{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["심의안건","대상자별지내역"],"not_rendered":{"defined_names":6},"read":"whole","date_system":"1900"}

{"sheet":"심의안건","index":0,"n_rows":51,"n_cols":21,"rows_kept":51,"merged":[[0,0,0,20],[1,19,1,20],[2,0,4,0],[2,1,4,1],[2,2,2,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,4,7],[2,8,4,8],[2,9,4,9],[2,10,2,14],[2,15,2,17],[2,18,2,19],[3,2,4,2],[3,3,4,3],[3,10,4,10],[3,11,3,13],[3,14,4,14],[3,15,4,15],[3,16,4,16],[3,17,4,17],[3,18,4,18],[3,19,4,19],[3,20,4,20]]}
["2017년도 제1회 지방보조금 추경편성 심의 조서"]
[{"$nulls":19},"(단위 : 천원)"]
["부서명","사업\n분류","공모여부",null,"사유기재","보 조 사 업 명","보 조 사 업 자","과목명","사 업 내 용","2016년\n지원액","17년도 제1회 추경 신청액",{"$nulls":4},"재원비율",null,null,"검토조정액",null,"심의조정액"]
[null,null,"구분","유형",{"$nulls":6},"계","보조금",null,null,"자부담","계","보조금","자부담","1차(해당부서)","2차(예산부서)","3차(위원회)"]
[{"$nulls":11},"경정액","기정액","증감액"]
["계",{"$nulls":4},{"$f":"SUBTOTAL(103,F7:F51)&\"건\"","v":"35건"},{"$nulls":3},{"$f":"SUBTOTAL(9,J7)","v":0},{"$f":"SUBTOTAL(9,K7:K51)","v":{"v":6776736,"d":"6,776,736"}},{"$f":"SUBTOTAL(9,L7:L72)","v":{"v":5667866,"d":"5,667,866"}},{"$f":"SUBTOTAL(9,M7:M72)","v":{"v":2205500,"d":"2,205,500"}},{"$f":"SUBTOTAL(9,N7:N72)","v":{"v":3462366,"d":"3,462,366"}},{"$f":"SUBTOTAL(9,O7:O72)","v":{"v":1108870,"d":"1,108,870"}},{"$f":"Q6+R6","v":{"v":1,"d":"100%"}},{"$f":"L6/K6","v":{"v":0.8363710789382971,"d":"84%"}},{"$f":"O6/K6","v":{"v":0.16362892106170285,"d":"16%"}},{"$f":"SUBTOTAL(9,S7:S51)","v":{"v":3462366,"d":"3,462,366"}},{"$f":"SUBTOTAL(9,T7:T51)","v":{"v":3462366,"d":"3,462,366"}},{"$f":"SUBTOTAL(9,U7:U51)","v":{"v":3462366,"d":"3,462,366"}}]
["기획감사실 소계",{"$nulls":4},{"$f":"SUBTOTAL(103,F8)&\"건\"","v":"1건"},{"$nulls":3},{"$f":"SUBTOTAL(9,J8)","v":0},{"$f":"SUBTOTAL(9,K8)","v":{"v":830000,"d":"830,000"}},{"v":830000,"d":"830,000"},{"v":800000,"d":"800,000"},{"v":30000,"d":"30,000"},0,{"$f":"Q7+R7","v":{"v":1,"d":"100%"}},{"$f":"L7/K7","v":{"v":1,"d":"100%"}},{"$f":"O7/K7","v":{"v":0,"d":"0%"}},{"$f":"SUBTOTAL(9,S8)","v":{"v":30000,"d":"30,000"}},{"$f":"SUBTOTAL(9,T8)","v":{"v":30000,"d":"30,000"}},{"$f":"SUBTOTAL(9,U8)","v":{"v":30000,"d":"30,000"}}]
["기획감사싫","보조","공모제외","유형4","지방재정법 제32조의 2 제4항 제4호","제3회 예천세계활축제 개최지원","활축제추진위원회","민간경상사업보조","활축제 개최 : 830,000",null,{"$f":"L8+O8","v":{"v":830000,"d":"830,000"}},{"v":830000,"d":"830,000"},{"v":800000,"d":"800,000"},{"v":30000,"d":"30,000"},null,{"$f":"Q8+R8","v":{"v":1,"d":"100%"}},{"v":1,"d":"100%"},{"v":0,"d":"0%"},{"$f":"N8","v":{"v":30000,"d":"30,000"}},{"$f":"S8","v":{"v":30000,"d":"30,000"}},{"$f":"T8","v":{"v":30000,"d":"30,000"}}]
["총무과 소계",{"$nulls":4},{"$f":"SUBTOTAL(103,F10)&\"건\"","v":"1건"},{"$nulls":3},{"$f":"SUBTOTAL(9,J10)","v":0},{"v":20000,"d":"20,000"},{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"},0,{"$f":"Q9+R9","v":{"v":1,"d":"100%"}},{"$f":"L9/K9","v":{"v":1,"d":"100%"}},{"$f":"O9/K9","v":{"v":0,"d":"0%"}},{"$f":"SUBTOTAL(9,S10)","v":{"v":20000,"d":"20,000"}},{"$f":"SUBTOTAL(9,T10)","v":{"v":20000,"d":"20,000"}},{"v":20000,"d":"20,000"}]
