{"text_format":"2","workbook":"xls","n_sheets":3,"sheets":["적정성","Sheet2","Sheet3"],"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":"적정성","index":0,"n_rows":42,"n_cols":10,"rows_kept":42,"cut":false,"hidden":false,"merged":[[0,0,0,9],[38,0,38,2],[37,1,37,2],[32,1,32,2],[21,1,21,2],[23,1,23,2],[4,0,21,0],[22,0,23,0],[24,0,32,0],[33,0,37,0]],"flags":["formulas_cached_only"]}
["붙임#2     □ 입찰금액의 적정성 심사대상 및 설계가격"]
[]
[{"$nulls":8},"단위 : 원"]
["구  분","순  번","공                종","2블록","금액비","5블록","금액비","총 공 사 금 액","금액비","비  고"]
["건   축","1"," 공통가설,가설공사,파일공사",1434599959,0.03758191779135786,980543623,0.04997895432716716,2415143582,0.04179046155888111]
[null,"2"," 철근콘크리트공사",1771146284,0.04639835211493754,948261605,0.04833351860624076,2719407889,0.04705530209266561]
[null,"3"," 거푸집공사/유로폼,합판거푸집 외",1358187262,0.035580150205311294,678758046,0.034596744687850796,2036945308,0.03524630387441588]
[null,"4"," 유로폼 설치",2193901495,0.05747318275744291,1199672275,0.06114808605490642,3393573770,0.05872073827799951]
[null,"5"," 합판거푸집",1693867068,0.04437388451024232,835366101,0.0425791604055363,2529233169,0.043764611889042355]
[null,"6"," 조적및 방수공사",987387908,0.025866396380286538,471005864,0.02400747912944604,1458393772,0.02523533148120616]
[null,"7"," 타일및 석공사",1327884905,0.03478632563943566,649365366,0.03309858042792879,1977250271,0.034213370193951785]
[null,"8"," 목공사",773039917,0.020251166485731165,404498442,0.020617552023106955,1177538359,0.020375546983068538]
[null,"9"," 미장공사/콘크리트면처리외",1342000190,0.035156100835052814,655385777,0.03340544474211318,1997385967,0.03456178841468237]
[null,"10"," 콘크리트면처리",779877950,0.020430301018984413,374893266,0.019108556702098434,1154771216,0.019981595492383604]
[null,"11"," 창호및 유리공사",1737682012,0.04552169551714404,846177220,0.043130210262016334,2583859232,0.04470983452629197]
[null,"12"," 도장및 수장공사",1751847228,0.045892778744819514,864121547,0.04404484442874606,2615968775,0.04526544233048865]
[null,"13"," 지붕공사/잡공사/금속공사",1297912802,0.03400115266914972,596105779,0.030383904197601824,1894018581,0.032773169798683645]
[null,"14"," 가구공사+골재및운반비",987112998,0.025859194619994266,482731533,0.02460514420182037,1469844531,0.025433469806138892]
[null,"15","지하주차장/철근콘크리트,거푸집공사",1327421511,0.0347741862028605,731468509,0.03728343170620167,2058890020,0.03562602442191942]
[null,"16"," 지하주차장/기타공사",1666242177,0.04365020096623825,811953570,0.04138580827913897,2478195747,0.04288148533787096]
[null,"17"," 판매및부대시설",624089314,0.016349138410377526,379201698,0.01932816031900932,1003291012,0.017360456240301875]
[null,"소    계",null,23054200980,null,11909510221,null,34963711201]
["토목",18," 부대토목공사",1035556526,0.02712825968262567,562348468,0.028663271820721863,1597904994,0.027649365331398813]
[null,"소    계",null,1035556526,null,562348468,0.028663271820721863,1597904994]
["기  계","19"," 장비설치공사",1260173549,0.033012505280129924,695424291,0.035446234173195576,1955597840,0.03383870713370735]
[null,"20"," 난방배관공사",1549490766,0.04059168845011804,768003117,0.03914562474051704,2317493883,0.04010077899809669]
[null,"21"," 위생기구설치공사",1490225826,0.039039137100163795,733415254,0.03738265858113046,2223641080,0.03847679606590316]
