{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["일반회계"],"not_rendered":{"external_links":2,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"일반회계","index":0,"n_rows":67,"n_cols":15,"rows_kept":67,"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],[32,0,47,0],[32,1,35,2],[36,1,36,2],[37,1,39,2],[40,1,46,2],[47,1,47,2],[48,0,48,3],[49,0,56,0],[49,1,49,2],[50,1,50,2],[51,1,51,2],[52,1,53,2],[54,1,54,2],[55,1,55,2],[56,1,56,2]],"flags":["formulas_cached_only"]}
["지방세외수입 징수보고서(일반회계)"]
["○ 자치단체명 : 전라남도 여수시           "]
["○ 작성자명 : 김소영           (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",{"$nulls":3},{"v":5485363320,"d":"5,485,363,320"},{"v":79971336694,"d":"79,971,336,694"},{"v":6068704760,"d":"6,068,704,760"},{"v":63360459168,"d":"63,360,459,168"},{"v":6524140,"d":"6,524,140"},{"v":5726610480,"d":"5,726,610,480"},{"v":74440260,"d":"74,440,260"},{"v":958921790,"d":"958,921,790"},{"v":15651955736,"d":"15,651,955,736"},{"v":110.63450870926084,"d":"110.63"},{"v":79.22896100941844,"d":"79.23"}]
["경상적세외수입",{"$nulls":3},{"v":3460409030,"d":"3,460,409,030"},{"v":33266328883,"d":"33,266,328,883"},{"v":3489976500,"d":"3,489,976,500"},{"v":32620845133,"d":"32,620,845,133"},{"v":4220080,"d":"4,220,080"},{"v":75615380,"d":"75,615,380"},0,0,{"v":645483750,"d":"645,483,750"},{"v":100.854450145739,"d":"100.85"},{"v":98.05964838419588,"d":"98.06"}]
[null,"재산임대수입",null,"국유재산임대료",{"v":62480,"d":"62,480"},{"v":233098550,"d":"233,098,550"},{"v":334770,"d":"334,770"},{"v":232471880,"d":"232,471,880"},0,0,0,0,{"v":626670,"d":"626,670"},{"v":535.803457106274,"d":"535.80"},{"v":99.73115662881644,"d":"99.73"}]
[{"$nulls":3},"공유재산임대료",{"v":174399050,"d":"174,399,050"},{"v":1257675640,"d":"1,257,675,640"},{"v":112953100,"d":"112,953,100"},{"v":752044880,"d":"752,044,880"},0,{"v":100440,"d":"100,440"},0,0,{"v":505630760,"d":"505,630,760"},{"v":64.76703858191888,"d":"64.77"},{"v":59.79640982789489,"d":"59.80"}]
[null,"사용료수입",null,"도로사용료",{"v":27758700,"d":"27,758,700"},{"v":1812230640,"d":"1,812,230,640"},{"v":52772260,"d":"52,772,260"},{"v":1771446450,"d":"1,771,446,450"},{"v":4470,"d":"4,470"},{"v":218980,"d":"218,980"},0,0,{"v":40784190,"d":"40,784,190"},{"v":190.11070403152885,"d":"190.11"},{"v":97.74950334136278,"d":"97.75"}]
[{"$nulls":3},"하천사용료",{"v":10212650,"d":"10,212,650"},{"v":234280950,"d":"234,280,950"},{"v":10208970,"d":"10,208,970"},{"v":234070730,"d":"234,070,730"},0,{"v":156500,"d":"156,500"},0,0,{"v":210220,"d":"210,220"},{"v":99.96396625753356,"d":"99.96"},{"v":99.91027012652971,"d":"99.91"}]
[{"$nulls":3},"하수도사용료",{"$nulls":8},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"상수도사용료",{"$nulls":8},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"공유수면 사용료",{"v":2278940,"d":"2,278,940"},{"v":483854760,"d":"483,854,760"},{"v":3499200,"d":"3,499,200"},{"v":437491510,"d":"437,491,510"},0,{"v":30824880,"d":"30,824,880"},0,0,{"v":46363250,"d":"46,363,250"},{"v":153.54506919883806,"d":"153.55"},{"v":90.41794070600857,"d":"90.42"}]
[{"$nulls":3},"시장사용료",0,{"v":102065850,"d":"102,065,850"},0,{"v":102065850,"d":"102,065,850"},0,{"v":1496380,"d":"1,496,380"},0,0,0,{"$error":"#DIV/0!"},{"v":100,"d":"100.00"}]
