{"text_format":"2","workbook":"xlsx","n_sheets":5,"sheets":["공종별집계표","공종별내역서","수량집계(건축)","수량산출(건축)","Sheet1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":10,"defined_names":319,"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":"공종별집계표","index":0,"n_rows":29,"n_cols":20,"rows_kept":29,"cut":false,"hidden":false,"merged":[[2,18,3,18],[2,19,3,19],[2,12,3,12],[2,13,3,13],[2,14,3,14],[2,15,3,15],[2,16,3,16],[2,17,3,17],[0,0,0,12],[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]]}
["공 종 별 집 계 표"]
["[ 국토연구원신청사건립공사 ]"]
["품      명","규      격","단위","수량","재  료  비",null,"노  무  비",null,"경      비",null,"합      계",null,"비  고","공종코드","변수","상위공종","공종구분","공종레벨","공종소계","원가계산서 연결금액"]
[{"$nulls":4},"단  가","금  액","단  가","금  액","단  가","금  액","단  가","금  액"]
["01  국토연구원신청사건립공사","","",1,{"$f":"F6","v":0},{"$f":"E5*D5","v":0},{"$f":"H6","v":0},{"$f":"G5*D5","v":0},{"$f":"J6","v":0},{"$f":"I5*D5","v":0},{"$f":"E5+G5+I5","v":0},{"$f":"F5+H5+J5","v":0},"","01","","","",1,""]
["0101  ▶ 건설폐기물처리용역","","",1,{"$f":"공종별내역서!F29","v":0},{"$f":"E6*D6","v":0},{"$f":"공종별내역서!H29","v":0},{"$f":"G6*D6","v":0},{"$f":"공종별내역서!J29","v":0},{"$f":"I6*D6","v":0},{"$f":"E6+G6+I6","v":0},{"$f":"F6+H6+J6","v":0},"","0101","","01","",2,""]
{"$rows_empty":22}
["[ 합           계 ]",{"$nulls":4},{"$f":"F5","v":0},null,{"$f":"H5","v":0},null,{"$f":"J5","v":0},null,{"$f":"L5","v":0}]

{"sheet":"공종별내역서","index":1,"n_rows":29,"n_cols":48,"rows_kept":29,"cut":false,"hidden":false,"merged":[[1,43,2,43],[1,44,2,44],[1,45,2,45],[1,46,2,46],[1,47,2,47],[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],[1,30,2,30],[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],[1,18,2,18],[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]]}
["[ 국토연구원신청사건립공사 ]"]
["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"]
[{"$nulls":4},"단  가","금  액","단  가","금  액","단  가","금  액","단  가","금  액"]
["0101  ▶ 건설폐기물처리용역",{"$nulls":15},"0101"]
["건설폐기물처리비-중간처리","폐콘크리트","톤",22,null,{"$f":"TRUNC(E5*D5, 0)","v":0},null,{"$f":"TRUNC(G5*D5, 0)","v":0},null,{"$f":"TRUNC(I5*D5, 0)","v":0},{"$f":"TRUNC(E5+G5+I5, 0)","v":0},0,"","582B0490E99635D28F95EB320DE852","","","0101","F","F","T",null,null,null,1,{"$nulls":19},"","",null,"0101582B0490E99635D28F95EB320DE852",836]
["건설폐기물처리비-중간처리","폐아스팔트콘크리트(폐아스콘)","톤",19,null,0,null,0,null,0,0,0,"","582B0490E99635D28F95EB320E88C2","","","0101","F","F","T",null,null,null,1,{"$nulls":19},"","",null,"0101582B0490E99635D28F95EB320E88C2",837]
["건설폐기물처리비-중간처리","건설(건축)폐자재","톤",403,null,0,null,0,null,0,0,0,"","582B0490E99635D28F95EB320F9832","","","0101","F","F","T",null,null,null,1,{"$nulls":19},"","",null,"0101582B0490E99635D28F95EB320F9832",558]
["건설폐기물처리비-중간","불연성(95%이상)+가연성건설폐기물(5%이하)","톤",176,null,0,null,0,null,0,0,0,"","582B0490E99635D28F95ECD9B51892","","","0101","F","F","T",null,null,null,1,{"$nulls":19},"","",null,"0101582B0490E99635D28F95ECD9B51892",559]
["건설폐기물운반비-불연성","15톤덤프트럭, 30km","톤",620,null,0,null,0,null,0,0,0,"","582B0490E99635C03999F96B6E6892","","","0101","F","F","T",null,null,null,1,{"$nulls":19},"","",null,"0101582B0490E99635C03999F96B6E6892",560]
["단위절사","","식",-1,null,0,null,0,null,0,0,0,"","599ED479E97F569A3A93090F067853DA3BF2FB","","","0101","F","F","T",null,null,null,1,{"$nulls":19},"","",null,"0101599ED479E97F569A3A93090F067853DA3BF2FB",575]
["소    계","","",null,0,{"$f":"SUM(F5:F10)","v":0},0,{"$f":"SUM(H5:H10)","v":0},null,{"$f":"SUM(J5:J10)","v":0},null,{"$f":"SUM(L5:L10)","v":0},"","599F6432E92486DC479C3FF69982","","","","F","F","F",{"$nulls":23},"","",null,"0101599F6432E92486DC479C3FF69982",576]
["부가가치세","합계의 10%","식",1,0,{"$f":"TRUNC(E12*D12, 0)","v":0},0,{"$f":"TRUNC(G12*D12, 0)","v":0},null,{"$f":"TRUNC(I12*D12, 0)","v":0},{"$f":"TRUNC(E12+G12+I12, 0)","v":0},{"$f":"TRUNC(F12+H12+J12, 0)","v":0},"","5931447199875B95FF90FBCE4C821","","","0101","F","F","F",3,2,0.1,{"$nulls":20},"","",null,"01015931447199875B95FF90FBCE4C821",831]
{"$rows_empty":16}
["[ 합           계 ]",{"$nulls":4},{"$f":"SUM(F5:F28)","v":0},null,{"$f":"SUM(H5:H28)","v":0},null,{"$f":"SUM(J11:J12)","v":0},null,{"$f":"SUM(L11:L12)","v":0},null,"TOTAL"]

