{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["제3회 심의 사업내용 포함","Sheet3"],"not_rendered":{"defined_names":3},"read":"whole","date_system":"1900"}

{"sheet":"제3회 심의 사업내용 포함","index":0,"n_rows":38,"n_cols":17,"rows_kept":38,"merged":[[0,0,0,16],[1,15,1,16],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,2,8],[2,9,3,9],[2,10,2,12],[2,13,3,13],[2,14,3,14],[2,15,3,15],[2,16,3,16]]}
["제1회 추가경정예산 보조사업 예산편성 심의 조서"]
[{"$nulls":15},"(단위 : 천원)"]
["부서명","보 조 사 업 명","과목명","사업량","사 업 내용","2014년도\n지원액","재원비율(%)",null,null,"사업비\n(C=A+B)","보조금(A)",null,null,"자부담(B)","1차(해당부서)","2차(예산부서)","3차(위원회)"]
[{"$nulls":6},"계","보조","자부담",null,"계","2015년도\n기정액","요구액"]
["계(8개부서)",{"$f":"SUBTOTAL(103,B6:B154)","v":25},{"$nulls":3},{"$f":"SUBTOTAL(9,F6:F154)","v":{"v":577000,"d":"577,000"}},{"$nulls":3},{"$f":"SUBTOTAL(9,J6:J154)","v":{"v":736792,"d":"736,792"}},{"v":723132,"d":"723,132"},{"v":284132,"d":"284,132"},{"v":439000,"d":"439,000"},{"v":13660,"d":"13,660"},{"v":431500,"d":"431,500"},{"v":323500,"d":"323,500"},{"$f":"SUBTOTAL(9,Q6:Q154)","v":{"v":323500,"d":"323,500"}}]
["소계",{"$f":"SUBTOTAL(103,B7:B7)","v":1},{"$nulls":3},{"$f":"SUBTOTAL(9,F7:F7)","v":0},{"$nulls":3},{"$f":"SUBTOTAL(9,J7:J7)","v":{"v":15000,"d":"15,000"}},{"$f":"SUBTOTAL(9,K7:K7)","v":{"v":15000,"d":"15,000"}},{"$f":"SUBTOTAL(9,L7:L7)","v":0},{"$f":"SUBTOTAL(9,M7:M7)","v":{"v":15000,"d":"15,000"}},{"$f":"SUBTOTAL(9,N7:N7)","v":0},{"v":7500,"d":"7,500"},{"v":7500,"d":"7,500"},{"v":7500,"d":"7,500"}]
["기획감사실","지역개발방안 정책연구 포럼 개최","민간행사사업보조","2회","포럼개최 7,500*2회",0,{"$f":"SUM(H7:I7)","v":{"v":1,"d":"100%"}},{"v":1,"d":"100%"},null,{"$f":"SUM(L7:N7)","v":{"v":15000,"d":"15,000"}},{"$f":"SUM(L7:M7)","v":{"v":15000,"d":"15,000"}},0,{"v":15000,"d":"15,000"},0,{"v":7500,"d":"7,500"},{"v":7500,"d":"7,500"},{"v":7500,"d":"7,500"}]
["소계",{"$f":"SUBTOTAL(103,B9:B12)","v":4},{"$nulls":3},{"$f":"SUBTOTAL(9,F9:F12)","v":{"v":315000,"d":"315,000"}},{"$nulls":3},{"$f":"SUBTOTAL(9,J9:J12)","v":{"v":362000,"d":"362,000"}},{"v":362000,"d":"362,000"},{"v":212000,"d":"212,000"},{"v":150000,"d":"150,000"},0,{"v":150000,"d":"150,000"},{"v":104000,"d":"104,000"},{"$f":"SUBTOTAL(9,Q9:Q12)","v":{"v":104000,"d":"104,000"}}]
