{"text_format":"5","workbook":"xlsx","n_sheets":2,"sheets":["변경(8차 승인 반영)","Sheet6"],"props":{"creator":"LH","last_modified_by":"AdmiN","company":"LH Corp"},"not_rendered":{"defined_names":2,"comments":1},"notes":{"written":2,"chars":48},"read":"whole","date_system":"1900"}

{"sheet":"변경(8차 승인 반영)","index":0,"n_rows":66,"n_cols":17,"rows_kept":66,"merged":[[0,0,0,9],[0,10,0,16],[1,0,2,0],[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,2,4],[1,5,1,7],[1,8,1,10],[1,11,2,11],[1,12,2,12],[1,13,2,13],[1,14,2,14],[1,15,2,15],[1,16,2,16],[3,1,27,1],[3,2,15,2],[3,9,65,9],[3,11,65,11],[3,12,65,12],[3,13,65,13],[3,14,65,14],[3,15,65,15],[3,16,65,16],[16,2,19,2],[20,2,27,2],[28,1,65,1],[28,2,31,2],[32,2,33,2],[34,2,39,2],[40,2,51,2],[52,2,57,2],[58,2,61,2],[62,2,65,2]]}
["다산 진건지구 실수요자 점포겸용 단독주택용지 공급대상 필지(63필지) "]
["구분","도면\n번호","가구\n번호","획지","공급면적\n(㎡)","공급예정금액(원)",null,null,"입찰보증금(원)",null,null,"용적률\n(%)","건폐율\n(%)","용도지역","최고층","가구수","토지사용가능시기"]
[{"$nulls":5},"주거(확정)","비주거(입찰)","공급예정금액 합계","주거부분보증금(확정)","비주거(이상)","입찰보증금(이상) "]
[1,"F-1","①  ",-1,273.1,{"v":275284800,"d":"275,284,800"},{"v":367046400,"d":"367,046,400"},{"v":642331200,"d":"642,331,200"},{"$f":"F4*0.05","v":{"v":13764240,"d":"13,764,240"}},"입찰금액의 5% 이상",{"$f":"H4*0.05","v":{"v":32116560,"d":"32,116,560"}},180,60,"제1종\n일반주거지역","4층\n(필로티구조포함)","5가구 이하","잔금완납이후 즉시"]
[2,null,null,-2,269.9,{"v":249387599.99999994,"d":"249,387,600"},{"v":332516800.00000006,"d":"332,516,800"},{"v":581904400,"d":"581,904,400"},{"$f":"F5*0.05","v":{"v":12469379.999999998,"d":"12,469,380"}},null,{"$f":"H5*0.05","v":{"v":29095220,"d":"29,095,220"}}]
[3,null,null,-3,{"v":270,"d":"270.0"},{"v":249480000,"d":"249,480,000"},{"v":332640000,"d":"332,640,000"},{"v":582120000,"d":"582,120,000"},{"v":12474000,"d":"12,474,000"},null,{"v":29106000,"d":"29,106,000"}]
[4,null,null,-4,{"v":270,"d":"270.0"},{"v":249480000,"d":"249,480,000"},{"v":332640000,"d":"332,640,000"},{"v":582120000,"d":"582,120,000"},{"v":12474000,"d":"12,474,000"},null,{"v":29106000,"d":"29,106,000"}]
[5,null,null,-5,270.1,{"v":249572400,"d":"249,572,400"},{"v":332763200,"d":"332,763,200"},{"v":582335600,"d":"582,335,600"},{"v":12478620,"d":"12,478,620"},null,{"v":29116780,"d":"29,116,780"}]
[6,null,null,-6,{"v":270,"d":"270.0"},{"v":249480000,"d":"249,480,000"},{"v":332640000,"d":"332,640,000"},{"v":582120000,"d":"582,120,000"},{"v":12474000,"d":"12,474,000"},null,{"v":29106000,"d":"29,106,000"}]
[7,null,null,-7,273.2,{"v":270468000,"d":"270,468,000"},{"v":360624000,"d":"360,624,000"},{"v":631092000,"d":"631,092,000"},{"v":13523400,"d":"13,523,400"},null,{"v":31554600,"d":"31,554,600"}]
[8,null,null,-9,269.8,{"v":249295200,"d":"249,295,200"},{"v":332393600,"d":"332,393,600"},{"v":581688800,"d":"581,688,800"},{"v":12464760,"d":"12,464,760"},null,{"v":29084440,"d":"29,084,440"}]
[9,null,null,-10,{"v":270,"d":"270.0"},{"v":249480000,"d":"249,480,000"},{"v":332640000,"d":"332,640,000"},{"v":582120000,"d":"582,120,000"},{"v":12474000,"d":"12,474,000"},null,{"v":29106000,"d":"29,106,000"}]
[10,null,null,-11,269.9,{"v":249387599.99999994,"d":"249,387,600"},{"v":332516800.00000006,"d":"332,516,800"},{"v":581904400,"d":"581,904,400"},{"v":12469379.999999998,"d":"12,469,380"},null,{"v":29095220,"d":"29,095,220"}]
[11,null,null,-12,{"v":289,"d":"289.0"},{"v":267036000,"d":"267,036,000"},{"v":356048000,"d":"356,048,000"},{"v":623084000,"d":"623,084,000"},{"v":13351800,"d":"13,351,800"},null,{"v":31154200,"d":"31,154,200"}]
[12,null,null,-13,335.8,{"v":280057200,"d":"280,057,200"},{"v":372066400,"d":"372,066,400"},{"v":652123600,"d":"652,123,600"},{"v":14002860,"d":"14,002,860"},null,{"v":32606180,"d":"32,606,180"}]
[13,null,null,-14,{"v":279,"d":"279.0"},{"v":262818000,"d":"262,818,000"},{"v":350424000,"d":"350,424,000"},{"v":613242000,"d":"613,242,000"},{"v":13140900,"d":"13,140,900"},null,{"v":30662100,"d":"30,662,100"}]
[14,null,"②",-1,268.7,{"v":267625200,"d":"267,625,200"},{"v":356833600,"d":"356,833,600"},{"v":624458800,"d":"624,458,800"},{"v":13381260,"d":"13,381,260"},null,{"v":31222940,"d":"31,222,940"}]
[15,null,null,-2,266.9,{"v":248216999.99999997,"d":"248,217,000"},{"v":329888400,"d":"329,888,400"},{"v":578105400,"d":"578,105,400"},{"v":12410850,"d":"12,410,850"},null,{"v":28905270,"d":"28,905,270"}]
[16,null,null,-3,271.8,{"v":259297200.00000003,"d":"259,297,200"},{"v":345729600.0000001,"d":"345,729,600"},{"v":605026800.0000001,"d":"605,026,800"},{"v":12964860.000000002,"d":"12,964,860"},null,{"v":30251340.000000007,"d":"30,251,340"}]
[17,null,null,-4,259.8,{"v":241614000,"d":"241,614,000"},{"v":321112800,"d":"321,112,800"},{"v":562726800,"d":"562,726,800"},{"v":12080700,"d":"12,080,700"},null,{"v":28136340,"d":"28,136,340"}]
[18,null,"③ ",-1,269.3,{"v":268222800.00000003,"d":"268,222,800"},{"v":357630400.0000001,"d":"357,630,400"},{"v":625853200.0000001,"d":"625,853,200"},{"v":13411140.000000002,"d":"13,411,140"},null,{"v":31292660.000000007,"d":"31,292,660"}]
[19,null,null,-2,275.3,{"v":256029000,"d":"256,029,000"},{"v":340270800,"d":"340,270,800"},{"v":596299800,"d":"596,299,800"},{"v":12801450,"d":"12,801,450"},null,{"v":29814990,"d":"29,814,990"}]
[20,null,null,-3,299.5,{"v":271347000,"d":"271,347,000"},{"v":362994000,"d":"362,994,000"},{"v":634341000,"d":"634,341,000"},{"v":13567350,"d":"13,567,350"},null,{"v":31717050,"d":"31,717,050"}]
[21,null,null,-4,255.3,{"v":249683400,"d":"249,683,400"},{"v":331890000,"d":"331,890,000"},{"v":581573400,"d":"581,573,400"},{"v":12484170,"d":"12,484,170"},null,{"v":29078670,"d":"29,078,670"}]
[22,null,null,-5,273.2,{"v":267189599.99999997,"d":"267,189,600"},{"v":355160000,"d":"355,160,000"},{"v":622349600,"d":"622,349,600"},{"v":13359480,"d":"13,359,480"},null,{"v":31117480,"d":"31,117,480"}]
[23,null,null,-6,267.5,{"v":245565000,"d":"245,565,000"},{"v":327420000,"d":"327,420,000"},{"v":572985000,"d":"572,985,000"},{"v":12278250,"d":"12,278,250"},null,{"v":28649250,"d":"28,649,250"}]
[24,null,null,-7,273.3,{"v":250889399.99999997,"d":"250,889,400"},{"v":334519200,"d":"334,519,200"},{"v":585408600,"d":"585,408,600"},{"v":12544470,"d":"12,544,470"},null,{"v":29270430,"d":"29,270,430"}]
[25,null,null,-8,279.4,{"v":259841999.99999997,"d":"259,842,000"},{"v":345338400,"d":"345,338,400"},{"v":605180400,"d":"605,180,400"},{"v":12992100,"d":"12,992,100"},null,{"v":30259020,"d":"30,259,020"}]
[1,"F-3","①  ",-1,279.1,{"v":286356600,"d":"286,356,600"},{"v":382925200,"d":"382,925,200"},{"v":669281800,"d":"669,281,800"},{"v":14317830,"d":"14,317,830"},null,{"v":33464090,"d":"33,464,090"}]
[2,null,null,-2,{"v":279,"d":"279.0"},{"v":286254000,"d":"286,254,000"},{"v":382788000,"d":"382,788,000"},{"v":669042000,"d":"669,042,000"},{"v":14312700,"d":"14,312,700"},null,{"v":33452100,"d":"33,452,100"}]
[3,null,null,-3,{"v":279,"d":"279.0"},{"v":286254000,"d":"286,254,000"},{"v":382788000,"d":"382,788,000"},{"v":669042000,"d":"669,042,000"},{"v":14312700,"d":"14,312,700"},null,{"v":33452100,"d":"33,452,100"}]
[4,null,null,-4,291.1,{"v":314388000,"d":"314,388,000"},{"v":419184000,"d":"419,184,000"},{"v":733572000,"d":"733,572,000"},{"v":15719400,"d":"15,719,400"},null,{"v":36678600,"d":"36,678,600"}]
[5,null,"②",-1,354.3,{"v":382644000,"d":"382,644,000"},{"v":510192000,"d":"510,192,000"},{"v":892836000,"d":"892,836,000"},{"v":19132200,"d":"19,132,200"},null,{"v":44641800,"d":"44,641,800"}]
[6,null,null,-2,360.4,{"v":369770399.99999994,"d":"369,770,400"},{"v":494468800.00000006,"d":"494,468,800"},{"v":864239200,"d":"864,239,200"},{"v":18488519.999999996,"d":"18,488,520"},null,{"v":43211960,"d":"43,211,960"}]
[7,null,"③ ",-1,272.1,{"v":274276800.00000006,"d":"274,276,800"},{"v":365702400.00000006,"d":"365,702,400"},{"v":639979200.0000001,"d":"639,979,200"},{"v":13713840.000000004,"d":"13,713,840"},null,{"v":31998960.000000007,"d":"31,998,960"}]
[8,null,null,-2,{"v":273,"d":"273.0"},{"v":275184000,"d":"275,184,000"},{"v":366912000,"d":"366,912,000"},{"v":642096000,"d":"642,096,000"},{"v":13759200,"d":"13,759,200"},null,{"v":32104800,"d":"32,104,800"}]
[9,null,null,-3,{"v":267,"d":"267.0"},{"v":251513999.99999997,"d":"251,514,000"},{"v":335352000,"d":"335,352,000"},{"v":586866000,"d":"586,866,000"},{"v":12575700,"d":"12,575,700"},null,{"v":29343300,"d":"29,343,300"}]
[10,null,null,-4,289.8,{"v":267775200,"d":"267,775,200"},{"v":355874400,"d":"355,874,400"},{"v":623649600,"d":"623,649,600"},{"v":13388760,"d":"13,388,760"},null,{"v":31182480,"d":"31,182,480"}]
[11,null,null,-5,265.9,{"v":250477800,"d":"250,477,800"},{"v":333970400,"d":"333,970,400"},{"v":584448200,"d":"584,448,200"},{"v":12523890,"d":"12,523,890"},null,{"v":29222410,"d":"29,222,410"}]
