{"text_format":"2","workbook":"xlsx","n_sheets":4,"sheets":["원가계산서_인테리어","총괄 집계표","잡카페 내역서","이미지 메이킹룸"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":13,"defined_names":317,"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"}

{"sheet":"원가계산서_인테리어","index":0,"n_rows":29,"n_cols":7,"rows_kept":29,"cut":false,"hidden":false,"merged":[[0,1,0,6],[1,1,1,4],[1,5,1,6],[2,1,2,3],[3,1,21,1],[3,2,6,2],[7,2,9,2],[10,2,21,2],[28,1,28,3],[22,1,22,3],[23,1,23,3],[24,1,24,3],[25,1,25,3],[26,1,26,3],[27,1,27,3]]}
[null," 공 사 원 가 계 산 서"]
[null,"공사명 : 부천대학교 혁신지원사업 취업지원 공산 환경개선 건축공사 "]
[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",null,"자재비",""]
["A2",null,null,"간  접  재  료  비",null,"",""]
["A3",null,null,"작업설, 부산물(△)",null,"",""]
["AS",null,null,"[ 소          계 ]",{"$f":"TRUNC(E4+E5-E6, 0)","v":0},"",""]
["B1",null,"노   무   비","직  접  노  무  비",null,"인건비(노무비)",""]
["B2",null,null,"간  접  노  무  비",null,"직접노무비 * 12.5% 이하"]
["BS",null,null,"[ 소          계 ]",{"$f":"TRUNC(E8+E9, 0)","v":0},""]
["C4",null,"경비","산  재  보  험  료",null,"노무비 * 3.7%"]
["C5",null,null,"고  용  보  험  료",null,"노무비 * 1.01%"]
["C6",null,null,"국민  건강  보험료",null,"직접노무비 * 3.495%"]
["C7",null,null,"국민  연금  보험료",null,"직접노무비 * 4.5%"]
["C9",null,null,"노인장기요양보험료",null,"국민건강보험료 * 12.27%"]
["CA",null,null,"산업안전보건관리비",null,"(재료비+직노) * 2.93%_(2천만원 이상 / 5억 미만)"]
[null,null,null,"건설기계대여대금 지급보증액",null,"직접공사비*0.1%"]
["CG",null,null,"기   타    경   비",null,"(재료비+노무비) * 7.8% 이하"]
["CG",null,null,"환경보전비",null,"직접공사비*0.3%"]
["CG",null,null,"퇴직공제부금비",null,"직접노무비*2.3%"]
["CG",null,null,"공사이행보증수수료",null,"직접공사비*0.0141%*공기(년)"]
["CS",null,null,"[ 소          계 ]",{"$f":"TRUNC(E11+E12+E13+E14+E15+E16+E17+E18+E19+E20+E21, 0)","v":0},""]
["S1","        계",null,null,{"$f":"TRUNC(E7+E10+E22, 0)","v":0},""]
["D1","일  반  관  리  비",null,null,null,"계 * 6.0% 이하"]
["D2","이              윤",null,null,null,"(노무비+경비+일반관리비) * 15.0% 이하"]
["D9","공   급    가   액",null,null,{"$f":"TRUNC(E23+E24+E25, -4)","v":0},"",""]
["DB","부  가  가  치  세",null,null,{"$f":"TRUNC(E26*0.1, 0)","v":0},"공급가액 * 10%",""]
["DH","도      급      액",null,null,{"$f":"TRUNC(E26+E27, 0)","v":0},"",""]
["S2","총   공   사    비",null,null,{"$f":"TRUNC(E28, 0)","v":0},"",""]

{"sheet":"총괄 집계표","index":1,"n_rows":27,"n_cols":14,"rows_kept":27,"cut":false,"hidden":false,"merged":[[2,13,3,13],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,2,9],[2,10,2,11],[2,12,3,12]]}
[]
[null,"집계표"]
["번호","명       칭","제조사","모델 No.","규  격","단위","수  량","자재\nloss율","자 재 비",null,"인 건 비",null,"합 계","비  고"]
[{"$nulls":8},"단  가","금액","단  가","금액"]
[]
["■","총괄 집계표"]
[null,"직접 공사비"]
[]
["A",{"$f":"'잡카페 내역서'!B7","v":"잡카페"},null,null,null,"LOT",1,null,null,{"$f":"'잡카페 내역서'!H34","v":0},null,{"$f":"'잡카페 내역서'!J34","v":0},{"$f":"'잡카페 내역서'!N34","v":0}]
["B",{"$f":"'이미지 메이킹룸'!B7","v":"이미지 메이킹룸"},null,null,null,"LOT",1,null,null,{"$f":"'이미지 메이킹룸'!H33","v":0},null,{"$f":"'이미지 메이킹룸'!J33","v":0},{"$f":"'이미지 메이킹룸'!N33","v":0}]
{"$rows_empty":16}
[null,"직접공사비 계",{"$nulls":7},{"$f":"SUM(J9:J26)","v":0},null,{"$f":"SUM(L9:L26)","v":0},{"$f":"SUM(M9:M26)","v":0}]

{"sheet":"잡카페 내역서","index":2,"n_rows":153,"n_cols":15,"rows_kept":153,"cut":false,"hidden":false,"merged":[[2,4,3,4],[2,5,3,5],[4,0,4,1],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,6,2,7],[2,8,2,9],[2,10,2,11],[2,12,2,13],[2,14,3,14]]}
