{"text_format":"2","workbook":"xlsx","n_sheets":3,"sheets":["원가계산서","공종별집계표","공종별내역서"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"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"}

{"sheet":"원가계산서","index":0,"n_rows":30,"n_cols":7,"rows_kept":30,"cut":false,"hidden":false,"merged":[[28,1,28,3],[29,1,29,3],[22,1,22,3],[23,1,23,3],[24,1,24,3],[25,1,25,3],[26,1,26,3],[27,1,27,3],[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]]}
[null,"공 사 원 가 계 산 서"]
[null,"공사명 : 국토연구원 실내주차장 캐노피공사",null,null,null,"금액 : 원(￦  )"]
[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 * 9.7%",""]
["BS",null,null,"[ 소          계 ]",null,"",""]
["C2",null,"경        비","기   계    경   비",null,"",""]
["C4",null,null,"산  재  보  험  료",571751,"노무비 * 3.9%",""]
["C5",null,null,"고  용  보  험  료",127544,"노무비 * 0.87%",""]
["C6",null,null,"국민  건강  보험료",227187,"직접노무비 * 1.7%",""]
["C7",null,null,"국민  연금  보험료",332763,"직접노무비 * 2.49%",""]
["CB",null,null,"노인장기요양보험료",14880,"건강보험료 * 6.55%",""]
["CA",null,null,"산업안전보건관리비",2007326,"(직재+직노) * 2.93%",""]
["CH",null,null,"환  경  보  전  비",null,"(재료비+직노+기계경비) * 0.3%",""]
["CG",null,null,"기   타    경   비",null,"(재료비+노무비) * 4.8%",""]
["CK",null,null,"하도급지급보증수수료",null,"(재료비+직노+기계경비) * 0.081%",""]
["CL",null,null,"건설기계대여금지급보증서발급수수료",null,"(재료비+직노+기계경비) * 0.07%",""]
["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%",""]
["D4","폐기물처리비",null,null,null,"",""]
["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":27,"n_cols":20,"rows_kept":27,"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"]
["[ 국토연구원 실내주차장 캐노피공사 ]"]
["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"]
[{"$nulls":4},"단  가","금  액","단  가","금  액","단  가","금  액","단  가","금  액"]
["01  국토연구원 실내주차장 캐노피공사","","",1,{"$nulls":9},"01","","","",1,""]
["0101  ■ 건축공사 ■","","",1,{"$nulls":9},"0101","","01","",2,""]
["010101  가  설  공  사","","",1,{"$nulls":9},"010101","","0101","",3,""]
["010102  철  골  공  사","","",1,{"$nulls":9},"010102","","0101","",3,""]
["010103  석    공    사","","",1,{"$nulls":9},"010103","","0101","",3,""]
["010104  지  붕  공  사","","",1,{"$nulls":9},"010104","","0101","",3,""]
["010105  기  타  공  사","","",1,{"$nulls":9},"010105","","0101","",3,""]
["010106  철  거  공  사","","",1,{"$nulls":9},"010106","","0101","",3,""]
["010107  폐기물처리비","","",1,{"$nulls":9},"010107","","","6",3,"",{"$f":"L13*1","v":0}]
{"$rows_empty":13}
["[ 합           계 ]"]

{"sheet":"공종별내역서","index":2,"n_rows":171,"n_cols":48,"rows_kept":171,"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]]}
["[ 국토연구원 실내주차장 캐노피공사 ]"]
["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"]
[{"$nulls":4},"단  가","금  액","단  가","금  액","단  가","금  액","단  가","금  액"]
["010101  가  설  공  사",{"$nulls":15},"010101"]
