{"text_format":"2","workbook":"xls","n_sheets":3,"sheets":["원가계산서","내역서총괄표","내역서"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":6,"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","formulas":"cached_only"}

{"sheet":"원가계산서","index":0,"n_rows":35,"n_cols":8,"rows_kept":35,"cut":false,"hidden":false,"merged":[[2,1,2,3],[0,1,1,7]],"flags":["formulas_cached_only"]}
[null,"원가계산서"]
[]
[null,"비            목",null,null,"구분","금    액","요율","산   출   근   거"]
[null,"","재","직   접   재   료   비","1","0","",""]
[null,"","료","간   접   재   료   비","2",0,"",""]
[null,"","비","작업설.부산물등(△)","3",null,"",""]
[null,"","","소                  계","A",0,"","(1 + 2 + 3 )"]
[null," ","노","직   접   노   무   비","4","0","",""]
[null,"순","무","간   접   노   무   비","5",0,"18.4%","4 × 0.184"]
[null," ","비","소                  계","B",0,"","( 4 + 5 )"]
[null,"공","","산     출     경    비","6","0","",""]
[null," ","","산   재   보   험   료","7",0,"3.56%","B × 0.0356"]
[null,"사","","고   용   보   험   료","8",0,"1.01%","B × 0.0101"]
[null," ","경","건   강   보   험   료","9",921748,"3.595%","4 × 0.03595"]
[null,"원","","연   금   보   험   료","10",1217888,"4.75%","4 × 0.0475"]
[null,"","","노인장기요양 보 험 료","11",121117,"13.14%","9 × 0.1314"]
[null,"가","","퇴 직 공 제  부 금 비","12",589714,"2.3%","4 × 0.023"]
[null,"","","건설기계대여금지급보증서발급액","13",0,"0.16%","(A + 4 + 6) × 0.0016"]
[null," ","","산 업 안 전 보건관리비","14",1634397,"2.07%","(A + 4) × 0.0207"]
[null,"","","환   경   보   전   비","15",0,"0.3%","(A + 4 + 6) ×0.003"]
[null,"","","안   전   관   리   비","16",560185,"",""]
[null,"","비","하도급대금지급보증수수료","17",null,"",""]
[null,"","","석   면   분  담  금","18",0,"0.006%","B × 0.00006"]
[null,"","","임 금 채 권 부 담 금","19",0,"0.09%","B × 0.0009"]
[null,"","","기     타     경    비","20",0,"4.9%","(A + B) × 0.049"]
[null,"","","소                  계","C",null,"","(6:20)"]
[null,"","","순   공  사    원   가","D",null,"","(A + B + C)"]
[null,"","","일   반   관   리   비","E",null,"8%","D × 0.08"]
[null,"","","이                  윤","F",null,"14.74%","(B + C + E)  ×0.1474"]
[null,"","","총        원        가","G",null,"","(D + E + F)"]
[null,"","","부   가   가   치   세","H",null,"10%","G × 0.1"]
[null,"","","도        급        액","I",null,"","(G + H)"]
[null,"","","도급자 설치 관급자재대","J",0,"",""]
[null,"","","관급자 설치 관급자재대","K",0,"",""]
[null,"","","총     공    사     비","L",null,"","(I + J + K)"]

{"sheet":"내역서총괄표","index":1,"n_rows":34,"n_cols":11,"rows_kept":34,"cut":false,"hidden":false,"merged":[[0,1,1,10],[3,2,3,3]],"flags":["formulas_cached_only"]}
[null,"내역서총괄표"]
[]
[null,"공종","품    명","규   격","수 량","단위","합    계","노무비","재료비","경    비","비    고"]
[null,"※","보문관광단지 친환경 맨발걷기길 조성",null,null,"",0,"0","0","0",""]
[null,"1.","토 공","",null,"",0,"0","0","0",""]
[null,"2.","구조물공","",null,"",0,"0","0","0",""]
[null,"3.","관로공","",null,"",0,"0","0","0",""]
[null,"4.","포장공","",null,"",0,"0","0","0",""]
[null,"5.","부대공","",null,"",0,"0","0","0",""]
[null,"6.","사급자재대*","",null,"",0,"0","0","0",""]
[null,"","순 공 사 비","",null,"",0,"0","0","0",""]
[null,"","간접노무비","",18.4,"%",0,null,null,null,""]
[null,"","산재보험료","",3.56,"%",0,null,null,null,""]
[null,"","고용보험료","",1.01,"%",0,null,null,null,""]
[null,"","건강보험료","",3.595,"%",921748,null,null,null,""]
[null,"","연금보험료","",4.75,"%",1217888,null,null,null,""]
