{"text_format":"3","workbook":"xlsx","n_sheets":10,"sheets":["원가계산서","내역서","산출내역서","일위대가목록","일위대가","산출근거","노임단가","(첨부1) 품셈 13-8-1","(첨부2) 품셈 4-1-7","(첨부3) 노임단가"],"not_rendered":{"images":4,"defined_names":6},"read":"whole","date_system":"1900"}

{"sheet":"원가계산서","index":0,"n_rows":27,"n_cols":7,"rows_kept":27,"hidden":true,"merged":[[0,0,1,6],[2,0,2,6],[3,4,3,5],[4,0,19,0],[4,1,6,1],[7,1,9,1],[10,1,18,1],[19,1,19,2],[20,0,20,2],[21,0,21,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[25,0,25,2],[26,0,26,2],[27,0,27,2]]}
["원 가 계 산 서"]
[]
["[사업명] 여수시 도시형폐기물 종합처리시설 소각시설 화격자 제작·구매 및 설치"]
["구분",null,null,"금액","구 성 비",null,"비고"]
["설 치 원 가","재 료 비","직  접  재  료  비",0]
[null,null,"간  접  재  료  비",0]
[null,null,"[소               계]",{"$f":"SUM(D5:D6)","v":0}]
[null,"노 무 비","직  접  노  무  비",{"$f":"내역서!N19","v":0}]
[null,null,"간  접  노  무  비",{"$f":"D8*F9","v":0},"(직업노무비) × 율",{"v":0.15,"d":"15.0%"}]
[null,null,"[소               계]",{"$f":"SUM(D8:D9)","v":0}]
[null,"경     비","산재보험료",{"$f":"D10*F11","v":0},"(노무비) × 율",{"v":0.0356,"d":"3.56%"}]
[null,null,"고용보험료",{"$f":"D10*F12","v":0},"(노무비) × 율",{"v":0.0101,"d":"1.01%"}]
[null,null,"환경보전비",{"$f":"(D7+D8)*F13","v":0},"(재료비 + 직접노무비) × 율",{"v":0.004,"d":"0.40%"}]
[null,null,"퇴 직 공 제 부 금 비",{"$f":"D8*F14","v":0},"(직접노무비) × 율",{"v":0.023,"d":"2.30%"}]
[null,null,"산업안전 보건관리비",{"$f":"(D7+D8)*F15","v":0},"1. (재료비 + 직접노무비 + 도급자관급) × 율                  2. ((재료비 + 직접노무비) × 율) < 1.2 중 작은금액 >",{"v":0.0311,"d":"3.11%"}]
[null,null,"기     타     경    비",{"$f":"(D7+D10)*F16","v":0},"(재료비 + 노무비) × 율",{"v":0.046,"d":"4.60%"}]
[]
[]
[null,null,"[소               계]",{"$f":"SUM(D11:D18)","v":0}]
[null,"계",null,{"$f":"D7+D10+D19","v":0}]
["일반관리비",null,null,{"$f":"(D7+D10+D19)*F21","v":0},"(재료비 + 노무비 + 경비) × 율",{"v":0.08,"d":"8%"}]
["이        윤",null,null,{"$f":"(D10+D19+D21)*F22","v":0},"(노무비 + 경비 + 일반관리비) × 율",{"v":0.15,"d":"15%"}]
["물품구입비",null,null,{"$f":"내역서!N13","v":0}]
["공 급 가 액",null,null,{"$f":"ROUNDDOWN(D20+D21+D22+D23,-3)","v":0},"설치원가 + 일반관리비 + 이윤 + 물품구입비",null,"천원단위 절사"]
["부가가치세",null,null,{"$f":"D24*F25","v":0},"(공급가액) × 율",{"v":0.1,"d":"10%"}]
[]
["총    공    사    비",null,null,{"$f":"D25+D24","v":0}]

{"sheet":"내역서","index":1,"n_rows":32,"n_cols":15,"rows_kept":32,"hidden":true,"merged":[[0,0,1,14],[2,0,2,14],[3,0,4,0],[3,1,4,1],[3,4,4,4],[3,5,4,5],[3,6,3,7],[3,8,3,9],[3,10,3,11],[3,12,3,13],[10,1,10,4],[11,1,11,4]]}
["내 역 서"]
[]
[{"$f":"원가계산서!A3","v":"[사업명] 여수시 도시형폐기물 종합처리시설 소각시설 화격자 제작·구매 및 설치"}]
["품 명","재질","단위중량","중량","단 위","수 량","재료비",null,"노무비",null,"경비",null,"합계",null,"비 고"]
[null,null,"kg","kg",null,null,"단 가","금 액","단 가","금 액","단 가","금 액","단 가","금 액"]
["화격자 제작·구매 및 설치"]
[{"$f":"산출내역서!A6","v":"1. 화격자 제작"}]
