{"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]]}
[{"$nulls":6},"2018년 11월분 지방세 징수실적 보고서 (2018 회계)"]
[]
[{"$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,{"$f":"SUM(E7:E8)","v":{"v":379350000,"d":"379,350,000"}},0,{"v":19853523,"d":"19,853,523"},{"v":478784670,"d":"478,784,670"},{"v":20242658,"d":"20,242,658"},{"$f":"SUM(J7:J8)","v":{"v":468198950,"d":"468,198,950"}},-200,{"v":967863,"d":"967,863"},{"v":9617858,"d":"9,617,858"},{"$f":"+J6/E6*100","v":{"v":123.4213654936075,"d":"123.4"}},{"$f":"+J6/F6*100","v":{"$error":"#DIV/0!"}},{"$f":"+J6/H6*100","v":{"v":97.78904366340718,"d":"97.8"}},{"$f":"SUM(Q7:Q8)","v":{"v":490207,"d":"490,207"}},{"$f":"SUM(R7:R8)","v":{"v":4078388,"d":"4,078,388"}}]
[null,"도       세",null,null,{"$f":"E10+E45+E46","v":{"v":124500000,"d":"124,500,000"}},0,{"$f":"G10+G45+G46","v":{"v":11215925,"d":"11,215,925"}},{"v":153090309,"d":"153,090,309"},{"v":11227149,"d":"11,227,149"},{"v":150576315,"d":"150,576,315"},-44,{"v":167998,"d":"167,998"},{"v":2345996,"d":"2,345,996"},{"v":120.94483132530121,"d":"120.9"},{"$error":"#DIV/0!"},{"v":98.3578359620399,"d":"98.4"},{"$f":"Q10+Q45+Q46","v":{"v":33804,"d":"33,804"}},{"$f":"R10+R45+R46","v":{"v":669919,"d":"669,919"}}]
[null,"시  군  세",null,null,{"$f":"E30+E47","v":{"v":254850000,"d":"254,850,000"}},{"$f":"F30+F47","v":0},{"v":8637598,"d":"8,637,598"},{"v":325694361,"d":"325,694,361"},{"v":9015509,"d":"9,015,509"},{"v":317622635,"d":"317,622,635"},-156,{"v":799865,"d":"799,865"},{"v":7271862,"d":"7,271,862"},{"v":124.63120855405141,"d":"124.6"},{"$error":"#DIV/0!"},{"v":97.5216869044902,"d":"97.5"},{"$f":"Q30+Q47","v":{"v":456403,"d":"456,403"}},{"$f":"R30+R47","v":{"v":3408469,"d":"3,408,469"}}]
["현\n\n\n\n\n년\n\n\n\n\n도","계",null,null,{"$f":"SUM(E10,E30)","v":{"v":377850000,"d":"377,850,000"}},0,{"v":20214561,"d":"20,214,561"},{"v":470572702,"d":"470,572,702"},{"v":20527331,"d":"20,527,331"},{"v":465951473,"d":"465,951,473"},0,{"v":2597,"d":"2,597"},{"v":4618633,"d":"4,618,633"},{"v":123.31652057694853,"d":"123.3"},{"$error":"#DIV/0!"},{"v":99.01795642196006,"d":"99.0"},{"$f":"SUM(Q10,Q30)","v":{"v":108422,"d":"108,422"}},{"$f":"SUM(R10,R30)","v":{"v":1974170,"d":"1,974,170"}}]
[null,"도\n\n\n\n세","소    계",null,{"$f":"SUM(E11,E12,E15,E18:E22,E23)","v":{"v":123700000,"d":"123,700,000"}},0,{"v":11212053,"d":"11,212,053"},{"v":150991739,"d":"150,991,739"},{"v":11211535,"d":"11,211,535"},{"v":149633033,"d":"149,633,033"},0,237,{"v":1358469,"d":"1,358,469"},{"v":120.9644567502021,"d":"121.0"},{"$error":"#DIV/0!"},{"v":99.10014547219698,"d":"99.1"},{"$f":"SUM(Q11,Q12,Q15,Q18:Q22,Q23)","v":{"v":32949,"d":"32,949"}},{"$f":"SUM(R11,R12,R15,R18:R22,R23)","v":{"v":541631,"d":"541,631"}}]
