{"text_format":"2","workbook":"xlsx","n_sheets":6,"sheets":["1.원가(총괄)","3.원가(건)","3.원가(토)","3.원가(조)","3.원가(기)","3.원가(소)"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"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"}

{"sheet":"1.원가(총괄)","index":0,"n_rows":36,"n_cols":11,"rows_kept":36,"cut":false,"hidden":false,"merged":[[30,0,30,2],[31,0,31,2],[32,0,32,2],[33,0,33,2],[3,12,4,13],[5,0,26,0],[5,1,8,1],[9,1,11,1],[12,1,25,1],[3,4,3,8],[29,0,29,2],[28,0,28,2],[27,0,27,2],[0,0,0,10],[3,0,4,2],[3,3,4,3],[3,9,4,9],[3,10,4,10]]}
["1. 공 사 원 가 집 계 표 "]
[]
["공사명:  국토연구원 신청사 건립공사 [ 건축총괄 ]"]
["구         분",null,null,"합계","건축 총괄 공사",{"$nulls":4},"구 성 비","비고"]
[{"$nulls":4},"건축공사","토목공사","조경공사","기계설비공사","소방기계공사"]
["순   공   사   비","재료비","직접재료비",{"$f":"SUM(E6:I6)","v":0},{"$f":"'3.원가(건)'!D6","v":0},{"$f":"'3.원가(토)'!D6","v":0},{"$f":"'3.원가(조)'!D6","v":0},{"$f":"'3.원가(기)'!D6","v":0},{"$f":"'3.원가(소)'!D6","v":0}]
[null,null,"간접재료비",{"$f":"SUM(E7:I7)","v":0},{"$f":"'3.원가(건)'!D7","v":0},{"$f":"'3.원가(토)'!D7","v":0},{"$f":"'3.원가(조)'!D7","v":0},{"$f":"'3.원가(기)'!D7","v":0},{"$f":"'3.원가(소)'!D7","v":0}]
[null,null,"작업설·부설물(△)",0,{"$f":"'3.원가(건)'!D8","v":0},{"$f":"'3.원가(토)'!D8","v":0},{"$f":"'3.원가(조)'!D8","v":0},{"$f":"'3.원가(기)'!D8","v":0},{"$f":"'3.원가(소)'!D8","v":0}]
[null,null,"소     계",{"$f":"SUM(D6:D8)","v":0},0,0,0,0,0]
[null,"노무비","직접노무비",{"$f":"SUM(E10:I10)","v":0},{"$f":"'3.원가(건)'!D10","v":0},{"$f":"'3.원가(토)'!D10","v":0},{"$f":"'3.원가(조)'!D10","v":0},{"$f":"'3.원가(기)'!D10","v":0},{"$f":"'3.원가(소)'!D10","v":0}]
[null,null,"간접노무비",0,{"$f":"'3.원가(건)'!D11","v":0},{"$f":"'3.원가(토)'!D11","v":0},{"$f":"'3.원가(조)'!D11","v":0},{"$f":"'3.원가(기)'!D11","v":0},{"$f":"'3.원가(소)'!D11","v":0},{"$f":"TEXT(($M11/100),\" 직접노무비 x 0.0%\")","v":" 직접노무비 x 0.0%"}]
[null,null,"소     계",{"$f":"TRUNC(SUM(D10:D11))","v":0},0,0,0,0,0]
[null,"경      비","운반비",0,{"$f":"'3.원가(건)'!D13","v":0},{"$f":"'3.원가(토)'!D13","v":0},{"$f":"'3.원가(조)'!D13","v":0},{"$f":"'3.원가(기)'!D13","v":0},{"$f":"'3.원가(소)'!D13","v":0}]
[null,null,"기계경비",0,{"$f":"'3.원가(건)'!D14","v":0},{"$f":"'3.원가(토)'!D14","v":0},{"$f":"'3.원가(조)'!D14","v":0},{"$f":"'3.원가(기)'!D14","v":0},{"$f":"'3.원가(소)'!D14","v":0}]
