{"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":17,"n_cols":19,"rows_kept":17,"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],[15,0,15,1]]}
["제6회 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:F17)","v":9},{"$nulls":3},{"$f":"SUBTOTAL(9,J8:J15)","v":0},{"$f":"SUBTOTAL(9,K7:K17)","v":{"v":232093,"d":"232,093"}},{"$f":"SUBTOTAL(9,L7:L17)","v":{"v":172780.5,"d":"172,781"}},{"v":59312.5,"d":"59,313"},{"$f":"O6+P6","v":{"v":1,"d":"100%"}},{"$f":"L6/K6","v":{"v":0.7444451146738592,"d":"74%"}},{"$f":"M6/K6","v":{"v":0.2555548853261408,"d":"26%"}},{"$f":"SUBTOTAL(9,Q7:Q17)","v":{"v":172780.5,"d":"172,781"}},{"$f":"SUBTOTAL(9,R7:R923)","v":{"v":172780.5,"d":"172,781"}},{"$f":"SUBTOTAL(9,S7:S923)","v":{"v":172780.5,"d":"172,781"}}]
["농정과 소계",{"$nulls":4},{"$f":"SUBTOTAL(103,F8:F15)","v":8},{"$nulls":3},{"$f":"SUBTOTAL(9,J8:J15)","v":0},{"$f":"SUBTOTAL(9,K8:K15)","v":{"v":170625,"d":"170,625"}},{"$f":"SUBTOTAL(9,L8:L15)","v":{"v":111312.5,"d":"111,313"}},{"v":59312.5,"d":"59,313"},{"$f":"K7/K7","v":{"v":1,"d":"100%"}},{"$f":"L7/K7","v":{"v":0.6523809523809524,"d":"65%"}},{"$f":"M7/K7","v":{"v":0.3476190476190476,"d":"35%"}},{"$f":"SUBTOTAL(9,Q8:Q15)","v":{"v":111312.5,"d":"111,313"}},{"$f":"SUBTOTAL(9,R8:R15)","v":{"v":111312.5,"d":"111,313"}},{"$f":"SUBTOTAL(9,S8:S15)","v":{"v":111312.5,"d":"111,313"}}]
["농정과",{"$nulls":4},"농어촌 어린이 영어캠프 지원","대구경북영어마을","민간경상사업보조","2,000,000뤈 * 20명",0,{"$f":"SUM(L8:M8)","v":{"v":40000,"d":"40,000"}},{"v":40000,"d":"40,000"},0,{"$f":"O8+P8","v":{"v":1,"d":"100%"}},{"$f":"L8/K8","v":{"v":1,"d":"100%"}},{"$f":"M8/K8","v":{"v":0,"d":"0%"}},{"$f":"L8","v":{"v":40000,"d":"40,000"}},{"$f":"Q8","v":{"v":40000,"d":"40,000"}},{"$f":"R8","v":{"v":40000,"d":"40,000"}}]
["농정과",{"$nulls":4},"농어촌 어린이 전화영어회화 지원","이앤오즈","민간경상사업보조","400,000원 *30명",0,{"$f":"SUM(L9:M9)","v":{"v":12000,"d":"12,000"}},{"v":12000,"d":"12,000"},0,{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":0,"d":"0%"},{"$f":"L9","v":{"v":12000,"d":"12,000"}},{"$f":"Q9","v":{"v":12000,"d":"12,000"}},{"$f":"R9","v":{"v":12000,"d":"12,000"}}]
["농정과",{"$nulls":4},"에너지절감시설 설치(보온덮개, 다겹보온커튼 등)\n[별지조서 참조]","박오복 외 2명","민간자본사업보조","43,840,000원 * 50%\n(사업별 단가적용)",0,{"v":43840,"d":"43,840"},{"v":21920,"d":"21,920"},{"v":21920,"d":"21,920"},{"$f":"O10+P10","v":{"v":1,"d":"100%"}},{"$f":"L10/K10","v":{"v":0.5,"d":"50%"}},{"$f":"M10/K10","v":{"v":0.5,"d":"50%"}},{"v":21920,"d":"21,920"},{"v":21920,"d":"21,920"},{"v":21920,"d":"21,920"}]
