{"text_format":"2","workbook":"xls","n_sheets":5,"sheets":["원가","집계표","공사내역서","공량산출내역서","물량산출내역서"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":7,"defined_names":386,"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":"원가","index":0,"n_rows":25,"n_cols":13,"rows_kept":25,"cut":false,"hidden":false,"merged":[[22,0,22,2],[23,0,23,2],[24,0,24,2],[1,0,1,12],[0,0,0,12],[2,0,2,2],[2,4,2,11],[19,1,19,2],[20,0,20,2],[21,0,21,2]],"flags":["formulas_cached_only"]}
["공  사  원  가  계  산  서"]
["국방기술품질원 장비 단독접지 설비공사"]
["비목",null,null,"금액","구성비",{"$nulls":7},"비고"]
[null,"재","직접재료비",0]
[null,"료","간접재료비"]
["순","비","[소계]",0]
[null,"노","직접노무비",0]
[null,"무","간접노무비",0,"<직접 노무비>",{"$nulls":4},"x",0.122]
["공","비","[소계]",0]
[null,null,"기계경비",0]
[null,null,"산재보험료",0,"<노 무 비>",{"$nulls":4},"x",0.037,null,"모든 건설공사 적용"]
[null,"경","고용보험료",0,"<노 무 비>",{"$nulls":4},"x",0.0101,null,"모든 건설공사 적용"]
["사",null,"건강보험료",{"$nulls":9},"공사기간 1개월 이상 적용"]
[null,null,"연금보험료",{"$nulls":9},"공사기간 1개월 이상 적용"]
[null,null,"노인장기요양보험료",{"$nulls":9},"공사기간 1개월 이상 적용"]
["원",null,"산업안전관리비",0,"<재료비+직접노무비>",{"$nulls":4},"x",0.0293,null,"총 공사금액 2천만원 이상 건설공사"]
[null,"비","기타경비",0,"<재료비 + 노무비>",{"$nulls":4},"x",0.058]
[null,null,"퇴직금공제부금비"]
["가",null,"[소계]",0]
[null,"계",null,0]
["일반관리비",null,null,0,"<순공사비>",{"$nulls":4},"x",0.06]
["이윤",null,null,0,"<노무비 + 경비 + 일반관리비>",{"$nulls":4},"x",0.15]
["공사원가",null,null,0,"100단위절삭"]
["부가가치세",null,null,0,"<공사원가>",{"$nulls":4},"x",0.1]
["도급공사비",null,null,0,"<공사원가 + 부가가치세>"]

{"sheet":"집계표","index":1,"n_rows":33,"n_cols":11,"rows_kept":33,"cut":false,"hidden":false,"merged":[[2,6,2,7],[2,8,2,9],[0,0,0,10],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,2,5]],"flags":["formulas_cached_only"]}
[" 집     계      표"]
["국방기술품질원 장비 단독접지 설비공사"]
["품   명","규   격","단위","수량","재료비",null,"노무비",null,"경비",null,"합계"]
[{"$nulls":4},"단가","금액","단가","금액","단가","금액","금액"]
[" 001 접지설비공사","장비 단독접지","식",1]
{"$rows_empty":27}
["합        계",{"$nulls":4},0,null,0,null,0,0]

{"sheet":"공사내역서","index":2,"n_rows":37,"n_cols":11,"rows_kept":37,"cut":false,"hidden":false,"merged":[[0,0,0,10],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,2,5],[2,6,2,7],[2,8,2,9]],"flags":["formulas_cached_only"]}
[" 공  사  내  역  서"]
["국방기술품질원 장비 단독접지 설비공사"]
["품   명","규   격","단위","수량","재료비",null,"노무비",null,"경비",null,"합계"]
[{"$nulls":4},"단가","금액","단가","금액","단가","금액","금액"]
["[산출내역서] 001 접지설비공사"]
["서지방전전해질접지봉","켐로드방사형 54Φx 6m  (UL인증)","SET",4]
["친환경접지저항감소제","HTCG-GROUT/25KG  (NSF인증)","BG",16]
["접지선인입","BC-WIRE 70㎟ ","M",80]
["접지선접속","C TYPE SLEEVE 70㎟","EA",4]
["보링(천공)작업","150Ø , 20M 일반토사기준 ","M",80]
["기계기구설치","보링기/콤프설치","EA",1]
["접지선포설","BC-WIRE 70㎟","M",44]
["슬리브접속","C TYPE SLEEVE 70㎟","EA",13]
["수막처리동봉","300L x 1.5T x 1장","EA",1]
["난연 비닐 절연 접지용전선","F-GV 95㎟","M",50]
["파상형 경질폴리에틸렌 전선관","40mm","M",50]
["접지단자함","노출STS 5CCT / 95SQ","EA",1]
["터파기(인력)","보통토사","M3",15]
["잔토처리 및 되메우기(인력)","보통토사","M3",13]
["경고테이프","300x250","M",90]
["보도용 블록 설치",null,"일",1]
["배선용차단기","100A 125AF 4P","EA",1]
["배선용차단기 철거",null,"EA",1]
[]
[]
[]
[]
[]
["배관부속품율","배관의 15%","식",1]
["잡재료비 ","배관배선의 2%","식",1]
["공구손료 ","노무비의 3%","식",1]
["노무비","내선전공","인",0]
[null,"보통인부","인",0]
[null,"보링공","인",0]
[null,"용접공","인",0]
[null,"배전전공","인",0]
["합        계"]

