{"text_format":"2","workbook":"xls","n_sheets":3,"sheets":["원가","총괄표","내역서"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":2,"defined_names":5,"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","index":0,"n_rows":35,"n_cols":11,"rows_kept":35,"cut":false,"hidden":false,"merged":[[25,1,25,2],[33,0,33,2],[34,0,34,2],[31,0,31,2],[26,0,26,2],[27,0,27,2],[28,0,28,2],[32,0,32,2],[29,0,29,2],[30,0,30,2],[2,2,2,3],[4,1,6,1],[7,1,9,1],[0,0,0,4],[2,0,2,1],[3,0,3,1]],"flags":["formulas_cached_only"]}
["원 가 계 산 서"]
[]
["공사명:",null,"부천대학교 소사캠퍼스 치기공과 신설공사(전기)"]
["비 목",null,"구  분","금 액","구  성  비"," ",null,null,"요율","수량","금액"]
[null,"재 료 비","직 접 재 료 비",0,null,null," ",null,null,1,0]
[null,null,"간 접 재 료 비",{"$nulls":7},0]
[" ",null,"( 소      계 )",0,{"$nulls":6},0]
["순","노 무 비","직 접 노 무 비",0,{"$nulls":5},1,0]
[null,null,"간 접 노 무 비",0,"(직접 노무비) * 7.9 %",null,null,null,7.9,1,0]
[null,null,"( 소      계 )",0,{"$nulls":6},0]
[" ",null,"산 재 보 험 료",0,"(노무비) * 3.7 %",null,null,null,3.7,1,0]
[null,null,"고 용 보 험 료",0,"(노무비) * 1.01 %",null,null,null,1.01,1,0]
["공",null,"퇴 직 금 공 제",0,"(직접 노무비) * 2.3 %",null,null,null,2.3,1,0]
[null,"경","안 전 관 리 비",0,"(재료+직노) * 2.93 %",null,null,null,2.93,1,0]
[" ",null,"기  타  경  비",0,"(재료+노무) * 5.8 %",null,null,null,5.8,1,0]
[null,null,"건 강 보 험 료",0,"(직접 노무비) * 3.43 %",null,null,null,3.43,1,0]
[null,null,"연 금 보 험 료",0,"(직접 노무비) * 4.5 %",null,null,null,4.5,1,0]
["사",null,"노인장기요양보험",0,"(건강 보험료) * 11.52 %",null,null,null,11.52,1,0]
[" "," "," ",{"$nulls":7},0]
[null,null," ",{"$nulls":7},0]
[null,null," ",{"$nulls":7},0]
[null,"비"," ",{"$nulls":7},0]
["비",null," ",{"$nulls":7},0]
[null,null," ",{"$nulls":7},0]
[null,null,"( 소      계 )",0,{"$nulls":6},0]
[null,"( 순 공 사 비 계 )",null,0,{"$nulls":6},0]
["일 반 관 리 비",null,null,0,"(재료+노무+경비) * 6 %",null,null,null,6,1,0]
["이          윤",null,null,0,"(노무+경비+일반관리비) * 15 %",null,null,null,15,1,0]
["( 총  원  가 )",null,null,0,{"$nulls":6},0]
["부 가 가 치 세",null,null,0,{"$nulls":4},10,1,0]
[" ",{"$nulls":9},0]
[" ",{"$nulls":9},0]
[" ",{"$nulls":9},0]
[" ",{"$nulls":9},0]
["( 총      계 )",null,null,0]

{"sheet":"총괄표","index":1,"n_rows":29,"n_cols":27,"rows_kept":29,"cut":false,"hidden":false,"merged":[[1,3,2,3],[3,3,3,16],[1,9,1,11],[1,12,1,13],[0,3,0,16],[1,0,2,0],[1,16,2,16],[1,1,2,1],[1,2,2,2],[1,4,2,4],[1,5,2,5],[1,6,2,6],[1,7,1,8],[1,15,2,15]],"flags":["formulas_cached_only"]}
["총줄수->","29",null,"[ 부천대학교 소사캠퍼스 치기공과 신설공사(전기) ]",{"$nulls":22},"연속견적가로형식"]
["번호","공종코드","…","공   종   명","규격","단위","수량","재료비",null,"노무비",null,null,"경비",null,null,"계","비고"]
[{"$nulls":7},"단가","금액","수량","단가","금액","단가","금액","단가"]
[null,"공종줄",null,"부천대학교 소사캠퍼스 치기공과 전기공사"]
