522,"d":"324,522"},{"v":6052864,"d":"6,052,864"},null,null,{"$f":"H24-J24-L24","v":{"v":19666,"d":"19,666"}},{"v":217.49421487603306,"d":"217.5"},{"$error":"#DIV/0!"},{"v":99.67614816229809,"d":"99.7"},{"v":1627,"d":"1,627"},{"v":20787,"d":"20,787"}]
[{"$nulls":3},"등록면허세분",{"v":2027000,"d":"2,027,000"},null,{"v":70116,"d":"70,116"},{"v":832502,"d":"832,502"},{"v":70105,"d":"70,105"},{"v":832093,"d":"832,093"},null,null,409,{"v":41.05046867291564,"d":"41.1"},{"$error":"#DIV/0!"},{"v":99.95087098889852,"d":"100.0"},324,{"v":3453,"d":"3,453"}]
[{"$nulls":3},"주민세분",{"v":95000,"d":"95,000"},null,{"v":1473,"d":"1,473"},{"v":192863,"d":"192,863"},{"v":11272,"d":"11,272"},{"v":155472,"d":"155,472"},null,null,{"v":37391,"d":"37,391"},{"v":163.65473684210525,"d":"163.7"},{"$error":"#DIV/0!"},{"v":80.61266287468307,"d":"80.6"},79,156]
[{"$nulls":3},"재산세분",{"v":3400000,"d":"3,400,000"},null,{"v":3339437,"d":"3,339,437"},{"v":5862334,"d":"5,862,334"},{"v":1964241,"d":"1,964,241"},{"v":4391232,"d":"4,391,232"},54,55,{"v":1471047,"d":"1,471,047"},{"v":129.1538823529412,"d":"129.2"},{"$error":"#DIV/0!"},{"v":74.90586513835615,"d":"74.9"},23,232]
[{"$nulls":3},"자동차세분",{"v":6572000,"d":"6,572,000"},null,{"v":3959,"d":"3,959"},{"v":4609106,"d":"4,609,106"},{"v":31616,"d":"31,616"},{"v":4409487,"d":"4,409,487"},0,103,{"v":199516,"d":"199,516"},{"v":67.0950547778454,"d":"67.1"},{"$error":"#DIV/0!"},{"v":95.66902995938908,"d":"95.7"},{"v":4836,"d":"4,836"},{"v":64553,"d":"64,553"}]
[{"$nulls":3},"담배소비세분",{"v":9523000,"d":"9,523,000"},null,{"v":102345,"d":"102,345"},{"v":5804854,"d":"5,804,854"},{"v":102345,"d":"102,345"},{"v":5804854,"d":"5,804,854"},null,null,0,{"v":60.95614827260317,"d":"61.0"},{"$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":33246237,"d":"33,246,237"},{"$f":"SUM(H31,H32,H33,H36:H43)","v":{"v":299530888,"d":"299,530,888"}},{"v":22634880,"d":"22,634,880"},{"v":285737156,"d":"285,737,156"},278,{"v":2360,"d":"2,360"},{"v":13791372,"d":"13,791,372"},{"v":112.42854849498327,"d":"112.4"},{"$error":"#DIV/0!"},{"v":95.3948882894508,"d":"95.4"},{"$f":"SUM(Q31,Q32,Q33,Q36:Q43)","v":{"v":237574,"d":"237,574"}},{"$f":"SUM(R31,R32,R33,R36:R43)","v":{"v":1308793,"d":"1,308,793"}}]
[null,null,"주  민  세",null,{"v":13412000,"d":"13,412,000"},null,{"v":910651,"d":"910,651"},{"v":12911853,"d":"12,911,853"},{"v":993427,"d":"993,427"},{"v":12465877,"d":"12,465,877"},null,null,{"$f":"H31-J31-L31","v":{"v":445976,"d":"445,976"}},{"v":92.94569788249329,"d":"92.9"},{"$error":"#DIV/0!"},{"v":96.54599537339838,"d":"96.5"},786,{"v":13246,"d":"13,246"}]
[null,null,"재  산  세",null,{"v":39000000,"d":"39,000,000"},null,{"v":24951787,"d":"24,951,787"},{"v":45527130,"d":"45,527,130"},{"v":14591624,"d":"14,591,624"},{"v":34396605,"d":"34,396,605"},278,282,{"$f":"H32-J32-L32","v":{"v":11130243,"d":"11,130,243"}},{"v":88.19642307692308,"d":"88.2"},{"$error":"#DIV/0!"},{"v":75.55188521657307,"d":"75.6"},181,{"v":1675,"d":"1,675"}]
[null,null,"자동 \n차세","소     계",{"$f":"SUM(E34:E35)","v":{"v":58038000,"d":"58,038,000"}},{"$f":"SUM(F34:F35)","v":0},{"$f":"SUM(G34:G35)","v":{"v":2928601,"d":"2,928,601"}},{"$f":"SUM(H34:H35)","v":{"v":42138399,"d":"42,138,399"}},{"$f":"SUM(I34:I35)","v":{"v":3031347,"d":"3,031,347"}},{"$f":"SUM(J34:J35)","v":{"v":41402637,"d":"41,402,637"}},0,346,{"v":735416,"d":"735,416"},{"v":71.33711878424481,"d":"71.3"},{"$error":"#DIV/0!"},{"v":98.25393935825612,"d":"98.3"},{"$f":"SUM(Q34:Q35)","v":{"v":19519,"d":"19,519"}},{"$f":"SUM(R34:R35)","v":{"v":235756,"d":"235,756"}}]
