{"text_format":"2","workbook":"xls","n_sheets":5,"sheets":["총공사비분석표(총괄)","원가계산(총괄)","직접비총괄표","건축(연구동)","건축(시험동)"],"not_rendered":{"charts":3,"images":0,"macros":0,"external_links":582,"defined_names":16251,"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":"총공사비분석표(총괄)","index":0,"n_rows":15,"n_cols":10,"rows_kept":15,"cut":false,"hidden":false,"merged":[[10,8,10,9],[8,8,8,9],[9,8,9,9],[0,0,0,9],[2,0,2,5],[11,8,11,9],[3,8,3,9],[4,8,4,9],[5,8,5,9],[6,8,6,9],[7,8,7,9]],"flags":["formulas_cached_only"]}
[" 총   공  사  비   분  석  표"]
[]
["공 사 명 : 평택 시험연구동 1차 건립공사",{"$nulls":6},"연면적",11225.74,3395.771069030189]
[{"$nulls":6},"공    종","금       액","평당금액"]
[{"$nulls":6},"건 축 공 사",-6967,-2.0516695202276196]
[{"$nulls":6},"토 목 공 사",-3186,-0.9382257917963538]
[{"$nulls":6},"조 경 공 사",-6373,-1.876746067519825]
[{"$nulls":6},"기계설비공사",-2363,-0.6958655197786516]
[{"$nulls":6},"전기설비공사",-1064,-0.3133308984530196]
[{"$nulls":6},"통신설비공사",-9291,-2.7360501668486887]
[{"$nulls":6},"소방설비공사",-5711,-1.6817977077680404]
[{"$nulls":6},"합     계",-34953,-10.293096704537964]
[]
[{"$nulls":6}," "," "]
[{"$nulls":7}," "]

{"sheet":"원가계산(총괄)","index":1,"n_rows":44,"n_cols":13,"rows_kept":44,"cut":false,"hidden":false,"merged":[[5,1,8,1],[5,0,26,0],[3,11,4,11],[2,0,2,4],[12,1,26,1],[39,10,40,10],[36,0,36,2],[30,0,30,2],[31,0,31,2],[35,0,35,2],[0,0,0,12],[3,0,4,2],[3,3,3,9],[3,10,4,10],[3,12,4,12]],"flags":["formulas_cached_only"]}
[" 공  사  원  가  계  산  서 "]
[]
["공 사 명 : 평택 시험연구동 1차 건립공사",{"$nulls":11},{"$error":"#NUM!"}]
["구                 분 ",null,null,"금                                 액",{"$nulls":6},"합       계","요  율","구     성     비"]
[null,null,null,"건 축 공 사","토 목 공 사","조 경 공 사","기계설비공사","전기설비공사","통신설비공사","소방설비공사"]
["순   공   사   원   가","재료비","직 접 재 료 비",0,0,0,0,0,0,0,0]
[null,null,"간 접 재 료 비",0,0,0,0,0,0,0,0]
[null,null,"작업설,부산물등",{"$nulls":7},0]
[null,null,"[ 소      계 ]",0,0,0,0,0,0,0,0]
[null,"노","직 접 노 무 비",0,0,0,0,0,0,0,0]
[null,"무","간 접 노 무 비",0,0,0,0,0,0,0,0,null,"  직접노무비의"]
[null,"비","[ 소      계 ]",0,0,0,0,0,0,0,0]
[null,"경            비","운    반    비",{"$nulls":7},0]
[null,null,"기  계  경  비",0,0,0,0,0,0,0,0]
[null,null,"산 재 보 험 료",0,0,0,0,0,0,0,0,null,"  노무비의"]
[null,null,"고 용 보 험 료",0,0,0,0,0,0,0,0,null,"  노무비의"]
[null,null,"건 강 보 험 료",0,0,0,0,0,0,0,0,null,"  직접노무비의"]
[null,null,"연 금 보 험 료",0,0,0,0,0,0,0,0,null,"  직접노무비의"]
[null,null,"노인장기요양보험료",0,0,0,0,0,0,0,0,null,"  건강보혐료의"]
[null,null,"퇴직금공제부금비",0,0,0,0,0,0,0,0,null,"  직접노무비의"]
[null,null,"산업안전보건관리비",0,0,0,0,0,0,0,0,null,"  (직재+직노)"]
[null,null,"안  전  관  리  비",0,0,0,0,0,0,0,0,null,"  (직재+직노+기계경비)"]
[null,null,"환 경 보 전 비",0,0,0,0,0,0,0,0,null,"  (직재+직노+기계경비)"]
[null,null,"기  타  경  비",0,0,0,0,0,0,0,0,null,"  (재료비+노무비)"]