[null,null,"취  득  세",null,{"v":80000000,"d":"80,000,000"},null,{"v":9057267,"d":"9,057,267"},{"v":103874404,"d":"103,874,404"},{"v":8983253,"d":"8,983,253"},{"v":102985038,"d":"102,985,038"},null,null,{"$f":"H11-J11-L11","v":{"v":889366,"d":"889,366"}},{"v":128.7312975,"d":"128.7"},{"$error":"#DIV/0!"},{"v":99.14380639912022,"d":"99.1"},{"v":25624,"d":"25,624"},{"v":413829,"d":"413,829"}]
[null,null,"등  록\n면허세","소     계",{"$f":"SUM(E13:E14)","v":{"v":7800000,"d":"7,800,000"}},0,{"v":466066,"d":"466,066"},{"v":6986292,"d":"6,986,292"},{"v":468297,"d":"468,297"},{"$f":"SUM(J13:J14)","v":{"v":6968445,"d":"6,968,445"}},0,0,{"v":17847,"d":"17,847"},{"v":89.33903846153846,"d":"89.3"},{"$error":"#DIV/0!"}," ",{"$f":"SUM(Q13:Q14)","v":809},{"$f":"SUM(R13:R14)","v":{"v":22719,"d":"22,719"}}]
[{"$nulls":3},"등록분",{"v":6660000,"d":"6,660,000"},null,{"v":439007,"d":"439,007"},{"v":5833435,"d":"5,833,435"},{"v":438971,"d":"438,971"},{"v":5830928,"d":"5,830,928"},null,null,{"$f":"H13-J13-L13","v":{"v":2507,"d":"2,507"}},{"v":87.55147147147147,"d":"87.6"},{"$error":"#DIV/0!"},{"v":99.95702360616,"d":"100.0"},767,{"v":21627,"d":"21,627"}]
[{"$nulls":3},"면허분",{"v":1140000,"d":"1,140,000"},null,{"v":27059,"d":"27,059"},{"v":1152857,"d":"1,152,857"},{"v":29326,"d":"29,326"},{"v":1137517,"d":"1,137,517"},null,null,{"$f":"H14-J14-L14","v":{"v":15340,"d":"15,340"}},{"$f":"+J14/E14*100","v":{"v":99.78219298245614,"d":"99.8"}},{"$f":"+J14/F14*100","v":{"$error":"#DIV/0!"}},{"$f":"+J14/H14*100","v":{"v":98.66939264800405,"d":"98.7"}},42,{"v":1092,"d":"1,092"}]
[null,null,"지  역\n자  원\n시설세","소     계",{"$f":"SUM(E16:E17)","v":{"v":11500000,"d":"11,500,000"}},0,{"v":184496,"d":"184,496"},{"v":13111701,"d":"13,111,701"},{"v":204146,"d":"204,146"},{"v":12991143,"d":"12,991,143"},0,79,{"v":120479,"d":"120,479"},{"v":112.96646086956521,"d":"113.0"},{"$error":"#DIV/0!"},{"v":99.08053119881242,"d":"99.1"},{"$f":"SUM(Q16:Q17)","v":185},{"$f":"SUM(R16:R17)","v":{"v":1198,"d":"1,198"}}]
[{"$nulls":3},"특정자원",{"v":2544000,"d":"2,544,000"},null,{"v":183759,"d":"183,759"},{"v":2751919,"d":"2,751,919"},{"v":184643,"d":"184,643"},{"v":2749831,"d":"2,749,831"},null,null,{"$f":"H16-J16-L16","v":{"v":2088,"d":"2,088"}},{"v":108.09084119496855,"d":"108.1"},{"$error":"#DIV/0!"},{"v":99.92412567375712,"d":"99.9"},0,0]
[{"$nulls":3},"특정부동산",{"v":8956000,"d":"8,956,000"},null,737,{"v":10359782,"d":"10,359,782"},{"v":19503,"d":"19,503"},{"v":10241312,"d":"10,241,312"},null,79,{"v":118391,"d":"118,391"},{"v":114.35140687807058,"d":"114.4"},{"$error":"#DIV/0!"},{"v":98.85644311820461,"d":"98.9"},185,{"v":1198,"d":"1,198"}]
