{"text_format":"3","workbook":"xlsx","n_sheets":6,"sheets":["신청내역","돼지소모성질환","방역인프라 설치 지원","가금농가 질병관리지원","가축폐사체수거처리비 지원","가축폐사체수거함 지원"],"not_rendered":{"defined_names":6},"read":"whole","date_system":"1900"}

{"sheet":"신청내역","index":0,"n_rows":15,"n_cols":16,"rows_kept":15,"merged":[[1,0,1,15],[2,0,2,15],[3,0,3,15],[4,0,6,0],[4,1,6,1],[4,2,6,2],[4,3,6,3],[4,4,6,5],[4,6,6,6],[4,7,6,7],[4,8,4,15],[5,8,5,9],[5,10,5,11],[5,12,5,13],[5,14,5,15],[14,0,16,15]]}
[]
["2024년도 동물방역분야 국도비 지원사업 예산 신청내역"]
["(00 읍면)"]
["(단위 : 천원)"]
["연번","사업명","지원대상","사업내용","사업량",null,"지원단가","사업비","재     원     별"]
[{"$nulls":8},"국비",null,"도비",null,"시군비",null,"자부담"]
[{"$nulls":8},"금액","비율","금액","비율","금액","비율","금액","비율"]
[null,"합  계",{"$nulls":5},{"$f":"SUM(H9:H14)","v":{"v":35200,"d":"35,200"}},{"$f":"SUM(I9:I14)","v":{"v":306615,"d":"306,615"}},null,{"$f":"SUM(K9:K14)","v":{"v":3168,"d":"3,168"}},null,{"$f":"SUM(M9:M14)","v":{"v":7392,"d":"7,392"}},null,{"$f":"SUM(O9:O14)","v":{"v":14080,"d":"14,080"}}]
[1,"돼지소모성 질환지도 지원사업","가축사육업 등록된 \n양돈농가","질병, 사양 및 위생·환기·방역시설 등 기타 농장방역 관리, 농장주 및 종사자 대상 위생·방역 교육 등 컨설팅 자문비용",{"$f":"돼지소모성질환!E6","v":1},"개소","개소당 10,000천원",{"$f":"돼지소모성질환!G6","v":{"v":10000,"d":"10,000"}},{"$f":"H9*J9","v":{"v":3000,"d":"3,000"}},{"v":0.3,"d":"30%"},{"$f":"H9*L9","v":900},{"v":0.09,"d":"9%"},{"$f":"H9*N9","v":{"v":2100,"d":"2,100"}},{"v":0.21,"d":"21%"},{"$f":"H9*P9","v":{"v":4000,"d":"4,000"}},{"v":0.4,"d":"40%"}]
[2,"방역인프라 설치 지원","가축사육업 및 종축업의 허가를 받은 농가(가금, 양돈)","가금 방역시설 및 장비\n돼지 방역시설 및 장비",{"$f":"'방역인프라 설치 지원'!G6","v":3},"개소","견적가 적용",{"$f":"'방역인프라 설치 지원'!I6","v":{"v":10500,"d":"10,500"}},{"$f":"H10*J10","v":{"v":2205,"d":"2,205"}},{"v":0.21,"d":"21%"},{"$f":"H10*L10","v":945},{"v":0.09,"d":"9%"},{"$f":"H10*N10","v":{"v":2205,"d":"2,205"}},{"v":0.21,"d":"21%"},{"$f":"H10*P10","v":{"v":4200,"d":"4,200"}},{"v":0.4,"d":"40%"}]
[3,"가금농가 질병관리 \n지원","가축사육업 등록된 \n가금농가","질병 및 사양관리 컨설팅 자문 및 검사비용",{"$f":"'가금농가 질병관리지원'!E6","v":1},"개소","개소당 10,000천원",{"$f":"'가금농가 질병관리지원'!G6","v":{"v":10000,"d":"10,000"}},{"v":300000,"d":"300,000"},30,900,{"v":0.09,"d":"9%"},{"v":2100,"d":"2,100"},{"v":0.21,"d":"21%"},{"v":4000,"d":"4,000"},{"v":0.4,"d":"40%"}]
[4,"가축폐사체 수거처리비 지원","가축사육업 등록된 \n양돈농가","양돈 폐사체의 위생적인 처리를 위한 지원사업",{"$f":"'가축폐사체수거처리비 지원'!E6","v":{"v":5000,"d":"5,000"}},"Kg","kg 300원",{"$f":"'가축폐사체수거처리비 지원'!G6","v":{"v":1500,"d":"1,500"}},450,{"v":0.3,"d":"30%"},135,{"v":0.09,"d":"9%"},315,{"v":0.21,"d":"21%"},600,{"v":0.4,"d":"40%"}]
[5,"가축폐사체 수거함\n 지원","가축사육업 등록된 \n양돈농가","양돈 폐사체의 위생적인 처리를 위한 지원사업",{"$f":"'가축폐사체수거함 지원'!E6","v":3},"개","개당 800천원",{"$f":"'가축폐사체수거함 지원'!G6","v":{"v":3200,"d":"3,200"}},960,{"v":0.3,"d":"30%"},288,{"v":0.09,"d":"9%"},672,{"v":0.21,"d":"21%"},{"v":1280,"d":"1,280"},{"v":0.4,"d":"40%"}]
[7,"신규사업",{"$nulls":6},0,null,0,null,0,null,0]
["< 수요조사 시 유의사항 >\n• 사업별 부담비율 및 지원단가 등 도 예산심사 과정에서 조정될 수 있으며, 본 조사는 내년도 예산신청을 위한 수요조사로 내년도 사업 대상자 선정이 아님."]

