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

{"sheet":"행정안전부(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 : 임미지  (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",{"$nulls":3},{"v":3221909080,"d":"3,221,909,080"},{"v":56314269635,"d":"56,314,269,635"},{"v":2880311770,"d":"2,880,311,770"},{"v":46108957054,"d":"46,108,957,054"},{"v":312215780,"d":"312,215,780"},{"v":929977630,"d":"929,977,630"},{"v":59468920,"d":"59,468,920"},{"v":531545430,"d":"531,545,430"},{"v":9673767151,"d":"9,673,767,151"},{"v":89.39767381641943,"d":"89.40"},{"v":81.87792783757018,"d":"81.88"}]
["경상적세외수입",{"$nulls":3},{"v":1791775080,"d":"1,791,775,080"},{"v":22206381683,"d":"22,206,381,683"},{"v":1945196600,"d":"1,945,196,600"},{"v":21900157285,"d":"21,900,157,285"},{"v":28718010,"d":"28,718,010"},{"v":129278020,"d":"129,278,020"},0,0,{"v":306224398,"d":"306,224,398"},{"v":108.56254346388164,"d":"108.56"},{"v":98.62100722949192,"d":"98.62"}]
[null,"재산임대수입",null,"국유재산대부료",{"v":37610,"d":"37,610"},{"v":215458910,"d":"215,458,910"},{"v":218720,"d":"218,720"},{"v":213229240,"d":"213,229,240"},0,0,0,0,{"v":2229670,"d":"2,229,670"},{"v":581.547460781707,"d":"581.55"},{"v":98.96515303080295,"d":"98.97"}]
[{"$nulls":3},"공유재산대부료",{"v":-19173930,"d":"(19,173,930)"},{"v":707004070,"d":"707,004,070"},{"v":123158810,"d":"123,158,810"},{"v":636431000,"d":"636,431,000"},{"v":26647060,"d":"26,647,060"},{"v":52915930,"d":"52,915,930"},0,0,{"v":70573070,"d":"70,573,070"},{"v":-642.3242913685405,"d":"-642.32"},{"v":90.01801078740608,"d":"90.02"}]
[null,"사용료수입",null,"도로사용료",{"v":18997290,"d":"18,997,290"},{"v":1534213423,"d":"1,534,213,423"},{"v":22116810,"d":"22,116,810"},{"v":1491708545,"d":"1,491,708,545"},{"v":84070,"d":"84,070"},{"v":934550,"d":"934,550"},0,0,{"v":42504878,"d":"42,504,878"},{"v":116.4208684501842,"d":"116.42"},{"v":97.22953290834296,"d":"97.23"}]
[{"$nulls":3},"하천사용료",{"v":2640,"d":"2,640"},{"v":158143030,"d":"158,143,030"},{"v":259630,"d":"259,630"},{"v":157622180,"d":"157,622,180"},0,0,0,0,{"v":520850,"d":"520,850"},{"v":9834.469696969696,"d":"9834.47"},{"v":99.67064624979047,"d":"99.67"}]
[{"$nulls":3},"하수도사용료",{"$nulls":8},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"상수도사용료",{"$nulls":8},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"공유수면 사용료",{"v":1282500,"d":"1,282,500"},{"v":857601220,"d":"857,601,220"},{"v":2038960,"d":"2,038,960"},{"v":814380840,"d":"814,380,840"},0,{"v":1618800,"d":"1,618,800"},0,0,{"v":43220380,"d":"43,220,380"},{"v":158.9832358674464,"d":"158.98"},{"v":94.96031733723514,"d":"94.96"}]
[{"$nulls":3},"시장사용료",{"v":539500,"d":"539,500"},{"v":80943950,"d":"80,943,950"},{"v":822250,"d":"822,250"},{"v":77177200,"d":"77,177,200"},0,{"v":24784840,"d":"24,784,840"},0,0,{"v":3766750,"d":"3,766,750"},{"v":152.40963855421688,"d":"152.41"},{"v":95.3464712310185,"d":"95.35"}]
[{"$nulls":3},"입장료수입",0,{"v":1913000,"d":"1,913,000"},0,{"v":1913000,"d":"1,913,000"},0,0,0,0,0,{"$error":"#DIV/0!"},{"v":100,"d":"100.00"}]
