{"text_format":"2","workbook":"xls","n_sheets":3,"sheets":["원가계산서","공종별집계표","공종별내역서"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":7,"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":26,"n_cols":7,"rows_kept":26,"cut":false,"hidden":false,"merged":[[20,1,20,3],[21,1,21,3],[22,1,22,3],[0,1,0,6],[1,1,1,4],[2,1,2,3],[23,1,23,3],[3,1,19,1],[25,1,25,3],[3,2,5,2],[6,2,8,2],[9,2,19,2],[24,1,24,3]],"flags":["formulas_cached_only"]}
[]
[null,"공사명 :부천대학교 산업디자인과 전기과 강의실 공사",null,null,null,"금액 : 금영원정",0]
[null,"비        목",null,null,"금      액","구        성        비","비      고"]
["A1","순   공   사   원   가","재   료   비","직  접  재  료  비",0,""]
["A2",null,null,"간  접  재  료  비",null,"",""]
["AS",null,null,"[ 소          계 ]",0,"",""]
["B1",null,"노   무   비","직  접  노  무  비",0,"",""]
["B2",null,null,"간  접  노  무  비",0,"직접노무비 * 9.9%",""]
["BS",null,null,"[ 소          계 ]",0,"",""]
["C2",null,"경        비","기   계    경   비",0,"",""]
["C4",null,null,"산  재  보  험  료",0,"노무비 * 3.9%",""]
["C5",null,null,"고  용  보  험  료",0,"노무비 * 0.79%",""]
["C6",null,null,"국민  건강  보험료",0]
["C7",null,null,"국민  연금  보험료",0]
["CB",null,null,"노인장기요양보험료",0]
["C8",null,null,"퇴직  공제  부금비",0]
["CA",null,null,"산업안전보건관리비",0,"(재료비+직노) * 2.93%"]
["CH",null,null,"환  경  보  전  비",0]
["CG",null,null,"기   타    경   비",0]
["CS",null,null,"[ 소          계 ]",0,""]
["S1","        계",null,null,0,""]
["D1","일  반  관  리  비",null,null,0,"계 * 6.0%",""]
["D2","이              윤",null,null,0,"(노무비+경비+일반관리비) *15%",""]
["D9","공   급    가   액",null,null,0,"",""]
["DB","부  가  가  치  세",null,null,0,"공급가액 * 10%",""]
[null,"합              계",null,null,0]

{"sheet":"공종별집계표","index":1,"n_rows":14,"n_cols":21,"rows_kept":14,"cut":false,"hidden":false,"merged":[[2,17,3,17],[2,18,3,18],[2,5,2,6],[2,7,2,8],[2,13,3,13],[2,14,3,14],[2,15,3,15],[2,16,3,16],[2,9,2,10],[2,11,2,12],[4,1,4,2],[2,0,3,0],[2,19,3,19],[2,20,3,20],[0,1,0,13],[1,1,1,13],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4]],"flags":["formulas_cached_only"]}
[null,"공 종 별 집 계 표"]
[]
["구 분","품      명","규      격","단위","수량","재  료  비",null,"노  무  비",null,"경      비",null,"합      계",null,"비  고","공종코드","변수","상위공종","공종구분","공종레벨","공종소계","원가계산서 연결금액"]
[{"$nulls":5},"단  가","금  액","단  가","금  액","단  가","금  액","단  가","금  액"]
["※","부천대학교 산업디자인과 전기과 강의실 공사",null,"",{"$nulls":8},0,"","0101","","01","",2,""]
[null,"직접공사비의 계",{"$nulls":4},0,null,0,null,0,null,0]
[]
["1.","공통가설공사",null,"식",1,null,0,null,0,null,0,null,0,"","010101","","0101","",3,""]
["2.","철거공사",null,"식",1,null,0,null,0,null,0,null,0,"","010102","","0101","",3,""]
["3.","4층 422호 공사",null,"식",1,null,0,null,0,null,0,null,0]