[{"$f":"산출내역서!A7","v":"1.1. 화격자"},{"$f":"산출근거!B7","v":"TH901"},{"$f":"산출근거!C29","v":376.5},{"$f":"산출근거!I29","v":{"v":10586.800000000001,"d":"10,587"}},"식",1,{"$f":"산출내역서!H32","v":0},{"$f":"F8*G8","v":0},{"$f":"산출내역서!J32","v":0},{"$f":"F8*I8","v":0},{"$f":"산출내역서!L32","v":0},{"$f":"F8*K8","v":0},{"$f":"G8+I8+K8","v":0},{"$f":"F8*M8","v":0}]
[{"$f":"산출내역서!A36","v":"1.2. 화격자 부속품비"},{"$nulls":3},"식",1,{"$f":"산출내역서!H65","v":0},{"$f":"F9*G9","v":0},{"$f":"산출내역서!J65","v":0},{"$f":"F9*I9","v":0},{"$f":"산출내역서!L65","v":0},{"$f":"F9*K9","v":0},{"$f":"G9+I9+K9","v":0},{"$f":"F9*M9","v":0}]
[{"$f":"산출내역서!A69","v":"1.3. 화격자 검사비"},{"$nulls":3},"식",1,{"$nulls":4},{"$f":"산출내역서!L98","v":0},0,0,0]
[{"$f":"산출내역서!A102","v":"1.4. 일반관리비"},"(재료비 + 노무비 + 경비) × 율",{"$nulls":11},{"$f":"산출내역서!N102","v":0}]
[{"$f":"산출내역서!A104","v":"1.5. 이윤"},"(노무비 + 경비 + 일반관리비) × 율",{"$nulls":11},{"$f":"산출내역서!N104","v":0}]
["[소   계]",{"$nulls":12},{"$f":"SUM(N8:N12)","v":0}]
[]
[]
[{"$f":"산출내역서!A135","v":"2. 화격자 교체비"}]
[{"$f":"산출내역서!A136","v":"2.1. 화격자 설치비"},{"$nulls":3},"식",1,null,null,{"$f":"산출내역서!J142","v":0},{"$f":"F17*I17","v":0},null,null,{"$f":"G17+I17+K17","v":0},{"$f":"F17*M17","v":0}]
[{"$f":"산출내역서!A144","v":"2.2. 화격자 철거비"},{"$nulls":3},"식",1,null,null,{"$f":"산출내역서!J146","v":0},{"$f":"F18*I18","v":0},null,null,{"$f":"G18+I18+K18","v":0},{"$f":"F18*M18","v":0}]
["[소   계]",{"$nulls":12},{"$f":"SUM(N17:N18)","v":0}]
{"$rows_empty":12}
["[합   계]",{"$nulls":6},{"$f":"H11+H16","v":0},{"$f":"I11+I16","v":0},0,0,0,null,{"$f":"N13+N19","v":0}]

{"sheet":"산출내역서","index":2,"n_rows":164,"n_cols":15,"rows_kept":164,"merged":[[0,0,1,14],[2,0,2,14],[3,0,4,0],[3,1,4,1],[3,4,4,4],[3,5,4,5],[3,6,3,7],[3,8,3,9],[3,10,3,11],[3,12,3,13],[33,0,34,0],[33,1,34,1],[33,4,34,4],[33,5,34,5],[33,6,33,7],[33,8,33,9],[33,10,33,11],[33,12,33,13],[66,0,67,0],[66,1,67,1],[66,4,67,4],[66,5,67,5],[66,6,66,7],[66,8,66,9],[66,10,66,11],[66,12,66,13],[68,1,68,3],[69,1,69,3],[70,1,70,3],[71,1,71,3],[72,1,72,3],[73,1,73,3],[74,1,74,3],[75,1,75,3],[76,1,76,3],[77,1,77,3],[78,1,78,3],[79,1,79,3],[80,1,80,3],[81,1,81,3],[82,1,82,3],[83,1,83,3],[84,1,84,3],[85,1,85,3],[86,1,86,3],[87,1,87,3],[88,1,88,3],[89,1,89,3],[90,1,90,3],[91,1,91,3],[92,1,92,3],[93,1,93,3],[94,1,94,3],[95,1,95,3],[96,1,96,3],[97,1,97,3],[98,1,98,3],[99,0,100,0],[99,1,100,1],[99,4,100,4],[99,5,100,5],[99,6,99,7],[99,8,99,9],[99,10,99,11],[99,12,99,13],[101,1,101,3],[102,1,102,3],[103,1,103,3],[104,1,104,3],[105,1,105,3],[106,1,106,3],[107,1,107,3],[108,1,108,3],[109,1,109,3],[110,1,110,3],[111,1,111,3],[112,1,112,3],[113,1,113,3],[114,1,114,3],[115,1,115,3],[116,1,116,3],[117,1,117,3],[118,1,118,3],[119,1,119,3],[120,1,120,3],[121,1,121,3],[122,1,122,3],[123,1,123,3],[124,1,124,3],[125,1,125,3],[126,1,126,3],[127,1,127,3],[128,1,128,3],[129,1,129,3],[130,1,130,3],[131,1,131,3],[132,0,133,0],[132,1,133,1],[132,4,133,4],[132,5,133,5],[132,6,132,7],[132,8,132,9],[132,10,132,11],[132,12,132,13],[134,1,134,5],[143,1,143,5],[144,1,144,5]]}
