{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["원가","견적가","설계","DATA","라운드견적","스크린,철재,OHD,스태킹,알펜스,내풍압,영사창 조건"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":3,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"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":"원가","index":0,"n_rows":38,"n_cols":26,"rows_kept":38,"cut":false,"hidden":false,"merged":[[20,2,20,4],[1,18,5,22],[0,10,1,10],[37,2,37,4]]}
["인성,화성방화,황성방범",null,null,8,1,"스크린","모든셔터","스크린","스크린",null,"웨이브,파이프는 하장바X (스라트에 포함)","가로 x","8m까지","12M 이상",null,"제어기","양중비 추가",null,null,null,null,null,null,"운반비",{"$f":"200000*2","v":400000}]
["시공철재,시공스크린",null,null,9,1.1000000000000001,6,"4m 0.6","메모참고",150000,null,null,60000,20000,"6M 간격",null,100000,"2층 이상",null,"010-3692-2078",null,null,null,null,"경비",300000]
["세로할증",null,null,10,1.2,"철방화","5m 0.7","철재방화","철재","원형포스트","스크린","매립","8-10m","1개씩",null,"결선",50000,null,null,null,null,null,null,"양중비",600000]
[null,null,null,11,1.3,"23*1.3","6m 0.8",42000,400000,"세로x 250,000","가로 x 17000","가로 x",40000,350000,null,200000,null,null,null,null,null,null,null,"렌탈비",900000]
[null,null,null,null,null,"웨이브","7m 0.9","웨이브,파이프등",null,"가이드레일","철제",140000,"10-12m",700000,null,null,null,null,null,null,null,null,null,"화기/신호",{"$f":"150000*15","v":2250000}]
[null,null,null,null,null,"15*1.3","8m 1.0","우리금속(메모)",null,"세로x 99,000","가로 x 15,000","철재노출",80000,1050000,null,null,"대전 부터",null,null,null,null,null,null,"합계",{"$f":"SUM(Y1:Y5)","v":4450000}]
[null,null,null,null,null,"철방범","9m 1.1","철재방범",null,"제연",null,"가로 x 78,000",null,null,null,null,"지방 추가"]
["지역구분",null,null,null,null,"17*1.3","10m 1.2",42000,null,120000,null,"스크린노출",null,null,null,null,50000]
[null,null,"no.","가로","세로","무게","면적","철재,스크린","검사비","레일","하장","박스+보강","샤프트","세라크울","모터","제어기","시공비","단가",16,"수량","원가","원가실행",120,{"$f":"W9","v":120},{"$f":"S9","v":16},"㎡ 단가"]
["단열내풍압셔터",null,1,3.7,3.085,{"$f":"G10*25","v":359.28750000000002},{"$f":"(D10+0.2)*(E10+0.6)","v":14.371500000000001},{"$f":"G10*240000","v":3449160.0000000005},null,{"$f":"(E10+0.6)*125000*2","v":921250},null,{"$f":"(D10*137000)+37000","v":543900},{"$f":"D10*30000","v":111000},{"$f":"(D10+1+1)*2*(1000+1000)+(E10*2*2*2000)","v":47480},{"$f":"경동(F10)","v":330000},100000,{"$f":"시공(D10)+세로할증(E10)+300000+100000","v":800000},{"$f":"SUM(H10:Q10)","v":6302790},{"$f":"R10*16.3*0.01","v":1027354.77},3,{"$f":"R10+S10","v":7330144.7699999996},{"$f":"(R10+S10)*T10","v":21990434.309999999},{"$f":"(R10+S10)*1.2","v":8796173.7239999995},{"$f":"W10*T10","v":26388521.171999998},{"$f":"S10*T10","v":3082064.31}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"합  계",null,null,{"$f":"SUM(F10:F20)","v":359.28750000000002},14.371500000000001,3449160.0000000005,0,921250,0,543900,111000,null,{"$f":"SUM(O10:O20)","v":330000},100000,800000,6302790,1027354.77,3,7330144.7699999996,21990434.309999999,8796173.7239999995,26388521.171999998,3082064.31]
[]
