{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["총괄표"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"총괄표","index":0,"n_rows":16,"n_cols":7,"rows_kept":16,"cut":false,"hidden":false,"merged":[[15,3,15,4],[9,3,9,4],[10,3,10,4],[11,3,11,4],[12,3,12,4],[13,3,13,4],[14,3,14,4],[3,3,3,4],[4,3,4,4],[5,3,5,4],[6,3,6,4],[7,3,7,4],[8,3,8,4],[0,0,0,6],[1,0,1,4],[1,5,1,6],[2,0,2,1],[2,2,2,4],[2,5,2,6]]}
["2026년도 예산총괄표"]
[{"$nulls":5},"(단위 : 천원)"]
["사업예산",null,"자본예산",null,null,"예산총계"]
["수입계(A)",27469000,"수입계(A')",1454000,null,"수입계(A'')",28923000]
["영업수익",23130000,null,null,null,"영업수익",23130000]
["영업외수익",4339000,null,null,null,"영업외수익",4339000]
[null,null,"자본잉여금수입",0,null,"자본잉여금수입",0]
[null,null,"유보자금",1454000,null,"유보자금",4124623]
["지출계(B)",28419418,"지출계(B')",356535,null,"지출계(B'')",28923000]
["관광사업",5353110,null,null,null,"관광사업",5353110]
["전시및베뉴임대운영사업",15211448,null,null,null,"전시및베뉴임대운영사업",15211448]
["광주관광공사운영",6766940,null,null,null,"광주관광공사운영",6766940]
[null,null,"전시및베뉴임대운영사업(자본)",230712,null,"전시및베뉴임대운영사업(자본)",230712]
[null,null,"광주관광공사운영(자본)",272870,null,"광주관광공사운영(자본)",272870]
["예비비",1087920,"예비비",0,null,"예비비",1087920]
["차  인(A - B)",-950418,"차  인(A' - B')",950418,null,"차  인(A'' - B'')",0]