[12,null,null,-6,266.1,{"v":250666200,"d":"250,666,200"},{"v":334221600,"d":"334,221,600"},{"v":584887800,"d":"584,887,800"},{"v":12533310,"d":"12,533,310"},null,{"v":29244390,"d":"29,244,390"}]
[13,null,"④",-1,272.9,{"v":275083199.99999994,"d":"275,083,200"},{"v":366777600.00000006,"d":"366,777,600"},{"v":641860800,"d":"641,860,800"},{"v":13754159.999999998,"d":"13,754,160"},null,{"v":32093040,"d":"32,093,040"}]
[14,null,null,-2,272.8,{"v":274982400,"d":"274,982,400"},{"v":366643200,"d":"366,643,200"},{"v":641625600,"d":"641,625,600"},{"v":13749120,"d":"13,749,120"},null,{"v":32081280,"d":"32,081,280"}]
[15,null,null,-3,265.8,{"v":250383599.99999997,"d":"250,383,600"},{"v":333844800,"d":"333,844,800"},{"v":584228400,"d":"584,228,400"},{"v":12519180,"d":"12,519,180"},null,{"v":29211420,"d":"29,211,420"}]
[16,null,null,-4,265.9,{"v":250477800,"d":"250,477,800"},{"v":333970400,"d":"333,970,400"},{"v":584448200,"d":"584,448,200"},{"v":12523890,"d":"12,523,890"},null,{"v":29222410,"d":"29,222,410"}]
[17,null,null,-5,265.9,{"v":250477800,"d":"250,477,800"},{"v":333970400,"d":"333,970,400"},{"v":584448200,"d":"584,448,200"},{"v":12523890,"d":"12,523,890"},null,{"v":29222410,"d":"29,222,410"}]
[18,null,null,-6,266.1,{"v":250666200,"d":"250,666,200"},{"v":334221600,"d":"334,221,600"},{"v":584887800,"d":"584,887,800"},{"v":12533310,"d":"12,533,310"},null,{"v":29244390,"d":"29,244,390"}]
[19,null,null,-7,262.1,{"v":259479000.00000003,"d":"259,479,000"},{"v":344923600.0000001,"d":"344,923,600"},{"v":604402600.0000001,"d":"604,402,600"},{"v":12973950.000000002,"d":"12,973,950"},null,{"v":30220130.000000007,"d":"30,220,130"}]
[20,null,null,-8,271.2,{"v":268488000,"d":"268,488,000"},{"v":356899200,"d":"356,899,200"},{"v":625387200,"d":"625,387,200"},{"v":13424400,"d":"13,424,400"},null,{"v":31269360,"d":"31,269,360"}]
[21,null,null,-9,{"v":266,"d":"266.0"},{"v":250572000,"d":"250,572,000"},{"v":334096000,"d":"334,096,000"},{"v":584668000,"d":"584,668,000"},{"v":12528600,"d":"12,528,600"},null,{"v":29233400,"d":"29,233,400"}]
[22,null,null,-10,{"v":266,"d":"266.0"},{"v":250572000,"d":"250,572,000"},{"v":334096000,"d":"334,096,000"},{"v":584668000,"d":"584,668,000"},{"v":12528600,"d":"12,528,600"},null,{"v":29233400,"d":"29,233,400"}]
[23,null,null,-11,266.1,{"v":250666200,"d":"250,666,200"},{"v":334221600,"d":"334,221,600"},{"v":584887800,"d":"584,887,800"},{"v":12533310,"d":"12,533,310"},null,{"v":29244390,"d":"29,244,390"}]
[24,null,null,-12,{"v":266,"d":"266.0"},{"v":250572000,"d":"250,572,000"},{"v":334096000,"d":"334,096,000"},{"v":584668000,"d":"584,668,000"},{"v":12528600,"d":"12,528,600"},null,{"v":29233400,"d":"29,233,400"}]
[25,null,"⑤  ",-1,335.1,{"v":353865600,"d":"353,865,600"},{"v":473161200,"d":"473,161,200"},{"v":827026800,"d":"827,026,800"},{"v":17693280,"d":"17,693,280"},null,{"v":41351340,"d":"41,351,340"}]
[26,null,null,-2,288.9,{"v":296411399.99999994,"d":"296,411,400"},{"v":396370800.00000006,"d":"396,370,800"},{"v":692782200,"d":"692,782,200"},{"v":14820569.999999998,"d":"14,820,570"},null,{"v":34639110,"d":"34,639,110"}]
[27,null,null,-3,{"v":289,"d":"289.0"},{"v":296514000,"d":"296,514,000"},{"v":396508000,"d":"396,508,000"},{"v":693022000,"d":"693,022,000"},{"v":14825700,"d":"14,825,700"},null,{"v":34651100,"d":"34,651,100"}]
[28,null,null,-4,{"v":289,"d":"289.0"},{"v":296514000,"d":"296,514,000"},{"v":396508000,"d":"396,508,000"},{"v":693022000,"d":"693,022,000"},{"v":14825700,"d":"14,825,700"},null,{"v":34651100,"d":"34,651,100"}]
[29,null,null,-5,{"v":289,"d":"289.0"},{"v":296514000,"d":"296,514,000"},{"v":396508000,"d":"396,508,000"},{"v":693022000,"d":"693,022,000"},{"v":14825700,"d":"14,825,700"},null,{"v":34651100,"d":"34,651,100"}]
[30,null,null,-6,308.2,{"v":323610000,"d":"323,610,000"},{"v":430247200,"d":"430,247,200"},{"v":753857200,"d":"753,857,200"},{"v":16180500,"d":"16,180,500"},null,{"v":37692860,"d":"37,692,860"}]
[31,null,"⑥",-1,311.8,{"v":319906800,"d":"319,906,800"},{"v":427789600,"d":"427,789,600"},{"v":747696400,"d":"747,696,400"},{"v":15995340,"d":"15,995,340"},null,{"v":37384820,"d":"37,384,820"}]
[32,null,null,-2,311.1,{"v":319188600,"d":"319,188,600"},{"v":426829200,"d":"426,829,200"},{"v":746017800,"d":"746,017,800"},{"v":15959430,"d":"15,959,430"},null,{"v":37300890,"d":"37,300,890"}]
[33,null,null,-3,{"v":309,"d":"309.0"},{"v":317034000,"d":"317,034,000"},{"v":423948000,"d":"423,948,000"},{"v":740982000,"d":"740,982,000"},{"v":15851700,"d":"15,851,700"},null,{"v":37049100,"d":"37,049,100"}]
[34,null,null,-4,{"v":309,"d":"309.0"},{"v":324450000,"d":"324,450,000"},{"v":431364000,"d":"431,364,000"},{"v":755814000,"d":"755,814,000"},{"v":16222500,"d":"16,222,500"},null,{"v":37790700,"d":"37,790,700"}]
[35,null,"⑦",-1,{"v":284,"d":"284.0"},{"v":306720000,"d":"306,720,000"},{"v":408960000,"d":"408,960,000"},{"v":715680000,"d":"715,680,000"},{"v":15336000,"d":"15,336,000"},null,{"v":35784000,"d":"35,784,000"}]
[36,null,null,-2,287.9,{"v":295385399.99999994,"d":"295,385,400"},{"v":394998800.00000006,"d":"394,998,800"},{"v":690384200,"d":"690,384,200"},{"v":14769269.999999998,"d":"14,769,270"},null,{"v":34519210,"d":"34,519,210"}]
[37,null,null,-3,287.8,{"v":295282800,"d":"295,282,800"},{"v":394861600,"d":"394,861,600"},{"v":690144400,"d":"690,144,400"},{"v":14764140,"d":"14,764,140"},null,{"v":34507220,"d":"34,507,220"}]
[38,null,null,-4,{"v":283,"d":"283.0"},{"v":290358000,"d":"290,358,000"},{"v":388276000,"d":"388,276,000"},{"v":678634000,"d":"678,634,000"},{"$f":"F66*0.05","v":{"v":14517900,"d":"14,517,900"}},null,{"$f":"H66*0.05","v":{"v":33931700,"d":"33,931,700"}}]

{"sheet":"Sheet6","index":1,"n_rows":202,"n_cols":17,"rows_kept":202,"hidden":true}
["다산신도시 진건지구 실수요자 점포겸용 단독주택용지 감정평가 결과"]
[{"$nulls":7},3.3058]
["일련\n번호","획지번호","획지번호","8차 승인 면적 적용",{"$nulls":6},"16년 대비 증감","16년 감정평가액(산술평균)",null,"태평양 감정평가법인",null,"나라감정평가법인"]
[{"$nulls":3},"주거/비주거","공급면적(㎡)",{"v":"공급단가(원)","$note":[{"by":"Windows 사용자","t":"감정평가 단가 반영"}]},"평당단가(원)","감정평가액(원)",{"v":"면적정산액(원)","$note":[{"by":"Windows 사용자","t":"8차 승인 면적*감정평가 단가"}]},null,null,"단가(원)","금액(원)","단가(원)","금액(원)","단가(원)","금액(원)"]
[1,"F-1①-1","F-1 1-1","소계",273.1,{"v":2352000,"d":"2,352,000"},{"$f":"I5/E5*$H$2","v":{"v":7775241.600000001,"d":"7,775,242"}},{"v":642096000,"d":"642,096,000"},{"$f":"SUM(I6:I7)","v":{"v":642331200,"d":"642,331,200"}},null,{"$f":"I5/M5","v":{"v":1.0646432300730944,"d":"106%"}},{"v":2210000,"d":"2,210,000"},{"v":603330000,"d":"603,330,000"},{"v":2230000,"d":"2,230,000"},{"v":608790000,"d":"608,790,000"},{"v":2190000,"d":"2,190,000"},{"v":597870000,"d":"597,870,000"}]
[null,null,"F-1 1-1","주거 부분",{"v":163.86,"d":"163.9"},{"v":1680000,"d":"1,680,000"},0,{"v":275184000,"d":"275,184,000"},{"$f":"E6*F6","v":{"v":275284800,"d":"275,284,800"}},null,0]
[null,null,"F-1 1-1","비주거 부분",{"v":109.24000000000001,"d":"109.2"},{"v":3360000,"d":"3,360,000"},0,{"v":366912000,"d":"366,912,000"},{"$f":"E7*F7","v":{"v":367046400.00000006,"d":"367,046,400"}},null,0]
[2,"F-1①-2","F-1 1-2","소계",269.9,{"v":2156000,"d":"2,156,000"},{"$f":"I8/E8*$H$2","v":{"v":7127304.8,"d":"7,127,305"}},{"v":582120000,"d":"582,120,000"},{"$f":"SUM(I9:I10)","v":{"v":581904400,"d":"581,904,400"}},null,{"$f":"I8/M8","v":{"v":1.0361545584045584,"d":"104%"}},{"v":2080000,"d":"2,080,000"},{"v":561600000,"d":"561,600,000"},{"v":2100000,"d":"2,100,000"},{"v":567000000,"d":"567,000,000"},{"v":2060000,"d":"2,060,000"},{"v":556200000,"d":"556,200,000"}]
[null,null,"F-1 1-2","주거 부분",{"v":161.93999999999997,"d":"161.9"},{"v":1540000,"d":"1,540,000"},0,{"v":249480000,"d":"249,480,000"},{"$f":"E9*F9","v":{"v":249387599.99999994,"d":"249,387,600"}},null,0]
[null,null,"F-1 1-2","비주거 부분",{"v":107.96,"d":"108.0"},{"v":3080000,"d":"3,080,000"},0,{"v":332640000,"d":"332,640,000"},{"$f":"E10*F10","v":{"v":332516800,"d":"332,516,800"}},null,0]
[3,"F-1①-3","F-1 1-3","소계",{"v":270,"d":"270.0"},{"v":2156000,"d":"2,156,000"},{"$f":"I11/E11*$H$2","v":{"v":7127304.8,"d":"7,127,305"}},{"v":582120000,"d":"582,120,000"},{"$f":"SUM(I12:I13)","v":{"v":582120000,"d":"582,120,000"}},null,{"$f":"I11/M11","v":{"v":1.0365384615384616,"d":"104%"}},{"v":2080000,"d":"2,080,000"},{"v":561600000,"d":"561,600,000"},{"v":2100000,"d":"2,100,000"},{"v":567000000,"d":"567,000,000"},{"v":2060000,"d":"2,060,000"},{"v":556200000,"d":"556,200,000"}]
[null,null,"F-1 1-3","주거 부분",{"v":162,"d":"162.0"},{"v":1540000,"d":"1,540,000"},0,{"v":249480000,"d":"249,480,000"},{"$f":"E12*F12","v":{"v":249480000,"d":"249,480,000"}},null,0]