["총무과","보조","공모제외","유형4","지방재정법 제32조의 2 제4항 제4호 \n(도비지원)","호명면 행복학습센터 활성화사업\n지원","호명면 행복학습센터 추진위원회","민간경상사업보조","강사료(40회) : 16,000\n현장학습 :  1,880\n재료비 등 : 2,120",null,{"$f":"L10+O10","v":{"v":20000,"d":"20,000"}},{"v":20000,"d":"20,000"},null,{"$f":"L10-M10","v":{"v":20000,"d":"20,000"}},null,{"$f":"Q10+R10","v":{"v":1,"d":"100%"}},{"$f":"L10/K10","v":{"v":1,"d":"100%"}},{"$f":"O10/K10","v":{"v":0,"d":"0%"}},{"$f":"N10","v":{"v":20000,"d":"20,000"}},{"$f":"S10","v":{"v":20000,"d":"20,000"}},{"$f":"T10","v":{"v":20000,"d":"20,000"}}]
["문화관광과 소계",{"$nulls":4},{"$f":"SUBTOTAL(103,F12:F16)&\"건\"","v":"5건"},{"$nulls":3},{"$f":"SUBTOTAL(9,J12:J16)","v":{"v":627000,"d":"627,000"}},{"v":575000,"d":"575,000"},{"v":507000,"d":"507,000"},0,{"v":507000,"d":"507,000"},{"v":68000,"d":"68,000"},{"v":1,"d":"100%"},{"$f":"L11/K11","v":{"v":0.8817391304347826,"d":"88%"}},{"$f":"O11/K11","v":{"v":0.11826086956521739,"d":"12%"}},{"$f":"SUBTOTAL(9,S12:S16)","v":{"v":507000,"d":"507,000"}},{"$f":"SUBTOTAL(9,T12:T16)","v":{"v":507000,"d":"507,000"}},{"$f":"SUBTOTAL(9,U12:U16)","v":{"v":507000,"d":"507,000"}}]
["문화관광과","자체","공모제외","유형4","지방재정법 제32조의2\n제4항 제4호","소울스테이 수련시설 리모텔링","농은수련원 대표 차광철","민간자본사업보조","객실화장실 및 천정 등 보수 : 240,000천원",{"v":100000,"d":"100,000"},{"$f":"L12+O12","v":{"v":240000,"d":"240,000"}},{"v":240000,"d":"240,000"},null,{"v":240000,"d":"240,000"},null,{"v":1,"d":"100%"},{"$f":"L12/K12","v":{"v":1,"d":"100%"}},{"$f":"O12/K12","v":{"v":0,"d":"0%"}},{"v":240000,"d":"240,000"},{"$f":"S12","v":{"v":240000,"d":"240,000"}},{"$f":"T12","v":{"v":240000,"d":"240,000"}}]
["문화관광과","자체","공모제외","유형4","지방재정법 제32조의2\n제4항제4호","국새인학예술관 환경개선\n지원","사단법인 초정서예연구원","민간자본사업보조","화장실건립공사\n50,000천원 * 1식",{"v":363000,"d":"363,000"},{"$f":"L13+O13","v":{"v":50000,"d":"50,000"}},{"v":50000,"d":"50,000"},null,{"v":50000,"d":"50,000"},null,{"v":1,"d":"100%"},{"$f":"L13/K13","v":{"v":1,"d":"100%"}},{"$f":"O13/K13","v":{"v":0,"d":"0%"}},{"v":50000,"d":"50,000"},{"$f":"S13","v":{"v":50000,"d":"50,000"}},{"$f":"T13","v":{"v":50000,"d":"50,000"}}]
["문화관광과","보조","공모제외","유형2","지방재정법 제32조의2\n제4항제2호(도비지원)","전통한옥개보수사업","도정서원 대표 정원섭","민간자본사업보조","건물개보수 및 화장실 설치 : 100,000천원",{"v":80000,"d":"80,000"},{"v":100000,"d":"100,000"},{"v":80000,"d":"80,000"},null,{"v":80000,"d":"80,000"},{"v":20000,"d":"20,000"},{"v":1,"d":"100%"},{"v":0.8,"d":"80%"},{"v":0.2,"d":"20%"},{"v":80000,"d":"80,000"},{"v":80000,"d":"80,000"},{"v":80000,"d":"80,000"}]
["문화관광과","보조","공모제외","유형2","지방재정법 제32조의2제4항제2호","호찌민-경주세계문화엑스포 공연\n참가 지원","예천청단놀음 보존회","민간경상사업보조"," 항공료(왕복) : 25,000천원\n 체재비         : 37,500천원\n 부대비         :  2,500천원",null,{"v":65000,"d":"65,000"},{"v":65000,"d":"65,000"},null,{"$f":"L15-M15","v":{"v":65000,"d":"65,000"}},null,{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":0,"d":"0%"},{"$f":"L15","v":{"v":65000,"d":"65,000"}},{"v":65000,"d":"65,000"},{"$f":"T15","v":{"v":65000,"d":"65,000"}}]
