{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["내역서"],"not_rendered":{"external_links":85,"defined_names":4957},"read":"whole","date_system":"1900"}

{"sheet":"내역서","index":0,"n_rows":84,"n_cols":13,"rows_kept":84,"merged":[[0,0,0,12],[2,0,4,0],[2,1,4,1],[2,2,2,11],[2,12,4,12],[3,2,4,2],[3,3,4,3],[3,4,3,5],[3,6,3,7],[3,8,3,9],[3,10,3,11],[12,0,12,1],[52,0,52,1],[57,0,57,1],[72,0,72,1],[79,0,79,1],[83,0,83,1]]}
["세  부  내  역  서"]
["대한한의사협회 가양동 빌딩 지하1층~지상3층 냉난방공사"]
["품  명","규  격","내     역     서",{"$nulls":9},"비  고"]
[null,null,"단위","수량","재 료 비",null,"노 무 비",null,"경   비",null,"총   액"]
[{"$nulls":4},"단  가","금  액","단  가","금  액","단  가","금  액","단  가","금  액"]
["◆ 집  계  표"]
["지하1층~지상3층 냉난방공사"]
[{"$f":"A15","v":"1. 제품대"},null,"식",1,{"$f":"SUM(F16:F52)","v":0},{"$f":"TRUNC(E8*D8, 0)","v":0},null,{"$f":"TRUNC(G8*D8, 0)","v":0},null,{"$f":"TRUNC(I8*D8, 0)","v":0},{"$f":"TRUNC(E8+G8+I8, 0)","v":0},{"$f":"TRUNC(F8+H8+J8, 0)","v":0}]
[{"$f":"A54","v":"2. 철거공사"},null,"식",1,{"$f":"SUM(F58)","v":0},{"$f":"TRUNC(E9*D9, 0)","v":0},{"$f":"SUM(H58)","v":0},{"$f":"TRUNC(G9*D9, 0)","v":0},null,{"$f":"TRUNC(I9*D9, 0)","v":0},{"$f":"TRUNC(E9+G9+I9, 0)","v":0},{"$f":"TRUNC(F9+H9+J9, 0)","v":0}]
[{"$f":"A59","v":"3. 설치공사"},null,"식",1,{"$f":"F73","v":0},{"$f":"TRUNC(E10*D10, 0)","v":0},{"$f":"H73","v":0},{"$f":"TRUNC(G10*D10, 0)","v":0},null,{"$f":"TRUNC(I10*D10, 0)","v":0},{"$f":"TRUNC(E10+G10+I10, 0)","v":0},{"$f":"TRUNC(F10+H10+J10, 0)","v":0}]
[{"$f":"A74","v":"4. 전기공사"},null,"식",1,{"$f":"F80","v":0},{"$f":"TRUNC(E11*D11, 0)","v":0},{"$f":"H80","v":0},{"$f":"TRUNC(G11*D11, 0)","v":0},null,{"$f":"TRUNC(I11*D11, 0)","v":0},{"$f":"TRUNC(E11+G11+I11, 0)","v":0},{"$f":"TRUNC(F11+H11+J11, 0)","v":0}]
["5. 기타(이외 추가되는 비용)",null,"식",1,{"$nulls":5},0]
["합     계",{"$nulls":4},{"$f":"SUM(F8:F12)","v":0},null,{"$f":"SUM(H8:H12)","v":0},null,{"$f":"SUM(J8:J12)","v":0},null,{"$f":"SUM(L8:L12)","v":0}]
["신규 설치공사"]
["1. 제품대"]
["  1.1. 지하 1층",{"$nulls":4},{"$f":"TRUNC(E16*D16, 0)","v":0},null,{"$f":"TRUNC(G16*D16, 0)","v":0},null,{"$f":"TRUNC(I16*D16, 0)","v":0},{"$f":"TRUNC(E16+G16+I16, 0)","v":0},{"$f":"TRUNC(F16+H16+J16, 0)","v":0}]
["벽걸이 9평형 냉난방겸용","SW09BDJWAS","EA",1,null,0,null,0,null,0,0,0]
["  1.2. 지상 1층",{"$nulls":4},0,null,0,null,0,0,0]
["멀티V 실내기 4WAY 28평형","RNW1000A2U","EA",1,null,{"$f":"TRUNC(E19*D19, 0)","v":0},null,{"$f":"TRUNC(G19*D19, 0)","v":0},null,{"$f":"TRUNC(I19*D19, 0)","v":0},{"$f":"TRUNC(E19+G19+I19, 0)","v":0},{"$f":"TRUNC(F19+H19+J19, 0)","v":0}]
["멀티V 실내기 4WAY 18평형","RNW0720A2U","EA",8,null,0,null,0,null,0,0,0]
