{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":1,"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"}

{"sheet":"Sheet1","index":0,"n_rows":8,"n_cols":33,"rows_kept":8,"cut":false,"hidden":false,"merged":[[0,0,0,32],[2,0,4,0],[2,1,2,7],[2,8,2,23],[2,25,2,29],[2,30,2,32],[3,1,4,1],[3,2,3,5],[3,30,4,30],[3,31,4,31],[3,32,4,32],[3,28,4,28],[3,6,4,6],[3,7,4,7],[3,21,4,21],[3,16,3,18],[7,0,7,32],[3,8,4,8],[3,9,3,12],[3,22,4,22],[3,13,3,15],[3,29,4,29],[3,25,4,25],[3,26,4,26],[3,27,4,27],[3,23,4,23],[3,19,3,20],[3,24,4,24]]}
["국방벤처기업 인큐베이팅 사업 과제수행계획 사업비 계상기준 검토양식 (단위 : 천원)"]
[]
["주관기업명","사업비 총괄",{"$nulls":6},"1. 직접비",{"$nulls":16},"2. 간접비",{"$nulls":4},"3. 위탁연구개발비"]
[null,"정부\n출연금(A)","민간부담금",null,null,null,"총사업비\n(A+B)=\n(1+2+3)","정부출연금 \n비율\n(75%이내)","직접비 \n총액","인건비",null,null,null,"연구시설/장비비",null,null,"연구재료비",null,null,"연구활동비",null,"연구\n수당","보유기자재(현물) 사용료 비율\n(구입단가10% 이내)","외주가공비\n (50%이내)","외부전문기술활용비 비율\n(40% 이내)","간접비 \n총액","인력\n지원비","연구\n지원비","성과\n활용\n지원비","간접비 \n비율\n(10%이내)","위탁연구\n개발비\n총액","위탁연구개발비율\n(40%이내)","현물출자\n여부\n(불가)"]
[null,null,"총액\n(B)","현금\n(ㄱ)","현물\n(ㄴ)","현금비율\n(10% 이상)",null,null,null,"총액","현금","현물","인건비 비율\n(일반제조업 : 총 사업비 50% 이내)\n(S/W : 총 사업비의 100% 이내)","총액","현금","현물","총액","현금","현물","총액(현금)","외부전문기술\n활용비"]
["예시)",300000,{"$f":"D6+E6","v":100000},10000,90000,{"$f":"IF(D6/C6>=0.1,\"충족(\"&ROUND(D6/C6,4)*100&\"%)\",\"미충족\")","v":"충족(10%)"},{"$f":"IF(B6+C6=I6+Z6+AE6,B6+C6, \"불일치\")","v":400000},{"$f":"IF(B6/G6<=0.75,\"충족(\"&ROUND(B6/G6,4)*100&\"%)\",\"미충족\")","v":"충족(75%)"},{"$f":"J6+N6+Q6+T6","v":314800},{"$f":"K6+L6","v":77421},10000,67421,{"$f":"IF(J6/G6<=0.5,\"충족(\"&ROUND(J6/G6,4)*100&\"%)\",\"미충족\")","v":"충족(19.36%)"},{"$f":"O6+P6","v":112689},101400,11289,{"$f":"R6+S6","v":112690},101400,11290,12000,0,"계상불가",0,0,{"$f":"IF(U6/I6<=0.4,\"충족(\"&ROUND(U6/I6,4)*100&\"%)\",\"미충족\")","v":"충족(0%)"},{"$f":"AC6","v":5200},"계상불가","계상불가",5200,{"$f":"IF(AC6/I6<=0.1,\"충족(\"&ROUND(AC6/I6,4)*100&\"%)\",\"미충족\")","v":"충족(1.65%)"},80000,{"$f":"IF(AE6/I6<=0.4,\"충족(\"&ROUND(AE6/I6,4)*100&\"%)\",\"미충족(\"&ROUND(AE6/I6,4)*100&\"%)\")","v":"충족(25.41%)"},"O/X"]
[null,null,{"$f":"D7+E7","v":0},null,null,{"$f":"IF(D7/C7>=0.1,\"충족(\"&ROUND(D7/C7,4)*100&\"%)\",\"미충족\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(B7+C7=I7+Z7+AE7,B7+C7, \"불일치\")","v":0},{"$f":"IF(B7/G7<=0.75,\"충족(\"&ROUND(B7/G7,4)*100&\"%)\",\"미충족\")","v":{"$error":"#DIV/0!"}},{"$f":"J7+N7+Q7+T7","v":0},{"$f":"K7+L7","v":0},null,null,{"$f":"IF(J7/G7<=0.5,\"충족(\"&ROUND(J7/G7,4)*100&\"%)\",\"미충족\")","v":{"$error":"#DIV/0!"}},{"$f":"O7+P7","v":0},null,null,{"$f":"R7+S7","v":0},{"$nulls":4},"계상불가",null,0,{"$f":"IF(U7/I7<=0.4,\"충족(\"&ROUND(U7/I7,4)*100&\"%)\",\"미충족\")","v":{"$error":"#DIV/0!"}},{"$f":"AC7","v":0},"계상불가","계상불가",null,{"$f":"IF(AC7/I7<=0.1,\"충족(\"&ROUND(AC7/I7,4)*100&\"%)\",\"미충족\")","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(AE7/I7<=0.4,\"충족(\"&ROUND(AE7/I7,4)*100&\"%)\",\"미충족(\"&ROUND(AE7/I7,4)*100&\"%)\")","v":{"$error":"#DIV/0!"}}]
["* 초록색 음영구간만 작성하여 검토"]