[]
["내역서"]
["번호","명       칭","규  격","단위","수량","자재\nloss율","자 재 비",null,"인 건 비",null,"경 비",null,"합 계",null,"비  고"]
[{"$nulls":6},"단  가","금액","단  가","금액","단  가","금액","단가","금액"]
["취창업처 잡카페"]
[]
["A","잡카페"]
[{"$f":"A35","v":"1"},{"$f":"B35","v":"가설공사"},{"$nulls":5},{"$f":"H47","v":0},null,{"$f":"J47","v":0},null,null,null,{"$f":"N47","v":0}]
[{"$f":"A49","v":"2"},{"$f":"B49","v":"경량 및 목공사"},{"$nulls":5},{"$f":"H61","v":0},null,{"$f":"J61","v":0},null,null,null,{"$f":"N61","v":0}]
[{"$f":"A63","v":"3"},{"$f":"B63","v":"금속공사"},{"$nulls":5},{"$f":"H77","v":0},null,{"$f":"J77","v":0},null,null,null,{"$f":"N77","v":0}]
[{"$f":"A79","v":"4"},{"$f":"B79","v":"유리공사"},{"$nulls":5},{"$f":"H83","v":0},null,{"$f":"J83","v":0},null,null,null,{"$f":"N83","v":0}]
[{"$f":"A85","v":"5"},{"$f":"B85","v":"도장공사"},{"$nulls":5},{"$f":"H92","v":0},null,{"$f":"J92","v":0},null,null,null,{"$f":"N92","v":0}]
[{"$f":"A94","v":"6"},{"$f":"B94","v":"수장 공사"},{"$nulls":5},{"$f":"H107","v":0},null,{"$f":"J107","v":0},null,null,null,{"$f":"N107","v":0}]
[{"$f":"A109","v":"7"},{"$f":"B109","v":"공조 및 냉난방기 이설 공사"},{"$nulls":5},{"$f":"H118","v":0},null,{"$f":"J118","v":0},null,null,null,{"$f":"N118","v":0}]
[{"$f":"A120","v":"8"},{"$f":"B120","v":"가구 공사"},{"$nulls":5},{"$f":"H130","v":0},null,{"$f":"J130","v":0},null,null,null,{"$f":"N130","v":0}]
[{"$f":"A132","v":"9"},{"$f":"B132","v":"철거 공사"},{"$nulls":5},{"$f":"H138","v":0},null,{"$f":"J138","v":0},null,null,null,{"$f":"N138","v":0}]
[{"$f":"A140","v":"10"},{"$f":"B140","v":"사인 공사 및 기타공사"},{"$nulls":5},{"$f":"H153","v":0},null,{"$f":"J153","v":0},null,null,null,{"$f":"N153","v":0}]
{"$rows_empty":16}
[null,"인테리어공사비 계",{"$nulls":5},{"$f":"SUM(H8:H33)","v":0},null,{"$f":"SUM(J8:J33)","v":0},null,null,null,{"$f":"SUM(N8:N33)","v":0}]
["1","가설공사"]
[null,"현장 정리정돈",null,"M2",97.17,1,null,{"$f":"E36*F36*G36","v":0},null,{"$f":"I36*E36","v":0},null,{"$f":"K36*E36","v":0},null,{"$f":"SUM(J36,H36)","v":0}]
[null,"현장 보양",null,"M2",{"$f":"E36","v":97.17},1,null,0,null,0,null,{"$f":"K37*E37","v":0},null,0]
[null,"자재양중","현장내 소운반","M2",{"$f":"E37","v":97.17},1,null,0,null,0,null,0,null,0]
[null,"기존 집기 이전","동일층 집기 이동","인",2,1,null,{"$f":"E39*F39*G39","v":0},null,{"$f":"I39*E39","v":0},null,0,null,{"$f":"SUM(J39,H39)","v":0}]
[null,"먹메김",null,"M2",{"$f":"E36","v":97.17},1,null,{"$f":"E40*F40*G40","v":0},null,{"$f":"I40*E40","v":0},null,0,null,{"$f":"SUM(J40,H40)","v":0}]
[null,"내부수평비계",null,"M2",{"$f":"E40","v":97.17},1,null,{"$f":"E41*F41*G41","v":0},null,{"$f":"I41*E41","v":0},null,0,null,{"$f":"SUM(J41,H41)","v":0}]
[null,"준공청소",null,"M2",{"$f":"E36","v":97.17},1,null,0,null,0,null,0,null,0]
[null,"바닥 왁싱","캉가루 왁스","M2",{"$f":"E37","v":97.17},1,null,{"$f":"E43*F43*G43","v":0},null,{"$f":"I43*E43","v":0},null,0,null,{"$f":"SUM(J43,H43)","v":0}]
[null,"폐자재 처리 차량","1.5TON","대",1,1,null,0,null,0,null,0,null,0]
[null,"가설설치(도어 포함)","각재위 합판 도어 ","M2",53,1.1000000000000001,null,0,null,0,null,0,null,0]
[]
[null,"합       계",{"$nulls":5},{"$f":"SUM(H36:H46)","v":0},null,{"$f":"SUM(J36:J46)","v":0},null,null,null,{"$f":"SUM(N36:N46)","v":0}]
[]
["2","경량 및 목공사"]
[null,"<벽체 공사>"]