["멀티V 실내기 4WAY 13평형","RNW0520A2U","EA",6,null,0,null,0,null,0,0,0]
["멀티V 실내기 1WAY 10평형","RNW0400C2S","EA",1,null,{"$f":"TRUNC(E22*D22, 0)","v":0},null,{"$f":"TRUNC(G22*D22, 0)","v":0},null,{"$f":"TRUNC(I22*D22, 0)","v":0},{"$f":"TRUNC(E22+G22+I22, 0)","v":0},{"$f":"TRUNC(F22+H22+J22, 0)","v":0}]
["멀티V 실내기 1WAY 8평형","RNW0320C2S","EA",7,null,0,null,0,null,0,0,0]
["멀티V 실내기 1WAY 5평형","RNW0200C2S","EA",2,null,0,null,0,null,0,0,0]
["멀티V 실외기 28HP 1등급 냉난방","RP-W28GX9E","EA",1,null,{"$f":"TRUNC(E25*D25, 0)","v":0},null,{"$f":"TRUNC(G25*D25, 0)","v":0},null,{"$f":"TRUNC(I25*D25, 0)","v":0},{"$f":"TRUNC(E25+G25+I25, 0)","v":0},{"$f":"TRUNC(F25+H25+J25, 0)","v":0}]
["멀티V 실외기 18HP 1등급 냉난방","RPUW18GX9E","EA",1,null,0,null,0,null,0,0,0]
["  1.3. 지상 2층",null,"EA",null,null,0,null,0,null,0,0,0]
["멀티V 실내기 4WAY 28평형","RNW1000A2U","EA",3,null,0,null,0,null,0,0,0]
["멀티V 실내기 4WAY 23평형","RNW0830A2U","EA",1,null,{"$f":"TRUNC(E29*D29, 0)","v":0},null,{"$f":"TRUNC(G29*D29, 0)","v":0},null,{"$f":"TRUNC(I29*D29, 0)","v":0},{"$f":"TRUNC(E29+G29+I29, 0)","v":0},{"$f":"TRUNC(F29+H29+J29, 0)","v":0}]
["멀티V 실내기 4WAY 18평형","RNW0720A2U","EA",3,null,0,null,0,null,0,0,0]
["멀티V 실내기 4WAY 13평형","RNW0520A2U","EA",10,null,0,null,0,null,0,0,0]
["멀티V 실내기 1WAY 10평형","RNW0400C2S","EA",5,null,0,null,0,null,0,0,0]
["멀티V 실내기 1WAY 8평형","RNW0320C2S","EA",2,null,0,null,0,null,0,0,0]
["멀티V 실내기 1WAY 5평형","RNW0200C2S","EA",2,null,{"$f":"TRUNC(E34*D34, 0)","v":0},null,{"$f":"TRUNC(G34*D34, 0)","v":0},null,{"$f":"TRUNC(I34*D34, 0)","v":0},{"$f":"TRUNC(E34+G34+I34, 0)","v":0},{"$f":"TRUNC(F34+H34+J34, 0)","v":0}]
["멀티V 실외기 30HP 1등급 냉난방","RP-W30GX9E","EA",1,null,0,null,0,null,0,0,0]
["멀티V 실외기 20HP 1등급 냉난방","RPUW20GX9E","EA",1,null,{"$f":"TRUNC(E36*D36, 0)","v":0},null,{"$f":"TRUNC(G36*D36, 0)","v":0},null,{"$f":"TRUNC(I36*D36, 0)","v":0},{"$f":"TRUNC(E36+G36+I36, 0)","v":0},{"$f":"TRUNC(F36+H36+J36, 0)","v":0}]
["  1.4. 지상 3층",null,"EA",null,null,0,null,0,null,0,0,0]
["멀티V 실내기 4WAY 28평형","RNW1000A2U","EA",13,null,0,null,{"$f":"TRUNC(G38*D38, 0)","v":0},null,{"$f":"TRUNC(I38*D38, 0)","v":0},{"$f":"TRUNC(E38+G38+I38, 0)","v":0},{"$f":"TRUNC(F38+H38+J38, 0)","v":0}]
["멀티V 실내기 4WAY 23평형","RNW0830A2U","EA",2,null,{"$f":"TRUNC(E39*D39, 0)","v":0},null,{"$f":"TRUNC(G39*D39, 0)","v":0},null,{"$f":"TRUNC(I39*D39, 0)","v":0},{"$f":"TRUNC(E39+G39+I39, 0)","v":0},{"$f":"TRUNC(F39+H39+J39, 0)","v":0}]
["멀티V 실내기 4WAY 13평형","RNW0520A2U","EA",1,null,0,null,0,null,0,0,0]
["멀티V 실내기 1WAY 8평형","RNW0320C2S","EA",1,null,0,null,0,null,0,0,0]
["멀티V 실내기 1WAY 5평형","RNW0200C2S","EA",1,null,{"$f":"TRUNC(E42*D42, 0)","v":0},null,0,null,0,0,0]