[null,null,"F-1 1-3","비주거 부분",{"v":108,"d":"108.0"},{"v":3080000,"d":"3,080,000"},0,{"v":332640000,"d":"332,640,000"},{"$f":"E13*F13","v":{"v":332640000,"d":"332,640,000"}},null,0]
[4,"F-1①-4","F-1 1-4","소계",{"v":270,"d":"270.0"},{"v":2156000,"d":"2,156,000"},{"$f":"I14/E14*$H$2","v":{"v":7127304.8,"d":"7,127,305"}},{"v":582120000,"d":"582,120,000"},{"$f":"SUM(I15:I16)","v":{"v":582120000,"d":"582,120,000"}},null,{"$f":"I14/M14","v":{"v":1.0365384615384616,"d":"104%"}},{"v":2080000,"d":"2,080,000"},{"v":561600000,"d":"561,600,000"},{"v":2100000,"d":"2,100,000"},{"v":567000000,"d":"567,000,000"},{"v":2060000,"d":"2,060,000"},{"v":556200000,"d":"556,200,000"}]
[null,null,"F-1 1-4","주거 부분",{"v":162,"d":"162.0"},{"v":1540000,"d":"1,540,000"},0,{"v":249480000,"d":"249,480,000"},{"$f":"E15*F15","v":{"v":249480000,"d":"249,480,000"}},null,0]
[null,null,"F-1 1-4","비주거 부분",{"v":108,"d":"108.0"},{"v":3080000,"d":"3,080,000"},0,{"v":332640000,"d":"332,640,000"},{"$f":"E16*F16","v":{"v":332640000,"d":"332,640,000"}},null,0]
[5,"F-1①-5","F-1 1-5","소계",270.1,{"v":2156000,"d":"2,156,000"},{"$f":"I17/E17*$H$2","v":{"v":7127304.8,"d":"7,127,305"}},{"v":582120000,"d":"582,120,000"},{"$f":"SUM(I18:I19)","v":{"v":582335600,"d":"582,335,600"}},null,{"$f":"I17/M17","v":{"v":1.0369223646723646,"d":"104%"}},{"v":2080000,"d":"2,080,000"},{"v":561600000,"d":"561,600,000"},{"v":2100000,"d":"2,100,000"},{"v":567000000,"d":"567,000,000"},{"v":2060000,"d":"2,060,000"},{"v":556200000,"d":"556,200,000"}]
[null,null,"F-1 1-5","주거 부분",{"v":162.06,"d":"162.1"},{"v":1540000,"d":"1,540,000"},0,{"v":249480000,"d":"249,480,000"},{"$f":"E18*F18","v":{"v":249572400,"d":"249,572,400"}},null,0]
[null,null,"F-1 1-5","비주거 부분",{"v":108.04000000000002,"d":"108.0"},{"v":3080000,"d":"3,080,000"},0,{"v":332640000,"d":"332,640,000"},{"$f":"E19*F19","v":{"v":332763200.00000006,"d":"332,763,200"}},null,0]
[6,"F-1①-6","F-1 1-6","소계",{"v":270,"d":"270.0"},{"v":2156000,"d":"2,156,000"},{"$f":"I20/E20*$H$2","v":{"v":7127304.8,"d":"7,127,305"}},{"v":582120000,"d":"582,120,000"},{"$f":"SUM(I21:I22)","v":{"v":582120000,"d":"582,120,000"}},null,{"$f":"I20/M20","v":{"v":1.0365384615384616,"d":"104%"}},{"v":2080000,"d":"2,080,000"},{"v":561600000,"d":"561,600,000"},{"v":2100000,"d":"2,100,000"},{"v":567000000,"d":"567,000,000"},{"v":2060000,"d":"2,060,000"},{"v":556200000,"d":"556,200,000"}]
[null,null,"F-1 1-6","주거 부분",{"v":162,"d":"162.0"},{"v":1540000,"d":"1,540,000"},0,{"v":249480000,"d":"249,480,000"},{"$f":"E21*F21","v":{"v":249480000,"d":"249,480,000"}},null,0]
[null,null,"F-1 1-6","비주거 부분",{"v":108,"d":"108.0"},{"v":3080000,"d":"3,080,000"},0,{"v":332640000,"d":"332,640,000"},{"$f":"E22*F22","v":{"v":332640000,"d":"332,640,000"}},null,0]
[7,"F-1①-7","F-1 1-7","소계",273.2,{"v":2310000,"d":"2,310,000"},{"$f":"I23/E23*$H$2","v":{"v":7636398,"d":"7,636,398"}},{"v":630630000,"d":"630,630,000"},{"$f":"SUM(I24:I25)","v":{"v":631092000,"d":"631,092,000"}},null,{"$f":"I23/M23","v":{"v":1.055567263786442,"d":"106%"}},{"v":2190000,"d":"2,190,000"},{"v":597870000,"d":"597,870,000"},{"v":2210000,"d":"2,210,000"},{"v":603330000,"d":"603,330,000"},{"v":2170000,"d":"2,170,000"},{"v":592410000,"d":"592,410,000"}]
[null,null,"F-1 1-7","주거 부분",{"v":163.92,"d":"163.9"},{"v":1650000,"d":"1,650,000"},0,{"v":270270000,"d":"270,270,000"},{"$f":"E24*F24","v":{"v":270468000,"d":"270,468,000"}},null,0]
[null,null,"F-1 1-7","비주거 부분",{"v":109.28,"d":"109.3"},{"v":3300000,"d":"3,300,000"},0,{"v":360360000,"d":"360,360,000"},{"$f":"E25*F25","v":{"v":360624000,"d":"360,624,000"}},null,0]
[8,"F-1①-9","F-1 1-9","소계",269.8,{"v":2156000,"d":"2,156,000"},{"$f":"I26/E26*$H$2","v":{"v":7127304.8,"d":"7,127,305"}},{"v":582120000,"d":"582,120,000"},{"$f":"SUM(I27:I28)","v":{"v":581688800,"d":"581,688,800"}},null,{"$f":"I26/M26","v":{"v":1.0090880388585306,"d":"101%"}},{"v":2135000,"d":"2,135,000"},{"v":576450000,"d":"576,450,000"},{"v":2150000,"d":"2,150,000"},{"v":580500000,"d":"580,500,000"},{"v":2120000,"d":"2,120,000"},{"v":572400000,"d":"572,400,000"}]
[null,null,"F-1 1-9","주거 부분",{"v":161.88,"d":"161.9"},{"v":1540000,"d":"1,540,000"},0,{"v":249480000,"d":"249,480,000"},{"$f":"E27*F27","v":{"v":249295200,"d":"249,295,200"}},null,0]
[null,null,"F-1 1-9","비주거 부분",{"v":107.92000000000002,"d":"107.9"},{"v":3080000,"d":"3,080,000"},0,{"v":332640000,"d":"332,640,000"},{"$f":"E28*F28","v":{"v":332393600.00000006,"d":"332,393,600"}},null,0]
[9,"F-1①-10","F-1 1-10","소계",{"v":270,"d":"270.0"},{"v":2156000,"d":"2,156,000"},{"$f":"I29/E29*$H$2","v":{"v":7127304.8,"d":"7,127,305"}},{"v":582120000,"d":"582,120,000"},{"$f":"SUM(I30:I31)","v":{"v":582120000,"d":"582,120,000"}},null,{"$f":"I29/M29","v":{"v":1.0098360655737706,"d":"101%"}},{"v":2135000,"d":"2,135,000"},{"v":576450000,"d":"576,450,000"},{"v":2150000,"d":"2,150,000"},{"v":580500000,"d":"580,500,000"},{"v":2120000,"d":"2,120,000"},{"v":572400000,"d":"572,400,000"}]
[null,null,"F-1 1-10","주거 부분",{"v":162,"d":"162.0"},{"v":1540000,"d":"1,540,000"},0,{"v":249480000,"d":"249,480,000"},{"$f":"E30*F30","v":{"v":249480000,"d":"249,480,000"}},null,0]
[null,null,"F-1 1-10","비주거 부분",{"v":108,"d":"108.0"},{"v":3080000,"d":"3,080,000"},0,{"v":332640000,"d":"332,640,000"},{"$f":"E31*F31","v":{"v":332640000,"d":"332,640,000"}},null,0]
[10,"F-1①-11","F-1 1-11","소계",269.9,{"v":2156000,"d":"2,156,000"},{"$f":"I32/E32*$H$2","v":{"v":7127304.8,"d":"7,127,305"}},{"v":582120000,"d":"582,120,000"},{"$f":"SUM(I33:I34)","v":{"v":581904400,"d":"581,904,400"}},null,{"$f":"I32/M32","v":{"v":1.0094620522161506,"d":"101%"}},{"v":2135000,"d":"2,135,000"},{"v":576450000,"d":"576,450,000"},{"v":2150000,"d":"2,150,000"},{"v":580500000,"d":"580,500,000"},{"v":2120000,"d":"2,120,000"},{"v":572400000,"d":"572,400,000"}]
[null,null,"F-1 1-11","주거 부분",{"v":161.93999999999997,"d":"161.9"},{"v":1540000,"d":"1,540,000"},0,{"v":249480000,"d":"249,480,000"},{"$f":"E33*F33","v":{"v":249387599.99999994,"d":"249,387,600"}},null,0]
[null,null,"F-1 1-11","비주거 부분",{"v":107.96,"d":"108.0"},{"v":3080000,"d":"3,080,000"},0,{"v":332640000,"d":"332,640,000"},{"$f":"E34*F34","v":{"v":332516800,"d":"332,516,800"}},null,0]
[11,"F-1①-12","F-1 1-12","소계",{"v":289,"d":"289.0"},{"v":2156000,"d":"2,156,000"},{"$f":"I35/E35*$H$2","v":{"v":7127304.8,"d":"7,127,305"}},{"v":623084000,"d":"623,084,000"},{"$f":"SUM(I36:I37)","v":{"v":623084000,"d":"623,084,000"}},null,{"$f":"I35/M35","v":{"v":1.0098360655737706,"d":"101%"}},{"v":2135000,"d":"2,135,000"},{"v":617015000,"d":"617,015,000"},{"v":2150000,"d":"2,150,000"},{"v":621350000,"d":"621,350,000"},{"v":2120000,"d":"2,120,000"},{"v":612680000,"d":"612,680,000"}]
[null,null,"F-1 1-12","주거 부분",173.4,{"v":1540000,"d":"1,540,000"},0,{"v":267036000,"d":"267,036,000"},{"$f":"E36*F36","v":{"v":267036000,"d":"267,036,000"}},null,0]
[null,null,"F-1 1-12","비주거 부분",{"v":115.60000000000001,"d":"115.6"},{"v":3080000,"d":"3,080,000"},0,{"v":356048000,"d":"356,048,000"},{"$f":"E37*F37","v":{"v":356048000,"d":"356,048,000"}},null,0]
[12,"F-1①-13","F-1 1-13","소계",335.8,{"v":1942000,"d":"1,942,000"},{"$f":"I38/E38*$H$2","v":{"v":6419863.600000001,"d":"6,419,864"}},{"v":652512000,"d":"652,512,000"},{"$f":"SUM(I39:I40)","v":{"v":652123600,"d":"652,123,600"}},null,{"$f":"I38/M38","v":{"v":1.0108562748015872,"d":"101%"}},{"v":1920000,"d":"1,920,000"},{"v":645120000,"d":"645,120,000"},{"v":1930000,"d":"1,930,000"},{"v":648480000,"d":"648,480,000"},{"v":1910000,"d":"1,910,000"},{"v":641760000,"d":"641,760,000"}]
[null,null,"F-1 1-13","주거 부분",{"v":201.48,"d":"201.5"},{"v":1390000,"d":"1,390,000"},0,{"v":280224000,"d":"280,224,000"},{"$f":"E39*F39","v":{"v":280057200,"d":"280,057,200"}},null,0]
[null,null,"F-1 1-13","비주거 부분",{"v":134.32000000000002,"d":"134.3"},{"v":2770000,"d":"2,770,000"},0,{"v":372288000,"d":"372,288,000"},{"$f":"E40*F40","v":{"v":372066400.00000006,"d":"372,066,400"}},null,0]
[13,"F-1①-14","F-1 1-14","소계",{"v":279,"d":"279.0"},{"v":2198000,"d":"2,198,000"},{"$f":"I41/E41*$H$2","v":{"v":7266148.4,"d":"7,266,148"}},{"v":613242000,"d":"613,242,000"},{"$f":"SUM(I42:I43)","v":{"v":613242000,"d":"613,242,000"}},null,{"$f":"I41/M41","v":{"v":1.0466666666666666,"d":"105%"}},{"v":2100000,"d":"2,100,000"},{"v":585900000,"d":"585,900,000"},{"v":2120000,"d":"2,120,000"},{"v":591480000,"d":"591,480,000"},{"v":2080000,"d":"2,080,000"},{"v":580320000,"d":"580,320,000"}]
[null,null,"F-1 1-14","주거 부분",167.4,{"v":1570000,"d":"1,570,000"},0,{"v":262818000,"d":"262,818,000"},{"$f":"E42*F42","v":{"v":262818000,"d":"262,818,000"}},null,0]
[null,null,"F-1 1-14","비주거 부분",{"v":111.60000000000001,"d":"111.6"},{"v":3140000,"d":"3,140,000"},0,{"v":350424000,"d":"350,424,000"},{"$f":"E43*F43","v":{"v":350424000,"d":"350,424,000"}},null,0]