[null,null,"산재보험료",0,{"$f":"'3.원가(건)'!D15","v":0},{"$f":"'3.원가(토)'!D15","v":0},{"$f":"'3.원가(조)'!D15","v":0},{"$f":"'3.원가(기)'!D15","v":0},{"$f":"'3.원가(소)'!D15","v":0},{"$f":"TEXT(($M15/100),\" 노무비 x  0.0%\")","v":" 노무비 x  0.0%"}]
[null,null,"고용보험료",0,{"$f":"'3.원가(건)'!D16","v":0},{"$f":"'3.원가(토)'!D16","v":0},{"$f":"'3.원가(조)'!D16","v":0},{"$f":"'3.원가(기)'!D16","v":0},{"$f":"'3.원가(소)'!D16","v":0},{"$f":"TEXT(($M16/100),\" 노무비 x  0.00%\")","v":" 노무비 x  0.00%"}]
[null,null,"국민건강보험료",0,{"$f":"'3.원가(건)'!D17","v":0},{"$f":"'3.원가(토)'!D17","v":0},{"$f":"'3.원가(조)'!D17","v":0},{"$f":"'3.원가(기)'!D17","v":0},{"$f":"'3.원가(소)'!D17","v":0},{"$f":"TEXT(($M17/100),\" 직접노무비 x  0.00%\")","v":" 직접노무비 x  0.00%"}]
[null,null,"노인장기요양보험",0,{"$f":"'3.원가(건)'!D18","v":0},{"$f":"'3.원가(토)'!D18","v":0},{"$f":"'3.원가(조)'!D18","v":0},{"$f":"'3.원가(기)'!D18","v":0},{"$f":"'3.원가(소)'!D18","v":0},{"$f":"TEXT(($M18/100),\" 국민건강보험료 x  0.00%\")","v":" 국민건강보험료 x  0.00%"}]
[null,null,"국민연금보험료",0,{"$f":"'3.원가(건)'!D19","v":0},{"$f":"'3.원가(토)'!D19","v":0},{"$f":"'3.원가(조)'!D19","v":0},{"$f":"'3.원가(기)'!D19","v":0},{"$f":"'3.원가(소)'!D19","v":0},{"$f":"TEXT(($M19/100),\" 직접노무비 x  0.00%\")","v":" 직접노무비 x  0.00%"}]
[null,null,"퇴직공제부금",0,{"$f":"'3.원가(건)'!D20","v":0},{"$f":"'3.원가(토)'!D20","v":0},{"$f":"'3.원가(조)'!D20","v":0},{"$f":"'3.원가(기)'!D20","v":0},{"$f":"'3.원가(소)'!D20","v":0},{"$f":"TEXT(($M20/100),\" 직접노무비 x  0.00%\")","v":" 직접노무비 x  0.00%"}]
[null,null,"산업안전보건관리비",0,{"$f":"'3.원가(건)'!D21","v":0},{"$f":"'3.원가(토)'!D21","v":0},{"$f":"'3.원가(조)'!D21","v":0},{"$f":"'3.원가(기)'!D21","v":0},{"$f":"'3.원가(소)'!D21","v":0}," (재료비+직접노무비) x 0.00%"]
[null,null,"기타경비",0,{"$f":"'3.원가(건)'!D22","v":0},{"$f":"'3.원가(토)'!D22","v":0},{"$f":"'3.원가(조)'!D22","v":0},{"$f":"'3.원가(기)'!D22","v":0},{"$f":"'3.원가(소)'!D22","v":0},{"$f":"TEXT(($M22/100),\" (재료비+노무비) x  0.0%\")","v":" (재료비+노무비) x  0.0%"}]
[null,null,"환경보전비",0,{"$f":"'3.원가(건)'!D23","v":0},{"$f":"'3.원가(토)'!D23","v":0},{"$f":"'3.원가(조)'!D23","v":0},{"$f":"'3.원가(기)'!D23","v":0},{"$f":"'3.원가(소)'!D23","v":0},{"$f":"TEXT(($M23/100),\" (재료비+직접노무비+산출경비) x  0.0%\")","v":" (재료비+직접노무비+산출경비) x  0.0%"}]
[null,null,"건설하도급대금지급보증수수료",0,{"$f":"'3.원가(건)'!D24","v":0},{"$f":"'3.원가(토)'!D24","v":0},{"$f":"'3.원가(조)'!D24","v":0},{"$f":"'3.원가(기)'!D24","v":0},{"$f":"'3.원가(소)'!D24","v":0},{"$f":"TEXT(($M24/100),\" (재료비+직접노무비+산출경비) x  0.000%\")","v":" (재료비+직접노무비+산출경비) x  0.000%"}]