["멀티V 실외기 28HP 1등급 냉난방","RP-W28GX9E","EA",1,null,0,null,0,null,0,0,0]
["멀티V 실외기 26HP 1등급 냉난방","RP-W26GX9E","EA",1,null,{"$f":"TRUNC(E44*D44, 0)","v":0},null,0,null,0,0,0]
["  1.5. 부속자재 외",null,"EA",null,null,0,null,{"$f":"TRUNC(G45*D45, 0)","v":0},null,{"$f":"TRUNC(I45*D45, 0)","v":0},{"$f":"TRUNC(E45+G45+I45, 0)","v":0},{"$f":"TRUNC(F45+H45+J45, 0)","v":0}]
["실외기받침대_멀티형",null,"EA",9,null,{"$f":"TRUNC(E46*D46, 0)","v":0},null,{"$f":"TRUNC(G46*D46, 0)","v":0},null,{"$f":"TRUNC(I46*D46, 0)","v":0},{"$f":"TRUNC(E46+G46+I46, 0)","v":0},{"$f":"TRUNC(F46+H46+J46, 0)","v":0}]
["유선리모컨","PREMTB001","EA",69,null,0,null,0,null,0,0,0]
["T분지관","PCN-11600H2","EA",4,null,0,null,0,null,0,0,0]
["Y분지관","PBL-1601H2","EA",5,null,{"$f":"TRUNC(E49*D49, 0)","v":0},null,{"$f":"TRUNC(G49*D49, 0)","v":0},null,{"$f":"TRUNC(I49*D49, 0)","v":0},{"$f":"TRUNC(E49+G49+I49, 0)","v":0},{"$f":"TRUNC(F49+H49+J49, 0)","v":0}]
["Y분지관","PBL-3501H2","EA",24,null,0,null,0,null,0,0,0]
["Y분지관","PBL-7001H2","EA",30,null,{"$f":"TRUNC(E51*D51, 0)","v":0},null,{"$f":"TRUNC(G51*D51, 0)","v":0},null,{"$f":"TRUNC(I51*D51, 0)","v":0},{"$f":"TRUNC(E51+G51+I51, 0)","v":0},{"$f":"TRUNC(F51+H51+J51, 0)","v":0}]
["Y분지관","PBL-8701H2","EA",6,null,0,null,0,null,0,0,0]
["공사비 계",{"$nulls":4},{"$f":"SUM(F16:F52)","v":0},null,{"$f":"SUM(H16:H52)","v":0},null,{"$f":"SUM(J16:J52)","v":0},null,{"$f":"SUM(L16:L52)","v":0}]
["2. 철거공사"]
["철거공사비",null,"EA",null,null,{"$f":"TRUNC(E55*D55, 0)","v":0},null,{"$f":"TRUNC(G55*D55, 0)","v":0},null,null,{"$f":"TRUNC(E55+G55+I55, 0)","v":0},{"$f":"TRUNC(F55+H55+J55, 0)","v":0}]
["실외기 양중 및 철거",null,"EA",null,null,{"$f":"TRUNC(E56*D56, 0)","v":0},null,{"$f":"TRUNC(G56*D56, 0)","v":0},null,null,{"$f":"TRUNC(E56+G56+I56, 0)","v":0},{"$f":"TRUNC(F56+H56+J56, 0)","v":0}]
["폐기물처리",null,"식",null,null,{"$f":"TRUNC(E57*D57, 0)","v":0},null,{"$f":"TRUNC(G57*D57, 0)","v":0},null,null,{"$f":"TRUNC(E57+G57+I57, 0)","v":0},{"$f":"TRUNC(F57+H57+J57, 0)","v":0}]
["소  계",{"$nulls":4},{"$f":"SUM(F55:F57)","v":0},null,{"$f":"SUM(H55:H57)","v":0},null,{"$f":"SUM(J55:J57)","v":0},null,{"$f":"SUM(L55:L57)","v":0}]
["3. 설치공사"]
["실내기 설치",null,"EA",null,null,{"$f":"TRUNC(E60*D60, 0)","v":0},null,{"$f":"TRUNC(G60*D60, 0)","v":0},null,null,{"$f":"TRUNC(E60+G60+I60, 0)","v":0},0]
["냉매배관공사(동관 및 보온재)",null,"EA",null,null,{"$f":"TRUNC(E61*D61, 0)","v":0},null,{"$f":"TRUNC(G61*D61, 0)","v":0},null,null,{"$f":"TRUNC(E61+G61+I61, 0)","v":0},{"$f":"TRUNC(F61+H61+J61, 0)","v":0}]
