{"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":36,"n_cols":21,"rows_kept":36,"merged":[[0,0,0,20],[1,19,1,20],[2,10,2,14],[2,18,2,19],[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],[3,11,3,13],[3,14,4,14],[3,15,3,17],[3,18,4,18],[3,19,4,19],[3,20,4,20],[6,0,6,1],[7,0,7,1],[9,0,9,1],[15,0,15,1],[21,0,21,1],[24,0,24,1],[30,0,30,1],[33,0,33,1]]}
["제4회 예천군 보조금심의위원회 대상자선정 심의 조서"]
[{"$nulls":19},"(단위 : 천원)"]
[{"$nulls":10},"16년 신청액",{"$nulls":7},"검토조정액",null,"심의조정액"]
["부서명","사업\n분류","공모여부",null,"사유기재","보 조 사 업 명","보 조 사 업 자","과목명","사 업 내 용","2015년\n지원액","계","보조금",null,null,"자부담","재원비율",null,null,"1차(해당부서)","2차(예산부서)","3차(위원회)"]
[{"$nulls":11},"경정액","기정액","증감액",null,"계","보조금","자부담"]
[]
["계",{"$nulls":4},{"$f":"SUBTOTAL(103,F8:F36)","v":22},{"$nulls":3},{"$f":"SUBTOTAL(9,J10:J36)","v":{"v":760152,"d":"760,152"}},{"v":1306845,"d":"1,306,845"},{"v":800201,"d":"800,201"},{"v":606042,"d":"606,042"},{"v":361701,"d":"361,701"},{"v":339102,"d":"339,102"},{"v":1,"d":"100%"},{"v":0.4329515487857677,"d":"43%"},{"v":0.5670484512142323,"d":"57%"},{"$f":"SUBTOTAL(9,S10:S36)","v":{"v":707743,"d":"707,743"}},{"$f":"SUBTOTAL(9,T10:T36)","v":{"v":707743,"d":"707,743"}},{"$f":"SUBTOTAL(9,U10:U36)","v":{"v":707743,"d":"707,743"}}]
["기획감사실 소계",{"$nulls":4},{"$f":"SUBTOTAL(103,F9)","v":1},{"$nulls":3},{"$f":"SUBTOTAL(9,J9)","v":{"v":57000,"d":"57,000"}},{"$f":"SUBTOTAL(9,K9)","v":{"v":53000,"d":"53,000"}},{"v":53000,"d":"53,000"},0,{"v":53000,"d":"53,000"},{"$f":"SUBTOTAL(9,O9)","v":0},{"v":1,"d":"100%"},{"v":0.4329515487857677,"d":"43%"},{"v":0.5670484512142323,"d":"57%"},{"$f":"SUBTOTAL(9,S9)","v":{"v":53000,"d":"53,000"}},{"$f":"SUBTOTAL(9,T9)","v":{"v":53000,"d":"53,000"}},{"v":53000,"d":"53,000"}]
["기획감사실","자체","공모대상",null,null,"지역정체성 확립사업 지원","예천문화원","민간경상사업보조","책자발간 등 : 23,000 * 1식\n간담회,토론회 등 : 30,000 * 1식",{"v":57000,"d":"57,000"},{"v":53000,"d":"53,000"},{"v":53000,"d":"53,000"},null,{"v":53000,"d":"53,000"},null,{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":0,"d":"0%"},{"v":53000,"d":"53,000"},{"v":53000,"d":"53,000"},{"$f":"T9","v":{"v":53000,"d":"53,000"}}]
["주민복지과 소계",{"$nulls":4},{"$f":"SUBTOTAL(103,F11:F15)","v":5},{"$nulls":3},{"$f":"SUBTOTAL(9,J11:J15)","v":{"v":380015,"d":"380,015"}},{"$f":"SUBTOTAL(9,K11:K15)","v":{"v":322299,"d":"322,299"}},{"v":274740,"d":"274,740"},{"v":243100,"d":"243,100"},{"v":74740,"d":"74,740"},{"v":4459,"d":"4,459"},{"v":1,"d":"100%"},{"v":0.4329515487857677,"d":"43%"},{"v":0.5670484512142323,"d":"57%"},{"$f":"SUBTOTAL(9,S11:S15)","v":{"v":117840,"d":"117,840"}},{"$f":"SUBTOTAL(9,T11:T15)","v":{"v":117840,"d":"117,840"}},{"$f":"SUBTOTAL(9,U11:U15)","v":{"v":117840,"d":"117,840"}}]