[null,"벽체 구조틀",null,"M2",{"$f":"1.75*2.6+1.1*2.6+3.35*2.6+1.15*2.6","v":19.11},1,null,{"$f":"E51*F51*G51","v":0},null,{"$f":"I51*E51","v":0},null,{"$f":"K51*E51","v":0},null,{"$f":"SUM(J51,H51)","v":0}]
[null,"석고보드 취부","석고보드 9.5T 2ply","M2",{"$f":"E51","v":19.11},1,null,{"$f":"E52*F52*G52","v":0},null,{"$f":"I52*E52","v":0},null,0,null,{"$f":"SUM(J52,H52)","v":0}]
[null,"게이트 조성","9T MDF + 각재","M",{"$f":"2.6*8+10.1+1.62","v":32.519999999999996},1,null,{"$f":"E53*F53*G53","v":0},null,{"$f":"I53*E53","v":0},null,0,null,{"$f":"SUM(J53,H53)","v":0}]
[null,"걸레받이","각재 + MDF","M",{"$f":"0.85+0.98+1.1+1.75+0.845+0.87+0.945+0.87+0.87","v":9.0799999999999983},1,null,{"$f":"E54*F54*G54","v":0},null,{"$f":"I54*E54","v":0},null,0,null,{"$f":"SUM(J54,H54)","v":0}]
[null,"화단 테이블 MDF 취부","18T MDF 취부","M",{"$f":"7.8","v":7.8},1,null,{"$f":"E55*F55*G55","v":0},null,{"$f":"I55*E55","v":0},null,0,null,{"$f":"SUM(J55,H55)","v":0}]
[null,"<천장 공사>"]
[null,"천장 구조틀","M-BAR","M2",{"$f":"E36","v":97.17},1,null,{"$f":"E57*F57*G57","v":0},null,{"$f":"I57*E57","v":0},null,{"$f":"K57*E57","v":0},null,{"$f":"SUM(J57,H57)","v":0}]
[null,"합판 + 석고보드 취부","석고보드 1PY+ 합판1PY","M2",{"$f":"23.5","v":23.5},1,null,{"$f":"E58*F58*G58","v":0},null,{"$f":"I58*E58","v":0},null,0,null,{"$f":"SUM(J58,H58)","v":0}]
[null,"석고보드 취부","9T 석고보드 2PY","M2",{"$f":"E57-E58","v":73.67},1,null,{"$f":"E59*F59*G59","v":0},null,{"$f":"I59*E59","v":0},null,0,null,{"$f":"SUM(J59,H59)","v":0}]
[]
[null,"합       계",{"$nulls":5},{"$f":"SUM(H51:H60)","v":0},null,{"$f":"SUM(J51:J60)","v":0},null,null,null,{"$f":"SUM(N51:N60)","v":0}]
[]
["3","금속공사"]
[null,"<벽체 공사>"]
[null,"유리 후레임","30*100 갈바","M",{"$f":"1.34","v":1.34},1,null,{"$f":"E65*F65*G65","v":0},null,{"$f":"I65*E65","v":0},null,{"$f":"K65*E65","v":0},null,{"$f":"SUM(J65,H65)","v":0}]
[null,"화단 파이프 하지","ㅁ 30*30 각파이프","M2",{"$f":"9*1.1+3.1","v":13},1,null,{"$f":"E66*F66*G66","v":0},null,{"$f":"I66*E66","v":0},null,0,null,{"$f":"SUM(J66,H66)","v":0}]
[null,"화단 갈바 마감","1.2T 갈바","M2",{"$f":"E66","v":13},1,null,{"$f":"E67*F67*G67","v":0},null,{"$f":"I67*E67","v":0},null,0,null,{"$f":"SUM(J67,H67)","v":0}]
[null,"화단 테이블 하지작업","ㅁ 40*40 각파이프","M",{"$f":"E55","v":7.8},1,null,{"$f":"E68*F68*G68","v":0},null,{"$f":"I68*E68","v":0},null,0,null,{"$f":"SUM(J68,H68)","v":0}]
[]
[null,"<천장 공사>"]
[null,"레일 보강","ㅁ 30*30 각파이프","M",{"$f":"E72","v":20.6},1,null,{"$f":"E71*F71*G71","v":0},null,{"$f":"I71*E71","v":0},null,{"$f":"K71*E71","v":0},null,{"$f":"SUM(J71,H71)","v":0}]
[null,"루바 테두리 작업","30*100","M",{"$f":"20.6","v":20.6},1,null,{"$f":"E72*F72*G72","v":0},null,{"$f":"I72*E72","v":0},null,0,null,{"$f":"SUM(J72,H72)","v":0}]
[null,"알류미늄 루바","40*100 분체도장 브라켓 포함","M",{"$f":"0.42+0.85+1.25+1.67+2.1+2.5+2.9+3.1+3+2.8+2.4+2.5+2.4+2.3+2.2+2+1.8+1.7+1.2+0.67+3.72*11+1.4*6","v":89.080000000000013},1,null,{"$f":"E73*F73*G73","v":0},null,{"$f":"I73*E73","v":0},null,0,null,{"$f":"SUM(J73,H73)","v":0}]
[null,"운반비","1.5톤","차",1,1,null,{"$f":"E74*F74*G74","v":0},null,{"$f":"I74*E74","v":0},null,0,null,{"$f":"SUM(J74,H74)","v":0}]
[null,"시공비","금속공","인",2,1,null,{"$f":"E75*F75*G75","v":0},null,{"$f":"I75*E75","v":0},null,0,null,{"$f":"SUM(J75,H75)","v":0}]
[]
