{"text_format":"2","workbook":"xls","n_sheets":6,"sheets":["위치도","표지","일위대가","원가계산서","집계표","내역서"],"not_rendered":{"charts":0,"images":1,"macros":0,"external_links":1,"defined_names":4,"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":"위치도","index":0,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[[0,0,1,11]],"flags":["formulas_cached_only"]}
["CCTV 설치 위치도"]

{"sheet":"표지","index":1,"n_rows":15,"n_cols":6,"rows_kept":15,"cut":false,"hidden":false,"merged":[[4,1,4,8],[11,5,11,8],[8,0,8,9],[10,4,10,5],[0,0,2,9],[5,1,5,2],[5,3,5,5],[5,6,5,7],[5,8,5,9]],"flags":["formulas_cached_only"]}
["견  적  서"]
[]
[]
[]
[null,"건 명:부천대학교 제2캠퍼스 CCTV 추가설치"]
[]
[]
[]
[]
[]
[{"$nulls":4},"2018년  월  일"]
[]
[{"$nulls":5},"주소:"]
[{"$nulls":5},"상호:"]
[{"$nulls":5},"대표이사:"]

{"sheet":"일위대가","index":2,"n_rows":73,"n_cols":13,"rows_kept":73,"cut":false,"hidden":true,"merged":[[0,0,1,12],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,5],[3,6,3,7],[3,8,3,9],[3,10,3,11],[3,12,4,12]],"flags":["formulas_cached_only"]}
["일 위 대 가   ( 산 출 내 역 서 )"]
[]
["공사명:복지회관 외 1개건물 옥상 정비/방수공사"]
["품  명","규  격","단위","수량","재 료 비",null,"노 무 비",null,"경  비",null,"합  계",null,"비고"]
[{"$nulls":4},"단가","금 액","단가","금 액","단가","금 액","단가","금 액"]
["일위대가 - 1"]
["1)바탕면처리","물청소","M2"]
["바닥 박리제거(광택기) 손료","잡자재비 포함","식",1,null,0,null,null,300,300,300,300]
["바닥 물청소(고압세척기)","잡자재비 포함","식",1,null,0,null,null,300,300,300,300]
["인건비",null,"인",0.03,null,null,120000,3600,null,null,120000,3600]
["소계",{"$nulls":4},0,null,3600,null,600,null,4200]
["일위대가 - 2"]
["2)탈기반(에어벤트)설치","1세대당-1개소","개"]
["자재: 탈기반-단장미인 제품  사용"]
["탈기반",null,"개",1,25000,25000,{"$nulls":4},25000,25000]
["탄성씰링제",null,"kg",0.2,5000,1000,{"$nulls":4},5000,1000]
["인건비","방수공","인",0.15,null,null,120000,18000,null,null,120000,18000]
["소계",{"$nulls":4},26000,null,18000,null,null,null,44000]
["일위대가 - 3"]
["3)바닥 우레탄 방수","바닥 3㎜,노출","M2"]
["자재: 삼화페인트제품 사용"]
["프라이머","14kg","L",0.169,3428,579.332,{"$nulls":4},3428,579.332]
["우레탄 중도","녹색 20kg","kg",4,2700,10800,{"$nulls":4},2700,10800]
["우레탄 상도","녹색 14kg","L",0.143,5750,822.2499999999999,{"$nulls":4},5750,822.2499999999999]
["신나","18kg","L",0.014,2641,36.974000000000004,{"$nulls":4},2641,36.974000000000004]
["인건비","방수공","인",0.04,null,null,120000,4800,null,null,120000,4800]
["보통인부",null,"인",0.02,null,null,90000,1800,null,null,90000,1800]
["소계",{"$nulls":4},12238.556,null,6600,null,null,null,18838.556]
["일위대가 - 4"]
["4)벽체 우레탄 방수","벽 1㎜,노출","M2"]
["자재: 삼화페인트제품 사용"]
["프라이머","14kg","L",0.206,3428,706.168,{"$nulls":4},3428,706.168]