[{"$nulls":3},"입장료수입",{"v":2251000,"d":"2,251,000"},{"v":5664500,"d":"5,664,500"},{"v":2251000,"d":"2,251,000"},{"v":5664500,"d":"5,664,500"},0,0,0,0,0,{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[{"$nulls":3},"주차요금수입",{"v":24037850,"d":"24,037,850"},{"v":350368830,"d":"350,368,830"},{"v":24077850,"d":"24,077,850"},{"v":350368830,"d":"350,368,830"},0,{"v":160000,"d":"160,000"},0,0,0,{"v":100.1664042333237,"d":"100.17"},{"v":100,"d":"100.00"}]
[{"$nulls":3},"기타사용료",{"v":445006710,"d":"445,006,710"},{"v":5216458660,"d":"5,216,458,660"},{"v":496922380,"d":"496,922,380"},{"v":5170784920,"d":"5,170,784,920"},{"v":3454990,"d":"3,454,990"},{"v":41552910,"d":"41,552,910"},0,0,{"v":45673740,"d":"45,673,740"},{"v":111.6662667850559,"d":"111.67"},{"v":99.12443013590374,"d":"99.12"}]
[null,"수수료수입",null,"증지수입",{"v":82296710,"d":"82,296,710"},{"v":782964440,"d":"782,964,440"},{"v":83832310,"d":"83,832,310"},{"v":782323540,"d":"782,323,540"},{"v":9000,"d":"9,000"},{"v":27550,"d":"27,550"},0,0,{"v":640900,"d":"640,900"},{"v":101.86593121401815,"d":"101.87"},{"v":99.91814443067172,"d":"99.92"}]
[{"$nulls":3},"폐기물처리수수료",{"v":585949260,"d":"585,949,260"},{"v":7660743640,"d":"7,660,743,640"},{"v":583954760,"d":"583,954,760"},{"v":7655960140,"d":"7,655,960,140"},0,{"v":213250,"d":"213,250"},0,0,{"v":4783500,"d":"4,783,500"},{"v":99.65961216505333,"d":"99.66"},{"v":99.9375582812219,"d":"99.94"}]
[{"$nulls":3},"재활용품수거판매수입",{"v":39427280,"d":"39,427,280"},{"v":416364270,"d":"416,364,270"},{"v":45368180,"d":"45,368,180"},{"v":416364270,"d":"416,364,270"},0,0,0,0,0,{"v":115.06799353138233,"d":"115.07"},{"v":100,"d":"100.00"}]
[{"$nulls":3},"보건의료수수료",{"v":53686630,"d":"53,686,630"},{"v":861232630,"d":"861,232,630"},{"v":56091760,"d":"56,091,760"},{"v":861096660,"d":"861,096,660"},900,{"v":9700,"d":"9,700"},0,0,{"v":135970,"d":"135,970"},{"v":104.47994221280045,"d":"104.48"},{"v":99.984212163443,"d":"99.98"}]
[{"$nulls":3},"기타수수료",{"v":50667430,"d":"50,667,430"},{"v":586555980,"d":"586,555,980"},{"v":50787790,"d":"50,787,790"},{"v":586188890,"d":"586,188,890"},0,{"v":93700,"d":"93,700"},0,0,{"v":367090,"d":"367,090"},{"v":100.23754905271494,"d":"100.24"},{"v":99.93741603316361,"d":"99.94"}]
[null,"사업수입",null,"사업장생산수입",{"v":46322900,"d":"46,322,900"},{"v":719397020,"d":"719,397,020"},{"v":46088900,"d":"46,088,900"},{"v":719163020,"d":"719,163,020"},0,{"v":5000,"d":"5,000"},0,0,{"v":234000,"d":"234,000"},{"v":99.49485027923554,"d":"99.49"},{"v":99.96747275933949,"d":"99.97"}]
[{"$nulls":3},"청산금수입",{"$nulls":8},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"매각사업수입",{"$nulls":8},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"배당금수입",{"$nulls":8},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"기타사업수입",{"v":27500,"d":"27,500"},{"v":27500,"d":"27,500"},{"v":27500,"d":"27,500"},{"v":27500,"d":"27,500"},0,0,0,0,0,{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[null,"징수교부금수입",null,"징수교부금수입",{"v":454910600,"d":"454,910,600"},{"v":4188526230,"d":"4,188,526,230"},{"v":454910600,"d":"454,910,600"},{"v":4188526230,"d":"4,188,526,230"},0,0,0,0,0,{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[null,"이자수입　",null,"공공예금이자수입",{"v":1410669200,"d":"1,410,669,200"},{"v":7970106320,"d":"7,970,106,320"},{"v":1410669200,"d":"1,410,669,200"},{"v":7970106320,"d":"7,970,106,320"},0,0,0,0,0,{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[{"$nulls":3},"융자금회수이자수입",{"$nulls":8},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"기타이자수입",{"v":50444140,"d":"50,444,140"},{"v":384712473,"d":"384,712,473"},{"v":55225970,"d":"55,225,970"},{"v":384679013,"d":"384,679,013"},{"v":750720,"d":"750,720"},{"v":756090,"d":"756,090"},0,0,{"v":33460,"d":"33,460"},{"v":109.47945588922717,"d":"109.48"},{"v":99.99130259548407,"d":"99.99"}]
