|
@@ -46,12 +46,14 @@
|
|
|
<w2:column id="orcoNasActAmt" name="B.실행예산(하자제외)" dataType="text"></w2:column>
|
|
|
<w2:column id="orcoActAmt" name="B.실행예산(하자포함)" dataType="text"></w2:column>
|
|
|
<w2:column id="orcoActAmtDiff" name="하자보수비" dataType="text"></w2:column>
|
|
|
+ <w2:column id="orcoDvdRt" name="당사지분율" dataType="text"></w2:column>
|
|
|
<w2:column id="actRt" name="C.실행율 [ B/A ]" dataType="text"></w2:column>
|
|
|
<w2:column id="actProfAmt" name="이익(실행)" dataType="text"></w2:column>
|
|
|
<w2:column id="pgRt" name="D.진행율[ E/B ]" dataType="text"></w2:column>
|
|
|
<w2:column id="progActORt" name="공정율" dataType="text"></w2:column>
|
|
|
<w2:column id="costTotNasAmt" name="E.투입원가누계(하자등제외)(VAT제외)" dataType="text"></w2:column>
|
|
|
<w2:column id="costTotAmt" name="F.투입원가누계(하자등포함)(VAT제외)" dataType="text"></w2:column>
|
|
|
+ <w2:column id="costTotAmtDiff" name="F.투입원가누계(하자)(VAT제외)" dataType="text"></w2:column>
|
|
|
<w2:column id="saleAmt" name="G.매출액[ A*D ](VAT제외)" dataType="text"></w2:column>
|
|
|
<w2:column id="saleProfAmt" name="H.매출총이익[ G-F ]" dataType="text"></w2:column>
|
|
|
<w2:column id="complAmtPlan" name="준공예정원가" dataType="text"></w2:column>
|
|
@@ -628,7 +630,7 @@
|
|
|
<w2:column width="70" id="column06" value="PJT코드" rowSpan="3"></w2:column>
|
|
|
<w2:column width="300" id="column07" value="PJT명" rowSpan="3"></w2:column>
|
|
|
<w2:column width="100" id="column08" value="공사현황" colSpan="7"></w2:column>
|
|
|
- <w2:column width="70" id="column09" value="Ⅰ. 공사대장" colSpan="13"></w2:column>
|
|
|
+ <w2:column width="70" id="column09" value="Ⅰ. 공사대장" colSpan="15"></w2:column>
|
|
|
<w2:column width="70" id="column10" value="Ⅱ. 공사대장 ( 청구 / 수금 )" colSpan="11"></w2:column>
|
|
|
<w2:column width="60" id="column11" value="준공여부" rowSpan="3"></w2:column>
|
|
|
</w2:row>
|
|
@@ -641,13 +643,12 @@
|
|
|
<w2:column width="100" id="column18" value="PF책임<br/>준공여부" rowSpan="2"></w2:column>
|
|
|
<w2:column width="120" id="column19" value="A.도급액" rowSpan="2"></w2:column>
|
|
|
<w2:column width="120" id="column20" value="실행예산" rowSpan="1" colSpan="3"></w2:column>
|
|
|
+ <w2:column width="120" id="column47" value="당사지분율" rowSpan="2"></w2:column>
|
|
|
<w2:column width="120" id="column21" value="C.실행율<br/>[ B/A ]" rowSpan="2"></w2:column>
|
|
|
<w2:column width="120" id="column22" value="이익<br/>(실행)" rowSpan="2"></w2:column>
|
|
|
<w2:column width="120" id="column23" value="D.진행율<br/>[ E/B ]" rowSpan="2"></w2:column>
|
|
|
<w2:column width="120" id="column24" value="공정율" rowSpan="2"></w2:column>
|
|
|
- <w2:column width="120" id="column25" value="E.투입원가누계<br/>(하자등제외)<br/>(VAT제외)" rowSpan="2">
|
|
|
- </w2:column>
|
|
|
- <w2:column width="120" id="column26" value="F.투입원가누계<br/>(하자등포함)<br/>(VAT제외)" rowSpan="2"></w2:column>
|
|
|
+ <w2:column width="120" id="column49" value="투입원가누계" rowSpan="1" colSpan="3"></w2:column>
|
|
|
<w2:column width="120" id="column27" value="G.매출액<br/>[ A*D ]<br/>(VAT제외)" rowSpan="2"></w2:column>
|
|
|
<w2:column width="120" id="column28" value="H.매출총이익<br/>[ G-F ]" rowSpan="2"></w2:column>
|
|
|
<w2:column width="120" id="column29" value="준공예정원가" rowSpan="2"></w2:column>
|
|
@@ -673,6 +674,9 @@
|
|
|
<w2:column width="100" id="column44" value="B.하자제외"></w2:column>
|
|
|
<w2:column width="100" id="column45" value="하자포함"></w2:column>
|
|
|