[null,null,"지방소비세",{"$nulls":9},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+J18/H18*100","v":{"$error":"#DIV/0!"}}]
[null,null,"등  록  세",{"$nulls":3},{"v":3446,"d":"3,446"},{"v":48783,"d":"48,783"},{"v":3446,"d":"3,446"},{"v":48783,"d":"48,783"},null,null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"},129,630]
[null,null,"면  허  세",{"$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"}},{"$f":"SUM(F24:F29)","v":0},{"v":1500778,"d":"1,500,778"},{"v":26970559,"d":"26,970,559"},{"v":1552393,"d":"1,552,393"},{"v":26639624,"d":"26,639,624"},0,158,{"v":330777,"d":"330,777"},{"v":109.1787868852459,"d":"109.2"},{"$error":"#DIV/0!"},{"v":98.77297685969356,"d":"98.8"},{"$f":"SUM(Q24:Q29)","v":{"v":6202,"d":"6,202"}},{"$f":"SUM(R24:R29)","v":{"v":103255,"d":"103,255"}}]
[{"$nulls":3},"취득세분",{"v":2783000,"d":"2,783,000"},null,{"v":636066,"d":"636,066"},{"v":7192870,"d":"7,192,870"},{"v":628209,"d":"628,209"},{"v":7158113,"d":"7,158,113"},null,null,{"$f":"H24-J24-L24","v":{"v":34757,"d":"34,757"}},{"v":257.2085159899389,"d":"257.2"},{"$error":"#DIV/0!"},{"v":99.51678537218106,"d":"99.5"},{"v":1841,"d":"1,841"},{"v":25766,"d":"25,766"}]
[{"$nulls":3},"등록면허세분",{"v":2027000,"d":"2,027,000"},null,{"v":73873,"d":"73,873"},{"v":1001120,"d":"1,001,120"},{"v":73868,"d":"73,868"},{"v":1000702,"d":"1,000,702"},null,null,418,{"v":49.36862358164775,"d":"49.4"},{"$error":"#DIV/0!"},{"v":99.95824676362474,"d":"100.0"},150,{"v":4226,"d":"4,226"}]
[{"$nulls":3},"주민세분",{"v":95000,"d":"95,000"},null,-107,{"v":192764,"d":"192,764"},{"v":5499,"d":"5,499"},{"v":173747,"d":"173,747"},null,null,{"v":19017,"d":"19,017"},{"v":182.89157894736843,"d":"182.9"},{"$error":"#DIV/0!"},{"v":90.13456869539955,"d":"90.1"},3,175]
[{"$nulls":3},"재산세분",{"v":3400000,"d":"3,400,000"},null,-6,{"v":5867647,"d":"5,867,647"},{"v":40658,"d":"40,658"},{"v":5750334,"d":"5,750,334"},null,55,{"v":117258,"d":"117,258"},{"v":169.1274705882353,"d":"169.1"},{"$error":"#DIV/0!"},{"v":98.00068068171109,"d":"98.0"},565,{"v":1347,"d":"1,347"}]
[{"$nulls":3},"자동차세분",{"v":6572000,"d":"6,572,000"},null,{"v":14194,"d":"14,194"},{"v":4629330,"d":"4,629,330"},{"v":27401,"d":"27,401"},{"v":4469899,"d":"4,469,899"},null,103,{"v":159328,"d":"159,328"},{"v":68.01428788800973,"d":"68.0"},{"$error":"#DIV/0!"},{"v":96.55606750868915,"d":"96.6"},{"v":3643,"d":"3,643"},{"v":71741,"d":"71,741"}]