["드레인공사(드레인(PVC) 및 보온재)",null,"EA",null,null,{"$f":"TRUNC(E62*D62, 0)","v":0},null,{"$f":"TRUNC(G62*D62, 0)","v":0},null,null,{"$f":"TRUNC(E62+G62+I62, 0)","v":0},{"$f":"TRUNC(F62+H62+J62, 0)","v":0}]
["전기공사","실내기","EA",null,null,0,null,0,null,null,0,0]
["통신공사","실내기","EA",null,null,0,null,0,null,null,0,0]
["진공 및 시운전","실외기","SET",null,null,{"$f":"TRUNC(E65*D65, 0)","v":0},null,{"$f":"TRUNC(G65*D65, 0)","v":0},null,null,{"$f":"TRUNC(E65+G65+I65, 0)","v":0},{"$f":"TRUNC(F65+H65+J65, 0)","v":0}]
["천정 타공 및 보강","실내기","EA",null,null,{"$f":"TRUNC(E66*D66, 0)","v":0},null,{"$f":"TRUNC(G66*D66, 0)","v":0},null,null,{"$f":"TRUNC(E66+G66+I66, 0)","v":0},{"$f":"TRUNC(F66+H66+J66, 0)","v":0}]
["냉매주입","R-410A","통",null,null,0,null,0,null,null,0,0]
["질소","질소압 TEST","통",null,null,0,null,0,null,null,0,0]
["멀티형 입상배관",null,"M",null,null,{"$f":"TRUNC(E69*D69, 0)","v":0},null,{"$f":"TRUNC(G69*D69, 0)","v":0},null,null,{"$f":"TRUNC(E69+G69+I69, 0)","v":0},{"$f":"TRUNC(F69+H69+J69, 0)","v":0}]
["중앙제어 공사","지하방재실","M",null,null,0,null,0,null,null,0,0]
["중앙제어 SETTING","지하방재실","식",null,null,{"$f":"TRUNC(E71*D71, 0)","v":0},null,{"$f":"TRUNC(G71*D71, 0)","v":0},null,null,{"$f":"TRUNC(E71+G71+I71, 0)","v":0},{"$f":"TRUNC(F71+H71+J71, 0)","v":0}]
["공과잡비",null,"식",null,null,0,null,0,null,null,0,0]
["소  계",{"$nulls":4},{"$f":"SUM(F60:F72)","v":0},null,{"$f":"SUM(H60:H72)","v":0},null,{"$f":"SUM(J60:J72)","v":0},null,{"$f":"SUM(L60:L72)","v":0}]
["4. 전기공사"]
["실외기 누전 차단기",null,"EA",null,null,{"$f":"TRUNC(E75*D75, 0)","v":0},null,{"$f":"TRUNC(G75*D75, 0)","v":0},null,null,{"$f":"TRUNC(E75+G75+I75, 0)","v":0},{"$f":"TRUNC(F75+H75+J75, 0)","v":0}]
["실내기 누전 차단기",null,"EA",null,null,0,null,0,null,null,0,0]
["분전함",null,"식",null,null,0,null,0,null,null,0,0]
["실외기 전기공사",null,"식",null,null,{"$f":"TRUNC(E78*D78, 0)","v":0},null,{"$f":"TRUNC(G78*D78, 0)","v":0},null,null,{"$f":"TRUNC(E78+G78+I78, 0)","v":0},{"$f":"TRUNC(F78+H78+J78, 0)","v":0}]
["실내기 전기공사",null,"식",null,null,0,null,0,null,null,0,0]
["소  계",{"$nulls":4},{"$f":"SUM(F75:F79)","v":0},null,{"$f":"SUM(H75:H79)","v":0},null,{"$f":"SUM(J75:J79)","v":0},null,{"$f":"SUM(L75:L79)","v":0}]
["5. 실외기 부대공사"]
["  제상수 드레인판 공사",null,"EA",6,null,{"$f":"TRUNC(E82*D82, 0)","v":0},null,{"$f":"TRUNC(G82*D82, 0)","v":0},null,null,{"$f":"TRUNC(E82+G82+I82, 0)","v":0},{"$f":"TRUNC(F82+H82+J82, 0)","v":0}]
["   실외기 에어가이드","주문제작","EA",6,null,0,null,0,null,null,0,0]
["소  계",{"$nulls":4},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},null,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},null,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},null,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}}]