[14,"F-1②-1","F-1 2-1","소계",268.7,{"v":2324000,"d":"2,324,000"},{"$f":"I44/E44*$H$2","v":{"v":7682679.2,"d":"7,682,679"}},{"v":625156000,"d":"625,156,000"},{"$f":"SUM(I45:I46)","v":{"v":624458800,"d":"624,458,800"}},null,{"$f":"I44/M44","v":{"v":1.0600037344468776,"d":"106%"}},{"v":2190000,"d":"2,190,000"},{"v":589110000,"d":"589,110,000"},{"v":2210000,"d":"2,210,000"},{"v":594490000,"d":"594,490,000"},{"v":2170000,"d":"2,170,000"},{"v":583730000,"d":"583,730,000"}]
[null,null,"F-1 2-1","주거 부분",{"v":161.22,"d":"161.2"},{"v":1660000,"d":"1,660,000"},0,{"v":267924000,"d":"267,924,000"},{"$f":"E45*F45","v":{"v":267625200,"d":"267,625,200"}},null,0]
[null,null,"F-1 2-1","비주거 부분",{"v":107.48,"d":"107.5"},{"v":3320000,"d":"3,320,000"},0,{"v":357232000,"d":"357,232,000"},{"$f":"E46*F46","v":{"v":356833600,"d":"356,833,600"}},null,0]
[15,"F-1②-2","F-1 2-2","소계",266.9,{"v":2166000,"d":"2,166,000"},{"$f":"I47/E47*$H$2","v":{"v":7160362.8,"d":"7,160,363"}},{"v":578322000,"d":"578,322,000"},{"$f":"SUM(I48:I49)","v":{"v":578105400,"d":"578,105,400"}},null,{"$f":"I47/M47","v":{"v":1.0665954502684452,"d":"107%"}},{"v":2030000,"d":"2,030,000"},{"v":542010000,"d":"542,010,000"},{"v":2040000,"d":"2,040,000"},{"v":544680000,"d":"544,680,000"},{"v":2020000,"d":"2,020,000"},{"v":539340000,"d":"539,340,000"}]
[null,null,"F-1 2-2","주거 부분",{"v":160.14,"d":"160.1"},{"v":1550000,"d":"1,550,000"},0,{"v":248309999.99999997,"d":"248,310,000"},{"$f":"E48*F48","v":{"v":248216999.99999997,"d":"248,217,000"}},null,0]
[null,null,"F-1 2-2","비주거 부분",{"v":106.75999999999999,"d":"106.8"},{"v":3090000,"d":"3,090,000"},0,{"v":330012000.00000006,"d":"330,012,000"},{"$f":"E49*F49","v":{"v":329888400,"d":"329,888,400"}},null,0]
[16,"F-1②-3","F-1 2-3","소계",271.8,{"v":2226000,"d":"2,226,000"},{"$f":"I50/E50*$H$2","v":{"v":7358710.800000002,"d":"7,358,711"}},{"v":605472000,"d":"605,472,000"},{"$f":"SUM(I51:I52)","v":{"v":605026800.0000001,"d":"605,026,800"}},null,{"$f":"I50/M50","v":{"v":1.041856316297011,"d":"104%"}},{"v":2135000,"d":"2,135,000"},{"v":580720000,"d":"580,720,000"},{"v":2150000,"d":"2,150,000"},{"v":584800000,"d":"584,800,000"},{"v":2120000,"d":"2,120,000"},{"v":576640000,"d":"576,640,000"}]
[null,null,"F-1 2-3","주거 부분",{"v":163.08,"d":"163.1"},{"v":1590000,"d":"1,590,000"},0,{"v":259487999.99999997,"d":"259,488,000"},{"$f":"E51*F51","v":{"v":259297200.00000003,"d":"259,297,200"}},null,0]
[null,null,"F-1 2-3","비주거 부분",{"v":108.72000000000001,"d":"108.7"},{"v":3180000,"d":"3,180,000"},0,{"v":345984000.00000006,"d":"345,984,000"},{"$f":"E52*F52","v":{"v":345729600.00000006,"d":"345,729,600"}},null,0]
[17,"F-1②-4","F-1 2-4","소계",259.8,{"v":2166000,"d":"2,166,000"},{"$f":"I53/E53*$H$2","v":{"v":7160362.8,"d":"7,160,363"}},{"v":563160000,"d":"563,160,000"},{"$f":"SUM(I54:I55)","v":{"v":562726800,"d":"562,726,800"}},null,{"$f":"I53/M53","v":{"$error":"#DIV/0!"}}]
[null,null,"F-1 2-4","주거 부분",{"v":155.88,"d":"155.9"},{"v":1550000,"d":"1,550,000"},0,{"v":241800000,"d":"241,800,000"},{"$f":"E54*F54","v":{"v":241614000,"d":"241,614,000"}},null,0]
[null,null,"F-1 2-4","비주거 부분",{"v":103.92000000000002,"d":"103.9"},{"v":3090000,"d":"3,090,000"},0,{"v":321360000,"d":"321,360,000"},{"$f":"E55*F55","v":{"v":321112800.00000006,"d":"321,112,800"}},null,0]
[18,"F-1③-1","F-1 3-1","소계",269.3,{"v":2324000,"d":"2,324,000"},{"$f":"I56/E56*$H$2","v":{"v":7682679.200000002,"d":"7,682,679"}},{"v":625156000,"d":"625,156,000"},{"$f":"SUM(I57:I58)","v":{"v":625853200.0000001,"d":"625,853,200"}},null,{"$f":"I56/M56","v":{"v":1.062370694776867,"d":"106%"}},{"v":2190000,"d":"2,190,000"},{"v":589110000,"d":"589,110,000"},{"v":2210000,"d":"2,210,000"},{"v":594490000,"d":"594,490,000"},{"v":2170000,"d":"2,170,000"},{"v":583730000,"d":"583,730,000"}]
[null,null,"F-1 3-1","주거 부분",{"v":161.58,"d":"161.6"},{"v":1660000,"d":"1,660,000"},0,{"v":267924000,"d":"267,924,000"},{"$f":"E57*F57","v":{"v":268222800.00000003,"d":"268,222,800"}},null,0]
[null,null,"F-1 3-1","비주거 부분",{"v":107.72000000000001,"d":"107.7"},{"v":3320000,"d":"3,320,000"},0,{"v":357232000,"d":"357,232,000"},{"$f":"E58*F58","v":{"v":357630400.00000006,"d":"357,630,400"}},null,0]
[19,"F-1③-2","F-1 3-2","소계",275.3,{"v":2166000,"d":"2,166,000"},{"$f":"I59/E59*$H$2","v":{"v":7160362.8,"d":"7,160,363"}},{"v":595650000,"d":"595,650,000"},{"$f":"SUM(I60:I61)","v":{"v":596299800,"d":"596,299,800"}},null,{"$f":"I59/M59","v":{"v":1.0424821678321678,"d":"104%"}},{"v":2080000,"d":"2,080,000"},{"v":572000000,"d":"572,000,000"},{"v":2100000,"d":"2,100,000"},{"v":577500000,"d":"577,500,000"},{"v":2060000,"d":"2,060,000"},{"v":566500000,"d":"566,500,000"}]
[null,null,"F-1 3-2","주거 부분",{"v":165.18,"d":"165.2"},{"v":1550000,"d":"1,550,000"},0,{"v":255750000,"d":"255,750,000"},{"$f":"E60*F60","v":{"v":256029000,"d":"256,029,000"}},null,0]
[null,null,"F-1 3-2","비주거 부분",{"v":110.12,"d":"110.1"},{"v":3090000,"d":"3,090,000"},0,{"v":339900000,"d":"339,900,000"},{"$f":"E61*F61","v":{"v":340270800,"d":"340,270,800"}},null,0]
[20,"F-1③-3","F-1 3-3","소계",299.5,{"v":2118000,"d":"2,118,000"},{"$f":"I62/E62*$H$2","v":{"v":7001684.4,"d":"7,001,684"}},{"v":633282000,"d":"633,282,000"},{"$f":"SUM(I63:I64)","v":{"v":634341000,"d":"634,341,000"}},null,{"$f":"I62/M62","v":{"v":1.0348984419610083,"d":"103%"}},{"v":2050000,"d":"2,050,000"},{"v":612950000,"d":"612,950,000"},{"v":2060000,"d":"2,060,000"},{"v":615940000,"d":"615,940,000"},{"v":2040000,"d":"2,040,000"},{"v":609960000,"d":"609,960,000"}]
[null,null,"F-1 3-3","주거 부분",179.7,{"v":1510000,"d":"1,510,000"},0,{"v":270894000,"d":"270,894,000"},{"$f":"E63*F63","v":{"v":271347000,"d":"271,347,000"}},null,0]
[null,null,"F-1 3-3","비주거 부분",{"v":119.80000000000001,"d":"119.8"},{"v":3030000,"d":"3,030,000"},0,{"v":362388000,"d":"362,388,000"},{"$f":"E64*F64","v":{"v":362994000.00000006,"d":"362,994,000"}},null,0]
[21,"F-1③-4","F-1 3-4","소계",255.3,{"v":2278000,"d":"2,278,000"},{"$f":"I65/E65*$H$2","v":{"v":7530612.4,"d":"7,530,612"}},{"v":580890000,"d":"580,890,000"},{"$f":"SUM(I66:I67)","v":{"v":581573400,"d":"581,573,400"}},null,{"$f":"I65/M65","v":{"$error":"#DIV/0!"}}]
[null,null,"F-1 3-4","주거 부분",{"v":153.18,"d":"153.2"},{"v":1630000,"d":"1,630,000"},0,{"v":249390000,"d":"249,390,000"},{"$f":"E66*F66","v":{"v":249683400,"d":"249,683,400"}},null,0]
[null,null,"F-1 3-4","비주거 부분",{"v":102.12,"d":"102.1"},{"v":3250000,"d":"3,250,000"},0,{"v":331500000,"d":"331,500,000"},{"$f":"E67*F67","v":{"v":331890000,"d":"331,890,000"}},null,0]
[22,"F-1③-5","F-1 3-5","소계",273.2,{"v":2278000,"d":"2,278,000"},{"$f":"I68/E68*$H$2","v":{"v":7530612.4,"d":"7,530,612"}},{"v":621894000,"d":"621,894,000"},{"$f":"SUM(I69:I70)","v":{"v":622349600,"d":"622,349,600"}},null,{"$f":"I68/M68","v":{"v":1.0409446869720842,"d":"104%"}},{"v":2190000,"d":"2,190,000"},{"v":597870000,"d":"597,870,000"},{"v":2210000,"d":"2,210,000"},{"v":603330000,"d":"603,330,000"},{"v":2170000,"d":"2,170,000"},{"v":592410000,"d":"592,410,000"}]
[null,null,"F-1 3-5","주거 부분",{"v":163.92,"d":"163.9"},{"v":1630000,"d":"1,630,000"},0,{"v":266993999.99999997,"d":"266,994,000"},{"$f":"E69*F69","v":{"v":267189599.99999997,"d":"267,189,600"}},null,0]
[null,null,"F-1 3-5","비주거 부분",{"v":109.28,"d":"109.3"},{"v":3250000,"d":"3,250,000"},0,{"v":354900000,"d":"354,900,000"},{"$f":"E70*F70","v":{"v":355160000,"d":"355,160,000"}},null,0]
[23,"F-1③-6","F-1 3-6","소계",267.5,{"v":2142000,"d":"2,142,000"},{"$f":"I71/E71*$H$2","v":{"v":7081023.600000001,"d":"7,081,024"}},{"v":571914000,"d":"571,914,000"},{"$f":"SUM(I72:I73)","v":{"v":572985000,"d":"572,985,000"}},null,{"$f":"I71/M71","v":{"v":1.0219101123595506,"d":"102%"}},{"v":2100000,"d":"2,100,000"},{"v":560700000,"d":"560,700,000"},{"v":2120000,"d":"2,120,000"},{"v":566040000,"d":"566,040,000"},{"v":2080000,"d":"2,080,000"},{"v":555360000,"d":"555,360,000"}]
[null,null,"F-1 3-6","주거 부분",160.5,{"v":1530000,"d":"1,530,000"},0,{"v":245105999.99999997,"d":"245,106,000"},{"$f":"E72*F72","v":{"v":245565000,"d":"245,565,000"}},null,0]
[null,null,"F-1 3-6","비주거 부분",{"v":107,"d":"107.0"},{"v":3060000,"d":"3,060,000"},0,{"v":326808000.00000006,"d":"326,808,000"},{"$f":"E73*F73","v":{"v":327420000,"d":"327,420,000"}},null,0]
[24,"F-1③-7","F-1 3-7","소계",273.3,{"v":2142000,"d":"2,142,000"},{"$f":"I74/E74*$H$2","v":{"v":7081023.600000001,"d":"7,081,024"}},{"v":584766000,"d":"584,766,000"},{"$f":"SUM(I75:I76)","v":{"v":585408600,"d":"585,408,600"}},null,{"$f":"I74/M74","v":{"v":1.0309393491124261,"d":"103%"}},{"v":2080000,"d":"2,080,000"},{"v":567840000,"d":"567,840,000"},{"v":2080000,"d":"2,080,000"},{"v":567840000,"d":"567,840,000"},{"v":2080000,"d":"2,080,000"},{"v":567840000,"d":"567,840,000"}]