[{"$nulls":3},"담배소비세분",{"v":9523000,"d":"9,523,000"},null,{"v":776758,"d":"776,758"},{"v":8086828,"d":"8,086,828"},{"v":776758,"d":"776,758"},{"v":8086829,"d":"8,086,829"},null,null,-1,{"v":84.91892260842172,"d":"84.9"},{"$error":"#DIV/0!"},{"v":100.00001236578792,"d":"100.0"}]
[null,"시\n\n\n군\n\n\n세","소    계",null,{"$f":"SUM(E31,E32,E33,E36:E43)","v":{"v":254150000,"d":"254,150,000"}},{"$f":"SUM(F31,F32,F33,F36:F43)","v":0},{"v":9002508,"d":"9,002,508"},{"$f":"SUM(H31,H32,H33,H36:H43)","v":{"v":319580963,"d":"319,580,963"}},{"v":9315796,"d":"9,315,796"},{"v":316318440,"d":"316,318,440"},0,{"v":2360,"d":"2,360"},{"v":3260164,"d":"3,260,164"},{"v":124.46131811922095,"d":"124.5"},{"$error":"#DIV/0!"},{"v":98.97912473591238,"d":"99.0"},{"$f":"SUM(Q31,Q32,Q33,Q36:Q43)","v":{"v":75473,"d":"75,473"}},{"$f":"SUM(R31,R32,R33,R36:R43)","v":{"v":1432539,"d":"1,432,539"}}]
[null,null,"주  민  세",null,{"v":13412000,"d":"13,412,000"},null,{"v":871792,"d":"871,792"},{"v":14754013,"d":"14,754,013"},{"v":932754,"d":"932,754"},{"v":14517792,"d":"14,517,792"},null,null,{"$f":"H31-J31-L31","v":{"v":236221,"d":"236,221"}},{"v":108.24479570533849,"d":"108.2"},{"$error":"#DIV/0!"},{"v":98.39893729251831,"d":"98.4"},{"v":34728,"d":"34,728"},{"v":48162,"d":"48,162"}]
[null,null,"재  산  세",null,{"v":39000000,"d":"39,000,000"},null,{"v":3191,"d":"3,191"},{"v":45566843,"d":"45,566,843"},{"v":291005,"d":"291,005"},{"v":44723464,"d":"44,723,464"},null,282,{"$f":"H32-J32-L32","v":{"v":843097,"d":"843,097"}},{"v":114.67554871794871,"d":"114.7"},{"$error":"#DIV/0!"},{"v":98.14913883764123,"d":"98.1"},{"v":2828,"d":"2,828"},{"v":8420,"d":"8,420"}]
[null,null,"자동 \n차세","소     계",{"$f":"SUM(E34:E35)","v":{"v":58038000,"d":"58,038,000"}},{"$f":"SUM(F34:F35)","v":0},{"$f":"SUM(G34:G35)","v":{"v":3018585,"d":"3,018,585"}},{"$f":"SUM(H34:H35)","v":{"v":48249780,"d":"48,249,780"}},{"$f":"SUM(I34:I35)","v":{"v":3069896,"d":"3,069,896"}},{"$f":"SUM(J34:J35)","v":{"v":47663276,"d":"47,663,276"}},0,346,{"v":586159,"d":"586,159"},{"v":82.1242565215893,"d":"82.1"},{"$error":"#DIV/0!"},{"v":98.78444212595373,"d":"98.8"},{"$f":"SUM(Q34:Q35)","v":{"v":14720,"d":"14,720"}},{"$f":"SUM(R34:R35)","v":{"v":265680,"d":"265,680"}}]
[{"$nulls":3},"자동차분",{"v":21102000,"d":"21,102,000"},null,{"v":45382,"d":"45,382"},{"v":16579647,"d":"16,579,647"},{"v":96693,"d":"96,693"},{"v":15993143,"d":"15,993,143"},null,346,{"v":586159,"d":"586,159"},{"$f":"+J34/E34*100","v":{"v":75.78970239787698,"d":"75.8"}},{"$f":"+J34/F34*100","v":{"$error":"#DIV/0!"}},{"$f":"+J34/H34*100","v":{"v":96.46250610763907,"d":"96.5"}},{"v":14720,"d":"14,720"},{"v":265680,"d":"265,680"}]
