{"text_format":"3","workbook":"xls","n_sheets":9,"sheets":["경북미래형사과원조성","저품위사과수매지원","과실생산유통지원 사업관리비","과수분야 저온피해경감제 지원","농가형저온저장고","과수생력화장비","과실생산비절감 및 품질제고","대체과수품목육성지원","화훼직거래활성화 지원"],"not_rendered":{"external_links":1,"defined_names":8,"comments":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"경북미래형사과원조성","index":0,"n_rows":20,"n_cols":12,"rows_kept":20,"merged":[[0,0,0,11],[1,9,1,11],[3,0,4,0],[3,1,3,2],[3,3,4,3],[3,4,3,6],[3,7,3,10],[3,11,4,11],[6,0,17,0],[19,0,19,11]],"flags":["formulas_cached_only"]}
["2025년도 과수분야 도비지원사업 수요조사 결과"]
["□ 사업명 : 경북 미래형 사과원 조성(기반조성)",{"$nulls":7},"다축형 묘목구입, 배수,관비시설 등","0.5ha 이상, 평지 사과원\n다축형 사과원 조성 유리한 농가\n지원한도 120백만원/ha"]
[{"$nulls":11},"(단위:천원)"]
["시군명","신청자",null,"대표\n품종","사업신청(재배면적)",null,null,"사  업  비",{"$nulls":3},"비고"]
[null,"성명","거주지",null,"계\n(ha)","기존과원\n(㎡)","신규조성\n(㎡)","계\n(100%)","도비\n(18%)","시군비\n(42%)","자부담\n(40%)"]
["총계",{"$nulls":3},{"v":0.7,"d":"0.70"},{"v":1000,"d":"1,000"},{"v":6000,"d":"6,000"},{"v":84000,"d":"84,000"},{"v":15120,"d":"15,120"},{"v":35280,"d":"35,280"},{"v":33600,"d":"33,600"}]
[null,"홍길동","ㅇㅇ시 ㅇㅇ면 ㅇㅇ리","부사",{"v":0.2,"d":"0.20"},{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},{"v":24000,"d":"24,000"},{"v":4320,"d":"4,320"},{"v":10080,"d":"10,080"},{"v":9600,"d":"9,600"}]
[null,"박길동","ㅇㅇ시 ㅇㅇ면 ㅇㅇ리",null,{"v":0.5,"d":"0.50"},0,{"v":5000,"d":"5,000"},{"v":60000,"d":"60,000"},{"v":10800,"d":"10,800"},{"v":25200,"d":"25,200"},{"v":24000,"d":"24,000"}]
{"$rows_empty":11}
["* 노란색 셀만 입력\n* 지원한도 : 120,000천원/ha\n* 반드시 시군(읍면동)에서 전체 검토 후, 적정 농가 및 사업기준에 적합하도록 기재"]

{"sheet":"저품위사과수매지원","index":1,"n_rows":23,"n_cols":11,"rows_kept":23,"merged":[[0,0,0,10],[2,8,2,10],[3,0,4,0],[3,1,3,3],[3,4,4,4],[3,5,4,5],[3,6,3,9],[3,10,4,10]],"flags":["formulas_cached_only"]}
["2025년도 과수분야 도비지원사업 수요조사 결과"]
["□ 사업명 : 저품위 사과 시장격리 수매지원",{"$nulls":8},"수매단가 10,000원/ha"]
[{"$nulls":8},"(단위 : 천원)"]
["농가명","수매 희망물량(kg)",null,null,"상자\n(20kg 기준)","수매\n단가\n(상자당)","사업비",{"$nulls":3},"비고"]
[null,"계","2024년산","2025년산",null,null,"계","도비(15%)","시군비(35%)","수매기관(50%)"]
["홍길동",{"v":1500,"d":"1,500"},{"v":1000,"d":"1,000"},500,75,10,750,{"v":112.5,"d":"113"},{"v":262.5,"d":"263"},375]
{"$rows_empty":16}
["* 노란색 셀만 입력"]

