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

{"sheet":"일반회계","index":0,"n_rows":61,"n_cols":15,"rows_kept":61,"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],[6,0,34,0],[6,1,7,2],[8,1,15,2],[16,1,19,2],[20,1,28,2],[29,1,29,2],[30,1,34,2],[35,0,35,3],[36,0,50,0],[36,1,38,2],[39,1,40,2],[41,1,43,2],[44,1,49,2],[50,1,50,2]],"flags":["formulas_cached_only"]}
["지방세외수입 징수보고서(일반회계)"]
["○ 자치단체명 : 여수시          "]
["○ 작성자명 : 임현주 (연락처 : 659-3580 )",{"$nulls":10},"(단위: 원, %)"]
["항 목",{"$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",{"$nulls":3},4352187810,52529472790,3848202110,32826263260,14037860,1637906964,377200460,981169250,18722040280,{"v":88.41994596735935,"d":"88.42"},{"v":62.49113405579261,"d":"62.49"}]
["경상적세외수입",{"$nulls":3},1789898130,18118303250,1932421400,17856338410,3947790,44298790,0,0,261964840,{"v":107.96264701388341,"d":"107.96"},{"v":98.55414253539442,"d":"98.55"}]
[null,"재산임대수입",null,"국유재산대부료",{"$nulls":8},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"공유재산대부료",{"v":19265380,"d":"19,265,380"},{"v":454492360,"d":"454,492,360"},{"v":63422260,"d":"63,422,260"},{"v":412342850,"d":"412,342,850"},{"v":23410,"d":"23,410"},{"v":4377380,"d":"4,377,380"},0,0,42149510,{"v":329.20326513154686,"d":"329.20"},{"v":90.72602452547277,"d":"90.73"}]
[null,"사용료수입",null,"도로사용료",{"v":36247740,"d":"36,247,740"},{"v":1631960550,"d":"1,631,960,550"},{"v":64317170,"d":"64,317,170"},{"v":1583130910,"d":"1,583,130,910"},{"v":1087300,"d":"1,087,300"},{"v":3444600,"d":"3,444,600"},0,0,48829640,{"v":177.43773818726353,"d":"177.44"},{"v":97.00791541805346,"d":"97.01"}]
[{"$nulls":3},"하천사용료",{"v":158283770,"d":"158,283,770"},{"v":158353670,"d":"158,353,670"},{"v":25413310,"d":"25,413,310"},{"v":63074860,"d":"63,074,860"},0,0,0,null,95278810,{"v":16.0555374691922,"d":"16.06"},{"v":39.831637624817915,"d":"39.83"}]
[{"$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},"시장사용료",{"v":1442240,"d":"1,442,240"},{"v":57027120,"d":"57,027,120"},{"v":1442240,"d":"1,442,240"},{"v":57027120,"d":"57,027,120"},0,{"v":670860,"d":"670,860"},0,null,0,{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[{"$nulls":3},"도축장사용료",{"$nulls":8},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"입장료수입",{"$nulls":8},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"기타사용료",{"v":211712050,"d":"211,712,050"},{"v":2780002100,"d":"2,780,002,100"},{"v":410781090,"d":"410,781,090"},{"v":2735937080,"d":"2,735,937,080"},{"v":1531860,"d":"1,531,860"},{"v":12868180,"d":"12,868,180"},0,0,44065020,{"v":194.02820481876208,"d":"194.03"},{"v":98.41492853548563,"d":"98.41"}]
[null,"수수료수입",null,"증지수입",{"v":89249100,"d":"89,249,100"},{"v":1014036780,"d":"1,014,036,780"},{"v":88661700,"d":"88,661,700"},{"v":1009565180,"d":"1,009,565,180"},{"v":345790,"d":"345,790"},{"v":502790,"d":"502,790"},0,0,4471600,{"v":99.34184210260943,"d":"99.34"},{"v":99.55902980166064,"d":"99.56"}]
[{"$nulls":3},"쓰레기처리봉투판매수입",{"v":201490820,"d":"201,490,820"},{"v":2315465830,"d":"2,315,465,830"},{"v":200501340,"d":"200,501,340"},{"v":2313737530,"d":"2,313,737,530"},{"v":1390,"d":"1,390"},{"v":534360,"d":"534,360"},0,0,1728300,{"v":99.50892055528882,"d":"99.51"},{"v":99.92535843208708,"d":"99.93"}]