["산 출 내 역 서"]
[]
[{"$f":"원가계산서!A3","v":"[사업명] 여수시 도시형폐기물 종합처리시설 소각시설 화격자 제작·구매 및 설치"}]
["품 명","재질","단위중량","중량","단 위","수 량","재료비",null,"노무비",null,"경비",null,"합계",null,"비 고"]
[null,null,"kg","kg",null,null,"단 가","금 액","단 가","금 액","단 가","금 액","단 가","금 액"]
["1. 화격자 제작"]
["1.1. 화격자"]
["FIXED UPPER ROASTER","TH901",14.7,{"v":279.3,"d":"279"},"EA",19,null,{"$f":"F8*G8","v":0},null,{"$f":"F8*I8","v":0},null,{"$f":"F8*K8","v":0},{"$f":"G8+I8+K8","v":0},{"$f":"F8*M8","v":0}]
["SLIDE UPPER ROASTER","TH901",16.4,{"v":360.79999999999995,"d":"361"},"EA",22,null,{"$f":"F9*G9","v":0},null,{"$f":"F9*I9","v":0},null,{"$f":"F9*K9","v":0},{"$f":"G9+I9+K9","v":0},{"$f":"F9*M9","v":0}]
["UPPER ROASTER COVER ","TH901",7.8,{"v":304.2,"d":"304"},"EA",39,null,0,null,0,null,0,0,0]
["FIXED MIDDLE ROASTER ","TH901",22.9,{"v":2404.5,"d":"2,405"},"EA",105,null,0,null,0,null,0,0,0]
["SLIDE MIDDLE ROASTER","TH901",25.4,{"v":1524,"d":"1,524"},"EA",60,null,0,null,0,null,0,0,0]
["RIGHT SLIDE MIDDLE ROASTER","TH901",25.6,{"v":921.6,"d":"922"},"EA",36,null,0,null,0,null,0,0,0]
["LEFT SLIDE MIDDLE ROASTER","TH901",25.6,{"v":921.6,"d":"922"},"EA",36,null,0,null,0,null,0,0,0]
["FIXED END ROASTER","TH901",13,273,"EA",21,null,0,null,0,null,0,0,0]
["SLIDE END ROASTER","TH901",19,399,"EA",21,null,0,null,0,null,0,0,0]
["FIXED HOR. ROASTER","TH901",18,324,"EA",18,null,0,null,0,null,0,0,0]
["FIXED HOR. ROASTER CAP","TH901",18,324,"EA",18,null,0,null,0,null,0,0,0]
["SLIDE HOR. ROASTER","TH901",18,270,"EA",15,null,0,null,0,null,0,0,0]
["APRON","TH901",18,972,"EA",54,null,0,null,0,null,0,0,0]
["APRON SEAL BLOCK(A)","TH901",8,312,"EA",39,null,0,null,0,null,0,0,0]
["APRON SEAL BLOCK(B)","TH901",8,24,"EA",3,null,0,null,0,null,0,0,0]
["100mm UPPER ROASTER","TH901",12.6,{"v":75.6,"d":"76"},"EA",6,null,0,null,0,null,0,0,0]
["100mm MIDDLE ROASTER","TH901",14.6,438,"EA",30,null,0,null,0,null,0,0,0]
["100mm END ROASTER ","TH901",10.1,101,"EA",10,null,0,null,0,null,0,0,0]
["300mm RIGHT HOR. ROASTER ","TH901",31,93,"EA",3,null,0,null,0,null,0,0,0]
["300mm LEFT HOR. ROASTER ","TH901",31,93,"EA",3,null,0,null,0,null,0,0,0]
["100mm HOR. ROASTER CAP","TH901",7.9,{"v":63.2,"d":"63"},"EA",8,null,0,null,0,null,0,0,0]
["100mm APRON ","TH901",10.9,109,"EA",10,null,0,null,0,null,0,0,{"$f":"F29*M29","v":0}]
[]
[]
["[합   계]",null,null,{"$f":"SUM(D8:D29)","v":{"v":10586.800000000001,"d":"10,587"}},null,{"$f":"SUM(F8:F29)","v":576},0,0,0,0,0,0,{"$f":"SUM(M8:M29)","v":0},0]
[]
