{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["2022 예산총괄표"],"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":"2022 예산총괄표","index":0,"n_rows":15,"n_cols":6,"rows_kept":15,"cut":false,"hidden":false,"merged":[[0,0,0,5],[1,0,1,3],[1,4,1,5],[2,0,2,1],[2,2,2,3],[2,4,2,5]]}
["2022년도 예산총괄표"]
[{"$nulls":4},"(단위 : 천원)"]
["사업예산",null,"자본예산",null,"예산총계"]
["수입계(A)",19058000,"수입계(A')",821000,"수입계(A'')",19879000]
["영업수익",16258000,null,null,"영업수익",16258000]
["영업외수익",2800000,null,null,"영업외수익",2800000]
[null,null,"기타비유동자산처분",185000,"기타비유동자산처분",185000]
[null,null,"유보자금",636000,"유보자금",636000]
["지출계(B)",19517549,"지출계(B')",361451,"지출계(B'')",19879000]
["영업비용\n(감가상각제외)",19517549,null,null,"영업비용",19517549]
["(감가상각비)",3499488]
["영업외비용",0,null,null,"영업외비용",0]
[null,null,"유형자산취득",186451,"유형자산취득",186451]
[null,null,"무형자산및기타\n비유동자산취득",175000,"무형자산및기타\n비유동자산취득",175000]
["차  인(A - B)",-459549,"차  인(A' - B')",459549,"차  인(A'' - B'')",0]