{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["일반회계"],"not_rendered":{"external_links":3,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"일반회계","index":0,"n_rows":65,"n_cols":15,"rows_kept":65,"merged":[[0,0,0,14],[1,0,1,3],[2,0,2,3],[2,11,2,14],[3,0,3,3],[4,0,4,3],[5,0,5,3],[6,0,30,0],[6,1,7,2],[8,1,16,2],[17,1,21,2],[22,1,26,2],[27,1,27,2],[28,1,30,2],[31,0,31,3],[32,0,46,0],[32,1,35,2],[36,1,36,2],[37,1,38,2],[39,1,45,2],[46,1,46,2],[47,0,47,3],[48,0,54,0],[48,1,48,2],[49,1,49,2],[50,1,50,2],[51,1,52,2],[53,1,53,2],[54,1,54,2]],"flags":["formulas_cached_only"]}
["지방세외수입 징수보고서(일반회계)"]
["○ 자치단체명 :  전라남도 여수시           "]
["○ 작성자명 :  염지인  (연락처 : 061-659-3582)",{"$nulls":10},"(단위: 원, %)"]
["항 목",{"$nulls":3},"ⓐ징수결정액\n(본월분)","①징수결정액\n(누계)","ⓑ수납액\n(본월분)","②수납액\n(누계)","과오납액\n(본월분)","③과오납액\n(누계)","불납결손액\n(본월분)","④불납결손액\n(누계)","미수납액\n(①-②-④)","당월징수율\n(ⓑ/ⓐ)","누적징수율\n(②/①)"]
["합 계",{"$nulls":3},{"v":3912231138,"d":"3,912,231,138"},{"v":70762480932,"d":"70,762,480,932"},{"v":4531385968,"d":"4,531,385,968"},{"v":57681548276,"d":"57,681,548,276"},{"v":645589660,"d":"645,589,660"},{"v":953679000,"d":"953,679,000"},{"v":19779680,"d":"19,779,680"},{"v":734244060,"d":"734,244,060"},{"v":12346688596,"d":"12,346,688,596"},{"v":115.8261311297809,"d":"115.83"},{"v":81.51431029026487,"d":"81.51"}]
["경상적세외수입",{"$nulls":3},{"v":2642536990,"d":"2,642,536,990"},{"v":29227454360,"d":"29,227,454,360"},{"v":2546995990,"d":"2,546,995,990"},{"v":28881028690,"d":"28,881,028,690"},{"v":5742980,"d":"5,742,980"},{"v":74968400,"d":"74,968,400"},0,0,{"v":346425670,"d":"346,425,670"},{"v":96.38449715702939,"d":"96.38"},{"v":98.81472513571312,"d":"98.81"}]
[null,"재산임대수입",null,"국유재산임대료",{"v":234700,"d":"234,700"},{"v":222649810,"d":"222,649,810"},{"v":232860,"d":"232,860"},{"v":220110810,"d":"220,110,810"},0,0,0,0,{"v":2539000,"d":"2,539,000"},{"v":99.21602045164039,"d":"99.22"},{"v":98.85964420989175,"d":"98.86"}]
[{"$nulls":3},"공유재산임대료",{"v":124662090,"d":"124,662,090"},{"v":837560820,"d":"837,560,820"},{"v":90919500,"d":"90,919,500"},{"v":767699930,"d":"767,699,930"},{"v":855580,"d":"855,580"},{"v":8311840,"d":"8,311,840"},0,0,{"v":69860890,"d":"69,860,890"},{"v":72.93275766514103,"d":"72.93"},{"v":91.65900692441654,"d":"91.66"}]
[null,"사용료수입",null,"도로사용료",{"v":14793730,"d":"14,793,730"},{"v":1540180830,"d":"1,540,180,830"},{"v":20278860,"d":"20,278,860"},{"v":1500651850,"d":"1,500,651,850"},{"v":876700,"d":"876,700"},{"v":989100,"d":"989,100"},0,0,{"v":39528980,"d":"39,528,980"},{"v":137.07739697831448,"d":"137.08"},{"v":97.4334844824682,"d":"97.43"}]
