{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["전체조서"],"not_rendered":{"defined_names":3},"read":"whole","date_system":"1900"}

{"sheet":"전체조서","index":0,"n_rows":25,"n_cols":19,"rows_kept":25,"merged":[[0,0,0,18],[1,17,1,18],[2,10,2,12],[2,16,2,17],[3,0,4,0],[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],[3,12,4,12],[3,13,3,15],[3,16,4,16],[3,17,4,17],[3,18,4,18],[6,0,6,1],[21,0,21,1],[23,0,23,1]]}
["제5회 예천군 보조금심의위원회 대상자선정 심의 조서"]
[{"$nulls":17},"(단위 : 천원)"]
[{"$nulls":10},"16년 신청액",{"$nulls":5},"검토조정액",null,"심의조정액"]
["부서명","사업\n분류","공모여부",null,"사유기재","보 조 사 업 명","보 조 사 업 자","과목명","사 업 내 용","2015년\n지원액","계","보조금","자부담","재원비율",null,null,"1차(해당부서)","2차(예산부서)","3차(위원회)"]
[{"$nulls":13},"계","보조금","자부담"]
["계",{"$nulls":4},{"$f":"SUBTOTAL(103,F7:F25)","v":16},{"$nulls":3},{"$f":"SUBTOTAL(9,J7:J920)","v":0},{"$f":"SUBTOTAL(9,K7:K920)","v":{"v":538997,"d":"538,997"}},{"$f":"SUBTOTAL(9,L7:L920)","v":{"v":306954,"d":"306,954"}},{"$f":"SUBTOTAL(9,M7:M920)","v":{"v":232043,"d":"232,043"}},{"$f":"O6+P6","v":{"v":1,"d":"100%"}},{"$f":"L6/K6","v":{"v":0.5694911103401318,"d":"57%"}},{"$f":"M6/K6","v":{"v":0.4305088896598682,"d":"43%"}},{"$f":"SUBTOTAL(9,Q7:Q920)","v":{"v":306954,"d":"306,954"}},{"$f":"SUBTOTAL(9,R7:R25)","v":{"v":306954,"d":"306,954"}},{"$f":"SUBTOTAL(9,S7:S920)","v":{"v":306954,"d":"306,954"}}]
["농정과 소계",{"$nulls":4},{"$f":"SUBTOTAL(103,F8:F21)","v":14},{"$nulls":3},{"$f":"SUBTOTAL(9,J9:J19)","v":0},{"$f":"SUBTOTAL(9,K8:K21)","v":{"v":493674,"d":"493,674"}},{"$f":"SUBTOTAL(9,L8:L21)","v":{"v":263977,"d":"263,977"}},{"$f":"SUBTOTAL(9,M8:M21)","v":{"v":229697,"d":"229,697"}},{"$f":"K7/K7","v":{"v":1,"d":"100%"}},{"$f":"L7/K7","v":{"v":0.5347192681810263,"d":"53%"}},{"$f":"M7/K7","v":{"v":0.46528073181897367,"d":"47%"}},{"$f":"SUBTOTAL(9,Q8:Q21)","v":{"v":263977,"d":"263,977"}},{"$f":"SUBTOTAL(9,R8:R21)","v":{"v":263977,"d":"263,977"}},{"$f":"SUBTOTAL(9,S8:S21)","v":{"v":263977,"d":"263,977"}}]
["농정과",{"$nulls":4},"중소형 농기계 지원\n[별지조서 참조]","예천읍 김춘길 외 12","민간자본사업보조","2,000,000원*13대*50%",null,{"$f":"L8+M8","v":{"v":26000,"d":"26,000"}},{"v":13000,"d":"13,000"},{"v":13000,"d":"13,000"},{"$f":"O8+P8","v":{"v":1,"d":"100%"}},{"$f":"L8/K8","v":{"v":0.5,"d":"50%"}},{"$f":"M8/K8","v":{"v":0.5,"d":"50%"}},{"$f":"L8","v":{"v":13000,"d":"13,000"}},{"$f":"Q8","v":{"v":13000,"d":"13,000"}},{"$f":"R8","v":{"v":13000,"d":"13,000"}}]
["농정과","보조","공모대상",null,null,"우수 농특산물 포장재 지원사업[별지조서 참조]","용궁면 윤종대 외 4","민간자본사업보조","44,000,000원*70%",null,{"$f":"L9+M9","v":{"v":44000,"d":"44,000"}},{"v":30800,"d":"30,800"},{"v":13200,"d":"13,200"},{"$f":"O9+P9","v":{"v":1,"d":"100%"}},{"$f":"L9/K9","v":{"v":0.7,"d":"70%"}},{"$f":"M9/K9","v":{"v":0.3,"d":"30%"}},{"$f":"L9","v":{"v":30800,"d":"30,800"}},{"$f":"Q9","v":{"v":30800,"d":"30,800"}},{"$f":"R9","v":{"v":30800,"d":"30,800"}}]
