{"text_format":"2","workbook":"xls","n_sheets":3,"sheets":["원가계산서","집계표","내역서"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":11,"defined_names":345,"comments":0,"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","formulas":"cached_only"}

{"sheet":"원가계산서","index":0,"n_rows":32,"n_cols":6,"rows_kept":32,"cut":false,"hidden":false,"merged":[[4,0,23,0],[4,1,7,1],[8,1,10,1],[11,1,23,1],[0,0,0,5],[1,0,1,5],[2,0,2,5],[3,0,3,2],[28,0,28,2],[29,0,29,2],[30,0,30,2],[31,0,31,2],[24,0,24,2],[25,0,25,2],[26,0,26,2],[27,0,27,2]],"flags":["formulas_cached_only"]}
[]
["공 사 원 가 계 산 서 ( 건축 )"]
["공사명 :부천대학교 매체제작 스튜디오 구축 공사 시행"]
["비        목",null,null,"건      축","구        성        비","비      고"]
["순   공   사   원   가","재   료   비","직  접  재  료  비",null,"",""]
[null,null,"간  접  재  료  비",null,"",""]
[null,null,"작업설, 부산물(△)",null,"",""]
[null,null,"[ 소          계 ]",null,"",""]
[null,"노   무   비","직  접  노  무  비",null,"",""]
[null,null,"간  접  노  무  비",null," ",""]
[null,null,"[ 소          계 ]",null,"",""]
[null,"경        비","기   계    경   비",null,"",""]
[null,null,"산  재  보  험  료",null,"노무비 * 3.8%",""]
[null,null,"고  용  보  험  료",null,"노무비 * 0.87%",""]
[null,null,"국민  건강  보험료",null,"해당없음",""]
[null,null,"국민  연금  보험료",null,"해당없음",""]
[null,null,"노인장기요양보험료",null,"해당없음",""]
[null,null,"퇴직  공제  부금비",null,"해당없음",""]
[null,null,"산업안전보건관리비",null,"(재료비+직접노무비)*2.93%",""]
[null,null,"환  경  보  전  비",null,null,""]
[null,null,"기   타    경   비",null,null,""]
[null,null,"하도급지급보증수수료",null,null,""]
[null,null,"건설기계대여금지급보증서발급수수료",null,null,""]
[null,null,"[ 소          계 ]",null,"",""]
["        계",null,null,null,"",""]
["일  반  관  리  비",null,null,null,"(재료비+노무비+경비) * 6%",""]
["이              윤",null,null,null,"(노무비+경비+일반관리비) *15%",""]
["단    수   정    리"]
["공   급    가   액",null,null,null,"",""]
["부  가  가  치  세",null,null,null,"공급가액 * 10%",""]
["도      급      액",null,null,null,"",""]
["총   공   사    비",null,null,null,"",""]

{"sheet":"집계표","index":1,"n_rows":26,"n_cols":10,"rows_kept":26,"cut":false,"hidden":false,"merged":[[0,0,1,0],[0,4,0,5],[0,6,0,7],[0,8,1,8],[0,9,1,9],[0,1,1,1],[0,2,1,2],[0,3,1,3]],"flags":["formulas_cached_only"]}
["품     명","규  격","단위","수량","재 료 비",null,"인 건 비",null,"합 계","비고"]
[{"$nulls":4},"단  가","금  액","단  가","금  액"]
["1.가설공사"," ","식",1,null,0,null,0,0]
["2.바닥공사",null,"식",1,null,0,null,0,0]
["3.천장공사",null,"식",1,null,0,null,0,0]
["4.벽체공사",null,"식",1,null,0,null,0,0]
["5.등기구공사",null,"식",1,null,0,null,0,0]
["6.철거공사",null,"식",1,null,0,null,0,0]
["7.기타공사 및 하드웨어",null,"식",1,null,0,null,0,0]
{"$rows_empty":16}
["합       계",{"$nulls":4},0,null,0,0]

