{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["개요","총사업비(소방)","공종별 총공사비(소방)","공정표(소방)"],"not_rendered":{"external_links":94,"defined_names":2776},"read":"whole","date_system":"1900"}

{"sheet":"개요","index":0,"n_rows":31,"n_cols":10,"rows_kept":31,"merged":[[0,0,0,11],[2,0,2,1],[2,2,2,11],[3,0,3,1],[3,2,3,11],[4,0,15,0],[4,1,6,1],[4,3,4,11],[5,3,5,11],[6,3,6,11],[7,1,12,1],[7,3,7,11],[8,3,8,11],[9,3,9,11],[10,3,10,11],[11,3,11,11],[12,3,12,11],[13,1,15,1],[13,3,13,11],[14,3,14,11],[15,3,15,11],[16,0,21,1],[16,2,16,3],[16,4,16,11],[17,2,17,3],[17,4,17,5],[17,6,17,11],[18,2,18,3],[18,4,18,11],[19,2,19,3],[19,4,19,5],[19,6,19,11],[20,2,20,3],[20,4,20,11],[21,2,21,3],[21,4,21,11],[22,0,30,1],[22,2,22,3],[22,4,22,5],[23,2,23,3],[23,4,23,5],[24,2,24,3],[24,4,24,5],[25,2,30,3],[25,4,25,6],[25,7,25,8],[26,4,26,6],[26,7,26,8],[27,4,27,6],[27,7,27,8],[28,4,28,6],[28,7,28,8],[29,4,29,6],[29,7,29,8],[30,4,30,6],[30,7,30,8],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1],[34,2,34,11],[35,0,35,1],[35,2,35,11],[36,0,36,1],[36,2,36,11],[37,0,37,1],[37,2,37,11],[38,0,38,1],[38,2,38,11],[39,0,39,1],[39,2,39,11],[40,0,40,1],[40,2,40,11],[41,0,41,1],[41,2,41,11],[42,0,42,1],[42,2,42,11],[43,0,43,1],[43,2,43,11],[44,0,44,1],[44,2,44,11],[45,0,45,1],[45,2,45,11],[46,0,46,1],[46,2,46,11],[47,0,47,1],[48,0,48,1],[49,0,49,1],[50,0,50,1],[51,0,51,1],[52,0,52,1],[53,0,53,1],[54,0,54,1],[55,0,55,1],[56,0,56,1],[57,0,57,1],[58,0,58,1],[59,0,59,1],[60,0,60,1],[61,0,61,1],[62,0,62,1]]}
["주택건설공사 감리자 모집에 따른 사업개요"]
[]
["구 분",null,"내    용"]
["사업명",null,"여수 죽림1지구 A6블럭 공동주택 신축공사"]
["사업주체","시행사","법인명","비오엠건설(주) 대표이사 이경민"]
[null,null,"주소","경상남도 창원시 성산구 중앙대로 77, 901 (중앙동, 동성올림픽타운)"]
[null,null,"전화","TEL.055-268-6611"]
[null,"시공사","법인명","덕진토건(주) 대표이사 정철채"]
[null,null,"주소","경상남도 창원시 성산구 중앙대로 77, 906 (중앙동, 동성올림픽타운)"]
[null,null,"전화","TEL.055-268-6100"]
[null,null,"법인명"]
[null,null,"주소"]
[null,null,"전화"]
[null,"설계자","법인명","㈜나산종합건축사사무소 대표자 오형종"]
[null,null,"주소","서울특별시 송파구 법원로 114, 엠스테이트 B동 601호"]
[null,null,"전화","TEL.02-2202-4600"]
["사업개요",null,"대지위치",null,"전라남도 여수시 소라면 죽림리 1319번지"]
[null,null,"대지면적",null,{"v":29198.4,"d":"29,198.40"},null,"㎡"]
[null,null,"사업규모",null,"아파트 9개동 / 626세대 / 지하 2층~지상 20층"]
[null,null,"연면적",null,{"v":90890.6985,"d":"90,890.6985"},null,"㎡"]
[null,null,"공사기간",null,"2026년 06월 01일 ~ 2029년 04월 30일 (35개월)"]
[null,null,"사업승인일",null,"2023-03-30"]
["사업비",null,"총사업비",null,{"v":173513898,"d":"173,513,898"},null,"천원"]
[null,null,"대지비",null,{"v":42718477,"d":"42,718,477"},null,"천원"]
[null,null,"총공사비",null,{"v":96229000,"d":"96,229,000"},null,"천원"]
[null,null,"감리구분",null,"감리대상건축공사비",null,null,{"v":85763361,"d":"85,763,361"},null,"천원"]
[{"$nulls":4},"감리대상전기공사비",null,null,{"v":4177700,"d":"4,177,700"},null,"천원"]
[{"$nulls":4},"감리대상소방공사비",null,null,{"v":3649332,"d":"3,649,332"},null,"천원"]
[{"$nulls":4},"타법감리대상공사비",null,null,{"v":2638607,"d":"2,638,607"},null,"천원"]