[null,null,"건설기계대여대금지급보증수수료",0,{"$f":"'3.원가(건)'!D25","v":0},{"$f":"'3.원가(토)'!D25","v":0},{"$f":"'3.원가(조)'!D25","v":0},{"$f":"'3.원가(기)'!D25","v":0},{"$f":"'3.원가(소)'!D25","v":0},{"$f":"TEXT(($M25/100),\" (재료비+직접노무비+산출경비) x  0.00%\")","v":" (재료비+직접노무비+산출경비) x  0.00%"}]
[null,null,"소     계",{"$f":"TRUNC(SUM(D13:D25))","v":0},0,0,0,0,0]
[null,"순공사원가합계",null,{"$f":"TRUNC(D26+D12+D9)","v":0},0,0,0,0,0]
["일반관리비",null,null,{"$f":"SUM(E28:I28)","v":0},{"$f":"'3.원가(건)'!D28","v":0},{"$f":"'3.원가(토)'!D28","v":0},{"$f":"'3.원가(조)'!D28","v":0},{"$f":"'3.원가(기)'!D28","v":0},{"$f":"'3.원가(소)'!D28","v":0},{"$f":"TEXT((M28/100),\" (재료비+노무비+경비) x  0.0%\")","v":" (재료비+노무비+경비) x  0.0%"}]
["이윤",null,null,0,{"$f":"'3.원가(건)'!D29","v":0},{"$f":"'3.원가(토)'!D29","v":0},{"$f":"'3.원가(조)'!D29","v":0},{"$f":"'3.원가(기)'!D29","v":0},{"$f":"'3.원가(소)'!D29","v":0},{"$f":"TEXT((M29/100),\" (노무비+경비+일반관리비) x  0%\")","v":" (노무비+경비+일반관리비) x  0%"}]
["정기안전점검비",null,null,{"$error":"#REF!"},{"$f":"'3.원가(건)'!D30","v":0},{"$f":"'3.원가(토)'!D30","v":0},{"$f":"'3.원가(조)'!D30","v":0},{"$f":"'3.원가(기)'!D30","v":0},{"$f":"'3.원가(소)'!D30","v":{"$error":"#REF!"}},{"$f":"TEXT((M30/100),\" (순공사원가+관급자재비) x  0.00%\")","v":" (순공사원가+관급자재비) x  0.00%"}]
["T. A. B 공 사",null,null,0,{"$f":"'3.원가(건)'!D31","v":0},{"$f":"'3.원가(토)'!D31","v":0},{"$f":"'3.원가(조)'!D31","v":0},{"$f":"'3.원가(기)'!D31","v":0},{"$f":"'3.원가(소)'!D31","v":0}]
["공급가액",null,null,null,{"$f":"TRUNC(SUM(E27:E31))","v":0},0,0,0]
["부가가치세",null,null,{"$f":"SUM(E33:I33)","v":0},{"$f":"'3.원가(건)'!D33","v":0},{"$f":"'3.원가(토)'!D33","v":0},{"$f":"'3.원가(조)'!D33","v":0},{"$f":"'3.원가(기)'!D33","v":0},{"$f":"'3.원가(소)'!D33","v":0},{"$f":"TEXT((M33/100),\" 공급가액 x  0%\")","v":" 공급가액 x  0%"}]
["구성비(%)"]
[]
[null,null," "]

{"sheet":"3.원가(건)","index":1,"n_rows":34,"n_cols":8,"rows_kept":34,"cut":false,"hidden":false,"merged":[[31,0,31,2],[30,0,30,2],[33,0,33,2],[32,0,32,2],[0,0,0,7],[3,0,4,2],[3,6,4,6],[3,7,4,7],[3,4,3,5],[3,3,4,3],[3,9,4,10],[28,0,28,2],[27,0,27,2],[29,0,29,2],[12,1,25,1],[5,0,26,0],[5,1,8,1],[9,1,11,1]]}
["3. 공 사 원 가 계 산 서"]
[]
["공사명:  국토연구원 신청사 건립공사 [ 건축공사 ]"]