[null,null,"F-1 3-7","주거 부분",{"v":163.98,"d":"164.0"},{"v":1530000,"d":"1,530,000"},0,{"v":250613999.99999997,"d":"250,614,000"},{"$f":"E75*F75","v":{"v":250889399.99999997,"d":"250,889,400"}},null,0]
[null,null,"F-1 3-7","비주거 부분",{"v":109.32000000000001,"d":"109.3"},{"v":3060000,"d":"3,060,000"},0,{"v":334152000,"d":"334,152,000"},{"$f":"E76*F76","v":{"v":334519200,"d":"334,519,200"}},null,0]
[25,"F-1③-8","F-1 3-8","소계",279.4,{"v":2166000,"d":"2,166,000"},{"$f":"I77/E77*$H$2","v":{"v":7160362.8,"d":"7,160,363"}},{"v":604314000,"d":"604,314,000"},{"$f":"SUM(I78:I79)","v":{"v":605180400,"d":"605,180,400"}},null,{"$f":"I77/M77","v":{"v":1.0159744151494547,"d":"102%"}},{"v":2135000,"d":"2,135,000"},{"v":595665000,"d":"595,665,000"},{"v":2150000,"d":"2,150,000"},{"v":599850000,"d":"599,850,000"},{"v":2120000,"d":"2,120,000"},{"v":591480000,"d":"591,480,000"}]
[null,null,"F-1 3-8","주거 부분",{"v":167.64,"d":"167.6"},{"v":1550000,"d":"1,550,000"},0,{"v":259470000,"d":"259,470,000"},{"$f":"E78*F78","v":{"v":259841999.99999997,"d":"259,842,000"}},null,0]
[null,null,"F-1 3-8","비주거 부분",{"v":111.75999999999999,"d":"111.8"},{"v":3090000,"d":"3,090,000"},0,{"v":344844000,"d":"344,844,000"},{"$f":"E79*F79","v":{"v":345338400,"d":"345,338,400"}},null,0]
[26,"F-3①-1","F-3 1-1","소계",279.1,{"v":2398000,"d":"2,398,000"},{"$f":"I80/E80*$H$2","v":{"v":7927308.4,"d":"7,927,308"}},{"v":669042000,"d":"669,042,000"},{"$f":"SUM(I81:I82)","v":{"v":669281800,"d":"669,281,800"}},null,{"$f":"I80/M80","v":{"v":1.0251536317127714,"d":"103%"}},{"v":2340000,"d":"2,340,000"},{"v":652860000,"d":"652,860,000"},{"v":2340000,"d":"2,340,000"},{"v":652860000,"d":"652,860,000"},{"v":2340000,"d":"2,340,000"},{"v":652860000,"d":"652,860,000"}]
[null,null,"F-3 1-1","주거 부분",{"v":167.46,"d":"167.5"},{"v":1710000,"d":"1,710,000"},0,{"v":286254000,"d":"286,254,000"},{"$f":"E81*F81","v":{"v":286356600,"d":"286,356,600"}},null,0]
[null,null,"F-3 1-1","비주거 부분",{"v":111.64000000000001,"d":"111.6"},{"v":3430000,"d":"3,430,000"},0,{"v":382788000,"d":"382,788,000"},{"$f":"E82*F82","v":{"v":382925200.00000006,"d":"382,925,200"}},null,0]
[27,"F-3①-2","F-3 1-2","소계",{"v":279,"d":"279.0"},{"v":2398000,"d":"2,398,000"},{"$f":"I83/E83*$H$2","v":{"v":7927308.4,"d":"7,927,308"}},{"v":669042000,"d":"669,042,000"},{"$f":"SUM(I84:I85)","v":{"v":669042000,"d":"669,042,000"}},null,{"$f":"I83/M83","v":{"v":1.0380952380952382,"d":"104%"}},{"v":2310000,"d":"2,310,000"},{"v":644490000,"d":"644,490,000"},{"v":2310000,"d":"2,310,000"},{"v":644490000,"d":"644,490,000"},{"v":2310000,"d":"2,310,000"},{"v":644490000,"d":"644,490,000"}]
[null,null,"F-3 1-2","주거 부분",167.4,{"v":1710000,"d":"1,710,000"},0,{"v":286254000,"d":"286,254,000"},{"$f":"E84*F84","v":{"v":286254000,"d":"286,254,000"}},null,0]
[null,null,"F-3 1-2","비주거 부분",{"v":111.60000000000001,"d":"111.6"},{"v":3430000,"d":"3,430,000"},0,{"v":382788000,"d":"382,788,000"},{"$f":"E85*F85","v":{"v":382788000,"d":"382,788,000"}},null,0]
[28,"F-3①-3","F-3 1-3","소계",{"v":279,"d":"279.0"},{"v":2398000,"d":"2,398,000"},{"$f":"I86/E86*$H$2","v":{"v":7927308.4,"d":"7,927,308"}},{"v":669042000,"d":"669,042,000"},{"$f":"SUM(I87:I88)","v":{"v":669042000,"d":"669,042,000"}},null,{"$f":"I86/M86","v":{"v":1.0380952380952382,"d":"104%"}},{"v":2310000,"d":"2,310,000"},{"v":644490000,"d":"644,490,000"},{"v":2310000,"d":"2,310,000"},{"v":644490000,"d":"644,490,000"},{"v":2310000,"d":"2,310,000"},{"v":644490000,"d":"644,490,000"}]
[null,null,"F-3 1-3","주거 부분",167.4,{"v":1710000,"d":"1,710,000"},0,{"v":286254000,"d":"286,254,000"},{"$f":"E87*F87","v":{"v":286254000,"d":"286,254,000"}},null,0]
[null,null,"F-3 1-3","비주거 부분",{"v":111.60000000000001,"d":"111.6"},{"v":3430000,"d":"3,430,000"},0,{"v":382788000,"d":"382,788,000"},{"$f":"E88*F88","v":{"v":382788000,"d":"382,788,000"}},null,0]
[29,"F-3①-4","F-3 1-4","소계",291.1,{"v":2520000,"d":"2,520,000"},{"$f":"I89/E89*$H$2","v":{"v":8330616,"d":"8,330,616"}},{"v":733320000,"d":"733,320,000"},{"$f":"SUM(I90:I91)","v":{"v":733572000,"d":"733,572,000"}},null,{"$f":"I89/M89","v":{"v":1.0460024810711384,"d":"105%"}},{"v":2410000,"d":"2,410,000"},{"v":701310000,"d":"701,310,000"},{"v":2410000,"d":"2,410,000"},{"v":701310000,"d":"701,310,000"},{"v":2410000,"d":"2,410,000"},{"v":701310000,"d":"701,310,000"}]
[null,null,"F-3 1-4","주거 부분",{"v":174.66,"d":"174.7"},{"v":1800000,"d":"1,800,000"},0,{"v":314280000,"d":"314,280,000"},{"$f":"E90*F90","v":{"v":314388000,"d":"314,388,000"}},null,0]
[null,null,"F-3 1-4","비주거 부분",{"v":116.44000000000001,"d":"116.4"},{"v":3600000,"d":"3,600,000"},0,{"v":419040000,"d":"419,040,000"},{"$f":"E91*F91","v":{"v":419184000.00000006,"d":"419,184,000"}},null,0]
[30,"F-3②-1","F-3 2-1","소계",354.3,{"v":2520000,"d":"2,520,000"},{"$f":"I92/E92*$H$2","v":{"v":8330616,"d":"8,330,616"}},{"v":892080000,"d":"892,080,000"},{"$f":"SUM(I93:I94)","v":{"v":892836000,"d":"892,836,000"}},null,{"$f":"I92/M92","v":{"v":1.0465292917926718,"d":"105%"}},{"v":2410000,"d":"2,410,000"},{"v":853140000,"d":"853,140,000"},{"v":2410000,"d":"2,410,000"},{"v":853140000,"d":"853,140,000"},{"v":2410000,"d":"2,410,000"},{"v":853140000,"d":"853,140,000"}]
[null,null,"F-3 2-1","주거 부분",{"v":212.58,"d":"212.6"},{"v":1800000,"d":"1,800,000"},0,{"v":382320000,"d":"382,320,000"},{"$f":"E93*F93","v":{"v":382644000,"d":"382,644,000"}},null,0]
[null,null,"F-3 2-1","비주거 부분",{"v":141.72,"d":"141.7"},{"v":3600000,"d":"3,600,000"},0,{"v":509760000,"d":"509,760,000"},{"$f":"E94*F94","v":{"v":510192000,"d":"510,192,000"}},null,0]
[31,"F-3②-2","F-3 2-2","소계",360.4,{"v":2398000,"d":"2,398,000"},{"$f":"I95/E95*$H$2","v":{"v":7927308.4,"d":"7,927,308"}},{"v":863280000,"d":"863,280,000"},{"$f":"SUM(I96:I97)","v":{"v":864239200,"d":"864,239,200"}},null,{"$f":"I95/M95","v":{"v":1.0392486772486773,"d":"104%"}},{"v":2310000,"d":"2,310,000"},{"v":831600000,"d":"831,600,000"},{"v":2310000,"d":"2,310,000"},{"v":831600000,"d":"831,600,000"},{"v":2310000,"d":"2,310,000"},{"v":831600000,"d":"831,600,000"}]
[null,null,"F-3 2-2","주거 부분",{"v":216.23999999999998,"d":"216.2"},{"v":1710000,"d":"1,710,000"},0,{"v":369360000,"d":"369,360,000"},{"$f":"E96*F96","v":{"v":369770399.99999994,"d":"369,770,400"}},null,0]
[null,null,"F-3 2-2","비주거 부분",{"v":144.16,"d":"144.2"},{"v":3430000,"d":"3,430,000"},0,{"v":493920000,"d":"493,920,000"},{"$f":"E97*F97","v":{"v":494468800,"d":"494,468,800"}},null,0]
[32,"F-3③-1","F-3 3-1","소계",272.1,{"v":2352000,"d":"2,352,000"},{"$f":"I98/E98*$H$2","v":{"v":7775241.6000000015,"d":"7,775,242"}},{"v":639744000,"d":"639,744,000"},{"$f":"SUM(I99:I100)","v":{"v":639979200.0000001,"d":"639,979,200"}},null,{"$f":"I98/M98","v":{"v":1.0646446632951825,"d":"106%"}},{"v":2210000,"d":"2,210,000"},{"v":601120000,"d":"601,120,000"},{"v":2210000,"d":"2,210,000"},{"v":601120000,"d":"601,120,000"},{"v":2210000,"d":"2,210,000"},{"v":601120000,"d":"601,120,000"}]
[null,null,"F-3 3-1","주거 부분",{"v":163.26000000000002,"d":"163.3"},{"v":1680000,"d":"1,680,000"},0,{"v":274176000,"d":"274,176,000"},{"$f":"E99*F99","v":{"v":274276800.00000006,"d":"274,276,800"}},null,0]
[null,null,"F-3 3-1","비주거 부분",{"v":108.84000000000002,"d":"108.8"},{"v":3360000,"d":"3,360,000"},0,{"v":365568000.00000006,"d":"365,568,000"},{"$f":"E100*F100","v":{"v":365702400.00000006,"d":"365,702,400"}},null,0]
[33,"F-3③-2","F-3 3-2","소계",{"v":273,"d":"273.0"},{"v":2352000,"d":"2,352,000"},{"$f":"I101/E101*$H$2","v":{"v":7775241.600000001,"d":"7,775,242"}},{"v":642096000,"d":"642,096,000"},{"$f":"SUM(I102:I103)","v":{"v":642096000,"d":"642,096,000"}},null,{"$f":"I101/M101","v":{"v":1.0888888888888888,"d":"109%"}},{"v":2160000,"d":"2,160,000"},{"v":589680000,"d":"589,680,000"},{"v":2170000,"d":"2,170,000"},{"v":592410000,"d":"592,410,000"},{"v":2150000,"d":"2,150,000"},{"v":586950000,"d":"586,950,000"}]
[null,null,"F-3 3-2","주거 부분",{"v":163.79999999999998,"d":"163.8"},{"v":1680000,"d":"1,680,000"},0,{"v":275184000,"d":"275,184,000"},{"$f":"E102*F102","v":{"v":275184000,"d":"275,184,000"}},null,0]
[null,null,"F-3 3-2","비주거 부분",109.2,{"v":3360000,"d":"3,360,000"},0,{"v":366912000,"d":"366,912,000"},{"$f":"E103*F103","v":{"v":366912000,"d":"366,912,000"}},null,0]
[34,"F-3③-3","F-3 3-3","소계",{"v":267,"d":"267.0"},{"v":2198000,"d":"2,198,000"},{"$f":"I104/E104*$H$2","v":{"v":7266148.4,"d":"7,266,148"}},{"v":586866000,"d":"586,866,000"},{"$f":"SUM(I105:I106)","v":{"v":586866000,"d":"586,866,000"}},null,{"$f":"I104/M104","v":{"v":1.0618357487922705,"d":"106%"}},{"v":2070000,"d":"2,070,000"},{"v":552690000,"d":"552,690,000"},{"v":2080000,"d":"2,080,000"},{"v":555360000,"d":"555,360,000"},{"v":2060000,"d":"2,060,000"},{"v":550020000,"d":"550,020,000"}]