["4.","4층 432호 공사",null,"식",1,null,0,null,0,null,0,null,0]
["5.","5층 502호 공사",null,"식",1,null,0,null,0,null,0,null,0]
[null,"소   계",{"$nulls":4},0,null,0,null,0,null,0,null,"010104","","0101","",3,""]
[{"$nulls":14},"010105","","","6",3,"",0]

{"sheet":"공종별내역서","index":2,"n_rows":77,"n_cols":49,"rows_kept":77,"cut":false,"hidden":false,"merged":[[1,46,2,46],[1,47,2,47],[1,48,2,48],[1,42,2,42],[1,43,2,43],[1,44,2,44],[1,45,2,45],[1,34,2,34],[1,35,2,35],[1,36,2,36],[1,37,2,37],[1,38,2,38],[1,39,2,39],[1,40,2,40],[1,41,2,41],[1,26,2,26],[1,27,2,27],[1,28,2,28],[1,29,2,29],[1,30,2,30],[1,31,2,31],[1,32,2,32],[1,33,2,33],[1,18,2,18],[1,19,2,19],[1,20,2,20],[1,21,2,21],[1,22,2,22],[1,23,2,23],[1,24,2,24],[1,25,2,25],[0,1,0,13],[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,2,4],[1,5,1,6],[1,14,2,14],[1,15,2,15],[1,0,2,0],[1,16,2,16],[1,17,2,17],[1,7,1,8],[1,9,1,10],[1,11,1,12],[1,13,2,13]],"flags":["formulas_cached_only"]}
[null,"[부천대학교 산업디자인과, 전기과 강의실 공사]"]
["구 분","품      명","규      격","단위","수량","재  료  비",null,"노  무  비",null,"경      비",null,"합      계",null,"비  고","품목코드","변수","설정","공종코드","일위","단산","자재","손료적용","손료저장","적용율","JUK1","JUK2","JUK3","JUK4","JUK5","JUK6","JUK7","JUK8","JUK9","JUK10","JUK11","JUK12","JUK13","JUK14","JUK15","JUK16","JUK17","JUK18","JUK19","JUK20","자재구분","공종구분","공종레벨","공종+자재","고유번호"]
[{"$nulls":5},"단  가","금  액","단  가","금  액","단  가","금  액","단  가","금  액"]
["1.","공통가설공사",{"$nulls":4},0,null,0,null,0,0,0,null,"5699E2D3C26294958BB33C6043A0","","","010101","T","F","F",{"$nulls":23},"","",null,"0101015699E2D3C26294958BB33C6043A0",4]
[null,"먹메김",null,"M2",377,null,0,null,0,null,0,0,0]
[null,"내수부평비계","말비계","M2",377,null,0,null,0,null,0,0,0]
[null,"현장보양(EV및 복도)","비닐","M2",377,null,0,null,0,null,0,0,0]
[null,"소운반",null,"M2",377,null,null,null,0,null,0,0,0]
[null,"현장정리정돈 ",null,"M2",377,null,0,null,0,null,0,0,0]
[null,"준공청소",null,"M2",377,null,0,null,0,null,0,0,0]
[null,"폐자재반출","2.5TON","차",2,null,0,null,0,null,0,0,0]
[null,"소   계",{"$nulls":4},0,null,0,null,0,null,0]
[]
["2.","철거공사"]
["2-1)","4층 422호"]
[null,"칠판철거",null,"개소",1,null,0,null,0,null,0,0,0]
[null,"기존스크린 및 프로젝터철거",null,"개소",4,null,0,null,0,null,0,0,0]
[null,"천정텍스철거","M-BAR포함","M2",105,null,0,null,0,null,0,0,0]
[null,"기존등기구철거","FL","EA",9,null,0,null,0,null,0,0,0]
["2-2)","4층 432호"]
[null,"칠판철거",null,"개소",1,null,0,null,0,null,0,0,0]
[null,"천장텍스철거","M-BAR포함","M2",105,null,0,null,0,null,0,0,0]
[null,"기존등기구철거","FL","EA",9,null,0,null,0,null,0,0,0]
["2-3)","5층 502호"]
[null,"벽체철거","건식벽체","M2",25,null,0,null,0,null,0,0,0]
[null,"칠판철거",null,"개소",1,null,0,null,0,null,0,0,0]