[null,"01",null,"1. 전력간선공사",null,"식",1,0,0,null,0,0,0,0,"",0," "]
[null,"02",null,"2. 전등 공사",null,"식",1,0,0,null,0,0,0,0,"",0]
[null,"03",null,"3. 전열 공사",null,"식",1,0,0,null,0,0,0,0,"",0]
[null,null,null,"4. F.C.U 이전공사",null,"식",1,0,0,null,0,0,null,null,null,0]
[null,null,null,"5. 급배기휀 전원공사",null,"식",1,0,0,null,0,0,null,null,null,0]
{"$rows_empty":19}
[null,null,"Total","( 합       계 )",{"$nulls":4},0,null,null,0,null,0,null,0]

{"sheet":"내역서","index":2,"n_rows":132,"n_cols":17,"rows_kept":132,"cut":false,"hidden":false,"merged":[[1,0,2,0],[1,1,2,1],[1,2,2,2],[0,22,0,24],[0,3,0,13],[1,4,2,4],[1,3,2,3],[1,9,1,11],[1,12,1,13],[1,6,2,6],[81,3,81,16],[107,3,107,16],[1,16,2,16],[3,3,3,16],[29,3,29,16],[55,3,55,16],[1,7,1,8],[1,15,2,15],[1,5,2,5]],"flags":["formulas_cached_only"]}
["총줄수->","107",null,"[ 부천대학교 소사캠퍼스 치기공과 신설공사(전기) ]"]
["번호","공종코드","코드","명   칭","규   격","단위","수량","재료비",null,"노무비",null,null,"경비",null,null,"계","비고"]
[{"$nulls":7},"단가","금액","수량","단가","금액","단가","금액","단가"]
[null,"공종줄",null,"1.전력간선공사"]
["E1450287511","01","2612162920683890","폴리에틸렌 난연케이블","0.6/1kv F-CV 1C×50㎟","M",320,null,0,304,null,0,null,0,"",0]
["E1450927208","01","2612152420683701","접지용비닐절연전선(F-GV)","35㎟","M",80,null,0,63,null,0,null,0,"",0]
["MM496797033","01","3913170620174474","1종금속제가요전선관","42 mm 고장력-방수","M",42,null,0,38,null,0,null,0,"",0]
["MM496797032","01","3913170620174473","1종금속제가요전선관","36 mm 고장력-방수","M",56,null,0,50,null,0,null,0,"",0]
["MM496797031","01","3913170620174472","1종금속제가요전선관","28 mm 고장력-방수","M",44,null,0,40,null,0,null,0,"",0]
["MM618792346","01","3912120220176450","1종금속제가요전선관","KS방수 콘넥타 42mm","개",2,null,0,2,null,0,null,0,"",0]
["MM618792345","01","3912120220176449","1종금속제가요전선관","KS방수 콘넥타 36mm","개",2,null,0,2,null,0,null,0,"",0]
["MM618792344","01","3912120220176448","1종금속제가요전선관","KS방수 콘넥타 28mm","개",2,null,0,2,null,0,null,0,"",0]
["MM917552603","01","391211ZZ901Z0001","분전반","L-E-3A","면",1,null,0,1,null,0,null,0,"",0]
["MM917552604","01","391211ZZ901Z0002","분전반","L-E-3B","면",1,null,0,1,null,0,null,0,"",0]
["MM917552605","01","391211ZZ901Z0003","분전반","L-E-3B(1)","면",1,null,0,1,null,0,null,0,"",0]
["E1450287566","01","2612162920683948","폴리에틸렌 난연케이블","0.6/1kv F-CV 4C×25㎟","M",40,null,0,38,null,0,null,0,"",0]
["E1450287565","01","2612162920683947","폴리에틸렌 난연케이블","0.6/1kv F-CV 4C×16㎟","M",54,null,0,51,null,0,null,0,"",0]
["E1450287564","01","2612162920683946","폴리에틸렌 난연케이블","0.6/1kv F-CV 4C×10㎟","M",42,null,0,40,null,0,null,0,"",0]
["E1450927205","01","2612152420683699","접지용비닐절연전선(F-GV)","16㎟","M",42,null,0,38,null,0,null,0,"",0]
["E1450927204","01","2612152420683698","접지용비닐절연전선(F-GV)","10㎟","M",54,null,0,49,null,0,null,0,"",0]
