{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"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":"Sheet1","index":0,"n_rows":26,"n_cols":13,"rows_kept":26,"cut":false,"hidden":false,"merged":[[2,0,2,1],[2,2,2,3],[2,4,2,5],[2,6,2,7],[3,0,16,1],[3,2,3,3],[3,4,3,5],[3,6,3,7],[4,2,4,3],[4,4,4,5],[4,6,4,7],[5,2,6,3],[5,4,6,5],[5,6,5,7],[6,6,6,7],[7,2,7,3],[7,4,7,5],[7,6,7,7],[8,2,10,3],[8,4,10,5],[8,6,8,7],[9,6,9,7],[10,6,10,7],[11,2,11,3],[11,4,11,5],[11,6,11,7],[12,2,12,3],[12,4,12,5],[12,6,12,7],[13,2,13,3],[13,4,13,5],[13,6,13,7],[14,2,15,3],[14,4,15,5],[14,6,14,7],[15,6,15,7],[19,6,19,8],[19,9,19,11],[16,2,16,11],[17,0,20,1],[17,2,17,5],[17,6,17,8],[25,0,25,11],[1,0,1,12],[22,0,22,1],[22,2,22,11],[23,0,23,1],[23,2,23,11],[24,0,24,1],[24,2,24,11],[20,2,20,11],[21,0,21,1],[21,2,21,11],[17,9,17,11],[18,2,18,5],[18,6,18,8],[18,9,18,11],[19,2,19,5]]}
[]
["산출 세부 내역"]
["구분",null,"항목",null,"내용",null,"등급",null,"노임단가","인원/회","투입율","투입월","산출금액"]
[null,null,"관리책임",null,"사업PM",null,"고급기술자",null,6353006,1,0.5,5,{"$f":"I4*J4*K4*L4","v":15882515}]
[null,null,"교수설계PL",null,"교수설계 책임",null,"고급기술자",null,6353006,1,0.3,3,{"$f":"I5*J5*K5*L5","v":5717705.3999999994}]
[null,null,"교수설계",null,"교수설계 기획 및 원고작 성\n및 스토리보드 작성",null,"중급기술자",null,4986758,1,0.3,3,4488082.1999999993]
[{"$nulls":6},"초급기술자",null,4486165,2,0.3,3,8075097]
[null,null,"디자인PL",null,"디자인 책임",null,"고급기술자",null,6353006,1,0.3,3,5717705.3999999994]
[null,null,"디자인",null,"UI / 학습화면 디자인, 콘텐츠 삽화 / 폰트",null,"고급기술자",null,6353006,2,0.2,2,5082404.8000000007]
[{"$nulls":6},"중급기술자",null,4986758,1,0.2,2,1994703.2000000002]
[{"$nulls":6},"초급기술자",null,4486165,1,0.26,2,2332805.8000000003]
[null,null,"개발PL",null,"개발 책임",null,"고급기술자",null,6353006,1,0.2,3,3811803.6000000006]
[null,null,"개발",null,"프로그래밍 및 코딩\n(차시개발/HTML5/모바일)",null,"초급기술자",null,4986758,1,0.3,2,2992054.8]
[null,null,"영상PL",null,"영상 개발책임",null,"고급기술자",null,6353006,1,0.3,3,5717705.3999999994]
[null,null,"영상",null,"동영상촬영 및 편집 (CG/모션/MP4변환)",null,"고급기술자",null,6353006,1,0.3,2,3811803.5999999996]
[{"$nulls":6},"초급기술자",null,4486165,2,0.3,2,5383398]
[null,null,"① 인건비 계",{"$nulls":9},{"$f":"SUM(M4:M16)","v":71007784.199999988}]
[null,null,"내용전문가(원고집필료)"]
[null,null,"자문위원"]
[null,null,"스튜디오 촬영 (아나운서 및 스튜디오 비용)"]
[null,null,"② 직접경비 계",{"$nulls":9},1000000]
["제경비",null,"③ 제경비 = ( ① * 3% )",{"$nulls":9},{"$f":"M17*0.03","v":2130233.5259999996}]
["기술료",null,"④ 기술료 = ( ① + ③  * 5% )",{"$nulls":9},{"$f":"(M17+M22)*0.05","v":3656900.8862999994}]
["합계",null,"⑤ 합계 ( ① + ② + ③ + ④ )",{"$nulls":9},{"$f":"M17+M21+M22+M23","v":77794918.612299979}]
["부가세",null,"⑥ 부가세 ( ⑤ * 10% )",{"$nulls":9},{"$f":"M24*0.1","v":7779491.8612299981}]
["최종 산출가격 (VAT 포함, 십만단위 절사)",{"$nulls":11},85000000]