["강관 조립말비계(이동식)","높이 2m, 3개월","대",2,{"$nulls":9},"45104479117D0B4F994979B84AFE3","","","010101","T","F","F",{"$nulls":23},"","",null,"01010145104479117D0B4F994979B84AFE3",4]
["건축물현장정리","철골조","M2",231,{"$nulls":9},"4510447C117A6C73C63B3065EBD79","","","010101","T","F","F",{"$nulls":23},"","",null,"0101014510447C117A6C73C63B3065EBD79",5]
{"$rows_empty":20}
["[ 합           계 ]",{"$nulls":12},"TOTAL"]
["010102  철  골  공  사",{"$nulls":15},"010102"]
["일반구조용압연강판","일반구조용압연강판, 20mm","KG",361,{"$nulls":9},"423F4FB31172B92661E856B66603D907268F3","","","010102","F","F","T",{"$nulls":23},"","",null,"010102423F4FB31172B92661E856B66603D907268F3",7]
["일반구조용각형강관","일반구조용각형강관, 각형강관, 50*50*1.6mm","KG",533,{"$nulls":9},"424846051176F4922C3567FE4127469C1CAD9","","","010102","F","F","T",{"$nulls":23},"","",null,"010102424846051176F4922C3567FE4127469C1CAD9",8]
["일반구조용각형강관","일반구조용각형강관, 각형강관, 100*100*3.2mm","KG",213,{"$nulls":9},"424846051176F4922C3567FE4127469C1C93C","","","010102","F","F","T",{"$nulls":23},"","",null,"010102424846051176F4922C3567FE4127469C1C93C",9]
["일반구조용각형강관","일반구조용각형강관, 각형강관, 200*150*3.2mm","KG",3691,{"$nulls":9},"424846051176F4922C3567FE4127469C021E1","","","010102","F","F","T",{"$nulls":23},"","",null,"010102424846051176F4922C3567FE4127469C021E1",10]
["부대철골가공조립(현장)","중도리. 띠장, 캐노피","TON",4.5599999999999996,{"$nulls":9},"451040D911750349CF7102C28092A","","","010102","T","F","F",{"$nulls":23},"","",null,"010102451040D911750349CF7102C28092A",29]
["각관밴딩비","ㅁ200*150*3.2t-17.6KG/M","M",30,{"$nulls":9},"4510447B117828A83AAE97A4E1AFB","","","010102","T","F","F",{"$nulls":23},"","",null,"0101024510447B117828A83AAE97A4E1AFB",11]
["각관밴딩비","ㅁ100*100*3.2t-9.52KG/M","M",8,{"$nulls":9},"4510447B117828A83AAE97A4E1AF8","","","010102","T","F","F",{"$nulls":23},"","",null,"0101024510447B117828A83AAE97A4E1AF8",12]
["각관밴딩비","ㅁ50*50*1.6t-2.38KG/M","M",77,{"$nulls":9},"4510447B117828A83AAE97A4E1AF9","","","010102","T","F","F",{"$nulls":23},"","",null,"0101024510447B117828A83AAE97A4E1AF9",13]
["케미컬앙카","M16","개",112,{"$nulls":9},"451040DF117F9D8CFF40D51DB65CB","","","010102","T","F","F",{"$nulls":23},"","",null,"010102451040DF117F9D8CFF40D51DB65CB",14]
["녹막이페인트(붓칠)","철재면, 1회","M2",195,{"$nulls":9},"45104BC6117AC800AB7114C4B7D2C","","","010102","T","F","F",{"$nulls":23},"","",null,"01010245104BC6117AC800AB7114C4B7D2C",15]
["에폭시페인트","철재면","M2",195,{"$nulls":9},"45104BCD117DB6F8B3C6773233B7C","","","010102","T","F","F",{"$nulls":23},"","",null,"01010245104BCD117DB6F8B3C6773233B7C",30]
{"$rows_empty":11}
["[ 합           계 ]",{"$nulls":12},"TOTAL"]
["010103  석    공    사",{"$nulls":15},"010103"]
["화강석 두겁돌 설치","모르타르 30mm + 기존두겁석(W=600)","M",20,{"$nulls":9},"45104891117B8019D7F947498D376","","","010103","T","F","F",{"$nulls":23},"","",null,"01010345104891117B8019D7F947498D376",22]
{"$rows_empty":21}
["[ 합           계 ]",{"$nulls":12},"TOTAL"]
["010104  지  붕  공  사",{"$nulls":15},"010104"]