{"sheet":"과실생산유통지원 사업관리비","index":2,"n_rows":18,"n_cols":9,"rows_kept":18,"merged":[[0,0,0,8],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,3,8],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[6,0,15,0],[17,0,18,8]],"flags":["formulas_cached_only"]}
["2025년도 과수분야 도비지원사업 수요조사 결과"]
["□ 사업명 : 과실생산유통지원 사업관리비 지원"]
[{"$nulls":8},"(단위:천원)"]
["시군명","참여조직명","참여농가수\n('24년 기준)","채용인원\n(명)","채용기간\n(개월)","사 업 비"]
[{"$nulls":5},"계","도비\n(20%)","시군비\n(60%)","자부담\n(20%)"]
[]
[null,"소계",0,2,8,{"v":16800,"d":"16,800"},{"v":3360,"d":"3,360"},{"v":10080,"d":"10,080"},{"v":3360,"d":"3,360"}]
[null,"ㅇㅇ농협",null,1,3,{"v":6300,"d":"6,300"},{"v":1260,"d":"1,260"},{"v":3780,"d":"3,780"},{"v":1260,"d":"1,260"}]
[null,"ㅇㅇ법인",null,1,5,{"v":10500,"d":"10,500"},{"v":2100,"d":"2,100"},{"v":6300,"d":"6,300"},{"v":2100,"d":"2,100"}]
[{"$nulls":5},0,0,0,0]
[{"$nulls":5},0,0,0,0]
[{"$nulls":5},0,0,0,0]
[{"$nulls":5},0,0,0,0]
[{"$nulls":5},0,0,0,0]
[{"$nulls":5},0,0,0,0]
[{"$nulls":5},0,0,0,0]
[]
["* 노란색 셀만 입력\n* 2025년 적용 최저임금 고시(고용노동부) 금액을 반영하여 예산 편성 예정(이번 수요조사는 2,100천원/월 기준)"]

{"sheet":"과수분야 저온피해경감제 지원","index":3,"n_rows":24,"n_cols":11,"rows_kept":24,"merged":[[0,0,0,10],[3,0,4,0],[3,1,3,2],[3,3,4,3],[3,4,3,5],[3,6,3,9],[3,10,4,10],[23,0,23,10]],"flags":["formulas_cached_only"]}
["2025년도 과수분야 도비지원사업 수요조사 결과"]
["□ 사업명 : 과수분야 저온피해경감제 지원(신규)",{"$nulls":7},"330,000원/1ha, 지급기준 변동 가능 "]
[{"$nulls":10},"(단위:천원)"]
["시군명","신청자",null,"재배작목","사업신청(재배면적)",null,"사  업  비",{"$nulls":3},"비고"]
[null,"성명","거주지",null,"(ha)기준","(㎡)기준","계\n(100%)","도비\n(15%)","시군비\n(35%)","자부담\n(50%)"]
["총계",{"$nulls":3},{"v":0,"d":"0.00"},0,0,0,0,0]
[null,"홍길동","ㅇㅇ시 ㅇㅇ면 ㅇㅇ리","사과",{"v":1,"d":"1.00"},{"v":10000,"d":"10,000"},180,27,{"v":62.99999999999999,"d":"63"},90]
[null,"김길동","ㅇㅇ시 ㅇㅇ면 ㅇㅇ리",null,{"v":0.5,"d":"0.50"},{"v":5000,"d":"5,000"},90,{"v":13.5,"d":"14"},{"v":31.499999999999996,"d":"32"},45]
[null,"박길동","ㅇㅇ시 ㅇㅇ면 ㅇㅇ리",null,0.33,{"v":3300,"d":"3,300"},{"v":59.400000000000006,"d":"59"},{"v":8.91,"d":"9"},{"v":20.79,"d":"21"},{"v":29.700000000000003,"d":"30"}]
{"$rows_empty":14}
["* 노란색 셀만 입력\n* 지원기준 : 330천원/ha\n  - 산출기초(1ha기준) : 55,000원/병×3병×2회\n* 반드시 시군(읍면동)에서 전체 검토 후, 적정 농가 및 사업기준에 적합하도록 기재\n* 본 사업은 '25년도 본예산 확보 여부에 따라 추진결정 예정 "]

{"sheet":"농가형저온저장고","index":4,"n_rows":21,"n_cols":12,"rows_kept":21,"merged":[[0,0,0,11],[1,9,1,10],[3,0,4,0],[3,1,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,6],[3,7,3,10],[3,11,4,11],[6,0,18,0],[20,0,20,11]],"flags":["formulas_cached_only"]}
["2025년도 과수분야 도비지원사업 수요조사 결과"]
["□ 사업명 : 농가형 저온저장고 설치사업",{"$nulls":8},"2,800천원/3.3㎡ (개보수는 50%)"]
[{"$nulls":11},"(단위:천원)"]
["시군명","신청자",null,"주요작목","재배면적\n(㎡)","사업신청",null,"사  업  비",{"$nulls":3},"비고"]
[null,"성명","거주지",null,null,"사업량","단위","계\n(100%)","도비\n(15%)","시군비\n(35%)","자부담\n(50%)"]
["총계",{"$nulls":4},{"v":6.6,"d":"7"},"㎡",{"v":4200,"d":"4,200"},630,{"v":1469.9999999999998,"d":"1,470"},{"v":2100,"d":"2,100"}]
[null,"홍길동","ㅇㅇ시 ㅇㅇ면 ㅇㅇ리","사과",{"v":3500,"d":"3,500"},3.3,"㎡",{"v":2800,"d":"2,800"},420,{"v":979.9999999999999,"d":"980"},{"v":1400,"d":"1,400"},"신규"]
[null,"김길동","ㅇㅇ시 ㅇㅇ면 ㅇㅇ리","포도",{"v":3450,"d":"3,450"},3.3,"㎡",{"v":1400,"d":"1,400"},210,{"v":489.99999999999994,"d":"490"},700,"개보수"]
{"$rows_empty":12}
["* 노란색 셀만 입력\n* 지원한도 : (신규설치) 2,800천원/3.3㎡  (개보수) 1,400천원/3.3㎡\n* 반드시 시군(읍면동)에서 전체 검토 후, 적정 농가 및 사업기준에 적합하도록 기재"]