["문화관광과","자체","공모제외","유형4","·지방재정법 제32조의2\n제4항제4호\n·노후되어 미관을 저해하는 금당실마을 초가지붕을 새로 이어 초가원형을 보존함으로써 전통마을의 경관 유지","금당실 마을 초가지붕 이기 지원","금당실전통마을보존회","민간자본사업보조","금당실 마을 초가지붕 이기\n24동 * 5,000천원 * 60%",{"v":84000,"d":"84,000"},{"v":120000,"d":"120,000"},{"v":72000,"d":"72,000"},null,{"v":72000,"d":"72,000"},{"v":48000,"d":"48,000"},{"v":1,"d":"100%"},{"v":0.6,"d":"60%"},{"v":0.4,"d":"40%"},{"v":72000,"d":"72,000"},{"v":72000,"d":"72,000"},{"v":72000,"d":"72,000"}]
["환경관리과 소계",{"$nulls":4},{"$f":"SUBTOTAL(103,F18)&\"건\"","v":"1건"},{"$nulls":3},{"$f":"SUBTOTAL(9,J18)","v":{"v":21000,"d":"21,000"}},{"$f":"SUBTOTAL(9,K18)","v":{"v":42000,"d":"42,000"}},{"v":42000,"d":"42,000"},{"v":21000,"d":"21,000"},{"v":21000,"d":"21,000"},0,{"$f":"Q17+R17","v":{"v":1,"d":"100%"}},{"v":1,"d":"100%"},{"v":0,"d":"0%"},{"$f":"SUBTOTAL(9,S18)","v":{"v":21000,"d":"21,000"}},{"$f":"SUBTOTAL(9,T18)","v":{"v":21000,"d":"21,000"}},{"v":21000,"d":"21,000"}]
["환경관리과","자체","공모대상",null,null,"농촌 빈집정비 지원(일반)",null,"민간자본사업보조","농촌주변 및 주요도로 등 미관저해와 안전사고예방을 위해 농촌빈집정비 실시 ",{"v":21000,"d":"21,000"},{"$f":"L18+O18","v":{"v":42000,"d":"42,000"}},{"v":42000,"d":"42,000"},{"v":21000,"d":"21,000"},{"$f":"L18-M18","v":{"v":21000,"d":"21,000"}},null,{"$f":"Q18+R18","v":{"v":1,"d":"100%"}},{"$f":"L18/K18","v":{"v":1,"d":"100%"}},{"$f":"O18/K18","v":{"v":0,"d":"0%"}},{"$f":"N18","v":{"v":21000,"d":"21,000"}},{"$f":"S18","v":{"v":21000,"d":"21,000"}},{"$f":"T18","v":{"v":21000,"d":"21,000"}}]
["농정과 소계",{"$nulls":4},{"$f":"SUBTOTAL(103,F20:F34)&\"건\"","v":"15건"},{"$nulls":3},{"$f":"SUBTOTAL(9,J20:J34)","v":{"v":643765,"d":"643,765"}},{"v":2471672,"d":"2,471,672"},{"v":1503622,"d":"1,503,622"},{"v":417500,"d":"417,500"},{"v":1086122,"d":"1,086,122"},{"v":968050,"d":"968,050"},{"$f":"Q19+R19","v":{"v":1,"d":"100%"}},{"$f":"L19/K19","v":{"v":0.6083420453846627,"d":"61%"}},{"$f":"O19/K19","v":{"v":0.3916579546153373,"d":"39%"}},{"$f":"SUBTOTAL(9,S20:S34)","v":{"v":1086122,"d":"1,086,122"}},{"$f":"SUBTOTAL(9,T20:T34)","v":{"v":1086122,"d":"1,086,122"}},{"$f":"SUBTOTAL(9,U20:U34)","v":{"v":1086122,"d":"1,086,122"}}]
["농정과","보조","공모제외","유형2","·지방재정법 제32조의2\n제4항제2호\n·정부공보 선정","예천군 참깨들깨 생산유통 컨소시엄 사업","예천군 참깨들깨 생산유통 컨소시엄 사업단(주관조직 지보농협)","민간경상사업보조","지역단위 테크워크 구축지원 사업 1식 : 150,000,000원*80%\n(역량강화, 제품디자인 개발, 홍보마케팅 지원)",null,{"v":150000,"d":"150,000"},{"v":120000,"d":"120,000"},null,{"v":120000,"d":"120,000"},{"v":30000,"d":"30,000"},{"v":1,"d":"100%"},{"v":0.8,"d":"80%"},{"v":0.2,"d":"20%"},{"$f":"N20","v":{"v":120000,"d":"120,000"}},{"$f":"S20","v":{"v":120000,"d":"120,000"}},{"$f":"T20","v":{"v":120000,"d":"120,000"}}]
["농정과","보조","공모제외","유형4","지방재정법 제32조의2\n제4항제4호","한여농 전국 한마음대회 참가 지원","사단법인 한국여성농업인 \n예천군 연합회","민간경상사업보조","한여농 전국대회 참가 지원",{"v":5000,"d":"5,000"},{"v":7800,"d":"7,800"},{"v":7000,"d":"7,000"},{"v":5000,"d":"5,000"},{"v":2000,"d":"2,000"},800,{"v":1,"d":"100%"},{"v":0.8974358974358975,"d":"90%"},{"v":0.10256410256410256,"d":"10%"},{"$f":"N21","v":{"v":2000,"d":"2,000"}},{"$f":"S21","v":{"v":2000,"d":"2,000"}},{"$f":"T21","v":{"v":2000,"d":"2,000"}}]