[{"$nulls":3},"재활용품수거판매수입",{"v":45609180,"d":"45,609,180"},{"v":469954940,"d":"469,954,940"},{"v":46002280,"d":"46,002,280"},{"v":469954940,"d":"469,954,940"},0,{"v":252400,"d":"252,400"},0,0,0,{"v":100.86188789186738,"d":"100.86"},{"v":100,"d":"100.00"}]
[{"$nulls":3},"기타수수료",{"v":198345030,"d":"198,345,030"},{"v":2319099050,"d":"2,319,099,050"},{"v":204323470,"d":"204,323,470"},{"v":2302551820,"d":"2,302,551,820"},{"v":950840,"d":"950,840"},{"v":21638770,"d":"21,638,770"},0,0,16547230,{"v":103.01416173624315,"d":"103.01"},{"v":99.28648023895315,"d":"99.29"}]
[null,"사업수입",null,"사업장생산수입",{"v":97983900,"d":"97,983,900"},{"v":870794570,"d":"870,794,570"},{"v":98070900,"d":"98,070,900"},{"v":870794570,"d":"870,794,570"},0,0,0,0,0,{"v":100.08879009714862,"d":"100.09"},{"v":100,"d":"100.00"}]
[{"$nulls":3},"주차요금수입",{"v":10746400,"d":"10,746,400"},{"v":130042010,"d":"130,042,010"},{"v":10746400,"d":"10,746,400"},{"v":130042010,"d":"130,042,010"},0,0,0,0,0,{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[{"$nulls":3},"통행료수입",{"$nulls":8},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"청산금수입",{"$nulls":8},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"분담금수입",{"$nulls":8},0,{"$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},"의료사업수입",{"v":82324170,"d":"82,324,170"},{"v":1094620300,"d":"1,094,620,300"},{"v":87135360,"d":"87,135,360"},{"v":1085725570,"d":"1,085,725,570"},{"v":7200,"d":"7,200"},{"v":7200,"d":"7,200"},0,0,8894730,{"v":105.8442010408365,"d":"105.84"},{"v":99.18741411976372,"d":"99.19"}]
[{"$nulls":3},"기타사업수입",{"$nulls":8},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"징수교부금수입",null,"징수교부금수입",{"v":193564980,"d":"193,564,980"},{"v":2710049170,"d":"2,710,049,170"},{"v":193564980,"d":"193,564,980"},{"v":2710049170,"d":"2,710,049,170"},0,0,0,null,0,{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[null,"이자수입　",null,"공공예금이자수입",{"v":437919810,"d":"437,919,810"},{"v":2062983010,"d":"2,062,983,010"},{"v":437919810,"d":"437,919,810"},{"v":2062983010,"d":"2,062,983,010"},0,0,0,0,0,{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[{"$nulls":3},"민간융자금회수이자수입",{"$nulls":8},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"통화금융기관 융자금 회수 이자수입",{"$nulls":8},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"공사공단 융자금 회수 이자수입",{"$nulls":8},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"기타이자수입",{"v":5713560,"d":"5,713,560"},{"v":49421790,"d":"49,421,790"},{"v":119090,"d":"119,090"},{"v":49421790,"d":"49,421,790"},0,{"v":2250,"d":"2,250"},0,0,0,{"v":2.084339711143315,"d":"2.08"},{"v":100,"d":"100.00"}]
["임시적세외수입",{"$nulls":3},2562289680,34411169540,1915780710,14969924850,10090070,1593608174,377200460,981169250,18460075440,{"v":74.76831073994725,"d":"74.77"},{"v":43.50309812224999,"d":"43.50"}]
[null,"재산매각수입",null,"국유재산매각귀속수입금",{"$nulls":8},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"시도유재산매각귀속수입금",0,{"v":34618000,"d":"34,618,000"},0,{"v":34618000,"d":"34,618,000"},0,0,0,0,0,{"$error":"#DIV/0!"},{"v":100,"d":"100.00"}]