["주민복지과","월남참전유공자회 운영비 지원","민간단체법정운영비보조","1식","식대 750, 차량임차 2,250",{"v":5000,"d":"5,000"},{"$f":"SUM(H9:I9)","v":{"v":1,"d":"100%"}},{"v":1,"d":"100%"},null,{"$f":"SUM(L9:N9)","v":{"v":11000,"d":"11,000"}},{"$f":"SUM(L9:M9)","v":{"v":11000,"d":"11,000"}},{"v":8000,"d":"8,000"},{"v":3000,"d":"3,000"},0,{"$f":"M9","v":{"v":3000,"d":"3,000"}},{"v":2000,"d":"2,000"},{"v":2000,"d":"2,000"}]
["주민복지과","석정리경로당 리모델링","민간자본사업보조","1개소","리모델링 35,000*1개소",0,{"$f":"SUM(H10:I10)","v":{"v":1,"d":"100%"}},{"v":1,"d":"100%"},null,{"v":35000,"d":"35,000"},{"$f":"SUM(L10:M10)","v":{"v":35000,"d":"35,000"}},0,{"v":35000,"d":"35,000"},0,{"v":35000,"d":"35,000"},0,0]
["주민복지과","경로당 보수","민간자본사업보조","31개소","경로당보수10,000*31개소",{"v":310000,"d":"310,000"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},null,{"v":310000,"d":"310,000"},{"v":310000,"d":"310,000"},{"v":200000,"d":"200,000"},{"v":110000,"d":"110,000"},null,{"v":110000,"d":"110,000"},{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"}]
["주민복지과","격대문화 모범가족 시상","민간경상사업보조","1식","장학금(6명) 3,000, 상패제작 등",0,null,{"v":1,"d":"100%"},null,{"v":6000,"d":"6,000"},{"v":6000,"d":"6,000"},{"v":4000,"d":"4,000"},{"v":2000,"d":"2,000"},0,{"v":2000,"d":"2,000"},{"v":2000,"d":"2,000"},{"v":2000,"d":"2,000"}]
["소계",{"$f":"SUBTOTAL(103,B14:B15)","v":2},{"$nulls":3},{"$f":"SUBTOTAL(9,F14:F15)","v":{"v":50000,"d":"50,000"}},{"$nulls":3},{"$f":"SUBTOTAL(9,J14:J15)","v":{"v":52000,"d":"52,000"}},null,{"$f":"SUBTOTAL(9,L14:L15)","v":{"v":20000,"d":"20,000"}},{"v":30000,"d":"30,000"},{"v":2000,"d":"2,000"},{"v":30000,"d":"30,000"},{"v":25000,"d":"25,000"},{"$f":"SUBTOTAL(9,Q14:Q15)","v":{"v":25000,"d":"25,000"}}]
["총무과","이장 역량강화","민간행사사업보조","1회","역량강화 교육, 체육대회개최 등",{"v":25000,"d":"25,000"},{"$f":"SUM(H14:I14)","v":{"v":1,"d":"100%"}},{"v":1,"d":"100%"},null,{"v":27000,"d":"27,000"},{"v":25000,"d":"25,000"},0,{"v":25000,"d":"25,000"},{"v":2000,"d":"2,000"},{"v":25000,"d":"25,000"},{"v":25000,"d":"25,000"},{"v":25000,"d":"25,000"}]
["총무과","영어 말하기대회","민간경상사업보조","1회","각종수당, 기념품, 트로피 제작, 수상자연수 특전 등",{"v":25000,"d":"25,000"},{"$f":"SUM(H15:I15)","v":{"v":1,"d":"100%"}},{"v":1,"d":"100%"},null,{"v":25000,"d":"25,000"},{"v":25000,"d":"25,000"},{"v":20000,"d":"20,000"},{"v":5000,"d":"5,000"},0,{"v":5000,"d":"5,000"},0,0]
["소계",{"$f":"SUBTOTAL(103,B17:B19)","v":3},{"$nulls":3},{"$f":"SUBTOTAL(9,F17:F19)","v":{"v":25000,"d":"25,000"}},{"$nulls":3},{"$f":"SUBTOTAL(9,J17:J19)","v":{"v":36660,"d":"36,660"}},null,0,{"v":25000,"d":"25,000"},{"v":11660,"d":"11,660"},{"v":25000,"d":"25,000"},0,{"$f":"SUBTOTAL(9,Q17:Q19)","v":0}]
