{"text_format":"3","workbook":"xlsx","n_sheets":11,"sheets":["원가계산서","내역서","산출내역서","일위대가목록","일위대가","산출근거","노임단가","(첨부1) 품셈 13-8-5","(첨부2) 품셈 4-1-7","(첨부3) 폐기물관리법 시행규칙","(첨부4) 노임단가"],"not_rendered":{"images":7,"defined_names":7},"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 SCR 촉매 구매 및 교체"]
["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",{"$f":"D8*14.5%","v":0},"(직업노무비) × 율",{"v":0.126,"d":"12.60%"}]
[null,null,"[소               계]",{"$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",null,"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",{"$f":"D10*F16","v":0},"(노무비) × 율",{"v":0.052,"d":"5.20%"}]
[null,null,"폐기물처리비",{"$f":"내역서!N21","v":0}]
[]
[null,null,"[소               계]",{"$f":"SUM(D11:D18)","v":0}]
[null,"계",null,{"$f":"D7+D10+D19","v":0}]
["일반관리비",null,null,{"$f":"(D7+D10+D19)*F21","v":0},"(재료비 + 노무비 + 경비) × 율",{"v":0.06,"d":"6%"}]
["이        윤",null,null,{"$f":"(D10+D19+D21)*F22","v":0},"(노무비 + 경비 + 일반관리비) × 율",{"v":0.15,"d":"15%"}]
["물 품 구 입 비",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":30,"n_cols":15,"rows_kept":30,"hidden":true,"merged":[[0,0,1,14],[2,0,2,14],[3,0,4,1],[3,2,4,3],[3,6,3,7],[3,8,3,9],[3,10,3,11],[3,12,3,13],[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]]}
["내 역 서"]
[]
[{"$f":"원가계산서!A3","v":"[사업명] 여수시 도시형폐기물 종합처리시설 소각시설 SCR 촉매 구매 및 교체"}]
["품 명",null,"규 격",null,"단 위","수 량","재료비",null,"노무비",null,"경비",null,"합 계",null,"비 고"]
[{"$nulls":6},"단 가","금 액","단 가","금 액","단 가","금 액","단 가","금 액"]
[]
["SCR 촉매 제작·구매 및 설치"]
[{"$f":"산출내역서!A7","v":"1. SCR 촉매 제작"}]
[{"$f":"산출내역서!A8","v":"1.1. 촉매 제작"},{"$nulls":3},"식",1,{"$f":"산출내역서!H8","v":0},{"$f":"F9*G9","v":0},{"$f":"산출내역서!J8","v":0},{"$f":"F9*I9","v":0},{"$f":"산출내역서!L8","v":0},{"$f":"F9*K9","v":0},{"$f":"G9+I9+K9","v":0},{"$f":"F9*M9","v":0}]
[{"$f":"산출내역서!A9","v":"1.2. 모듈 제작"},{"$nulls":3},"식",1,{"$f":"산출내역서!H9","v":0},{"$f":"F10*G10","v":0},{"$f":"산출내역서!J9","v":0},{"$f":"F10*I10","v":0},{"$f":"산출내역서!L9","v":0},{"$f":"F10*K10","v":0},{"$f":"G10+I10+K10","v":0},{"$f":"F10*M10","v":0}]
[{"$f":"산출내역서!A12","v":"1.3 일반관리비"},null,{"$f":"산출내역서!C12","v":"(재료비 + 노무비 + 경비) × 율"},null,null,{"$f":"산출내역서!F12","v":{"v":0.08,"d":"8%"}},{"$nulls":7},{"$f":"산출내역서!N12","v":0}]
[{"$f":"산출내역서!A13","v":"1.4. 이 윤"},null,{"$f":"산출내역서!C13","v":"(노무비 + 경비 + 일반관리비) × 율"},null,null,{"$f":"산출내역서!F13","v":{"v":0.15,"d":"15%"}},{"$nulls":7},{"$f":"산출내역서!N13","v":0}]
["[소   계]",{"$nulls":5},{"$f":"SUM(G9:G10)","v":0},{"$f":"SUM(H9:H10)","v":0},0,0,0,0,null,{"$f":"SUM(N9:N12)","v":0}]
[]
[{"$f":"산출내역서!A36","v":"2. SCR 촉매 설치"}]