["농정과","보조","공모제외","유형4","지방재정법 제32조의2\n제4항제4호","여성농업인 행복바우처","관내 여성농업인","민간경상사업보조","150,000원 * 703명  * 80%",null,{"v":84360,"d":"84,360"},{"v":84360,"d":"84,360"},null,{"$f":"L22-M22","v":{"v":84360,"d":"84,360"}},null,{"v":1,"d":"100%"},{"v":0.8,"d":"80%"},{"v":0.2,"d":"20%"},{"v":84360,"d":"84,360"},{"v":84360,"d":"84,360"},{"$f":"T22","v":{"v":84360,"d":"84,360"}}]
["농정과","보조","공모대상",null,null,"명품쌀 재배단지 지원",null,"민간자본사업보조","삼광벼 재배단지 종자대, 영농자재비, 건조료 지원",null,{"v":122012,"d":"122,012"},{"v":122012,"d":"122,012"},null,{"v":122012,"d":"122,012"},null,{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":0,"d":"0%"},{"v":122012,"d":"122,012"},{"v":122012,"d":"122,012"},{"v":122012,"d":"122,012"}]
["농정과","보조","공모대상",null,null,"벼 육묘공장(소규모)\n개보수 지원",null,"민간자본사업보조","벼 육묘장 노후시설 개보수 \n5,000천원 * 12개소 * 50%",null,{"v":60000,"d":"60,000"},{"v":30000,"d":"30,000"},null,{"v":30000,"d":"30,000"},{"v":30000,"d":"30,000"},{"v":1,"d":"100%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":30000,"d":"30,000"},{"v":30000,"d":"30,000"},{"v":30000,"d":"30,000"}]
["농정과","보조","공모제외","유형4","지방재정법 제32조의2\n제4항제4호"," 수확기 산물벼 건조료 지원","예천군농협쌀조합공동사업법인외2\n(별지참조)","민간자본사업보조","2,000원 * 400,000포 * 50%",{"v":365865,"d":"365,865"},{"v":800000,"d":"800,000"},{"v":400000,"d":"400,000"},{"v":300000,"d":"300,000"},{"v":100000,"d":"100,000"},{"v":400000,"d":"400,000"},{"v":1,"d":"100%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"}]
["농정과","보조","공모대상",null,null," 공공비축미 매입용 파렛트 지원",null,"민간자본사업보조"," 50천원 * 1,250개 * 50%",{"v":67500,"d":"67,500"},{"v":62500,"d":"62,500"},{"v":31250,"d":"31,250"},null,{"v":31250,"d":"31,250"},{"v":31250,"d":"31,250"},{"v":1,"d":"100%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":31250,"d":"31,250"},{"v":31250,"d":"31,250"},{"$f":"T26","v":{"v":31250,"d":"31,250"}}]
["농정과","보조","공모제외","유형2","지방재정법 제32조의2\n제4항제4호","용궁순대축제 추진 행사비 지원","예천용궁순대축제추진위원회","민간경상사업보조","100,000,000원 * 1식",{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"},null,{"$f":"L27-M27","v":{"v":100000,"d":"100,000"}},null,{"$f":"Q27+R27","v":{"v":1,"d":"100%"}},{"$f":"L27/K27","v":{"v":1,"d":"100%"}},{"$f":"O27/K27","v":{"v":0,"d":"0%"}},{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"}]
["농정과","보조","공모대상",null,null,"농산물 해외수출 홍보사업 지원",null,"민간경상사업보조","50,000,000원 * 1식",{"v":25000,"d":"25,000"},{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},{"v":25000,"d":"25,000"},{"v":25000,"d":"25,000"},null,{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":0,"d":"0%"},{"v":25000,"d":"25,000"},{"v":25000,"d":"25,000"},{"v":25000,"d":"25,000"}]
["농정과","보조","공모대상",null,null," 소형 이동식 저온저장고 지원",null,"민간자본사업보조","6,000,000원 * 120동 * 50%",null,{"v":720000,"d":"720,000"},{"v":360000,"d":"360,000"},null,{"$f":"L29-M29","v":{"v":360000,"d":"360,000"}},{"v":360000,"d":"360,000"},{"$f":"Q29+R29","v":{"v":1,"d":"100%"}},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":360000,"d":"360,000"},{"v":360000,"d":"360,000"},{"v":360000,"d":"360,000"}]