["품 명","재질","단위중량","중량","단 위","수 량","재료비",null,"노무비",null,"경비",null,"합계",null,"비 고"]
[null,null,"kg","kg",null,null,"단 가","금 액","단 가","금 액","단 가","금 액","단 가","금 액"]
["1.2. 화격자 부속품비"]
["UPPER ROASTER POSITON PIN","SS400",null,null,"EA",39,null,{"$f":"F37*G37","v":0},null,{"$f":"F37*I37","v":0},null,{"$f":"F37*K37","v":0},{"$f":"G37+I37+K37","v":0},{"$f":"F37*M37","v":0}]
["UPPER ROASTER SPLIT PIN","STS304",null,null,"EA",39,null,{"$f":"F38*G38","v":0},null,{"$f":"F38*I38","v":0},null,{"$f":"F38*K38","v":0},{"$f":"G38+I38+K38","v":0},{"$f":"F38*M38","v":0}]
["FIXED HOR. ROASTER용 B/S.W","STS304",null,null,"SET",36,null,0,null,0,null,0,0,0]
["FIXED HOR. ROASTER CAP용 B/S.W","STS304",null,null,"SET",72,null,0,null,0,null,0,0,0]
["SLIDE HOR. ROASTER용 B/S.W","STS304",null,null,"SET",30,null,0,null,0,null,0,0,0]
["APRON SEAL BLOCK(A)용","STS305",null,null,"SET",117,null,0,null,0,null,0,0,0]
["APRON SEAL BLOCK(B)용 BOLT/S.W","STS304",null,null,"SET",3,null,0,null,0,null,0,0,0]
["100mm UPPER ROASTER용 BOLT/S.W","STS304",null,null,"SET",6,null,0,null,0,null,0,0,0]
["100mm MIDDLE ROASTER용 BOLT/S.W","STS304",null,null,"SET",30,null,0,null,0,null,0,0,0]
["100mm END ROASTER용 BOLT/W","STS304",null,null,"SET",10,null,0,null,0,null,0,0,0]
["300mm HOR. ROASTER(R.H)용 B/S.W","STS304",null,null,"SET",6,null,0,null,0,null,0,0,0]
["300mm HOR. ROASTER(L.H)용 B/S.W","STS304",null,null,"SET",6,null,0,null,0,null,0,0,0]
["100mm HOR. ROASTER CAP용 B/S.W","STS304",null,null,"SET",16,null,0,null,0,null,0,0,0]
{"$rows_empty":15}
["[합   계]",{"$nulls":4},{"$f":"SUM(F37:F64)","v":410},{"$f":"SUM(G37:G64)","v":0},{"$f":"SUM(H37:H64)","v":0},0,0,0,0,0,0]
[]
["품 명","재질","단위중량","중량","단 위","수 량","재료비",null,"노무비",null,"경비",null,"합계",null,"비 고"]
[null,null,"kg","kg",null,null,"단 가","금 액","단 가","금 액","단 가","금 액","단 가","금 액"]
["1.3. 화격자 검사비"]
["1.3.1. 비파괴 검사","※ 공인기관 성적서 제출 조건",null,null,576]
["MT(자분탐방검사)","전체 수량의 30% 검사 실시",null,null,"EA",{"$f":"F32*0.3","v":{"v":172.79999999999998,"d":"172.8"}},{"$nulls":5},{"$f":"F71*K71","v":0},{"$f":"G71+I71+K71","v":0},{"$f":"F71*M71","v":0}]
["RT(방사선투과검사)","전체 수량의 10% 검사 실시",null,null,"EA",{"$f":"F32*0.1","v":57.6},{"$nulls":5},{"$f":"F72*K72","v":0},0,0]
["[소   계]",{"$nulls":9},{"$f":"SUM(K71:K72)","v":0},{"$f":"SUM(L71:L72)","v":0},0,0]
[]
["1.3.2. 소재 검사","※ 공인기관 성적서 제출 조건"]
[null,"1 CHARGE에 1회 실시",null,null,"식",1,{"$nulls":5},{"$f":"F76*K76","v":0},0,0]
[]
["[소   계]",{"$nulls":9},{"$f":"K76","v":0},{"$f":"L76","v":0},0,0]
{"$rows_empty":19}
["[합   계]",{"$nulls":9},{"$f":"K73+K78","v":0},{"$f":"L73+L78","v":0},0,0]
[]
["품 명","재질","단위중량","중량","단 위","수 량","재료비",null,"노무비",null,"경비",null,"합계",null,"비 고"]
[null,null,"kg","kg",null,null,"단 가","금 액","단 가","금 액","단 가","금 액","단 가","금 액"]