[{"$f":"산출내역서!A37","v":"2.1. SCR 촉매 설치"},{"$nulls":3},"식",1,null,null,{"$f":"산출내역서!N45","v":0},{"$f":"F16*I16","v":0},null,null,{"$f":"G16+I16+K16","v":0},{"$f":"F16*M16","v":0}]
[{"$f":"산출내역서!A47","v":"2.2. SCR 촉매 철거"},{"$nulls":3},"식",1,null,null,{"$f":"산출내역서!N56","v":0},{"$f":"F17*I17","v":0},null,null,{"$f":"G17+I17+K17","v":0},{"$f":"F17*M17","v":0}]
[]
["[소   계]",{"$nulls":7},{"$f":"SUM(I16:I17)","v":0},{"$f":"SUM(J16:J17)","v":0},{"$nulls":3},{"$f":"N16+N17","v":0}]
[]
[{"$f":"산출내역서!A61","v":"3. 폐기물 처리"},null,{"$f":"산출내역서!C61","v":"※ 지정폐기물처리"},null,"식",1,{"$nulls":4},{"$f":"산출내역서!N61","v":0},{"$f":"F21*K21","v":0},{"$f":"G21+I21+K21","v":0},{"$f":"F21*M21","v":0}]
{"$rows_empty":8}
["[합   계]",{"$nulls":5},{"$f":"G13+G19+G21","v":0},{"$f":"H13+H19+H21","v":0},{"$f":"I13+I19+I21","v":0},0,0,0,null,{"$f":"N13+N19+N21","v":0}]

{"sheet":"산출내역서","index":2,"n_rows":61,"n_cols":15,"rows_kept":61,"merged":[[0,0,1,14],[2,0,2,14],[3,0,4,1],[3,2,4,3],[3,6,3,7],[3,8,3,9],[3,10,3,11],[3,12,3,13],[5,0,5,3],[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],[31,0,31,1],[31,2,31,3],[32,0,32,1],[32,2,32,3],[33,0,34,1],[33,2,34,3],[33,6,33,7],[33,8,33,9],[33,10,33,11],[33,12,33,13],[35,0,35,1],[35,2,35,5],[36,0,36,1],[36,2,36,3],[37,0,37,1],[37,2,37,3],[38,0,38,1],[38,2,38,3],[39,0,39,1],[39,2,39,3],[40,0,40,1],[40,2,40,3],[41,0,41,1],[41,2,41,3],[42,0,42,1],[42,2,42,3],[43,0,43,1],[43,2,43,3],[44,0,44,1],[44,2,44,3],[45,0,45,1],[45,2,45,3],[46,0,46,1],[46,2,46,3],[47,0,47,1],[47,2,47,5],[48,0,48,1],[48,2,48,3],[49,0,49,1],[49,2,49,3],[50,0,50,1],[50,2,50,3],[51,0,51,1],[51,2,51,3],[52,0,52,1],[52,2,52,3],[53,0,53,1],[53,2,53,3],[54,0,54,1],[54,2,54,3],[55,0,55,1],[55,2,55,3],[56,0,56,1],[56,2,56,3],[57,0,57,1],[57,2,57,3],[58,0,58,1],[58,2,58,3],[59,0,59,1],[59,2,59,3],[60,0,60,1],[60,2,60,3],[61,0,61,1],[61,2,61,3],[62,0,62,1],[62,2,62,3],[63,0,63,1],[63,2,63,3],[64,0,64,1],[64,2,64,3],[65,0,65,1],[65,2,65,3]]}
["산 출 내 역 서"]
[]
[{"$f":"원가계산서!A3","v":"[사업명] 여수시 도시형폐기물 종합처리시설 소각시설 SCR 촉매 구매 및 교체"}]
["품 명",null,"규 격",null,"단 위","수 량","재료비",null,"노무비",null,"경비",null,"합 계",null,"비 고"]
[{"$nulls":6},"단 가","금 액","단 가","금 액","단 가","금 액","단 가","금 액"]
["SCR 촉매 제작·구매 및 설치"]
["1. SCR 촉매 제작"]
["1.1. 촉매 제작",null,{"$f":"산출근거!D17","v":"150㎜(L) × 150㎜(W) × 835㎜(H)"},null,"Module",{"$f":"산출근거!H17","v":640},null,{"$f":"F8*G8","v":0},null,{"$f":"F8*I8","v":0},null,{"$f":"F8*K8","v":0},{"$f":"G8+I8+K8","v":0},{"$f":"F8*M8","v":0}]
["1.2. 모듈 제작",null,{"$f":"산출근거!D15","v":"855㎜(L) × 1300㎜(W) × 1085㎜(H)"},null,"Module",{"$f":"산출근거!H7","v":16},null,{"$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}]
["[소   계]",{"$nulls":6},{"$f":"SUM(H8:H9)","v":0},null,{"$f":"SUM(J8:J9)","v":0},null,0,null,{"$f":"SUM(N8:N9)","v":0}]