[{"$nulls":3},"하천사용료",{"v":15340,"d":"15,340"},{"v":211906910,"d":"211,906,910"},{"v":135690,"d":"135,690"},{"v":211891570,"d":"211,891,570"},0,0,0,0,{"v":15340,"d":"15,340"},{"v":884.5501955671447,"d":"884.55"},{"v":99.99276097225899,"d":"99.99"}]
[{"$nulls":3},"하수도사용료",{"$nulls":8},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"상수도사용료",{"$nulls":8},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"공유수면 사용료",{"v":5883890,"d":"5,883,890"},{"v":956654640,"d":"956,654,640"},{"v":250950,"d":"250,950"},{"v":920454090,"d":"920,454,090"},0,{"v":372490,"d":"372,490"},0,0,{"v":36200550,"d":"36,200,550"},{"v":4.265035546211775,"d":"4.27"},{"v":96.21592281201919,"d":"96.22"}]
[{"$nulls":3},"시장사용료",0,{"v":9443340,"d":"9,443,340"},0,{"v":9443340,"d":"9,443,340"},0,{"v":14485580,"d":"14,485,580"},0,0,0,{"$error":"#DIV/0!"},{"v":100,"d":"100.00"}]
[{"$nulls":3},"입장료수입",{"v":331000,"d":"331,000"},{"v":5219000,"d":"5,219,000"},{"v":331000,"d":"331,000"},{"v":5219000,"d":"5,219,000"},0,0,0,0,0,{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[{"$nulls":3},"주차요금수입",{"v":32774480,"d":"32,774,480"},{"v":407692430,"d":"407,692,430"},{"v":32794480,"d":"32,794,480"},{"v":407672430,"d":"407,672,430"},0,{"v":1220000,"d":"1,220,000"},0,0,{"v":20000,"d":"20,000"},{"v":100.06102308869585,"d":"100.06"},{"v":99.99509434109434,"d":"100.00"}]
[{"$nulls":3},"기타사용료",{"v":377330610,"d":"377,330,610"},{"v":4647665910,"d":"4,647,665,910"},{"v":380314990,"d":"380,314,990"},{"v":4619072070,"d":"4,619,072,070"},{"v":4010100,"d":"4,010,100"},{"v":48879990,"d":"48,879,990"},0,0,{"v":28593840,"d":"28,593,840"},{"v":100.79091913587396,"d":"100.79"},{"v":99.38476989194777,"d":"99.38"}]
[null,"수수료수입",null,"증지수입",{"v":71453070,"d":"71,453,070"},{"v":836627380,"d":"836,627,380"},{"v":73819470,"d":"73,819,470"},{"v":835838080,"d":"835,838,080"},600,{"v":30000,"d":"30,000"},0,0,{"v":789300,"d":"789,300"},{"v":103.31182411056656,"d":"103.31"},{"v":99.9056569245917,"d":"99.91"}]
[{"$nulls":3},"폐기물처리수수료",{"v":643563110,"d":"643,563,110"},{"v":7876167140,"d":"7,876,167,140"},{"v":484856500,"d":"484,856,500"},{"v":7708624280,"d":"7,708,624,280"},0,0,0,0,{"v":167542860,"d":"167,542,860"},{"v":75.33938668423676,"d":"75.34"},{"v":97.87278688958854,"d":"97.87"}]
[{"$nulls":3},"재활용품수거판매수입",{"v":33653630,"d":"33,653,630"},{"v":261421300,"d":"261,421,300"},{"v":33653630,"d":"33,653,630"},{"v":261421300,"d":"261,421,300"},0,{"v":30040,"d":"30,040"},0,0,0,{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[{"$nulls":3},"보건의료수수료",{"v":50512450,"d":"50,512,450"},{"v":583991380,"d":"583,991,380"},{"v":50826960,"d":"50,826,960"},{"v":583860570,"d":"583,860,570"},0,{"v":92140,"d":"92,140"},0,0,{"v":130810,"d":"130,810"},{"v":100.62263857722205,"d":"100.62"},{"v":99.97760069677742,"d":"99.98"}]