["구         분",null,null,"합계","건축공사",null,"구 성 비","비고"]
[{"$nulls":4},"건축","인테리어"]
["순   공   사   비","재료비","직접재료비"]
[null,null,"간접재료비"]
[null,null,"작업설·부설물(△)"]
[null,null,"소     계"]
[null,"노무비","직접노무비"]
[null,null,"간접노무비",null,null,null,{"$f":"TEXT(($J11/100),\" 직접노무비 x 0.0%\")","v":" 직접노무비 x 0.0%"}]
[null,null,"소     계"]
[null,"경      비","운반비"]
[null,null,"기계경비"]
[null,null,"산재보험료",null,null,null,{"$f":"TEXT(($J15/100),\" 노무비 x  0.0%\")","v":" 노무비 x  0.0%"}]
[null,null,"고용보험료",null,null,null,{"$f":"TEXT(($J16/100),\" 노무비 x  0.00%\")","v":" 노무비 x  0.00%"}]
[null,null,"국민건강보험료",null,null,null,{"$f":"TEXT(($J17/100),\" 직접노무비 x  0.00%\")","v":" 직접노무비 x  0.00%"}]
[null,null,"노인장기요양보험",null,null,null,{"$f":"TEXT(($J18/100),\" 국민건강보험료 x  0.00%\")","v":" 국민건강보험료 x  0.00%"}]
[null,null,"국민연금보험료",null,null,null,{"$f":"TEXT(($J19/100),\" 직접노무비 x  0.00%\")","v":" 직접노무비 x  0.00%"}]
[null,null,"퇴직공제부금",null,null,null,{"$f":"TEXT(($J20/100),\" 직접노무비 x  0.00%\")","v":" 직접노무비 x  0.00%"}]
[null,null,"산업안전보건관리비",null,null,null," (재료비+직접노무비) x 0.00%"]
[null,null,"기타경비",null,null,null,{"$f":"TEXT(($J22/100),\" (재료비+노무비) x  0.0%\")","v":" (재료비+노무비) x  0.0%"}]
[null,null,"환경보전비",null,null,null,{"$f":"TEXT(($J23/100),\" (재료비+직접노무비+산출경비) x  0.0%\")","v":" (재료비+직접노무비+산출경비) x  0.0%"}]
[null,null,"건설하도급대금지급보증수수료",null,null,null,{"$f":"TEXT(($J24/100),\" (재료비+직접노무비+산출경비) x  0.000%\")","v":" (재료비+직접노무비+산출경비) x  0.000%"}]
[null,null,"건설기계대여대금지급보증수수료",null,null,null,{"$f":"TEXT(($J25/100),\" (재료비+직접노무비+산출경비) x  0.00%\")","v":" (재료비+직접노무비+산출경비) x  0.00%"}]
[null,null,"소     계"]
[null,"순공사원가합계"]
["일반관리비",{"$nulls":5},{"$f":"TEXT((J28/100),\" (재료비+노무비+경비) x  0.0%\")","v":" (재료비+노무비+경비) x  0.0%"}]
["이윤",{"$nulls":5},{"$f":"TEXT((J29/100),\" (노무비+경비+일반관리비) x  0%\")","v":" (노무비+경비+일반관리비) x  0%"}]
["정기안전점검비",{"$nulls":5},{"$f":"TEXT((J30/100),\" (순공사원가+관급자재비) x  0.00%\")","v":" (순공사원가+관급자재비) x  0.00%"}]
["T. A. B 공 사"]
["공급가액"]
["부가가치세",{"$nulls":5},{"$f":"TEXT((J33/100),\" 공급가액 x  0%\")","v":" 공급가액 x  0%"}]
["1. [도       급       액]"]