["E1450927203","01","2612152420683697","접지용비닐절연전선(F-GV)","6㎟","M",28,null,0,25,null,0,null,0,"",0]
["A0500000000","01","RENT000000000002","[ 배관 부속재 ]","전선관의 15 %","식",1,null,0,1,null,0,null,0,"",0]
["A0100000000","01","RENT000000000003","[ 소모 잡자재 ]","전선, 전선관의 2 %","식",1,null,0,1,null,0,null,0,"",0]
["56900017016","01","L001010101000075","노 무 비","내선전공","인",14,null,0,{"$error":"#REF!"},null,0,null,0,"",0]
["56900017076","01","L001010101000078","노 무 비","저압케이블전공","인",15,null,0,{"$error":"#REF!"},null,0,null,0,"",0]
["A0300000000","01","RENT000000000006","[ 공 구 손 료 ]","노무비의 3 %","식",1,null,0,1,null,0,null,0,"",0]
[]
[]
[null,"합계줄",null,"( 합       계 )",{"$nulls":4},0,null,null,0,null,0,"",0]
[null,"공종줄",null,"2.전등 공사"]
["59751467023","02","3913170620034966","경질비닐전선관(노출)","HI 22 mm","M",27,null,0,24,null,0,null,0,"",0]
["59751467022","02","3913170620034965","경질비닐전선관(노출)","HI 16 mm","M",200,null,0,181,null,0,null,0,"",0]
["59753017003","02","3913170620174410","1종금속제가요전선관","16 mm 일반-비방수","M",186,null,0,169,null,0,null,0,"",0]
["59753017043","02","3913170620174434","1종금속제가요전선관","커넥터, 16 mm 일반-비방수","개",248,null,0,248,null,0,null,0,"",0]
["59753767011","02","3912130810035750","아우트렛박스","8각 54㎜","개",107,null,0,107,null,0,null,0,"",0]
["59753767041","02","3912130810035753","아우트렛박스","중형4각 54㎜","개",17,null,0,17,null,0,null,0,"",0]
["59753777102","02","3912130610035778","스위치박스","1 개용 54 mm","개",2,null,0,2,null,0,null,0,"",0]
["59753767231","02","3912130820174713","아우트렛박스 커버","커버, 4각, 평형","개",17,null,0,17,null,0,null,0,"",0]
["59753767201","02","3912130820174710","아우트렛박스 커버","커버, 8각, 평형","개",107,null,0,107,null,0,null,0,"",0]
["MM481669624","02","2612162922076727","450/750V 내열비닐절연전선","HFIX 1.78mm(2.5㎟)","M",1652,null,0,1501,null,0,null,0,"",0]
["59301517201","02","3912998720172256","와이드 스위치","SUPPER WIDE,250V 1로1구","개",1,null,0,1,null,0,null,0,"",0]
["59301517202","02","3912998720172257","와이드 스위치","SUPPER WIDE,250V 1로2구","개",1,null,0,1,null,0,null,0,"",0]
["59301517205","02","3912998720172260","와이드 스위치","SUPPER WIDE,250V 1로5구","개",3,null,0,3,null,0,null,0,"",0]
["A0500000000","02","RENT000000000002","[ 배관 부속재 ]","전선관의 15 %","식",1,null,0,1,null,0,null,0,"",0]
["A0100000000","02","RENT000000000003","[ 소모 잡자재 ]","전선, 전선관의 2 %","식",1,null,0,1,null,0,null,0,"",0]
["56900017016","02","L001010101000075","노 무 비","내선전공","인",41,null,0,{"$error":"#REF!"},null,0,null,0,"",0]
["A0300000000","02","RENT000000000006","[ 공 구 손 료 ]","노무비의 3 %","식",1,null,0,1,null,0,null,0,"",0]
{"$rows_empty":7}
[null,"합계줄",null,"( 합       계 )",{"$nulls":4},0,null,null,0,null,0,"",0]
[null,"공종줄",null,"3.전열 공사"]