[{"$nulls":3},"기타수수료",{"v":48979420,"d":"48,979,420"},{"v":406127730,"d":"406,127,730"},{"v":49632610,"d":"49,632,610"},{"v":405174930,"d":"405,174,930"},0,0,0,0,{"v":952800,"d":"952,800"},{"v":101.33360092871659,"d":"101.33"},{"v":99.76539400547705,"d":"99.77"}]
[null,"사업수입",null,"사업장생산수입",{"v":5865630,"d":"5,865,630"},{"v":511571530,"d":"511,571,530"},{"v":5629130,"d":"5,629,130"},{"v":511324030,"d":"511,324,030"},0,{"v":28000,"d":"28,000"},0,0,{"v":247500,"d":"247,500"},{"v":95.96803753390513,"d":"95.97"},{"v":99.95161966890535,"d":"99.95"}]
[{"$nulls":3},"청산금수입",0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"매각사업수입",0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"배당금수입",0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"기타사업수입",0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"징수교부금수입",null,"징수교부금수입",{"v":650391430,"d":"650,391,430"},{"v":5865007210,"d":"5,865,007,210"},{"v":650391430,"d":"650,391,430"},{"v":5865007210,"d":"5,865,007,210"},0,{"v":527000,"d":"527,000"},0,0,0,{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[null,"이자수입　",null,"공공예금이자수입",{"v":521441800,"d":"521,441,800"},{"v":3731377830,"d":"3,731,377,830"},{"v":611400700,"d":"611,400,700"},{"v":3731377830,"d":"3,731,377,830"},0,0,0,0,0,{"v":117.25195410110965,"d":"117.25"},{"v":100,"d":"100.00"}]
[{"$nulls":3},"융자금회수이자수입",0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"기타이자수입",{"v":60650610,"d":"60,650,610"},{"v":316189170,"d":"316,189,170"},{"v":61527230,"d":"61,527,230"},{"v":316185370,"d":"316,185,370"},0,{"v":2220,"d":"2,220"},0,0,{"v":3800,"d":"3,800"},{"v":101.44536056603553,"d":"101.45"},{"v":99.99879818780637,"d":"100.00"}]
["임시적세외수입",{"$nulls":3},{"v":-80824532,"d":"(80,824,532)"},{"v":34677883412,"d":"34,677,883,412"},{"v":1612292368,"d":"1,612,292,368"},{"v":24700780596,"d":"24,700,780,596"},{"v":639824650,"d":"639,824,650"},{"v":874329690,"d":"874,329,690"},{"v":19779680,"d":"19,779,680"},{"v":731705650,"d":"731,705,650"},{"v":9245397166,"d":"9,245,397,166"},{"v":-1994.805695874614,"d":"-1994.81"},{"v":71.22920480046511,"d":"71.23"}]
[null,"재산매각수입",null,"국유재산매각귀속수입금",0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"시도유재산매각귀속수입금",0,{"v":2428060,"d":"2,428,060"},0,{"v":2428060,"d":"2,428,060"},0,0,0,0,0,{"$error":"#DIV/0!"},{"v":100,"d":"100.00"}]