{"sheet":"3.원가(토)","index":2,"n_rows":34,"n_cols":6,"rows_kept":34,"cut":false,"hidden":false,"merged":[[31,0,31,2],[30,0,30,2],[33,0,33,2],[32,0,32,2],[0,0,0,5],[3,0,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,7,4,8],[28,0,28,2],[27,0,27,2],[29,0,29,2],[12,1,25,1],[5,0,26,0],[5,1,8,1],[9,1,11,1]]}
["3. 공 사 원 가 계 산 서"]
[]
["공사명:  국토연구원 신청사 건립공사 [ 토목공사 ]"]
["구         분",null,null,"금  액","구 성 비","비고"]
[]
["순   공   사   비","재료비","직접재료비"]
[null,null,"간접재료비"]
[null,null,"작업설·부설물(△)"]
[null,null,"소     계"]
[null,"노무비","직접노무비"]
[null,null,"간접노무비",null,{"$f":"TEXT(($H11/100),\" 직접노무비 x 0.0%\")","v":" 직접노무비 x 0.0%"}]
[null,null,"소     계"]
[null,"경      비","운반비"]
[null,null,"기계경비"]
[null,null,"산재보험료",null,{"$f":"TEXT(($H15/100),\" 노무비 x  0.0%\")","v":" 노무비 x  0.0%"}]
[null,null,"고용보험료",null,{"$f":"TEXT(($H16/100),\" 노무비 x  0.00%\")","v":" 노무비 x  0.00%"}]
[null,null,"국민건강보험료",null,{"$f":"TEXT(($H17/100),\" 직접노무비 x  0.00%\")","v":" 직접노무비 x  0.00%"}]
[null,null,"노인장기요양보험",null,{"$f":"TEXT(($H18/100),\" 국민건강보험료 x  0.00%\")","v":" 국민건강보험료 x  0.00%"}]
[null,null,"국민연금보험료",null,{"$f":"TEXT(($H19/100),\" 직접노무비 x  0.00%\")","v":" 직접노무비 x  0.00%"}]
[null,null,"퇴직공제부금",null,{"$f":"TEXT(($H20/100),\" 직접노무비 x  0.00%\")","v":" 직접노무비 x  0.00%"}]
[null,null,"산업안전보건관리비",null," (재료비+직접노무비) x 0.00%"]
[null,null,"기타경비",null,{"$f":"TEXT(($H22/100),\" (재료비+노무비) x  0.0%\")","v":" (재료비+노무비) x  0.0%"}]
[null,null,"환경보전비",null,{"$f":"TEXT(($H23/100),\" (재료비+직접노무비+산출경비) x  0.0%\")","v":" (재료비+직접노무비+산출경비) x  0.0%"}]
[null,null,"건설하도급대금지급보증수수료",null,{"$f":"TEXT(($H24/100),\" (재료비+직접노무비+산출경비) x  0.000%\")","v":" (재료비+직접노무비+산출경비) x  0.000%"}]
[null,null,"건설기계대여대금지급보증수수료",null,{"$f":"TEXT(($H25/100),\" (재료비+직접노무비+산출경비) x  0.00%\")","v":" (재료비+직접노무비+산출경비) x  0.00%"}]
[null,null,"소     계"]
[null,"순공사원가합계"]
["일반관리비",null,null,null,{"$f":"TEXT((H28/100),\" (재료비+노무비+경비) x  0.0%\")","v":" (재료비+노무비+경비) x  0.0%"}]
["이윤",null,null,null,{"$f":"TEXT((H29/100),\" (노무비+경비+일반관리비) x  0%\")","v":" (노무비+경비+일반관리비) x  0%"}]
["정기안전점검비",null,null,null,{"$f":"TEXT((H30/100),\" (순공사원가+관급자재비) x  0.00%\")","v":" (순공사원가+관급자재비) x  0.00%"}]
["T. A. B 공 사"]
["공급가액"]
["부가가치세",null,null,null,{"$f":"TEXT((H33/100),\" 공급가액 x  0%\")","v":" 공급가액 x  0%"}]
["1. [도       급       액]"]

