{"text_format":"2","workbook":"xlsx","n_sheets":3,"sheets":["원가계산서","공종별집계표","공종별내역서"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":7,"defined_names":97,"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","index":0,"n_rows":31,"n_cols":7,"rows_kept":31,"cut":false,"hidden":false,"merged":[[30,1,30,3],[23,1,23,3],[24,1,24,3],[25,1,25,3],[27,1,27,3],[28,1,28,3],[29,1,29,3],[26,1,26,3],[0,1,0,6],[1,1,1,4],[2,1,2,3],[3,1,22,1],[3,2,6,2],[7,2,9,2],[10,2,22,2]]}
[null,"공 사 원 가 계 산 서"]
[null,"공사명 : 대덕구 스마트혁신지구 조성사업 건축물 석면 해체·제거공사"]
[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,"",""]
["A2",null,null,"간  접  재  료  비",null,"",""]
["A3",null,null,"작업설, 부산물(△)",null,"",""]
["AS",null,null,"[ 소          계 ]",null,"",""]
["B1",null,"노   무   비","직  접  노  무  비",null,"",""]
["B2",null,null,"간  접  노  무  비",null,"직접노무비 * 13.0%"]
["BS",null,null,"[ 소          계 ]",null,"",""]
["C2",null,"경        비","기   계    경   비",null,"",""]
["C4",null,null,"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"]
["C7",null,null,"국민  연금  보험료"]
["CB",null,null,"노인장기요양보험료"]
["C8",null,null,"퇴직  공제  부금비",null,null,""]
["CA",null,null,"산업안전보건관리비",null,"(재+직노)*2.93%",""]
["CH",null,null,"환  경  보  전  비",null,"직접공사비*0.3",""]
["CG",null,null,"기   타    경   비",null,"(재+노)*5.8%",""]
["CK",null,null,"하도급지급보증수수료",null,"(재료비+직노+경비) * 0.081%",""]
["CL",null,null,"건설기계대여금지급보증서발급수수료",null,"(재료비+직노+경비) * 0.068%",""]
["CS",null,null,"[ 소          계 ]",null,"",""]
["S1","        계",null,null,null,"",""]
["D1","일  반  관  리  비",null,null,null,"계 * 6%",""]
["D2","이              윤",null,null,null,"(노무비+경비+일반관리비) * 15%"]
[null,"비산 및 공기중농도측정",null,null,null,"별도분리발주"]
["D9","공   급    가   액",null,null,null,"",""]
["DB","부  가  가  치  세",null,null,null,"공급가액 * 10%",""]
["DH","도      급      액",null,null,null,"",""]
["S2","총   공   사    비",null,null,null,"",""]

{"sheet":"공종별집계표","index":1,"n_rows":22,"n_cols":48,"rows_kept":22,"cut":false,"hidden":false,"merged":[[1,0,1,12],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,2,5],[2,6,2,7],[2,8,2,9],[2,10,2,11],[2,12,3,12],[2,24,3,24],[2,13,3,13],[2,14,3,14],[2,15,3,15],[2,16,3,16],[2,17,3,17],[2,18,3,18],[2,41,3,41],[2,42,3,42],[2,31,3,31],[2,32,3,32],[2,33,3,33],[2,34,3,34],[2,35,3,35],[2,36,3,36],[0,0,0,12],[2,37,3,37],[2,38,3,38],[2,39,3,39],[2,40,3,40],[2,25,3,25],[2,26,3,26],[2,27,3,27],[2,28,3,28],[2,29,3,29],[2,30,3,30],[2,19,3,19],[2,20,3,20],[2,21,3,21],[2,22,3,22],[2,23,3,23],[2,43,3,43],[2,44,3,44],[2,45,3,45],[2,46,3,46],[2,47,3,47]]}
["공종별 집계표"]
[{"$f":"원가계산서!B2","v":"공사명 : 대덕구 스마트혁신지구 조성사업 건축물 석면 해체·제거공사"}]
["품      명","규      격","단위","수량","재  료  비",null,"노  무  비",null,"경      비",null,"합      계",null,"비  고","품목코드","변수","설정","공종코드","일위","단산","자재","손료적용","손료저장","적용율","JUK1","JUK2","JUK3","JUK4","JUK5","JUK6","JUK7","JUK8","JUK9","JUK10","JUK11","JUK12","JUK13","JUK14","JUK15","JUK16","JUK17","JUK18","JUK19","JUK20","자재구분","공종구분","공종레벨","공종+자재","고유번호"]
[{"$nulls":4},"단  가","금  액","단  가","금  액","단  가","금  액","단  가","금  액"]
["01 철거공사","석면포함","식",1,{"$nulls":9},"458B61EC5449888285FD325F56F8E","","","01","T","F","F",{"$nulls":23},"","",null,"01458B61EC5449888285FD325F56F8E",2]
{"$rows_empty":16}
["합        계"]

{"sheet":"공종별내역서","index":2,"n_rows":28,"n_cols":48,"rows_kept":28,"cut":false,"hidden":false,"merged":[[1,18,2,18],[0,0,0,12],[1,0,2,0],[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,1,5],[1,6,1,7],[1,8,1,9],[1,10,1,11],[1,12,2,12],[1,13,2,13],[1,14,2,14],[1,15,2,15],[1,16,2,16],[1,17,2,17],[1,30,2,30],[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],[1,26,2,26],[1,27,2,27],[1,28,2,28],[1,29,2,29],[1,42,2,42],[1,31,2,31],[1,32,2,32],[1,33,2,33],[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],[1,43,2,43],[1,44,2,44],[1,45,2,45],[1,46,2,46],[1,47,2,47]]}
[{"$f":"원가계산서!B2","v":"공사명 : 대덕구 스마트혁신지구 조성사업 건축물 석면 해체·제거공사"}]
["품      명","규      격","단위","수량","재  료  비",null,"노  무  비",null,"경      비",null,"합      계",null,"비  고","품목코드","변수","설정","공종코드","일위","단산","자재","손료적용","손료저장","적용율","JUK1","JUK2","JUK3","JUK4","JUK5","JUK6","JUK7","JUK8","JUK9","JUK10","JUK11","JUK12","JUK13","JUK14","JUK15","JUK16","JUK17","JUK18","JUK19","JUK20","자재구분","공종구분","공종레벨","공종+자재","고유번호"]
[{"$nulls":4},"단  가","금  액","단  가","금  액","단  가","금  액","단  가","금  액"]
["01 철거공사",{"$nulls":9},{"$f":"TRUNC(E4+G4+I4, 0)","v":0},null,null,"TOTAL"]
["외부강관비계틀설치","쌍줄비계","㎡",840]
["분진망설치","낙하물방지망, 방진망, P.E, 1.5*150m","㎡",588]
["강관조립말비계(이동식)","3개월이하","대",8]
["천장재철거","밤라이트(석면)","㎡",477.19]
["지붕재철거","슬레이트(석면)","㎡",967.24]
{"$rows_empty":16}
["[ 합           계 ]",{"$nulls":4},{"$f":"F11","v":0},{"$f":"G11","v":0},0,0,0,0,0,null,"5C86D6180975C8F9012681989F81","","","010101","T","F","F",{"$nulls":23},"","",null,"0101015C86D6180975C8F9012681989F81",3849]
[]
[{"$nulls":13},"TOTAL"]