{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["2025년 추정가"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":1,"comments":1,"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"}

{"sheet":"2025년 추정가","index":0,"n_rows":41,"n_cols":18,"rows_kept":41,"cut":false,"hidden":false,"merged":[[30,2,30,5],[30,6,30,9],[31,1,31,5],[31,6,31,9],[34,1,34,5],[34,6,34,9],[41,1,41,11],[32,1,32,5],[32,6,32,9],[33,1,33,5],[33,6,33,9],[40,0,40,12],[35,1,35,5],[35,6,35,9],[36,1,36,5],[36,6,36,12],[22,3,22,5],[22,14,22,15],[23,2,29,2],[23,3,23,5],[24,3,24,5],[25,3,25,5],[26,3,26,5],[27,3,27,5],[28,3,28,5],[29,3,29,5],[18,4,18,5],[19,4,19,5],[20,4,20,5],[21,4,21,5],[21,14,21,15],[6,1,6,5],[6,14,6,15],[7,1,7,5],[7,14,7,15],[8,1,30,1],[8,2,22,2],[8,3,14,3],[8,4,13,4],[8,14,8,15],[9,14,9,15],[10,14,11,15],[14,4,14,5],[15,3,15,5],[16,3,21,3],[16,4,16,5],[17,4,17,5],[5,1,5,5],[5,14,5,15],[1,1,1,12],[3,1,4,5],[3,6,3,10],[3,11,3,12],[3,14,4,15],[3,13,4,13]]}
[]
[null,"행복기숙사 미화용역비 산출내역서(2025. 03. ~2026. 12.)",{"$nulls":14},1]
[{"$nulls":12},"(단위: 원)"]
[null,"구 분",{"$nulls":4},"주요내용",{"$nulls":4},"합계금액",null,"비고","기타"]
[{"$nulls":6},"미화원(남)","미화원(여)",null,null,null,"월간","연간"]
[null,"시간당 급여",{"$nulls":4},10030,10030]
[null,"1일 근무시간 (시간)",{"$nulls":4},7,7]
[null,"인 원 (명)",{"$nulls":4},1,6,null,null,null,{"$f":"SUM(G8:K8)","v":7},"명"]
[null,"직접관리비","인건비","급여","기\n본\n급","기   본   급",{"$f":"((G7*5)+G7)*(365/12/7)*G6","v":1830475.0000000002},{"$f":"((H7*5)+H7)*(365/12/7)*H6","v":1830475.0000000002},null,null,null,{"$f":"G9*$G$8+J9*$J$8+H9*$H$8+$I$8*I9+K9*$K$8","v":12813325.000000002},{"$f":"L9*12*$Q$2","v":153759900.00000003},null,"주 40시간 미만 근로자의 월 급여 계산식",null,"월(7*5*52주)+7시간",{"$f":"((7*5*52)+7)/12","v":152.25}]
[{"$nulls":5},"직무(직책)수당",100000,{"$nulls":4},{"$f":"G10*$G$8+J10*$J$8+H10*$H$8+$I$8*I10+K10*$K$8","v":100000},{"$f":"L10*12*$Q$2","v":1200000},null,"(7시간×5일+7시간(주휴))×(365일/7일/12개월)×시급",null,"주7*52",{"$f":"7*52/12","v":30.333333333333332}]
[{"$nulls":5},"교   통   비",100000,100000,null,null,null,{"$f":"G11*$G$8+J11*$J$8+H11*$H$8+$I$8*I11+K11*$K$8","v":700000},{"$f":"L11*12*$Q$2","v":8400000},{"$nulls":4},{"$f":"SUM(R9:R10)","v":182.58333333333334}]
[{"$nulls":5},"식대보조비",100000,100000,null,null,null,{"$f":"G12*$G$8+J12*$J$8+H12*$H$8+$I$8*I12+K12*$K$8","v":700000},{"$f":"L12*12*$Q$2","v":8400000}]
[{"$nulls":5},"연 차(10일)",{"$f":"ROUND((G9+G10+G11+G12)/$R$11*G7*$O$13/12,0)","v":68066},{"$f":"ROUND((H9+H10+H11+H12)/$R$11*H7*$O$13/12,0)","v":64871},null,null,null,{"$f":"G13*$G$8+J13*$J$8+H13*$H$8+$I$8*I13+K13*$K$8","v":457292},{"$f":"L13*12*$Q$2","v":5487504},"근로기준법 제 60조",10]
[{"$nulls":5},"상   여   금",70000,70000,null,null,null,{"$f":"G14*$G$8+J14*$J$8+H14*$H$8+$I$8*I14+K14*$K$8","v":490000},{"$f":"L14*12*$Q$2","v":5880000}]
[{"$nulls":4},"소 계",null,{"$f":"SUM(G9:G14)","v":2268541},2165346,null,null,null,15260617.000000002,{"$f":"L15*12","v":183127404.00000003}]
[null,null,null,"퇴직금",null,null,{"$f":"ROUND(G15/12,-1)","v":189050},{"$f":"ROUND(H15/12,-1)","v":180450},null,null,null,{"$f":"G16*$G$8+J16*$J$8+H16*$H$8+$I$8*I16+K16*$K$8","v":1271750},{"$f":"L16*12*Q2","v":15261000}]