["새마을경제과","새마을지도자 한마음대회 지원","민간경상사업보조","1회","특강,의식행사,우수지도자 표창 등",{"v":15000,"d":"15,000"},{"$f":"SUM(H17:I17)","v":{"v":1,"d":"100%"}},{"v":0.83,"d":"83%"},{"v":0.17,"d":"17%"},{"v":18000,"d":"18,000"},{"v":15000,"d":"15,000"},0,{"v":15000,"d":"15,000"},{"v":3000,"d":"3,000"},{"v":15000,"d":"15,000"},0,0]
["새마을경제과","바르게살기운동 한마음대회 지원","민간경상사업보조","1회","건강실천 강연회,의식행사 등",{"v":5000,"d":"5,000"},{"$f":"SUM(H18:I18)","v":{"v":1,"d":"100%"}},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":10000,"d":"10,000"},{"v":5000,"d":"5,000"},0,{"v":5000,"d":"5,000"},{"v":5000,"d":"5,000"},{"v":5000,"d":"5,000"},0,0]
["새마을경제과","한국자유총연맹 한마음대회 지원","민간경상사업보조","1회","안보관련 특강,의식행사 등",{"v":5000,"d":"5,000"},{"v":1,"d":"100%"},{"v":0.58,"d":"58%"},{"v":0.42,"d":"42%"},{"v":8660,"d":"8,660"},{"v":5000,"d":"5,000"},0,{"v":5000,"d":"5,000"},{"v":3660,"d":"3,660"},{"v":5000,"d":"5,000"},0,0]
["소계",{"$f":"SUBTOTAL(103,B21:B25)","v":5},{"$nulls":3},{"$f":"SUBTOTAL(9,F21:F24)","v":{"v":31000,"d":"31,000"}},{"$nulls":3},{"$f":"SUBTOTAL(9,J21:J25)","v":{"v":104000,"d":"104,000"}},null,{"$f":"SUBTOTAL(9,L21:L24)","v":0},{"$f":"SUBTOTAL(9,M21:M25)","v":{"v":104000,"d":"104,000"}},0,{"$f":"SUBTOTAL(9,O21:O25)","v":{"v":104000,"d":"104,000"}},{"$f":"SUBTOTAL(9,P21:P25)","v":{"v":99000,"d":"99,000"}},{"$f":"SUBTOTAL(9,Q21:Q25)","v":{"v":99000,"d":"99,000"}}]
["문화관광과","문화정보센터 문화정보교류사업 지원","민간경상사업보조","1식","웹사이트 및 DB구축\n지역문화 홍보 및 교류사업 등",{"v":20000,"d":"20,000"},{"$f":"SUM(H21:I21)","v":{"v":1,"d":"100%"}},{"v":1,"d":"100%"},null,{"v":20000,"d":"20,000"},{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"},{"v":20000,"d":"20,000"},{"v":20000,"d":"20,000"}]
["문화관광과","예천문화원 복합기 구입","민간자본사업보조","1식","복합기 5,000*1식",0,{"$f":"SUM(H22:I22)","v":{"v":1,"d":"100%"}},{"v":1,"d":"100%"},null,{"v":5000,"d":"5,000"},{"v":5000,"d":"5,000"},0,{"v":5000,"d":"5,000"},0,{"v":5000,"d":"5,000"},{"v":5000,"d":"5,000"},{"v":5000,"d":"5,000"}]
["문화관광과","실크로드 경주 2015 시군 문화의 날 행사 참가지원","민간경상사업보조","1식","차량임차\n공연팀 지원 등",{"v":11000,"d":"11,000"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},null,{"v":14000,"d":"14,000"},{"v":14000,"d":"14,000"},0,{"v":14000,"d":"14,000"},0,{"v":14000,"d":"14,000"},{"v":12000,"d":"12,000"},{"v":12000,"d":"12,000"}]