{"sheet":"수량집계(건축)","index":2,"n_rows":10,"n_cols":8,"rows_kept":10,"cut":false,"hidden":false,"merged":[[0,0,0,7]]}
["공 종 별 집 계 표"]
["[ 국토연구원신청사건립공사 ]"]
["[ 폐기물처리 ]"]
["코드","품명","규격","단위","물량","할증(%)","물량(할증포함)","비고"]
["26","건설폐기물처리비","","",0,0,0,""]
["56200327131","폐기물처리수수료","폐콘크리트","톤",22,0,22,""]
["56200327141","폐기물처리수수료","폐아스팔트","톤",19,0,19,""]
["56200327151","폐기물처리수수료","건축폐재류","톤",403.101,0,403.101,""]
["56200327170","폐기물처리수수료","혼합폐기물","톤",175.608,0,175.608,""]
["","","","",null,null,null,""]

{"sheet":"수량산출(건축)","index":3,"n_rows":22,"n_cols":7,"rows_kept":22,"cut":false,"hidden":false,"merged":[[0,0,0,6],[9,0,9,6],[10,0,10,6],[11,0,11,6],[12,0,12,6],[14,0,14,6],[4,0,4,6],[5,0,5,6],[6,0,6,6],[7,0,7,6],[8,0,8,6],[13,0,13,6]]}
["공 용 산 출 서"]
["[ 국토연구원신청사건립공사 ]"]
["[ 폐기물처리 ]"]
["도형","부위","품명","규격","단위","산식","물량"]
["실명 : 신축관련폐기물     개소 :1     층범위 :     층갯수 :"]
["A   (연면적     ) 19955.53                                                                                              = 19,955.530        "]
["L   (둘레       )                                                                                                       = 0.000             "]
[]
["B   (걸레받이   )                                                                                                       = 0.000             "]
["S   (디딤판     )                                                                                                       = 0.000             "]
["R   (단높이     )                                                                                                       = 0.000             "]
["N   (단수       )                                                                                                       = 0.000             "]
["M   (사선길이   ) [S^2+R^2]                                                                                             = 0.000             "]
["T   (평균두께   ) M/2                                                                                                   = 0.000             "]
["         (                     )         *         =        "]
["","","[ 비          고 ]","---------------------------------------------------","------","▶공공용_철근콘크리트조",0]
["","","폐기물처리수수료","건축폐재류","톤","19955.53*(0.018+0.0022)",403.101]
["","","폐기물처리수수료","혼합폐기물","톤","19955.53*(0.0088)",175.608]
["","","[ 비          고 ]","---------------------------------------------------","------","▶토목접수분",0]
["","","폐기물처리수수료","폐콘크리트","톤","22",22]
["","","폐기물처리수수료","폐아스팔트","톤","19",19]
["","","","","",""]

{"sheet":"Sheet1","index":4,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}