[{"$nulls":3},"주차요금수입",{"v":36664300,"d":"36,664,300"},{"v":328767810,"d":"328,767,810"},{"v":36584300,"d":"36,584,300"},{"v":328667810,"d":"328,667,810"},0,{"v":40000,"d":"40,000"},0,0,{"v":100000,"d":"100,000"},{"v":99.78180409826453,"d":"99.78"},{"v":99.96958339686601,"d":"99.97"}]
[{"$nulls":3},"기타사용료",{"v":200233160,"d":"200,233,160"},{"v":1976957870,"d":"1,976,957,870"},{"v":193319140,"d":"193,319,140"},{"v":1945318530,"d":"1,945,318,530"},{"v":1985890,"d":"1,985,890"},{"v":40514290,"d":"40,514,290"},0,0,{"v":31639340,"d":"31,639,340"},{"v":96.54701548934253,"d":"96.55"},{"v":98.39959462565582,"d":"98.40"}]
[null,"수수료수입",null,"증지수입",{"v":65586200,"d":"65,586,200"},{"v":757472880,"d":"757,472,880"},{"v":65280500,"d":"65,280,500"},{"v":754941880,"d":"754,941,880"},0,{"v":5852580,"d":"5,852,580"},0,0,{"v":2531000,"d":"2,531,000"},{"v":99.53389585004162,"d":"99.53"},{"v":99.66586262467905,"d":"99.67"}]
[{"$nulls":3},"생활폐기물처리수수료",{"v":600309750,"d":"600,309,750"},{"v":6294607110,"d":"6,294,607,110"},{"v":631317050,"d":"631,317,050"},{"v":6279739000,"d":"6,279,739,000"},0,{"v":359000,"d":"359,000"},0,0,{"v":14868110,"d":"14,868,110"},{"v":105.16521679016542,"d":"105.17"},{"v":99.76379606002129,"d":"99.76"}]
[{"$nulls":3},"재활용품수거판매수입",{"v":13492330,"d":"13,492,330"},{"v":146396420,"d":"146,396,420"},{"v":8176330,"d":"8,176,330"},{"v":141080420,"d":"141,080,420"},0,0,0,0,{"v":5316000,"d":"5,316,000"},{"v":60.59983709262966,"d":"60.60"},{"v":96.3687636623901,"d":"96.37"}]
[{"$nulls":3},"보건의료수수료",{"v":48209330,"d":"48,209,330"},{"v":499947440,"d":"499,947,440"},{"v":47999560,"d":"47,999,560"},{"v":499447270,"d":"499,447,270"},0,{"v":33580,"d":"33,580"},0,0,{"v":500170,"d":"500,170"},{"v":99.5648767572584,"d":"99.56"},{"v":99.8999554833204,"d":"99.90"}]
[{"$nulls":3},"기타수수료",{"v":24108510,"d":"24,108,510"},{"v":423260610,"d":"423,260,610"},{"v":22859370,"d":"22,859,370"},{"v":420453140,"d":"420,453,140"},0,{"v":1511040,"d":"1,511,040"},0,0,{"v":2807470,"d":"2,807,470"},{"v":94.81867606085984,"d":"94.82"},{"v":99.33670416436814,"d":"99.34"}]
[null,"사업수입",null,"사업장생산수입",{"v":32056800,"d":"32,056,800"},{"v":928637450,"d":"928,637,450"},{"v":4447500,"d":"4,447,500"},{"v":900994650,"d":"900,994,650"},0,{"v":98640,"d":"98,640"},0,0,{"v":27642800,"d":"27,642,800"},{"v":13.873811484614809,"d":"13.87"},{"v":97.02329472066845,"d":"97.02"}]
[{"$nulls":3},"청산금수입",{"$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!"}]
[{"$nulls":3},"기타사업수입",{"$nulls":8},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"징수교부금수입",null,"징수교부금수입",{"v":454628000,"d":"454,628,000"},{"v":4675505550,"d":"4,675,505,550"},{"v":454628000,"d":"454,628,000"},{"v":4675505550,"d":"4,675,505,550"},0,0,0,0,0,{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[null,"이자수입　",null,"공공예금이자수입",{"v":321535340,"d":"321,535,340"},{"v":2257945550,"d":"2,257,945,550"},{"v":321535340,"d":"321,535,340"},{"v":2257945550,"d":"2,257,945,550"},0,{"v":551020,"d":"551,020"},0,0,0,{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[{"$nulls":3},"융자금회수이자수입",{"$nulls":4},0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"기타이자수입",{"v":-6734250,"d":"(6,734,250)"},{"v":361605390,"d":"361,605,390"},{"v":10434330,"d":"10,434,330"},{"v":303601480,"d":"303,601,480"},990,{"v":63750,"d":"63,750"},0,0,{"v":58003910,"d":"58,003,910"},{"v":-154.94420314066156,"d":"-154.94"},{"v":83.95933478757051,"d":"83.96"}]