["농정과",{"$nulls":4},"소득작목육성지원(비가림시설, 저온저장고 등)[별지조서 참조]","예천읍 전재홍 외 14","민간자본사업보조","117,700,000원 * 50%\n(사업별단가적용)",null,{"$f":"L10+M10","v":{"v":117700,"d":"117,700"}},{"v":58850,"d":"58,850"},{"v":58850,"d":"58,850"},{"$f":"O10+P10","v":{"v":1,"d":"100%"}},{"$f":"L10/K10","v":{"v":0.5,"d":"50%"}},{"$f":"M10/K10","v":{"v":0.5,"d":"50%"}},{"$f":"L10","v":{"v":58850,"d":"58,850"}},{"v":58850,"d":"58,850"},{"v":58850,"d":"58,850"}]
["농정과",{"$nulls":4},"민속채소양채류생산기반확충(시설하우스, 관수관비시설 등)[별지조서 참조]","보문면 김화식 외 22","민간자본사업보조","138,000,000원 * 50%\n(사업별단가적용)",null,{"v":138000,"d":"138,000"},{"v":69000,"d":"69,000"},{"v":69000,"d":"69,000"},{"v":1,"d":"100%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":69000,"d":"69,000"},{"v":69000,"d":"69,000"},{"v":69000,"d":"69,000"}]
["농정과",{"$nulls":4},"원예작물 비가림 시설 지원[별지조서 참조]","예천읍 권세운 외 2","민간자본사업보조","2,300,000원 * 3동 * 50%",null,{"v":6900,"d":"6,900"},{"v":3450,"d":"3,450"},{"v":3450,"d":"3,450"},{"v":1,"d":"100%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":3450,"d":"3,450"},{"v":3450,"d":"3,450"},{"v":3450,"d":"3,450"}]
["농정과",{"$nulls":4},"일손절감형 농기자재 지원[별지조서 참조]","용궁면 권혁수 외 1","민간자본사업보조","2,300,000원 * 2동 * 50%",null,{"v":4600,"d":"4,600"},{"v":2300,"d":"2,300"},{"v":2300,"d":"2,300"},{"v":1,"d":"100%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":2300,"d":"2,300"},{"v":2300,"d":"2,300"},{"v":2300,"d":"2,300"}]
["농정과",{"$nulls":4},"시설원예 노후하우스 기자재 지원[별지조서 참조]","유천면 이정석 외 2","민간자본사업보조","7,444,000원 * 50%\n(사업별단가적용)",null,{"v":7444,"d":"7,444"},{"v":3722,"d":"3,722"},{"v":3722,"d":"3,722"},{"v":1,"d":"100%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":3722,"d":"3,722"},{"v":3722,"d":"3,722"},{"v":3722,"d":"3,722"}]
["농정과",{"$nulls":4},"농산물 선별기 지원","유천면 화지2길 50 윤희운","민간자본사업보조","6,000,000원 * 1대 * 50%",null,{"v":6000,"d":"6,000"},{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"},{"v":1,"d":"100%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"}]
["농정과",{"$nulls":4},"고추 비가림재배시설 지원","용문면 금당실길 163-5 고기분","민간자본사업보조","20,000원 * 1,000㎡ * 50%",null,{"v":20000,"d":"20,000"},{"v":10000,"d":"10,000"},{"v":10000,"d":"10,000"},{"v":1,"d":"100%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":10000,"d":"10,000"},{"v":10000,"d":"10,000"},{"v":10000,"d":"10,000"}]
["농정과",{"$nulls":4},"에너지절감시설 설치(보온덮개, 다겹보온커튼 등)","지보면 오송길 34-14 권재규","민간자본사업보조","13,000원 * 2,310㎡ * 50%",null,{"v":30030,"d":"30,030"},{"v":15015,"d":"15,015"},{"v":15015,"d":"15,015"},{"v":1,"d":"100%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":15015,"d":"15,015"},{"v":15015,"d":"15,015"},{"v":15015,"d":"15,015"}]
["농정과",{"$nulls":4},"과수전용방제기(ss기)","은풍면 율곡1길 161 김택성","민간자본사업보조","20,000,000원 * 1대 * 25%",null,{"v":20000,"d":"20,000"},{"v":5000,"d":"5,000"},{"v":15000,"d":"15,000"},{"v":1,"d":"100%"},{"v":0.25,"d":"25%"},{"v":0.75,"d":"75%"},{"$f":"L18","v":{"v":5000,"d":"5,000"}},{"v":5000,"d":"5,000"},{"v":5000,"d":"5,000"}]
