{"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":52,"n_cols":13,"rows_kept":52,"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",null,"",""]
[null,"","료","간   접   재   료   비","2",null,"",""]
[null,"","비","작업설.부산물등(△)","3",null,"",""]
[null,"","","소                  계","A",null,"","(1 + 2 + 3 )"]
[null," ","노","직   접   노   무   비","4",null,"",""]
[null,"순","무","간   접   노   무   비","5",null,"18.4%","4 × 0.184"]
[null," ","비","소                  계","B",null,"","( 4 + 5 )"]
[null,"공","","산     출     경    비","6",null,"",""]
[null," ","","산   재   보   험   료","7",null,"3.56%","B × 0.0356"]
[null,"사","","고   용   보   험   료","8",null,"1.01%","B × 0.0101"]
[null," ","경","건   강   보   험   료","9",1441686,"3.595%","4 × 0.03595"]
[null,"원","","연   금   보   험   료","10",1904870,"4.75%","4 × 0.0475"]
[null,"","","노인장기요양  보 험 료","11",189437,"13.14%","9 × 0.1314"]
[null,"가","","퇴 직  공 제  부 금 비","12",922358,"2.3%","4 × 0.023"]
[null,"","","건설기계대여금지급보증서발급액","13",null,"0.18%","(A + 4 + 6) × 0.0018"]
[null," ","","산 업 안 전 보건관리비","14",6303720,"2.07%","((A + 4) + J/1.1) × 0.0207"]
[null,"","","환   경   보   전   비","15",null,"0.3%","(A + 4 + 6) ×0.003"]
[null,"","비","하도급대금지급보증수수료","16",null,"0.081%","(A + 4 + 6) ×0.00081"]
[null,"","","석   면   분  담  금","17",null,"0.006%","B × 0.00006"]
[null,"","","임 금 채 권 부 담 금","18",null,"0.09%","B × 0.0009"]
[null,"","","품  질  관  리  비","19",841660,"","",null,null,null,0]
[null,"","","기     타     경    비","20",null,"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,0.133,"(B + C + E)  ×0.133"]
[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,"","","관급자 설치 관급자재대","J",null,"","",null,null,null,0,0]
[null,"","","총     공    사     비","K",null,"","(I + J )"]
{"$rows_empty":17}
[{"$nulls":11},"0"]

{"sheet":"내역서총괄표","index":1,"n_rows":36,"n_cols":11,"rows_kept":36,"cut":false,"hidden":false,"merged":[[0,1,1,10]],"flags":["formulas_cached_only"]}
[null,"내역서총괄표"]
[]
[null,"공종","품    명","규   격","수 량","단위","합    계","노무비","재료비","경    비","비    고"]
[null,"1.","지장물철거공","",null,""]
[null,"2.","포장공","",null,""]
[null,"3.","시설물공","",null,""]
[null,"","1)토공","",null,""]
[null,"","2)구조물공","",null,""]
[null,"","3)쿨링포그 설비공","",null,""]
[null,"4.","식재공","",null,""]
[null,"","1) 수목이식","",null,""]
[null,"","2)신규식재","",null,""]
[null,"","순 공 사 비","",null,""]
[null,"","간접노무비","",18.4,"%"]
[null,"","산재보험료","",3.56,"%"]
[null,"","고용보험료","",1.01,"%"]
[null,"","건강보험료","",3.595,"%",1441686,null,null,null,""]
[null,"","연금보험료","",4.75,"%",1904870,null,null,null,""]
[null,"","노인장기요양보험료","",13.14,"%",189437,null,null,null,""]
[null,"","퇴직공제부금비","",2.3,"%",922358,null,null,null,""]
[null,"","건설기계대여금지급보증서발급액","",0.18,"%",{"$nulls":4},""]
[null,"","산업안전보건관리비","",2.07,"%",6303720,null,null,null,""]
[null,"","환경보전비","",0.3,"%",{"$nulls":4},""]
[null,"","하도급대금지급보증수수료","",0.081,"%",{"$nulls":4},""]