["농정과","보조","공모대상",null,null," 무청 건조시설 자재 지원",null,"민간자본사업보조","4,000,000원 * 10개소 * 50%",null,{"v":40000,"d":"40,000"},{"v":20000,"d":"20,000"},null,{"$f":"L30-M30","v":{"v":20000,"d":"20,000"}},{"v":20000,"d":"20,000"},{"$f":"Q30+R30","v":{"v":1,"d":"100%"}},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":20000,"d":"20,000"},{"v":20000,"d":"20,000"},{"v":20000,"d":"20,000"}]
["농정과","보조","공모대상",null,null," 생강 재배 농가 관수시설 지원",null,"민간자본사업보조","1,200,000원 * 50개 * 50%",null,{"v":60000,"d":"60,000"},{"v":30000,"d":"30,000"},null,{"v":30000,"d":"30,000"},{"v":30000,"d":"30,000"},{"v":1,"d":"100%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":30000,"d":"30,000"},{"v":30000,"d":"30,000"},{"$f":"T31","v":{"v":30000,"d":"30,000"}}]
["농정과","보조","공모대상",null,null," 양채류 재배 농가 종자대 지원",null,"민간자본사업보조","6,000원 * 5,000kg * 50%",null,{"v":30000,"d":"30,000"},{"v":15000,"d":"15,000"},null,{"v":15000,"d":"15,000"},{"v":15000,"d":"15,000"},{"v":1,"d":"100%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":15000,"d":"15,000"},{"v":15000,"d":"15,000"},{"v":15000,"d":"15,000"}]
["농정과","보조","공모대상",null,null,"작목반 유통 물류 장비(지게차) 지원",null,"민간자본사업보조","30,000,000원 * 1대 * 50%",{"v":30000,"d":"30,000"},{"v":15000,"d":"15,000"},{"v":15000,"d":"15,000"},null,{"v":15000,"d":"15,000"},null,{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":0,"d":"0%"},{"v":15000,"d":"15,000"},{"v":15000,"d":"15,000"},{"v":15000,"d":"15,000"}]
["농정과","보조","공모대상",null,null,"우수 농특산물 포장재 개선 지원",null,"민간자본사업보조","2,500원 * 68,000매 * 70%",{"v":50400,"d":"50,400"},{"v":170000,"d":"170,000"},{"v":119000,"d":"119,000"},{"v":87500,"d":"87,500"},{"$f":"L34-M34","v":{"v":31500,"d":"31,500"}},{"v":51000,"d":"51,000"},{"$f":"Q34+R34","v":{"v":1,"d":"100%"}},{"$f":"L34/K34","v":{"v":0.7,"d":"70%"}},{"$f":"O34/K34","v":{"v":0.3,"d":"30%"}},{"v":31500,"d":"31,500"},{"v":31500,"d":"31,500"},{"v":31500,"d":"31,500"}]
["산림축산과 소계",{"$nulls":4},{"$f":"SUBTOTAL(103,F36:F39)&\"건\"","v":"4건"},{"$nulls":3},{"$f":"SUBTOTAL(9,J36:J39)","v":0},{"$f":"SUBTOTAL(9,K36:K39)","v":{"v":131234,"d":"131,234"}},{"v":103414,"d":"103,414"},0,{"v":103414,"d":"103,414"},{"v":27820,"d":"27,820"},{"$f":"Q35+R35","v":{"v":1,"d":"100%"}},{"$f":"L35/K35","v":{"v":0.788012252922261,"d":"79%"}},{"$f":"O35/K35","v":{"v":0.211987747077739,"d":"21%"}},{"$f":"SUBTOTAL(9,S36:S39)","v":{"v":103414,"d":"103,414"}},{"$f":"SUBTOTAL(9,T36:T39)","v":{"v":103414,"d":"103,414"}},{"v":103414,"d":"103,414"}]
["산림축산과","보조","공모대상",null,null,"말 먹이용 조사료 지원",null,"민간자본사업보조","700,000원 * 2두 * 70%",null,{"$f":"L36+O36","v":{"v":1400,"d":"1,400"}},980,null,{"$f":"L36-M36","v":980},420,{"$f":"Q36+R36","v":{"v":1,"d":"100%"}},{"$f":"L36/K36","v":{"v":0.7,"d":"70%"}},{"$f":"O36/K36","v":{"v":0.3,"d":"30%"}},{"$f":"L36","v":980},{"$f":"S36","v":980},{"$f":"T36","v":980}]