[null,"","노인장기요양보험료","",13.14,"%",121117,null,null,null,""]
[null,"","퇴직공제부금비","",2.3,"%",589714,null,null,null,""]
[null,"","건설기계대여금지급보증서발급액","",0.16,"%",0,null,null,null,""]
[null,"","산업안전보건관리비","",2.07,"%",1634397,null,null,null,""]
[null,"","환경보전비","",0.3,"%",0,null,null,null,""]
[null,"","안전관리비","",null,"",560185,null,null,null,""]
[null,"","석면분담금","",0.006,"%",0,null,null,null,""]
[null,"","임금채권부담금","",0.09,"%",0,null,null,null,""]
[null,"","기타경비","",4.9,"%",0,null,null,null,""]
[null,"","순공사원가","",null,"",0,null,null,null,""]
[null,"","일반관리비","",8,"%",0,null,null,null,""]
[null,"","이윤","",14.74,"%",0,null,null,null,""]
[null,"","총원가","",null,"",0,null,null,null,""]
[null,"","부가가치세","",10,"%",0,null,null,null,""]
[null,"","도급액","",null,"",0,null,null,null,""]
[null,"","도급자설치관급자재대","",null,"",0,null,null,null,""]
[null,"","관급자설치관급자재대","",null,"",0,null,null,null,""]
[null,"","총공사비","",null,"",0,null,null,null,""]

{"sheet":"내역서","index":2,"n_rows":105,"n_cols":15,"rows_kept":105,"cut":false,"hidden":false,"merged":[[0,1,1,14],[4,2,4,3],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,2,7],[2,8,2,9],[2,10,2,11],[2,12,2,13],[2,14,3,14]],"flags":["formulas_cached_only"]}
[null,"내역서"]
[]
[null,"공종","품    명","규   격","수 량","단위","합    계",null,"노무비",null,"재료비",null,"경    비",null,"비    고"]
[{"$nulls":6},"단  가","금   액","단  가","금   액","단  가","금   액","단  가","금   액"]
[null,"※","보문관광단지 친환경 맨발걷기길 조성",null,null,"",null,0,null,"0",null,"0",null,"0"]
[null,"1.","토 공","",null,"",null,0,null,"0",null,"0",null,"0"]
[null,"","터파기","백호(0.2㎥)90%+인력10%",110,"㎥",0,0,null,0,null,0,null,0]
[null,"","되메우기및다짐(콤팩터)","백호0.2㎥(100%)",44,"㎥",0,0,null,0,null,0,null,0]
[null,"","사토운반(토사)","덤프15.0톤+백호0.2㎥",66,"㎥",0,0,null,0,null,0,null,0]
[null,"","잔디해체","평떼",109,"㎡",0,0,null,0,null,0,null,0]
[null,"","잔디붙임","평떼(시공량 150㎡)",71,"㎡",0,0,null,0,null,0,null,0]
[null,"","","",null,"",0,0]
[null,"2.","구조물공","",null,"",0,0,null,"0",null,"0",null,"0"]
[null,"","경관블록설치","370×260×150",101,"㎡",0,0,null,0,null,0,null,0]
[null,"","경관블록천단설치","250×300×75",68,"㎡",0,0,null,0,null,0,null,0]
[null,"","","",null,"",0,0]
[null,"3.","관로공","",null,"",0,0,null,"0",null,"0",null,"0"]
[null,"1)","배수관로설치","",null,"",0,0,null,"0",null,"0",null,"0"]
[null,"","측구수로관설치","300×300",54,"M",0,0,null,0,null,0,null,0]
[null,"","디자인그레이팅설치","400×1,000×50T",54,"개소",0,0,null,0,null,0,null,0]
[null,"","이중벽PE관 접합및부설","D300mm",18,"M",0,0,null,0,null,0,null,0]
[null,"","콘크리트구멍뚫기(벽체)","D300,T=150",2,"개소",0,0,null,0,null,0,null,0]
[null,"","맨홀주위몰탈마감","",2,"개소",0,0,null,0,null,0,null,0]
[null,"2)","세족시설관로설치","",null,"",0,0,null,"0",null,"0",null,"0"]
[null,"","PE수도관 접합및부설","D16mm",23,"M",0,0,null,0,null,0,null,0]
[null,"","PVC하수관 부설및접합","D75mm",2,"M",0,0,null,0,null,0,null,0]
[null,"","콘크리트구멍뚫기(벽체)","D75,T=150",1,"개소",0,0,null,0,null,0,null,0]
[null,"","맨홀주위몰탈마감","",1,"개소",0,0,null,0,null,0,null,0]
[null,"","","",null,"",0,0]
[null,"4.","포장공","",null,"",0,0,null,"0",null,"0",null,"0"]
[null,"","사라나볼포장","T=12cm",67,"㎡",0,0,null,0,null,0,null,0]
[null,"","조약돌부설","T=10cm",84,"㎡",0,0,null,0,null,0,null,0]
[null,"","마사토부설및다짐","T=5cm",278,"㎡",0,0,null,0,null,0,null,0]
[null,"","","",null,"",0,0]