["문화관광과","2015 경상북도 마을이야기 박람회 참가지원","민간경상사업보조","1식","홍보리플렛, 홍보전시물 제작 등\n마을문화 체험부스, 마당극 공연 등",0,{"v":1,"d":"100%"},{"v":1,"d":"100%"},null,{"v":15000,"d":"15,000"},{"v":15000,"d":"15,000"},0,{"v":15000,"d":"15,000"},0,{"v":15000,"d":"15,000"},{"v":12000,"d":"12,000"},{"v":12000,"d":"12,000"}]
["문화관광과","용문사 윤장대 다큐멘터리 제작","민간경상사업보조","1식","다큐멘터리 제작",0,{"v":1,"d":"100%"},{"v":1,"d":"100%"},null,{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},null,{"v":50000,"d":"50,000"},null,{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"}]
["소계",{"$f":"SUBTOTAL(103,B27:B27)","v":1},{"$nulls":3},{"$f":"SUBTOTAL(9,F27:F27)","v":{"v":18000,"d":"18,000"}},{"$nulls":3},{"$f":"SUBTOTAL(9,J27:J27)","v":{"v":30132,"d":"30,132"}},null,{"v":12132,"d":"12,132"},{"v":18000,"d":"18,000"},0,{"v":18000,"d":"18,000"},{"v":18000,"d":"18,000"},{"v":18000,"d":"18,000"}]
["농정과","수출농가 고품질 상품화 자재\n(반사필름) 지원","민간자본사업보조","300롤","반사필름 116,000원*270롤",{"v":18000,"d":"18,000"},{"$f":"SUM(H27:I27)","v":{"v":1,"d":"100%"}},{"v":0.6,"d":"60%"},{"v":0.4,"d":"40%"},{"v":30132,"d":"30,132"},{"v":30132,"d":"30,132"},{"v":12132,"d":"12,132"},{"v":18000,"d":"18,000"},0,{"v":18000,"d":"18,000"},{"v":18000,"d":"18,000"},{"v":18000,"d":"18,000"}]
["소계",{"$f":"SUBTOTAL(103,B29:B30)","v":2},{"$nulls":3},{"$f":"SUBTOTAL(9,F29:F30)","v":{"v":130000,"d":"130,000"}},{"$nulls":3},{"$f":"SUBTOTAL(9,J29:J30)","v":{"v":60000,"d":"60,000"}},null,{"v":30000,"d":"30,000"},{"v":30000,"d":"30,000"},0,{"v":30000,"d":"30,000"},{"v":20000,"d":"20,000"},{"$f":"SUBTOTAL(9,Q29:Q30)","v":{"v":20000,"d":"20,000"}}]
["농업기술센터","농심나눔쉼터 설치","민간자본사업보조","2개소","육각정자 10,000*2개소",{"v":100000,"d":"100,000"},{"$f":"SUM(H29:I29)","v":{"v":1,"d":"100%"}},{"v":1,"d":"100%"},null,{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},{"v":30000,"d":"30,000"},{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"},{"v":20000,"d":"20,000"},{"v":20000,"d":"20,000"}]
["농업기술센터","농촌지도자 한마음대회 지원","민간경상사업보조","1식","강사료 및 이벤트 등",{"v":30000,"d":"30,000"},{"$f":"SUM(H30:I30)","v":{"v":1,"d":"100%"}},{"v":1,"d":"100%"},null,{"v":10000,"d":"10,000"},{"v":10000,"d":"10,000"},0,{"v":10000,"d":"10,000"},0,{"v":10000,"d":"10,000"}]