[{"$nulls":4},"감리대상제외건축공사비",{"$nulls":4},"천원"]
[{"$nulls":4},"소계",null,null,{"$f":"H26+H27+H28+H29-1","v":{"v":96228999,"d":"96,228,999"}},null,"천원"]

{"sheet":"총사업비(소방)","index":1,"n_rows":25,"n_cols":9,"rows_kept":25,"merged":[[0,0,0,1],[1,0,1,8],[3,0,3,2],[4,0,14,0],[4,1,10,1],[11,1,11,2],[12,1,12,2],[13,1,13,2],[14,1,14,2],[15,0,21,0],[15,1,15,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[22,0,22,2],[23,0,23,2],[24,0,24,2]]}
["[별지 서식 제 1호]"]
["총사업비 산출 총괄표"]
["   현장명 : 여수 죽림1지구 A6블럭 공동주택 신축공사",{"$nulls":7},"단위 : 천원"]
["구                분",null,null,"전       체","건축감리대상","전기감리대상","소방감리대상","타법감리대상","감리제외대상"]
["총공사비","순공사비","토목공사",{"$f":"'공종별 총공사비(소방)'!D5","v":{"v":12389510.336882787,"d":"12,389,510"}},{"$f":"D5","v":{"v":12389510.336882787,"d":"12,389,510"}}]
[null,null,"건축공사",{"$f":"'공종별 총공사비(소방)'!D6","v":{"v":59515422.15895383,"d":"59,515,422"}},{"$f":"D6","v":{"v":59515422.15895383,"d":"59,515,422"}}]
[null,null,"기계설비공사",{"$f":"'공종별 총공사비(소방)'!D7","v":{"v":6161201.526516508,"d":"6,161,202"}},{"$f":"D7","v":{"v":6161201.526516508,"d":"6,161,202"}}]
[null,null,"전기공사",{"$f":"'공종별 총공사비(소방)'!D8","v":{"v":3802753,"d":"3,802,753"}},null,{"$f":"D8","v":{"v":3802753,"d":"3,802,753"}}]
[null,null,"정보통신공사",{"$f":"'공종별 총공사비(소방)'!D9","v":{"v":2401792.6416265145,"d":"2,401,793"}},{"$nulls":3},{"$f":"D9","v":{"v":2401792.6416265145,"d":"2,401,793"}}]
[null,null,"소방설비공사",{"$f":"'공종별 총공사비(소방)'!D10","v":{"v":3321805.7720612115,"d":"3,321,806"}},null,null,{"$f":"D10","v":{"v":3321805.7720612115,"d":"3,321,806"}}]
[null,null,"소       계",{"$f":"SUM(D5:D10)","v":{"v":87592485.43604086,"d":"87,592,485"}},{"$f":"SUM(E5:E10)","v":{"v":78066134.02235313,"d":"78,066,134"}},{"$f":"SUM(F5:F10)","v":{"v":3802753,"d":"3,802,753"}},{"$f":"SUM(G5:G10)","v":{"v":3321805.7720612115,"d":"3,321,806"}},{"$f":"SUM(H5:H10)","v":{"v":2401792.6416265145,"d":"2,401,793"}}]
[null,"일 반 관 리 비",null,{"$f":"'공종별 총공사비(소방)'!D12","v":{"v":5360428.65571596,"d":"5,360,429"}},{"v":4777441.125686505,"d":"4,777,441"},{"v":232718.43074709427,"d":"232,718"},{"v":203285.73594337297,"d":"203,286"},{"v":146983.36333898897,"d":"146,983"}]
[null,"이             윤",null,{"$f":"'공종별 총공사비(소방)'!D13","v":{"v":3276085.6022992297,"d":"3,276,086"}},{"v":2919786.288173876,"d":"2,919,786"},{"v":142228.45770874197,"d":"142,228"},{"v":124240.33887042491,"d":"124,240"},{"v":89830.51754618739,"d":"89,831"}]
[null,"소             계",null,{"$f":"D12+D13","v":{"v":8636514.25801519,"d":"8,636,514"}},{"$f":"E12+E13","v":{"v":7697227.413860381,"d":"7,697,227"}},{"$f":"F12+F13","v":{"v":374946.8884558362,"d":"374,947"}},{"$f":"G12+G13","v":{"v":327526.0748137979,"d":"327,526"}},{"$f":"H12+H13","v":{"v":236813.88088517636,"d":"236,814"}}]