["주민복지과","자체","공모대상",null,null,"경로당 보수","노인회","민간자본사업보조","경로당 보수 : 10,000 * 6개소",{"v":360000,"d":"360,000"},{"v":260000,"d":"260,000"},{"v":260000,"d":"260,000"},{"v":200000,"d":"200,000"},{"v":60000,"d":"60,000"},null,{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":0,"d":"0%"},{"v":60000,"d":"60,000"},{"$f":"S11","v":{"v":60000,"d":"60,000"}},{"$f":"T11","v":{"v":60000,"d":"60,000"}}]
["주민복지과","보조","공모대상",null,null,"경로당 안전관리 CCTV\n설치","노인회","민간자본사업보조","CCTV설치 : 335 * 44개소",0,{"v":14740,"d":"14,740"},{"v":14740,"d":"14,740"},null,{"v":14740,"d":"14,740"},null,{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":0,"d":"0%"},{"v":14740,"d":"14,740"},{"$f":"S12","v":{"v":14740,"d":"14,740"}},{"$f":"T12","v":{"v":14740,"d":"14,740"}}]
["주민복지과","예천재가노인지원서비스센터","석면철거사업","사회복지사업보조","석면철거 : 35,572 * 1식","석면철거사업","예천재가노인지원서비스센터","사회복지사업보조","석면철거 : 35,572 * 1식",0,{"v":35572,"d":"35,572"},null,{"v":35572,"d":"35,572"},null,null,{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":0,"d":"0%"},{"v":35572,"d":"35,572"},{"v":35572,"d":"35,572"},{"v":35572,"d":"35,572"}]
["주민복지과",{"$nulls":4},"어린이집 환경개선비 지원","도담어린이집 외 8개소\n(별지내역 참조)","사회복지사업보조","냉난방기 구입 외 8개사업",{"v":17015,"d":"17,015"},{"v":8587,"d":"8,587"},null,{"v":4128,"d":"4,128"},null,{"v":4459,"d":"4,459"},{"v":1,"d":"100%"},{"v":0.4807266798649121,"d":"48%"},{"v":0.519273320135088,"d":"52%"},{"v":4128,"d":"4,128"},{"v":4128,"d":"4,128"},{"v":4128,"d":"4,128"}]
["주민복지과",{"$nulls":4},"2016년 읍면 할매할배의 날 행사","호명면 생활개선회","민간경상사업보조","행사 1식 : 3,400",{"v":3000,"d":"3,000"},{"v":3400,"d":"3,400"},null,{"v":3400,"d":"3,400"},null,null,{"v":1,"d":"100%"},null,null,{"v":3400,"d":"3,400"},{"v":3400,"d":"3,400"},{"v":3400,"d":"3,400"}]
["문화관광과 소계",{"$nulls":4},{"$f":"SUBTOTAL(103,F17:F21)","v":5},{"$nulls":3},{"$f":"SUBTOTAL(9,J17:J21)","v":{"v":92000,"d":"92,000"}},{"$f":"SUBTOTAL(9,K17:K21)","v":{"v":110000,"d":"110,000"}},0,{"v":104000,"d":"104,000"},0,{"v":6000,"d":"6,000"},{"v":1,"d":"100%"},{"v":0.4329515487857677,"d":"43%"},{"v":0.5670484512142323,"d":"57%"},{"$f":"SUBTOTAL(9,S17:S21)","v":{"v":104000,"d":"104,000"}},{"$f":"SUBTOTAL(9,T17:T21)","v":{"v":104000,"d":"104,000"}},{"$f":"SUBTOTAL(9,U17:U21)","v":{"v":104000,"d":"104,000"}}]
["문화관광과",{"$nulls":4},"제24회 예천아리랑제 지원","민예총예천지부","민간경상사업보조","공연팀(14팀) 출연료 : 5,000\n홍보, 인쇄비 : 2,400\n무대설치비 : 3,000\n백일장 심사, 시상 : 2,500\n버스운송비(2대) : 1,000\n간식 및 문구 : 1,100",{"v":10000,"d":"10,000"},{"v":15000,"d":"15,000"},null,{"v":10000,"d":"10,000"},null,{"v":5000,"d":"5,000"},{"v":1,"d":"100%"},{"v":0.667,"d":"67%"},{"v":0.333,"d":"33%"},{"v":10000,"d":"10,000"},{"$f":"S17","v":{"v":10000,"d":"10,000"}},{"$f":"T17","v":{"v":10000,"d":"10,000"}}]