{"sheet":"돼지소모성질환","index":1,"n_rows":9,"n_cols":10,"rows_kept":9,"merged":[[0,0,0,9],[3,0,4,0],[3,1,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9]]}
["2024년 돼지소모성질환 지도 지원사업 신청내역"]
[]
["○ 지원단가 : 10,000천원(보조 60%, 자부담 40%)"]
["연번","주    소",null,"성 명\n(대표자)","개소","단가\n(천원)","사업비","보조금\n(천원)","자부담\n(천원)","비고"]
[null,"읍면","도로명 주소"]
["계",{"$nulls":3},{"$f":"COUNTA(E7:E9)","v":1},null,{"$f":"SUM(G7:G9)","v":{"v":10000,"d":"10,000"}},{"$f":"SUM(H7:H9)","v":{"v":6000,"d":"6,000"}},{"$f":"SUM(I7:I9)","v":{"v":4000,"d":"4,000"}}]
[1,{"$nulls":3},1,{"v":10000,"d":"10,000"},{"$f":"E7*F7","v":{"v":10000,"d":"10,000"}},{"$f":"G7*0.6","v":{"v":6000,"d":"6,000"}},{"$f":"G7*0.4","v":{"v":4000,"d":"4,000"}}]
[2,{"$nulls":4},{"v":10000,"d":"10,000"},{"$f":"E8*F8","v":0},{"$f":"G8*0.6","v":0},{"$f":"G8*0.4","v":0}]
[3,{"$nulls":4},{"v":10000,"d":"10,000"},0,0,0]

{"sheet":"방역인프라 설치 지원","index":2,"n_rows":9,"n_cols":12,"rows_kept":9,"merged":[[0,0,0,11],[3,0,4,0],[3,1,4,1],[3,2,3,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11]]}
["2024년 방역인프라 설치 지원사업 신청내역"]
[]
["○ 지원단가 : 견적가(보조 60%, 자부담 40%) 50,000천원 미만"]
["연번","축종\n(양돈, 가금)","주    소",null,"성 명\n(대표자)","세부내역","개소","단가\n(천원)","사업비\n(천원)","보조금\n(천원)","자부담\n(천원)","비고"]
[null,null,"읍면","도로명 주소"]
["계",{"$nulls":5},{"$f":"COUNTA(G7:G9)","v":3},null,{"$f":"SUM(I7:I9)","v":{"v":10500,"d":"10,500"}},{"$f":"SUM(J7:J9)","v":{"v":6300,"d":"6,300"}},{"$f":"SUM(K7:K9)","v":{"v":4200,"d":"4,200"}}]
[1,{"$nulls":4},"대인소독기","1개소",{"v":5500,"d":"5,500"},{"v":5500,"d":"5,500"},{"$f":"I7*0.6","v":{"v":3300,"d":"3,300"}},{"$f":"I7*0.4","v":{"v":2200,"d":"2,200"}}]
[2,{"$nulls":4},"고압분무기","1개소",{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"},{"$f":"I8*0.6","v":{"v":1800,"d":"1,800"}},{"$f":"I8*0.4","v":{"v":1200,"d":"1,200"}}]
[3,{"$nulls":4},"전실","1개소",{"v":2000,"d":"2,000"},{"v":2000,"d":"2,000"},{"v":1200,"d":"1,200"},800]