{"sheet":"공량산출내역서","index":3,"n_rows":34,"n_cols":21,"rows_kept":34,"cut":false,"hidden":false,"merged":[[0,0,0,20],[2,6,2,7],[2,8,2,9],[2,10,2,11],[2,18,2,19],[2,0,3,0],[2,14,2,15],[2,16,2,17],[2,1,3,1],[2,20,3,20],[2,2,3,2],[1,0,1,20],[2,12,2,13],[2,3,3,3],[2,4,3,4],[2,5,3,5]],"flags":["formulas_cached_only"]}
["공 량 산 출 내 역 서"]
["국방기술품질원 장비 단독접지 설비공사"]
["품  명","규  격","단위 ","수량     산출","할증","할증      수량","내선전공",null,"보통인부",null,"전기공사산업기사",null,"특별인부",null,"보링공",null,"용접공",null,"배전전공",null,"비  고"]
[{"$nulls":6},"단위","계","단위","계","단위","계","단위","계","단위","계","단위","계","단위","계"]
["[산출내역서] 001 접지설비"]
["서지방전전해질접지봉","켐로드방사형 54Φx 6m  (UL인증)","SET",4,1,4]
["친환경접지저항감소제","HTCG-GROUT/25KG  (NSF인증)","BG",16,1,16]
["접지선인입","BC-WIRE 70㎟ ","M",80,1,80]
["접지선접속","C TYPE SLEEVE 70㎟","EA",4,1,4]
["보링(천공)작업","150Ø , 20M 일반토사기준 ","M",80,1,80]
["기계기구설치","보링기/콤프설치","EA",1,1,1]
["접지선포설","BC-WIRE 70㎟","M",44,1,44]
["슬리브접속","C TYPE SLEEVE 70㎟","EA",13,1,13]
["수막처리동봉","300L x 1.5T x 1장","EA",1,1,1]
["난연 비닐 절연 접지용전선","F-GV 95㎟","M",50,1,50]
["파상형 경질폴리에틸렌 전선관","40mm","M",50,1,50]
["접지단자함","노출STS 5CCT / 95SQ","EA",1,1,1]
["터파기(인력)","보통토사","M3",15,1,15]
["잔토처리 및 되메우기(인력)","보통토사","M3",13,1,13]
["경고테이프","300x250","M",90,1,90]
["보도용 블록 설치",null,"일",1,1,1]
["배선용차단기","100A 125AF 4P","EA",1,1,1]
["배선용차단기 철거",null,"EA",1,1,1]
{"$rows_empty":10}
["소           계"]

{"sheet":"물량산출내역서","index":4,"n_rows":23,"n_cols":6,"rows_kept":23,"cut":false,"hidden":false,"merged":[[2,4,3,4],[0,0,0,5],[1,0,1,5],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,5,3,5]],"flags":["formulas_cached_only"]}
["물 량 산 출 내 역 서"]
["국방기술품질원 장비 단독접지 설비공사"]
["품  명","규  격","단위","수량","산출식","비고"]
[]
["[산출내역서] 001 접지설비공사"]
["서지방전전해질접지봉","켐로드방사형 54Φx 6m  (UL인증)","SET",4]
["친환경접지저항감소제","HTCG-GROUT/25KG  (NSF인증)","BG",16]
["접지선인입","BC-WIRE 70㎟ ","M",80]
["접지선접속","C TYPE SLEEVE 70㎟","EA",4]
["보링(천공)작업","150Ø , 20M 일반토사기준 ","M",80]
["기계기구설치","보링기/콤프설치","EA",1]
["접지선포설","BC-WIRE 70㎟","M",44]
["슬리브접속","C TYPE SLEEVE 70㎟","EA",13]
["수막처리동봉","300L x 1.5T x 1장","EA",1]
["난연 비닐 절연 접지용전선","F-GV 95㎟","M",50]
["파상형 경질폴리에틸렌 전선관","40mm","M",50]
["접지단자함","노출STS 5CCT / 95SQ","EA",1]
["터파기(인력)","보통토사","M3",15]
["잔토처리 및 되메우기(인력)","보통토사","M3",13]
["경고테이프","300x250","M",90]
["보도용 블록 설치",null,"일",1]
["배선용차단기","100A 125AF 4P","EA",1]
["배선용차단기 철거",null,"EA",1]