[]
["1.3 일반관리비",null,"(재료비 + 노무비 + 경비) × 율",null,"%",{"v":0.08,"d":"8%"},null,{"$f":"H10","v":0},null,{"$f":"J10","v":0},null,{"$f":"L10","v":0},null,{"$f":"(H12+J12+L12)*F12","v":0}]
["1.4. 이 윤",null,"(노무비 + 경비 + 일반관리비) × 율",null,"%",{"v":0.15,"d":"15%"},{"$nulls":3},{"$f":"J10","v":0},null,{"$f":"L10","v":0},null,{"$f":"(J13+L13+N12)*F13","v":0}]
{"$rows_empty":18}
["[합   계]",{"$nulls":5},{"$f":"SUM(G8:G9)","v":0},{"$f":"SUM(H8:H9)","v":0},0,0,0,0,{"$f":"G32+I32+K32","v":0},{"$f":"N10+N12+N13","v":0}]
[]
["품 명",null,"규 격",null,"단 위","수 량","재료비",null,"노무비",null,"경비",null,"합 계",null,"비 고"]
[{"$nulls":6},"단 가","금 액","단 가","금 액","단 가","금 액","단 가","금 액"]
["2. SCR 촉매 설치",null,"※ 건설공사표준품셈 기계설비부분 13-8-1 소각로 설치"]
["2.1. SCR 촉매 설치",{"$nulls":3},"톤",{"$f":"산출근거!H8","v":{"v":9.6,"d":"9.60"}}]
[{"$nulls":12},{"$f":"G38+I38+K38","v":0},{"$f":"F38*M38","v":0}]
[{"$nulls":12},{"$f":"G39+I39+K39","v":0},{"$f":"F39*M39","v":0}]
[]
[{"$nulls":12},0,0]
[{"$nulls":12},0,0]
[{"$nulls":12},0,0]
[]
["[소   계]",{"$nulls":8},{"$f":"SUM(J38:J43)","v":0},{"$nulls":3},{"$f":"SUM(N38:N43)","v":0}]
[]
["2.2. SCR 촉매 철거",{"$nulls":3},"톤",{"$f":"산출근거!H8","v":{"v":9.6,"d":"9.60"}}]
[null,null,"※ 건설공사표준품셈 유지관리부분 4-1-7 일반기계 철거 및 이설"]
[{"$nulls":12},0,0]
[{"$nulls":12},0,0]
[]
[{"$nulls":12},0,0]
[{"$nulls":12},0,0]
[{"$nulls":12},0,0]
[]
["[소   계]",{"$nulls":8},{"$f":"SUM(J49:J54)","v":0},{"$nulls":3},{"$f":"SUM(N49:N54)","v":0}]
[]
["[합   계]",{"$nulls":4},{"$f":"F37+F47","v":{"v":19.2,"d":"19.20"}},{"$nulls":3},{"$f":"J45+J56","v":0},{"$nulls":3},{"$f":"N56+N45","v":0}]
[]
[]
["3. 폐기물 처리",null,"※ 지정폐기물처리",null,"식",{"v":1,"d":"1.00"},{"$nulls":6},{"$f":"G61+I61+K61","v":0},{"$f":"F61*M61","v":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],[3,0,3,1],[3,2,3,3],[3,6,3,7],[3,8,3,9],[3,10,3,11],[3,12,3,13],[3,14,3,15],[4,0,4,1],[4,2,4,3],[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"]
[]
[{"$f":"원가계산서!A3","v":"[사업명] 여수시 도시형폐기물 종합처리시설 소각시설 SCR 촉매 구매 및 교체"}]
["품 명",null,"규 격",null,"단 위","수 량","재료비",null,"노무비",null,"경비",null,"물가정보",null,"적용단가",null,"비 고"]
[{"$nulls":6},"단 가","금 액","단 가","금 액","단 가","금 액","단 가","금 액","단 가","금 액"]
["1. SCR 촉매 설치",{"$nulls":3},"톤",1,{"$nulls":10},"기계설비부분 13-8-5"]
["2. SCR 촉매 철거",{"$nulls":3},"톤",1,{"$nulls":10},"유지관리부분 4-1-7"]

{"sheet":"일위대가","index":4,"n_rows":22,"n_cols":17,"rows_kept":22,"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"]
[]
[{"$f":"원가계산서!A3","v":"[사업명] 여수시 도시형폐기물 종합처리시설 소각시설 SCR 촉매 구매 및 교체"}]
["품 명",null,"규 격",null,"단 위","수 량","재료비",null,"노무비",null,"경 비",null,"물가정보",null,"적용단가",null,"비 고"]
