{"text_format":"2","workbook":"xlsx","n_sheets":2,"sheets":["견적서","내역서"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":1219,"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":"견적서","index":0,"n_rows":21,"n_cols":9,"rows_kept":21,"cut":false,"hidden":false,"merged":[[21,0,21,8],[0,0,0,8],[8,0,9,0],[8,1,9,1],[8,2,9,2],[8,3,9,3],[8,4,8,6],[8,7,9,7],[8,8,9,8]]}
["견        적       서"]
[]
[" 2018년    06 월      일"]
[" 건설공제조합 건설경영연수원     귀하"]
[" 공 사 명 : 건설경영연수원 생활관(구관) 펜코일 교체 및 부대공사"]
[]
[{"$f":"\" 공 사 금 액 : 일금 \"&NUMBERSTRING(H17,1)&\" 원정 부가세별도\"","v":" 공 사 금 액 : 일금 영 원정 부가세별도"}]
[]
["품     명","규   격","단  위","수  량","금      액",null,null,"계","비  고"]
[{"$nulls":4},"제품대","자재비","노무비"]
[{"$f":"내역서!A5","v":"1. F.C.U 제품대"},null,"식",1,{"$f":"내역서!F12","v":0},{"$f":"'[1]제품대 내역서'!H19","v":0},{"$f":"'[1]제품대 내역서'!J19","v":0},{"$f":"E11+F11+G11","v":0}]
[{"$f":"내역서!A13","v":"2. F.C.U 철거및설치비"},null,"식",1,null,{"$f":"내역서!H32","v":0},{"$f":"내역서!J32","v":0},{"$f":"E12+F12+G12","v":0}]
[{"$f":"내역서!A33","v":"3. 인테리어공사비"},null,"식",1,null,{"$f":"내역서!H43","v":0},{"$f":"내역서!J43","v":0},0]
[]
[]
["단수정리",null,"식",1]
["합   계",{"$nulls":6},{"$f":"SUM(H11:H16)","v":0},"V.A.T별도"]
[" "]
[" "]
[" "]
[" "]

{"sheet":"내역서","index":1,"n_rows":44,"n_cols":13,"rows_kept":44,"cut":false,"hidden":false,"merged":[[4,0,4,12],[12,0,12,12],[32,0,32,12],[2,10,2,11],[2,12,3,12],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,6,2,7],[2,8,2,9],[2,4,2,5]]}
[]
["[공사명] 건설공제조합 건설경영연수원 F.C.U 교체 공사"]
["품명","규격","단위","수량","제품대",null,"자재비",null,"노무비",null,"합계",null,"비고"]
[{"$nulls":4},"단가","금액","단가","금액","단가","금액","단가","금액"]
["1. F.C.U 제품대"]
[" F.C.U 1WAY카세트 "," WF1A011C2T1 "," 대 ",84," "," ",null,{"$f":"G6*D6","v":0},null,{"$f":"I6*D6","v":0},null,null,"LG전자"]
[" F.C.U 1WAY카세트 "," WF1A013C2T1 "," 대 ",35," "," ",null,0,null,0,null,null,"LG전자"]
[" 판넬 "," PFP-WT2SW "," EA ",119," "," ",null,0,null,0,null,null,"LG전자"]
["드라이컨텍","무접점","ＥＡ",119," "," ",{"$nulls":6},"LG전자"]
[" 무선리모컨 "," PLR-HR0FDB "," EA ",119," "," ",null,0,null,0,null,null,"LG전자"]
[" 2-WAY V/V "," 20A "," EA ",119," "," ",null,{"$f":"G11*D11","v":0},null,{"$f":"I11*D11","v":0},null,null,"LG전자"]
["[ 계 ]",{"$nulls":4},{"$f":"SUM(F6:F11)","v":0},null,{"$f":"SUM(H6:H11)","v":0},null,{"$f":"SUM(J6:J11)","v":0}]
["2. F.C.U 철거및설치비"]
["연결플렉시블및 단열",null,"m",595,null,{"$f":"D14*E14","v":0}," "," ",null,{"$f":"I14*D14","v":0}]
["유연호스","700mm","EA",119,null,{"$f":"D15*E15","v":0}," "," ",null,0]
["PVC 파이프","25mm","m",655,null,{"$f":"D16*E16","v":0}," "," ",null,{"$f":"I16*D16","v":0}]
["PVC 파이프","40mm","m",486,null,0," "," ",null,0]
["PVC 부속","PVC관의 10%","식",1,null,{"$f":"D18*E18","v":0}," "," ",null,{"$f":"I18*D18","v":0}]
["PVC 보온재","25mm","m",655,null,0," "," ",null,0]
["PVC 보온재","40mm","m",486,null,0," "," ",null,0]
["PVC 본드",null,"EA",5,null,0," "," ",null,{"$f":"I21*D21","v":0}]
["전산볼트","1m","EA",1320,null,0," "," ",null,0]
["행거","50A","EA",850,null,0," "," ",null,0]
["행거","80A","EA",580,null,{"$f":"D24*E24","v":0}," "," ",null,0]
["잡자재비","자재비의 5%","식",1,null,0," "," ",null,0]
[" 노무비"," 기계설비공","인",112,null,{"$f":"D26*E26","v":0},null,{"$f":"G26*D26","v":0}," "," "]
[" 노무비"," 보통인부","인",96,null,0,null,{"$f":"G27*D27","v":0}," "," "]
[" 노무비"," 배관공","인",68,null,0,null,0," "," "]
[" 노무비"," 보온공","인",57,null,{"$f":"D29*E29","v":0},null,{"$f":"G29*D29","v":0}," "," "]
[" 노무비"," 내선전공","인",45,null,0,null,0," "," "]
[" 공구손료"," 노무비의 3%","식",1,null,0,null,0," "," "]
["[ 계 ]",{"$nulls":4},{"$f":"SUM(F13:F31)","v":0},null,{"$f":"SUM(H13:H31)","v":0},null,{"$f":"SUM(J13:J31)","v":0},null,{"$f":"F32+H32+J32","v":0}]
["3. 인테리어공사비"]
["철거및 페기물처리외",null,"식",119,null,null," "," "," "]
["목공사","석고보드외","식",119,null,null," "," "," "]
["전기,조명",null,"식",119,null,null," "," "," "]
["필름,도배외",null,"식",119,null,null," "," "," "]
["잡자제 및 경비",null,"식",1,null,null," "," "," "]
[{"$nulls":7},{"$f":"G39*D39","v":0},null,{"$f":"I39*D39","v":0}]
[{"$nulls":7},0,null,0]
[{"$nulls":7},0,null,{"$f":"I41*D41","v":0}]
[{"$nulls":5},{"$f":"D42*E42","v":0},{"$f":"SUM(J41)*5%","v":0},0,null,0]
["[ 계 ]",{"$nulls":4},{"$f":"SUM(F34:F42)","v":0},null,{"$f":"SUM(H34:H42)","v":0},null,{"$f":"SUM(J34:J42)","v":0}]
["[ 합             계 ]",{"$nulls":4},{"$f":"F12+F32+F43","v":0},null,{"$f":"H12+H32+H43","v":0},{"$f":"+I32+I12+I43","v":0},{"$f":"J12+J32+J43","v":0},{"$f":"+K32+K12+K43","v":0}]