["1.4. 일반관리비","(재료비 + 노무비 + 경비) × 율",null,null,"%",{"v":0.08,"d":"8%"},null,{"$f":"H32+H65+H98","v":0},null,{"$f":"J32+J65+J98","v":0},null,0,null,{"$f":"(H102+J102+L102)*F102","v":0}]
[]
["1.5. 이윤","(노무비 + 경비 + 일반관리비) × 율",null,null,"%",{"v":0.15,"d":"15%"},{"$nulls":3},{"$f":"J32+J65+J98","v":0},null,{"$f":"L32+L65+L98","v":0},null,{"$f":"(N102+J104+L104)*F104","v":0}]
{"$rows_empty":28}
["품 명","재질","단위중량","중량","단 위","수 량","재료비",null,"노무비",null,"경비",null,"합계",null,"비 고"]
[null,null,"kg","kg",null,null,"단 가","금 액","단 가","금 액","단 가","금 액","단 가","금 액"]
["2. 화격자 교체비","※ 건설공사표준품셈 기계설비부분 13-8-1 소각로 설치"]
["2.1. 화격자 설치비","화격자 중량",null,{"v":10.5868,"d":"10.59"},"톤"]
["     프렌트 기계설치공",null,null,4.81,"인/톤",{"$f":"D136*D137","v":{"v":50.92250799999999,"d":"50.92"}},{"$nulls":3},{"$f":"F137*I137","v":0}]
["     프렌트 제관공",null,null,2.16,"인/톤",{"$f":"D136*D138","v":{"v":22.867488,"d":"22.87"}},{"$nulls":3},{"$f":"F138*I138","v":0}]
["     프렌트 용접공",null,null,1.16,"인/톤",{"$f":"D136*D139","v":{"v":12.280688,"d":"12.28"}},{"$nulls":3},0]
["     특별인부",null,null,2.39,"인/톤",{"$f":"D136*D140","v":{"v":25.302452000000002,"d":"25.30"}},{"$nulls":3},0]
["     보통인부",null,null,{"v":7,"d":"7.00"},"인/톤",{"$f":"D136*D141","v":{"v":74.1076,"d":"74.11"}},{"$nulls":3},0]
["[소   계]",{"$nulls":8},{"$f":"SUM(J137:J141)","v":0}]
[]
["2.2. 화격자 철거비","※ 건설공사표준품셈 유지관리부분 4-1-7 일반기계 철거 및 이설",{"$nulls":7},{"$f":"(J137+J138+J139+J140+J141)*0.4","v":0}]
[null,"   철골류 50%"]
["[소   계]",{"$nulls":8},{"$f":"SUM(J144:J145)","v":0}]
{"$rows_empty":17}
["[합   계]",{"$nulls":5},{"$f":"G142+G146","v":0},0,0,0,0,0]

{"sheet":"일위대가목록","index":3,"n_rows":7,"n_cols":17,"rows_kept":7,"hidden":true,"merged":[[0,0,1,16],[2,0,2,16],[3,0,4,1],[3,2,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,7],[3,8,3,9],[3,10,3,11],[3,12,3,13],[3,14,3,15],[3,16,4,16],[5,0,5,1],[5,2,5,3],[6,0,6,1],[6,2,6,3],[7,0,7,1],[7,2,7,3],[8,0,8,1],[8,2,8,3],[9,0,9,1],[9,2,9,3],[10,0,10,1],[10,2,10,3],[11,0,11,1],[11,2,11,3],[12,0,12,1],[12,2,12,3],[13,0,13,1],[13,2,13,3],[14,0,14,1],[14,2,14,3],[15,0,15,1],[15,2,15,3],[16,0,16,1],[16,2,16,3],[17,0,17,1],[17,2,17,3],[18,0,18,1],[18,2,18,3],[19,0,19,1],[19,2,19,3],[20,0,20,1],[20,2,20,3],[21,0,21,1],[21,2,21,3],[22,0,22,1],[22,2,22,3],[23,0,23,1],[23,2,23,3],[24,0,24,1],[24,2,24,3],[25,0,25,1],[25,2,25,3],[26,0,26,1],[26,2,26,3],[27,0,27,1],[27,2,27,3],[28,0,28,1],[28,2,28,3],[29,0,29,1],[29,2,29,3],[30,0,30,1],[30,2,30,3]]}
["일 위 대 가 목 록"]
[]
[{"$f":"원가계산서!A3","v":"[사업명] 여수시 도시형폐기물 종합처리시설 소각시설 화격자 제작·구매 및 설치"}]
["품 명",null,"규 격",null,"단 위","수 량","재료비",null,"노무비",null,"경비",null,"물가정보",null,"적용단가",null,"비 고"]
[{"$nulls":6},"단 가","금 액","단 가","금 액","단 가","금 액","단 가","금 액","단 가","금 액"]
["1. 화격자 설치",{"$nulls":3},"톤",1,{"$nulls":10},"기계설비부분 13-8-5"]