[null,null,"건설하도급대급지급보증서발급수수료",0,0,0,0,0,0,0,0,null,"  (직재+직노+기계경비)"]
[null,null,"건설기계대여금지급보증서발급수수료",0,0,0,0,0,0,0,0,null,"  (직재+직노+기계경비)"]
[null,null,"[ 소      계 ]",0,0,0,0,0,0,0,0]
["계",null,null,0,0,0,0,0,0,0,0,null," "]
["일    반    관    리    비",null,null,0,0,0,0,0,0,0,0,null,"  계의"]
["이                      윤",null,null,-6967,-3186,-6373,-2363,-1064,-9291,-5710,-34954,null,"  (노무비+경비+일/관) "]
["T     A     B    공    사",{"$nulls":5},0,null,null,null,0]
["건  설  폐 기 물  처 리 비",null,null,0,0,{"$nulls":5},0]
["공      급      가      액",null,null,-6967,-3186,-6373,-2363,-1064,-9291,-5710,-34954,null," "]
["부    가    가    치    세",null,null,0,0,0,0,0,0,0,0,null,"  공급가액의 "]
["도          급          액",null,null,-6967,-3186,-6373,-2363,-1064,-9291,-5711,-34953]
["사  용  전  검  사  비",{"$nulls":6},0,null,null,0]
["분    담    금    공    사",{"$nulls":5},0,0,null,null,0]
["총     공     사    비",null,null,-6967,-3186,-6373,-2363,-1064,-9291,-5711,-34953]
[]
[null,null,null," "," "," ",{"$nulls":4}," "]
[null,null,null," ",null," "]
[null,null,null," ",{"$nulls":6}," "]
[null,null,null," ",{"$nulls":6}," "]
[null,null,null," ",{"$nulls":6}," "]

{"sheet":"직접비총괄표","index":2,"n_rows":28,"n_cols":10,"rows_kept":28,"cut":false,"hidden":false,"merged":[[27,3,27,4],[13,2,13,3],[8,4,8,5],[9,8,9,9],[13,4,13,5],[9,6,9,7],[23,2,24,4],[13,6,13,7],[19,2,19,3],[19,4,19,5],[21,0,21,1],[21,2,21,3],[21,4,21,5],[7,4,7,5],[8,2,8,3],[15,0,16,0],[15,1,16,1],[13,0,13,1],[10,2,10,3],[10,4,10,5],[6,2,6,3],[8,6,8,7],[8,8,8,9],[15,2,16,3],[7,2,7,3],[7,6,7,7],[13,8,13,9],[15,8,16,8],[15,9,16,9],[10,6,10,7],[1,0,1,9],[9,2,9,3],[6,6,6,7],[9,4,9,5],[6,8,6,9],[4,8,5,9],[4,4,5,5],[4,6,5,7],[7,8,7,9],[6,4,6,5],[25,2,26,4],[4,0,5,0],[4,1,5,1],[4,2,5,3],[17,4,17,5],[17,2,17,3],[18,2,18,3],[12,4,12,5],[18,4,18,5],[15,4,16,5],[10,8,10,9],[11,2,11,3],[11,4,11,5],[11,6,11,7],[11,8,11,9],[12,2,12,3],[12,6,12,7],[12,8,12,9],[21,6,21,7],[20,2,20,3],[20,4,20,5],[15,6,16,7],[17,6,17,7],[18,6,18,7],[19,6,19,7],[20,6,20,7]],"flags":["formulas_cached_only"]}
[]
["직    접   비    총    괄    표 "]
[]
["공 사 명 : 평택 시험연구동 1차 건립공사",{"$nulls":7}," "," "]
["구                분","단   위","재      료      비",null,"노      무      비",null,"경             비 ",null,"합             계"]
[]
["건    축    공    사","식",0,null,0,null,0,null,0]
["토    목    공    사","식",{"$nulls":6},0]
["조    경    공    사","식",{"$nulls":6},0]
["기 계 설 비 공 사","식",{"$nulls":6},0]
["전 기 설 비 공 사","식",{"$nulls":6},0]
["통 신 설 비 공 사","식",{"$nulls":6},0]
["소 방 설 비 공 사","식",{"$nulls":6},0]
["합                         계",null,0,null,0,null,0,null,0]
[]
["구                분","단   위","건설폐기물처리비",null,"분  담  금  공  사",null,"T  A  B  공  사",null,"시용전검사비"," "]
[]
["건    축    공    사","식",0]
["토    목    공    사","식"]