[null,"총             계",null,{"$f":"D11+D14","v":{"v":96228999.69405605,"d":"96,229,000"}},{"$f":"E11+E14","v":{"v":85763361.43621351,"d":"85,763,361"}},{"$f":"F11+F14","v":{"v":4177699.888455836,"d":"4,177,700"}},{"$f":"G11+G14","v":{"v":3649331.8468750096,"d":"3,649,332"}},{"$f":"H11+H14","v":{"v":2638606.522511691,"d":"2,638,607"}}]
["간접비","설     계     비",null,{"v":1645565,"d":"1,645,565"},{"$nulls":4},{"$f":"D16","v":{"v":1645565,"d":"1,645,565"}}]
[null,"감     리     비",null,{"v":4015368,"d":"4,015,368"},{"$nulls":4},{"$f":"D17","v":{"v":4015368,"d":"4,015,368"}}]
[null,"일반분양시설경비",null,{"v":3861647,"d":"3,861,647"},{"$nulls":4},{"v":3861647,"d":"3,861,647"}]
[null,"분양금 및 부담금",null,{"v":3567865,"d":"3,567,865"},{"$nulls":4},{"v":3567865,"d":"3,567,865"}]
[null,"보     상     비",null,{"v":444568,"d":"444,568"},{"$nulls":4},{"v":444568,"d":"444,568"}]
[null,"기타 사업성 경비",null,{"v":12474699,"d":"12,474,699"},{"$nulls":4},{"v":12474699,"d":"12,474,699"}]
[null,"소              계",null,{"$f":"SUM(D16:D21)","v":{"v":26009712,"d":"26,009,712"}},{"$nulls":4},{"v":26009712,"d":"26,009,712"}]
["대    지    비",null,null,{"v":42718477,"d":"42,718,477"},{"$nulls":4},{"$f":"D23","v":{"v":42718477,"d":"42,718,477"}}]
["부가가치세액",null,null,{"$f":"(D15+D22)*0.07","v":{"v":8556709.818583924,"d":"8,556,710"}},{"$nulls":4},{"$f":"D24","v":{"v":8556709.818583924,"d":"8,556,710"}}]
["총 사 업 비   계",null,null,{"$f":"D15+D22+D23+D24-1","v":{"v":173513897.51263997,"d":"173,513,898"}},{"$f":"E15+E22+E23+E24","v":{"v":85763361.43621351,"d":"85,763,361"}},{"$f":"F15+F22","v":{"v":4177699.888455836,"d":"4,177,700"}},{"$f":"G15+G22","v":{"v":3649331.8468750096,"d":"3,649,332"}},{"$f":"H15+H22","v":{"v":2638606.522511691,"d":"2,638,607"}},{"$f":"I15+I22+I23+I24","v":{"v":77284898.81858392,"d":"77,284,899"}}]

{"sheet":"공종별 총공사비(소방)","index":2,"n_rows":14,"n_cols":6,"rows_kept":14,"merged":[[1,0,1,5],[3,0,3,2],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,0,10,2],[11,0,11,2],[12,0,12,2],[13,0,13,2]]}
["[별지 제2호 서식]"]
["공종별 총공사비 구성 현황표"]
[null,"현장명 : 여수 죽림1지구 A6블럭 공동주택 신축공사",{"$nulls":3},"단위 : 천원"]
["구             분",null,null,"전        체","소방감리대상","타법감리대상"]
[null,"토목공사(13개 공종)",null,{"v":12389510.336882787,"d":"12,389,510"},null,{"$f":"D5","v":{"v":12389510.336882787,"d":"12,389,510"}}]
[null,"건축공사(23개 공종)",null,{"v":59515422.15895383,"d":"59,515,422"},null,{"$f":"D6-E6","v":{"v":59515422.15895383,"d":"59,515,422"}}]
[null,"기계설비(9개 공종)",null,{"v":6161201.526516508,"d":"6,161,202"},null,{"v":6161201.526516508,"d":"6,161,202"}]
[null,"전기공사(15개 공종)",null,{"v":3802753,"d":"3,802,753"},null,{"v":3802753,"d":"3,802,753"}]
[null,"정보통신(13개 공종)",null,{"v":2401792.6416265145,"d":"2,401,793"},null,{"v":2401792.6416265145,"d":"2,401,793"}]
[null,"소방설비(2개 공종)",null,{"v":3321805.7720612115,"d":"3,321,806"},{"$f":"D10","v":{"v":3321805.7720612115,"d":"3,321,806"}}]
["합          계",null,null,{"$f":"D5+D6+D7+D8+D9+D10","v":{"v":87592485.43604086,"d":"87,592,485"}},{"$f":"E5+E6+E7+E9+E10","v":{"v":3321805.7720612115,"d":"3,321,806"}},{"$f":"F5+F6+F7+F8+F9+F10","v":{"v":84270679.66397965,"d":"84,270,680"}}]