["2. 화격자 철거",{"$nulls":3},"톤",1,{"$nulls":10},"유지관리부분 4-1-7"]

{"sheet":"일위대가","index":4,"n_rows":20,"n_cols":17,"rows_kept":20,"hidden":true,"merged":[[0,0,1,16],[2,0,2,16],[3,0,4,1],[3,2,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,7],[3,8,3,9],[3,10,3,11],[3,12,3,13],[3,14,3,15],[5,0,5,1],[5,2,5,3],[6,0,6,1],[6,2,6,3],[7,0,7,1],[7,2,7,3],[8,0,8,1],[8,2,8,3],[9,0,9,1],[9,2,9,3],[10,0,10,1],[10,2,10,3],[11,0,11,1],[11,2,11,3],[12,0,12,1],[12,2,12,3],[13,0,13,1],[13,2,13,3],[14,0,14,1],[14,2,14,3],[15,0,15,1],[15,2,15,3],[16,0,16,1],[16,2,16,3],[17,0,17,1],[17,2,17,3],[18,0,18,1],[18,2,18,3],[19,0,19,1],[19,2,19,3],[20,0,20,1],[20,2,20,3],[21,0,21,1],[21,2,21,3],[22,0,22,1],[22,2,22,3],[23,0,23,1],[23,2,23,3],[24,0,24,1],[24,2,24,3],[25,0,25,1],[25,2,25,3],[26,0,26,1],[26,2,26,3],[27,0,27,1],[27,2,27,3],[28,0,28,1],[28,2,28,3],[29,0,29,1],[29,2,29,3],[30,0,30,1],[30,2,30,3]]}
["일 위 대 가"]
[]
[{"$f":"원가계산서!A3","v":"[사업명] 여수시 도시형폐기물 종합처리시설 소각시설 화격자 제작·구매 및 설치"}]
["품 명",null,"규 격",null,"단 위","수 량","A 업체 견적",null,"B 업체 견적",null,"C 업체 견적",null,"물가정보",null,"적용단가",null,"비 고"]
[{"$nulls":6},"단 가","금 액","단 가","금 액","단 가","금 액","단 가","금 액","단 가","금 액"]
["1. 화격자 설치",null,"기계설비부분 13-8-5",{"$nulls":13},"일위대가     제 1호표 "]
["1.1. 플랜트기계설치공",{"$nulls":3},"인/톤",4.81,{"$nulls":6},{"$f":"노임단가!E10","v":{"v":236640,"d":"236,640"}},{"$f":"F7*M7","v":{"v":1138238.4,"d":"1,138,238"}},null,null,"노임단가"]
["1.2. 플랜트제관공",{"$nulls":3},"인/톤",2.16,{"$nulls":6},{"$f":"노임단가!E8","v":{"v":259128,"d":"259,128"}},{"$f":"F8*M8","v":{"v":559716.48,"d":"559,716"}},null,null,"노임단가"]
["1.4. 특별인부",{"$nulls":3},"인/톤",2.39,{"$nulls":6},{"$f":"노임단가!E6","v":{"v":221506,"d":"221,506"}},{"v":529399.3400000001,"d":"529,399"},null,null,"노임단가"]
["1.5. 플랜트용접공",{"$nulls":3},"인/톤",1.16,{"$nulls":6},{"$f":"노임단가!E9","v":{"v":299776,"d":"299,776"}},{"v":347740.16,"d":"347,740"},null,null,"노임단가"]
[]
["[합   계]",{"$nulls":12},{"$f":"SUM(N7:N11)","v":{"v":2575094.38,"d":"2,575,094"}}]
[]
["2. 화격자 철거",null,"유지관리부분 4-1-7(50%)",{"$nulls":13},"일위대가     제 2호표 "]
["2.1. 플랜트기계설치공",{"$nulls":3},"인/톤",{"$f":"F7*0.5","v":{"v":2.405,"d":"2.41"}},{"$nulls":6},{"$f":"노임단가!E10","v":{"v":236640,"d":"236,640"}},{"v":569119.2,"d":"569,119"},null,null,"노임단가"]
["2.2. 플랜트제관공",{"$nulls":3},"인/톤",{"$f":"F8*0.5","v":1.08},{"$nulls":6},{"$f":"노임단가!E8","v":{"v":259128,"d":"259,128"}},{"v":279858.24,"d":"279,858"},null,null,"노임단가"]
["2.4. 특별인부",{"$nulls":3},"인/톤",{"$f":"F9*0.5","v":{"v":1.195,"d":"1.20"}},{"$nulls":6},{"$f":"노임단가!E6","v":{"v":221506,"d":"221,506"}},{"v":264699.67000000004,"d":"264,700"},null,null,"노임단가"]
["2.5. 플랜트용접공",{"$nulls":3},"인/톤",{"$f":"F10*0.5","v":0.58},{"$nulls":6},{"$f":"노임단가!E9","v":{"v":299776,"d":"299,776"}},{"v":173870.08,"d":"173,870"},null,null,"노임단가"]