{"sheet":"3.원가(조)","index":3,"n_rows":34,"n_cols":6,"rows_kept":34,"cut":false,"hidden":false,"merged":[[31,0,31,2],[30,0,30,2],[33,0,33,2],[32,0,32,2],[0,0,0,5],[3,0,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,7,4,8],[28,0,28,2],[27,0,27,2],[29,0,29,2],[12,1,25,1],[5,0,26,0],[5,1,8,1],[9,1,11,1]]}
["3. 공 사 원 가 계 산 서"]
[]
["공사명:  국토연구원 신청사 건립공사 [ 조경공사 ]"]
["구         분",null,null,"금  액","구 성 비","비고"]
[]
["순   공   사   비","재료비","직접재료비"]
[null,null,"간접재료비"]
[null,null,"작업설·부설물(△)"]
[null,null,"소     계"]
[null,"노무비","직접노무비"]
[null,null,"간접노무비",null,{"$f":"TEXT(($H11/100),\" 직접노무비 x 0.0%\")","v":" 직접노무비 x 0.0%"}]
[null,null,"소     계"]
[null,"경      비","운반비"]
[null,null,"기계경비"]
[null,null,"산재보험료",null,{"$f":"TEXT(($H15/100),\" 노무비 x  0.0%\")","v":" 노무비 x  0.0%"}]
[null,null,"고용보험료",null,{"$f":"TEXT(($H16/100),\" 노무비 x  0.00%\")","v":" 노무비 x  0.00%"}]
[null,null,"국민건강보험료",null,{"$f":"TEXT(($H17/100),\" 직접노무비 x  0.00%\")","v":" 직접노무비 x  0.00%"}]
[null,null,"노인장기요양보험",null,{"$f":"TEXT(($H18/100),\" 국민건강보험료 x  0.00%\")","v":" 국민건강보험료 x  0.00%"}]
[null,null,"국민연금보험료",null,{"$f":"TEXT(($H19/100),\" 직접노무비 x  0.00%\")","v":" 직접노무비 x  0.00%"}]
[null,null,"퇴직공제부금",null,{"$f":"TEXT(($H20/100),\" 직접노무비 x  0.00%\")","v":" 직접노무비 x  0.00%"}]
[null,null,"산업안전보건관리비",null," (재료비+직접노무비) x 0.00%"]
[null,null,"기타경비",null,{"$f":"TEXT(($H22/100),\" (재료비+노무비) x  0.0%\")","v":" (재료비+노무비) x  0.0%"}]
[null,null,"환경보전비",null,{"$f":"TEXT(($H23/100),\" (재료비+직접노무비+산출경비) x  0.0%\")","v":" (재료비+직접노무비+산출경비) x  0.0%"}]
[null,null,"건설하도급대금지급보증수수료",null,{"$f":"TEXT(($H24/100),\" (재료비+직접노무비+산출경비) x  0.000%\")","v":" (재료비+직접노무비+산출경비) x  0.000%"}]
[null,null,"건설기계대여대금지급보증수수료",null,{"$f":"TEXT(($H25/100),\" (재료비+직접노무비+산출경비) x  0.00%\")","v":" (재료비+직접노무비+산출경비) x  0.00%"}]
[null,null,"소     계"]
[null,"순공사원가합계"]
["일반관리비",null,null,null,{"$f":"TEXT((H28/100),\" (재료비+노무비+경비) x  0.0%\")","v":" (재료비+노무비+경비) x  0.0%"}]
["이윤",null,null,null,{"$f":"TEXT((H29/100),\" (노무비+경비+일반관리비) x  0%\")","v":" (노무비+경비+일반관리비) x  0%"}]
["정기안전점검비",null,null,null,{"$f":"TEXT((H30/100),\" (순공사원가+관급자재비) x  0.00%\")","v":" (순공사원가+관급자재비) x  0.00%"}]
["T. A. B 공 사"]
["공급가액"]
["부가가치세",null,null,null,{"$f":"TEXT((H33/100),\" 공급가액 x  0%\")","v":" 공급가액 x  0%"}]
["1. [도       급       액]"]