["기 계 설 비 공 사","식"]
["전 기 설 비 공 사","식"]
["합                계",null,0,null,0,null,0,null,0,0]
[]
[null,null," "]
[]
[null,null," "]
[]
[null,null," "]

{"sheet":"건축(연구동)","index":3,"n_rows":33,"n_cols":14,"rows_kept":33,"cut":false,"hidden":false,"merged":[[19,3,19,4],[16,3,16,4],[26,3,26,4],[28,3,28,4],[29,3,29,4],[30,3,30,4],[20,3,20,4],[25,3,25,4],[17,3,17,4],[21,3,21,4],[11,3,11,4],[12,3,12,4],[31,3,31,4],[27,3,27,4],[14,3,14,4],[24,3,24,4],[15,3,15,4],[18,3,18,4],[22,3,22,4],[23,3,23,4],[3,10,4,10],[3,12,4,12],[3,7,4,7],[6,3,6,4],[8,3,8,4],[13,3,13,4],[5,3,5,4],[9,3,9,4],[7,3,7,4],[10,3,10,4],[0,0,0,13],[2,11,2,13],[3,0,4,0],[3,1,3,4],[3,6,4,6],[3,11,4,11],[3,13,4,13],[4,3,4,4],[3,8,4,8],[3,9,4,9]],"flags":["formulas_cached_only"]}
["[  건  축   직  접  공  사  비   ]  -연구동"]
[]
[" ",null," 연면적",10234.27,3095.8527436626537,null,"지하제외",{"$nulls":4}," "]
["공     종","금   액   분   석",{"$nulls":4},"품        명","규 격","단위","수량","재 료 비","노 무 비","경  비","합   계"]
[null,"금    액","백분율","평       당"]
["공통가설공사",null,{"$error":"#DIV/0!"},0,null,null,"공통가설공사",null,"식",1,null,null,0,0]
["가 설 공 사",null,{"$error":"#DIV/0!"},0,null,null,"가 설 공 사",null,"식",1,0,0,0,0]
["구 조 공 사",null,{"$error":"#DIV/0!"},0,null,null,"구 조 공 사",null,"식",1,0,0,0,0]
["파 일 공 사",null,{"$error":"#DIV/0!"},0,null,null,"파 일 공 사",null,"식",1,0,0,0,0]
["조 적 공 사",null,{"$error":"#DIV/0!"},0,null,null,"조 적 공 사",null,"식",1,0,0,0,0]
["석  공  사",null,{"$error":"#DIV/0!"},0,null,null,"석   공   사",null,"식",1,0,0,0,0]
["타 일 공 사",null,{"$error":"#DIV/0!"},0,null,null,"타 일 공 사",null,"식",1,0,0,null,0]
["방 수 공 사",null,{"$error":"#DIV/0!"},0,null,null,"방 수 공 사",null,"식",1,0,0,null,0]
["금 속 공 사",null,{"$error":"#DIV/0!"},0,null,null,"금 속 공 사",null,"식",1,0,0,null,0]
["패널공사(벽)",null,{"$error":"#DIV/0!"},0,null,null,"패널공사(벽)",null,"식",1,0,0,null,0]
["미 장 공 사",null,{"$error":"#DIV/0!"},0,null,null,"미 장 공 사",null,"식",1,0,0,null,0]
["자동문공사",null,{"$error":"#DIV/0!"},0,null,null,"자동문공사",null,"식",1,0,0,null,0]
["단열샷터공사",null,{"$error":"#DIV/0!"},0,null,null,"단열샷터공사",null,"식",1,null,null,null,0]
["내부창호공사",null,{"$error":"#DIV/0!"},0,null,null,"내부창호공사",null,"식",1,0,0,0,0]
["외벽창호공사",null,{"$error":"#DIV/0!"},0,null,null,"외벽창호공사",null,"식",1,0,0,0,0]
["외벽유리공사",null,{"$error":"#DIV/0!"},0,null,null,"외벽유리공사",null,"식",1,0,0,0,0]
["외벽메탈시트",null,{"$error":"#DIV/0!"},0,null,null,"외벽메탈시트",null,"식",1,0,0,0,0]
["도 장 공 사",null,{"$error":"#DIV/0!"},0,null,null,"도 장 공 사",null,"식",1,0,0,null,0]
["수 장 공 사",null,{"$error":"#DIV/0!"},0,null,null,"수 장 공 사",null,"식",1,0,0,null,0]
["S G P 공 사",null,{"$error":"#DIV/0!"},0,null,null,"S G P 공 사",null,"식",1,null,null,null,0]
["천정크래인",null,{"$error":"#DIV/0!"},0,null,null,"천정크래인",null,"식",1,0,0,null,0]