[null,null,"F-3 3-3","주거 부분",160.2,{"v":1570000,"d":"1,570,000"},0,{"v":251513999.99999997,"d":"251,514,000"},{"$f":"E105*F105","v":{"v":251513999.99999997,"d":"251,514,000"}},null,0]
[null,null,"F-3 3-3","비주거 부분",{"v":106.80000000000001,"d":"106.8"},{"v":3140000,"d":"3,140,000"},0,{"v":335352000.00000006,"d":"335,352,000"},{"$f":"E106*F106","v":{"v":335352000.00000006,"d":"335,352,000"}},null,0]
[35,"F-3③-4","F-3 3-4","소계",289.8,{"v":2152000,"d":"2,152,000"},{"$f":"I107/E107*$H$2","v":{"v":7114081.600000001,"d":"7,114,082"}},{"v":624080000,"d":"624,080,000"},{"$f":"SUM(I108:I109)","v":{"v":623649600,"d":"623,649,600"}},null,{"$f":"I107/M107","v":{"v":1.038896551724138,"d":"104%"}},{"v":2070000,"d":"2,070,000"},{"v":600300000,"d":"600,300,000"},{"v":2080000,"d":"2,080,000"},{"v":603200000,"d":"603,200,000"},{"v":2060000,"d":"2,060,000"},{"v":597400000,"d":"597,400,000"}]
[null,null,"F-3 3-4","주거 부분",{"v":173.88,"d":"173.9"},{"v":1540000,"d":"1,540,000"},0,{"v":267960000,"d":"267,960,000"},{"$f":"E108*F108","v":{"v":267775200,"d":"267,775,200"}},null,0]
[null,null,"F-3 3-4","비주거 부분",{"v":115.92000000000002,"d":"115.9"},{"v":3070000,"d":"3,070,000"},0,{"v":356120000,"d":"356,120,000"},{"$f":"E109*F109","v":{"v":355874400.00000006,"d":"355,874,400"}},null,0]
[36,"F-3③-5","F-3 3-5","소계",265.9,{"v":2198000,"d":"2,198,000"},{"$f":"I110/E110*$H$2","v":{"v":7266148.4,"d":"7,266,148"}},{"v":584668000,"d":"584,668,000"},{"$f":"SUM(I111:I112)","v":{"v":584448200,"d":"584,448,200"}},null,{"$f":"I110/M110","v":{"v":1.0364026812313802,"d":"104%"}},{"v":2120000,"d":"2,120,000"},{"v":563920000,"d":"563,920,000"},{"v":2120000,"d":"2,120,000"},{"v":563920000,"d":"563,920,000"},{"v":2120000,"d":"2,120,000"},{"v":563920000,"d":"563,920,000"}]
[null,null,"F-3 3-5","주거 부분",{"v":159.54,"d":"159.5"},{"v":1570000,"d":"1,570,000"},0,{"v":250572000,"d":"250,572,000"},{"$f":"E111*F111","v":{"v":250477800,"d":"250,477,800"}},null,0]
[null,null,"F-3 3-5","비주거 부분",{"v":106.36,"d":"106.4"},{"v":3140000,"d":"3,140,000"},0,{"v":334096000,"d":"334,096,000"},{"$f":"E112*F112","v":{"v":333970400,"d":"333,970,400"}},null,0]
[37,"F-3③-6","F-3 3-6","소계",266.1,{"v":2198000,"d":"2,198,000"},{"$f":"I113/E113*$H$2","v":{"v":7266148.4,"d":"7,266,148"}},{"v":584668000,"d":"584,668,000"},{"$f":"SUM(I114:I115)","v":{"v":584887800,"d":"584,887,800"}},null,{"$f":"I113/M113","v":{"v":1.037182224428997,"d":"104%"}},{"v":2120000,"d":"2,120,000"},{"v":563920000,"d":"563,920,000"},{"v":2120000,"d":"2,120,000"},{"v":563920000,"d":"563,920,000"},{"v":2120000,"d":"2,120,000"},{"v":563920000,"d":"563,920,000"}]
[null,null,"F-3 3-6","주거 부분",{"v":159.66,"d":"159.7"},{"v":1570000,"d":"1,570,000"},0,{"v":250572000,"d":"250,572,000"},{"$f":"E114*F114","v":{"v":250666200,"d":"250,666,200"}},null,0]
[null,null,"F-3 3-6","비주거 부분",{"v":106.44000000000001,"d":"106.4"},{"v":3140000,"d":"3,140,000"},0,{"v":334096000,"d":"334,096,000"},{"$f":"E115*F115","v":{"v":334221600.00000006,"d":"334,221,600"}},null,0]
[38,"F-3④-1","F-3 4-1","소계",272.9,{"v":2352000,"d":"2,352,000"},{"$f":"I116/E116*$H$2","v":{"v":7775241.600000001,"d":"7,775,242"}},{"v":642096000,"d":"642,096,000"},{"$f":"SUM(I117:I118)","v":{"v":641860800,"d":"641,860,800"}},null,{"$f":"I116/M116","v":{"v":1.0638635572572224,"d":"106%"}},{"v":2210000,"d":"2,210,000"},{"v":603330000,"d":"603,330,000"},{"v":2210000,"d":"2,210,000"},{"v":603330000,"d":"603,330,000"},{"v":2210000,"d":"2,210,000"},{"v":603330000,"d":"603,330,000"}]
[null,null,"F-3 4-1","주거 부분",{"v":163.73999999999998,"d":"163.7"},{"v":1680000,"d":"1,680,000"},0,{"v":275184000,"d":"275,184,000"},{"$f":"E117*F117","v":{"v":275083199.99999994,"d":"275,083,200"}},null,0]
[null,null,"F-3 4-1","비주거 부분",{"v":109.16,"d":"109.2"},{"v":3360000,"d":"3,360,000"},0,{"v":366912000,"d":"366,912,000"},{"$f":"E118*F118","v":{"v":366777600,"d":"366,777,600"}},null,0]
[39,"F-3④-2","F-3 4-2","소계",272.8,{"v":2352000,"d":"2,352,000"},{"$f":"I119/E119*$H$2","v":{"v":7775241.600000001,"d":"7,775,242"}},{"v":642096000,"d":"642,096,000"},{"$f":"SUM(I120:I121)","v":{"v":641625600,"d":"641,625,600"}},null,{"$f":"I119/M119","v":{"v":1.088091168091168,"d":"109%"}},{"v":2160000,"d":"2,160,000"},{"v":589680000,"d":"589,680,000"},{"v":2170000,"d":"2,170,000"},{"v":592410000,"d":"592,410,000"},{"v":2150000,"d":"2,150,000"},{"v":586950000,"d":"586,950,000"}]
[null,null,"F-3 4-2","주거 부분",{"v":163.68,"d":"163.7"},{"v":1680000,"d":"1,680,000"},0,{"v":275184000,"d":"275,184,000"},{"$f":"E120*F120","v":{"v":274982400,"d":"274,982,400"}},null,0]
[null,null,"F-3 4-2","비주거 부분",{"v":109.12,"d":"109.1"},{"v":3360000,"d":"3,360,000"},0,{"v":366912000,"d":"366,912,000"},{"$f":"E121*F121","v":{"v":366643200,"d":"366,643,200"}},null,0]
[40,"F-3④-3","F-3 4-3","소계",265.8,{"v":2198000,"d":"2,198,000"},{"$f":"I122/E122*$H$2","v":{"v":7266148.4,"d":"7,266,148"}},{"v":584668000,"d":"584,668,000"},{"$f":"SUM(I123:I124)","v":{"v":584228400,"d":"584,228,400"}},null,{"$f":"I122/M122","v":{"v":1.0610373760488176,"d":"106%"}},{"v":2070000,"d":"2,070,000"},{"v":550620000,"d":"550,620,000"},{"v":2080000,"d":"2,080,000"},{"v":553280000,"d":"553,280,000"},{"v":2060000,"d":"2,060,000"},{"v":547960000,"d":"547,960,000"}]
[null,null,"F-3 4-3","주거 부분",{"v":159.48,"d":"159.5"},{"v":1570000,"d":"1,570,000"},0,{"v":250572000,"d":"250,572,000"},{"$f":"E123*F123","v":{"v":250383599.99999997,"d":"250,383,600"}},null,0]
[null,null,"F-3 4-3","비주거 부분",{"v":106.32000000000001,"d":"106.3"},{"v":3140000,"d":"3,140,000"},0,{"v":334096000,"d":"334,096,000"},{"$f":"E124*F124","v":{"v":333844800,"d":"333,844,800"}},null,0]
[41,"F-3④-4","F-3 4-4","소계",265.9,{"v":2198000,"d":"2,198,000"},{"$f":"I125/E125*$H$2","v":{"v":7266148.4,"d":"7,266,148"}},{"v":584668000,"d":"584,668,000"},{"$f":"SUM(I126:I127)","v":{"v":584448200,"d":"584,448,200"}},null,{"$f":"I125/M125","v":{"v":1.0614365624205442,"d":"106%"}},{"v":2070000,"d":"2,070,000"},{"v":550620000,"d":"550,620,000"},{"v":2080000,"d":"2,080,000"},{"v":553280000,"d":"553,280,000"},{"v":2060000,"d":"2,060,000"},{"v":547960000,"d":"547,960,000"}]
[null,null,"F-3 4-4","주거 부분",{"v":159.54,"d":"159.5"},{"v":1570000,"d":"1,570,000"},0,{"v":250572000,"d":"250,572,000"},{"$f":"E126*F126","v":{"v":250477800,"d":"250,477,800"}},null,0]
[null,null,"F-3 4-4","비주거 부분",{"v":106.36,"d":"106.4"},{"v":3140000,"d":"3,140,000"},0,{"v":334096000,"d":"334,096,000"},{"$f":"E127*F127","v":{"v":333970400,"d":"333,970,400"}},null,0]
[42,"F-3④-5","F-3 4-5","소계",265.9,{"v":2198000,"d":"2,198,000"},{"$f":"I128/E128*$H$2","v":{"v":7266148.4,"d":"7,266,148"}},{"v":584668000,"d":"584,668,000"},{"$f":"SUM(I129:I130)","v":{"v":584448200,"d":"584,448,200"}},null,{"$f":"I128/M128","v":{"v":1.0614365624205442,"d":"106%"}},{"v":2070000,"d":"2,070,000"},{"v":550620000,"d":"550,620,000"},{"v":2080000,"d":"2,080,000"},{"v":553280000,"d":"553,280,000"},{"v":2060000,"d":"2,060,000"},{"v":547960000,"d":"547,960,000"}]
[null,null,"F-3 4-5","주거 부분",{"v":159.54,"d":"159.5"},{"v":1570000,"d":"1,570,000"},0,{"v":250572000,"d":"250,572,000"},{"$f":"E129*F129","v":{"v":250477800,"d":"250,477,800"}},null,0]
[null,null,"F-3 4-5","비주거 부분",{"v":106.36,"d":"106.4"},{"v":3140000,"d":"3,140,000"},0,{"v":334096000,"d":"334,096,000"},{"$f":"E130*F130","v":{"v":333970400,"d":"333,970,400"}},null,0]
[43,"F-3④-6","F-3 4-6","소계",266.1,{"v":2198000,"d":"2,198,000"},{"$f":"I131/E131*$H$2","v":{"v":7266148.4,"d":"7,266,148"}},{"v":584668000,"d":"584,668,000"},{"$f":"SUM(I132:I133)","v":{"v":584887800,"d":"584,887,800"}},null,{"$f":"I131/M131","v":{"v":1.062234935163997,"d":"106%"}},{"v":2070000,"d":"2,070,000"},{"v":550620000,"d":"550,620,000"},{"v":2080000,"d":"2,080,000"},{"v":553280000,"d":"553,280,000"},{"v":2060000,"d":"2,060,000"},{"v":547960000,"d":"547,960,000"}]
[null,null,"F-3 4-6","주거 부분",{"v":159.66,"d":"159.7"},{"v":1570000,"d":"1,570,000"},0,{"v":250572000,"d":"250,572,000"},{"$f":"E132*F132","v":{"v":250666200,"d":"250,666,200"}},null,0]
[null,null,"F-3 4-6","비주거 부분",{"v":106.44000000000001,"d":"106.4"},{"v":3140000,"d":"3,140,000"},0,{"v":334096000,"d":"334,096,000"},{"$f":"E133*F133","v":{"v":334221600.00000006,"d":"334,221,600"}},null,0]
[44,"F-3④-7","F-3 4-7","소계",262.1,{"v":2306000,"d":"2,306,000"},{"$f":"I134/E134*$H$2","v":{"v":7623174.800000002,"d":"7,623,175"}},{"v":604172000,"d":"604,172,000"},{"$f":"SUM(I135:I136)","v":{"v":604402600.0000001,"d":"604,402,600"}},null,{"$f":"I134/M134","v":{"$error":"#DIV/0!"}}]