[null,null,null,"4대보험","국민연금(100%)",null,{"$f":"ROUND((G15)*4.5%*$Q$18,-1)","v":102080},{"$f":"ROUND((H15)*4.5%*$Q$18,-1)","v":97440},null,null,null,{"$f":"G17*$G$8+J17*$J$8+H17*$H$8+$I$8*I17+K17*$K$8","v":686720},{"$f":"L17*12*$Q$2","v":8240640},"국민연금법 제 88조","국민연금",4.4999999999999998E-2]
[{"$nulls":4},"건강보험",null,{"$f":"ROUND((G15)*3.545%,-1)","v":80420},{"$f":"ROUND((H15)*3.545%,-1)","v":76760},null,null,null,{"$f":"G18*$G$8+J18*$J$8+H18*$H$8+$I$8*I18+K18*$K$8","v":540980},{"$f":"L18*12*$Q$2","v":6491760},"국민건강보험법 제69조 및 동법 시행령 제44조","건강보험",3.5450000000000002E-2,1]
[{"$nulls":4},"노인장기요양보험",null,{"$f":"ROUND(G18*12.95%,-1)","v":10410},{"$f":"ROUND(H18*12.95%,-1)","v":9940},null,null,null,{"$f":"G19*$G$8+J19*$J$8+H19*$H$8+$I$8*I19+K19*$K$8","v":70050},{"$f":"L19*12*$Q$2","v":840600},"노인장기요양보험법 제 9조 동법 시행령 제4조","노인장기요양보험"," 건강 X 12..95%"]
[{"$nulls":4},"고용보험",null,{"$f":"ROUND((G15)*1.15%,-1)","v":26090},{"$f":"ROUND((H15)*1.15%,-1)","v":24900},null,null,null,{"$f":"G20*$G$8+J20*$J$8+H20*$H$8+$I$8*I20+K20*$K$8","v":175490},{"$f":"L20*12*$Q$2","v":2105880},"고용보험법 제 6조","고용보험","0.9%+0.25%"]
[{"$nulls":4},"산재보험",null,{"$f":"ROUND((G15)*1.03%,-1)","v":23370},{"$f":"ROUND((H15)*1.03%,-1)","v":22300},null,null,null,{"$f":"G21*$G$8+J21*$J$8+H21*$H$8+$I$8*I21+K21*$K$8","v":157170},{"$f":"L21*12*$Q$2","v":1886040},"산업재해보상보험법 제 4조","산재보험",1.0300000000000002E-2]
[{"$nulls":4},"소 계",null,{"$f":"SUM(G17:G21)","v":242370},231340,null,null,null,1630410,19564920]
[null,null,null,"합  계",null,null,{"$f":"SUM(G15,G16,G22)","v":2699961},2577136,null,null,null,18162777,217953324.00000003]
[null,null,"경비","청소 소모용품비                        ",null,null,70000,70000,null,null,null,{"$f":"G24*$G$8+J24*$J$8+H24*$H$8+$I$8*I24+K24*$K$8","v":490000},{"$f":"L24*12*$Q$2","v":5880000}]
[null,null,null,"피복 및 장구비",null,null,10000,10000,null,null,null,{"$f":"G25*$G$8+J25*$J$8+H25*$H$8+$I$8*I25+K25*$K$8","v":70000},840000]
[null,null,null,"청소차량 운영비",{"$nulls":8},0]
[null,null,null,"법정교육비\n(안전,보건,관리자)",{"$nulls":7},{"$f":"G27*$G$8+J27*$J$8+H27*$H$8+$I$8*I27+K27*$K$8","v":0},0]
[null,null,null,"장애인분담금",{"$nulls":7},{"$f":"G28*$G$8+J28*$J$8+H28*$H$8+$I$8*I28+K28*$K$8","v":0},0]
[null,null,null,"복리후생비",null,null,10000,10000,null,null,null,{"$f":"G29*$G$8+J29*$J$8+H29*$H$8+$I$8*I29+K29*$K$8","v":70000},840000]
[null,null,null,"합  계",null,null,{"$f":"SUM(G24:G29)","v":90000},{"$f":"SUM(H24:H29)","v":90000},null,null,null,{"$f":"G30*$G$8+J30*$J$8+H30*$H$8+$I$8*I30+K30*$K$8","v":630000},{"$f":"SUM(M24:M29)","v":7560000}]
[null,null,"직접관리비 총계",{"$nulls":8},{"$f":"SUM(L23+L30)","v":18792777},{"$f":"L31*12","v":225513324}]
[null,"일반관리비",{"$nulls":4},"직접관리비 * 3.5%",{"$nulls":4},{"$f":"ROUND(L31*O32%,-1)","v":657750},{"$f":"L32*12*Q2","v":7893000},"일반관리비%",3.5]
[null,"기업이윤",{"$nulls":4},"직접관리비 * 3%",{"$nulls":4},{"$f":"ROUND(L31*O33%,0)","v":563783},{"$f":"L33*12*Q2","v":6765396},"기업이윤%",3]
[null,"공급가액",{"$nulls":9},{"$f":"L32+L33+L31","v":20014310},{"$f":"M31+M32+M33","v":240171720}]
[null,"VAT",{"$nulls":9},{"$f":"ROUND(L34*10%,-1)","v":2001430},{"$f":"L35*12","v":24017160}]
[null,"년 총도급액",{"$nulls":9},{"$f":"L34+L35","v":22015740},{"$f":"L36*12","v":264188880},null,null,"  "]
[null,"2025. 03. ~2026. 12.\n(22개월) \n총도급액",{"$nulls":4},{"$f":"L36*22","v":484346280}]
[]
[]
[]
["동의대학교"]