[null,null,"no.","가로","세로","무게","면적","철재,스크린","비상문","레일","하장","박스+보강","샤프트","처짐방지","모터","제어기","시공비","단가",8,"수량","원가","원가실행",110,{"$f":"W23","v":110},{"$f":"S23","v":8},"㎡ 단가"]
["FSC01.A[방화 스크린] / 일체형 불가","3.830 x 2.700 = 10.341",1,3.83,2.7,{"$f":"G24*6","v":79.794000000000011},{"$f":"(D24+0.2)*(E24+0.6)","v":13.299000000000001},{"$f":"G24*28000","v":372372.00000000006},null,{"$f":"(E24*108000)+(E24*8000*2*2)","v":378000},{"$f":"D24*36000","v":137880},{"$f":"D24*85000","v":325550},{"$f":"D24*20000","v":76600},null,{"$f":"경동(F24)","v":285000},350000,{"$f":"시공(D24)+세로할증(E24)+100000","v":500000},{"$f":"SUM(H24:Q24)","v":2425402},{"$f":"R24*8.1*0.01","v":196457.56200000001},2,{"$f":"R24+S24","v":2621859.5619999999},{"$f":"(R24+S24)*T24","v":5243719.1239999998},{"$f":"(R24+S24)*1.1","v":2884045.5182000003},{"$f":"W24*T24","v":5768091.0364000006},{"$f":"S24*T24","v":392915.12400000001}]
["FSC01.B[방화 스크린] / 일체형 불가","7.830 x 2.700 = 21.141",2,7.83,2.7,{"$f":"G25*6","v":158.994},26.498999999999999,741972,null,{"$f":"(E25*108000)+(E25*8000*2*2)","v":378000},281880,665550,156600,null,{"$f":"경동(F25)","v":300000},350000,700000,3574002,289494.16200000001,2,3863496.162,7726992.324,{"$f":"(R25+S25)*1.1","v":4249845.7782000005},8499691.556400001,578988.32400000002]
["FSC02.A[방화 스크린]","5.725 x 2.700 = 15.457",3,5.7249999999999996,2.7,117.31500000000001,19.552500000000002,547470,null,378000,206100,486624.99999999994,114500,null,285000,350000,500000,2867695,{"$f":"R26*8.2*0.01","v":235150.98999999996},3,3102845.9899999998,9308537.9699999988,3413130.5890000002,10239391.767000001,705452.96999999986]
["FSC02.B[방화 스크린]","7.770 x 2.700 = 20.979",4,7.77,2.7,157.80600000000001,26.301000000000002,736428,null,378000,279720,660450,155400,null,300000,350000,700000,3559998,288359.83799999999,2,3848357.838,7696715.676,4233193.6218000008,8466387.2436000016,576719.67599999998]
["FSC02.C[방화 스크린]","7.830 x 2.700 = 21.141",5,7.83,2.7,158.994,26.498999999999999,741972,null,378000,281880,665550,156600,null,300000,350000,700000,3574002,289494.16200000001,1,3863496.162,3863496.162,4249845.7782000005,4249845.7782000005,289494.16200000001]
["FSC02.D[방화 스크린]","5.220 x 2.700 = 14.094",6,5.22,2.7,107.31600000000002,17.886000000000003,500808.00000000006,null,378000,187920,443700,104400,null,285000,350000,500000,2749828,222736.068,2,2972564.068,5945128.1359999999,3269820.4748000004,6539640.9496000009,445472.136]
["FSC02.E[방화 스크린]","3.830 x 2.700 = 10.341",7,3.83,2.7,79.794000000000011,13.299000000000001,372372.00000000006,null,378000,137880,325550,76600,null,285000,350000,500000,2425402,{"$f":"R30*8.2*0.01","v":198882.96399999998},3,2624284.9640000002,7872854.8920000009,2886713.4604000002,8660140.3812000006,596648.89199999999]
["FSC02.F[방화 스크린]","7.750 x 2.700 = 20.925",8,7.75,2.7,157.41000000000003,26.235000000000003,734580.00000000012,null,378000,279000,658750,155000,null,300000,350000,700000,3555330,{"$f":"R31*8.2*0.01","v":291537.06},3,3846867.06,11540601.18,4231553.7660000008,12694661.298000002,874611.17999999993]