[{"$nulls":6},"단 가","금 액","단 가","금 액","단 가","금 액","단 가","금 액","단 가","금 액"]
["1. SCR 촉매 설치",null,"기계설비부분 13-8-5",{"$nulls":13},"일위대가     제 1호표 "]
["1.1. 플랜트기계설치공",{"$nulls":3},"인/톤",4.28,{"$f":"C7*F7","v":0},{"$nulls":5},{"$f":"노임단가!E11","v":{"v":236640,"d":"236,640"}},{"$f":"F7*M7","v":{"v":1012819.2000000001,"d":"1,012,819"}},null,null,"노임단가"]
["1.2. 플랜트제관공",{"$nulls":3},"인/톤",0.54,{"$f":"C8*F8","v":0},{"$nulls":5},{"$f":"노임단가!E9","v":{"v":259128,"d":"259,128"}},{"$f":"F8*M8","v":{"v":139929.12,"d":"139,929"}},null,null,"노임단가"]
["1.3. 비계공",{"$nulls":3},"인/톤",1.66,0,{"$nulls":5},{"$f":"노임단가!E7","v":{"v":279433,"d":"279,433"}},{"v":463858.77999999997,"d":"463,859"},null,null,"노임단가"]
["1.4. 특별인부",{"$nulls":3},"인/톤",2.28,0,{"$nulls":5},{"$f":"노임단가!E6","v":{"v":221506,"d":"221,506"}},{"v":505033.67999999993,"d":"505,034"},null,null,"노임단가"]
["1.5. 플랜트용접공",{"$nulls":3},"인/톤",3.97,0,{"$nulls":5},{"$f":"노임단가!E10","v":{"v":299776,"d":"299,776"}},{"v":1190110.72,"d":"1,190,111"},null,null,"노임단가"]
["1.6. 건설기계운전조장",{"$nulls":3},"인/톤",4.07,0,{"$nulls":5},{"$f":"노임단가!E8","v":{"v":202954,"d":"202,954"}},{"v":826022.78,"d":"826,023"},null,null,"노임단가"]
["[소   계]",{"$nulls":12},{"$f":"SUM(N7:N12)","v":{"v":4137774.2800000003,"d":"4,137,774"}}]
[]
["2. SCR 촉매 철거",null,"유지관리부분 4-1-7(60%)",{"$nulls":13},"일위대가     제 2호표 "]
["2.1. 플랜트기계설치공",{"$nulls":3},"인/톤",{"$f":"F7*0.6","v":{"v":2.568,"d":"2.57"}},{"$f":"C16*F16","v":0},{"$nulls":5},{"$f":"노임단가!E11","v":{"v":236640,"d":"236,640"}},{"v":607691.52,"d":"607,692"},null,null,"노임단가"]
["2.2. 플랜트제관공",{"$nulls":3},"인/톤",{"$f":"F8*0.6","v":{"v":0.324,"d":"0.32"}},{"$f":"C17*F17","v":0},{"$nulls":5},{"$f":"노임단가!E9","v":{"v":259128,"d":"259,128"}},{"v":83957.47200000001,"d":"83,957"},null,null,"노임단가"]
["2.3. 비계공",{"$nulls":3},"인/톤",{"v":0.9959999999999999,"d":"1.00"},0,{"$nulls":5},{"$f":"노임단가!E7","v":{"v":279433,"d":"279,433"}},{"v":278315.268,"d":"278,315"},null,null,"노임단가"]
["2.4. 특별인부",{"$nulls":3},"인/톤",{"v":1.3679999999999999,"d":"1.37"},0,{"$nulls":5},{"$f":"노임단가!E6","v":{"v":221506,"d":"221,506"}},{"v":303020.208,"d":"303,020"},null,null,"노임단가"]
["2.5. 플랜트용접공",{"$nulls":3},"인/톤",{"v":2.382,"d":"2.38"},0,{"$nulls":5},{"$f":"노임단가!E10","v":{"v":299776,"d":"299,776"}},{"v":714066.432,"d":"714,066"},null,null,"노임단가"]
["2.6. 건설기계운전조장",{"$nulls":3},"인/톤",{"v":2.442,"d":"2.44"},0,{"$nulls":5},{"$f":"노임단가!E8","v":{"v":202954,"d":"202,954"}},{"v":495613.66800000006,"d":"495,614"},null,null,"노임단가"]
["[합   계]",{"$nulls":12},{"$f":"SUM(N16:N21)","v":{"v":2482664.568,"d":"2,482,665"}}]