{"sheet":"과수생력화장비","index":5,"n_rows":24,"n_cols":16,"rows_kept":24,"merged":[[0,0,0,11],[3,0,4,0],[3,1,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,6],[3,7,3,10],[3,11,4,11],[5,0,10,0],[23,0,23,11]],"flags":["formulas_cached_only"]}
["2025년도 과수분야 도비지원사업 수요조사 결과"]
["□ 사업명 : 과수생력화장비 지원사업"]
[{"$nulls":11},"(단위:천원)"]
["시군명","신청자",null,"주요작목","재배면적\n(㎡)","사업신청",null,"사  업  비",{"$nulls":3},"비고"]
[null,"성명","거주지",null,null,"장비명","사업량\n(대)","계\n(100%)","도비","시군비","자부담"]
[null,"홍길동","법전면 ㅇㅇ리 23","사과",{"v":3000,"d":"3,000"},"동력제초기",1,{"v":9000,"d":"9,000"},{"v":1350,"d":"1,350"},{"v":3150,"d":"3,150"},{"v":4500,"d":"4,500"},null,null,"동력제초기",{"v":9000,"d":"9,000"},"도비 15%, 시군비 35%, 자부담 50%"]
[{"$nulls":5},"농용고소작업차",1,{"v":9000,"d":"9,000"},{"v":1350,"d":"1,350"},{"v":3150,"d":"3,150"},{"v":4500,"d":"4,500"},null,null,"승용ss기",{"v":20000,"d":"20,000"},"도비 15%, 시군비 35%, 자부담 50%"]
[{"$nulls":5},"주행형동력분무기",1,{"v":6000,"d":"6,000"},900,{"v":2100,"d":"2,100"},{"v":3000,"d":"3,000"}]
[{"$nulls":5},"보행SS기",1,{"v":6000,"d":"6,000"},900,{"v":2100,"d":"2,100"},{"v":3000,"d":"3,000"}]
[{"$nulls":5},"승용SS기",1,{"v":20000,"d":"20,000"},{"v":3000,"d":"3,000"},{"v":7000,"d":"7,000"},{"v":10000,"d":"10,000"}]
[{"$nulls":5},"전동무인방제기",1,{"v":20000,"d":"20,000"},{"v":3000,"d":"3,000"},{"v":7000,"d":"7,000"},{"v":10000,"d":"10,000"}]
{"$rows_empty":12}
["* 노란색 셀만 입력\n* 반드시 시군(읍면동)에서 전체 검토 후, 적정 농가 및 사업기준에 적합하도록 기재"]

{"sheet":"과실생산비절감 및 품질제고","index":6,"n_rows":25,"n_cols":17,"rows_kept":25,"merged":[[0,0,0,12],[3,0,4,0],[3,1,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,7],[3,8,3,11],[3,12,4,12],[6,0,10,0],[24,0,24,12]],"flags":["formulas_cached_only"]}
["2025년도 과수분야 도비지원사업 수요조사 결과"]
["□ 사업명 : 과실생산비절감 및 품질제고 지원사업"]
[{"$nulls":12},"(단위:천원)"]
["시군명","신청자",null,"주요작목","재배면적\n(㎡)","사업신청",null,null,"사  업  비",{"$nulls":3},"비고"]
[null,"성명","거주지",null,null,"품목명","사업량","단위","계\n(100%)","도비\n(15%)","시군비\n(35%)","자부담\n(50%)"]
["총계",{"$nulls":7},{"v":47430,"d":"47,430"},{"v":6867,"d":"6,867"},{"v":16023,"d":"16,023"},{"v":24540,"d":"24,540"},null,null,"품목명","지원단가(천원)","단위"]
[null,"홍길동","법전면 ㅇㅇ리 23","사과",{"v":3000,"d":"3,000"},"친환경사과적화제",1,"ha",280,42,98,140,null,null,"친환경사과적화제",280,"ha"]
[{"$nulls":5},"과실장기저장제",{"v":1000,"d":"1,000"},"㎡",{"v":34650,"d":"34,650"},{"v":4950,"d":"4,950"},{"v":11550,"d":"11,550"},{"v":18150,"d":"18,150"},null,null,"신선도유지기",{"v":2500,"d":"2,500"},"대"]
[{"$nulls":5},"비파괴당도측정기",1,"대",{"v":3000,"d":"3,000"},450,{"v":1050,"d":"1,050"},{"v":1500,"d":"1,500"}]
[{"$nulls":5},"농업용수처리기",1,"대",{"v":7000,"d":"7,000"},{"v":1050,"d":"1,050"},{"v":2450,"d":"2,450"},{"v":3500,"d":"3,500"}]
[{"$nulls":5},"신선도유지기",1,"대",{"v":2500,"d":"2,500"},375,875,{"v":1250,"d":"1,250"}]
{"$rows_empty":13}
["* 노란색 셀만 입력\n* 반드시 시군(읍면동)에서 전체 검토 후, 적정 농가 및 사업기준에 적합하도록 기재"]