["FSC02.G[방화 스크린]","1.825 x 2.700 = 4.927",9,1.825,2.7,40.094999999999999,6.6825000000000001,187110,null,378000,65700,155125,36500,null,285000,350000,500000,1957435,158552.23500000002,1,2115987.2349999999,2115987.2349999999,2327585.9585000002,2327585.9585000002,158552.23500000002]
["FSC02.H[방화 스크린]","5.950 x 2.700 = 16.065",10,5.95,2.7,121.77000000000001,20.295000000000002,568260,null,378000,214200,505750,119000,null,285000,350000,500000,2920210,236537.01,2,3156747.01,6313494.0199999996,3472421.7110000001,6944843.4220000003,473074.02]
["FSC02.I[방화 스크린]","7.800 x 2.700 = 21.060",11,7.8,2.7,158.4,26.400000000000002,739200.00000000012,null,378000,280800,663000,156000,null,300000,350000,700000,3567000,288927,6,3855927,23135562,4241519.7,25449118.200000003,1733562]
["FSC02.J[방화 스크린]","2.600 x 2.700 = 7.020",12,2.6,2.7,55.440000000000012,9.240000000000002,258720.00000000006,null,378000,93600,221000,52000,null,285000,350000,500000,2138320,173203.92,2,2311523.92,4623047.84,2542676.3119999999,5085352.6239999998,346407.84]
["FSC02.K[방화 스크린]","7.620 x 2.700 = 20.574",13,7.62,2.7,154.83600000000001,25.806000000000004,722568.00000000012,null,378000,274320,647700,152400,null,300000,350000,700000,3524988,285524.02799999999,1,3810512.0279999999,3810512.0279999999,4191563.2308000005,4191563.2308000005,285524.02799999999]
["FSC02.L[방화 스크린]","5.000 x 2.700 = 13.500",14,5,2.7,102.96000000000002,17.160000000000004,480480.00000000012,null,378000,180000,425000,100000,null,285000,350000,500000,2698480,218576.88,2,2917056.88,5834113.7599999998,3208762.568,6417525.1359999999,437153.76]
[null,null,"합  계",null,null,{"$f":"SUM(F24:F37)","v":1650.9240000000002},275.15400000000005,7704312,0,5292000,2900880,6849300,1611600,null,{"$f":"SUM(O24:O37)","v":4080000},4900000,8200000,41538092,3373433.8789999997,32,44911525.879000001,105030762.347,49402678.466900006,115533838.58170003,7894576.3470000001]

{"sheet":"견적가","index":1,"n_rows":55,"n_cols":21,"rows_kept":55,"cut":false,"hidden":false,"merged":[[18,8,18,9],[19,8,19,9],[20,8,20,9],[18,10,18,11],[19,10,19,11],[20,10,20,11],[16,10,16,11],[14,0,14,3],[14,6,14,7],[14,8,14,9],[14,10,14,11],[16,0,16,3],[23,0,23,12],[17,0,17,3],[21,0,21,3],[22,0,22,3],[17,10,17,11],[22,8,22,9],[22,10,22,11],[17,6,17,7],[17,8,17,9],[21,8,21,9],[21,6,21,7],[21,10,21,11],[22,6,22,7],[16,6,16,7],[16,8,16,9],[10,8,10,9],[10,10,10,11],[15,8,15,9],[15,10,15,11],[12,0,12,3],[12,6,12,7],[12,8,12,9],[12,10,12,11],[10,6,10,7],[13,0,13,3],[13,6,13,7],[13,8,13,9],[13,10,13,11],[8,12,9,12],[0,4,0,8],[1,10,1,12],[2,10,2,12],[3,10,3,12],[2,0,2,6],[3,0,3,6],[4,0,4,6],[4,8,4,12],[6,11,6,12],[7,0,7,3],[7,11,7,12],[6,0,6,6],[8,0,9,3],[8,4,9,4],[8,10,9,11],[54,0,54,1],[5,0,5,6],[5,11,5,12],[8,5,9,5],[8,6,9,7],[8,8,9,9],[11,0,11,3],[11,6,11,7],[11,8,11,9],[11,10,11,11],[15,0,15,3],[15,6,15,7],[10,0,10,3],[30,12,31,12],[30,8,30,9],[30,10,30,11],[17,18,22,18],[30,17,30,19],[30,6,30,7],[30,0,31,0],[30,2,30,3],[30,4,31,4],[30,5,31,5],[30,1,31,1],[28,0,28,12],[26,10,27,11],[18,0,18,3],[19,0,19,3],[20,0,20,3],[18,6,18,7],[19,6,19,7],[20,6,20,7]]}