["산림축산과","보조","공모대상",null,null,"음수처리 및 투약기 지원",null,"민간자본사업보조","8,000,000원 * 2세트 * 60%",null,{"$f":"L37+O37","v":{"v":16000,"d":"16,000"}},{"v":9600,"d":"9,600"},null,{"$f":"L37-M37","v":{"v":9600,"d":"9,600"}},{"v":6400,"d":"6,400"},{"$f":"Q37+R37","v":{"v":1,"d":"100%"}},{"v":0.6,"d":"60%"},{"v":0.4,"d":"40%"},{"$f":"L37","v":{"v":9600,"d":"9,600"}},{"$f":"S37","v":{"v":9600,"d":"9,600"}},{"$f":"T37","v":{"v":9600,"d":"9,600"}}]
["산림축산과","자체","공모대상",null,null,"축사용 농업부산물 보관창고 신축",null,"민간자본사업보조","42,000,000원 * 1식 * 50%",null,{"v":42000,"d":"42,000"},{"v":21000,"d":"21,000"},null,{"v":21000,"d":"21,000"},{"v":21000,"d":"21,000"},{"v":1,"d":"100%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":21000,"d":"21,000"},{"v":21000,"d":"21,000"},{"v":21000,"d":"21,000"}]
["산림축산과","보조","공모제외","유형4","지방재정법 제32조의2\n제4항제4호","농가소독 예찰점검 활동 지원","예천축산업협동조합","민간경상사업보조","71,834,000원 * 1식",null,{"$f":"L39+O39","v":{"v":71834,"d":"71,834"}},{"v":71834,"d":"71,834"},null,{"$f":"L39-M39","v":{"v":71834,"d":"71,834"}},null,{"$f":"Q39+R39","v":{"v":1,"d":"100%"}},{"v":1,"d":"100%"},{"v":0,"d":"0%"},{"$f":"L39","v":{"v":71834,"d":"71,834"}},{"$f":"S39","v":{"v":71834,"d":"71,834"}},{"v":71834,"d":"71,834"}]
["건설교통과 소계",{"$nulls":4},{"$f":"SUBTOTAL(103,F41)&\"건\"","v":"1건"},{"$nulls":3},{"$f":"SUBTOTAL(9,J41)","v":{"v":732553,"d":"732,553"}},{"$f":"SUBTOTAL(9,K41)","v":{"v":1171630,"d":"1,171,630"}},{"v":1171630,"d":"1,171,630"},{"v":870000,"d":"870,000"},{"v":301630,"d":"301,630"},0,{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":0,"d":"0%"},{"$f":"SUBTOTAL(9,S41)","v":{"v":301630,"d":"301,630"}},{"$f":"SUBTOTAL(9,T41)","v":{"v":301630,"d":"301,630"}},{"v":301630,"d":"301,630"}]
["건설교통과","보조","공모제외","유형4","지방재정법 제32조의2\n제4항제4호\n여객자동차 운수사업법 제50조,경상북도 여객자동차운수사업 재정지원 조례","농어촌버스 비수익노선 결손보전","예천여객","운수업계보조금","농어촌버스 업계 비수익노선 운영에 따른 적자 결손보전",{"v":732553,"d":"732,553"},{"$f":"L41+O41","v":{"v":1171630,"d":"1,171,630"}},{"v":1171630,"d":"1,171,630"},{"v":870000,"d":"870,000"},{"$f":"L41-M41","v":{"v":301630,"d":"301,630"}},null,{"v":1,"d":"100%"},{"$f":"L41/K41","v":{"v":1,"d":"100%"}},{"$f":"O41/K41","v":{"v":0,"d":"0%"}},{"$f":"N41","v":{"v":301630,"d":"301,630"}},{"$f":"S41","v":{"v":301630,"d":"301,630"}},{"$f":"T41","v":{"v":301630,"d":"301,630"}}]
["보건소 소계",{"$nulls":4},{"$f":"SUBTOTAL(103,F43)&\"건\"","v":"1건"},{"$nulls":4},{"$f":"SUBTOTAL(9,K43)","v":{"v":16200,"d":"16,200"}},{"$f":"SUBTOTAL(9,L43)","v":{"v":16200,"d":"16,200"}},0,{"v":16200,"d":"16,200"},0,{"v":1,"d":"100%"},{"$f":"L42/K42","v":{"v":1,"d":"100%"}},{"v":0,"d":"0%"},{"$f":"SUBTOTAL(9,S43:S43)","v":{"v":16200,"d":"16,200"}},{"$f":"SUBTOTAL(9,T43:T43)","v":{"v":16200,"d":"16,200"}},{"$f":"SUBTOTAL(9,U43:U43)","v":{"v":16200,"d":"16,200"}}]
["보건소","보조","공모제외","유형4","지방재정법 제32조의2\n제4항제4호","금연문화 확산을 위한 건강걷기 \n대회 지원","예천군체육회","민간경상사업보조","금연분위기 조성을 위한 건강걷기대회 \n - 홍보물품구입 : 10,800\n - 참여자 간식 : 5,400\n",null,{"v":16200,"d":"16,200"},{"v":16200,"d":"16,200"},null,{"$f":"L43-M43","v":{"v":16200,"d":"16,200"}},null,{"v":1,"d":"100%"},{"$f":"L43/K43","v":{"v":1,"d":"100%"}},{"v":0,"d":"0%"},{"$f":"N43","v":{"v":16200,"d":"16,200"}},{"$f":"S43","v":{"v":16200,"d":"16,200"}},{"$f":"T43","v":{"v":16200,"d":"16,200"}}]