[{"$nulls":3},"공유재산매각수입금",{"v":59092750,"d":"59,092,750"},{"v":1076966680,"d":"1,076,966,680"},{"v":59092750,"d":"59,092,750"},{"v":1076966680,"d":"1,076,966,680"},0,0,0,0,0,{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[{"$nulls":3},"불용품 매각대금",{"v":9640000,"d":"9,640,000"},{"v":105335800,"d":"105,335,800"},{"v":9640000,"d":"9,640,000"},{"v":105335800,"d":"105,335,800"},0,0,0,0,0,{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[null,"자치단체간 부담금",null,"자치단체간 부담금",0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"보조금 반환수입",null,"시도비보조금등반환수입",0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"자체보조금등반환수입",{"v":17907410,"d":"17,907,410"},{"v":3336034490,"d":"3,336,034,490"},{"v":38161270,"d":"38,161,270"},{"v":3336034490,"d":"3,336,034,490"},0,{"v":508620,"d":"508,620"},0,0,0,{"v":213.10323491783566,"d":"213.10"},{"v":100,"d":"100.00"}]
[null,"기타수입",null,"체납처분수입",0,{"v":1047680,"d":"1,047,680"},0,{"v":1047680,"d":"1,047,680"},0,0,0,0,0,{"$error":"#DIV/0!"},{"v":100,"d":"100.00"}]
[{"$nulls":3},"보상금수납금",0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"기부금수입",{"v":61011760,"d":"61,011,760"},{"v":584328760,"d":"584,328,760"},{"v":93444760,"d":"93,444,760"},{"v":584328760,"d":"584,328,760"},0,0,0,0,0,{"v":153.15860417729303,"d":"153.16"},{"v":100,"d":"100.00"}]
[{"$nulls":3},"지적재조사조정금",{"v":-530983320,"d":"(530,983,320)"},{"v":5221228220,"d":"5,221,228,220"},{"v":1098273660,"d":"1,098,273,660"},{"v":2962014520,"d":"2,962,014,520"},0,{"v":4403000,"d":"4,403,000"},0,0,{"v":2259213700,"d":"2,259,213,700"},{"v":-206.83769501460048,"d":"-206.84"},{"v":56.730225058041995,"d":"56.73"}]
[{"$nulls":3},"지방교부세감소분 보전수입",0,{"v":8573280040,"d":"8,573,280,040"},0,{"v":8573280040,"d":"8,573,280,040"},0,0,0,0,0,{"$error":"#DIV/0!"},{"v":100,"d":"100.00"}]
[{"$nulls":3},"위약금",{"v":1862200,"d":"1,862,200"},{"v":17889710,"d":"17,889,710"},{"v":1811450,"d":"1,811,450"},{"v":17838960,"d":"17,838,960"},0,0,0,0,{"v":50750,"d":"50,750"},{"v":97.27472881537966,"d":"97.27"},{"v":99.71631736903504,"d":"99.72"}]
[{"$nulls":3},"그외수입",{"v":292464438,"d":"292,464,438"},{"v":6413298704,"d":"6,413,298,704"},{"v":260513498,"d":"260,513,498"},{"v":5946901184,"d":"5,946,901,184"},{"v":627525050,"d":"627,525,050"},{"v":628606220,"d":"628,606,220"},0,0,{"v":466397520,"d":"466,397,520"},{"v":89.07527348675465,"d":"89.08"},{"v":92.72765012942395,"d":"92.73"}]
[null,"지난연도 수입",null,"지난연도 수입",{"v":8180230,"d":"8,180,230"},{"v":9346045268,"d":"9,346,045,268"},{"v":51354980,"d":"51,354,980"},{"v":2094604422,"d":"2,094,604,422"},{"v":12299600,"d":"12,299,600"},{"v":240811850,"d":"240,811,850"},{"v":19779680,"d":"19,779,680"},{"v":731705650,"d":"731,705,650"},{"v":6519735196,"d":"6,519,735,196"},{"v":627.7938395375191,"d":"627.79"},{"v":22.411665703907225,"d":"22.41"}]