[null,"","석면분담금","",0.006,"%",{"$nulls":4},""]
[null,"","임금채권부담금","",0.09,"%",{"$nulls":4},""]
[null,"","품질관리비","",null,"",841660,null,null,null,""]
[null,"","기타경비","",4.9,"%",{"$nulls":4},""]
[null,"","순공사원가","",null,"",{"$nulls":4},""]
[null,"","일반관리비","",8,"%",{"$nulls":4},""]
[null,"","이윤","",10.25,"%",{"$nulls":4},""]
[null,"","총원가","",null,"",{"$nulls":4},""]
[null,"","부가가치세","",10,"%",{"$nulls":4},""]
[null,"","도급액","",null,"",{"$nulls":4},""]
[null,"","관급자설치관급자재대","",null,"",{"$nulls":4},""]
[null,"","총공사비","",null,"",{"$nulls":4},""]

{"sheet":"내역서","index":2,"n_rows":143,"n_cols":17,"rows_kept":143,"cut":false,"hidden":false,"merged":[[2,5,3,5],[2,6,2,7],[2,8,2,9],[2,10,2,11],[2,12,2,13],[2,14,3,14],[0,1,1,14],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4]],"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"]
[{"$nulls":6},"단  가","금   액","단  가","금   액","단  가","금   액","단  가","금   액"]
[null,"1.","지장물철거공","",null,""]
[null,"","아스팔트 포장절단","",24,"M",{"$nulls":10},26.400000000000002]
[null,"","콘크리트 포장절단","",34,"M"]
[null,"","무근콘크리트깨기","T=30cm미만(대형브레이커+0.4㎥)",4.4,"㎥"]
[null,"","아스팔트포장깨기","대형브레이커+0.4㎥",2.2,"㎥"]
[null,"","보도용 블록 인력철거","A-Type",9.4,"㎡"]
[null,"","폐기물상차","백호0.4㎥",6.5,"㎥"]
[null,"","폐기물운반비(상차제외)","30km이하,덤프15톤",15,"Ton"]
[null,"","폐기물처리비","폐콘크리트",10,"Ton"]
[null,"","폐기물처리비","폐아스콘",5,"Ton"]
[null,"","","",null,""]
[null,"2.","포장공","",null,""]
[null,"","화강석판석포장","T30, 백색계열",42.2,"㎡"]
[null,"","점토벽돌포장","T60, 재활용",9.4,"㎡"]
[null,"","사고석포장","T100, 백색계열",22,"㎡"]
[null,"","아스팔트 포장","T150",14.5,"㎡"]
[null,"","디딤석","T50",6.6,"㎡"]
[null,"","경계엣지","H108",26,"M"]
[null,"","","",null,""]
[null,"3.","시설물공","",null,""]
[null,"","1)토공","",null,""]
[null,"","터파기","기계",161,"㎥"]
[null,"","잔토처리(현장내)","기계",43,"㎥"]
[null,"","되메우기및다짐","기계",109,"㎥"]
[null,"","모 래, 포항, 도착도","강모래",41.5,"㎥"]
[null,"","모래기초지정","",39.1,"㎥"]
[null,"","2)구조물공","",null,""]
[null,"","목재데크, 앉음벽","A=16.4㎡",1,"개소"]
[null,"","입간판","H1200xL6000",1,"개소"]
[null,"","큐브 조형물","4000x4000",1,"개소"]
[null,"","포그지주 A","H3000, 연와문양",9,"EA"]
[null,"","포그지주 B","H3000, 기와형태",6,"EA"]
[null,"","3)쿨링포그 설비공","",null,""]
[null,"","스테인리스강관 용접식 설치","Φ25mm",120,"M"]
[null,"","밸브 설치","25A",1,"EA"]
[null,"","증발냉방장치 설치","W900xD500xH1425",1,"EA"]
[null,"","고압용 드레인밸브","10A, 200bar",6,"EA"]
[null,"","미스트전용 고압호스","12.37/0.25mm",333,"M"]
[null,"","가교발포폴리에틸렌보호재","난연, 5T, 15mm",333,"M"]
[null,"","ELP 지중전선관","50mm",333,"M"]
[null,"","미스트전용 고압호스니플","STS304, PT 1/4",1,"EA"]
[null,"","고압호스 전용 카플링","STS304, PT 1/4",65,"EA"]
[null,"","미스트시스템 시운전","",333,"M"]
[null,"","","",null,""]
[null,"4.","식재공","",null,""]
[null,"","1) 수목이식","",null,""]
[null,"","소나무(이식)","H3.5xR20",1,"주"]
[null,"","매화나무(이식)","H4.0xR20",1,"주"]
[null,"","매화나무(이식)","H3.0xR8",1,"주"]
[null,"","쥐똥나무(이식)","H1.2xW0.6",60,"주"]
[null,"","2)신규식재","",null,""]
[null,"","안개나무","H3.0xR8",4,"주"]