[null,"합       계",{"$nulls":5},{"$f":"SUM(H65:H76)","v":0},null,{"$f":"SUM(J65:J76)","v":0},null,null,null,{"$f":"SUM(N65:N76)","v":0}]
[]
["4","유리공사"]
[null,"복도 픽스 유리","12T 강화유리","자평",{"$f":"5*9","v":45},1,null,{"$f":"E80*F80*G80","v":0},null,{"$f":"I80*E80","v":0},null,{"$f":"K80*E80","v":0},null,{"$f":"SUM(J80,H80)","v":0}]
[null,"시공 인건비","유리공","인",2,1,null,{"$f":"E81*F81*G81","v":0},null,{"$f":"I81*E81","v":0},null,0,null,{"$f":"SUM(J81,H81)","v":0}]
[]
[null,"합       계",{"$nulls":5},{"$f":"SUM(H80:H82)","v":0},null,{"$f":"SUM(J80:J82)","v":0},null,null,null,{"$f":"SUM(N80:N82)","v":0}]
[]
["5","도장공사"]
[null,"PUTTY","줄퍼티 2회, 올퍼니 1회","M2",{"$f":"E52+E58+E59","v":116.28},1,null,{"$f":"E86*F86*G86","v":0},null,{"$f":"I86*E86","v":0},null,{"$f":"K86*E86","v":0},null,{"$f":"SUM(J86,H86)","v":0}]
[null,"벽체 도장 작업","지정 수성 도장","M2",{"$f":"E51","v":19.11},1,null,{"$f":"E87*F87*G87","v":0},null,{"$f":"I87*E87","v":0},null,0,null,{"$f":"SUM(J87,H87)","v":0}]
[null,"천정 도장 작업","지정 수성 도장","M2",{"$f":"E57","v":97.17},1,null,{"$f":"E88*F88*G88","v":0},null,{"$f":"I88*E88","v":0},null,0,null,{"$f":"SUM(J88,H88)","v":0}]
[null,"유성도장","후레임 도장","M",{"$f":"1.44*2+2.6*2+1.2*2+2.6*2+7.85*2+2.6*2+1.3*2+2.6*2+8.5*2+2.6*4+0.33*2+2.6*2+1.23*2+2.6*2+1.2*2","v":87.7},1,null,{"$f":"E89*F89*G89","v":0},null,{"$f":"I89*E89","v":0},null,0,null,{"$f":"SUM(J89,H89)","v":0}]
[null,"걸레받이 도장",null,"M",{"$f":"E65","v":1.34},1,null,{"$f":"E90*F90*G90","v":0},null,{"$f":"I90*E90","v":0},null,0,null,{"$f":"SUM(J90,H90)","v":0}]
[]
[null,"합       계",{"$nulls":5},{"$f":"SUM(H86:H91)","v":0},null,{"$f":"SUM(J86:J91)","v":0},null,null,null,{"$f":"SUM(N86:N91)","v":0}]
[]
["6","수장 공사"]
[null,"<바닥 공사>"]
[null,"P-TILE",null,"M2",{"$f":"E36","v":97.17},1,null,{"$f":"E96*F96*G96","v":0},null,{"$f":"I96*E96","v":0},null,{"$f":"K96*E96","v":0},null,{"$f":"SUM(J96,H96)","v":0}]
[null,"재료분리대",null,"M",2,1,null,{"$f":"E97*F97*G97","v":0},null,{"$f":"I97*E97","v":0},null,0,null,{"$f":"SUM(J97,H97)","v":0}]
[null,"잡자재비",null,"M2",{"$f":"E96","v":97.17},1,null,{"$f":"E98*F98*G98","v":0},null,{"$f":"I98*E98","v":0},null,0,null,{"$f":"SUM(J98,H98)","v":0}]
[]
[null,"<필름공사>"]
[null,"게이트 필름작업","CW557","M2",{"$f":"0.7*32.5*2","v":45.5},1,null,{"$f":"E101*F101*G101","v":0},null,{"$f":"I101*E101","v":0},null,{"$f":"K101*E101","v":0},null,{"$f":"SUM(J101,H101)","v":0}]
[null,"파사드 벽체 필름작업","지정필름","M2",{"$f":"(0.71+1.1+1.75+0.87+0.845+0.95+0.87)*2.6","v":18.446999999999999},1,null,{"$f":"E102*F102*G102","v":0},null,{"$f":"I102*E102","v":0},null,0,null,{"$f":"SUM(J102,H102)","v":0}]
[null,"붙박이 의자 필름 작업","EL177","M2",{"$f":"0.6*4.4","v":2.64},1,null,{"$f":"E103*F103*G103","v":0},null,{"$f":"I103*E103","v":0},null,0,null,{"$f":"SUM(J103,H103)","v":0}]
[null,"화단 필름 작업","EL177","M2",{"$f":"1.5*3.2","v":4.8000000000000007},1,null,{"$f":"E104*F104*G104","v":0},null,{"$f":"I104*E104","v":0},null,0,null,{"$f":"SUM(J104,H104)","v":0}]
[null,"화단 테이블 필름 작업","CW615","M2",{"$f":"7.2*0.4*2+7.2*0.2","v":7.2000000000000011},1,null,{"$f":"E105*F105*G105","v":0},null,{"$f":"I105*E105","v":0},null,0,null,{"$f":"SUM(J105,H105)","v":0}]
[]
[null,"합       계",{"$nulls":5},{"$f":"SUM(H95:H106)","v":0},null,{"$f":"SUM(J96:J106)","v":0},null,null,null,{"$f":"SUM(N96:N106)","v":0}]
