{"text_format":"2","workbook":"xls","n_sheets":3,"sheets":["원가 계산서","집계표","내역서 "],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":11,"defined_names":348,"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":"원가 계산서","index":0,"n_rows":33,"n_cols":13,"rows_kept":33,"cut":false,"hidden":false,"merged":[[9,2,11,2],[29,1,29,3],[30,1,30,3],[31,1,31,3],[32,1,32,3],[25,1,25,3],[26,1,26,3],[27,1,27,3],[28,1,28,3],[12,2,24,2],[0,1,0,12],[1,1,1,12],[2,1,2,12],[4,1,4,3],[3,1,3,3],[3,4,3,6],[3,7,3,9],[5,1,24,1],[5,2,8,2]],"flags":["formulas_cached_only"]}
[]
[null,"공 사 원 가 계 산 서 ( 총 괄 )"]
[null,"공사명 : 부천대학교  건축과및 경영학과 사맞춤공사"]
[null,"구 분",null,null,"건 축 과",null,null,"경영학과"]
[null,"비        목",null,null,"건  축","전  기","건축과 합계","건  축","전  기","경영학과 합계","총합계","구        성        비","비      고"]
["A1","순   공   사   원   가","재   료   비","직  접  재  료  비",0,0,0,0,0,0,0,"",""]
["A2",null,null,"간  접  재  료  비",null,null,0,null,null,0,0,"",""]
["A3",null,null,"작업설, 부산물(△)",0,0,0,0,0,0,0,"",""]
["AS",null,null,"[ 소          계 ]",0,0,0,0,0,0,0,"",""]
["B1",null,"노   무   비","직  접  노  무  비",0,0,0,0,0,0,0,"",""]
["B2",null,null,"간  접  노  무  비",{"$nulls":7}," ",""]
["BS",null,null,"[ 소          계 ]",0,0,0,0,0,0,0,"",""]
["C2",null,"경        비","기   계    경   비",0,0,0,0,0,0,0,"",""]
["C4",null,null,"산  재  보  험  료",0,0,0,0,0,0,0,"노무비 * 3.75%",""]
["C5",null,null,"고  용  보  험  료",0,0,0,0,0,0,0,"노무비 * 0.87%","7등급"]
["C6",null,null,"국민  건강  보험료",0,0,0,0,0,0,0,"직접노무비 * 3.23%"]
["C7",null,null,"국민  연금  보험료",0,0,0,0,0,0,0,"직접노무비 * 4.5%"]
["CB",null,null,"노인장기요양보험료",{"$nulls":7},"건강보혐료 * 6.55%"]
["C8",null,null,"퇴직  공제  부금비",null,null,0,null,null,0,0," ",""]
["CA",null,null,"산업안전보건관리비",0,0,0,0,0,0,0,"(재료비+직접노무비)*1.85%","기타공사-> 1%적용"]
["CH",null,null,"환  경  보  전  비",0,0,0,0,0,0,0,"(재료비+직접노무비+기계경비)*0.3%"]
["CG",null,null,"기   타    경   비",0,0,0,0,0,0,0,"(재료비+노무비)*5.5%미만","5.5%-> 4%적용"]
["CK",null,null,"하도급지급보증수수료",null,null,0,null,null,0,0,null,""]
["CL",null,null,"건설기계대여금지급보증서발급수수료",{"$nulls":7},"(재로비+직접노무비+기계경비)*0.07%","미적용"]
["CS",null,null,"[ 소          계 ]",0,0,0,0,0,0,0,"",""]
["S1","        계",null,null,0,0,0,0,0,0,0,"",""]
["D1","일  반  관  리  비",null,null,0,0,0,0,0,0,0,"(재료비+노무비+경비) * 6%미만","2%적용"]
["D2","이              윤",null,null,0,0,0,0,0,0,0,"(노무비+경비+일반관리비) *15%미만","10%적용"]
[null,"단    수   정    리",{"$nulls":4},0,null,null,0,0]
["D9","공   급    가   액",null,null,0,0,0,0,0,0,0,"",""]
["DB","부  가  가  치  세",null,null,0,0,0,0,0,0,0,"공급가액 * 10%",""]
["DH","도      급      액",null,null,0,0,0,0,0,0,0,"",""]
["S2","총   공   사    비",null,null,0,0,0,0,0,0,0,"",""]

