{"text_format":"2","workbook":"xls","n_sheets":2,"sheets":["--------","최종사업계획서, 수행상황보고서"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":3,"comments":14,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"--------","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"최종사업계획서, 수행상황보고서","index":1,"n_rows":27,"n_cols":26,"rows_kept":27,"cut":false,"hidden":false,"merged":[[1,0,1,25],[4,24,5,24],[4,25,5,25],[4,1,5,1],[4,5,5,5],[191,0,191,2],[4,0,5,0],[4,2,5,2],[4,6,5,6],[151,0,151,2],[4,8,5,8],[4,7,5,7],[4,3,5,3],[4,4,5,4],[4,10,4,12],[4,22,5,22],[4,23,5,23],[4,19,5,19],[4,14,4,18],[4,9,5,9],[4,20,5,20],[4,21,5,21]],"flags":["formulas_cached_only"]}
["【별지 제15호 서식】"]
["2024년도 주민지원사업(일반지원) 최종사업계획서 및 수행상황보고서"]
["[작성방법]"]
["※ 구역은 I지역, II지역, III지역, IV지역 중 해당 지역을 기재"]
["시도","시군","읍면동","리통","마을","구역","사업종류","추진주체","사업명","사업\n건수",null,null,null,"배정액","집행 금액",{"$nulls":4},"이월","집행잔액\n(불용)","집행률\n(C/A)","추진상황 (공정율, 문제점 등)","준공(예정)일","이월액","불용액"]
[{"$nulls":10}," '24년 당초","증감","최종(A)","기금(B)","계","기금(C)","국고","지방비","기타"]
["대전광역시","대덕구",{"$nulls":6},"소계",30,600757000,0,600757000,600757000,545324220,545324220,0,0,0,0,55432780,90.7728449273167,null,null,0,0]
["대전광역시","대덕구","공통",null,null," I지역","복지증진","관리청","마을공동농기계 보험가입",1,6000000,null,6000000,6000000,5399740,5399740,{"$nulls":4},600260,89.99566666666666,"완료","2024. 12. (가입완료)"]
["대전광역시","대덕구","공통",null,null," I지역","직접지원","관리청","주민 가계생활비 지원",1,240108000,null,240108000,240108000,190245640,190245640,{"$nulls":4},49862360,79.2333616539224,"완료"]
["대전광역시","대덕구","공통",null,null," I지역","오염정화","관리청","분뇨수거비 지원",1,800000,null,800000,800000,0,0,{"$nulls":4},800000,0,"미수거"]
["대전광역시","대덕구","공통"," ",null," I지역","복지증진","마을회","마을회관저온창고운영비및공동농기계수리비지원",6,60000000,null,60000000,60000000,60000000,60000000,{"$nulls":4},0,100,"완료"]
["대전광역시","대덕구","공통",null,null," I지역","복지증진","마을회","마을공동 방역비지원",6,16000000,null,16000000,16000000,16000000,16000000,{"$nulls":4},0,100,"완료"]
["대전광역시","대덕구","갈전동","21통",null," I지역","복지증진","관리청","갈전동(21통)39-1번지일원 배수로 정비 및 농로포장공사",1,34860000,2368000,37228000,37228000,33897840,33897840,{"$nulls":4},3330160,91.05469001826582,"완료","2024. 10. (준공)"]
["대전광역시","대덕구","삼정동","23통",null," I지역","복지증진","관리청","삼정동(23통)154-2번지일원 비닐하우스공사",1,21000000,-1470000,19530000,19530000,19530000,19530000,{"$nulls":4},0,100,"완료","2024. 5. (준공)"]
["대전광역시","대덕구","미호동","25통",null," I지역","복지증진","관리청","미호동(25통) 마을회관 보수공사",1,11331000,-898000,10433000,10433000,10433000,10433000,{"$nulls":4},0,100,"완료","2024. 3. (준공)"]
["대전광역시","대덕구","이현동","20통",null," I지역","복지증진","관리청","이현동CCTV보수공사",1,0,10030000,10030000,10030000,9190000,9190000,{"$nulls":4},840000,91.62512462612163,"완료","2024. 12. (준공)"]
["대전광역시","대덕구","이현동","20통",null," I지역","소득증대","마을회","마을공동농기계 구입",1,0,17930000,17930000,17930000,17930000,17930000,{"$nulls":4},0,100,"완료"]
["대전광역시","대덕구","삼정동","22통",null," I지역","소득증대","마을회","마을공동농기계 구입",1,43070000,null,43070000,43070000,43070000,43070000,{"$nulls":4},0,100,"완료"]
["대전광역시","대덕구","미호동","24통",null," I지역","소득증대","마을회","마을공동농기계 구입",1,35489000,null,35489000,35489000,35489000,35489000,{"$nulls":4},0,100,"완료"]
["대전광역시","대덕구","미호동","25통",null," I지역","소득증대","마을회","마을공동농기계 구입",1,33198000,null,33198000,33198000,33198000,33198000,{"$nulls":4},0,100,"완료"]
["대전광역시","대덕구","이현동","20통",null," I지역","소득증대","마을회","마을공동물품 구입",1,4250000,null,4250000,4250000,4250000,4250000,{"$nulls":4},0,100,"완료"]
["대전광역시","대덕구","미호동","24통",null," I지역","소득증대","마을회","마을공동물품 구입",1,486000,null,486000,486000,486000,486000,{"$nulls":4},0,100,"완료"]
["대전광역시","대덕구","이현동","20통",null," I지역","오염정화","마을회","친환경음식물처리기구입",1,27960000,-27960000,0,0,0,0,{"$nulls":4},0,0,"사업취소"]
["대전광역시","대덕구","미호동","24통",null," I지역","오염정화","마을회","친환경음식물처리기구입",1,17475000,null,17475000,17475000,17475000,17475000,{"$nulls":4},0,100,"완료"]
["대전광역시","대덕구","이현동","20통",null," I지역","소득증대","마을회","마을공동친환경유기질비료구입",1,16400000,null,16400000,16400000,16400000,16400000,{"$nulls":4},0,100,"완료"]
["대전광역시","대덕구","갈전동","21통",null," I지역","소득증대","마을회","마을공동친환경유기질비료구입",1,17630000,null,17630000,17630000,17630000,17630000,{"$nulls":4},0,100,"완료"]
["대전광역시","대덕구","삼정동","23통",null," I지역","소득증대","마을회","마을공동친환경유기질비료구입",1,14700000,null,14700000,14700000,14700000,14700000,{"$nulls":4},0,100,"완료"]