{"sheet":"가금농가 질병관리지원","index":3,"n_rows":9,"n_cols":10,"rows_kept":9,"merged":[[0,0,0,9],[3,0,4,0],[3,1,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9]]}
["2024년 가금농가 질병관리 지원사업 신청내역"]
[]
["○ 지원단가 : 10,000천원(보조 60%, 자부담 40%)"]
["연번","주    소",null,"성 명\n(대표자)","개소","단가\n(천원)","사업비(천원)","보조금\n(천원)","자부담\n(천원)","비고"]
[null,"읍면","도로명 주소"]
["계",{"$nulls":3},{"$f":"COUNTA(E7:E9)","v":1},null,{"$f":"SUM(G7:G9)","v":{"v":10000,"d":"10,000"}},{"$f":"SUM(H7:H9)","v":{"v":6000,"d":"6,000"}},{"$f":"SUM(I7:I9)","v":{"v":4000,"d":"4,000"}}]
[1,{"$nulls":3},1,{"v":10000,"d":"10,000"},{"$f":"E7*F7","v":{"v":10000,"d":"10,000"}},{"$f":"G7*0.6","v":{"v":6000,"d":"6,000"}},{"$f":"G7*0.4","v":{"v":4000,"d":"4,000"}}]
[2,{"$nulls":4},{"v":10000,"d":"10,000"},{"$f":"E8*F8","v":0},{"$f":"G8*0.6","v":0},{"$f":"G8*0.4","v":0}]
[3,{"$nulls":4},{"v":10000,"d":"10,000"},0,0,0]

{"sheet":"가축폐사체수거처리비 지원","index":4,"n_rows":9,"n_cols":10,"rows_kept":9,"merged":[[0,0,0,9],[3,0,4,0],[3,1,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9]]}
["2024년 가축폐사체 수거처리비 지원사업 신청내역"]
[]
["○ 지원단가 : 10,000천원(보조 60%, 자부담 40%)"]
["연번","주    소",null,"성 명\n(대표자)","KG","단가\n(천원)","사업비(천원)","보조금\n(천원)","자부담\n(천원)","비고"]
[null,"읍면","도로명 주소"]
["계",{"$nulls":3},{"$f":"SUM(E7:E9)","v":{"v":5000,"d":"5,000"}},null,{"$f":"SUM(G7:G9)","v":{"v":1500,"d":"1,500"}},{"$f":"SUM(H7:H9)","v":900},{"$f":"SUM(I7:I9)","v":600}]
[1,{"$nulls":3},{"v":5000,"d":"5,000"},0.3,{"$f":"E7*F7","v":{"v":1500,"d":"1,500"}},{"$f":"G7*0.6","v":900},{"$f":"G7*0.4","v":600}]
[2,{"$nulls":4},0.3,null,{"$f":"G8*0.6","v":0},{"$f":"G8*0.4","v":0}]
[3,{"$nulls":4},0.3,null,0,0]

{"sheet":"가축폐사체수거함 지원","index":5,"n_rows":9,"n_cols":10,"rows_kept":9,"merged":[[0,0,0,9],[3,0,4,0],[3,1,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9]]}
["2024년 가축폐사체 수거함 지원사업 신청내역"]
[]
["○ 지원단가 : 800천원(보조 60%, 자부담 40%)"]
["연번","주    소",null,"성 명\n(대표자)","개","단가\n(천원)","사업비(천원)","보조금\n(천원)","자부담\n(천원)","비고"]
[null,"읍면","도로명 주소"]
["계",{"$nulls":3},{"$f":"COUNTA(E7:E9)","v":3},null,{"$f":"SUM(G7:G9)","v":{"v":3200,"d":"3,200"}},{"$f":"SUM(H7:H9)","v":{"v":1920,"d":"1,920"}},{"$f":"SUM(I7:I9)","v":{"v":1280,"d":"1,280"}}]
[1,{"$nulls":3},1,800,{"$f":"E7*F7","v":800},{"$f":"G7*0.6","v":480},{"$f":"G7*0.4","v":320}]
[2,{"$nulls":3},2,800,{"$f":"E8*F8","v":{"v":1600,"d":"1,600"}},{"$f":"G8*0.6","v":960},{"$f":"G8*0.4","v":640}]
[3,{"$nulls":3},1,800,800,480,320]