["소계",{"$f":"SUBTOTAL(103,B32:B60)","v":7},{"$nulls":3},{"$f":"SUBTOTAL(9,F32:F60)","v":{"v":8000,"d":"8,000"}},{"$nulls":3},{"$f":"SUBTOTAL(9,J32:J60)","v":{"v":77000,"d":"77,000"}},null,{"v":10000,"d":"10,000"},{"v":67000,"d":"67,000"},0,{"v":67000,"d":"67,000"},{"v":50000,"d":"50,000"},{"$f":"SUBTOTAL(9,Q32:Q60)","v":{"v":50000,"d":"50,000"}}]
["문화체육사업소","예천군수배 생활체육 배구대회 개최 경비 지원","민간경상사업보조","1식","배구공, 현수막 제작, 초청장 등",{"v":5000,"d":"5,000"},{"$f":"SUM(H32:I32)","v":{"v":1,"d":"100%"}},{"v":1,"d":"100%"},null,{"v":5000,"d":"5,000"},{"v":5000,"d":"5,000"},0,{"v":5000,"d":"5,000"},0,{"v":5000,"d":"5,000"},{"v":5000,"d":"5,000"},{"v":5000,"d":"5,000"}]
["문화체육사업소","읍.면체육대회 개최경비 지원","민간경상사업보조","1식","읍면체육대회 : 9개읍면",0,{"$f":"SUM(H33:I33)","v":{"v":1,"d":"100%"}},{"v":1,"d":"100%"},null,{"v":11000,"d":"11,000"},{"v":11000,"d":"11,000"},0,{"v":11000,"d":"11,000"},0,{"v":11000,"d":"11,000"},{"v":11000,"d":"11,000"},{"v":11000,"d":"11,000"}]
["문화체육사업소","도지사기 테니스대회 개최경비 지원","민간경상사업보조","1회","리플렛제작, 현수막제작\n시합구 및 경기용품구입비 등",0,{"v":1,"d":"100%"},{"v":1,"d":"100%"},null,{"v":15000,"d":"15,000"},{"v":15000,"d":"15,000"},{"v":10000,"d":"10,000"},{"v":5000,"d":"5,000"},0,{"v":5000,"d":"5,000"},{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"}]
["문화체육사업소","예천군수배 축구대회 개최경비 지원","민간경상사업보조","1식","트로피제작, 초청장, 기타소모품 등",{"v":3000,"d":"3,000"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},null,{"v":5000,"d":"5,000"},{"v":5000,"d":"5,000"},0,{"v":5000,"d":"5,000"},0,{"v":5000,"d":"5,000"},{"v":5000,"d":"5,000"},{"v":5000,"d":"5,000"}]
["문화체육사업소","국민생활체육 전국클럽리그 테니스대회 개최경비 지원","민간경상사업보조","1회","트로피제작, 팜플렛제작, 현수막\n시합구 및 경기용품구입 등",0,{"v":1,"d":"100%"},{"v":1,"d":"100%"},null,{"v":20000,"d":"20,000"},{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"},{"v":15000,"d":"15,000"},{"v":15000,"d":"15,000"}]
["문화체육사업소","예천 태권도 시범단 출전경비","민간경상사업보조","1식","현수막제작, 연습용소모품 구입 등",0,{"v":1,"d":"100%"},{"v":1,"d":"100%"},null,{"v":20000,"d":"20,000"},{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"},{"v":10000,"d":"10,000"},{"v":10000,"d":"10,000"}]
["문화체육사업소","생활체육회 연대(사회대) 구입","민간자본사업보조","2식","연대 500*2식",0,{"v":1,"d":"100%"},{"v":1,"d":"100%"},null,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},0,{"v":1000,"d":"1,000"},0,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]

{"sheet":"Sheet3","index":1,"n_rows":0,"n_cols":0,"rows_kept":0}