["일반관리비",null,null,{"v":5360428.65571596,"d":"5,360,429"},{"$f":"E11*D12/D11","v":{"v":203285.73576418924,"d":"203,286"}},{"$f":"F11*D12/D11","v":{"v":5157142.919951771,"d":"5,157,143"}}]
["이            윤",null,null,{"v":3276085.6022992297,"d":"3,276,086"},{"$f":"E11*D13/D11","v":{"v":124240.33876091478,"d":"124,240"}},{"$f":"F11*D13/D11","v":{"v":3151845.263538315,"d":"3,151,845"}}]
["총   공   사   비  계",null,null,{"$f":"D5+D6+D7+D8+D9+D10+D12+D13","v":{"v":96228999.69405605,"d":"96,229,000"}},{"$f":"E5+E6+E7+E8+E9+E10+E12+E13","v":{"v":3649331.8465863154,"d":"3,649,332"}},{"$f":"F5+F6+F7+F8+F9+F10+F12+F13","v":{"v":92579667.84746973,"d":"92,579,668"}}]

{"sheet":"공정표(소방)","index":3,"n_rows":13,"n_cols":74,"rows_kept":13,"merged":[[0,0,0,79],[6,0,8,2],[6,3,6,16],[6,17,6,40],[6,41,6,64],[6,65,6,72],[6,73,8,79],[7,3,7,4],[7,5,7,6],[7,7,7,8],[7,9,7,10],[7,11,7,12],[7,13,7,14],[7,15,7,16],[7,17,7,18],[7,19,7,20],[7,21,7,22],[7,23,7,24],[7,25,7,26],[7,27,7,28],[7,29,7,30],[7,31,7,32],[7,33,7,34],[7,35,7,36],[7,37,7,38],[7,39,7,40],[7,41,7,42],[7,43,7,44],[7,45,7,46],[7,47,7,48],[7,49,7,50],[7,51,7,52],[7,53,7,54],[7,55,7,56],[7,57,7,58],[7,59,7,60],[7,61,7,62],[7,63,7,64],[7,65,7,66],[7,67,7,68],[7,69,7,70],[7,71,7,72],[8,3,8,4],[8,5,8,6],[8,7,8,8],[8,9,8,10],[8,11,8,12],[8,13,8,14],[8,15,8,16],[8,17,8,18],[8,19,8,20],[8,21,8,22],[8,23,8,24],[8,25,8,26],[8,27,8,28],[8,29,8,30],[8,31,8,32],[8,33,8,34],[8,35,8,36],[8,37,8,38],[8,39,8,40],[8,41,8,42],[8,43,8,44],[8,45,8,46],[8,47,8,48],[8,49,8,50],[8,51,8,52],[8,53,8,54],[8,55,8,56],[8,57,8,58],[8,59,8,60],[8,61,8,62],[8,63,8,64],[8,65,8,66],[8,67,8,68],[8,69,8,70],[8,71,8,72],[9,0,11,2],[9,73,11,79],[12,0,14,2],[12,73,14,79]]}
["  공사 예정 공정표 (소방)"]
[]
["[공사명] 여수 죽림1지구 A6블럭 공동주택 신축공사"]
["[공사기간] 2026년 06월 01일 ~ 2029년 04월 30일 (35개월)"]
["[공사규모] 아파트 9개동 / 626세대 / 지하 2층, 지상 20층 "]
["[공사 착공 예정일] 2026년 06월 01일"]
["구분",null,null,"2026년",{"$nulls":13},"2027년",{"$nulls":23},"2028년",{"$nulls":23},"2029년",{"$nulls":7},"       비   고"]
[{"$nulls":3},6,null,7,null,8,null,9,null,10,null,11,null,12,null,1,null,2,null,3,null,4,null,5,null,6,null,7,null,8,null,9,null,10,null,11,null,12,null,1,null,2,null,3,null,4,null,5,null,6,null,7,null,8,null,9,null,10,null,11,null,12,null,1,null,2,null,3,null,4]
[{"$nulls":3},1,null,2,null,3,null,4,null,5,null,6,null,7,null,8,null,9,null,10,null,11,null,12,null,13,null,14,null,15,null,16,null,17,null,18,null,19,null,20,null,21,null,22,null,23,null,24,null,25,null,26,null,27,null,28,null,29,null,30,null,31,null,32,null,33,null,34,null,35]
["전체공정 ",null,null,"(06월01일)",{"$nulls":64},"(04월30일)",{"$nulls":4},"26년06월01일 ~ 29년04월30일 (35개월)"]
[]
[]
["소방공사",{"$nulls":16},"(01월01일)",{"$nulls":50},"(04월30일)",{"$nulls":4},"27년01월01일 ~ 29년04월30일 (28개월)"]