<w2:column width="100" id="column46" value="하자보수비"></w2:column>
|
|
|
+ <w2:column width="120" id="column25" value="E.하자등제외<br/>(VAT제외)" rowSpan="1"></w2:column>
|
|
|
+ <w2:column width="120" id="column26" value="F.하자등포함<br/>(VAT제외)" rowSpan="1"></w2:column>
|
|
|
+ <w2:column width="120" id="column48" value="F.하자<br/>(VAT제외)" rowSpan="1"></w2:column>
|
|
|
</w2:row>
|
|
|
</w2:header>
|
|
|
<w2:gBody style="" id="gBody1">
|
|
@@ -695,12 +699,14 @@
|
|
|
<w2:column width="70" id="orcoNasActAmt" textAlign="right" dataType="number" displayFormat="#,###,###"></w2:column>
|
|
|
<w2:column width="70" id="orcoActAmt" textAlign="right" dataType="number" displayFormat="#,###,###"></w2:column>
|
|
|
<w2:column width="70" id="orcoActAmtDiff" textAlign="right" dataType="number" displayFormat="#,###,###"></w2:column>
|
|
|
+ <w2:column width="70" id="orcoDvdRt" textAlign="right" displayFormat="###.##%" dataType="number"></w2:column>
|
|
|
<w2:column width="70" id="actRt" textAlign="right" displayFormat="###.##%" dataType="number"></w2:column>
|
|
|
<w2:column width="70" id="actProfAmt" textAlign="right" dataType="number" displayFormat="#,###,###"></w2:column>
|
|
|
<w2:column width="70" id="pgRt" textAlign="right" displayFormat="###.##%" dataType="number"></w2:column>
|
|
|
<w2:column width="70" id="progActORt" textAlign="right" displayFormat="###.##%" dataType="number"></w2:column>
|
|
|
<w2:column width="70" id="costTotNasAmt" textAlign="right" dataType="number" displayFormat="#,###,###"></w2:column>
|
|
|
<w2:column width="70" id="costTotAmt" textAlign="right" dataType="number" displayFormat="#,###,###"></w2:column>
|
|
|
+ <w2:column width="70" id="costTotAmtDiff" textAlign="right" dataType="number" displayFormat="#,###,###"></w2:column>
|
|
|
<w2:column width="70" id="saleAmt" textAlign="right" dataType="number" displayFormat="#,###,###"></w2:column>
|
|
|
<w2:column width="70" id="saleProfAmt" textAlign="right" dataType="number" displayFormat="#,###,###"></w2:column>
|
|
|
<w2:column width="70" id="complAmtPlan" textAlign="right" dataType="number" displayFormat="#,###,###"
|
|
@@ -752,6 +758,9 @@
|
|
|
<w2:column removeBorderStyle="false" width="120" inputType="text" id="column21" blockSelect="false"
|
|
|
displayMode="label">
|
|
|
</w2:column>
|
|
|
+ <w2:column removeBorderStyle="false" width="120" inputType="text" id="column21" blockSelect="false"
|
|
|
+ displayMode="label">
|
|
|
+ </w2:column>
|
|
|
<w2:column removeBorderStyle="false" width="120" inputType="expression" id="column20"
|
|
|
expression="SUM('actProfAmt')" blockSelect="false" displayMode="label" textAlign="right" displayFormat="#,###,###"
|
|
|
dataType="number">
|
|
@@ -770,6 +779,10 @@
|
|
|
expression="SUM('costTotAmt')" blockSelect="false" displayMode="label" textAlign="right" displayFormat="#,###,###"
|
|
|
dataType="number">
|
|
|
</w2:column>
|
|
|
+ <w2:column removeBorderStyle="false" width="120" inputType="expression" id="column47"
|
|
|
+ expression="SUM('costTotAmtDiff')" blockSelect="false" displayMode="label" textAlign="right" displayFormat="#,###,###"
|
|
|
+ dataType="number">
|
|
|
+ </w2:column>
|
|
|
<w2:column removeBorderStyle="false" width="120" inputType="expression" id="column15"
|
|
|
expression="SUM('saleAmt')" blockSelect="false" displayMode="label" textAlign="right" displayFormat="#,###,###"
|
|
|
dataType="number">
|