{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["내역서 (시설물)"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":2,"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":"내역서 (시설물)","index":0,"n_rows":83,"n_cols":12,"rows_kept":83,"cut":false,"hidden":false,"merged":[[0,0,0,11],[1,0,2,0],[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,1,5],[1,6,1,7],[1,8,1,9],[1,10,1,11]],"flags":["formulas_cached_only"]}
["[서식 8]   산출 내역서 "]
["공 종 명","규 격","수량","단위","재 료 비","","노 무 비","","경    비","","합    계",""]
["","","","","단 가","금 액","단 가","금 액","단 가","금 액","단 가","금 액"]
["연인산도립공원 이미지개발 및 \n시설물 디자인 설치공사 ",null,1,"식"]
["   .1. 재 료 비","",1,"식"]
["   .2. 노 무 비","",null,"식"]
["   ..1) 직접노무비","",1,"식"]
["   ..2) 간접노무비","직노*10.9%",1,"식"]
["   소 계","",null,""]
["   .3. 경    비","",null,""]
["   ..1) 산출경비","",1,"식"]
["   ..2) 산재보험료","노무비*3.6%",1,"식"]
["   ..3) 고용보험료","노무비*0.85%",1,"식"]
["   ..4) 건강보험료","직노*1.49%",1,"식"]
["   ..5) 연금보험료","직노*2.43%",1,"식"]
["   ..6) 산업안전보건비","(재+직노)*1.81% + 3,294천원",1,"식"]
["   ..7) 기타경비","(재+노)*5.2%",1,"식"]
["   ..8) 퇴직공제부금","직노*2.3%",1,"식"]
["   ..9) 건설하도급지급보증수수료","(재+직노+산경)*0.018%",1,"식"]
["   소 계","",1,"식"]
["   ◎ 공 사 원 가","",1,"식"]
["   .4. 일반관리비","(재+노+경)*4.7%",1,"식"]
["   .5. 이  윤","(노+경+일,관)*15%",1,"식"]
["   ◎ 공 급 가 액","",1,"식"]
["이미지 개발및 시설물 디자인 설계",null,"1","식"]
["   .6. 부가가치세","(공급가액 + 디자인설계)*10%",1,"식"]
["총  금 액 ",null,1,"식"]
["   Ⅱ. 시 설 물  공 (디자인관련)","",1,"식"]
["   >  합  계","",null,""]
[]
["Ⅱ. 시 설 물  공","",1,"식"]
["   .1. 집단시설지구","",null,""]
["   ..조형파고라",null,1,"개소"]
["   ..사각파고라",null,2,"개소"]
["   ..평의자",null,9,"개소"]
["   ..등의자",null,"3","개소"]
["   ..음수전",null,1,"개소"]
["   ..배너가로등",null,10,"개소"]
["승안1교 디자인 시설물 ",null,1,"개소"]
["승안2교 디자인 시설물 ",null,1,"개소"]
["   ..방향인지사인의자",null,7,"개소"]
["   ..단지종합안내판",null,2,"개소"]
["   ..시설안내판",null,"2","개소"]
["   ..입구표지판",null,1,"개소"]
["   ..방향표지판(스탠드형)",null,"2","개소"]
["   ..주차안내판",null,3,"개소"]
["2. 탐방로 ",null,null,""]
["   ..1) 용추구곡경관탐방로",null,null,""]
["   ...사각파고라",null,"1","개소"]
["   ...데크파고라",null,"2","개소"]
["   ...평의자",null,"2","개소"]
["   ...평의자",null,"4","개소"]
["   ...단지종합안내판",null,1,"개소"]
["   ...생태해설판","H1280",null,"개소",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["   ...돌담","W300xH1200",null,"M",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["   ...자연석(석축)쌓기","H1200기준",null,"M",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["   ...로프난간 A","W2000xH1000",null,"경간",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["   ...로프난간 B","W2000xH1000",null,"경간",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["   ..2) 백둔리숲학교탐방로","",null,"",null,0,null,0,null,{"$error":"#REF!"},0,{"$error":"#REF!"}]
["   ...전망대","D4200xH3100",1,"개소",{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["   ...사각파고라","4000x4000xH2800",1,"개소",{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["   ...평의자","1500x432xH430",25,"개소",{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["   ...산석앉음벽","H450",null,"M",{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["   ...돌담","W300xH1200",null,"M",{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["   ...징검다리","자연석",null,"개소",{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["   ...단지종합안내판","1600x150xH1800",1,"개소",{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["   ...생태해설판","H1280",32,"개소",{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["   ...수목표찰 A","210x210",26,"개소",{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["   ...수목표찰 B","250x210",20,"개소",{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["   ..3) 매표소,화장실,산간대피소,연인샘","",null,"",null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},0,{"$error":"#REF!"}]
["   ...사각파고라","4000x4000xH2800",1,"개소",{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["   ...평의자","1500x432xH430",6,"개소",{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["   ...통석의자","D600-1000",8,"개소",{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},0]
["   ...연인아트월","W3843xH3100",2,"개소",{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["   ...산석앉음벽","H450",null,"M",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["   ..4) 기타 탐방로 정비","",null,"",null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},0,{"$error":"#REF!"}]
["   ...통석의자","D600-1000",5,"개소",{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},0]
["   ...평의자","1500x432xH430",12,"개소",{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["   ...생태해설판","H1280",6,"개소",{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["   ...방향표지판(폴형)","1162xH2100",11,"개소",{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["   ...마닐라로프","￠30",null,"M",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["   ...안내시설","",null,"식",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["   ","",null,"",null,0,null,0,null,0,0,0]