[]
["7","공조 및 냉난방기 이설 공사"]
[null,"<공조 공사>"]
[null,"디퓨져","Ø 200 원형","개소",16,1,null,{"$f":"E111*F111*G111","v":0},null,{"$f":"I111*E111","v":0},null,{"$f":"K111*E111","v":0},null,{"$f":"SUM(J111,H111)","v":0}]
[null,"잡자재비",null,"식",1,1,null,{"$f":"E112*F112*G112","v":0},null,{"$f":"I112*E112","v":0},null,0,null,{"$f":"SUM(J112,H112)","v":0}]
[null,"인건비","기계설비공","인",1,1,null,{"$f":"E113*F113*G113","v":0},null,{"$f":"I113*E113","v":0},null,0,null,{"$f":"SUM(J113,H113)","v":0}]
[]
[null,"<에어컨 이설 공사>"]
[null,"냉난방기 이설",null,"개소",3,1,null,{"$f":"E116*F116*G116","v":0},null,{"$f":"I116*E116","v":0},null,{"$f":"K116*E116","v":0},null,{"$f":"SUM(J116,H116)","v":0}]
[]
[null,"합       계",{"$nulls":5},{"$f":"SUM(H111:H117)","v":0},null,{"$f":"SUM(J111:J117)","v":0},null,null,null,{"$f":"SUM(N111:N117)","v":0}]
[]
["8","가구 공사"]
[null,"시스루 책장","목대 위 도장","자",{"$f":"3+6+5","v":14},1,null,{"$f":"E121*F121*G121","v":0},null,{"$f":"I121*E121","v":0},null,{"$f":"K121*E121","v":0},null,{"$f":"SUM(J121,H121)","v":0}]
[null,"모니터 하부장","목대 위 도장 인조대리석","조",1,1,null,0,null,0,null,0,null,0]
[null,"리플릿장","목대 위 도장","조",1,1,null,0,null,0,null,0,null,0]
[null,"높은 수납장","목대 위 도장","조",1,1,null,0,null,0,null,0,null,0]
[null,"붙박이 의자 구조틀_쇼파포함","각재 + MDF","M",{"$f":"3.37","v":3.37},1,null,0,null,0,null,0,null,0]
[null,"바테이블","무늬목 상판 가림막 포함","M",3.2,1,null,0,null,0,null,0,null,0]
[null,"운반비","2.5톤","차",1,1,null,0,null,0,null,0,null,0]
[null,"인건비","건축목공","인",4,1,null,0,null,0,null,0,null,0]
[]
[null,"합       계",{"$nulls":5},{"$f":"SUM(H121:H126)","v":0},null,{"$f":"SUM(J121:J126)","v":0},null,null,null,{"$f":"SUM(N121:N126)","v":0}]
[]
["9","철거 공사"]
[null,"천장 전체 철거",null,"M2",{"$f":"E36","v":97.17},1,null,{"$f":"E133*F133*G133","v":0},null,{"$f":"I133*E133","v":0},null,{"$f":"K133*E133","v":0},null,{"$f":"SUM(J133,H133)","v":0}]
[null,"바닥 전체 철거(데코타일)",null,"M2",{"$f":"E133","v":97.17},1,null,{"$f":"E134*F134*G134","v":0},null,{"$f":"I134*E134","v":0},null,0,null,{"$f":"SUM(J134,H134)","v":0}]
[null,"화분, 가구 철거",null,"M2",{"$f":"E38","v":97.17},1,null,{"$f":"E135*F135*G135","v":0},null,{"$f":"I135*E135","v":0},null,0,null,{"$f":"SUM(J135,H135)","v":0}]
[null,"폐기물처리(혼합)","1 TON","대",1,1,null,{"$f":"E136*F136*G136","v":0},null,{"$f":"I136*E136","v":0},null,0,null,{"$f":"SUM(J136,H136)","v":0}]
[]
[null,"합       계",{"$nulls":5},{"$f":"SUM(H133:H136)","v":0},null,{"$f":"SUM(J133:J136)","v":0},null,null,null,{"$f":"SUM(N133:N136)","v":0}]
[]
["10","사인 공사 및 기타공사"]
[null,"<사인공사>"]
[null,"파사드 로고","아크릴스카시","조",1,1,null,{"$f":"G142*F142*E142","v":0},null,{"$f":"I142*$E142","v":0},null,{"$f":"K142*E142","v":0},null,{"$f":"SUM(J142,H142)","v":0}]
[null,"파사드 판로고","금속 위 도장 포함","조",1,1,null,{"$f":"G143*F143*E143","v":0},null,{"$f":"I143*$E143","v":0},null,0,null,{"$f":"SUM(J143,H143)","v":0}]
[null,"내부 부천대 로고","아크릴스카시","조",1,1,null,{"$f":"G144*F144*E144","v":0},null,{"$f":"I144*$E144","v":0},null,0,null,{"$f":"SUM(J144,H144)","v":0}]
[null,"내부 JOB CAFÉ","H:150 JOB CAFÉ","조",1,1,null,{"$f":"G145*F145*E145","v":0},null,{"$f":"I145*$E145","v":0},null,0,null,{"$f":"SUM(J145,H145)","v":0}]
[null,"로고 안개시트","H:600","M",{"$f":"7.9+3.2","v":11.100000000000001},1,null,{"$f":"G146*F146*E146","v":0},null,{"$f":"I146*$E146","v":0},null,0,null,{"$f":"SUM(J146,H146)","v":0}]