[{"$nulls":3},"주 행 분",{"v":36936000,"d":"36,936,000"},null,{"v":2973203,"d":"2,973,203"},{"v":31670133,"d":"31,670,133"},{"v":2973203,"d":"2,973,203"},{"v":31670133,"d":"31,670,133"},null,null,{"$f":"H35-J35-L35","v":0},{"$f":"+J35/E35*100","v":{"v":85.74326673164393,"d":"85.7"}},{"$f":"+J35/F35*100","v":{"$error":"#DIV/0!"}},{"$f":"+J35/H35*100","v":{"v":100,"d":"100.0"}}]
[null,null,"담배소비세",null,{"v":19000000,"d":"19,000,000"},null,{"v":1765762,"d":"1,765,762"},{"v":18383391,"d":"18,383,391"},{"v":1765762,"d":"1,765,762"},{"v":18383391,"d":"18,383,391"},null,null,{"$f":"H36-J36-L36","v":0},{"v":96.75468947368421,"d":"96.8"},{"$error":"#DIV/0!"},{"v":100,"d":"100.0"}]
[null,null,"지방소득세",null,{"v":124700000,"d":"124,700,000"},null,{"v":3343178,"d":"3,343,178"},{"v":192626936,"d":"192,626,936"},{"v":3256379,"d":"3,256,379"},{"v":191030517,"d":"191,030,517"},null,{"v":1732,"d":"1,732"},{"v":1594687,"d":"1,594,687"},{"v":153.19207457898958,"d":"153.2"},{"$error":"#DIV/0!"},{"v":99.17123792074437,"d":"99.2"},{"v":23197,"d":"23,197"},{"v":1110277,"d":"1,110,277"}]
[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},{"$f":"SUM(G45:G47)","v":{"v":-361038,"d":"-361,038"}},{"v":8211968,"d":"8,211,968"},{"v":-284673,"d":"-284,673"},{"v":2247477,"d":"2,247,477"},-200,{"v":965266,"d":"965,266"},{"v":4999225,"d":"4,999,225"},{"v":149.83180000000002,"d":"149.8"},{"$error":"#DIV/0!"},{"v":27.368311712856162,"d":"27.4"},{"$f":"SUM(Q45:Q47)","v":{"v":381785,"d":"381,785"}},{"$f":"SUM(R45:R47)","v":{"v":2104218,"d":"2,104,218"}}]
[null,"도      세",null,null,{"v":363000,"d":"363,000"},null,{"v":2476,"d":"2,476"},{"v":844248,"d":"844,248"},{"v":2000,"d":"2,000"},{"v":229364,"d":"229,364"},0,{"v":123405,"d":"123,405"},{"$f":"H45-J45-L45","v":{"v":491479,"d":"491,479"}},{"v":63.185674931129476,"d":"63.2"},{"$error":"#DIV/0!"},{"v":27.16784641479755,"d":"27.2"},250,{"v":104873,"d":"104,873"}]
[null,"지방교육세",null,null,{"v":437000,"d":"437,000"},null,{"v":1396,"d":"1,396"},{"v":1254322,"d":"1,254,322"},{"v":13614,"d":"13,614"},{"v":713918,"d":"713,918"},-44,{"v":44356,"d":"44,356"},{"$f":"H46-J46-L46","v":{"v":496048,"d":"496,048"}},{"v":163.3679633867277,"d":"163.4"},{"$error":"#DIV/0!"},{"v":56.91664500821958,"d":"56.9"},605,{"v":23415,"d":"23,415"}]
[null,"시  군  세",null,null,{"v":700000,"d":"700,000"},null,{"v":-364910,"d":"-364,910"},{"v":6113398,"d":"6,113,398"},{"v":-300287,"d":"-300,287"},{"v":1304195,"d":"1,304,195"},-156,{"v":797505,"d":"797,505"},{"$f":"H47-J47-L47","v":{"v":4011698,"d":"4,011,698"}},{"v":186.31357142857144,"d":"186.3"},{"$error":"#DIV/0!"},{"v":21.33338938508502,"d":"21.3"},{"v":380930,"d":"380,930"},{"v":1975930,"d":"1,975,930"}]