["농정과",{"$nulls":4},"소득작목육성 지원(비가림시설, 저온저장고 등)\n[별지조서 참조]","박윤환 외 2명","민간자본사업보조","600,000원 * 30㎡ * 50%",0,{"v":18000,"d":"18,000"},{"v":9000,"d":"9,000"},{"v":9000,"d":"9,000"},{"$f":"O11+P11","v":{"v":1,"d":"100%"}},{"$f":"L11/K11","v":{"v":0.5,"d":"50%"}},{"$f":"M11/K11","v":{"v":0.5,"d":"50%"}},{"v":9000,"d":"9,000"},{"v":9000,"d":"9,000"},{"v":9000,"d":"9,000"}]
["농정과",{"$nulls":4},"고추 비가림재배시설 지원","정용희","민간자본사업보조","20,000원 * 1,200㎡ * 50%",0,{"v":24000,"d":"24,000"},{"v":12000,"d":"12,000"},{"v":12000,"d":"12,000"},{"v":1,"d":"100%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":12000,"d":"12,000"},{"v":12000,"d":"12,000"},{"v":12000,"d":"12,000"}]
["농정과",{"$nulls":4},"민속채소•양채류생산기반확충지원(시설하우스, 관수관비시설 등)","유영진","민간자본사업보조","600,000원 * 10㎡ * 50%",0,{"v":6000,"d":"6,000"},{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"},{"v":1,"d":"100%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"}]
["농정과",{"$nulls":4},"시설원예 노후하우스 기자재 지원","한규일","민간자본사업보조","2,100원 * 850(3.3㎡) * 50%",0,{"v":1785,"d":"1,785"},892.5,892.5,{"v":1,"d":"100%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":892.5,"d":"893"},{"v":892.5,"d":"893"},{"v":892.5,"d":"893"}]
["농정과","자체","공모대상",null,null," 인삼•약용산업육성 지원(해가림시설, 안개분무기 등)","예천약초영농조합법인\n(대표 김승년)","민간자본사업보조","25,000,000원 * 50%\n(사업별 단가적용)",0,{"v":25000,"d":"25,000"},{"v":12500,"d":"12,500"},{"v":12500,"d":"12,500"},{"v":1,"d":"100%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":12500,"d":"12,500"},{"v":12500,"d":"12,500"},{"v":12500,"d":"12,500"}]
["건설교통과 소계",{"$nulls":4},{"$f":"SUBTOTAL(103,F17:F17)","v":1},{"$nulls":3},{"$f":"SUBTOTAL(9,J17:J17)","v":{"v":46117,"d":"46,117"}},{"$f":"SUBTOTAL(9,K17:K17)","v":{"v":61468,"d":"61,468"}},{"v":61468,"d":"61,468"},0,{"$f":"K16/K16","v":{"v":1,"d":"100%"}},{"$f":"L16/K16","v":{"v":1,"d":"100%"}},{"$f":"M16/K16","v":{"v":0,"d":"0%"}},{"$f":"SUBTOTAL(9,Q17:Q17)","v":{"v":61468,"d":"61,468"}},{"$f":"SUBTOTAL(9,R17:R17)","v":{"v":61468,"d":"61,468"}},{"$f":"SUBTOTAL(9,S17:S17)","v":{"v":61468,"d":"61,468"}}]
["건설교통과","보조","공모대상",null,null,"수리시설유지관리(수리계) \n운영 및 관리[별지조서 참조]","예천읍 상동길 85-1 권만수 외 75명","민간자본사업보조","양수장 등의 전기요금 및 소규모수리비",{"v":46117,"d":"46,117"},{"v":61468,"d":"61,468"},{"v":61468,"d":"61,468"},null,{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":0,"d":"0%"},{"v":61468,"d":"61,468"},{"$f":"Q17","v":{"v":61468,"d":"61,468"}},{"$f":"R17","v":{"v":61468,"d":"61,468"}}]