[null,"","남천","H1.0x3가지",40,"주"]
[null,"","황금사철나무","H1.0xW0.3",160,"주"]
[null,"","꽃댕강","H1.0xW0.5",50,"주"]
[null,"","무늬병꽃나무","H1.0xW0.4",120,"주"]
[null,"","모란","H0.3",60,"주"]
[null,"","말발도리","H1.0xW0.3",120,"주"]
[null,"","쥐똥나무","H1.0xW0.3",140,"주"]
[null,"","화살나무","H1.5xW1.0",1,"주"]
[null,"","구절초","8cm",310,"본"]
[null,"","금낭화","8cm",450,"본"]
[null,"","기린초","8cm",230,"본"]
[null,"","꽃무릇","8cm",110,"본"]
[null,"","노루오줌","8cm",430,"본"]
[null,"","리틀버니","21cm",6,"본"]
[null,"","맥문동","8cm",820,"본"]
[null,"","무스카리","8cm",150,"본"]
[null,"","바늘꽃","8cm",350,"본"]
[null,"","백리향","8cm",490,"본"]
[null,"","부용","10cm",350,"본"]
[null,"","비비추","8cm",190,"본"]
[null,"","수선화","10cm",60,"본"]
[null,"","에키네시아","8cm",50,"본"]
[null,"","원추리","8cm",210,"본"]
[null,"","은사초","10cm",130,"본"]
[null,"","털수염풀","21cm",8,"본"]
[null,"","사초(홍띠)","10cm",6,"본"]
[null,"","흰줄무늬사사","10cm",100,"본"]
[null,"","","",null,""]
[null,"","","",null,""]
[null,"","순 공 사 비","",null,""]
[null,"","간접노무비","",18.4,"%"]
[null,"","산재보험료","",3.56,"%"]
[null,"","고용보험료","",1.01,"%"]
[null,"","건강보험료","",3.595,"%"]
[null,"","연금보험료","",4.75,"%"]
[null,"","노인장기요양보험료","",13.14,"%"]
[null,"","퇴직공제부금비","",2.3,"%"]
[null,"","건설기계대여금지급보증서발급액","",0.18,"%"]
[null,"","산업안전보건관리비","",2.07,"%"]
[null,"","환경보전비","",0.3,"%"]
[null,"","하도급대금지급보증수수료","",0.081,"%"]
[null,"","석면분담금","",0.006,"%"]
[null,"","임금채권부담금","",0.09,"%"]
[null,"","품질관리비","",null,""]
[null,"","기타경비","",4.9,"%"]
[null,"","순공사원가","",null,""]
[null,"","일반관리비","",8,"%"]
[null,"","이윤","",10.25,"%"]
[null,"","총원가","",null,""]
[null,"","부가가치세","",10,"%"]
[null,"","도급액","",null,""]
[null,"","관급자설치관급자재대","",null,""]
[null,"","총공사비","",null,""]
[null,"","","",null,""]
[null,"","","",null,""]
[null,"5.","관급자설치 관급자재대","",null,""]
[null,"","지주 A","H3000, 연와문양",9,"EA"]
[null,"","벽면쿨링포그","1200*90*90",16,"EA"]
[null,"","바닥쿨링포그","1200*80*125",11,"EA"]
[null,"","조달수수료","",0.54,"%"]
[null,"","","",null,""]
[null,"","","",null,""]
[null,"6.","품질관리비","",null,""]
[null,"6.1","보조기층","",null,""]
[null,"","품질시험비","골재의밀도및흡수율",1,"회"]
[null,"","품질시험비","다짐",1,"회"]
[null,"6.2","포틀랜드 시멘트","",null,""]
[null,"","품질시험비","화학성분(KSL5120)",1,"회"]
[null,"","품질시험비","안정도(KSL5107)",1,"회"]
[null,"","품질시험비","응결시간(KSL5108)",1,"회"]
[null,"","품질시험비","압축강도(KSL5105)",1,"회"]
[null,"6.3","굳지 아니한 콘크리트","",null,""]
[null,"","품질시험비","슬럼프(KSF2402)",1,"회"]
[null,"","품질시험비","공기량(KSF2421)",1,"회"]
[null,"","품질시험비","단위수량(KCS142010)",1,"회"]
[null,"","품질시험비","압축강도(KSF2403)",1,"회"]
[null,"6.4","일반구조용 각형강관","",null,""]
[null,"","품질시험비","겉모양,치수,무게(KSD3568)",1,"회"]
[null,"","품질시험비","화학성분(KSD3568)",1,"회"]
[null,"","품질시험비","인장강도(KSD3568)",1,"회"]
[null,"","품질시험비","항복점또는항복강도(KSD3568)",1,"회"]
[null,"","품질시험비","연신율(KSD3568)",1,"회"]
[null,"","품질시험비","굽힘성(KSD3568)",1,"회"]
[null,"6.5","현장출장비","",null,""]
[null,"","품질시험 현장출장비","경주",2,"회"]
[null,"","","",null,""]
[null,"","","",null,""]