{"sheet":"내역서","index":2,"n_rows":56,"n_cols":11,"rows_kept":56,"cut":false,"hidden":false,"merged":[[0,10,1,10],[0,8,0,9],[0,0,1,0],[0,1,1,1],[0,2,1,2],[0,6,0,7],[0,3,1,3],[0,4,0,5]],"flags":["formulas_cached_only"]}
["품     명","규  격","단위","수량","재 료 비",null,"인 건 비",null,"합       계 ",null,"비  고"]
[{"$nulls":4},"단  가","금  액","단  가","금  액","단가합계","합계금액"]
["1.가설공사"," "]
["먹메김",null,"M2",41.55,null,0,null,0,0,0]
["가설칸막이설치","복합판넬(도어포함)","M2",17.08,null,0,null,0,0,0]
["내부수평비계",null,"M2",41.55,null,0,null,0,0,0]
["소운반",null,"M2",41.55,null,0,null,0,0,0]
["대운반",null,"M2",41.55,null,0,null,0,0,0]
["현장정리정돈",null,"M2",41.55,null,0,null,0,0,0]
["현장보양",null,"M2",41.55,null,0,null,0,0,0]
["준공청소",null,"M2",41.55,null,0,null,0,0,0]
["폐자재처리","1TON","대",1,null,0,null,0,0,0]
["소   계",{"$nulls":4},0,null,0,null,0]
["2.바닥공사"]
["카펫타일취부","LG L9300","M2",41.55,null,0,null,0,0,0]
["재료분리대설치",null,"M",1,null,0,null,0,0,0]
["소   계",{"$nulls":4},0,null,0,null,0]
["3.천장공사"]
["경량철골천정틀","M-BAR","M2",41.55,null,0,null,0,0,0]
["흡음재취부","마이텍스 300*600","M2",41.55,null,0,null,0,0,0]
["몰딩","15*15","M",35.26,null,0,null,0,0,0]
["단조성","ST`L H:500","M",4.14,null,0,null,0,0,0]
["조명레일 보강틀","STEEL PIPE 20*40","M",21.3,null,0,null,0,0,0]
["소   계",{"$nulls":4},0,null,0,null,0]
["4.벽체공사"]
["양면벽체(차음)","STUD 75MM이상","M2",22.36,null,0,null,0,0,0]
["단면벽체(차음)","STUD 75MM이상","M2",66.71,null,0,null,0,0,0]
["흡음재충진","글라스울 24K*50T","M2",89.07,null,0,null,0,0,0]
["차음석고보드취부","12.5T*2P","M2",111.43,null,0,null,0,0,0]
["MDF취부","9T*1P","M2",18.6,null,0,null,0,0,0]
["필름취부","방염","M2",15.9,null,0,null,0,0,0]
["VP",null,"M2",12.8,null,0,null,0,0,0]
["흡음판넬취부","라인형 및 원형","M2",63.5,null,0,null,0,0,0]
["방화문(필름마감)","900*2100","개소",1,null,0,null,0,0,0]
["선반","L:550","EA",8,null,0,null,0,0,0]
["벽지바르기","방염,실크","M2",47.64,null,0,null,0,0,0]
["방음문","900*2100","개소",1,null,0,null,0,0,0]
["유리후레임","SST`L","M",6.9,null,0,null,0,0,0]
["방음유리","24mm","M2",3.56,null,0,null,0,0,0]
["걸레받이","MDF H:100/필름마감","M",35.96,null,0,null,0,0,0]
["소   계",{"$nulls":4},0,null,0,null,0]
["5.등기구공사"]
["스팟조명","CN-100F ","EA",2,null,0,null,0,0,0]
["필라이트","PL-DB820","EA",15,null,0,null,0,0,0]
["소   계",{"$nulls":4},0,null,0,null,0]
["6.철거공사"]
["기존천정철거","마이텍스","M2",41.55,null,0,null,0,0,0]
["기존등기구철거","형광등","EA",6,null,0,null,0,0,0]
["폐자재반출인",null,"인",2,null,0,null,0,0,0]
["폐자재반출",null,"대",1,null,0,null,0,0,0]
["소   계",{"$nulls":4},0,null,0,null,0]
["7.기타공사 및 하드웨어"]
["A/C 디퓨져설치","5M이내( 주름관설치)","개소",1,null,0,null,0,0,0]
["INVISIBE LOCK",null,"EA",2,null,0,null,0,0,0]
["사인설치(메인로고등)",null,"식",1,null,0,null,0,0,0]
["소   계",{"$nulls":4},0,null,0,null,0]