{"sheet":"집계표","index":1,"n_rows":34,"n_cols":12,"rows_kept":34,"cut":false,"hidden":false,"merged":[[0,0,1,0],[0,4,0,5],[0,6,0,7],[0,10,1,10],[0,8,0,9],[0,11,1,11],[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,"노 무 비",null,"경비",null,"합 계","비 고"]
[{"$nulls":4},"단  가","금  액","단  가","금  액","단  가","금  액"]
["*건축학과 집계표"]
["* 건축집계"]
["1-1.가설공사",null,"식",1,null,0,null,0,null,0,0]
["1-2.철거공사",null,"식",1,null,0,null,0,null,0,0]
["1-3.경량및 금속공사",null,"식",1,null,0,null,0,null,0,0]
["1-4.목공사",null,"식",1,null,0,null,0,null,0,0]
["1-5.도장공사",null,"식",1,null,0,null,0,null,0,0]
["1-6.수장외기타공사",null,"식",1,null,0,null,0,null,0,0]
["1-7.등기구",null,"식",1,null,0,null,0,null,0,0]
["1-8.냉난방기",null,"식",1,null,0,null,0,null,0,0]
[]
["건 축 공 사 비 합 계",{"$nulls":4},0,null,0,null,0,0]
["*전기 집계 "]
["1-9.전기공사",null,"식",1,null,0,null,0,null,0,0]
[]
["전 기 공 사 비 합 계",{"$nulls":4},0,null,0,null,0,0]
["*경영학과 집계표"]
["* 건축집계"]
["2-1.가설공사",null,"식",1,null,0,null,0,null,0,0]
["2-2.철거공사",null,"식",1,null,0,null,0,null,0,0]
["2-3.경량공사",null,"식",1,null,0,null,0,null,0,0]
["2-4.목공및 금속공사",null,"식",1,null,0,null,0,null,0,0]
["2-5.도장공사",null,"식",1,null,0,null,0,null,0,0]
["2-6.수장외기타공사",null,"식",1,null,0,null,0,null,0,0]
["2-7.등기구",null,"식",1,null,0,null,0,null,0,0]
[]
[]
["건 축 공 사 비 합 계",{"$nulls":4},0,null,0,null,0,0]
["*전기 집계 "]
["2-8.전기공사",null,"식",1,null,0,null,0,null,0,0]
[]
["전 기 공 사 비 합 계",{"$nulls":4},0,null,0,null,0,0]

{"sheet":"내역서 ","index":2,"n_rows":152,"n_cols":13,"rows_kept":152,"cut":false,"hidden":false,"merged":[[0,13,0,14],[0,12,1,12],[0,10,0,11],[0,0,1,0],[0,1,1,1],[0,2,1,2],[0,6,0,7],[0,3,1,3],[0,4,0,5],[0,8,0,9]],"flags":["formulas_cached_only"]}
["품     명","규  격","단위","수량","재 료 비",null,"노 무 비",null,"경 비",null,"합       계 ",null,"비  고"]
[{"$nulls":4},"단  가","금  액","단  가","금  액","단  가","금  액","단가합계","합계금액"]
["1.건축과"," "]
["1-1.가설공사","조정요망"]
["현장정리","일반공","M2",130.305,null,0,null,0,null,0,0,0]
["보양"," ","M2",130.305,null,0,null,0,null,0,0,0]
["소운반","일반공","M2",130.305,null,0,null,0,null,0,0,0]
["바닥악세스플로어 클리닝"," ","M2",130.305,null,0,null,0,null,0,0,0]
["준공청소"," ","M2",130.305,null,0,null,0,null,0,0,0]
["폐기물 반출","1톤(공사)","대",1,null,0,null,0,null,0,0,0]
[]
["합        계",{"$nulls":4},0,null,0,null,0,null,0]
["1-2.철거공사"," "]
["SGP벽체철거","견시창포함","M2",236.93,null,0,null,0,null,0,0,0]
["석고1P철거"," ","M2",15.225,null,0,null,0,null,0,0,0]
["등기구및 배선/AV철거",null,"인",1,null,0,null,0,null,0,0,0]
["도어철거",null,"EA",1,null,0,null,0,null,0,0,0]
["0A플로어철거","도어출입구","개소",1,null,0,null,0,null,0,0,0]
["폐기물 반출","1톤(철거)","대",1,null,0,null,0,null,0,0,0]
[]
["합        계",{"$nulls":4},0,null,0,null,0,null,0]
["1-3.경량및 금속공사"," "]
["양면벽체공사(M-STUD65MM)","9.5T양면2PLY","M2",13.540000000000001,null,0,null,0,null,0,0,0]