["59751467022","03","3913170620034965","경질비닐전선관(노출)","HI 16 mm","M",134,null,0,121,null,0,null,0,"",0]
["59751467023","03","3913170620034966","경질비닐전선관(노출)","HI 22 mm","M",71,null,0,64,null,0,null,0,"",0]
["59753097003","03","3913170610035665","합성수지제 가요전선관","CD-난연성 22㎜","M",27,null,0,24,null,0,null,0,"",0]
["59753767041","03","3912130810035753","아우트렛박스","중형4각 54㎜","개",62,null,0,62,null,0,null,0,"",0]
["MM300040259","03","3912130610035785","스위치박스","승압용 54mm","개",36,null,0,36,null,0,null,0,"",0]
["59350067041","03","3912131020170567","시스템 박스","ACCESS FLOOR 용","개",76,null,0,76,null,0,null,0,"",0]
["E1450667003","03","2612162922076728","450/750V 내열비닐절연전선","HFIX 2.25mm(4㎟)","M",960,null,0,872,null,0,null,0,"",0]
["E1450287539","03","2612162920683922","폴리에틸렌 난연케이블","0.6/1kv F-CV 3C×4㎟","M",169,null,0,160,null,0,null,0,"",0]
["E1450287539","03","2612162920683922","폴리에틸렌 난연케이블","0.6/1kv F-CV 4C×4㎟","M",22,null,0,160,null,0,null,0,"",0]
["59350317206","03","3912140620170850","콘센트","매입-접지형, 250V 2구","개",28,null,0,28,null,0,null,0,"",0]
["59350317208","03","3912140621030228","방우콘센트","매입-접지형, 250V 2구","개",13,null,0,13,null,0,null,0,"",0]
[null,null,null,"멀티콘센트","3구 1.5m","개",76,null,0,{"$nulls":6},0]
["59751817372","03","3913170420938583","Hi-Tec Tray(분체도장)","STRAIGHT, W200x60Hx1.2t","M",78,null,0,74,null,0,null,0,"",0]
["59754968330","03","3913170420938705","Hi-Tec Tray부속(분체도장)","HOR. ELBOW, W200 x H60","개",1,null,0,1,null,0,null,0,"",0]
["59754968402","03","3913170420938820","Hi-Tec Tray부속(분체도장)","HOR. TEE, W200 x H60","개",3,null,0,3,null,0,null,0,"",0]
["56950010075","03","3913170520175292","HI-TEC Tray지지금구","W:200(분체도장)","개소",26,null,0,26,null,0,null,0,"",0]
["A0600000000","03","RENT000000000001","[ 배관 부속재 ]","CD 전선관의 40 %","식",1,null,0,1,null,0,null,0,"",0]
["A0500000000","03","RENT000000000002","[ 배관 부속재 ]","전선관의 15 %","식",1,null,0,1,null,0,null,0,"",0]
["A0100000000","03","RENT000000000003","[ 소모 잡자재 ]","전선, 전선관의 2 %","식",1,null,0,1,null,0,null,0,"",0]
["56900017016","03","L001010101000075","노 무 비","내선전공","인",54,null,0,{"$error":"#REF!"},null,0,null,0,"",0]
["56900017076","03","L001010101000078","노 무 비","저압케이블전공","인",3,null,0,{"$error":"#REF!"},null,0,null,0,"",0]
["A0300000000","03","RENT000000000006","[ 공 구 손 료 ]","노무비의 3 %","식",1,null,0,1,null,0,null,0,"",0]
[]
[]
[null,"합계줄",null,"( 합       계 )",{"$nulls":4},0,null,null,0,null,0,"",0]
[null,"공종줄",null,"4. F.C.U전원 이전공사"]
["59751467022","03","3913170620034965","1종금속제가요전선관","16 mm 일반-비방수","M",32,null,0,28,null,0,null,0,"",0]
["59751467023","03","3913170620034966","1종금속제가요전선관","커넥터, 16 mm 일반-비방수","개",22,null,0,22,null,0,null,0,"",0]
