{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["임료평가 내역"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":1,"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":"임료평가 내역","index":0,"n_rows":90,"n_cols":23,"rows_kept":90,"cut":false,"hidden":false,"merged":[[68,5,69,5],[68,6,69,6],[68,9,68,10],[68,7,69,7],[68,8,69,8],[88,1,88,13],[3,5,4,5],[81,0,82,0],[81,1,82,13],[87,1,87,13],[85,1,85,13],[86,1,86,13],[83,1,83,13],[84,1,84,13],[3,0,4,0],[68,0,69,0],[3,9,3,10],[68,1,69,1],[68,2,69,2],[68,3,69,3],[68,4,69,4],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4]]}
["□ 매입임대주택 임료평가 내역","□ 매입임대주택 임료평가 내역",{"$nulls":20},"단위"]
[]
["주택",{"$nulls":16},"실질임료를 임대면적으로 나눈 값",null,null,"십만단위 반올림"]
["시","지번주소","주택명","호명칭","층수","방수","전용면적","공용면적","공급면적","표준임대조건산정",null,"100% 보증금 전환시"]
[{"$nulls":9},"임대보증금 ","표준임대료","임대보증금"]
["부천시","괴안동 100-7","부천공공리모델링 매입임대","201",2,1,18.41,8.6199999999999992,{"$f":"SUM(G6,H6)","v":27.03},2932000,96450,22222000]
["부천시","괴안동 100-7","부천공공리모델링 매입임대","202",2,1,18.41,8.6199999999999992,27.03,2932000,96450,22222000]
["부천시","괴안동 100-7","부천공공리모델링 매입임대","203",2,1,18.41,8.6199999999999992,27.03,2932000,96450,22222000]
["부천시","괴안동 100-7","부천공공리모델링 매입임대","204",2,1,20.62,9.66,30.28,3285000,108100,24905000]
["부천시","괴안동 100-7","부천공공리모델링 매입임대","205",2,1,20.62,9.66,30.28,3285000,108100,24905000]
["부천시","괴안동 100-7","부천공공리모델링 매입임대","206",2,1,17.11,8.02,25.13,2726000,89820,20690000]
["부천시","괴안동 100-7","부천공공리모델링 매입임대","207",2,1,16.05,7.52,23.57,2557000,82950,19147000]
["부천시","괴안동 100-7","부천공공리모델링 매입임대","208",2,1,17.239999999999998,8.08,25.32,2746000,89690,20684000]
["부천시","괴안동 100-7","부천공공리모델링 매입임대","301",3,1,18.41,8.6199999999999992,27.03,2932000,96450,22222000]
["부천시","괴안동 100-7","부천공공리모델링 매입임대","302",3,1,18.41,8.6199999999999992,27.03,2932000,96450,22222000]
["부천시","괴안동 100-7","부천공공리모델링 매입임대","303",3,1,18.41,8.6199999999999992,27.03,2932000,96450,22222000]
["부천시","괴안동 100-7","부천공공리모델링 매입임대","304",3,1,17.11,8.02,25.13,2726000,89820,20690000]
["부천시","괴안동 100-7","부천공공리모델링 매입임대","305",3,1,17.11,8.02,25.13,2726000,89820,20690000]
["부천시","괴안동 100-7","부천공공리모델링 매입임대","306",3,1,17.11,8.02,25.13,2726000,89820,20690000]
["부천시","괴안동 100-7","부천공공리모델링 매입임대","307",3,1,16.05,7.52,23.57,2557000,82950,19147000]
["부천시","괴안동 100-7","부천공공리모델링 매입임대","308",3,1,17.239999999999998,8.08,25.32,2746000,89690,20684000]
["부천시","괴안동 100-7","부천공공리모델링 매입임대","401",4,1,27.41,12.84,40.25,4366000,142890,32944000]
["부천시","괴안동 100-7","부천공공리모델링 매입임대","402",4,1,27.41,12.84,40.25,4366000,142890,32944000]
["부천시","괴안동 100-7","부천공공리모델링 매입임대","403",4,1,27.41,12.84,40.25,4366000,142890,32944000]
["부천시","괴안동 100-7","부천공공리모델링 매입임대","501",5,1,25.81,12.1,37.909999999999997,4112000,134580,31028000]
["부천시","괴안동 100-7","부천공공리모델링 매입임대","502",5,1,27.41,12.84,40.25,4366000,142890,32944000]