[null,"기존등기구철거",null,"EA",24,null,0,null,0,null,0,0,0]
[null,"벽체타공","출입구신설","개소",1,null,0,null,0,null,0,0,0]
[null,"천장텍스철거","골조포함","M2",210,null,0,null,0,null,0,0,0]
[null,"폐자재반출인",null,"인",8,null,0,null,0,null,0,0,0]
[null,"폐자재처리","2.5TON","대",3,null,0,null,0,null,0,0,0]
[null,"소  계",{"$nulls":4},0,null,0,null,0,null,0]
[]
["3.","4층 422호 공사"]
["F","방진도장",null,"M2",108,null,0,null,0,null,0,0,0]
[null,"악세스플로어설치","600*600","M2",108,null,0,null,0,null,0,0,0]
["C","텍스취부","마이텍스 600*900","M2",108,null,0,null,0,null,0,0,0]
[null,"몰딩","AL 20*20","M",35,null,0,null,0,null,0,0,0]
["W","PAINT","수성/롤러","M2",93.2,null,0,null,0,null,0,0,0]
[null,"PAINT","낙서방지용도장","M2",42.5,null,0,null,0,null,0,0,0]
[null,"걸레받이도장","지정색/세라민페인트","M",31.1,null,0,null,0,null,0,0,0]
[null,"소  계",{"$nulls":4},0,null,0,null,0,null,0]
[]
["4.","4층 432호 공사"]
["C","텍스취부","마이텍스 600*900","M2",105,null,0,null,0,null,0,0,0]
[null,"몰딩","AL 20*20","M",38,null,0,null,0,null,0,0,0]
["W","PAINT","수성/롤러","M2",93.2,null,0,null,0,null,0,0,0]
[null,"PAINT","낙서방지용도장","M2",42.5,null,0,null,0,null,0,0,0]
[null,"걸레받이도장","지정색/세라민페인트","M",31.1,null,0,null,0,null,0,0,0]
[null,"소  계",{"$nulls":4},0,null,0,null,0,null,0]
[]
["5.","5층 502호 공사"]
["F","PVC타일","P-TILE ","M2",210,null,0,null,0,null,0,0,0]
["C","경량철골천장틀","M-BAR","M2",210,null,0,null,0,null,0,0,0]
[null,"텍스취부","마이텍스 600*900","M2",210,null,0,null,0,null,0,0,0]
[null,"몰딩","AL 20*20","M",65,null,0,null,0,null,0,0,0]
[null,"에어컨 리모콘이설",null,"식",1,null,0,null,0,null,0,0,0]
["W","목구조틀","라왕30*30*450","M2",30.2,null,0,null,0,null,0,0,0]
[null,"석고보드취부","9.5T*2P","M2",30.2,null,0,null,0,null,0,0,0]
[null,"몰딩","MDF/필름취부","M",20.4,null,0,null,0,null,0,0,0]
[null,"출입구주변마감",null,"개소",1,null,0,null,0,null,0,0,0]
[null,"착색유리","T5","M2",31.6,null,0,null,0,null,0,0,0]
[null,"펜트레이","SUS/L:800","EA",2,null,0,null,0,null,0,0,0]
[null,"양면벽체","STUD 100","M2",45,null,0,null,0,null,0,0,0]
[null,"흡음재충진","글라스울 50T25K","M2",45,null,0,null,0,null,0,0,0]
[null,"차음석고보드취부","12.5T*2P","M2",90,null,0,null,0,null,0,0,0]
[null,"PAINT","수성/롤러","M2",150,null,0,null,0,null,0,0,0]
[null,"PAINT","낙서방지용도장","M2",75,null,0,null,0,null,0,0,0]
[null,"걸레받이도장","지정색/세라민페인트","M",65,null,0,null,0,null,0,0,0]
["창호","방화문틀","ST'L 1200*2700","M",19.3,null,0,null,0,null,0,0,0]
[null,"방화문",null,"조",1,null,0,null,0,null,0,0,0]
[null,"힌지",null,"조",1,null,0,null,0,null,0,0,0]
[null,"손잡이","제작","조",1,null,0,null,0,null,0,0,0]
[null,"투명유리","T10 강화유리","M2",5.6,null,0,null,0,null,0,0,0]
[null,"도장",null,"식",1,null,0,null,0,null,0,0,0]
[null,"고창설치","하이샷시","개소",1,null,0,null,0,null,0,0,0]
[null,"소  계",{"$nulls":4},0,null,0,null,0,null,0]