["농정과",{"$nulls":4},"다목적 농가형 저온저장고 설치","은풍면 은풍로 293-9 김수길","민간자본사업보조","606,060원 * 33㎡ * 50%",null,{"$f":"L19+M19","v":{"v":20000,"d":"20,000"}},{"v":10000,"d":"10,000"},{"v":10000,"d":"10,000"},{"$f":"O19+P19","v":{"v":1,"d":"100%"}},{"$f":"L19/K19","v":{"v":0.5,"d":"50%"}},{"$f":"M19/K19","v":{"v":0.5,"d":"50%"}},{"$f":"L19","v":{"v":10000,"d":"10,000"}},{"v":10000,"d":"10,000"},{"v":10000,"d":"10,000"}]
["농정과","보조","공모대상",null,null,"귀농인 영농기반 지원\n[별지조서 참조]","용문면 금당실길 104 남용환 외 8명","민간자본사업보조","5,000,000원 * 9농가 * 80%",null,{"$f":"L20+M20","v":{"v":48000,"d":"48,000"}},{"v":35840,"d":"35,840"},{"v":12160,"d":"12,160"},{"$f":"O20+P20","v":{"v":1,"d":"100%"}},{"v":0.8,"d":"80%"},{"v":0.2,"d":"20%"},{"$f":"L20","v":{"v":35840,"d":"35,840"}},{"v":35840,"d":"35,840"},{"v":35840,"d":"35,840"}]
["농정과",{"$nulls":4},"귀농인 빈집수리비 지원(국도비)","효자면 상사곡길 47 최병진","민간자본사업보조","5,000,000원 * 1농가 * 80%",null,{"$f":"L21+M21","v":{"v":5000,"d":"5,000"}},{"v":4000,"d":"4,000"},{"v":1000,"d":"1,000"},{"$f":"O21+P21","v":{"v":1,"d":"100%"}},{"$f":"L21/K21","v":{"v":0.8,"d":"80%"}},{"$f":"M21/K21","v":{"v":0.2,"d":"20%"}},{"$f":"L21","v":{"v":4000,"d":"4,000"}},{"v":4000,"d":"4,000"},{"v":4000,"d":"4,000"}]
["환경관리과 소계",{"$nulls":4},{"$f":"SUBTOTAL(103,F23:F23)","v":1},{"$nulls":3},{"$f":"SUBTOTAL(9,J24:J33)","v":0},{"$f":"SUBTOTAL(9,K23)","v":{"v":5323,"d":"5,323"}},{"$f":"SUBTOTAL(9,L23)","v":{"v":2977,"d":"2,977"}},{"v":2346,"d":"2,346"},{"$f":"K22/K22","v":{"v":1,"d":"100%"}},{"$f":"L22/K22","v":{"v":0.5592710877324817,"d":"56%"}},{"$f":"M22/K22","v":{"v":0.4407289122675183,"d":"44%"}},{"$f":"SUBTOTAL(9,Q23)","v":{"v":2977,"d":"2,977"}},{"$f":"SUBTOTAL(9,R23)","v":{"v":2977,"d":"2,977"}},{"$f":"SUBTOTAL(9,S23)","v":{"v":2977,"d":"2,977"}}]
["환경관리과",{"$nulls":4},"야생동물 피해예방시설 지원사업[별지조서참조]","남창한 외 1명","민간자본사업 보조","야생동물 피해예방시설 설치 :  5,323",null,{"v":5323,"d":"5,323"},{"v":2977,"d":"2,977"},{"v":2346,"d":"2,346"},{"$f":"SUM(O23:P23)","v":{"v":1,"d":"100%"}},{"$f":"L23/K23","v":{"v":0.5592710877324817,"d":"56%"}},{"$f":"M23/K23","v":{"v":0.4407289122675183,"d":"44%"}},{"$f":"L23","v":{"v":2977,"d":"2,977"}},{"$f":"Q23","v":{"v":2977,"d":"2,977"}},{"$f":"R23","v":{"v":2977,"d":"2,977"}}]
["농업기술센터 소계",{"$nulls":4},{"$f":"SUBTOTAL(103,F25:F25)","v":1},{"$nulls":3},{"$f":"SUBTOTAL(9,J26:J35)","v":0},{"$f":"SUBTOTAL(9,K25:K37)","v":{"v":40000,"d":"40,000"}},{"$f":"SUBTOTAL(9,L25:L37)","v":{"v":40000,"d":"40,000"}},{"$f":"SUBTOTAL(9,M25:M37)","v":0},{"$f":"K24/K24","v":{"v":1,"d":"100%"}},{"$f":"L24/K24","v":{"v":1,"d":"100%"}},{"$f":"M24/K24","v":{"v":0,"d":"0%"}},{"$f":"SUBTOTAL(9,Q25)","v":{"v":40000,"d":"40,000"}},{"$f":"SUBTOTAL(9,R25)","v":{"v":40000,"d":"40,000"}},{"$f":"SUBTOTAL(9,S25)","v":{"v":40000,"d":"40,000"}}]
["농업기술센터","국내육성 우수꿀벌계통증식보급","공모대상",null,null,"국내육성 우수꿀벌계통증식보급","예천군양봉협회\n(대표 엄승일)","민간자본사업보조","40,000,000원 * 1개소",null,{"v":40000,"d":"40,000"},{"v":40000,"d":"40,000"},0,{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":0,"d":"0%"},{"v":40000,"d":"40,000"},{"$f":"Q25","v":{"v":40000,"d":"40,000"}},{"$f":"R25","v":{"v":40000,"d":"40,000"}}]