["임시적세외수입",{"$nulls":3},{"v":305688270,"d":"305,688,270"},{"v":27951519272,"d":"27,951,519,272"},{"v":339673620,"d":"339,673,620"},{"v":20113867769,"d":"20,113,867,769"},{"v":283476930,"d":"283,476,930"},{"v":790609500,"d":"790,609,500"},{"v":58509520,"d":"58,509,520"},{"v":528724750,"d":"528,724,750"},{"v":7308926753,"d":"7,308,926,753"},{"v":111.11764936220811,"d":"111.12"},{"v":71.95983722125887,"d":"71.96"}]
[null,"재산매각수입",null,"국유재산매각귀속수입금",0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"시도유재산매각귀속수입금",0,{"v":24383860,"d":"24,383,860"},0,{"v":24383860,"d":"24,383,860"},0,0,0,0,0,{"$error":"#DIV/0!"},{"v":100,"d":"100.00"}]
[{"$nulls":3},"공유재산매각수입금",{"v":26277200,"d":"26,277,200"},{"v":3310000300,"d":"3,310,000,300"},{"v":26277200,"d":"26,277,200"},{"v":3310000300,"d":"3,310,000,300"},0,0,0,0,0,{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[{"$nulls":3},"불용품 매각대금",{"v":38191900,"d":"38,191,900"},{"v":55796800,"d":"55,796,800"},{"v":15741900,"d":"15,741,900"},{"v":33346800,"d":"33,346,800"},0,0,0,0,{"v":22450000,"d":"22,450,000"},{"v":41.21790222534097,"d":"41.22"},{"v":59.76471768990337,"d":"59.76"}]
[null,"자치단체간 부담금",null,"자치단체간 부담금",{"v":400000,"d":"400,000"},{"v":400000,"d":"400,000"},0,0,0,0,0,0,{"v":400000,"d":"400,000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"보조금 반환수입",null,"시도비보조금반환수입",0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"자체보조금반환수입",{"v":174497260,"d":"174,497,260"},{"v":1766047460,"d":"1,766,047,460"},{"v":171119510,"d":"171,119,510"},{"v":1734263540,"d":"1,734,263,540"},{"v":282000,"d":"282,000"},{"v":282000,"d":"282,000"},0,0,{"v":31783920,"d":"31,783,920"},{"v":98.06429625313314,"d":"98.06"},{"v":98.20027939679493,"d":"98.20"}]
[null,"기타수입",null,"체납처분수입",0,{"v":386500,"d":"386,500"},0,{"v":386500,"d":"386,500"},0,0,0,0,0,{"$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",0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"지적재조사조정금",0,{"v":1092474240,"d":"1,092,474,240"},{"v":3392920,"d":"3,392,920"},{"v":1004335430,"d":"1,004,335,430"},0,{"v":591500,"d":"591,500"},0,0,{"v":88138810,"d":"88,138,810"},{"$error":"#DIV/0!"},{"v":91.93218414010384,"d":"91.93"}]
[{"$nulls":3},"지방교부세감소분 보전수입",0,{"v":5492686400,"d":"5,492,686,400"},0,{"v":5492686400,"d":"5,492,686,400"},0,0,0,0,0,{"$error":"#DIV/0!"},{"v":100,"d":"100.00"}]
[{"$nulls":3},"위약금",{"v":3567840,"d":"3,567,840"},{"v":17546940,"d":"17,546,940"},{"v":154630,"d":"154,630"},{"v":14133730,"d":"14,133,730"},0,0,0,0,{"v":3413210,"d":"3,413,210"},{"v":4.333994797973003,"d":"4.33"},{"v":80.5481183613781,"d":"80.55"}]
[{"$nulls":3},"그외수입",{"v":72455180,"d":"72,455,180"},{"v":8239249759,"d":"8,239,249,759"},{"v":116644240,"d":"116,644,240"},{"v":7341843309,"d":"7,341,843,309"},{"v":229354000,"d":"229,354,000"},{"v":232304160,"d":"232,304,160"},0,0,{"v":897406450,"d":"897,406,450"},{"v":160.98813086931813,"d":"160.99"},{"v":89.10815333617319,"d":"89.11"}]