["기 타 공 사",null,{"$error":"#DIV/0!"},0,null,null,"기 타 공 사",null,"식",1,0,0,null,0]
["품질 관리비",null,{"$error":"#DIV/0!"},0,null,null,"품질 관리비",null,"식",1,null,null,0,0]
["운송설비공사",null,{"$error":"#DIV/0!"},0,null,null,"운송설비공사",null,"식",1,0,null,null,0]
["운반비및골재비",null,{"$error":"#DIV/0!"},0,null,null,"운반비및골재비",null,"식",1,0,null,0,0]
["[ 합     계 ]",0,{"$error":"#DIV/0!"},0,null,null,"[ 합     계 ]",null,null,null,0,0,0,0]
["건설폐기물처리비",{"$nulls":5},"건설폐기물처리비",null,"식",1,null,null,0,0]
[null," "]

{"sheet":"건축(시험동)","index":4,"n_rows":26,"n_cols":14,"rows_kept":26,"cut":false,"hidden":false,"merged":[[7,3,7,4],[8,3,8,4],[9,3,9,4],[10,3,10,4],[3,13,4,13],[4,3,4,4],[5,3,5,4],[6,3,6,4],[0,0,0,13],[2,11,2,13],[3,0,4,0],[3,1,3,4],[3,6,4,6],[3,7,4,7],[22,3,22,4],[20,3,20,4],[16,3,16,4],[17,3,17,4],[18,3,18,4],[3,12,4,12],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[19,3,19,4],[12,3,12,4],[14,3,14,4],[11,3,11,4],[15,3,15,4],[21,3,21,4],[13,3,13,4]],"flags":["formulas_cached_only"]}
["[  건  축   직  접  공  사  비   ]  -시험동"]
[]
[" ",null," 연면적",991.47,299.91832536753583,{"$nulls":6}," "]
["공     종","금   액   분   석",{"$nulls":4},"품        명","규 격","단위","수량","재 료 비","노 무 비","경  비","합   계"]
[null,"금    액","백분율","평       당"]
["가 설 공 사",null,{"$error":"#DIV/0!"},0,null,null,"가 설 공 사",null,"식",1,0,0,0,0]
["구 조 공 사",null,{"$error":"#DIV/0!"},0,null,null,"구 조 공 사",null,"식",1,0,0,0,0]
["파 일 공 사",null,{"$error":"#DIV/0!"},0,null,null,"파 일 공 사",null,"식",1,0,0,0,0]
["방 수 공 사",null,{"$error":"#DIV/0!"},0,null,null,"방 수 공 사",null,"식",1,0,0,null,0]
["금 속 공 사",null,{"$error":"#DIV/0!"},0,null,null,"금 속 공 사",null,"식",1,0,0,null,0]
["패널공사(벽)",null,{"$error":"#DIV/0!"},0,null,null,"패널공사(벽)",null,"식",1,0,0,null,0]
["패널공사(지붕)",null,{"$error":"#DIV/0!"},0,null,null,"패널공사(지붕)",null,"식",1,0,0,null,0]
["미 장 공 사",null,{"$error":"#DIV/0!"},0,null,null,"미 장 공 사",null,"식",1,0,0,null,0]
["단열셧터공사",null,{"$error":"#DIV/0!"},0,null,null,"단열셧터공사",null,"식",1,null,null,null,0]
["내부창호공사",null,{"$error":"#DIV/0!"},0,null,null,"내부창호공사",null,"식",1,0,0,0,0]
["외벽창호공사",null,{"$error":"#DIV/0!"},0,null,null,"외벽창호공사",null,"식",1,0,0,0,0]
["외벽유리공사",null,{"$error":"#DIV/0!"},0,null,null,"외벽유리공사",null,"식",1,0,0,0,0]
["도 장 공 사",null,{"$error":"#DIV/0!"},0,null,null,"도 장 공 사",null,"식",1,0,0,null,0]
["수 장 공 사",null,{"$error":"#DIV/0!"},0,null,null,"수 장 공 사",null,"식",1,0,0,null,0]
["천정크래인",null,{"$error":"#DIV/0!"},0,null,null,"천정크래인",null,"식",1,0,0,null,0]
["기 타 공 사",null,{"$error":"#DIV/0!"},0,null,null,"기 타 공 사",null,"식",1,0,0,null,0]
["운반비및골재비",null,{"$error":"#DIV/0!"},0,null,null,"운반비및골재비",null,"식",1,0,null,0,0]
["[ 합     계 ]",0,{"$error":"#DIV/0!"},0,null,null,"[ 합     계 ]",null,null,null,0,0,0,0]
[null," "]
[]
[null,"파일길이 24M 기준"]