["임시적세외수입",{"$nulls":3},{"v":749343330,"d":"749,343,330"},{"v":38848788021,"d":"38,848,788,021"},{"v":2166626800,"d":"2,166,626,800"},{"v":25753200045,"d":"25,753,200,045"},{"v":1600300,"d":"1,600,300"},{"v":5641858080,"d":"5,641,858,080"},{"v":74440260,"d":"74,440,260"},{"v":958877230,"d":"958,877,230"},{"v":12136710746,"d":"12,136,710,746"},{"v":289.13672988855456,"d":"289.14"},{"v":66.29087123922352,"d":"66.29"}]
[null,"재산매각수입",null,"국유재산매각귀속수입금",{"$nulls":8},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"시도유재산매각귀속수입금",0,{"v":9037920,"d":"9,037,920"},0,{"v":9037920,"d":"9,037,920"},0,0,0,0,0,{"$error":"#DIV/0!"},{"v":100,"d":"100.00"}]
[{"$nulls":3},"공유재산매각수입금",{"v":23697000,"d":"23,697,000"},{"v":610213860,"d":"610,213,860"},{"v":46791000,"d":"46,791,000"},{"v":610213860,"d":"610,213,860"},0,0,0,0,0,{"v":197.4553740979871,"d":"197.46"},{"v":100,"d":"100.00"}]
[{"$nulls":3},"불용품 매각대금",{"v":10000,"d":"10,000"},{"v":106849410,"d":"106,849,410"},{"v":10000,"d":"10,000"},{"v":106849410,"d":"106,849,410"},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,{"v":4750000,"d":"4,750,000"},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"보조금 반환수입",null,"시도비보조금등반환수입",{"$nulls":8},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"자체보조금등반환수입",{"v":258309980,"d":"258,309,980"},{"v":4932644630,"d":"4,932,644,630"},{"v":266992670,"d":"266,992,670"},{"v":4914991920,"d":"4,914,991,920"},0,{"v":9834000,"d":"9,834,000"},0,0,{"v":17652710,"d":"17,652,710"},{"v":103.36134515592468,"d":"103.36"},{"v":99.64212483719915,"d":"99.64"}]
[{"$nulls":3},"위탁비반환수입",{"v":2807500,"d":"2,807,500"},{"v":30564510,"d":"30,564,510"},{"v":2807500,"d":"2,807,500"},{"v":30564510,"d":"30,564,510"},0,0,0,0,0,{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[null,"기타수입",null,"체납처분수입",{"$nulls":8},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"보상금수납금",{"$nulls":8},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"기부금수입",{"v":40000000,"d":"40,000,000"},{"v":240000000,"d":"240,000,000"},{"v":40000000,"d":"40,000,000"},{"v":240000000,"d":"240,000,000"},0,{"v":106802300,"d":"106,802,300"},0,0,0,{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[{"$nulls":3},"지적재조사조정금",{"v":-215803980,"d":"(215,803,980)"},{"v":10914993660,"d":"10,914,993,660"},{"v":984986870,"d":"984,986,870"},{"v":6826780990,"d":"6,826,780,990"},{"v":188800,"d":"188,800"},{"v":12075430,"d":"12,075,430"},0,0,{"v":4088212670,"d":"4,088,212,670"},{"v":-456.42664699696456,"d":"-456.43"},{"v":62.544983557965715,"d":"62.54"}]
[{"$nulls":3},"지방교부세감소분 보전수입",0,{"v":8003275470,"d":"8,003,275,470"},0,{"v":8003275470,"d":"8,003,275,470"},0,{"v":3861188530,"d":"3,861,188,530"},0,0,0,{"$error":"#DIV/0!"},{"v":100,"d":"100.00"}]
[{"$nulls":3},"위약금",{"v":7724160,"d":"7,724,160"},{"v":45801200,"d":"45,801,200"},{"v":9381700,"d":"9,381,700"},{"v":45801200,"d":"45,801,200"},0,0,0,0,0,{"v":121.45916190239457,"d":"121.46"},{"v":100,"d":"100.00"}]
[{"$nulls":3},"그외수입",{"v":622857330,"d":"622,857,330"},{"v":4036233385,"d":"4,036,233,385"},{"v":711316300,"d":"711,316,300"},{"v":3763367055,"d":"3,763,367,055"},{"v":298450,"d":"298,450"},{"v":298450,"d":"298,450"},0,0,{"v":272866330,"d":"272,866,330"},{"v":114.20212394385725,"d":"114.20"},{"v":93.23957997537845,"d":"93.24"}]