[]
["[합   계]",{"$nulls":12},{"$f":"SUM(N15:N19)","v":{"v":1287547.19,"d":"1,287,547"}}]

{"sheet":"산출근거","index":5,"n_rows":46,"n_cols":10,"rows_kept":46,"hidden":true,"merged":[[0,0,1,9],[2,0,2,9],[3,0,4,0],[3,1,4,1],[3,3,3,5],[3,7,3,8],[31,3,31,6],[32,3,32,6],[33,3,33,6],[34,3,34,6],[35,3,35,6],[36,3,36,6],[37,3,37,6],[38,3,38,6],[39,3,39,6],[40,3,40,6],[41,3,41,6],[42,3,42,6],[43,3,43,6],[44,3,44,6]]}
["산 출 근 거"]
[]
[{"$f":"원가계산서!A3","v":"[사업명] 여수시 도시형폐기물 종합처리시설 소각시설 화격자 제작·구매 및 설치"}]
["품 명","재 질","단위중량","수 량",{"$nulls":3},"소 계",null,"비 고"]
[null,null,"kg","건조단","연소단","후연소단","S/P","수량(EA)","중량(kg)"]
["1. 화격자"]
["FIXED UPPER ROASTER","TH901",14.7,6,6,6,1,{"$f":"SUM(D7,E7,F7,G7)","v":19},{"$f":"C7*H7","v":{"v":279.3,"d":"279"}}]
["SLIDE UPPER ROASTER","TH901",16.4,7,7,7,1,{"$f":"SUM(D8,E8,F8,G8)","v":22},{"$f":"C8*H8","v":{"v":360.79999999999995,"d":"361"}}]
["UPPER ROASTER COVER ","TH901",7.8,13,13,13,0,39,{"v":304.2,"d":"304"}]
["FIXED MIDDLE ROASTER ","TH901",22.9,30,30,30,15,105,{"v":2404.5,"d":"2,405"}]
["SLIDE MIDDLE ROASTER","TH901",25.4,5,5,35,15,60,{"v":1524,"d":"1,524"}]
["RIGHT SLIDE MIDDLE ROASTER","TH901",25.6,15,15,0,6,36,{"v":921.6,"d":"922"}]
["LEFT SLIDE MIDDLE ROASTER","TH901",25.6,15,15,0,6,36,{"v":921.6,"d":"922"}]
["FIXED END ROASTER","TH901",{"v":13,"d":"13.0"},6,6,6,3,21,273]
["SLIDE END ROASTER","TH901",{"v":19,"d":"19.0"},7,7,7,0,21,399]
["FIXED HOR. ROASTER","TH901",{"v":18,"d":"18.0"},6,6,6,0,18,324]
["FIXED HOR. ROASTER CAP","TH901",{"v":18,"d":"18.0"},6,6,6,0,18,324]
["SLIDE HOR. ROASTER","TH901",{"v":18,"d":"18.0"},5,5,5,0,15,270]
["APRON","TH901",{"v":18,"d":"18.0"},13,13,13,15,54,972]
["APRON SEAL BLOCK(A)","TH901",{"v":8,"d":"8.0"},13,13,13,0,39,312]
["APRON SEAL BLOCK(B)","TH901",{"v":8,"d":"8.0"},1,1,1,0,3,24]
["100mm UPPER ROASTER","TH901",12.6,2,2,2,0,6,{"v":75.6,"d":"76"}]
["100mm MIDDLE ROASTER","TH901",14.6,10,10,10,0,30,438]
["100mm END ROASTER ","TH901",10.1,2,2,2,4,10,101]
["300mm RIGHT HOR. ROASTER ","TH901",{"v":31,"d":"31.0"},1,1,1,0,3,93]
["300mm LEFT HOR. ROASTER ","TH901",{"v":31,"d":"31.0"},1,1,1,0,3,93]
["100mm HOR. ROASTER CAP","TH901",7.9,2,2,2,2,8,{"v":63.2,"d":"63"}]
["100mm APRON ","TH901",10.9,2,2,2,4,10,109]
["[합   계]",null,{"$f":"SUM(C7:C28)","v":376.5},{"$f":"SUM(D7:D28)","v":168},168,168,72,576,{"v":10586.800000000001,"d":"10,587"}]
[]
[]
["2. 화격자 부속품"]
["UPPER ROASTER POSITON PIN","SS400",null,"UPPER ROASTER POSITION PIN 1EA/각 (M01-073 참조요망)",{"$nulls":3},39]
["UPPER ROASTER SPLIT PIN","STS304",null,"UPPER ROASTER  SPLIT PIN 1EA/각 (M01-073 참조요망)",{"$nulls":3},39]
["FIXED HOR. ROASTER용 B/S.W","STS304",null,"BOLT & SPRING  WASHER(M20 x 45L x STS304, 2EA/각)",{"$nulls":3},36]