["알루미늄 시트패널","하지철물 + 평판 T=3 불소수지","M2",125,{"$nulls":9},"423F4FB31172E6534C957CCA4E8484AFF75B4","","","010104","F","F","T",{"$nulls":23},"","",null,"010104423F4FB31172E6534C957CCA4E8484AFF75B4",19]
["알루미늄 시트패널","하지철물 + 곡판 T=3 불소수지","M2",22,{"$nulls":9},"423F4FB31172E6534C957CCA4E8484AFF765B","","","010104","F","F","T",{"$nulls":23},"","",null,"010104423F4FB31172E6534C957CCA4E8484AFF765B",20]
["폴리카보네이트","10t,5중겹복층판","M2",294,{"$nulls":9},"44AB470E11763BEF8E024502EB111D69D5843","","","010104","F","F","T",{"$nulls":23},"","",null,"01010444AB470E11763BEF8E024502EB111D69D5843",36]
["알루미늄프로파일","","M",311,{"$nulls":9},"44AB470E11763BEF8E024502EB111D69D5B1E","","","010104","F","F","T",{"$nulls":23},"","",null,"01010444AB470E11763BEF8E024502EB111D69D5B1E",37]
["알루미늄앤딩캡","ㄷ-바","M",79,{"$nulls":9},"44AB470E11763BEF8E024502EB111D69D5B1F","","","010104","F","F","T",{"$nulls":23},"","",null,"01010444AB470E11763BEF8E024502EB111D69D5B1F",38]
["EPDM가스켓","","M",1250,{"$nulls":9},"44AB470E11763BEF8E024502EB111D69D5B1C","","","010104","F","F","T",{"$nulls":23},"","",null,"01010444AB470E11763BEF8E024502EB111D69D5B1C",39]
["V-TAPE","","M",60,{"$nulls":9},"44AB470E11763BEF8E024502EB111D69D5B1D","","","010104","F","F","T",{"$nulls":23},"","",null,"01010444AB470E11763BEF8E024502EB111D69D5B1D",40]
["스텐피스","","EA",1050,{"$nulls":9},"44AB470E11763BEF8E024502EB111D69D5B1A","","","010104","F","F","F",{"$nulls":23},"","",null,"01010444AB470E11763BEF8E024502EB111D69D5B1A",41]
["처마홈통","SST-150*100*1.5t","M",59,{"$nulls":9},"45104E791174828C7F0D311D70452","","","010104","T","F","F",{"$nulls":23},"","",null,"01010445104E791174828C7F0D311D70452",25]
["스텐선홈통 설치","D101.6*1.2t","M",5,{"$nulls":9},"45104E791174DABE67FA80E1F22BF","","","010104","T","F","F",{"$nulls":23},"","",null,"01010445104E791174DABE67FA80E1F22BF",24]
["PE빗물받이설치","510*410*H600","개소",1,{"$nulls":9},"45104E791174F59420F0BA4F7D70C","","","010104","T","F","F",{"$nulls":23},"","",null,"01010445104E791174F59420F0BA4F7D70C",31]
{"$rows_empty":11}
["[ 합           계 ]",{"$nulls":12},"TOTAL"]
["010105  기  타  공  사",{"$nulls":15},"010105"]
["스틸차량출입제안차단대","D101.6*2.3T+D48.6*2.0t,L=3.0m,유성페인트마감","EA",1,{"$nulls":9},"45104F61117AEE351A0A648973B16","","","010105","T","F","F",{"$nulls":23},"","",null,"01010545104F61117AEE351A0A648973B16",57]
["LED간판제작설치","","식",1,{"$nulls":9},"44AB470E11763BEF8E024502EB111D69D5B1B","","","010105","F","F","F",{"$nulls":23},"","",null,"01010544AB470E11763BEF8E024502EB111D69D5B1B",42]
["연기감지기","(노출),이온화식2종","EA",1,{"$nulls":9},"44AB470E11763BEF8E024502EB111D69D5B18","","","010105","F","F","F",{"$nulls":23},"","",null,"01010544AB470E11763BEF8E024502EB111D69D5B18",44]
["피난구유도등","LED, 중형, 단면, 60분용","EA",1,{"$nulls":9},"44AB470E11763BEF8E024502EB111D69D5B19","","","010105","F","F","F",{"$nulls":23},"","",null,"01010544AB470E11763BEF8E024502EB111D69D5B19",45]