[null,null,"F-3 4-7","주거 부분",{"v":157.26000000000002,"d":"157.3"},{"v":1650000,"d":"1,650,000"},0,{"v":259379999.99999997,"d":"259,380,000"},{"$f":"E135*F135","v":{"v":259479000.00000003,"d":"259,479,000"}},null,0]
[null,null,"F-3 4-7","비주거 부분",{"v":104.84000000000002,"d":"104.8"},{"v":3290000,"d":"3,290,000"},0,{"v":344792000,"d":"344,792,000"},{"$f":"E136*F136","v":{"v":344923600.00000006,"d":"344,923,600"}},null,0]
[45,"F-3④-8","F-3 4-8","소계",271.2,{"v":2306000,"d":"2,306,000"},{"$f":"I137/E137*$H$2","v":{"v":7623174.8,"d":"7,623,175"}},{"v":624926000,"d":"624,926,000"},{"$f":"SUM(I138:I139)","v":{"v":625387200,"d":"625,387,200"}},null,{"$f":"I137/M137","v":{"v":1.0442089796463576,"d":"104%"}},{"v":2210000,"d":"2,210,000"},{"v":598910000,"d":"598,910,000"},{"v":2210000,"d":"2,210,000"},{"v":598910000,"d":"598,910,000"},{"v":2210000,"d":"2,210,000"},{"v":598910000,"d":"598,910,000"}]
[null,null,"F-3 4-8","주거 부분",{"v":162.72,"d":"162.7"},{"v":1650000,"d":"1,650,000"},0,{"v":268290000,"d":"268,290,000"},{"$f":"E138*F138","v":{"v":268488000,"d":"268,488,000"}},null,0]
[null,null,"F-3 4-8","비주거 부분",{"v":108.48,"d":"108.5"},{"v":3290000,"d":"3,290,000"},0,{"v":356636000,"d":"356,636,000"},{"$f":"E139*F139","v":{"v":356899200,"d":"356,899,200"}},null,0]
[46,"F-3④-9","F-3 4-9","소계",{"v":266,"d":"266.0"},{"v":2198000,"d":"2,198,000"},{"$f":"I140/E140*$H$2","v":{"v":7266148.4,"d":"7,266,148"}},{"v":584668000,"d":"584,668,000"},{"$f":"SUM(I141:I142)","v":{"v":584668000,"d":"584,668,000"}},null,{"$f":"I140/M140","v":{"v":1.0367924528301886,"d":"104%"}},{"v":2120000,"d":"2,120,000"},{"v":563920000,"d":"563,920,000"},{"v":2120000,"d":"2,120,000"},{"v":563920000,"d":"563,920,000"},{"v":2120000,"d":"2,120,000"},{"v":563920000,"d":"563,920,000"}]
[null,null,"F-3 4-9","주거 부분",159.6,{"v":1570000,"d":"1,570,000"},0,{"v":250572000,"d":"250,572,000"},{"$f":"E141*F141","v":{"v":250572000,"d":"250,572,000"}},null,0]
[null,null,"F-3 4-9","비주거 부분",106.4,{"v":3140000,"d":"3,140,000"},0,{"v":334096000,"d":"334,096,000"},{"$f":"E142*F142","v":{"v":334096000,"d":"334,096,000"}},null,0]
[47,"F-3④-10","F-3 4-10","소계",{"v":266,"d":"266.0"},{"v":2198000,"d":"2,198,000"},{"$f":"I143/E143*$H$2","v":{"v":7266148.4,"d":"7,266,148"}},{"v":584668000,"d":"584,668,000"},{"$f":"SUM(I144:I145)","v":{"v":584668000,"d":"584,668,000"}},null,{"$f":"I143/M143","v":{"v":1.0367924528301886,"d":"104%"}},{"v":2120000,"d":"2,120,000"},{"v":563920000,"d":"563,920,000"},{"v":2120000,"d":"2,120,000"},{"v":563920000,"d":"563,920,000"},{"v":2120000,"d":"2,120,000"},{"v":563920000,"d":"563,920,000"}]
[null,null,"F-3 4-10","주거 부분",159.6,{"v":1570000,"d":"1,570,000"},0,{"v":250572000,"d":"250,572,000"},{"$f":"E144*F144","v":{"v":250572000,"d":"250,572,000"}},null,0]
[null,null,"F-3 4-10","비주거 부분",106.4,{"v":3140000,"d":"3,140,000"},0,{"v":334096000,"d":"334,096,000"},{"$f":"E145*F145","v":{"v":334096000,"d":"334,096,000"}},null,0]
[48,"F-3④-11","F-3 4-11","소계",266.1,{"v":2198000,"d":"2,198,000"},{"$f":"I146/E146*$H$2","v":{"v":7266148.4,"d":"7,266,148"}},{"v":584668000,"d":"584,668,000"},{"$f":"SUM(I147:I148)","v":{"v":584887800,"d":"584,887,800"}},null,{"$f":"I146/M146","v":{"v":1.037182224428997,"d":"104%"}},{"v":2120000,"d":"2,120,000"},{"v":563920000,"d":"563,920,000"},{"v":2120000,"d":"2,120,000"},{"v":563920000,"d":"563,920,000"},{"v":2120000,"d":"2,120,000"},{"v":563920000,"d":"563,920,000"}]
[null,null,"F-3 4-11","주거 부분",{"v":159.66,"d":"159.7"},{"v":1570000,"d":"1,570,000"},0,{"v":250572000,"d":"250,572,000"},{"$f":"E147*F147","v":{"v":250666200,"d":"250,666,200"}},null,0]
[null,null,"F-3 4-11","비주거 부분",{"v":106.44000000000001,"d":"106.4"},{"v":3140000,"d":"3,140,000"},0,{"v":334096000,"d":"334,096,000"},{"$f":"E148*F148","v":{"v":334221600.00000006,"d":"334,221,600"}},null,0]
[49,"F-3④-12","F-3 4-12","소계",{"v":266,"d":"266.0"},{"v":2198000,"d":"2,198,000"},{"$f":"I149/E149*$H$2","v":{"v":7266148.4,"d":"7,266,148"}},{"v":584668000,"d":"584,668,000"},{"$f":"SUM(I150:I151)","v":{"v":584668000,"d":"584,668,000"}},null,{"$f":"I149/M149","v":{"v":1.0367924528301886,"d":"104%"}},{"v":2120000,"d":"2,120,000"},{"v":563920000,"d":"563,920,000"},{"v":2120000,"d":"2,120,000"},{"v":563920000,"d":"563,920,000"},{"v":2120000,"d":"2,120,000"},{"v":563920000,"d":"563,920,000"}]
[null,null,"F-3 4-12","주거 부분",159.6,{"v":1570000,"d":"1,570,000"},0,{"v":250572000,"d":"250,572,000"},{"$f":"E150*F150","v":{"v":250572000,"d":"250,572,000"}},null,0]
[null,null,"F-3 4-12","비주거 부분",106.4,{"v":3140000,"d":"3,140,000"},0,{"v":334096000,"d":"334,096,000"},{"$f":"E151*F151","v":{"v":334096000,"d":"334,096,000"}},null,0]
[50,"F-3⑤-1","F-3 5-1","소계",335.1,{"v":2468000,"d":"2,468,000"},{"$f":"I152/E152*$H$2","v":{"v":8158714.4,"d":"8,158,714"}},{"v":826780000,"d":"826,780,000"},{"$f":"SUM(I153:I154)","v":{"v":827026800,"d":"827,026,800"}},null,{"$f":"I152/M152","v":{"v":1.0827792615868028,"d":"108%"}},{"v":2280000,"d":"2,280,000"},{"v":763800000,"d":"763,800,000"},{"v":2290000,"d":"2,290,000"},{"v":767150000,"d":"767,150,000"},{"v":2270000,"d":"2,270,000"},{"v":760450000,"d":"760,450,000"}]
[null,null,"F-3 5-1","주거 부분",{"v":201.06,"d":"201.1"},{"v":1760000,"d":"1,760,000"},0,{"v":353760000,"d":"353,760,000"},{"$f":"E153*F153","v":{"v":353865600,"d":"353,865,600"}},null,0]
[null,null,"F-3 5-1","비주거 부분",{"v":134.04000000000002,"d":"134.0"},{"v":3530000,"d":"3,530,000"},0,{"v":473020000,"d":"473,020,000"},{"$f":"E154*F154","v":{"v":473161200.00000006,"d":"473,161,200"}},null,0]
[51,"F-3⑤-2","F-3 5-2","소계",288.9,{"v":2398000,"d":"2,398,000"},{"$f":"I155/E155*$H$2","v":{"v":7927308.4,"d":"7,927,308"}},{"v":693022000,"d":"693,022,000"},{"$f":"SUM(I156:I157)","v":{"v":692782200,"d":"692,782,200"}},null,{"$f":"I155/M155","v":{"v":1.0630466706051143,"d":"106%"}},{"v":2255000,"d":"2,255,000"},{"v":651695000,"d":"651,695,000"},{"v":2270000,"d":"2,270,000"},{"v":656030000,"d":"656,030,000"},{"v":2240000,"d":"2,240,000"},{"v":647360000,"d":"647,360,000"}]
[null,null,"F-3 5-2","주거 부분",{"v":173.33999999999997,"d":"173.3"},{"v":1710000,"d":"1,710,000"},0,{"v":296514000,"d":"296,514,000"},{"$f":"E156*F156","v":{"v":296411399.99999994,"d":"296,411,400"}},null,0]
[null,null,"F-3 5-2","비주거 부분",{"v":115.56,"d":"115.6"},{"v":3430000,"d":"3,430,000"},0,{"v":396508000,"d":"396,508,000"},{"$f":"E157*F157","v":{"v":396370800,"d":"396,370,800"}},null,0]
[52,"F-3⑤-3","F-3 5-3","소계",{"v":289,"d":"289.0"},{"v":2398000,"d":"2,398,000"},{"$f":"I158/E158*$H$2","v":{"v":7927308.4,"d":"7,927,308"}},{"v":693022000,"d":"693,022,000"},{"$f":"SUM(I159:I160)","v":{"v":693022000,"d":"693,022,000"}},null,{"$f":"I158/M158","v":{"v":1.0634146341463415,"d":"106%"}},{"v":2255000,"d":"2,255,000"},{"v":651695000,"d":"651,695,000"},{"v":2270000,"d":"2,270,000"},{"v":656030000,"d":"656,030,000"},{"v":2240000,"d":"2,240,000"},{"v":647360000,"d":"647,360,000"}]
[null,null,"F-3 5-3","주거 부분",173.4,{"v":1710000,"d":"1,710,000"},0,{"v":296514000,"d":"296,514,000"},{"$f":"E159*F159","v":{"v":296514000,"d":"296,514,000"}},null,0]
[null,null,"F-3 5-3","비주거 부분",{"v":115.60000000000001,"d":"115.6"},{"v":3430000,"d":"3,430,000"},0,{"v":396508000,"d":"396,508,000"},{"$f":"E160*F160","v":{"v":396508000,"d":"396,508,000"}},null,0]
[53,"F-3⑤-4","F-3 5-4","소계",{"v":289,"d":"289.0"},{"v":2398000,"d":"2,398,000"},{"$f":"I161/E161*$H$2","v":{"v":7927308.4,"d":"7,927,308"}},{"v":693022000,"d":"693,022,000"},{"$f":"SUM(I162:I163)","v":{"v":693022000,"d":"693,022,000"}},null,{"$f":"I161/M161","v":{"v":1.0634146341463415,"d":"106%"}},{"v":2255000,"d":"2,255,000"},{"v":651695000,"d":"651,695,000"},{"v":2270000,"d":"2,270,000"},{"v":656030000,"d":"656,030,000"},{"v":2240000,"d":"2,240,000"},{"v":647360000,"d":"647,360,000"}]
[null,null,"F-3 5-4","주거 부분",173.4,{"v":1710000,"d":"1,710,000"},0,{"v":296514000,"d":"296,514,000"},{"$f":"E162*F162","v":{"v":296514000,"d":"296,514,000"}},null,0]
[null,null,"F-3 5-4","비주거 부분",{"v":115.60000000000001,"d":"115.6"},{"v":3430000,"d":"3,430,000"},0,{"v":396508000,"d":"396,508,000"},{"$f":"E163*F163","v":{"v":396508000,"d":"396,508,000"}},null,0]
[54,"F-3⑤-5","F-3 5-5","소계",{"v":289,"d":"289.0"},{"v":2398000,"d":"2,398,000"},{"$f":"I164/E164*$H$2","v":{"v":7927308.4,"d":"7,927,308"}},{"v":693022000,"d":"693,022,000"},{"$f":"SUM(I165:I166)","v":{"v":693022000,"d":"693,022,000"}},null,{"$f":"I164/M164","v":{"v":1.0634146341463415,"d":"106%"}},{"v":2255000,"d":"2,255,000"},{"v":651695000,"d":"651,695,000"},{"v":2270000,"d":"2,270,000"},{"v":656030000,"d":"656,030,000"},{"v":2240000,"d":"2,240,000"},{"v":647360000,"d":"647,360,000"}]