[{"$nulls":3},"자동차분",{"v":21102000,"d":"21,102,000"},null,{"v":9655,"d":"9,655"},{"v":16516680,"d":"16,516,680"},{"v":112401,"d":"112,401"},{"v":15780918,"d":"15,780,918"},0,346,{"$f":"H34-J34-L34","v":{"v":735416,"d":"735,416"}},{"$f":"+J34/E34*100","v":{"v":74.78399203866933,"d":"74.8"}},{"$f":"+J34/F34*100","v":{"$error":"#DIV/0!"}},{"$f":"+J34/H34*100","v":{"v":95.5453396203111,"d":"95.5"}},{"v":19519,"d":"19,519"},{"v":235756,"d":"235,756"}]
[{"$nulls":3},"주 행 분",{"v":36936000,"d":"36,936,000"},null,{"v":2918946,"d":"2,918,946"},{"v":25621719,"d":"25,621,719"},{"v":2918946,"d":"2,918,946"},{"v":25621719,"d":"25,621,719"},null,null,{"$f":"H35-J35-L35","v":0},{"$f":"+J35/E35*100","v":{"v":69.36787686809616,"d":"69.4"}},{"$f":"+J35/F35*100","v":{"$error":"#DIV/0!"}},{"$f":"+J35/H35*100","v":{"v":100,"d":"100.0"}}]
[null,null,"담배소비세",null,{"v":19000000,"d":"19,000,000"},null,{"v":232655,"d":"232,655"},{"v":13195906,"d":"13,195,906"},{"v":232655,"d":"232,655"},{"v":13195906,"d":"13,195,906"},null,null,{"$f":"H36-J36-L36","v":0},{"v":69.45213684210526,"d":"69.5"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"지방소득세",null,{"v":124700000,"d":"124,700,000"},null,{"v":4222543,"d":"4,222,543"},{"v":185757600,"d":"185,757,600"},{"v":3785827,"d":"3,785,827"},{"v":184276131,"d":"184,276,131"},0,{"v":1732,"d":"1,732"},{"v":1479737,"d":"1,479,737"},{"v":147.77556615878106,"d":"147.8"},{"$error":"#DIV/0!"},{"v":99.20247193116191,"d":"99.2"},{"v":217088,"d":"217,088"},{"v":1058116,"d":"1,058,116"}]
[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},{"$f":"SUM(G45:G47)","v":{"v":29918,"d":"29,918"}},{"v":8622172,"d":"8,622,172"},{"v":133452,"d":"133,452"},{"v":2423920,"d":"2,423,920"},{"v":165298,"d":"165,298"},{"v":965466,"d":"965,466"},{"v":5232786,"d":"5,232,786"},{"v":161.59466666666665,"d":"161.6"},{"$error":"#DIV/0!"},{"v":28.112637975674808,"d":"28.1"},{"$f":"SUM(Q45:Q47)","v":{"v":13614,"d":"13,614"}},{"$f":"SUM(R45:R47)","v":{"v":1655287,"d":"1,655,287"}}]
[null,"도      세",null,null,{"v":363000,"d":"363,000"},null,{"v":3562,"d":"3,562"},{"v":839827,"d":"839,827"},{"v":9087,"d":"9,087"},{"v":156208,"d":"156,208"},{"v":87580,"d":"87,580"},{"v":123405,"d":"123,405"},{"$f":"H45-J45-L45","v":{"v":560214,"d":"560,214"}},{"v":43.03250688705234,"d":"43.0"},{"$error":"#DIV/0!"},{"v":18.600021194841318,"d":"18.6"},24,{"v":103132,"d":"103,132"}]
[null,"지방교육세",null,null,{"v":437000,"d":"437,000"},null,{"v":3354,"d":"3,354"},{"v":1256032,"d":"1,256,032"},{"v":20348,"d":"20,348"},{"v":686754,"d":"686,754"},{"v":4703,"d":"4,703"},{"v":44400,"d":"44,400"},{"$f":"H46-J46-L46","v":{"v":524878,"d":"524,878"}},{"v":157.15194508009154,"d":"157.2"},{"$error":"#DIV/0!"},{"v":54.67647321087361,"d":"54.7"},200,{"v":18734,"d":"18,734"}]
[null,"시  군  세",null,null,{"v":700000,"d":"700,000"},null,{"v":23002,"d":"23,002"},{"v":6526313,"d":"6,526,313"},{"v":104017,"d":"104,017"},{"v":1580958,"d":"1,580,958"},{"v":73015,"d":"73,015"},{"v":797661,"d":"797,661"},{"$f":"H47-J47-L47","v":{"v":4147694,"d":"4,147,694"}},{"v":225.85114285714286,"d":"225.9"},{"$error":"#DIV/0!"},{"v":24.224366805576132,"d":"24.2"},{"v":13390,"d":"13,390"},{"v":1533421,"d":"1,533,421"}]