["우레탄 중도","녹색 20kg","kg",1.37,3300,4521,{"$nulls":4},3300,4521]
["우레탄 상도","녹색 14kg","L",0.143,5750,822.2499999999999,{"$nulls":4},5750,822.2499999999999]
["신나","18kg","L",0.043,2641,113.56299999999999,{"$nulls":4},2641,113.56299999999999]
["인건비",null,"인",0.03,null,null,120000,3600,null,null,120000,3600]
["보통인부",null,"인",0.01,null,null,90000,900,null,null,90000,900]
["소계",{"$nulls":4},6162.981,null,4500,null,null,null,10662.981]
[]
[]
["일위대가 - 1"]
["기존 방수바닥 철거","물청소","M2"]
["평삭기","잡자재비 포함","식",1,null,0,null,null,3000,3000,3000,3000]
["바닥 물청소(고압세척기)","잡자재비 포함","식",1,null,0,null,null,2000,2000,2000,2000]
["인건비",null,"인",0.05,null,null,120000,6000,null,null,120000,6000]
["소계",{"$nulls":4},0,null,6000,null,5000,null,11000]
["일위대가 - 2"]
["2)탈기반(에어벤트)설치","1세대당-1개소","개"]
["자재: 탈기반-단장미인 제품  사용"]
["탈기반",null,"개",1,25000,25000,{"$nulls":4},25000,25000]
["탄성씰링제",null,"kg",0.2,5000,1000,{"$nulls":4},5000,1000]
["인건비","방수공","인",0.15,null,null,120000,18000,null,null,120000,18000]
["소계",{"$nulls":4},26000,null,18000,null,null,null,44000]
["일위대가 - 3"]
["3)바닥 우레탄 방수","바닥 3㎜,노출","M2"]
["자재: 삼화페인트제품 사용"]
["프라이머","14kg","L",0.169,3428,579.332,{"$nulls":4},3428,579.332]
["우레탄 중도","녹색 20kg","kg",4,2700,10800,{"$nulls":4},2700,10800]
["우레탄 상도","녹색 14kg","L",0.143,5750,822.2499999999999,{"$nulls":4},5750,822.2499999999999]
["신나","18kg","L",0.014,2641,36.974000000000004,{"$nulls":4},2641,36.974000000000004]
["인건비","방수공","인",0.04,null,null,120000,4800,null,null,120000,4800]
["보통인부",null,"인",0.02,null,null,90000,1800,null,null,90000,1800]
["소계",{"$nulls":4},12238.556,null,6600,null,null,null,18838.556]
["일위대가 - 4"]
["4)벽체 우레탄 방수","벽 1㎜,노출","M2"]
["자재: 삼화페인트제품 사용"]
["프라이머","14kg","L",0.206,3428,706.168,{"$nulls":4},3428,706.168]
["우레탄 중도","녹색 20kg","kg",1.37,3300,4521,{"$nulls":4},3300,4521]
["우레탄 상도","녹색 14kg","L",0.143,5750,822.2499999999999,{"$nulls":4},5750,822.2499999999999]
["신나","18kg","L",0.043,2641,113.56299999999999,{"$nulls":4},2641,113.56299999999999]
["인건비",null,"인",0.03,null,null,120000,3600,null,null,120000,3600]
["보통인부",null,"인",0.01,null,null,90000,900,null,null,90000,900]
["소계",{"$nulls":4},6162.981,null,4500,null,null,null,10662.981]

{"sheet":"원가계산서","index":3,"n_rows":28,"n_cols":12,"rows_kept":28,"cut":false,"hidden":false,"merged":[[24,0,24,2],[25,0,25,2],[26,0,26,2],[1,0,1,4],[27,0,27,2],[0,0,0,12],[2,0,2,2],[2,3,2,5],[2,6,2,10],[2,11,2,12],[20,11,20,12],[22,0,22,2],[23,0,23,2]],"flags":["formulas_cached_only"]}
[" 원    가    계    산    서"]
["건 명:부천대학교 제2캠퍼스 CCTV 추가설치"]
["비             목",null,null,"   금                   액",null,null,"구         성        비",{"$nulls":4},"비        고"]