["부천시","괴안동 100-7","부천공공리모델링 매입임대","503",5,1,27.41,12.84,40.25,4366000,142890,32944000]
["오산시","청학동 77-6","오산공공리모델링 매입임대",201,2,1,17.29,13.385999999999999,30.675999999999998,3328000,81810,19690000]
["오산시","청학동 77-6","오산공공리모델링 매입임대",202,2,1,17.29,13.385999999999999,30.675999999999998,3328000,81810,19690000]
["오산시","청학동 77-6","오산공공리모델링 매입임대",203,2,1,17.29,13.385999999999999,30.675999999999998,3328000,81810,19690000]
["오산시","청학동 77-6","오산공공리모델링 매입임대",204,2,1,17.29,13.385999999999999,30.675999999999998,3328000,81810,19690000]
["오산시","청학동 77-6","오산공공리모델링 매입임대",205,2,1,17.29,13.385999999999999,30.675999999999998,3328000,81810,19690000]
["오산시","청학동 77-6","오산공공리모델링 매입임대",206,2,1,17.29,13.385999999999999,30.675999999999998,3328000,81810,19690000]
["오산시","청학동 77-6","오산공공리모델링 매입임대",207,2,1,17.29,13.385999999999999,30.675999999999998,3328000,81810,19690000]
["오산시","청학동 77-6","오산공공리모델링 매입임대",208,2,1,21.19,16.1557,37.345700000000001,4051000,98990,23849000]
["오산시","청학동 77-6","오산공공리모델링 매입임대",209,2,1,17.29,13.385999999999999,30.675999999999998,3328000,81810,19690000]
["오산시","청학동 77-6","오산공공리모델링 매입임대",210,2,1,17.29,13.385999999999999,30.675999999999998,3328000,81810,19690000]
["오산시","청학동 77-6","오산공공리모델링 매입임대",301,3,1,21.19,16.1557,{"$f":"SUM(G38,H38)","v":37.345700000000001},4051000,98990,23849000]
["오산시","청학동 77-6","오산공공리모델링 매입임대",302,3,1,17.29,13.385999999999999,30.675999999999998,3328000,81810,19690000]
["오산시","청학동 77-6","오산공공리모델링 매입임대",303,3,1,17.29,13.385999999999999,30.675999999999998,3328000,81810,19690000]
["오산시","청학동 77-6","오산공공리모델링 매입임대",304,3,1,17.29,13.385999999999999,30.675999999999998,3328000,81810,19690000]
["오산시","청학동 77-6","오산공공리모델링 매입임대",305,3,1,17.29,13.385999999999999,30.675999999999998,3328000,81810,19690000]
["오산시","청학동 77-6","오산공공리모델링 매입임대",306,3,1,17.29,13.385999999999999,30.675999999999998,3328000,81810,19690000]
["오산시","청학동 77-6","오산공공리모델링 매입임대",307,3,1,17.29,13.385999999999999,30.675999999999998,3328000,81810,19690000]
["오산시","청학동 77-6","오산공공리모델링 매입임대",308,3,1,21.19,16.1557,37.345700000000001,4051000,98990,23849000]
["오산시","청학동 77-6","오산공공리모델링 매입임대",309,3,1,17.29,13.385999999999999,30.675999999999998,3328000,81810,19690000]
["오산시","청학동 77-6","오산공공리모델링 매입임대",310,3,1,17.29,13.385999999999999,30.675999999999998,3328000,81810,19690000]
["오산시","청학동 77-6","오산공공리모델링 매입임대",401,4,1,21.19,16.1557,37.345700000000001,4051000,98990,23849000]
["오산시","청학동 77-6","오산공공리모델링 매입임대",402,4,1,17.29,13.385999999999999,30.675999999999998,3328000,81810,19690000]
["오산시","청학동 77-6","오산공공리모델링 매입임대",403,4,1,17.29,13.385999999999999,30.675999999999998,3328000,81810,19690000]
["오산시","청학동 77-6","오산공공리모델링 매입임대",404,4,1,17.29,13.385999999999999,30.675999999999998,3328000,81810,19690000]
["오산시","청학동 77-6","오산공공리모델링 매입임대",405,4,1,17.29,13.385999999999999,30.675999999999998,3328000,81810,19690000]
["오산시","청학동 77-6","오산공공리모델링 매입임대",406,4,1,17.29,13.385999999999999,30.675999999999998,3328000,81810,19690000]