[null,"지난연도 수입",null,"지난연도 수입",{"v":9741340,"d":"9,741,340"},{"v":9919173976,"d":"9,919,173,976"},{"v":104340760,"d":"104,340,760"},{"v":1202317710,"d":"1,202,317,710"},{"v":1113050,"d":"1,113,050"},{"v":1646909370,"d":"1,646,909,370"},{"v":74440260,"d":"74,440,260"},{"v":958877230,"d":"958,877,230"},{"v":7757979036,"d":"7,757,979,036"},{"v":1071.113009093205,"d":"1071.11"},{"v":12.121147516003605,"d":"12.12"}]
["지방행정제재 부과금",{"$nulls":3},{"v":1275610960,"d":"1,275,610,960"},{"v":7856219790,"d":"7,856,219,790"},{"v":412101460,"d":"412,101,460"},{"v":4986413990,"d":"4,986,413,990"},{"v":703760,"d":"703,760"},{"v":9137020,"d":"9,137,020"},0,{"v":44560,"d":"44,560"},{"v":2869761240,"d":"2,869,761,240"},{"v":32.306202511775226,"d":"32.31"},{"v":63.4709074248036,"d":"63.47"}]
[null,"과징금",null,"과징금",{"v":14250000,"d":"14,250,000"},{"v":263567450,"d":"263,567,450"},{"v":16450000,"d":"16,450,000"},{"v":181273930,"d":"181,273,930"},0,{"v":901850,"d":"901,850"},0,0,{"v":82293520,"d":"82,293,520"},{"v":115.43859649122807,"d":"115.44"},{"v":68.77705498156165,"d":"68.78"}]
[null,"이행강제금",null,"이행강제금",{"v":987483700,"d":"987,483,700"},{"v":1954481800,"d":"1,954,481,800"},{"v":177718990,"d":"177,718,990"},{"v":722468620,"d":"722,468,620"},0,0,0,0,{"v":1232013180,"d":"1,232,013,180"},{"v":17.997156813828926,"d":"18.00"},{"v":36.964714636892495,"d":"36.96"}]
[null,"변상금",null,"변상금",{"v":26397550,"d":"26,397,550"},{"v":67098530,"d":"67,098,530"},{"v":3018070,"d":"3,018,070"},{"v":32062150,"d":"32,062,150"},0,{"v":173050,"d":"173,050"},0,0,{"v":35036380,"d":"35,036,380"},{"v":11.433144363776183,"d":"11.43"},{"v":47.78368467982831,"d":"47.78"}]
[null,"과태료",null,"차량관련과태료",{"v":91144970,"d":"91,144,970"},{"v":1164281060,"d":"1,164,281,060"},{"v":49728500,"d":"49,728,500"},{"v":506923130,"d":"506,923,130"},0,{"v":206240,"d":"206,240"},0,{"v":44560,"d":"44,560"},{"v":657313370,"d":"657,313,370"},{"v":54.55978536171552,"d":"54.56"},{"v":43.53958399014066,"d":"43.54"}]
[{"$nulls":3},"기타과태료",{"v":84190970,"d":"84,190,970"},{"v":1220806590,"d":"1,220,806,590"},{"v":75642970,"d":"75,642,970"},{"v":968702570,"d":"968,702,570"},0,{"v":2031730,"d":"2,031,730"},0,0,{"v":252104020,"d":"252,104,020"},{"v":89.84689213106822,"d":"89.85"},{"v":79.34938899699091,"d":"79.35"}]
[null,"환수금",null,"부정이익환수금",{"v":1405000,"d":"1,405,000"},{"v":24185760,"d":"24,185,760"},{"v":1880000,"d":"1,880,000"},{"v":20668500,"d":"20,668,500"},0,0,0,0,{"v":3517260,"d":"3,517,260"},{"v":133.80782918149464,"d":"133.81"},{"v":85.45731041736956,"d":"85.46"}]
[null,"부담금",null,"부담금",{"v":64938770,"d":"64,938,770"},{"v":3112408940,"d":"3,112,408,940"},{"v":80162930,"d":"80,162,930"},{"v":2505425430,"d":"2,505,425,430"},{"v":703760,"d":"703,760"},{"v":5223810,"d":"5,223,810"},0,0,{"v":606983510,"d":"606,983,510"},{"v":123.44386873973745,"d":"123.44"},{"v":80.4979512107429,"d":"80.50"}]
[null,"범칙금",null,"범칙금",{"v":5800000,"d":"5,800,000"},{"v":49389660,"d":"49,389,660"},{"v":7500000,"d":"7,500,000"},{"v":48889660,"d":"48,889,660"},0,{"v":600340,"d":"600,340"},0,0,{"v":500000,"d":"500,000"},{"v":129.31034482758622,"d":"129.31"},{"v":98.98764235267058,"d":"98.99"}]
[]
[" ※ 23년도에 추가된 항목은 붉은색으로 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"]