/* -*- coding: utf-8 -*- */ /** * 기성 계산 (progress_calc.js) — 회차별 전회·금회·누계 금액과 비율 · 공종별 기성수량·잔량 · 기성 제잡비 · 부가세 4택 * 근거: 지식DB STmate/old/20_분석 27 §3(wM_KanJub_K · 금회직접공사비 × 계약제잡비율 · 4단 누적 · 부가세 4택 * · 공급가액/총공사비 절사 · 이윤 직접입력 · 서식 0632~0638) · 35 §3(기성 단계) · 11 §10(계약 제잡비율 경로) * 미확인(표본 0건, 27 §9): 누계 금액 산식 · 절사 순서 — 여기서는 누계 = trunc(계약단가 × 누계수량), 금회 = 누계 − 전회 * 시험: resources/tester/test_stmate_stage_progress.py (자기 일관성 — 전회+금회=누계 · 100% 누계=계약) */ const StmateProgress = (() => { const Calc = (typeof window !== "undefined" && window.STMATE_CALC) || require("./calc.js"); const Change = (typeof window !== "undefined" && window.STMATE_CHANGE) || require("./change_calc.js"); const { roundDown } = Calc; const n0 = (v) => Number(v) || 0; const r4 = (v) => Math.round(n0(v) * 1e4) / 1e4; const KEYS = ["mAmt", "lAmt", "sAmt", "tAmt"]; // 부가세 4택(27 §3.3) — 0 직접입력 · 1 공급가액 10% · 2 재료비 10% · 3 재료비+산출경비 10% const VAT_MODES = ["직접입력", "공급가액의 10%", "재료비의 10%", "재료비+산출경비의 10%"]; // 집계수준(rd_Filter) — 소계 이상 … 총합계 (머리 단 T2~T9) const LEVELS = [ [0, "공종 전부"], [2, "소계 이상"], [3, "합계 이상"], [4, "총계 이상"], [5, "총합계"], ]; // 계약 기준 — 계약 내역(contract_calc.convert)과 계약 원가계산서에서 공종·계약잡비율을 뽑음 function contractBase(conv, kj) { const stage = conv.stage; const leaves = conv.nodes .filter((nd) => nd.kind === "leaf" && !nd.missing) .map((nd) => { const s = nd.st[stage]; const k = nd.pct ? 100 : 1; // % 단위 공종 = 밑수 ÷ 100 을 단가로 return { id: nd.id, code: nd.newCode || nd.code, name: nd.name, spec: nd.spec, unit: nd.unit, gov: nd.gov, qty: n0(s.qty), u: { m: n0(s.mUnit) / k, l: n0(s.lUnit) / k, s: n0(s.sUnit) / k }, amt: { mAmt: s.mAmt, lAmt: s.lAmt, sAmt: s.sAmt, tAmt: s.tAmt }, }; }); const direct = n0(kj.dT); // 계약잡비율 = 계약 제잡비 항목 금액 ÷ 계약 직접공사비 const lines = kj.items .filter((it) => n0(it.amount) !== 0) .map((it) => ({ code: it.code, label: it.label, amount: n0(it.amount) })) .concat([ { code: "ILBAN", label: "일반관리비", amount: n0(kj.ilbanAmt) }, { code: "IYUN", label: "이윤", amount: n0(kj.iyunFinal) }, ]); const rates = Object.fromEntries(lines.map((l) => [l.code, direct ? l.amount / direct : 0])); return { conv, kj, leaves, lines, rates, direct, nodes: conv.nodes, stage }; } function amountsAt(lf, qty) { const m = roundDown(lf.u.m * qty, 0), l = roundDown(lf.u.l * qty, 0), s = roundDown(lf.u.s * qty, 0); return { mAmt: m, lAmt: l, sAmt: s, tAmt: m + l + s }; } const sub = (a, b) => Object.fromEntries(KEYS.map((k) => [k, n0(a[k]) - n0(b[k])])); const add = (a, b) => Object.fromEntries(KEYS.map((k) => [k, n0(a[k]) + n0(b[k])])); const zero = () => Object.fromEntries(KEYS.map((k) => [k, 0])); const pct = (a, b) => (b ? Math.round((a / b) * 1e5) / 1e3 : 0); // 회차 하나의 제잡비·공급가액·부가세 — 금회직접 × 계약잡비율(항목별 버림) function jabFor(base, cur, opt) { const dT = cur.mAmt + cur.lAmt + cur.sAmt; const items = base.lines.map((l) => ({ code: l.code, label: l.label, rate: base.rates[l.code], amount: l.code === "IYUN" && opt.iyunManual != null ? n0(opt.iyunManual) : roundDown(dT * base.rates[l.code], 0), })); let supply = dT + items.reduce((a, it) => a + it.amount, 0); const sj = n0(opt.supplyJeol); if (sj < 0) { const cut = supply - roundDown(supply, sj); const iy = items.find((it) => it.code === "IYUN"); if (iy) iy.amount -= cut; supply -= cut; } const mode = opt.vatMode == null ? 