[null,"재","직   접    재   료   비",null,0]
[null,"료","간   접    재   료   비"]
["순","비","작업설 ,부산물등(△)",null,0]
[null,null,"[ 소                 계 ]",null,0]
[null,"노","직   접    노   무   비",null,0]
[null,"무","간   접    노   무   비",null,0,null,"(직접노무비)","×",0.05,null,null,"9.7이하"]
["공","비","[ 소                 계 ]",null,0]
[null,null,"기     계     경     비",null,0]
[null,null,"산   재   보   험   료",null,0,null,"(노무비)","×",0.039,null,null,"고정"]
["사","경","고   용   보   험   료",null,0,null,"(노무비)","×",0.0087,null,null,"고정"]
[null,null,"건   강   보   험   료"]
[null,null,"연   금   보   험   료"]
[null,null,"환   경   보   전   비",null,0,null,"(재+직노+기경)","×",0.003,null,null,"고정"]
["원",null,"안   전   관   리   비",null,0,null,"(재+직노)","×",0.0293,null,null,"고정"]
[null,null,"기     타     경     비",null,0,null,"(재료비+노무비)","×",0.048,null,null,"4.8이하"]
[null,null,"노인장기요양보험",null,0]
[null,"비","공사이행보증수수료",null,0]
["가",null,"하도급대금지급보증서발급수수료",null,0]
[null,null,"[ 소                계 ]",null,0]
["계",null,null,null,0]
["일     반     관      리      비",null,null,null,0,null,"(재료+노무+경비)","×",0.05,null,null,"6.0이하"]
["이                               윤",null,null,null,0,null,"(노무+경비+일관)","×",0.09,null,null,"15이하"]
["공        급         가        액",null,null,null,0,null,"단수정리:","원","절사"]
["부     가     세",null,null,null,0,null,"공급가액","×",0.1,null,null,"고정"]
["[총         공         사           비]",null,null,null,0]

{"sheet":"집계표","index":4,"n_rows":26,"n_cols":13,"rows_kept":26,"cut":false,"hidden":false,"merged":[[2,10,2,11],[2,12,3,12],[2,3,3,3],[2,0,3,0],[2,1,3,1],[2,2,3,2],[0,5,0,7],[1,0,1,6],[2,4,2,5],[2,6,2,7],[2,8,2,9]],"flags":["formulas_cached_only"]}
[{"$nulls":5},"집        계        표"]
["건 명:부천대학교 제2캠퍼스 CCTV 추가설치"]
["품          명","규       격","단위","수량","재  료  비",null,"노  무  비",null,"경    비",null,"합    계",null,"비고"]
[{"$nulls":4},"단  가","금  액","단  가","금  액","단  가","금  액","단  가","금  액"]
["A. CCTV설비",null,"식",1,null,0,null,0,null,0,null,0]
["B. 통합배선설비공사",null,"식",1,null,0,null,0,null,0,null,0]
[]
[]
[]
[]
[{"$nulls":5},0,null,0,null,0,0,0]
[{"$nulls":5},0,null,0,null,0,0,0]
[{"$nulls":5},0,null,0,null,0,0,0]
[{"$nulls":5},0,null,0,null,0,0,0]
[{"$nulls":5},0,null,0,null,0,0,0]
[{"$nulls":5},0,null,0,null,0,0,0]
[{"$nulls":5},0,null,0,null,0,0,0]
[{"$nulls":5},0,null,0,null,0,0,0]
[{"$nulls":5},0,null,0,null,0,0,0]
[{"$nulls":5},0,null,0,null,0,0,0]
[{"$nulls":5},0,null,0,null,0,0,0]
[{"$nulls":5},0,null,0,null,0,0,0]
[{"$nulls":5},0,null,0,null,0,0,0]
[]
[]
["합        계",{"$nulls":4},0,null,0,null,0,null,0]

