{"text_format":"2","workbook":"xlsx","n_sheets":3,"sheets":["경기남부","김포양촌","경기북부"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":3,"comments":0,"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":"경기남부","index":0,"n_rows":18,"n_cols":12,"rows_kept":18,"cut":false,"hidden":false,"merged":[[17,0,17,1],[3,0,11,0],[3,1,9,1],[3,9,9,9],[3,10,9,10],[14,1,15,1],[14,9,15,9],[14,10,15,10],[12,1,13,1],[12,9,13,9],[12,10,13,10],[12,0,16,0],[12,11,15,11],[3,11,10,11],[10,9,10,10],[1,0,2,0],[1,9,1,10]]}
["사업지구","용도","블록명","지번","면적(㎡)","평","단가(㎡당/원)","평당단가","공급금액(원)","건폐율","용적율","비고"]
["장안첨단","주차장","J-18","수촌리 1475-2",4404.8999999999996,{"$f":"E2*0.3025","v":1332.4822499999998},{"$f":"I2/E2","v":347000},{"$f":"G2*3.3","v":1145100},1528500300,"건축법,주차장법, 화성시 건축조례에 의함"]
[null,"계",{"$f":"COUNTA(C2:C2)","v":1},null,{"$f":"SUM(E2:E2)","v":4404.8999999999996},1332.4822499999998,null,null,{"$f":"SUM(I2:I2)","v":1528500300}]
["평택오성\n","지원시설","지원7","양교리 1089",3125.7,945.52424999999994,{"$f":"I4/E4","v":533000},{"$f":"G4*3.3","v":1758900},1665998100,0.7,"250% 이하"]
[null,null,"지원8","양교리 1089-3",4102,1240.855,570000,1881000,2338140000]
[null,null,"지원11","양교리 1094-3",1474.3,445.97574999999995,466000,1537800,687023800]
[null,null,"지원3","양교리 1094-6",2032.9,614.95225000000005,544000,1795200,1105897600]
[null,null,"지원4","양교리 1094-7",1657.8,501.48449999999997,518000,1709400,858740400]
[null,null,"지원5","양교리 1094-8",1557.8,471.23449999999997,518000,1709400,806940400]
[null,null,"지원6","양교리 1094-9",1731.8,523.86950000000002,518000,1709400,897072400]
[null,"주차장","주1","양교리 1089-2",1599.7,483.90924999999999,406000,1339800,649478200,"건축법,주차장법, 평택시 건축조례에 의함"]
[null,"계",{"$f":"COUNTA(C4:C11)","v":8},null,{"$f":"SUM(E4:E11)","v":17281.999999999996},5227.8049999999985,null,null,{"$f":"SUM(I4:I11)","v":9009290900}]
["원곡물류","물류시설","D3-1","칠곡리 915",37808,null,{"$f":"I13/E13","v":473026.99984130345},null,17884204810,0.6,"250%이하"]
[null,null,"D3-2","칠곡리 916",52775,null,473026.99990525818,null,24963999920]
[null,"주차장","P1-1","칠곡리 929",2717,821.89249999999993,{"$f":"I15/E15","v":477000},{"$f":"G15*3.3","v":1574100},1296009000,0.6,"200%이하"]
[null,null,"P2-1","칠곡리 927-4",1434.4,433.90600000000001,{"$f":"I16/E16","v":481999.99999999994},1590599.9999999998,691380800]
[null,"계",4,null,{"$f":"SUM(E13:E16)","v":94734.399999999994},28657.155999999999,null,null,{"$f":"SUM(I13:I16)","v":44835594530}]
["합계",null,{"$f":"C3+C12+C17","v":13},null,{"$f":"E3+E12+E17","v":116421.29999999999},{"$f":"E18*0.3025","v":35217.443249999997},null,null,{"$f":"I3+I12+I17","v":55373385730}]

{"sheet":"김포양촌","index":1,"n_rows":8,"n_cols":12,"rows_kept":8,"cut":false,"hidden":false,"merged":[[7,0,7,1],[1,11,6,11],[1,0,6,0],[1,1,6,1],[1,9,6,9],[1,10,6,10]]}
["사업지구","용도","블록명","지번","면적(㎡)","평","단가(㎡당/원)","평당단가","공급금액(원)","건폐율","용적율","비고"]
["김포양촌","지원시설","근생1-1","학운리 2774",2536.6999999999998,{"$f":"E2*0.3025","v":767.35174999999992},{"$f":"I2/E2","v":1694000.0000000002},{"$f":"G2*3.3","v":5590200.0000000009},4297169800,0.7,"350% 이하"]
[null,null,"근생1-2","학운리 2776",1753.5,530.43375000000003,1694000,5590200,2970429000]
[null,null,"근생4-2","학운리 2991",1392.3,421.17075,1532000,5055600,2133003600]
[null,null,"근생4-3","학운리 2994",1046.5,316.56624999999997,1452000,4791600,1519518000]
[null,null,"근생4-4","학운리 2992",1046.8,316.65699999999998,1452000,4791600,1519953600]
[null,null,"근생8-1","학운리 2757",1934,585.03499999999997,1480000,4884000,2862320000]
["합계",null,{"$f":"COUNTA(C2:C7)","v":6},null,{"$f":"SUM(E2:E7)","v":9709.7999999999993},{"$f":"E8*0.3025","v":2937.2144999999996},null,null,{"$f":"SUM(I2:I7)","v":15302394000}]