[{"$nulls":3},"공유재산매각수입금",{"v":189817000,"d":"189,817,000"},{"v":1952463360,"d":"1,952,463,360"},{"v":86858500,"d":"86,858,500"},{"v":1849504860,"d":"1,849,504,860"},0,0,0,0,102958500,{"v":45.75907321262058,"d":"45.76"},{"v":94.72673843159853,"d":"94.73"}]
[null,"부담금",null,"자치단체간부담금",{"$nulls":8},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"일반부담금",{"v":19284710,"d":"19,284,710"},{"v":1558859640,"d":"1,558,859,640"},{"v":304540240,"d":"304,540,240"},{"v":1454524980,"d":"1,454,524,980"},{"v":995940,"d":"995,940"},{"v":995940,"d":"995,940"},0,0,104334660,{"v":1579.1797750653238,"d":"1579.18"},{"v":93.3069881775886,"d":"93.31"}]
[null,"과징금 및 과태료 등",null,"과징금 및 이행강제금",{"v":752646060,"d":"752,646,060"},{"v":1383593860,"d":"1,383,593,860"},{"v":77472230,"d":"77,472,230"},{"v":564367700,"d":"564,367,700"},0,{"v":463040,"d":"463,040"},0,0,819226160,{"v":10.293315027783445,"d":"10.29"},{"v":40.789982979542856,"d":"40.79"}]
[{"$nulls":3},"변상금 및 위약금",{"v":12133900,"d":"12,133,900"},{"v":297079590,"d":"297,079,590"},{"v":11980770,"d":"11,980,770"},{"v":280904510,"d":"280,904,510"},0,{"v":19470,"d":"19,470"},0,0,16175080,{"v":98.73799850007006,"d":"98.74"},{"v":94.55530418632932,"d":"94.56"}]
[{"$nulls":3},"과태료",{"v":241480300,"d":"241,480,300"},{"v":1724475230,"d":"1,724,475,230"},{"v":89015720,"d":"89,015,720"},{"v":716590680,"d":"716,590,680"},{"v":400000,"d":"400,000"},{"v":12273104,"d":"12,273,104"},{"v":1768380,"d":"1,768,380"},{"v":2199180,"d":"2,199,180"},1005685370,{"v":36.862518391769434,"d":"36.86"},{"v":41.55413006425149,"d":"41.55"}]
[null,"기타수입",null,"불용품매각대",{"v":65163500,"d":"65,163,500"},{"v":230582790,"d":"230,582,790"},{"v":271500,"d":"271,500"},{"v":165690790,"d":"165,690,790"},0,0,0,0,64892000,{"v":0.4166442870625427,"d":"0.42"},{"v":71.8573966426549,"d":"71.86"}]
[{"$nulls":3},"체납처분수입",{"$nulls":8},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"보상금수납금",{"$nulls":8},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"시도비반환금수입",{"$nulls":8},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"기부금",{"$nulls":8},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"그외수입",{"v":1233499240,"d":"1,233,499,240"},{"v":9649258830,"d":"9,649,258,830"},{"v":1266387650,"d":"1,266,387,650"},{"v":9114969640,"d":"9,114,969,640"},0,{"v":1558400330,"d":"1,558,400,330"},0,0,534289190,{"v":102.66626917419097,"d":"102.67"},{"v":94.46289917792578,"d":"94.46"}]
[null,"지난연도수입",null,"지난연도수입",48264970,17580238240,79254100,788753690,8694130,21456290,375432080,978970070,15812514480,{"v":164.20625559282436,"d":"164.21"},{"v":4.486592725491985,"d":"4.49"}]
[]
[" ※ 작성요령"]
["1. 회계연도 : 2015년 (경상적세외수입>이자수입 변경, 임시적세외수입>과징금 및 과태료 등 추가, 기타수입 변경)"]
["2. 작성대상 : 일반회계"]
["3. 작성기준 : 매월 20일까지 전월 자료 세외수입통계정보시스템 징수월보 등록"]
["4. 제출방법 : 세외수입통계정보시스템(http://10.60.195.15:8080/inis/)"]
["5. 해당 지자체에서 부과, 징수되는 세외수입은 모두 포함하고, 자료 누락이나 잘못된 값이 들어가지 않도록 자료 작성에 각별히 신경(향후 연감 작업시 검증자료로 활용예정)"]
["6. 징수결정액은 납부자가 납부해야할 최종 금액으로 부과취소 등 감액분은 제외"]
["7. 수납액은 납부자가 실제 납부한 금액에서 과오납 환급금을 제외한 금액"]
["8. 불납결손액은 징수 불가능 금액으로 결손처분한 금액"]