{"sheet":"내역서","index":5,"n_rows":48,"n_cols":13,"rows_kept":48,"cut":false,"hidden":false,"merged":[[1,6,1,7],[1,2,2,2],[1,3,2,3],[1,4,1,5],[24,0,25,0],[24,1,25,1],[24,2,25,2],[24,3,25,3],[24,4,24,5],[1,8,1,9],[0,0,0,7],[24,10,24,11],[24,12,25,12],[1,10,1,11],[24,6,24,7],[1,12,2,12],[1,0,2,0],[1,1,2,1],[24,8,24,9]],"flags":["formulas_cached_only"]}
["건 명:부천대학교 제2캠퍼스 CCTV 추가설치"]
["품  명","규  격","단위","수량","재 료 비",null,"노 무 비",null,"경  비",null,"합  계",null,"비고"]
[{"$nulls":4},"단가","금 액","단가","금 액","단가","금 액","단가","금 액"]
["A. CCTV설비"]
["자재비"]
["IR IP BULLET CAMERA","4M, 2.8~12mm","EA",4,null,0,null,0,null,0,0,0]
["HOUSING","실외용","EA",4,null,0,{"$nulls":4},0,0]
["BRACKET","벽부형","EA",4,null,0,{"$nulls":4},0,0]
["광 컨버터","SFP-UTP","EA",4,null,0,{"$nulls":4},0,0]
["서지보호기","LAN + 전원 (POE)","EA",4,null,0,null,0,null,0,0,0]
["F/O SWITHC HUB","24P/ 4S","EA",1,null,0,null,0,null,0,0,0]
["NVR","4CH, 4TB","EA",1,null,0,null,0,null,0,0,0]
["MONITOR","22\"","EA",1,null,0,null,0,null,0,0,0]
["POWER DISTRIBUTOR","AC/DC","EA",1,null,0,null,0,null,0,0,0]
[{"$nulls":5},0,null,0,null,0,0,0]
["인건비",{"$nulls":4},0,null,0,null,0,0,0]
["노 무 비","통신설비공","EA",2,null,0,null,0,null,0,0,0]
["노 무 비","통신관련산업기사","EA",1,null,0,null,0,null,0,0,0]
[]
[{"$nulls":5},0,null,0,null,0,0,0]
[{"$nulls":5},0,null,0,null,0,0,0]
[{"$nulls":5},0,null,0,null,0,0,0]
[{"$nulls":5},0,null,0,null,null,0,0]
["합         계",{"$nulls":4},0,null,0,null,0,null,0]
["품  명","규  격","단위","수량","재 료 비",null,"노 무 비",null,"경  비",null,"합  계",null,"비고"]
[{"$nulls":4},"단가","금 액","단가","금 액","단가","금 액","단가","금 액"]
["B. 통합배선설비공사"]
["자재비"]
["CAMERA POLE","4M, SUS","EA",4,null,0,null,0,null,0,0,0]
["POLE 기초","콘크리트","EA",4,null,0,{"$nulls":4},0,0]
["함체","300*400 SUS 제작","EA",4,null,0,null,0,null,0,0,0]
["FDF","4C","EA",4,null,0,null,0,null,0,0,0]
["FDF","24C","EA",1,null,0,null,0,null,0,0,0]
["GIBIC","1.25Gbps Single ","EA",8,null,0,null,0,null,0,0,0]
["광점퍼 코드","LC-LX S/M","EA",8,null,0,null,0,null,0,0,0]
["강제 전선관(통신)","아연도 22mm","M",450,null,0,null,0,null,0,0,0]
["전기선","VCTF 2.5SQ 3C","M",500,null,0,null,0,null,0,0,0]
["광케이블","SM 4CORE","M",4200,null,0,null,0,null,0,0,0]
["잡자재비",null,"식",1,null,0,null,0,null,0,0,0]
[{"$nulls":5},0,null,0,null,0,0,0]
["인건비",{"$nulls":4},0,null,0,null,0,0,0]
["노 무 비","통신케이블공","인",24,null,0,null,0,null,0,0,0]
["노 무 비","통신내선공","인",11,null,0,null,0,null,0,0,0]
["노 무 비","광케이블설치사","식",1,null,0,null,0,null,0,0,0]
["노 무 비","특별인부","EA",12,null,0,null,0,null,0,0,0]
[{"$nulls":5},0,null,0,null,0,0,0]
[]
["합         계",{"$nulls":4},0,null,0,null,0,null,0]