1 : Number(opt.vatMode); const vat = mode === 0 ? n0(opt.vatManual) : mode === 2 ? roundDown(cur.mAmt * 0.1, 0) : mode === 3 ? roundDown((cur.mAmt + cur.sAmt) * 0.1, 0) : roundDown(supply * 0.1, 0); let total = supply + vat; const tj = n0(opt.totalJeol); let totalCut = 0; if (tj < 0) { totalCut = total - roundDown(total, tj); const iy = items.find((it) => it.code === "IYUN"); if (iy) iy.amount -= totalCut; supply -= totalCut; total -= totalCut; } return { direct: dT, items, supply, vat, total, totalCut }; } // 회차 실행 — rounds[k] = { qtyById: {id: 금회수량}, pct: 일괄 기성율(%), vatMode, vatManual, ... } function run(base, rounds) { const accQty = Object.fromEntries(base.leaves.map((lf) => [lf.id, 0])); const accAmt = Object.fromEntries(base.leaves.map((lf) => [lf.id, zero()])); let prevJab = null; const out = []; rounds.forEach((rd, k) => { const rows = base.leaves.map((lf) => { const q = rd.qtyById && rd.qtyById[lf.id] != null ? n0(rd.qtyById[lf.id]) : r4((lf.qty * n0(rd.pct)) / 100); const prevQ = accQty[lf.id], nowQ = r4(prevQ + q); const prev = accAmt[lf.id], acc = amountsAt(lf, nowQ), cur = sub(acc, prev); accQty[lf.id] = nowQ; accAmt[lf.id] = acc; return { id: lf.id, code: lf.code, name: lf.name, spec: lf.spec, unit: lf.unit, gov: lf.gov, ctrQty: lf.qty, prevQty: prevQ, curQty: q, accQty: nowQ, remainQty: r4(lf.qty - nowQ), qtyRate: pct(nowQ, lf.qty), ctr: lf.amt, prev, cur, acc, prevRate: pct(prev.tAmt, lf.amt.tAmt), curRate: pct(cur.tAmt, lf.amt.tAmt), accRate: pct(acc.tAmt, lf.amt.tAmt), }; }); const sumOf = (key) => rows.filter((r) => !r.gov).reduce((a, r) => add(a, r[key]), zero()); const totals = { ctr: sumOf("ctr"), prev: sumOf("prev"), cur: sumOf("cur"), acc: sumOf("acc"), }; const jabCur = jabFor(base, totals.cur, rd); const jabPrev = prevJab || { direct: 0, items: jabCur.items.map((it) => Object.assign({}, it, { amount: 0 })), supply: 0, vat: 0, total: 0, }; const jabAcc = { direct: jabPrev.direct + jabCur.direct, items: jabCur.items.map((it, i) => Object.assign({}, it, { amount: jabPrev.items[i].amount + it.amount }), ), supply: jabPrev.supply + jabCur.supply, vat: jabPrev.vat + jabCur.vat, total: jabPrev.total + jabCur.total, }; prevJab = jabAcc; const contractTotal = n0(base.kj.contractFinal); out.push({ round: k + 1, rows, totals, jab: { prev: jabPrev, cur: jabCur, acc: jabAcc }, contractTotal, rate: { prev: pct(jabPrev.total, contractTotal), cur: pct(jabCur.total, contractTotal), acc: pct(jabAcc.total, contractTotal), }, }); }); return out; } // 집계수준 필터 — 머리 합계(전회·금회·누계·계약)를 얹고 고른 단 이상 머리만 function aggregate(base, round, minLevel = 0) { const byId = new Map(round.rows.map((r) => [r.id, r])); const nodes = base.nodes.map((nd) => { const o = Object.assign({}, nd, { st: {} }); if (nd.kind === "leaf") { const r = byId.get(nd.id); for (const k of ["ctr", "prev", "cur", "acc"]) o.st[k] = r ? r[k] : zero(); o.row = r; } return o; }); Change.sumHeads(nodes, ["ctr", "prev", "cur", "acc"]); return nodes.filter((nd) => minLevel <= 0 ? nd.kind === "head" || nd.kind === "leaf" : nd.kind === "head" && nd.level >= minLevel, ); } // 준공조서 — 계약금액 | 준공금액(최종 누계, 35 §3 미확인 규칙 = 마지막 회차 누계 이관) function completion(base, runs) { const last = runs[runs.length - 1]; return { contract: n0(base.kj.contractFinal), done: last ? last.jab.acc.total : 0, direct: { contract: base.direct, done: last ? last.totals.acc.tAmt : 0 }, }; } return { VAT_MODES, LEVELS, contractBase, run, aggregate, completion, jabFor }; })(); if (typeof window !== "undefined") window.STMATE_PROGRESS = StmateProgress; if (typeof module !== "undefined" && module.exports) module.exports = StmateProgress;