[null,null,"F-3 5-5","주거 부분",173.4,{"v":1710000,"d":"1,710,000"},0,{"v":296514000,"d":"296,514,000"},{"$f":"E165*F165","v":{"v":296514000,"d":"296,514,000"}},null,0]
[null,null,"F-3 5-5","비주거 부분",{"v":115.60000000000001,"d":"115.6"},{"v":3430000,"d":"3,430,000"},0,{"v":396508000,"d":"396,508,000"},{"$f":"E166*F166","v":{"v":396508000,"d":"396,508,000"}},null,0]
[55,"F-3⑤-6","F-3 5-6","소계",308.2,{"v":2446000,"d":"2,446,000"},{"$f":"I167/E167*$H$2","v":{"v":8085986.8,"d":"8,085,987"}},{"v":753368000,"d":"753,368,000"},{"$f":"SUM(I168:I169)","v":{"v":753857200,"d":"753,857,200"}},null,{"$f":"I167/M167","v":{"v":1.045977910977911,"d":"105%"}},{"v":2340000,"d":"2,340,000"},{"v":720720000,"d":"720,720,000"},{"v":2340000,"d":"2,340,000"},{"v":720720000,"d":"720,720,000"},{"v":2340000,"d":"2,340,000"},{"v":720720000,"d":"720,720,000"}]
[null,null,"F-3 5-6","주거 부분",{"v":184.92,"d":"184.9"},{"v":1750000,"d":"1,750,000"},0,{"v":323399999.99999994,"d":"323,400,000"},{"$f":"E168*F168","v":{"v":323610000,"d":"323,610,000"}},null,0]
[null,null,"F-3 5-6","비주거 부분",{"v":123.28,"d":"123.3"},{"v":3490000,"d":"3,490,000"},0,{"v":429968000,"d":"429,968,000"},{"$f":"E169*F169","v":{"v":430247200,"d":"430,247,200"}},null,0]
[56,"F-3⑥-1","F-3 6-1","소계",311.8,{"v":2398000,"d":"2,398,000"},{"$f":"I170/E170*$H$2","v":{"v":7927308.4,"d":"7,927,308"}},{"v":748176000,"d":"748,176,000"},{"$f":"SUM(I171:I172)","v":{"v":747696400,"d":"747,696,400"}},null,{"$f":"I170/M170","v":{"v":1.0674667351950202,"d":"107%"}},{"v":2245000,"d":"2,245,000"},{"v":700440000,"d":"700,440,000"},{"v":2150000,"d":"2,150,000"},{"v":670800000,"d":"670,800,000"},{"v":2340000,"d":"2,340,000"},{"v":730080000,"d":"730,080,000"}]
[null,null,"F-3 6-1","주거 부분",{"v":187.08,"d":"187.1"},{"v":1710000,"d":"1,710,000"},0,{"v":320112000,"d":"320,112,000"},{"$f":"E171*F171","v":{"v":319906800,"d":"319,906,800"}},null,0]
[null,null,"F-3 6-1","비주거 부분",{"v":124.72000000000001,"d":"124.7"},{"v":3430000,"d":"3,430,000"},0,{"v":428064000.00000006,"d":"428,064,000"},{"$f":"E172*F172","v":{"v":427789600.00000006,"d":"427,789,600"}},null,0]
[57,"F-3⑥-2","F-3 6-2","소계",311.1,{"v":2398000,"d":"2,398,000"},{"$f":"I173/E173*$H$2","v":{"v":7927308.4,"d":"7,927,308"}},{"v":745778000,"d":"745,778,000"},{"$f":"SUM(I174:I175)","v":{"v":746017800,"d":"746,017,800"}},null,{"$f":"I173/M173","v":{"v":1.0829666190037235,"d":"108%"}},{"v":2215000,"d":"2,215,000"},{"v":688865000,"d":"688,865,000"},{"v":2120000,"d":"2,120,000"},{"v":659320000,"d":"659,320,000"},{"v":2310000,"d":"2,310,000"},{"v":718410000,"d":"718,410,000"}]
[null,null,"F-3 6-2","주거 부분",{"v":186.66,"d":"186.7"},{"v":1710000,"d":"1,710,000"},0,{"v":319086000,"d":"319,086,000"},{"$f":"E174*F174","v":{"v":319188600,"d":"319,188,600"}},null,0]
[null,null,"F-3 6-2","비주거 부분",{"v":124.44000000000001,"d":"124.4"},{"v":3430000,"d":"3,430,000"},0,{"v":426692000,"d":"426,692,000"},{"$f":"E175*F175","v":{"v":426829200.00000006,"d":"426,829,200"}},null,0]
[58,"F-3⑥-3","F-3 6-3","소계",{"v":309,"d":"309.0"},{"v":2398000,"d":"2,398,000"},{"$f":"I176/E176*$H$2","v":{"v":7927308.4,"d":"7,927,308"}},{"v":740982000,"d":"740,982,000"},{"$f":"SUM(I177:I178)","v":{"v":740982000,"d":"740,982,000"}},null,{"$f":"I176/M176","v":{"v":1.0826185101580135,"d":"108%"}},{"v":2215000,"d":"2,215,000"},{"v":684435000,"d":"684,435,000"},{"v":2120000,"d":"2,120,000"},{"v":655080000,"d":"655,080,000"},{"v":2310000,"d":"2,310,000"},{"v":713790000,"d":"713,790,000"}]
[null,null,"F-3 6-3","주거 부분",185.4,{"v":1710000,"d":"1,710,000"},0,{"v":317034000,"d":"317,034,000"},{"$f":"E177*F177","v":{"v":317034000,"d":"317,034,000"}},null,0]
[null,null,"F-3 6-3","비주거 부분",{"v":123.60000000000001,"d":"123.6"},{"v":3430000,"d":"3,430,000"},0,{"v":423948000,"d":"423,948,000"},{"$f":"E178*F178","v":{"v":423948000,"d":"423,948,000"}},null,0]
[59,"F-3⑥-4","F-3 6-4","소계",{"v":309,"d":"309.0"},{"v":2446000,"d":"2,446,000"},{"$f":"I179/E179*$H$2","v":{"v":8085986.8,"d":"8,085,987"}},{"v":755814000,"d":"755,814,000"},{"$f":"SUM(I180:I181)","v":{"v":755814000,"d":"755,814,000"}},null,{"$f":"I179/M179","v":{"v":1.089532293986637,"d":"109%"}},{"v":2245000,"d":"2,245,000"},{"v":693705000,"d":"693,705,000"},{"v":2150000,"d":"2,150,000"},{"v":664350000,"d":"664,350,000"},{"v":2340000,"d":"2,340,000"},{"v":723060000,"d":"723,060,000"}]
[null,null,"F-3 6-4","주거 부분",185.4,{"v":1750000,"d":"1,750,000"},0,{"v":324450000,"d":"324,450,000"},{"$f":"E180*F180","v":{"v":324450000,"d":"324,450,000"}},null,0]
[null,null,"F-3 6-4","비주거 부분",{"v":123.60000000000001,"d":"123.6"},{"v":3490000,"d":"3,490,000"},0,{"v":431364000,"d":"431,364,000"},{"$f":"E181*F181","v":{"v":431364000,"d":"431,364,000"}},null,0]
[60,"F-3⑦-1","F-3 7-1","소계",{"v":284,"d":"284.0"},{"v":2520000,"d":"2,520,000"},{"$f":"I182/E182*$H$2","v":{"v":8330616,"d":"8,330,616"}},{"v":715680000,"d":"715,680,000"},{"$f":"SUM(I183:I184)","v":{"v":715680000,"d":"715,680,000"}},null,{"$f":"I182/M182","v":{"v":1.0909090909090908,"d":"109%"}},{"v":2310000,"d":"2,310,000"},{"v":656040000,"d":"656,040,000"},{"v":2210000,"d":"2,210,000"},{"v":627640000,"d":"627,640,000"},{"v":2410000,"d":"2,410,000"},{"v":684440000,"d":"684,440,000"}]
[null,null,"F-3 7-1","주거 부분",170.4,{"v":1800000,"d":"1,800,000"},0,{"v":306720000,"d":"306,720,000"},{"$f":"E183*F183","v":{"v":306720000,"d":"306,720,000"}},null,0]
[null,null,"F-3 7-1","비주거 부분",{"v":113.60000000000001,"d":"113.6"},{"v":3600000,"d":"3,600,000"},0,{"v":408960000.00000006,"d":"408,960,000"},{"$f":"E184*F184","v":{"v":408960000.00000006,"d":"408,960,000"}},null,0]
[61,"F-3⑦-2","F-3 7-2","소계",287.9,{"v":2398000,"d":"2,398,000"},{"$f":"I185/E185*$H$2","v":{"v":7927308.4,"d":"7,927,308"}},{"v":690624000,"d":"690,624,000"},{"$f":"SUM(I186:I187)","v":{"v":690384200,"d":"690,384,200"}},null,{"$f":"I185/M185","v":{"v":1.0822426009530977,"d":"108%"}},{"v":2215000,"d":"2,215,000"},{"v":637920000,"d":"637,920,000"},{"v":2120000,"d":"2,120,000"},{"v":610560000,"d":"610,560,000"},{"v":2310000,"d":"2,310,000"},{"v":665280000,"d":"665,280,000"}]
[null,null,"F-3 7-2","주거 부분",{"v":172.73999999999998,"d":"172.7"},{"v":1710000,"d":"1,710,000"},0,{"v":295488000,"d":"295,488,000"},{"$f":"E186*F186","v":{"v":295385399.99999994,"d":"295,385,400"}},null,0]
[null,null,"F-3 7-2","비주거 부분",{"v":115.16,"d":"115.2"},{"v":3430000,"d":"3,430,000"},0,{"v":395136000,"d":"395,136,000"},{"$f":"E187*F187","v":{"v":394998800,"d":"394,998,800"}},null,0]
[62,"F-3⑦-3","F-3 7-3","소계",287.8,{"v":2398000,"d":"2,398,000"},{"$f":"I188/E188*$H$2","v":{"v":7927308.4,"d":"7,927,308"}},{"v":690624000,"d":"690,624,000"},{"$f":"SUM(I189:I190)","v":{"v":690144400,"d":"690,144,400"}},null,{"$f":"I188/M188","v":{"v":1.0818666917481816,"d":"108%"}},{"v":2215000,"d":"2,215,000"},{"v":637920000,"d":"637,920,000"},{"v":2120000,"d":"2,120,000"},{"v":610560000,"d":"610,560,000"},{"v":2310000,"d":"2,310,000"},{"v":665280000,"d":"665,280,000"}]
[null,null,"F-3 7-3","주거 부분",{"v":172.68,"d":"172.7"},{"v":1710000,"d":"1,710,000"},0,{"v":295488000,"d":"295,488,000"},{"$f":"E189*F189","v":{"v":295282800,"d":"295,282,800"}},null,0]
[null,null,"F-3 7-3","비주거 부분",{"v":115.12,"d":"115.1"},{"v":3430000,"d":"3,430,000"},0,{"v":395136000,"d":"395,136,000"},{"$f":"E190*F190","v":{"v":394861600,"d":"394,861,600"}},null,0]
[63,"F-3⑦-4","F-3 7-4","소계",{"v":283,"d":"283.0"},{"v":2398000,"d":"2,398,000"},{"$f":"I191/E191*$H$2","v":{"v":7927308.4,"d":"7,927,308"}},{"v":678634000,"d":"678,634,000"},{"$f":"SUM(I192:I193)","v":{"v":678634000,"d":"678,634,000"}},null,{"$f":"I191/M191","v":{"v":1.06815144766147,"d":"107%"}},{"v":2245000,"d":"2,245,000"},{"v":635335000,"d":"635,335,000"},{"v":2150000,"d":"2,150,000"},{"v":608450000,"d":"608,450,000"},{"v":2340000,"d":"2,340,000"},{"v":662220000,"d":"662,220,000"}]
[null,null,"F-3 7-4","주거 부분",{"v":169.79999999999998,"d":"169.8"},{"v":1710000,"d":"1,710,000"},0,{"v":290358000,"d":"290,358,000"},{"$f":"E192*F192","v":{"v":290358000,"d":"290,358,000"}},null,0]
[null,null,"F-3 7-4","비주거 부분",113.2,{"v":3430000,"d":"3,430,000"},0,{"v":388276000,"d":"388,276,000"},{"$f":"E193*F193","v":{"v":388276000,"d":"388,276,000"}},null,0]
["합 계",{"$nulls":6},{"v":40475610000,"d":"40,475,610,000"},{"$nulls":3},0,{"v":36870120000,"d":"36,870,120,000"},null,{"v":36788910000,"d":"36,788,910,000"},null,{"v":36951330000,"d":"36,951,330,000"}]
[]
[{"$nulls":7},{"v":1748222000,"d":"1,748,222,000"},{"$f":"SUBTOTAL(9,I5:I191)","v":{"v":40480700200,"d":"40,480,700,200"}}]
[]
[{"$nulls":7},{"v":38727388000,"d":"38,727,388,000"}]
[]
[{"$nulls":7},{"v":1857268000,"d":"1,857,268,000"}]
[]
[{"$nulls":7},{"v":0.050373256176003765,"d":"5%"}]