{"sheet":"대체과수품목육성지원","index":7,"n_rows":17,"n_cols":13,"rows_kept":17,"merged":[[0,0,0,12],[1,10,1,12],[3,0,4,0],[3,1,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,7],[3,8,3,11],[3,12,4,12],[6,0,14,0],[16,0,16,12]],"flags":["formulas_cached_only"]}
["2025년도 과수분야 도비지원사업 수요조사 결과"]
["□ 사업명 : 대체과수 품목육성 지원",{"$nulls":9},"실 단가 기준(FTA기금과수고품질생산시설현대화사업 세부사업단가 준용)\n내재해형 한도 15만원/㎡ (개보수는 50%)"]
[{"$nulls":12},"(단위:천원)"]
["시군명","신청자",null,"주요작목","재배면적\n(㎡)","사업신청",null,null,"사  업  비",{"$nulls":3},"비고"]
[null,"성명","거주지",null,null,"세부사업명","단가\n(천원)","사업량\n(㎡)","계\n(100%)","도비\n(15%)","시군비\n(35%)","자부담\n(50%)"]
["총계",{"$nulls":6},0,0,0,0,0]
[null,"홍길동","ㅇㅇ시 ㅇㅇ면 ㅇㅇ리","체리",null,"비가림시설",null,null,0,0,0,0]
[null,"김길동","ㅇㅇ시 ㅇㅇ면 ㅇㅇ리","백향과",null,"지주시설",null,null,0,0,0,0]
[null,"박길동","ㅇㅇ시 ㅇㅇ면 ㅇㅇ리","한라봉",null,"관수관비시설",null,null,0,0,0,0]
{"$rows_empty":7}
["* 노란색 셀만 입력\n* 반드시 시군(읍면동)에서 전체 검토 후, 적정 농가 및 사업기준에 적합하도록 기재\n* 사업단가는 FTA기금과수고품질생산시설현대화사업 세부사업단가 준용 또는 객관적 단가 제시"]

{"sheet":"화훼직거래활성화 지원","index":8,"n_rows":14,"n_cols":14,"rows_kept":14,"hidden":true,"merged":[[0,0,0,13],[3,0,4,0],[3,1,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,8],[3,9,3,12],[3,13,4,13],[6,0,10,0],[12,0,12,13]],"flags":["formulas_cached_only"]}
["2024년도 과수화훼분야 도비지원사업 수요조사 결과 보고"]
["□ 사업명 : 화훼직거래활성화 지원"]
[{"$nulls":13},"(단위:천원)"]
["시군명","신청자",null,"주요작목","재배면적\n(㎡)","사업신청",{"$nulls":3},"사  업  비",{"$nulls":3},"비고"]
[null,"성명","거주지",null,null,"세부사업","단가\n(천원)","사업량","단위","계\n(100%)","도비\n(15%)","시군비\n(35%)","자부담\n(50%)"]
["총계",{"$nulls":6},0,"개소",0,0,0,0]
[null,"홍길동","ㅇㅇ시 ㅇㅇ면 ㅇㅇ리",null,null,"운송비(택배비)",null,null,"건",0,0,0,0]
[null,"김길동","ㅇㅇ시 ㅇㅇ면 ㅇㅇ리",null,null,"택배상자(인쇄용)",null,null,"개",0,0,0,0]
[null,"박길동","ㅇㅇ시 ㅇㅇ면 ㅇㅇ리",null,null,"홍보물(리플릿)",null,null,"매",0,0,0,0]
[{"$nulls":9},0,0,0,0]
[]
[]
["* 반드시 시군(읍면동)에서 전체 검토 후, 적정 농가 및 사업기준에 적합하도록 기재\n* 직거래(개인간 또는 직판장, 꽃집 등) 용도가 아닌 화훼공판장 등 출하 목적의 경우 지원 불가\n* 지원한도 : 5백만원/개소당"]
["* 노란색 셀만 입력"]