["단면벽체공사(M-STUD65MM)","9.5T단면2PLY","M2",59.55,null,0,null,0,null,0,0,0," "]
["그라스울","50MM","M2",13.540000000000001,null,0,null,0,null,0,0,0]
["SD도어설치(견시창/도장포함)","900*2100","SET",1,null,0,null,0,null,0,0,0," "]
["SUS후레임","120*45","M",11,null,0,null,0,null,0,0,0]
["펜트레이","L=1200","SET",1,null,0,null,0,null,0,0,0]
["SUS걸레받이",null,"M",4.675,null,0,null,0,null,0,0,0]
[]
["합        계",{"$nulls":4},0,null,0,null,0,null,0]
["1-4.목공사"," "]
["걸레받이",null,"M",48.3,null,0,null,0,null,0,0,0]
["타공흡음판설치","12T","M2",50.476899999999986,null,0,null,0,null,0,0,0]
["장식판넬","MDF9T","M2",2.9899999999999998,null,0,null,0,null,0,0,0]
["경사로제작설치",null,"SET",1,null,0,null,0,null,0,0,0]
["선반장 제작(600*1200*2400)","각파이프부분보강/마감포함","SET",2,null,0,null,0,null,0,0,0," "]
[]
["합        계",{"$nulls":4},0,null,0,null,0,null,0]
["1-5.도장공사"," "]
["벽체수성도장","부분퍼티","M2",68.91000000000001,null,0,null,0,null,0,0,0]
["천장부분도장보수","부분퍼티","M2",130.305,null,0,null,0,null,0,0,0]
[]
["합        계",{"$nulls":4},0,null,0,null,0,null,0]
["1-6.수장외기타공사"," "]
["색유리"," ","자평",128,null,0,null,0,null,0,0,0]
["강화유리","8MM","자평",56,null,0,null,0,null,0,0,0]
["인테리어필름"," ","M2",12.949,null,0,null,0,null,0,0,0]
["사인공사"," ","SET",1,null,0,null,0,null,0,0,0]
["0A플로어 마감",null,"SET",1,null,0,null,0,null,0,0,0]
["디럭스타일 ",null,"M2",2.2,null,0,null,0,null,0,0,0]
[]
["합        계",{"$nulls":4},0,null,0,null,0,null,0]
["1-7.등기구"," "]
["LED형광등","40W","EA",3,null,0,null,0,null,0,0,0]
[]
["합        계",{"$nulls":4},0,null,0,null,0,null,0]
["1-8.냉난방기"," "]
["냉난방기이전","스탠드","SET",2,null,0,null,0,null,0,0,0]
[]
["합        계",{"$nulls":4},0,null,0,null,0,null,0]
["1-9.전기공사"," "]
["전기배관배선","벽부배선만신규","M2",130.305,null,0,null,0,null,0,0,0]
["분전함","재활용","면",{"$nulls":4},0,null,0,0,0]
[]
["합        계",{"$nulls":4},0,null,0,null,0,null,0]
["2.경영학과"," "]
["2-1.가설공사"," "]
["현장정리","일반공","M2",246.61,null,0,null,0,null,0,0,0]
["보양"," ","M2",246.61,null,0,null,0,null,0,0,0]
["소운반","일반공","M2",246.61,null,0,null,0,null,0,0,0]
["준공청소"," ","M2",246.61,null,0,null,0,null,0,0,0]
["폐기물 반출","1톤(공사)","대",1,null,0,null,0,null,0,0,0]
[]
["합        계",{"$nulls":4},0,null,0,null,0,null,0]
["2-2.철거공사"," "]
["화이트보드철거"," ","개소",3,null,0,null,0,null,0,0,0]
["폐기물소운반","일반공","M2",246.61,null,0,null,0,null,0,0,0]
["폐기물 반출(창고폐기물포함)","2.5톤(철거)","대",2,null,0,null,0,null,0,0,0]
[]
["합        계",{"$nulls":4},0,null,0,null,0,null,0]
["2-3.경량공사"," "]
["단면벽체공사(M-STUD65MM)","9.5T단면2PLY","M2",34.88,null,0,null,0,null,0,0,0,"복도"]
["단면벽체공사(M-STUD65MM)","9.5T단면2PLY","M2",60.22099999999999,null,0,null,0,null,0,0,0,"계단실"]
[]
["합        계",{"$nulls":4},0,null,0,null,0,null,0]
["2-4.목공및 금속공사"," "]
["*강의실내"]
["타공흡음판설치","12T","M2",35.98499999999999,null,0,null,0,null,0,0,0]