["지방행정제재 부과금",{"$nulls":3},{"v":1350518680,"d":"1,350,518,680"},{"v":6857143160,"d":"6,857,143,160"},{"v":372097610,"d":"372,097,610"},{"v":4099738990,"d":"4,099,738,990"},{"v":22030,"d":"22,030"},{"v":4380910,"d":"4,380,910"},0,{"v":2538410,"d":"2,538,410"},{"v":2754865760,"d":"2,754,865,760"},{"v":27.55220016653157,"d":"27.55"},{"v":59.78785763020296,"d":"59.79"}]
[null,"과징금",null,"과징금",{"v":24297280,"d":"24,297,280"},{"v":610530290,"d":"610,530,290"},{"v":20889460,"d":"20,889,460"},{"v":511441550,"d":"511,441,550"},0,0,0,0,{"v":99088740,"d":"99,088,740"},{"v":85.97447944790528,"d":"85.97"},{"v":83.77005340717821,"d":"83.77"}]
[null,"이행강제금",null,"이행강제금",{"v":945231050,"d":"945,231,050"},{"v":1532071160,"d":"1,532,071,160"},{"v":85805640,"d":"85,805,640"},{"v":483616740,"d":"483,616,740"},0,0,0,0,{"v":1048454420,"d":"1,048,454,420"},{"v":9.077742420755222,"d":"9.08"},{"v":31.56620610233274,"d":"31.57"}]
[null,"변상금",null,"변상금",{"v":32914170,"d":"32,914,170"},{"v":70448420,"d":"70,448,420"},{"v":20749370,"d":"20,749,370"},{"v":36871320,"d":"36,871,320"},0,0,0,0,{"v":33577100,"d":"33,577,100"},{"v":63.04084228768338,"d":"63.04"},{"v":52.338036821833626,"d":"52.34"}]
[null,"과태료",null,"차량관련과태료",{"v":66332400,"d":"66,332,400"},{"v":900124570,"d":"900,124,570"},{"v":41023700,"d":"41,023,700"},{"v":409075750,"d":"409,075,750"},0,{"v":515150,"d":"515,150"},0,{"v":2538410,"d":"2,538,410"},{"v":488510410,"d":"488,510,410"},{"v":61.8456440593134,"d":"61.85"},{"v":45.44657080075039,"d":"45.45"}]
[{"$nulls":3},"기타과태료",{"v":156623150,"d":"156,623,150"},{"v":1352693310,"d":"1,352,693,310"},{"v":80446020,"d":"80,446,020"},{"v":844640070,"d":"844,640,070"},{"v":22030,"d":"22,030"},{"v":2114760,"d":"2,114,760"},0,0,{"v":508053240,"d":"508,053,240"},{"v":51.362790238863155,"d":"51.36"},{"v":62.44135782707464,"d":"62.44"}]
[null,"환수금",null,"부정이익환수금",{"v":4843240,"d":"4,843,240"},{"v":4843240,"d":"4,843,240"},{"v":4843240,"d":"4,843,240"},{"v":4843240,"d":"4,843,240"},0,0,0,0,0,{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[null,"부담금",null,"부담금",{"v":120277390,"d":"120,277,390"},{"v":2386432170,"d":"2,386,432,170"},{"v":118340180,"d":"118,340,180"},{"v":1809250320,"d":"1,809,250,320"},0,{"v":1751000,"d":"1,751,000"},0,0,{"v":577181850,"d":"577,181,850"},{"v":98.38938141241674,"d":"98.39"},{"v":75.81402659351512,"d":"75.81"}]
[]
[" ※ 21년도 대비 예산과목은 변경사항 없으며 일부 목명이 변경됨(붉은색 표시)"]
[" ※ 작성요령"]
["1. 작성대상 : 일반회계"]
["2. 작성기준 : 매월 20일까지 전월 자료 세외수입통계정보시스템 징수월보 등록"]
["3. 제출방법 : 세외수입통계정보시스템(http://10.60.195.15:8080/inis/)"]
["4. 해당 지자체에서 부과, 징수되는 세외수입은 모두 포함하고, 자료 누락이나 잘못된 값이 들어가지 않도록 자료 작성에 각별히 신경(향후 연감 작업시 검증자료로 활용예정)"]
["5. 징수결정액은 납부자가 납부해야할 최종 금액으로 부과취소 등 감액분은 제외"]
["6. 수납액은 납부자가 실제 납부한 금액에서 과오납 환급금을 제외한 금액"]
["7. 불납결손액은 징수 불가능 금액으로 결손처분한 금액"]