["농업기술센터 소계",{"$nulls":4},{"$f":"SUBTOTAL(103,F45:F46)&\"건\"","v":"2건"},{"$nulls":3},{"$f":"SUBTOTAL(9,J45:J46)","v":{"v":100000,"d":"100,000"}},{"v":294000,"d":"294,000"},{"v":249000,"d":"249,000"},{"v":72000,"d":"72,000"},{"v":177000,"d":"177,000"},{"v":45000,"d":"45,000"},{"v":1,"d":"100%"},{"$f":"L44/K44","v":{"v":0.8469387755102041,"d":"85%"}},{"$f":"O44/K44","v":{"v":0.15306122448979592,"d":"15%"}},{"$f":"SUBTOTAL(9,S45:S46)","v":{"v":177000,"d":"177,000"}},{"$f":"SUBTOTAL(9,T45:T46)","v":{"v":177000,"d":"177,000"}},{"$f":"SUBTOTAL(9,U45:U46)","v":{"v":177000,"d":"177,000"}}]
["농업기술센터","보조","공모제외","유형2","지방재정법 제32조의2\n제4항제2호(정부공모)\n ","농가맛집육성","정인화\n(용궁면 읍부1길 57-1)","민간자본사업보조","농가맛집신축 80,000천원\n주방시설및 기자재 설치 70,000천원",null,{"$f":"L45+O45","v":{"v":150000,"d":"150,000"}},{"v":105000,"d":"105,000"},null,{"$f":"L45-M45","v":{"v":105000,"d":"105,000"}},{"v":45000,"d":"45,000"},{"v":1,"d":"100%"},{"$f":"L45/K45","v":{"v":0.7,"d":"70%"}},{"$f":"O45/K45","v":{"v":0.3,"d":"30%"}},{"$f":"L45","v":{"v":105000,"d":"105,000"}},{"$f":"S45","v":{"v":105000,"d":"105,000"}},{"$f":"T45","v":{"v":105000,"d":"105,000"}}]
["농업기술센터","보조","공모대상",null,null,"농심나눔쉼터조성",null,"민간자본사업보조","마을단위 쉼터(육각정자) 설치\n12,000천원 * 12개소",{"v":100000,"d":"100,000"},{"$f":"L46+O46","v":{"v":144000,"d":"144,000"}},{"v":144000,"d":"144,000"},{"v":72000,"d":"72,000"},{"$f":"L46-M46","v":{"v":72000,"d":"72,000"}},null,{"$f":"Q46+R46","v":{"v":1,"d":"100%"}},{"v":1,"d":"100%"},{"v":0,"d":"0%"},{"$f":"N46","v":{"v":72000,"d":"72,000"}},{"$f":"S46","v":{"v":72000,"d":"72,000"}},{"$f":"T46","v":{"v":72000,"d":"72,000"}}]
["문화체육사업소 소계",{"$nulls":4},{"$f":"SUBTOTAL(103,F48:F51)&\"건\"","v":"4건"},{"$nulls":3},{"$f":"SUBTOTAL(9,J48:J51)","v":{"v":30000,"d":"30,000"}},{"$f":"SUBTOTAL(9,K48:K51)","v":{"v":1225000,"d":"1,225,000"}},{"v":1225000,"d":"1,225,000"},{"v":25000,"d":"25,000"},{"v":1200000,"d":"1,200,000"},0,{"$f":"Q47+R47","v":{"v":1,"d":"100%"}},{"v":1,"d":"100%"},{"v":0,"d":"0%"},{"$f":"SUBTOTAL(9,S48:S51)","v":{"v":1200000,"d":"1,200,000"}},{"$f":"SUBTOTAL(9,T48:T51)","v":{"v":1200000,"d":"1,200,000"}},{"v":1200000,"d":"1,200,000"}]
["문화체육사업소","자체","공모제외","유형4","·지방재정법 제32조의2\n제4항제4호\n·예천 양궁의 특수성을 고려 경북양궁협회에서 수행하지 아니하고는 해당목적의 달성이 어려워 공모 제외","해외스포츠 마케팅 추진(양궁)","경상북도양궁협회","민간경상사업보조","우수선수 전지훈련 : 20,000\n해외 전지훈련팀 유치 : 20,000",null,{"$f":"L48+O48","v":{"v":40000,"d":"40,000"}},{"v":40000,"d":"40,000"},{"v":20000,"d":"20,000"},{"$f":"L48-M48","v":{"v":20000,"d":"20,000"}},null,{"$f":"Q48+R48","v":{"v":1,"d":"100%"}},{"$f":"L48/K48","v":{"v":1,"d":"100%"}},{"$f":"O48/K48","v":{"v":0,"d":"0%"}},{"$f":"N48","v":{"v":20000,"d":"20,000"}},{"$f":"S48","v":{"v":20000,"d":"20,000"}},{"$f":"T48","v":{"v":20000,"d":"20,000"}}]