["문화관광과",{"$nulls":4},"한내 책자 발간 지원","민예총예천지부(한내글모임)","민간경상사업보조","출판비(500권) : 2,500\n출판기념 행사비 : 500",{"v":2000,"d":"2,000"},{"v":3000,"d":"3,000"},null,{"v":2000,"d":"2,000"},null,{"v":1000,"d":"1,000"},{"v":1,"d":"100%"},{"v":0.667,"d":"67%"},{"v":0.333,"d":"33%"},{"v":2000,"d":"2,000"},{"$f":"S18","v":{"v":2000,"d":"2,000"}},{"$f":"T18","v":{"v":2000,"d":"2,000"}}]
["문화관광과",{"$nulls":4},"2016 예천아리랑 창극공연 지원","예천문화원","민간경상사업보조","출연배우(46명) 인건비 : 12,000\n대본 및 각본료 : 2,000\n세트제작 및 도구대여 : 3,500\n의상대여 및 분장 : 3,000\n음향, 조명, 특수효과 : 3,500\n공연 연습(30일) : 2,000\n작곡, 녹음비 : 2,000\n연출, 무대감독 등 인건비 : 2,000",{"v":30000,"d":"30,000"},{"v":30000,"d":"30,000"},null,{"v":30000,"d":"30,000"},null,null,{"v":1,"d":"100%"},{"v":1,"d":"100%"},null,{"v":30000,"d":"30,000"},{"v":30000,"d":"30,000"},{"v":30000,"d":"30,000"}]
["문화관광과",{"$nulls":4},"낙동강7경문화한마당 지원","경북매일신문","민간경상사업보조","방송국 카메라(3대), 장비 : 2,000\n구조물 : 1,500\n사회, 연출, 스텝 : 3,500\n출연진(가수 9, 무용단) : 42,000\n현수막 등 : 1,000",{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},null,{"v":50000,"d":"50,000"},null,null,{"v":1,"d":"100%"},{"v":1,"d":"100%"},null,{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"},{"v":50000,"d":"50,000"}]
["문화관광과",{"$nulls":4},"2016 경상북도마을이야기 박람회 참가","사곡리 국사골마을 대표 최태기","민간경상사업보조","부스제작, 운영 9,700,000원\n리플렛 제작 1,300,000원\n마당극 공연 1,000,000원",null,{"v":12000,"d":"12,000"},null,{"v":12000,"d":"12,000"},null,0,{"$f":"SUM(Q21:R21)","v":{"v":1,"d":"100%"}},{"v":1,"d":"100%"},{"v":0,"d":"0%"},{"v":12000,"d":"12,000"},{"v":12000,"d":"12,000"},{"v":12000,"d":"12,000"}]
["환경관리과 소계",{"$nulls":4},{"$f":"SUBTOTAL(103,F23:F24)","v":2},"11명",null,null,{"$f":"SUBTOTAL(9,J23:J24)","v":{"v":98277,"d":"98,277"}},{"$f":"SUBTOTAL(9,K23:K24)","v":{"v":36895,"d":"36,895"}},0,{"v":20442,"d":"20,442"},0,{"v":16453,"d":"16,453"},{"v":1,"d":"100%"},{"v":0.6946999706919535,"d":"69%"},{"v":0.30530002930804645,"d":"31%"},{"$f":"SUBTOTAL(9,S23:S24)","v":{"v":20442,"d":"20,442"}},{"$f":"SUBTOTAL(9,T23:T24)","v":{"v":20442,"d":"20,442"}},{"$f":"SUBTOTAL(9,U23:U24)","v":{"v":20442,"d":"20,442"}}]
["환경관리과",{"$nulls":4},"야생동물 피해예방시설 지원사업","황기훈 외 15명\n(별지내역 참조)","민간자본사업 보조","야생동물 피해예방시설 설치 :  53,767",{"v":71982,"d":"71,982"},{"v":36295,"d":"36,295"},null,{"v":19842,"d":"19,842"},null,{"v":16453,"d":"16,453"},{"$nulls":3},{"v":19842,"d":"19,842"},{"$f":"S23","v":{"v":19842,"d":"19,842"}},{"$f":"T23","v":{"v":19842,"d":"19,842"}}]
["환경관리과",{"$nulls":4},"농촌 빈집정비 지원(일반)","예천읍 통명리 김종년","민간자본사업 보조","빈집정비(1가구) :  600",{"v":26295,"d":"26,295"},600,null,600,{"$nulls":5},600,{"$f":"S24","v":600},{"$f":"T24","v":600}]