["59753097003","03","3913170610035665","450/750V 내열비닐절연전선","HFIX 2.25mm(4㎟)","M",185,null,0,163,null,null,null,0,"",0]
["59753767041","03","3912130810035753","[ 배관 부속재 ]","전선관의 15 %","식",1,null,0,1,null,0,null,0,"",0]
["MM300040259","03","3912130610035785","[ 소모 잡자재 ]","전선, 전선관의 2 %","식",1,null,0,1,null,0,null,0,"",0]
["59350067041","03","3912131020170567","노 무 비","내선전공","인",3,null,0,3,null,0,null,0,"",0]
["E1450667003","03","2612162922076728","[ 공 구 손 료 ]","노무비의 3 %","식",1,null,0,1,null,0,null,0,"",0]
["E1450287539","03","2612162920683922"]
["E1450287539","03","2612162920683922"]
["59350317206","03","3912140620170850"]
["59350317208","03","3912140621030228"]
[]
["59751817372","03","3913170420938583"]
["59754968330","03","3913170420938705"]
["59754968402","03","3913170420938820"]
["56950010075","03","3913170520175292"]
["A0600000000","03","RENT000000000001"]
["A0500000000","03","RENT000000000002"]
["A0100000000","03","RENT000000000003"]
["56900017016","03","L001010101000075"]
["56900017076","03","L001010101000078"]
["A0300000000","03","RENT000000000006"]
[]
[]
[null,"합계줄",null,"( 합       계 )",{"$nulls":4},0,null,null,0,null,0,"",0]
[null,"공종줄",null,"5.급기 배기 전원공사"]
[null,null,null,"폴리에틸렌 난연케이블","0.6/1kv F-CV 4C×6㎟","M",202,null,0,{"$nulls":6},0]
[null,null,null,"강제전선관","아연도강관 22mm","M",80,null,0,{"$nulls":6},0]
[null,null,null," 배관지지대","W150","개",16,null,0,{"$nulls":6},0]
["59751467023","03","3913170620034966","1종금속제가요전선관","22 mm 고장력-방수","M",44,null,0,40,null,0,null,0,"",0]
["59753097003","03","3913170610035665","1종금속제가요전선관","KS방수 콘넥타 22mm","개",8,null,0,8,null,0,null,0,"",0]
["59753767041","03","3912130810035753","배선용 차단기","표준형, 3P 600V 50AF","대",2,null,0,2,null,0,null,0,"",0]
["MM300040259","03","3912130610035785","[ 배관 부속재 ]","전선관의 15 %","식",1,null,0,1,null,0,null,0,"",0]
["59350067041","03","3912131020170567","[ 소모 잡자재 ]","전선, 전선관의 2 %","식",1,null,0,1,null,0,null,0,"",0]
["E1450667003","03","2612162922076728","노 무 비","내선전공","인",4,null,0,3,null,0,null,0,"",0]
["E1450287539","03","2612162920683922","노 무 비","저압케이블전공","인",7,null,0,6,null,0,null,0,"",0]
["E1450287539","03","2612162920683922","[ 공 구 손 료 ]","노무비의 3 %","식",1,null,0,1,null,0,null,0,"",0]
["59350317206","03","3912140620170850"]
[]
["59751817372","03","3913170420938583"]
["59754968330","03","3913170420938705"]
["59754968402","03","3913170420938820"]
["56950010075","03","3913170520175292"]
["A0600000000","03","RENT000000000001"]
["A0500000000","03","RENT000000000002"]
["56900017076","03","L001010101000078"]
["A0300000000","03","RENT000000000006"]
[]
[]
[null,"합계줄",null,"( 합       계 )",{"$nulls":4},0,null,null,0,null,0,"",0]