[null,"지난연도 수입",null,"지난연도 수입",{"v":-9701110,"d":"(9,701,110)"},{"v":7952547013,"d":"7,952,547,013"},{"v":6343220,"d":"6,343,220"},{"v":1158487900,"d":"1,158,487,900"},{"v":53840930,"d":"53,840,930"},{"v":557431840,"d":"557,431,840"},{"v":58509520,"d":"58,509,520"},{"v":528724750,"d":"528,724,750"},{"v":6265334363,"d":"6,265,334,363"},{"v":-65.3865382415002,"d":"-65.39"},{"v":14.567507719303313,"d":"14.57"}]
["지방행정제재 부과금",{"$nulls":3},{"v":1124445730,"d":"1,124,445,730"},{"v":6156368680,"d":"6,156,368,680"},{"v":595441550,"d":"595,441,550"},{"v":4094932000,"d":"4,094,932,000"},{"v":20840,"d":"20,840"},{"v":10090110,"d":"10,090,110"},{"v":959400,"d":"959,400"},{"v":2820680,"d":"2,820,680"},{"v":2058616000,"d":"2,058,616,000"},{"v":52.954227501935556,"d":"52.95"},{"v":66.51537964747102,"d":"66.52"}]
[null,"과징금",null,"과징금",{"v":7750000,"d":"7,750,000"},{"v":169543460,"d":"169,543,460"},{"v":9650000,"d":"9,650,000"},{"v":138273460,"d":"138,273,460"},0,{"v":344500,"d":"344,500"},0,0,{"v":31270000,"d":"31,270,000"},{"v":124.51612903225806,"d":"124.52"},{"v":81.55635139214453,"d":"81.56"}]
[null,"이행강제금",null,"이행강제금",{"v":26522980,"d":"26,522,980"},{"v":1281102630,"d":"1,281,102,630"},{"v":55996250,"d":"55,996,250"},{"v":906614260,"d":"906,614,260"},0,{"v":25000,"d":"25,000"},0,0,{"v":374488370,"d":"374,488,370"},{"v":211.12352382726223,"d":"211.12"},{"v":70.76827716761458,"d":"70.77"}]
[null,"변상금",null,"변상금",{"v":9077340,"d":"9,077,340"},{"v":156425230,"d":"156,425,230"},{"v":25386190,"d":"25,386,190"},{"v":125519580,"d":"125,519,580"},0,0,0,0,{"v":30905650,"d":"30,905,650"},{"v":279.66551875329117,"d":"279.67"},{"v":80.24254143657005,"d":"80.24"}]
[null,"과태료",null,"차량관련과태료",{"v":95270410,"d":"95,270,410"},{"v":795132320,"d":"795,132,320"},{"v":34399070,"d":"34,399,070"},{"v":321959260,"d":"321,959,260"},0,{"v":12000,"d":"12,000"},{"v":959400,"d":"959,400"},{"v":2662580,"d":"2,662,580"},{"v":470510480,"d":"470,510,480"},{"v":36.106772291627586,"d":"36.11"},{"v":40.491280746832174,"d":"40.49"}]
[{"$nulls":3},"기타과태료",{"v":236367240,"d":"236,367,240"},{"v":1929943980,"d":"1,929,943,980"},{"v":80612710,"d":"80,612,710"},{"v":1236147830,"d":"1,236,147,830"},0,{"v":9605050,"d":"9,605,050"},0,{"v":158100,"d":"158,100"},{"v":693638050,"d":"693,638,050"},{"v":34.10485733979041,"d":"34.10"},{"v":64.05096950016134,"d":"64.05"}]
[null,"환수금",null,"부정이익환수금",{"$nulls":8},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"부담금",null,"부담금",{"v":749457760,"d":"749,457,760"},{"v":1824221060,"d":"1,824,221,060"},{"v":389397330,"d":"389,397,330"},{"v":1366417610,"d":"1,366,417,610"},{"v":20840,"d":"20,840"},{"v":103560,"d":"103,560"},0,0,{"v":457803450,"d":"457,803,450"},{"v":51.95720836888793,"d":"51.96"},{"v":74.90416813848208,"d":"74.90"}]
[]
[" ※ 21년도 세입예산 과목(관,항,목)기준이 변경됨(붉은색 글씨 부분이 21년도에 변경된 항목임)"]
[" ※ 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"]