["오산시","청학동 77-6","오산공공리모델링 매입임대",407,4,1,17.29,13.385999999999999,30.675999999999998,3328000,81810,19690000]
["오산시","청학동 77-6","오산공공리모델링 매입임대",408,4,1,21.19,16.1557,37.345700000000001,4051000,98990,23849000]
["오산시","청학동 77-6","오산공공리모델링 매입임대",409,4,1,17.29,13.385999999999999,30.675999999999998,3328000,81810,19690000]
["오산시","청학동 77-6","오산공공리모델링 매입임대",410,4,1,17.29,13.385999999999999,30.675999999999998,3328000,81810,19690000]
["의정부시","가능동 706-2,3,4","의정부공공리모델링 매입임대",201,2,1,17.04,13.36,30.4,3298000,60010,15300000]
["의정부시","가능동 706-2,3,4","의정부공공리모델링 매입임대",202,2,1,17.23,13.56,30.79,3340000,59730,15286000]
["의정부시","가능동 706-2,3,4","의정부공공리모델링 매입임대",203,2,1,17.149999999999999,13.53,30.68,3328000,59810,15290000]
["의정부시","가능동 706-2,3,4","의정부공공리모델링 매입임대",204,2,1,17.09,14.43,31.52,3419000,61200,15659000]
["의정부시","가능동 706-2,3,4","의정부공공리모델링 매입임대",301,3,1,17.04,13.36,30.4,3298000,60010,15300000]
["의정부시","가능동 706-2,3,4","의정부공공리모델링 매입임대",302,3,1,17.23,13.56,30.79,3340000,59730,15286000]
["의정부시","가능동 706-2,3,4","의정부공공리모델링 매입임대",303,3,1,17.149999999999999,13.53,30.68,3328000,59810,15290000]
["의정부시","가능동 706-2,3,4","의정부공공리모델링 매입임대",304,3,1,17.09,14.43,31.52,3419000,61200,15659000]
[]
[]
["상가"]
["시","지번주소","주택명","주택유형","호명칭","전용면적","공용면적","공급면적","총면적평수","표준임대조건산정"]
[{"$nulls":9},"임대보증금","표준임대료"]
["부천시","괴안동 100-7","부천공공리모델링 매입임대","근생","101호",21.6,10.119999999999999,{"$f":"SUM(F71,G71)","v":31.72},{"$f":"H71/3.3058","v":9.5952568213443037},3305000,200812.5]
["부천시","괴안동 100-7","부천공공리모델링 매입임대","근생","102호",21.6,10.119999999999999,31.72,9.5952568213443037,3303000,200668.65000000002]
["부천시","괴안동 100-7","부천공공리모델링 매입임대","근생","103호",18.96,8.8800000000000008,27.840000000000003,8.4215621029705368,2899000,176122.80000000002]
["오산시","청학동 77-6","오산공공리모델링 매입임대","근생","101호",52.41,6.85,59.26,17.926069332688002,3850000,233887.5]
["오산시","청학동 77-6","오산공공리모델링 매입임대","근생","102호",55.72,7.28,63,19.057414241635911,4088000,248393.25]
["오산시","청학동 77-6","오산공공리모델링 매입임대","근생","103호",32.6,4.26,36.86,11.150099824550789,2392000,145329.76499999998]
["오산시","청학동 77-6","오산공공리모델링 매입임대","근생","104호",32.6,4.26,36.86,11.150099824550789,2392000,145329.76499999998]
["오산시","청학동 77-6","오산공공리모델링 매입임대","근생","105호",28.2,3.69,31.89,9.6466815899328449,2069000,125734.29749999999]
["의정부시","가능동 706-2,3,4","의정부공공리모델링 매입임대","근생 ","101호",14.42,1.7,16.12,4.8762780567487445,1438000,87412.5]
["의정부시","가능동 706-2,3,4","의정부공공리모델링 매입임대","근생","102호",25.24,2.98,28.22,8.5365115856978644,2516000,152895.96]
[" ※  입력시 유의사항"]
["매입차수\n접수번호","  붙임 문서의 평가 대상목록 참고"]
[]
["호명칭","  현황대로 표기. 101,102와 같이 숫자 혹은 영문만 넣을것"]
["층수","1층 전체가 필로티인 경우 윗층은 2층으로 기재\n4층의 호수가 F○○호로 되어 있더라고 4층으로 기재"]
["평수","  면적/3.3058 "]
["운용이율"," 시장전환율 "]
["기타사항"," 셀 합치기 등 편집 절대불가\n 호수가 공부와 현황이 불일치할 경우, 별도sheet에 공부와 일치시켜 같은 양식으로 작성 "]
["단위면적당 보증금"," 108,490"]
["  "]