["펜트레이","L=1200","SET",3,null,0,null,0,null,0,0,0]
["*복도"]
["걸레받이","H:80~100","M",14.8,null,0,null,0,null,0,0,0]
["테두리몰딩","W:30~40","M",24.32,null,0,null,0,null,0,0,0]
["CRC보드취부","6T","M2",8,null,0,null,0,null,0,0,0]
["게이트조성(마감포함)","외도어","SET",2,null,0,null,0,null,0,0,0," "]
["게이트조성(마감포함)","2도어","SET",2,null,0,null,0,null,0,0,0," "]
["*계단실"]
["도어게이트설치","(계단실)","SET",1,null,0,null,0,null,0,0,0]
["CRC보드취부","6T","M2",12.7765,null,0,null,0,null,0,0,0]
["간접등박스","목재틀","M",17.514999999999997,null,0,null,0,null,0,0,0]
["바닥단상 각파이프 구조틀/계단형","40*40","M2",13.938999999999998,null,0,null,0,null,0,0,0]
["바닥단상 합판취부","12T*2P","M2",16.872899999999998,null,0,null,0,null,0,0,0]
["바닥단상 측면 장식판넬","MDF9T","M2",16.872899999999998,null,0,null,0,null,0,0,0]
["상부사선랜덤 장식판넬","MDF9T ","M2",34.3156,null,0,null,0,null,0,0,0]
["상부사선랜덤 장식판넬","MDF18T","M2",22.30514,null,0,null,0,null,0,0,0]
["액자레일"," ","M",11.325,null,0,null,0,null,0,0,0]
[]
["합        계",{"$nulls":4},0,null,0,null,0,null,0]
["2-5.도장공사"," "]
["*강의실내"]
["벽체수성도장","일부패턴도장","M2",133.27499999999998,null,0,null,0,null,0,0,0]
["*복도"]
["타일위 사인도장"," ","M2",8.8,null,0,null,0,null,0,0,0]
["*계단실"]
["타일위 사인도장"," ","M2",14.054150000000002,null,0,null,0,null,0,0,0]
[]
["합        계",{"$nulls":4},0,null,0,null,0,null,0]
["2-6.수장외기타공사"," "]
["*강의실내"]
["색유리"," ","자평",90,null,0,null,0,null,0,0,0]
["펜트레이","L=1200","SET",3,null,0,null,0,null,0,0,0]
["강의실 사인공사"," ","SET",3,null,0,null,0,null,0,0,0]
["*복도"]
["색유리"," ","자평",208,null,0,null,0,null,0,0,0]
["모노타일"," ","M2",8.8,null,0,null,0,null,0,0,0]
["타일시공인건비",null,"인",0.7,null,0,null,0,null,0,0,0]
["메지시공",null,"식",1,null,0,null,0,null,0,0,0]
["복도사인공사"," ","SET",1,null,0,null,0,null,0,0,0]
["이동식의자제작","1000*450*450","SET",4,null,0,null,0,null,0,0,0]
["인테리어필름"," ","M2",5.392000000000001,null,0,null,0,null,0,0,0]
["*계단실"]
["브릭타일"," ","M2",14.054150000000002,null,0,null,0,null,0,0,0]
["타일시공인건비",null,"인",2,null,0,null,0,null,0,0,0]
["계단사인공사",null,"SET",1,null,0,null,0,null,0,0,0]
["아크릴액자설치",null,"SET",3,null,0,null,0,null,0,0,0]
["바닥데코타일",null,"M2",19.778000000000002,null,0,null,0,null,0,0,0]
["데코타일시공인건비",null,"인",1,null,0,null,0,null,0,0,0]
["인테리어필름"," ","M2",60.54464,null,0,null,0,null,0,0,0]
[]
["합        계",{"$nulls":4},0,null,0,null,0,null,0]
["2-7.등기구"," "]
["팬던트등기구"," ","EA",5,null,0,null,0,null,0,0,0,"계단"]
["레일설치",null,"M",8.399999999999999,null,0,null,0,null,0,0,0,"계단"]
["레일등기구",null,"EA",10,null,0,null,0,null,0,0,0,"계단"]
[]
["합        계",{"$nulls":4},0,null,0,null,0,null,0]
["2-8.전기공사"," "]
["전기배관배선/등기구설치","등기구배선처리(계단)","식",1,null,0,null,0,null,0,0,0,"계단"]
[{"$nulls":7},0,null,0,0,0]
[]
[]
["합        계",{"$nulls":4},0,null,0,null,0,null,0]