["문화체육사업소","자체","공모제외","유형4","·지방재정법 제32조의2\n제4항제4호\n·야구의 특수성을 고려하여 예천군야구협회에서 수행하지 아니하고는 해당목적 달성이 어려움","생활체육 사회인 야구리그전 개최지원","예천군야구협회","민간행사사업보조","행사물품구입 : 4,000\n리그대회비 : 8,000\n트로피 및 장비대여 : 2,000\n홍보물제작 : 1,000",{"v":5000,"d":"5,000"},{"$f":"L49+O49","v":{"v":15000,"d":"15,000"}},{"v":15000,"d":"15,000"},{"v":5000,"d":"5,000"},{"$f":"L49-M49","v":{"v":10000,"d":"10,000"}},null,{"$f":"Q49+R49","v":{"v":1,"d":"100%"}},{"v":1,"d":"100%"},{"v":0,"d":"0%"},{"$f":"N49","v":{"v":10000,"d":"10,000"}},{"$f":"S49","v":{"v":10000,"d":"10,000"}},{"$f":"T49","v":{"v":10000,"d":"10,000"}}]
["문화체육사업소","보조","공모제외","유형2","지방재정법 제32조의2\n제4항제2호","유천초등학교 개방형 체육관 건립","예천교육청","교육기관에대한보조","체육관건립 1식",null,{"v":1100000,"d":"1,100,000"},{"v":1100000,"d":"1,100,000"},null,{"v":1100000,"d":"1,100,000"},null,{"$f":"Q50+R50","v":{"v":1,"d":"100%"}},{"$f":"L50/K50","v":{"v":1,"d":"100%"}},{"$f":"O50/K50","v":{"v":0,"d":"0%"}},{"$f":"N50","v":{"v":1100000,"d":"1,100,000"}},{"$f":"S50","v":{"v":1100000,"d":"1,100,000"}},{"v":1100000,"d":"1,100,000"}]
["문화체육사업소","자체","공모제외","유형4","제4항제4호","예천군수배 전국 궁도대회 개최지원","예천군궁도협회","민간경상사업보조","시상금,심판수당 : 39,000\n홍보비,홍보책 인쇄비,사무용품 등 : 25,000\n기타 : 6,000",{"v":25000,"d":"25,000"},{"v":70000,"d":"70,000"},{"v":70000,"d":"70,000"},null,{"v":70000,"d":"70,000"},null,{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":0,"d":"0%"},{"v":70000,"d":"70,000"},{"$f":"S51","v":{"v":70000,"d":"70,000"}},{"v":70000,"d":"70,000"}]

{"sheet":"대상자별지내역","index":1,"n_rows":8,"n_cols":13,"rows_kept":8,"merged":[[0,0,0,12],[1,11,1,12],[2,0,3,0],[2,1,3,1],[2,2,2,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[2,9,3,9],[2,10,3,10],[2,11,3,11],[2,12,3,12]]}
["2017년도 제1회 지방보조금 추경편성 심의 대상자내역 별지 조서"]
[{"$nulls":11},"(단위 : 천원)"]
["부서명","보 조 사 업 명","보 조 사 업 자",null,"과목명","사 업 내 용","2016년\n지원액","계","보조금","자부담","1차(해당부서)","2차(예산부서)","3차(위원회)"]
[null,null,"주소","성명"]
[" 소계",{"$f":"SUBTOTAL(103,B6:B8)","v":3},{"$nulls":4},{"$f":"SUBTOTAL(9,G6:G8)","v":{"v":354865,"d":"354,865"}},{"v":800000,"d":"800,000"},{"v":400000,"d":"400,000"},{"v":400000,"d":"400,000"},{"v":400000,"d":"400,000"},{"v":400000,"d":"400,000"},{"v":400000,"d":"400,000"}]
["농정과"," 수확기 산물벼 건조료 지원","예천읍 양궁로 130","예천군농협쌀조합\n공동사업법인(김광수)","민간자본사업보조","2,000원 * 300,000포 * 50%",{"v":269498,"d":"269,498"},{"$f":"I6+J6","v":{"v":600000,"d":"600,000"}},{"v":300000,"d":"300,000"},{"v":300000,"d":"300,000"},{"v":300000,"d":"300,000"},{"$f":"K6","v":{"v":300000,"d":"300,000"}},{"$f":"L6","v":{"v":300000,"d":"300,000"}}]
["농정과"," 수확기 산물벼 건조료 지원","지보면 지보로 180","지보농업협동조합\n(이인진)","민간자본사업보조","2,000원 * 40,000포 * 50%",{"v":31893,"d":"31,893"},{"$f":"I7+J7","v":{"v":80000,"d":"80,000"}},{"v":40000,"d":"40,000"},{"v":40000,"d":"40,000"},{"v":40000,"d":"40,000"},{"$f":"K7","v":{"v":40000,"d":"40,000"}},{"$f":"L7","v":{"v":40000,"d":"40,000"}}]
["농정과"," 수확기 산물벼 건조료 지원","풍양면 삼강로 521","풍양미곡종합처리장\n(김준동)","민간자본사업보조","2,000원 * 60,000포 * 50%",{"v":53474,"d":"53,474"},{"v":120000,"d":"120,000"},{"v":60000,"d":"60,000"},{"v":60000,"d":"60,000"},{"v":60000,"d":"60,000"},{"v":60000,"d":"60,000"},{"v":60000,"d":"60,000"}]