[null,"22"," 급수,급탕,오배수 배관공사",981830695,0.025720815223111097,495570431,0.025259551289584535,1477401126,0.02556422542465248]
[null,"23"," 세대외 설비공사",1417443381,0.03713247047335677,631393387,0.03218253682054529,2048836768,0.03545206787358873]
[null,"24"," 가스배관공사",977583207,0.025609544660307616,493695338,0.02516397656429137,1471278545,0.025458283281987095]
[null,"25"," 소화배관공사",1059515583,0.02775591013311091,571036397,0.029106101284402615,1630551980,0.02821427278601752]
[null,"26"," 지하주차장및 부대시설 설비공사",233684726,0.006121790333627067,150716982,0.007682143846553245,384401708,0.006651498867839254]
[null,"소    계",null,8969947733,null,4539255197,null,13509202930]
["간접비","27"," 간접노무비",1750856885,0.04586683493450658,891151879,0.04542259825508058,2642008764,0.04571602554525431]
[null,"28"," 기타경비등",1831657572,0.04360122361391268,940639118,0.047944995423083586,2772296690,0.04797046399921176]
[null,"29"," 일반관리비",1367450597,0.0358228198723915,702412071,0.03580240592249499,2069862668,0.03581588974829617]
[null,30,"폐기물,유지관리용자재,품질관리비",162941519,0.004268545202054459,73813462,0.0037623207774694677,236754981,0.004096692224054332]
[null,"소    계",null,5112906573,0.12955942362286524,2608016530,0.13293232037812863,7720923103]
["총   계",null,null,38172611812,1,19619130416,1,57791742228,1]
[null,"※ 경비등 합계 : 기타경비, 계약이행보증수수료, 지급자재관리비, 공사손해보험료 포함"]
[null,"※ 판매 및 부대시설 : 근린생활시설, 관리동, 노인보육동, 경비실, 전기/기계실"]
[null,"※ 대상공종 세부내용 : 현설CD \"최저가 낙찰제 입찰금액 적정성심사 \" FILE참조( EXCEL 양식참고 )"]

{"sheet":"Sheet2","index":1,"n_rows":53,"n_cols":11,"rows_kept":53,"cut":false,"hidden":false,"merged":[[0,0,0,8],[5,0,22,0],[22,1,22,2],[23,0,24,0],[24,1,24,2],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,8,4,8],[3,3,3,7],[52,0,52,2],[39,0,39,2],[40,0,49,1],[50,0,50,1],[51,0,51,1],[25,0,33,0],[33,1,33,2],[34,0,38,0],[38,1,38,2]],"flags":["formulas_cached_only"]}
["입찰금액의 적정성 심사대상 공종"]
[]
["(계약건별:건축,토목,기계)",{"$nulls":9},"※ 공종별금액 작성방법"]
["구  분","순  번","공                종","입  찰  가  격",{"$nulls":4},"비  고"]
[null,null,null,"2블록","금액비","5블록","금액비","총 공 사 금 액"]
["건   축","1"," 공통가설,가설공사,파일공사",null,null,null,{"$error":"#DIV/0!"},0,null,null,"1. 공통가설공사부분 + 건축공사의 (가설공사 + 파일공사)"]
[null,"2"," 철근콘크리트공사",null,null,null,{"$error":"#DIV/0!"},0,null,null,"2. 아파트의 철근콘크리트 공사부분의 합"]
[null,"3"," 거푸집공사/유로폼,합판거푸집 외",null,null,null,{"$error":"#DIV/0!"},0,null,null,"3. 아파트 거푸집공사부분중 4번 유로폼금액과 5번 합판거푸집금액을 제외한 거푸집공사의 합"]
[null,"4"," 유로폼 설치",null,null,null,{"$error":"#DIV/0!"},0,null,null,"4. 아파트거푸집공사의 유로폼 항목"]
[null,"5"," 합판거푸집",null,null,null,{"$error":"#DIV/0!"},0,null,null,"5. 아파트거푸집공사의 합판거푸집(3회,경사3회,코팅6회,코팅10회)부분의 합"]
[null,"6"," 조적및 방수공사",null,null,null,{"$error":"#DIV/0!"},0,null,null,"6. 아파트 조적공사, 방수공사의 합"]
[null,"7"," 타일및 석공사",null,null,null,{"$error":"#DIV/0!"},0,null,null,"7. 아파트 타일공사, 석공사의 합"]
[null,"8"," 목공사",null,null,null,{"$error":"#DIV/0!"},0,null,null,"8. 아파트 목공사"]
[null,"9"," 미장공사/콘크리트면처리외",null,null,null,{"$error":"#DIV/0!"},0,null,null,"9. 아파트 미장공사중 10번 콘크리트면처리 금액을 제외한 미장공사금액"]
[null,"10"," 콘크리트면처리",null,null,null,{"$error":"#DIV/0!"},0,null,null,"10. 아파트 미장공사중 콘크리트 면처리(내천정,외천정,내벽,외벽) 항목"]
[null,"11"," 창호및 유리공사",null,null,null,{"$error":"#DIV/0!"},0,null,null,"11. 아파트 창호공사, 유리공사의 합"]
