{"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]]}
["2025년도 예산총괄표"]
[{"$nulls":4},"(단위 : 천원)"]
["사업예산",null,"자본예산",null,"예산총계"]
["수입계(A)",27393000,"수입계(A')",680000,"수입계(A'')",28073000]
["영업수익",22694000,null,null,"영업수익",22694000]
["영업외수익",4699000,null,null,"영업외수익",4699000]
[null,null,"유보자금",680000,"유보자금",680000]
["지출계(B)",27417883,"지출계(B')",655117,"지출계(B'')",28073000]
["관광사업",4745075,null,null,"관광사업",4745075]
["전시및베뉴임대\n운영사업",15414363,null,null,"전시및베뉴임대\n운영사업",15414363]
["광주관광공사운영",6848331,null,null,"광주관광공사운영",6848331]
[null,null,"전시및베뉴임대\n운영사업(자본)",216450,"전시및베뉴임대\n운영사업(자본)",216450]
[null,null,"광주관광공사\n운영(자본)",438667,"광주관광공사\n운영(자본)",438667]
["예비비",410114,"예비비",0,"예비비",410114]
["차  인(A - B)",-24883,"차  인(A' - B')",24883,"차  인(A'' - B'')",0]