[null,"5.","부대공","",null,"",0,0,null,"0",null,"0",null,"0"]
[null,"1)","운반 및 하차비","",null,"",0,0,null,"0",null,"0",null,"0"]
[null,"","중기운반","굴삭기0.2㎥",1,"식",0,0,null,0,null,0,null,0]
[null,"","자재하차비","지게차 5.0톤",4,"HR",0,0,null,0,null,0,null,0]
[null,"","자재소운반","보통인부",1,"식",0,0,null,0,null,0,null,0]
[null,"2)","식재","",null,"",0,0,null,"0",null,"0",null,"0"]
[null,"","초화류식재","보통",7200,"주",0,0,null,0,null,0,null,0]
[null,"3)","기타부대공사","",null,"",0,0,null,"0",null,"0",null,"0"]
[null,"","세족대 전기인입공사","",1,"식",0,0,null,0,null,0,null,0]
[null,"","","",null,"",0,0]
[null,"6.","사급자재대*","",null,"",0,0,null,"0",null,"0",null,"0"]
[null,"1)","골재","",null,"",0,0,null,"0",null,"0",null,"0"]
[null,"","혼합골재, 대구, 도착도","D25mm",21,"㎥",0,0,null,0,null,0,null,0]
[null,"","마 사 토","",14,"㎥",0,0,null,0,null,0,null,0]
[null,"","해미석(흑색)","30~50mm",7.5,"Ton",0,0,null,0,null,0,null,0]
[null,"","해미석(백색)","30~50mm",7.5,"Ton",0,0,null,0,null,0,null,0]
[null,"2)","구조물공자재","",null,"",0,0,null,"0",null,"0",null,"0"]
[null,"","경관블록(담장, 조경, 옹벽용)150형","러프페이스(흑,갈,오렌지,아이보리) 370X260X150외 대,주,소형",105,"㎡",0,0,null,0,null,0,null,0]
[null,"","경관블록 캡형","러프페이스(흑,갈,오렌지,아이보리) 250X300X75 (59.26개)",71,"㎡",0,0,null,0,null,0,null,0]
[null,"3)","배수자재","",null,"",0,0,null,"0",null,"0",null,"0"]
[null,"","측구수로관(앵글미부착)","300×300×50",28,"본",0,0,null,0,null,0,null,0]
[null,"","PE이중벽하수관","Φ300m/m",18,"M",0,0,null,0,null,0,null,0]
[null,"","SUS밴드","Φ300m/m",2,"조",0,0,null,0,null,0,null,0]
[null,"","PE 직관 (수도용)","D16mm",24,"M",0,0,null,0,null,0,null,0]
[null,"","PVC파이프(일반관),대구","D=75mm(VG2)",2,"M",0,0,null,0,null,0,null,0]
[null,"","PE 정티","D16mm",1,"EA",0,0,null,0,null,0,null,0]
[null,"4)","식재자재","",null,"",0,0,null,"0",null,"0",null,"0"]
[null,"","맥문동","7~10분얼",7920,"본",0,0,null,0,null,0,null,0]
[null,"","","",null,""]
[null,"","","",null,""]
[null,"","순 공 사 비","",null,"",0,0,null,"0",null,"0",null,"0"]
{"$rows_empty":17}
[null,"","","",null,"",{"$nulls":8},""]
[null,"◎","도급자설치관급자재대","",null,"",null,0,null,"0",null,"0",null,"0",""]
[null,"1.","디자인그레이팅","",null,"",null,0,null,"0",null,"0",null,"0",""]
[null,"","디자인그레이팅","400×1,000×50T",54,"EA",0,0,null,0,null,0,null,0,"관급"]
[null,"","조달수수료","",0.54,"%",0,0,{"$nulls":5},0,""]
[null,"2.","토양개량제","",null,"",0,0,null,"0",null,"0",null,"0",""]
[null,"","에코그라운드","20KG/포",466,"포",0,0,null,0,null,0,null,0,"관급"]
[null,"","조달수수료","",0.54,"%",0,0,{"$nulls":5},0,""]
[null,"","","",null,"",0,0,{"$nulls":6},""]
[null,"◎","관급자설치관급자재대","",null,"",0,0,null,"0",null,"0",null,"0",""]
[null,"1.","세족장","",null,"",0,0,null,"0",null,"0",null,"0",""]
[null,"","흙먼지세족장","2인용",1,"대",0,0,null,0,null,0,null,0,"관급"]
[null,"","산업안전보건관리비","(납품금액의×70%)×2.07%",1,"식",0,0,null,0,null,0,null,0,""]
[null,"","단수조정","",1,"식",0,0,null,0,null,0,null,0,""]
[null,"","","",null,"",0,0,{"$nulls":6},""]
[null,"","","",null,"",0,0,{"$nulls":6},""]
[null,"","","",null,"",0,0,{"$nulls":6},""]
[null,"◎","안전관리비","",null,"",0,0,null,"0",null,"0",null,"0"]
[null,"","공사설명판","중형(1.2×2.4m)",1,"개소",0,0,null,0,null,0,null,0]
[null,"","공사안내판","소형(0.6×1.2m)",2,"개소",0,0,null,0,null,0,null,0]
[null,"","교통처리시설","PE드럼,라바콘,윙카등",1,"식",0,0,null,0,null,0,null,0]
[null,"","","",null,"",0,0]
[null,"","","",null,"",0,0,{"$nulls":6},""]