[]
[null,"<기타공사>"]
[null,"프로젝터, 롤스크린 이동설치",null,"대",1,1,null,{"$f":"G149*F149*E149","v":0},null,{"$f":"I149*$E149","v":0},null,{"$f":"K149*E149","v":0},null,{"$f":"SUM(J149,H149)","v":0}]
[null,"모니터 재설치","벽체 이동설치","대",1,1,null,{"$f":"G150*F150*E150","v":0},null,{"$f":"I150*$E150","v":0},null,0,null,{"$f":"SUM(J150,H150)","v":0}]
[null,"스피커, 앰프 이동설치","기존 제품 재설치","개",4,1,null,{"$f":"G151*F151*E151","v":0},null,{"$f":"I151*$E151","v":0},null,0,null,{"$f":"SUM(J151,H151)","v":0}]
[]
[null,"합          계",{"$nulls":5},{"$f":"SUM(H142:H152)","v":0},null,{"$f":"SUM(J141:J152)","v":0},null,null,null,{"$f":"SUM(N140:N152)","v":0}]

{"sheet":"이미지 메이킹룸","index":3,"n_rows":113,"n_cols":15,"rows_kept":113,"cut":false,"hidden":false,"merged":[[2,4,3,4],[2,5,3,5],[4,0,4,1],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,6,2,7],[2,8,2,9],[2,10,2,11],[2,12,2,13],[2,14,3,14]]}
[]
["내역서"]
["번호","명       칭","규  격","단위","수량","자재\nloss율","자 재 비",null,"인 건 비",null,"경 비",null,"합 계",null,"비  고"]
[{"$nulls":6},"단  가","금액","단  가","금액","단  가","금액","단  가","금액"]
["취창업처 이미지 메이킹룸"]
[]
["B","이미지 메이킹룸"]
[{"$f":"A34","v":"1"},{"$f":"B34","v":"가설공사"},{"$nulls":5},{"$f":"H46","v":0},null,{"$f":"J46","v":0},null,null,null,{"$f":"N46","v":0}]
[{"$f":"A48","v":"2"},{"$f":"B48","v":"경량 및 목공사"},{"$nulls":5},{"$f":"H60","v":0},null,{"$f":"J60","v":0},null,null,null,{"$f":"N60","v":0}]
[{"$f":"A62","v":"3"},{"$f":"B62","v":"금속공사"},{"$nulls":5},{"$f":"H67","v":0},null,{"$f":"J67","v":0},null,null,null,{"$f":"N67","v":0}]
[{"$f":"A69","v":"4"},{"$f":"B69","v":"유리공사"},{"$nulls":5},{"$f":"H75","v":0},null,{"$f":"J75","v":0},null,null,null,{"$f":"N75","v":0}]
[{"$f":"A77","v":"5"},{"$f":"B77","v":"도장공사"},{"$nulls":5},{"$f":"H83","v":0},null,{"$f":"J83","v":0},null,null,null,{"$f":"N83","v":0}]
[{"$f":"A85","v":"6"},{"$f":"B85","v":"수장 공사"},{"$nulls":5},{"$f":"H91","v":0},null,{"$f":"J91","v":0},null,null,null,{"$f":"N91","v":0}]
[{"$f":"A93","v":"7"},{"$f":"B93","v":"가구 공사"},{"$nulls":5},{"$f":"H100","v":0},null,{"$f":"J100","v":0},null,null,null,{"$f":"N100","v":0}]
[{"$f":"A102","v":"8"},{"$f":"B102","v":"철거 공사"},{"$nulls":5},{"$f":"H107","v":0},null,{"$f":"J107","v":0},null,null,null,{"$f":"N107","v":0}]
[{"$f":"A109","v":"9"},{"$f":"B109","v":"사인 공사"},{"$nulls":5},{"$f":"H113","v":0},null,{"$f":"J113","v":0},null,null,null,{"$f":"N113","v":0}]
{"$rows_empty":16}
[null,"인테리어공사비 계",{"$nulls":5},{"$f":"SUM(H8:H32)","v":0},null,{"$f":"SUM(J8:J32)","v":0},null,null,null,{"$f":"SUM(N8:N32)","v":0}]
["1","가설공사"]
[null,"현장 정리정돈",null,"M2",24.3,1,null,{"$f":"E35*F35*G35","v":0},null,{"$f":"I35*E35","v":0},null,{"$f":"K35*E35","v":0},null,{"$f":"SUM(J35,H35)","v":0}]
[null,"현장 보양",null,"M2",{"$f":"E35","v":24.3},1,null,0,null,0,null,{"$f":"K36*E36","v":0},null,0]
[null,"자재양중","현장내 소운반","M2",{"$f":"E36","v":24.3},1,null,0,null,0,null,0,null,0]
[null,"기존 집기 이전","동일층 집기 이동","인",2,1,null,0,null,0,null,0,null,0]
[null,"먹메김",null,"M2",{"$f":"E35","v":24.3},1,null,{"$f":"E39*F39*G39","v":0},null,0,null,0,null,0]
[null,"내부수평비계",null,"M2",{"$f":"E39","v":24.3},1,null,{"$f":"E40*F40*G40","v":0},null,0,null,0,null,0]
[null,"준공청소",null,"M2",{"$f":"E35","v":24.3},1,null,0,null,0,null,0,null,0]