{"sheet":"3.원가(기)","index":4,"n_rows":34,"n_cols":6,"rows_kept":34,"cut":false,"hidden":false,"merged":[[33,0,33,2],[31,0,31,2],[30,0,30,2],[32,0,32,2],[0,0,0,5],[3,0,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,7,4,8],[28,0,28,2],[27,0,27,2],[29,0,29,2],[12,1,25,1],[5,0,26,0],[5,1,8,1],[9,1,11,1]]}
["3. 공 사 원 가 계 산 서"]
[]
["공사명:  국토연구원 신청사 건립공사 [ 기계설비공사 ]"]
["구         분",null,null,"금  액","구 성 비","비고"]
[]
["순   공   사   비","재료비","직접재료비"]
[null,null,"간접재료비"]
[null,null,"작업설·부설물(△)"]
[null,null,"소     계",{"$f":"SUM(D6:D8)","v":0}]
[null,"노무비","직접노무비"]
[null,null,"간접노무비",{"$f":"TRUNC(D10*($H11/100))","v":0},{"$f":"TEXT(($H11/100),\" 직접노무비 x 0.0%\")","v":" 직접노무비 x 0.0%"}]
[null,null,"소     계",{"$f":"TRUNC(SUM(D10:D11))","v":0}]
[null,"경      비","운반비"]
[null,null,"기계경비"]
[null,null,"산재보험료",null,{"$f":"TEXT(($H15/100),\" 노무비 x  0.0%\")","v":" 노무비 x  0.0%"}]
[null,null,"고용보험료",null,{"$f":"TEXT(($H16/100),\" 노무비 x  0.00%\")","v":" 노무비 x  0.00%"}]
[null,null,"국민건강보험료",null,{"$f":"TEXT(($H17/100),\" 직접노무비 x  0.00%\")","v":" 직접노무비 x  0.00%"}]
[null,null,"노인장기요양보험",null,{"$f":"TEXT(($H18/100),\" 국민건강보험료 x  0.00%\")","v":" 국민건강보험료 x  0.00%"}]
[null,null,"국민연금보험료",null,{"$f":"TEXT(($H19/100),\" 직접노무비 x  0.00%\")","v":" 직접노무비 x  0.00%"}]
[null,null,"퇴직공제부금",null,{"$f":"TEXT(($H20/100),\" 직접노무비 x  0.00%\")","v":" 직접노무비 x  0.00%"}]
[null,null,"산업안전보건관리비",null," (재료비+직접노무비) x 0.00%"]
[null,null,"기타경비",null,{"$f":"TEXT(($H22/100),\" (재료비+노무비) x  0.0%\")","v":" (재료비+노무비) x  0.0%"}]
[null,null,"환경보전비",null,{"$f":"TEXT(($H23/100),\" (재료비+직접노무비+산출경비) x  0.0%\")","v":" (재료비+직접노무비+산출경비) x  0.0%"}]
[null,null,"건설하도급대금지급보증수수료",null,{"$f":"TEXT(($H24/100),\" (재료비+직접노무비+산출경비) x  0.000%\")","v":" (재료비+직접노무비+산출경비) x  0.000%"}]
[null,null,"건설기계대여대금지급보증수수료",null,{"$f":"TEXT(($H25/100),\" (재료비+직접노무비+산출경비) x  0.00%\")","v":" (재료비+직접노무비+산출경비) x  0.00%"}]
[null,null,"소     계"]
[null,"순공사원가합계"]
["일반관리비",null,null,null,{"$f":"TEXT((H28/100),\" (재료비+노무비+경비) x  0.0%\")","v":" (재료비+노무비+경비) x  0.0%"}]
["이윤",null,null,null,{"$f":"TEXT((H29/100),\" (노무비+경비+일반관리비) x  0%\")","v":" (노무비+경비+일반관리비) x  0%"}]
["정기안전점검비",null,null,null,{"$f":"TEXT((H30/100),\" (순공사원가+관급자재비) x  0.00%\")","v":" (순공사원가+관급자재비) x  0.00%"}]
["T. A. B 공 사"]
