{"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":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]]}
["2023년도 예산총괄표"]
[{"$nulls":4},"(단위 : 천원)"]
["사업예산",null,"자본예산",null,"예산총계"]
["수입계(A)",20502000,"수입계(A')",100000,"수입계(A'')",20602000]
["영업수익",17447000,null,null,"영업수익",17447000]
["영업외수익",3055000,null,null,"영업외수익",3055000]
[null,null,"기타비유동자산처분",null,"기타비유동자산처분"]
[null,null,"유보자금",100000,"유보자금",100000]
["지출계(B)",20210625,"지출계(B')",391375,"지출계(B'')",20602000]
["영업비용\n(감가상각제외)",20160225,null,null,"영업비용",20160225]
["영업외비용",0,null,null,"영업외비용",0]
[null,null,"유형자산취득",391375,"유형자산취득",391375]
[null,null,"무형자산및기타\n비유동자산취득",0,"무형자산및기타\n비유동자산취득",0]
["예비비",50400,"예비비",0,"예비비",50400]
["차  인(A - B)",291375,"차  인(A' - B')",-291375,"차  인(A'' - B'')",0]