["FIXED HOR. ROASTER CAP용 B/S.W","STS304",null,"BOLT & SPRING  WASHER(M20 x 50L x STS304, 4EA/각)",{"$nulls":3},72]
["SLIDE HOR. ROASTER용 B/S.W","STS304",null,"BOLT & SPRING  WASHER(M20 x 45L x STS304, 2EA/각)",{"$nulls":3},30]
["APRON SEAL BLOCK(A)용","STS304",null,"APRON SEAL BLOCK SUPPORT 3EA(M01-073 참조요망)",{"$nulls":3},117]
["APRON SEAL BLOCK(B)용 BOLT/S.W","STS304",null,"BOLT & SPRING  WASHER(M20 x 30L x STS304, 1EA/각)",{"$nulls":3},3]
["100mm UPPER ROASTER용 BOLT/S.W","STS304",null,"BOLT & SPRING  WASHER(M20 x 60L x STS304, 1EA/각)",{"$nulls":3},6]
["100mm MIDDLE ROASTER용 BOLT/S.W","STS304",null,"BOLT & SPRING  WASHER(M20 x 60L x STS304, 1EA/각)",{"$nulls":3},30]
["100mm END ROASTER용 BOLT/W","STS304",null,"BOLT & SPRING  WASHER(M20 x 55L x STS304, 1EA/각)",{"$nulls":3},10]
["300mm HOR. ROASTER(R.H)용 B/S.W","STS304",null,"BOLT & SPRING  WASHER(M20 x 45L x STS304, 2EA/각)",{"$nulls":3},6]
["300mm HOR. ROASTER(L.H)용 B/S.W","STS304",null,"BOLT & SPRING  WASHER(M20 x 45L x STS304, 2EA/각)",{"$nulls":3},6]
["100mm HOR. ROASTER CAP용 B/S.W","STS304",null,"BOLT & SPRING  WASHER(M20 x 40L x STS304, 2EA/각)",{"$nulls":3},16]
["[합   계]",{"$nulls":6},{"$f":"SUM(H33:H45)","v":410}]

{"sheet":"노임단가","index":6,"n_rows":10,"n_cols":12,"rows_kept":10,"hidden":true,"merged":[[0,0,1,12],[2,0,2,12],[3,1,3,3],[3,5,3,10],[3,11,3,12],[4,1,4,3],[4,5,4,10],[4,11,4,12],[5,1,5,3],[5,5,5,10],[5,11,5,12],[6,1,6,3],[6,5,6,10],[6,11,6,12],[7,1,7,3],[7,5,7,10],[7,11,7,12],[8,1,8,3],[8,5,8,10],[8,11,8,12],[9,1,9,3],[9,5,9,10],[9,11,9,12],[10,1,10,3],[10,5,10,10],[10,11,10,12],[11,1,11,3],[11,5,11,10],[11,11,11,12],[12,1,12,3],[12,5,12,10],[12,11,12,12]]}
["노 임 단 가"]
[]
["※ 2025년 상반기 적용 건설업 개별직종 노임단가"]
["번 호","직종명",{"$nulls":3},"해 설",{"$nulls":5},"비 고"]
[]
[1003,"특별인부",null,null,{"v":221506,"d":"221,506"},"보통 인부보다 다소 높은 기능정도를 요하며, 특수한 작업조건하에서 작업하는 사람"]
[1006,"비계공",null,null,{"v":279433,"d":"279,433"},"비계, 운반대, 작업대, 보호망 등의 설치 및 해체작업에 종사하는 사람"]
[1057,"플랜트제관공",null,null,{"v":259128,"d":"259,128"},"플랜트(철강, 석유, 제지, 화학, 원자력 및 발전 등의 에너지시설) 시설에서 다른 건설공사보다 엄격한 규격 및 품질보증 요구조건에 따라 강제구조물과 압력용기의 가공, 제작시공 및 보수를 하는 사람(원자력 포함)"]
[1058,"플랜트용접공",null,null,{"v":299776,"d":"299,776"},"유해가스 이송관 및 유해가스 용기를 용접하거나, 플랜트 기기 및 플랜트 배관을 용접하거나, 철재․강관(합금강제외)을 TIG, MIG 등 용접하거나, 각각의 설계압력이 5kg/㎠이상인 기기 또는 배관의 용접을 하는 사람 (난이도 중․고급수준)"]
[1060,"플랜트기계설비공",null,null,{"v":236640,"d":"236,640"},"정밀을 요하는 플랜트 기계설비의 조립, 설치, 조정, 검사 및 보수를 하는 사람"]

{"sheet":"(첨부1) 품셈 13-8-1","index":7,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true}

{"sheet":"(첨부2) 품셈 4-1-7","index":8,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true}

{"sheet":"(첨부3) 노임단가","index":9,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true}