["농정과 소계",{"$nulls":4},{"$f":"SUBTOTAL(103,F26:F30)","v":5},{"$nulls":3},{"$f":"SUBTOTAL(9,J26:J30)","v":{"v":9860,"d":"9,860"}},{"$f":"SUBTOTAL(9,K26:K30)","v":{"v":426105,"d":"426,105"}},{"v":178500,"d":"178,500"},{"v":178500,"d":"178,500"},0,{"v":247605,"d":"247,605"},{"v":1,"d":"100%"},{"v":0.4329515487857677,"d":"43%"},{"v":0.5670484512142323,"d":"57%"},{"$f":"SUBTOTAL(9,S26:S30)","v":{"v":178500,"d":"178,500"}},{"$f":"SUBTOTAL(9,T26:T30)","v":{"v":178500,"d":"178,500"}},{"$f":"SUBTOTAL(9,U26:U30)","v":{"v":178500,"d":"178,500"}}]
["농정과","보조","공모대상",null,null,"친환경퇴비생산시설 현대화사업","㈜케이티지오 농업회사법인 예천지점","민간자본사업보조","75,000원*7,938ha*50%",null,{"v":300000,"d":"300,000"},{"v":120000,"d":"120,000"},{"v":120000,"d":"120,000"},0,{"v":180000,"d":"180,000"},{"v":1,"d":"100%"},{"v":0.4,"d":"40%"},{"v":0.6,"d":"60%"},{"v":120000,"d":"120,000"},{"$f":"S26","v":{"v":120000,"d":"120,000"}},{"$f":"T26","v":{"v":120000,"d":"120,000"}}]
["농정과","자체","공모대상",null,null,"친환경 쌀 포장재 지원","예천군친환경농업인연합회(대표 최종봉)","민간자본사업보조","1,000원*10,000매*2종*50%",{"v":9860,"d":"9,860"},{"v":20000,"d":"20,000"},{"v":10000,"d":"10,000"},{"v":10000,"d":"10,000"},0,{"v":10000,"d":"10,000"},{"v":1,"d":"100%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":10000,"d":"10,000"},{"$f":"S27","v":{"v":10000,"d":"10,000"}},{"$f":"T27","v":{"v":10000,"d":"10,000"}}]
["농정과","보조","공모대상",null,null,"중소형 농기계 지원","김현학 외 18명\n(별지내역 참조)","민간자본사업보조","2,000,000원*19대*50%",null,{"v":38000,"d":"38,000"},{"v":19000,"d":"19,000"},{"v":19000,"d":"19,000"},0,{"v":19000,"d":"19,000"},{"v":1,"d":"100%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":19000,"d":"19,000"},{"v":19000,"d":"19,000"},{"v":19000,"d":"19,000"}]
["농정과","보조","공모대상",null,null,"가공용사과 수매 지원","대구경북능금농협 예천\n경제사업장(대표 정해윤)","민간자본사업보조","10,000원*4,500box*30%",null,{"v":45000,"d":"45,000"},{"v":13500,"d":"13,500"},{"v":13500,"d":"13,500"},0,{"v":31500,"d":"31,500"},{"v":1,"d":"100%"},{"v":0.3,"d":"30%"},{"v":0.7,"d":"70%"},{"v":13500,"d":"13,500"},{"v":13500,"d":"13,500"},{"v":13500,"d":"13,500"}]
["농정과","자체","공모대상",null,null,"귀농인 빈집수리비 지원","김일석 외 3명\n(별지내역 참조)","민간자본사업보조","5,000,000원 * 2농가 * 80%",null,{"v":23105,"d":"23,105"},{"v":16000,"d":"16,000"},{"v":16000,"d":"16,000"},0,{"v":7105,"d":"7,105"},{"v":1,"d":"100%"},{"v":0.6924908028565245,"d":"69%"},{"v":0.30750919714347547,"d":"31%"},{"v":16000,"d":"16,000"},{"v":16000,"d":"16,000"},{"v":16000,"d":"16,000"}]
