{"text_format":"2","workbook":"xls","n_sheets":2,"sheets":["원가계산","설계내역서"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":14,"defined_names":195,"comments":2,"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":"원가계산","index":0,"n_rows":28,"n_cols":44,"rows_kept":28,"cut":false,"hidden":false,"merged":[[21,27,21,29],[15,33,15,37],[17,4,17,5],[21,30,21,34],[16,33,16,37],[18,4,18,5],[18,16,18,22],[20,1,20,5],[27,1,27,5],[27,16,27,31],[23,1,23,5],[24,1,24,5],[24,16,24,21],[15,30,15,32],[25,1,25,5],[22,28,22,32],[16,16,16,28],[16,30,16,32],[6,4,6,5],[21,16,21,25],[18,27,18,36],[11,25,11,29],[12,4,12,5],[12,16,12,21],[12,23,12,25],[13,16,13,21],[7,4,7,5],[7,16,7,21],[6,0,8,0],[6,1,8,2],[19,4,19,5],[10,16,10,19],[10,21,10,23],[11,4,11,5],[11,16,11,19],[11,21,11,23],[14,4,14,5],[14,23,14,25],[9,0,19,0],[9,1,19,2],[9,4,9,5],[10,4,10,5],[13,4,13,5],[15,16,15,28],[13,23,13,25],[15,4,15,5],[18,24,18,26],[0,0,0,37],[2,1,2,5],[2,8,2,12],[2,15,2,37],[3,0,5,0],[3,1,5,2],[4,4,4,5],[5,4,5,5],[3,4,3,5],[3,16,3,21],[26,1,26,5],[8,4,8,5],[22,1,22,5],[22,16,22,26],[7,23,7,25],[16,4,16,5],[14,16,14,21],[7,26,7,34],[24,23,24,25],[21,1,21,5]],"flags":["formulas_cached_only"]}
["원    가    계    산    서"]
[]
[null,"구분",{"$nulls":6},"산                     식",{"$nulls":5},"금           액","비                     고"]
[1,"재료비",null,null,"직접재료비",null,null,null,0]
[{"$nulls":4},"간접재료비"]
[{"$nulls":4},"소계"]
[2,"노무비",null,null,"직 접 노 무 비",null,null,null,0]
[{"$nulls":4},"간 접 노 무 비",null,null,null,0,"×",0.143,{"$nulls":5},"[직접노무비]",{"$nulls":5},"×",0.143,null,null,"(50억미만, 6개월이하)"]
[{"$nulls":4},"소계"]
[3,"경비",null,null,"산출경비",null,null,null,0]
[{"$nulls":4},"산재보험료",null,null,null,0,"×",0.0356,{"$nulls":5},"[노무비]",null,null,null,"×",0.0356]
[{"$nulls":4},"고용보험료",null,null,null,0,"×",0.0101,{"$nulls":5},"[노무비]",null,null,null,"×",0.0101,null,null,null,"(7등급이하)"]
[{"$nulls":4},"건강보험료",null,null,null,0,null,0.03545,null,null,null,900115,null,"[직접노무비]",{"$nulls":5},"×",0.03545]
[{"$nulls":4},"노인장기요양",null,null,null,900115,null,0.1295,null,null,null,116564,null,"[건강보험료]",{"$nulls":5},"×",0.1295]
[{"$nulls":4},"연금보험",null,null,null,0,"×",0.045,null,null,null,1142601,null,"[직접노무비]",{"$nulls":5},"×",0.045]
[{"$nulls":4},"건설기계지급보증",null,null,null,0,"×",0.0068,{"$nulls":5},"[재료비＋직접노무비＋산출경비]",{"$nulls":12},"×",0.0068]
[{"$nulls":4},"환경보전비",null,null,null,0,"×",0.008,null,null,null,365134,null,"[재료비＋직접노무비＋산출경비]",{"$nulls":12},"×",0.008,null,null,"(변동요율)",{"$nulls":5},"(재+직노+관급)","율"]
[{"$nulls":4},"산업안전보건관리비",null,null,null,0,"×",1.85,"×",1.2,null,936065,null,"(재+직노+도급자관급)×율과 (재+직노)×율×1.2 중의 작은 값",{"$nulls":22},0,0.0185,null,0,"○"]
[{"$nulls":4},"기타경비",null,null,null,0,"×",0.055,{"$nulls":5},"[재료비＋노무비]",{"$nulls":6},"×",0.055,null,null,"(50억미만, 6개월이하)",{"$nulls":11},"(재+직노)"]