[null,"바닥 왁싱","캉가루 왁스","M2",{"$f":"E36","v":24.3},1,null,{"$f":"E42*F42*G42","v":0},null,{"$f":"I42*E42","v":0},null,0,null,{"$f":"SUM(J42,H42)","v":0}]
[null,"폐자재 처리 차량","1.5TON","대",1,1,null,0,null,0,null,0,null,0]
[null,"가설설치(도어 포함)","각재위 합판 도어 ","M2",15,1,null,{"$f":"E44*F44*G44","v":0},null,{"$f":"I44*E44","v":0},null,0,null,{"$f":"SUM(J44,H44)","v":0}]
[]
[null,"합       계",{"$nulls":5},{"$f":"SUM(H35:H45)","v":0},null,{"$f":"SUM(J35:J45)","v":0},null,null,null,{"$f":"SUM(N35:N45)","v":0}]
[]
["2","경량 및 목공사"]
[null,"<벽체 공사>"]
[null,"벽체 구조틀","STUD 65THK","M2",{"$f":"7.2*2.6+1.7*2.6+0.99*2.6+2.1*2.6","v":31.173999999999999},1,null,{"$f":"E50*F50*G50","v":0},null,{"$f":"I50*E50","v":0},null,{"$f":"K50*E50","v":0},null,{"$f":"SUM(J50,H50)","v":0}]
[null,"석고보드 취부","석고보드 9.5T 2ply","M2",{"$f":"E50+3.1*2.6","v":39.234000000000002},1,null,{"$f":"E51*F51*G51","v":0},null,{"$f":"I51*E51","v":0},null,0,null,{"$f":"SUM(J51,H51)","v":0}]
[null,"벽체 템바보드",null,"M2",{"$f":"1.7*2.6+0.2*2.6*2+0.85*2.6","v":7.67},1,null,{"$f":"E52*F52*G52","v":0},null,{"$f":"I52*E52","v":0},null,0,null,{"$f":"SUM(J52,H52)","v":0}]
[null,"걸레받이","각재 + MDF","M",{"$f":"7.2+1.62+0.99+2.15","v":11.96},1,null,{"$f":"E53*F53*G53","v":0},null,{"$f":"I53*E53","v":0},null,0,null,{"$f":"SUM(J53,H53)","v":0}]
[null,"<천장 공사>"]
[null,"천장 일부보수","텍스","식",1,1,null,{"$f":"E55*F55*G55","v":0},null,{"$f":"I55*E55","v":0},null,{"$f":"K55*E55","v":0},null,{"$f":"SUM(J55,H55)","v":0}]
[null,"<바닥 공사>"]
[null,"피팅룸 바닥 하지작업","M-BAR","M2",{"$f":"E58","v":3},1,null,{"$f":"E57*F57*G57","v":0},null,{"$f":"I57*E57","v":0},null,{"$f":"K57*E57","v":0},null,{"$f":"SUM(J57,H57)","v":0}]
[null,"피팅룸 바닥 합판 취부","15T합판 2PY","M2",{"$f":"3","v":3},1,null,{"$f":"E58*F58*G58","v":0},null,{"$f":"I58*E58","v":0},null,0,null,{"$f":"SUM(J58,H58)","v":0}]
[]
[null,"합       계",{"$nulls":5},{"$f":"SUM(H50:H59)","v":0},null,{"$f":"SUM(J50:J59)","v":0},null,null,null,{"$f":"SUM(N50:N59)","v":0}]
[]
["3","금속공사"]
[null,"<벽체 공사>"]
[null,"피팅룸 재료분리","골드 STS","M",{"$f":"1.71+0.2+0.2+0.84","v":2.9499999999999997},1,null,{"$f":"E64*F64*G64","v":0},null,{"$f":"I64*E64","v":0},null,{"$f":"K64*E64","v":0},null,{"$f":"SUM(J64,H64)","v":0}]
[null,"인건비","금속공","인",1,1,null,{"$f":"E65*F65*G65","v":0},null,{"$f":"I65*E65","v":0},null,0,null,{"$f":"SUM(J65,H65)","v":0}]
[]
[null,"합       계",{"$nulls":5},{"$f":"SUM(H64:H66)","v":0},null,{"$f":"SUM(J64:J66)","v":0},null,null,null,{"$f":"SUM(N64:N66)","v":0}]
[]
["4","유리공사"]
[null,"피팅룸 은경도어","5T은경 하드웨어 포함","개소",1,1,null,{"$f":"E70*F70*G70","v":0},null,{"$f":"I70*E70","v":0},null,{"$f":"K70*E70","v":0},null,{"$f":"SUM(J70,H70)","v":0}]
[null,"디자인 은경","5T은경 ","개소",2,1,null,{"$f":"E71*F71*G71","v":0},null,{"$f":"I71*E71","v":0},null,0,null,{"$f":"SUM(J71,H71)","v":0}]
[null,"화장대 은경","5T은경 ","개소",1,1,null,{"$f":"E72*F72*G72","v":0},null,{"$f":"I72*E72","v":0},null,0,null,{"$f":"SUM(J72,H72)","v":0}]
[null,"시공 인건비(마감 실리콘 포함)","유리공","인",2,1,null,{"$f":"E73*F73*G73","v":0},null,{"$f":"I73*E73","v":0},null,0,null,{"$f":"SUM(J73,H73)","v":0}]
[]
[null,"합       계",{"$nulls":5},{"$f":"SUM(H70:H74)","v":0},null,{"$f":"SUM(J70:J74)","v":0},null,null,null,{"$f":"SUM(N70:N74)","v":0}]
[]