["공급가액"]
["부가가치세",null,null,null,{"$f":"TEXT((H33/100),\" 공급가액 x  0%\")","v":" 공급가액 x  0%"}]
["1. [도       급       액]"]

{"sheet":"3.원가(소)","index":5,"n_rows":34,"n_cols":6,"rows_kept":34,"cut":false,"hidden":false,"merged":[[12,1,25,1],[27,0,27,2],[33,0,33,2],[3,7,4,8],[0,0,0,5],[3,0,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[28,0,28,2],[29,0,29,2],[30,0,30,2],[31,0,31,2],[32,0,32,2],[5,0,26,0],[5,1,8,1],[9,1,11,1]]}
["3. 공 사 원 가 계 산 서"]
[]
["공사명:  국토연구원 신청사 건립공사 [ 소방기계공사 ]"]
["구         분",null,null,"금  액","구 성 비","비고"]
[]
["순   공   사   비","재료비","직접재료비"]
[null,null,"간접재료비"]
[null,null,"작업설·부설물(△)"]
[null,null,"소     계",{"$f":"SUM(D6:D8)","v":0}]
[null,"노무비","직접노무비"]
[null,null,"간접노무비",{"$f":"TRUNC(D10*($H11/100))","v":0}," 직접노무비 x     %"]
[null,null,"소     계",{"$f":"TRUNC(SUM(D10:D11))","v":0}]
[null,"경      비","운반비"]
[null,null,"기계경비"]
[null,null,"산재보험료",{"$f":"TRUNC(D12*($H15/100))","v":0}," 노무비 x     %"]
[null,null,"고용보험료",{"$f":"TRUNC(D12*($H16/100))","v":0}," 노무비 x     %"]
[null,null,"국민건강보험료",{"$f":"TRUNC(D10*($H17/100))","v":0}," 직접노무비 x     %"]
[null,null,"노인장기요양보험",{"$f":"TRUNC(D17*($H18/100))","v":0}," 국민건강보험료 x  0.00%"]
[null,null,"국민연금보험료",{"$f":"TRUNC(D10*($H19/100))","v":0}," 직접노무비 x  0.00%"]
[null,null,"퇴직공제부금",{"$f":"TRUNC(D10*($H20/100))","v":0},{"$f":"TEXT(($H20/100),\" 직접노무비 x  0.00%\")","v":" 직접노무비 x  0.00%"}]
[null,null,"산업안전보건관리비",{"$f":"TRUNC(((D9+D10)*(H21/100))*1.2)","v":0}," (재료비+직접노무비) x 0.00%"]
[null,null,"기타경비",{"$f":"TRUNC((D9+D12)*($H22/100))","v":0}," (재료비+노무비) x  0.0%"]
[null,null,"환경보전비"]
[null,null,"건설하도급대금지급보증수수료"]
[null,null,"건설기계대여대금지급보증수수료"]
[null,null,"소     계",{"$f":"TRUNC(SUM(D13:D25))","v":0}]
[null,"순공사원가합계",null,{"$f":"TRUNC(D26+D12+D9)","v":0}]
["일반관리비",null,null,{"$f":"TRUNC((D9+D12+D26)*($H28/100))","v":0}," (재료비+노무비+경비) x  0.0%"]
["이윤",null,null,null," (노무비+경비+일반관리비) x  0%"]
["정기안전점검비",null,null,{"$f":"TRUNC(((D27+(#REF!/1.1))*($H30/100)))","v":{"$error":"#REF!"}},{"$f":"TEXT((H30/100),\" (순공사원가+관급자재비) x  0.00%\")","v":" (순공사원가+관급자재비) x  0.00%"}]
["T. A. B 공 사"]
["공급가액"]
["부가가치세",null,null,{"$f":"TRUNC(D32*($H33/100))","v":0}," 공급가액 x  0%"]
["1. [도       급       액]",null,null,{"$f":"SUM(D32:D33)","v":0}]