[{"$nulls":4},"소계",{"$nulls":34},0,0.0185,1.2,0,"○"]
[4,"순공사원가"]
[5,"일 반 관 리 비",{"$nulls":6},0,"×",0.06,{"$nulls":5},"[재료비＋노무비＋경비]",{"$nulls":9},"×",0.06,null,null,"(전문5억미만)"]
[6,"이            윤",{"$nulls":6},0,"×",0.15,{"$nulls":5},"[노무비＋경비＋일반관리비]",{"$nulls":10},"×","15%이하",{"$nulls":4},"(50억미만)"]
[7,"총공사원가",{"$nulls":14},"[순공사원가＋일반관리비＋이윤]"]
[8,"부 가 가 치 세",{"$nulls":6},0,"×",0.1,{"$nulls":5},"[총공사원가]",{"$nulls":5},"×",0.1]
[9,"도급액",{"$nulls":14},"[총공사원가＋부가가치세]"]
["10.","관급자재대"]
[11,"총사업비",{"$nulls":14},"[도급액＋관급자재대]"]

{"sheet":"설계내역서","index":1,"n_rows":38,"n_cols":17,"rows_kept":38,"cut":false,"hidden":false,"merged":[[0,0,0,14],[2,10,2,11],[2,12,2,13],[2,14,3,14],[2,1,3,1],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,2,7],[2,8,2,9]],"flags":["formulas_cached_only"]}
["예   산    내   역   서"]
[]
[null,"공       종",null,"규       격","수 량","단위","총     액",null,"재  료  비",null,"노  무  비",null,"경     비",null,"비   고",null,0]
[{"$nulls":6},"단  가 ","금   액","단  가 ","금   액","단  가 ","금   액","단  가 ","금   액"]
["*","순공사비",{"$nulls":5},0,null,0,null,0,null,0]
[]
[1,"철 거 공",{"$nulls":5},0,null,0,null,0,null,0]
[null,"무근콘크리트깨기",null,"대형브레이커+0.2㎥",31,"㎥",0,0,null,0,null,0,null,0,"산근 5호표"]
[null,"아스팔트포장깨기",null,"대형브레이커+0.2㎥",20,"㎥",0,0,null,0,null,0,null,0,"산근 6호표"]
[null,"포장절단",null,"아스팔트",185,"m",0,0,null,0,null,0,null,0,"산근 4호표"]
[null,"폐기물 상차",null,"백호 0.2㎥",51,"㎥",0,0,null,0,null,0,null,0,"산근 7호표"]
[]
[2,"시설물공",{"$nulls":5},0,null,0,null,0,null,0]
[null,"원형수로 설치",null,"D400",181,"m",0,0,null,0,null,0,null,0,"제  3호표"]
[null,"원형수로 집수정 설치",null,"D400",3,"개소",0,0,null,0,null,0,null,0,"제  4호표"]
[null,"PE이중벽관 설치",null,"D400",60,"m",0,0,null,0,null,0,null,0,"제  1호표"]
[null,"집수정 설치",null,"800x800",5,"개소",0,0,null,0,null,0,null,0,"제  6호표"]
[]
[3,"포장공",{"$nulls":5},0,null,0,null,0,null,0]
[null,"아스콘포장",null,"T=250",503,"㎡",0,0,null,0,null,0,null,0,"제 10호표"]
[null,"콘크리트포장",null,"T=200",164,"㎡",0,0,null,0,null,0,null,0,"제 11호표"]
[null,"합판거푸집",null,"6회, 콘크리트포장",2,"㎡",0,0,null,0,null,0,null,0,"제  8호표"]
[]
[4,"부대공",{"$nulls":5},0,null,0,null,0,null,0]
[null,"집수정 복개",null,"800x800",3,"개소",0,0,null,0,null,0,null,0,"제 12호표"]
[null,"집수정 보수",null,"1,100x1,100",1,"개소",0,0,null,0,null,0,null,0,"제 15호표"]
[null,"타공강판 설치",null,"2,000x2,000",1,"개소",0,0,null,0,null,0,null,0,"제 13호표"]
[null,"중기운반",null,null,1,"식",0,0,null,0,null,0,null,0,"산근11호표"]
[]
[]
[]
["::","도급자관급자재대",{"$nulls":5},0,null,0,null,0,null,0]
[null,"레미콘",null,"25-21-120",164,"㎥",0,0,null,0,null,0,null,0]
[null,"아스콘",null,"표층, WC-2",61,"Ton",0,0,null,0,null,0,null,0]
[null,"원형수로",null,"D400",91,"개소",0,0,null,0,null,0,null,0]
[null,"원형수로 집수정",null,"D400",3,"개소",0,0,null,0,null,0,null,0]
[null,"조달수수료",null,null,0.54,"%",0,0,null,0,null,0,null,0]
[null,"조정액",null,null,1,"식",0,0,null,0,null,0,null,0]