["5","도장공사"]
[null,"PUTTY","줄퍼티 2회, 올퍼니 1회","M2",{"$f":"E51","v":39.234000000000002},1,null,{"$f":"E78*F78*G78","v":0},null,{"$f":"I78*E78","v":0},null,{"$f":"K78*E78","v":0},null,{"$f":"SUM(J78,H78)","v":0}]
[null,"벽체 도장 작업","지정 수성 도장","M2",{"$f":"E78","v":39.234000000000002},1,null,{"$f":"E79*F79*G79","v":0},null,{"$f":"I79*E79","v":0},null,0,null,{"$f":"SUM(J79,H79)","v":0}]
[null,"템바보드 도장","지정 수성 도장","M2",{"$f":"E52","v":7.67},1,null,{"$f":"E80*F80*G80","v":0},null,{"$f":"I80*E80","v":0},null,0,null,{"$f":"SUM(J80,H80)","v":0}]
[null,"걸레받이 도장",null,"M",{"$f":"E53","v":11.96},1,null,{"$f":"E81*F81*G81","v":0},null,{"$f":"I81*E81","v":0},null,0,null,{"$f":"SUM(J81,H81)","v":0}]
[]
[null,"합       계",{"$nulls":5},{"$f":"SUM(H78:H82)","v":0},null,{"$f":"SUM(J78:J82)","v":0},null,null,null,{"$f":"SUM(N78:N82)","v":0}]
[]
["6","수장 공사"]
[null,"<바닥 공사>"]
[null,"P-TILE",null,"M2",24.3,1,null,{"$f":"E87*F87*G87","v":0},null,{"$f":"I87*E87","v":0},null,{"$f":"K87*E87","v":0},null,{"$f":"SUM(J87,H87)","v":0}]
[null,"재료분리대",null,"M",2,1,null,{"$f":"E88*F88*G88","v":0},null,{"$f":"I88*E88","v":0},null,0,null,{"$f":"SUM(J88,H88)","v":0}]
[null,"잡자재비",null,"M2",24.3,1,null,{"$f":"E89*F89*G89","v":0},null,{"$f":"I89*E89","v":0},null,0,null,{"$f":"SUM(J89,H89)","v":0}]
[]
[null,"합       계",{"$nulls":5},{"$f":"SUM(H86:H90)","v":0},null,{"$f":"SUM(J87:J90)","v":0},null,null,null,{"$f":"SUM(N87:N90)","v":0}]
[]
["7","가구 공사"]
[null,"붙박이 옷장","옷장+신발장","자",{"$f":"17","v":17},1,null,{"$f":"E94*F94*G94","v":0},null,{"$f":"I94*E94","v":0},null,{"$f":"K94*E94","v":0},null,{"$f":"SUM(J94,H94)","v":0}]
[null,"화장대","목대 위 도장 ","조",1,1,null,{"$f":"E95*F95*G95","v":0},null,{"$f":"I95*E95","v":0},null,0,null,{"$f":"SUM(J95,H95)","v":0}]
[null,"피팅룸 선반","목대 위 필름","조",1,1,null,{"$f":"E96*F96*G96","v":0},null,{"$f":"I96*E96","v":0},null,0,null,{"$f":"SUM(J96,H96)","v":0}]
[null,"운반비","1톤","차",1,1,null,{"$f":"E97*F97*G97","v":0},null,{"$f":"I97*E97","v":0},null,0,null,{"$f":"SUM(J97,H97)","v":0}]
[null,"인건비","건축목공","인",2,1,null,{"$f":"E98*F98*G98","v":0},null,{"$f":"I98*E98","v":0},null,0,null,{"$f":"SUM(J98,H98)","v":0}]
[]
[null,"합       계",{"$nulls":5},{"$f":"SUM(H94:H96)","v":0},null,{"$f":"SUM(J94:J96)","v":0},null,null,null,{"$f":"SUM(N94:N96)","v":0}]
[]
["8","철거 공사"]
[null,"바닥 전체 철거(데코타일)",null,"M2",24.3,1,null,{"$f":"E103*F103*G103","v":0},null,{"$f":"I103*E103","v":0},null,{"$f":"K103*E103","v":0},null,{"$f":"SUM(J103,H103)","v":0}]
[null,"집기 철거",null,"식",24.3,1,null,{"$f":"E104*F104*G104","v":0},null,{"$f":"I104*E104","v":0},null,0,null,{"$f":"SUM(J104,H104)","v":0}]
[null,"폐기물처리(혼합)","1 TON","대",1,1,null,{"$f":"E105*F105*G105","v":0},null,{"$f":"I105*E105","v":0},null,0,null,{"$f":"SUM(J105,H105)","v":0}]
[]
[null,"합       계",{"$nulls":5},{"$f":"SUM(H103:H105)","v":0},null,{"$f":"SUM(J103:J105)","v":0},null,null,null,{"$f":"SUM(N103:N105)","v":0}]
[]
["9","사인 공사"]
[null,"<사인공사>"]
[null,"내부 로고","아크릴스카시","조",1,1,null,{"$f":"G111*F111*E111","v":0},null,{"$f":"I111*$E111","v":0},null,{"$f":"K111*E111","v":0},null,{"$f":"SUM(J111,H111)","v":0}]
[]
[null,"합          계",{"$nulls":5},{"$f":"SUM(H111:H112)","v":0},null,{"$f":"SUM(J110:J112)","v":0},null,null,null,{"$f":"SUM(N109:N112)","v":0}]