["아우트레트박스","중형 4 각 54 mm","EA",3,{"$nulls":9},"44AB470E11763BEF8E024502EB111D69D5B16","","","010105","F","F","F",{"$nulls":23},"","",null,"01010544AB470E11763BEF8E024502EB111D69D5B16",46]
["박스커버-4각","평","EA",3,{"$nulls":9},"44AB470E11763BEF8E024502EB111D69D5B17","","","010105","F","F","F",{"$nulls":23},"","",null,"01010544AB470E11763BEF8E024502EB111D69D5B17",47]
["HFIX 저독성난연전선(450/750)","HFIX, 450/750V, 1.5SQ(1.38mm)","M",264,{"$nulls":9},"44AB470E11763BEF8E024502EB111D69D5A77","","","010105","F","F","F",{"$nulls":23},"","",null,"01010544AB470E11763BEF8E024502EB111D69D5A77",48]
["HFIX 저독성난연전선(450/750)","HFIX, 450/750V, 2.5SQ(1.78mm)","M",286,{"$nulls":9},"44AB470E11763BEF8E024502EB111D69D5A76","","","010105","F","F","F",{"$nulls":23},"","",null,"01010544AB470E11763BEF8E024502EB111D69D5A76",49]
["경질비닐전선관","HIPVC 16 C","M",176,{"$nulls":9},"44AB470E11763BEF8E024502EB111D69D5A75","","","010105","F","F","F",{"$nulls":23},"","",null,"01010544AB470E11763BEF8E024502EB111D69D5A75",50]
["전선관 부속품비","전선관의 15%","식",1,{"$nulls":9},"44AB470E11763BEF8E024502EB111D69D5DCF","","","010105","F","F","F",{"$nulls":23},"","",null,"01010544AB470E11763BEF8E024502EB111D69D5DCF",55]
["소모품비","배관배선의 2%","식",1,{"$nulls":9},"44AB470E11763BEF8E024502EB111D69D5DCE","","","010105","F","F","F",{"$nulls":23},"","",null,"01010544AB470E11763BEF8E024502EB111D69D5DCE",56]
["내선전공","","인",13.9,{"$nulls":9},"44AB470E11763BEF8E024502EB111D69D5A73","","","010105","F","F","F",null,null,null,1,{"$nulls":19},"","",null,"01010544AB470E11763BEF8E024502EB111D69D5A73",52]
["공구손료","인력품의 3%","식",1,{"$nulls":9},"440A43CD1172FF7ACFF24C21C78001","","","010105","F","F","F",1,0,0.03,{"$nulls":20},"","",null,"010105440A43CD1172FF7ACFF24C21C78001",53]
{"$rows_empty":9}
["[ 합           계 ]",{"$nulls":12},"TOTAL"]
["010106  철  거  공  사",{"$nulls":15},"010106"]
["두겁석 철거","W600*T70,재사용","M",20,{"$nulls":9},"451144E51175B5299DAE6C9DF28D0","","","010106","T","F","F",{"$nulls":23},"","",null,"010106451144E51175B5299DAE6C9DF28D0",28]
{"$rows_empty":21}
["[ 합           계 ]",{"$nulls":12},"TOTAL"]
["010107  폐기물처리비",{"$nulls":15},"010107"]
["건설폐재류","가연성이 제거된 재활용이 가능한 혼합물","TON",2,{"$nulls":9},"4510447C117A6C46882E61BE75447","","","010107","F","F","T",{"$nulls":23},"","",null,"0101074510447C117A6C46882E61BE75447",33]
["건설폐기물 상차비","중간처리 대상, 15ton 덤프트럭","TON",2,{"$nulls":9},"4510447C117A6C469ABBD6EC3F466","","","010107","F","F","T",{"$nulls":23},"","",null,"0101074510447C117A6C469ABBD6EC3F466",34]
["건설폐기물 운반비","중간처리 대상, 15ton 덤프트럭, 30km","TON",2,{"$nulls":9},"4510447C117A6C469ABBD6FEA9E48","","","010107","F","F","T",{"$nulls":23},"","",null,"0101074510447C117A6C469ABBD6FEA9E48",35]
{"$rows_empty":19}
["[ 합           계 ]",{"$nulls":12},"TOTAL"]