{"sheet":"산출근거","index":5,"n_rows":19,"n_cols":12,"rows_kept":19,"hidden":true,"merged":[[0,0,1,12],[2,0,2,12],[3,0,4,2],[3,3,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,10],[3,11,4,12],[5,0,5,2],[5,3,5,5],[5,8,5,10],[5,11,5,12],[6,0,6,2],[6,3,6,5],[6,8,6,10],[6,11,6,12],[7,0,7,2],[7,3,7,5],[7,8,7,10],[7,11,7,12],[8,0,8,2],[8,3,8,5],[8,8,8,10],[8,11,8,12],[9,0,9,2],[9,3,9,5],[9,8,9,10],[9,11,9,12],[10,0,10,2],[10,3,10,5],[10,8,10,10],[10,11,10,12],[11,0,11,2],[11,3,11,5],[11,8,11,10],[11,11,11,12],[12,0,12,2],[12,3,12,5],[12,8,12,10],[12,11,12,12],[13,0,13,2],[13,3,13,5],[13,8,13,10],[13,11,13,12],[14,0,14,2],[14,3,14,5],[14,8,14,10],[14,11,14,12],[15,0,15,2],[15,3,15,5],[15,8,15,10],[15,11,15,12],[16,0,16,2],[16,3,16,5],[16,8,16,10],[16,11,16,12],[17,0,17,2],[17,3,17,5],[17,8,17,10],[17,11,17,12],[18,0,18,2],[18,3,18,5],[18,8,18,10],[18,11,18,12],[19,0,19,2],[19,3,19,5],[19,8,19,10],[19,11,19,12],[20,0,20,2],[20,3,20,5],[20,8,20,10],[20,11,20,12],[21,0,21,2],[21,3,21,5],[21,8,21,10],[21,11,21,12]]}
["산 출 근 거"]
[]
[{"$f":"원가계산서!A3","v":"[사업명] 여수시 도시형폐기물 종합처리시설 소각시설 SCR 촉매 구매 및 교체"}]
["품 명",null,null,"규 격",null,null,"단 위","수 량","산출근거",null,null,"비 고"]
[]
["1. SCR 촉매 교체"]
["1.1. SCR 촉매 신규 모듈 수량",null,null,"855㎜(L) × 1300㎜(W) × 1085㎜(H) (1EA 기준)",null,null,"Module",{"$f":"H14","v":16},"1단: 8Module, 2단: 8Module"]
["1.2. SCR 촉매 신규 모듈 중량",null,null,"600㎏                                           (촉매블록포함, 1EA 기준)",null,null,"톤",9.6,"600㎏ × 16 Module",null,null,"Data Sheet 참조"]
[]
[]
["[ 참고 ] 촉매 Data Sheet"]
["1. 형 식",null,null,"Henycomb"]
["2. 조 성",null,null,"V2O5-WO3-TiO2"]
["3. 촉매 모듈(Module) 수",null,null,"16(Module)",null,null,"Module",16]
["4. 모듈(Module) 프레임(1EA 기준)",null,null,"855㎜(L) × 1300㎜(W) × 1085㎜(H)"]
["5. 모듈(Module) 중량(1EA 기준)",null,null,"600㎏ (촉매블록포함)",null,null,"㎏",{"$f":"600*16","v":{"v":9600,"d":"9,600"}},"600㎏ × 16 Module"]
["6. 촉매 블록",null,null,"150㎜(L) × 150㎜(W) × 835㎜(H)",null,null,"EA",640,"40(촉매블록) × 16(Module)"]
["7. 모듈(Module) 당 촉매 블록 수",null,null,"모듈(Module) 당(8 × 5)",null,null,"EA",40]
["8. 촉매 부피",null,null,"12㎥",null,null,"㎥",12]

{"sheet":"노임단가","index":6,"n_rows":11,"n_cols":12,"rows_kept":11,"hidden":true,"merged":[[0,0,1,12],[2,0,2,12],[3,0,4,0],[3,1,4,3],[3,4,4,4],[3,5,4,10],[3,11,4,12],[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"]
[]
[]
["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"]
[1047,"건설기계조장",null,null,{"v":202954,"d":"202,954"},"건설기계 조종원을 통솔, 지휘하는 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 13-8-5","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) 폐기물관리법 시행규칙","index":9,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true}

{"sheet":"(첨부4) 노임단가","index":10,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true}