[null,"12"," 도장및 수장공사",null,null,null,{"$error":"#DIV/0!"},0,null,null,"12. 아파트 도장공사, 수장공사의 합"]
[null,"13"," 지붕공사/잡공사/금속공사",null,null,null,{"$error":"#DIV/0!"},0,null,null,"13. 아파트 지붕및홈통공사, 금속공사, 잡공사의 합"]
[null,"14"," 가구공사+골재및운반비",null,null,null,{"$error":"#DIV/0!"},0,null,null,"14. 아파트 가구공사, 골재및 운반비의 합"]
[null,"15","지하주차장/철근콘크리트,거푸집공사",null,null,null,{"$error":"#DIV/0!"},0,null,null,"15. 지하주차장 철근콘크리트공사, 거푸집공사의 합"]
[null,"16"," 지하주차장/기타공사",null,null,null,{"$error":"#DIV/0!"},0,null,null,"16. 15번 항목을 제외한 지하주차장공사의 합"]
[null,"17"," 판매및부대시설",null,null,null,{"$error":"#DIV/0!"},0,null,null,"17. 관리동,노인/보육동, 경비실, 전기/기계실, 근린생활시설의 합"]
[null,"소    계",null,0,null,0,null,0]
["토목",18," 부대토목공사",null,null,null,{"$error":"#DIV/0!"},0,null,null,"18. 토목공사 금액"]
[null,"소    계",null,0,null,0,{"$error":"#DIV/0!"},0]
["기  계","19"," 장비설치공사",null,null,null,{"$error":"#DIV/0!"},0,null,null,"19. 기계공사중 장비설치공사"]
[null,"20"," 난방배관공사",null,null,null,{"$error":"#DIV/0!"},0,null,null,"20. 기계공사중 난방배관공사"]
[null,"21"," 위생기구설치공사",null,null,null,{"$error":"#DIV/0!"},0,null,null,"21. 기계공사중 위생기구설치공사"]
[null,"22"," 급수,급탕,오배수 배관공사",null,null,null,{"$error":"#DIV/0!"},0,null,null,"22. 기계공사중 급수,급탕,오배수공사"]
[null,"23"," 세대외 설비공사",null,null,null,{"$error":"#DIV/0!"},0,null,null,"23. 기계공사중 아파트세대외 설비공사"]
[null,"24"," 가스배관공사",null,null,null,{"$error":"#DIV/0!"},0,null,null,"24. 기계공사중 가스배관공사"]
[null,"25"," 소화배관공사",null,null,null,{"$error":"#DIV/0!"},0,null,null,"25. 기계공사중 소화설비공사"]
[null,"26"," 지하주차장및 부대시설 설비공사",null,null,null,{"$error":"#DIV/0!"},0,null,null,"26. 기계공사중 지하주차장설비공사,관리노인정 설비공사, 경비실 설비공사의 합"]
[null,"소    계",null,0,null,0,null,0]
["간접비","27"," 간접노무비",null,null,null,{"$error":"#DIV/0!"},0,null,null,"27. 원가계산서상 간접노무비 항목"]
[null,"28"," 기타경비등",null,null,null,{"$error":"#DIV/0!"},0,null,null,"28. 원가계산서상 기타경비, 공사이행보증수수료, 지급자재관리비, 공사손해보험료의 합"]
[null,"29"," 일반관리비",null,null,null,{"$error":"#DIV/0!"},0,null,null,"29. 원가계산서상 일반관리비 항목"]
[null,30,"폐기물,유지관리용자재,품질관리비",null,null,null,{"$error":"#DIV/0!"},0,null,null,"30. 폐기물처리비용, 유지관리용자재, 품질관리비의 합"]
[null,"소    계",null,0,0,0,{"$error":"#DIV/0!"},0]
["총   계",null,null,0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0]
["법정경비",null,"산재보험료",{"$nulls":4},0]
[null,null,"산업안전보건관리비",{"$nulls":4},0]
[null,null,"퇴직공제부금",{"$nulls":4},0,null,null,"기타: 원가계산서상 금액심사항목외 항목의 합계"]
[null,null,"고용보험료",{"$nulls":4},0,null,null,"분담금 : 분담금은 지정된 금액"]
[null,null,"국민건강보험료",{"$nulls":4},0]
[null,null,"국민연금보험료",{"$nulls":4},0]
[null,null,"매입세",{"$nulls":4},0,null,"주: ","1. 공종별집계표 상의 금액에 표기되어 있는 항목에 따라 작성하시기 바랍니다"]
[null,null,"부가가치세",{"$nulls":4},0,null,null,"2. 투찰금액은 분담금까지 포함된 총공사비로 투잘하셔야 합니다"]
[null,null,"이윤",{"$nulls":4},0,null,null,"3. 분담금은 공내역 배포시 지정된 금액을 그대로 적용하여야 하며 임의변경시 불이익을 받을수 있습니다"]
[null,null,"계",0,0,0,null,0,null,null,"4. 적정성 심사 대상공종상의 금액이 잘못되거나 제출한 내역서의 금액및 투찰금액, 디스켓상의 금액이 불일치 할경우 불이익을 받을수 있으니 유의하시기 바랍니다"]
[null,null,"소계",0,{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0]
["분담금",null,"분담금",310380000,null,173392000,null,483772000]
["총 공 사 비",null,null,310380000,{"$error":"#DIV/0!"},173392000,{"$error":"#DIV/0!"},483772000]

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}