["산림축산과 소계",{"$nulls":4},{"$f":"SUBTOTAL(103,F32:F33)","v":2},"11명",null,null,{"$f":"SUBTOTAL(9,J32:J33)","v":0},{"$f":"SUBTOTAL(9,K32:K33)","v":{"v":211546,"d":"211,546"}},{"v":146961,"d":"146,961"},0,{"v":146961,"d":"146,961"},{"v":64585,"d":"64,585"},{"v":1,"d":"100%"},{"v":0.6946999706919535,"d":"69%"},{"v":0.30530002930804645,"d":"31%"},{"$f":"SUBTOTAL(9,S32:S33)","v":{"v":146961,"d":"146,961"}},{"$f":"SUBTOTAL(9,T32:T33)","v":{"v":146961,"d":"146,961"}},{"$f":"SUBTOTAL(9,U32:U33)","v":{"v":146961,"d":"146,961"}}]
["산림축산과","보조","공모대상",null,null,"액비저장조 지원","곽신혁 외 7명\n(별지내역 참조)","민간자본사업보조","205,936,000원 * 1식 * 70%",null,{"v":205936,"d":"205,936"},{"v":144156,"d":"144,156"},null,{"v":144156,"d":"144,156"},{"v":61780,"d":"61,780"},{"v":1,"d":"100%"},{"v":0.7000038847020433,"d":"70%"},{"v":0.29999611529795667,"d":"30%"},{"v":144156,"d":"144,156"},{"v":144156,"d":"144,156"},{"$f":"T32","v":{"v":144156,"d":"144,156"}}]
["산림축산과","보조","공모대상",null,null,"신품종벌보급용 \n벌통지원사업(187군)","신정균 외 3명\n(별지내역 참조)","민간자본사업보조","30,000원 * 187군 * 50%",null,{"v":5610,"d":"5,610"},{"v":2805,"d":"2,805"},null,{"v":2805,"d":"2,805"},{"v":2805,"d":"2,805"},{"v":1,"d":"100%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":2805,"d":"2,805"},{"v":2805,"d":"2,805"},{"$f":"T33","v":{"v":2805,"d":"2,805"}}]
["농업기술센터 소계",{"$nulls":4},{"$f":"SUBTOTAL(103,F35:F36)","v":2},{"$nulls":3},{"$f":"SUBTOTAL(9,J35:J36)","v":{"v":180000,"d":"180,000"}},{"$f":"SUBTOTAL(9,K35:K36)","v":{"v":200000,"d":"200,000"}},{"v":200000,"d":"200,000"},{"v":60000,"d":"60,000"},{"v":140000,"d":"140,000"},0,{"v":1,"d":"100%"},{"v":0.4329515487857677,"d":"43%"},{"v":0.5670484512142323,"d":"57%"},{"$f":"SUBTOTAL(9,S35:S36)","v":{"v":140000,"d":"140,000"}},{"$f":"SUBTOTAL(9,T35:T36)","v":{"v":140000,"d":"140,000"}},{"$f":"SUBTOTAL(9,U35:U36)","v":{"v":140000,"d":"140,000"}}]
["농업기술센터","자체","공모대상",null,null,"농심나눔쉼터 조성","감천 대맥외 3개소\n(별지내역 참조)","민간자본사업보조","농심나눔쉼터 설치 4개소",{"v":80000,"d":"80,000"},{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"},{"v":60000,"d":"60,000"},{"v":40000,"d":"40,000"},null,{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":0,"d":"0%"},{"v":40000,"d":"40,000"},{"$f":"S35","v":{"v":40000,"d":"40,000"}},{"$f":"T35","v":{"v":40000,"d":"40,000"}}]
["농업기술센터","자체","공모대상",null,null,"들녘별 쌀경영체 연계 보리·밀 재배단지 조성시범","좋은 농부들 영농조합법인㈜ - 대표 조재춘","민간자본사업보조","저온저장고(2동) : 70,000천원                                   엿기름가공시설(1동) : 30,000천원",{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"},{"v":100000,"d":"100,000"},0,{"v":100000,"d":"100,000"},null,{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":0,"d":"0%"},{"v":100000,"d":"100,000"},{"$f":"S36","v":{"v":100000,"d":"100,000"}},{"$f":"T36","v":{"v":100000,"d":"100,000"}}]