{"sheet":"경기북부","index":2,"n_rows":31,"n_cols":12,"rows_kept":31,"cut":false,"hidden":false,"merged":[[30,0,30,1],[6,1,7,1],[4,9,7,9],[4,10,7,10],[24,1,26,1],[10,1,23,1],[28,0,29,0],[10,9,23,9],[10,10,23,10],[24,9,26,9],[24,10,26,10],[9,0,27,0],[3,0,8,0],[10,11,23,11],[24,11,26,11],[4,11,7,11],[1,0,2,0],[4,1,5,1]]}
["사업지구","용도","블록명","지번","면적(㎡)","평","단가(㎡당/원)","평당단가","공급금액(원)","건폐율","용적율","비고"]
["동두천2","주차장","주1","동두천동 554-5",1134.5999999999999,{"$f":"E2*0.3025","v":343.21649999999994},{"$f":"I2/E2","v":274000},{"$f":"G2*3.3","v":904200},310880400,0.8,"400% 이하"]
[null,"계",{"$f":"COUNTA(C2:C2)","v":1},null,{"$f":"SUM(E2:E2)","v":1134.5999999999999},343.21649999999994,null,null,{"$f":"SUM(I2:I2)","v":310880400}]
["파주월롱","산업시설","산업4","능산리 664",3199.8,null,{"$f":"I4/E4","v":393872.74204637785},null,1260314000,0.8,"350% 이하"]
[null,"지원시설","지원1-1-5","내포리 1634-5",1491.6,451.20899999999995,{"$f":"I5/E5","v":1080000},{"$f":"G5*3.3","v":3564000},1610928000,0.8,"400% 이하"]
[null,null,"지원4-2-2","능산리 661-1",1024.2,309.82049999999998,1100000,3630000,1126620000]
[null,"주차장","주1","내포리 1635",2095.6,633.91899999999998,602000,1986600,1261551200]
[null,null,"주2","내포리 1636-6",2960.6,895.58149999999989,602000,null,1782281200]
[null,"계",{"$f":"COUNTA(C4:C8)","v":5},null,{"$f":"SUM(E4:E8)","v":10771.8},3258.4694999999997,null,null,{"$f":"SUM(I4:I8)","v":7041694400}]
["파주선유","산업시설","산업12-2","향양리 697-8",10472,null,{"$f":"I10/E10","v":379468.96485867072},null,3973799000,0.8,"350%이하"]
[null,"지원시설","지원1-1-3","향양리 704-2",713.5,{"$f":"E11*0.3025","v":215.83374999999998},927000,{"$f":"G11*3.3","v":3059100},661414500,0.8,"400% 이하"]
[null,null,"지원1-2-3","향양리 705-2",1031.9000000000001,312.14975000000004,954999.99999999988,3151499.9999999995,985464500]
[null,null,"지원1-3-1","향양리 705-4",725.9,219.58474999999999,955000,null,693234500]
[null,null,"지원1-3-2","향양리 705-5",795.7,240.69925000000001,927000,null,737613900]
[null,null,"지원1-3-3","향양리 705-6",854.6,258.51650000000001,927000,null,792214200]
[null,null,"지원2-1-1","향양리 706-1",769.5,232.77375000000001,907000,null,697936500]
[null,null,"지원2-3-1","향양리 707-1",552.5,167.13124999999999,890000,null,491725000]
[null,null,"지원5-1-1","향양리 698-1",734.1,222.06524999999999,788000,null,578470800]
[null,null,"지원5-1-2","향양리 698-2",733.9,222.00474999999997,788000,null,578313200]
[null,null,"지원5-1-4","향양리 698-4",734,222.035,828000,null,607752000]
[null,null,"지원5-1-5","향양리 698-5",734.2,222.09550000000002,828000,null,607917600]
[null,null,"지원5-2-2","향양리 699-1",702,212.35499999999999,788000,null,553176000]
[null,null,"지원5-2-3","향양리 699-2",702,212.35499999999999,788000,null,553176000]
[null,null,"지원5-2-4","향양리 699-3",701.9,212.32474999999999,788000,null,553097200]
[null,"주차장","주13","향양리 698",1422.7,430.36675000000002,520000,1716000,739804000,0.8,"400% 이하"]
[null,null,"주6","선유리 1374-5",2050.3000000000002,620.21575000000007,427999.99999999994,null,877528400]
[null,null,"주7-1-2","선유리 1366-5",912.1,275.91025000000002,534000,null,487061400]
[null,"계",{"$f":"COUNTA(C10:C27)","v":18},null,{"$f":"SUM(E10:E27)","v":25342.800000000003},7666.197000000001,null,null,{"$f":"SUM(I10:I27)","v":15169698700}]
["파주당동","주차장","주1","당동리 885",940.1,284.38024999999999,{"$f":"I29/E29","v":333000},{"$f":"G29*3.3","v":1098900},313053300,0.8,"400%이하"]
[null,"계",1,null,{"$f":"SUM(E29:E29)","v":940.1},284.38024999999999,null,null,{"$f":"SUM(I29:I29)","v":313053300}]
["합계",null,{"$f":"C3+C9+C28+C30","v":25},null,{"$f":"E3+E9+E28+E30","v":38189.300000000003},{"$f":"E31*0.3025","v":11552.26325},null,null,{"$f":"I3+I9+I28+I30","v":22835326800}]