[null,null,null,null,"견    적    서"]
[null,null,null,null,null,null,null,null,null,null," 2024 년  09 월  06 일"]
["귀  중: SG신성건설",null,null,null,null,null,null,null,null,null,"㈜ 주  일  기  업"]
["참  조: 서창호 공무부장 ",null,null,null,null,null,null,null,null,null,"www.juils.co.kr"]
["현장명: 북천안 물류센터 신축공사",null,null,null,null,null,null,null,"경기도 김포시 통진읍 옹정리 320-67"]
[{"$f":"\"금  액:(金)\"&NUMBERSTRING(K23,1)&\"  원정\"","v":"금  액:(金)오억사천육백만  원정"},null,null,null,null,null,null,null,null,null,null,"H. P  : 010-3700-4700"]
["연락처: 010-3000-7466",null,null,null,null,null,null,null,null,null,null,"T E L : (02) 849-5130"]
["  ☞ 하기와 같이 見積합니다.",null,null,null,null,null,null,null,null,null,null,"F A X : (02) 6911-6315"]
["명     칭",null,null,null,"수량","단위","재  료  비",null,"노 무 비",null,"합   계",null,"비고"]
[]
[{"$f":"A33","v":"1. 셔터 설치공사"},null,null,null,{"$f":"E55","v":97},"SET",{"$f":"H55","v":531256500},null,{"$f":"J55","v":0},null,{"$f":"G11+I11","v":531256500}]
["2. 안전관리비",null,null,null,1,"식",null,null,null,null,2656000]
["3. 고용보험료",null,null,null,1,"식",null,null,null,null,1499000]
["4. 국민건강보험료",null,null,null,1,"식",null,null,null,null,8044000]
["5. 건설기계대여대금지급보증수수료",null,null,null,1,"식",null,null,null,null,371000]
["6. 청소 및 정리비",null,null,null,1,"식"]
["7. 보증보험 수수료",null,null,null,1,"식",null,null,null,null,530000]
["8. 공사용 사무실 운용비",null,null,null,1,"식",null,null,null,null,500000,null,null,null,"계약금액",594960000,null,"24.04.22","총 금액(원)","2024.04.08","2024.04.22"]
["9. 지급자재 관리비",null,null,null,1,"식",null,null,null,null,500000]
["10. 퇴직공제부금",null,null,null,1,"식"]
["11. 일반관리비 및 이윤",null,null,null,1,"식",null,null,null,null,643500]
[]
["합     계",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K11:K22)","v":546000000},null,null,null,null,595390000,null,"환율(송금 기준)",null,"1차 송금","잔액"]
["* 특기사항 1 : 부가세 별도 / 견적서 유효기간: ~60일 ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P18-P23","v":-430000},null,192.42,293472454.32350999,140000000,{"$f":"U25*R25","v":159592651.65145999}]
["* 특기사항 2 : 중국 업체 안린 단가 적용 2023년 10월5일 기준, 자재비 360,000,000원(통관비용-단가+20% 포함)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,191.32,1525166.0655,691000,{"$f":"S25-T25","v":834166.06550000003}]
["* OHD sample 도착 2023년 12월 2째주 전 도착 예정",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"계좌 번호","국민은행","(주)대한","253401-04-381605"]
[]
[]
[]
[]
["NO","명     칭","규    격(mm)",null,"수량","단위","재  료  비",null,"노 무 비",null,"합 계",null,"비고",null,null,null,null,"2024.05.21"]
[null,null,"가로(W)","높이(H)",null,null,"단 가","금액","단 가","금액","단 가","금액",null,null,null,null,null,"자재비","노무비 ","공과잡비","마진"]
["1. 셔터 설치공사",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T24+U24","v":299592651.65145999},{"$f":"J55","v":0},null,{"$f":"P18-(T33+S33+R33)","v":295367348.34854001}]
[null,"OHD01/오버헤드/제작일체",10460,3600,12,"EA",6086650,{"$f":"G34*E34","v":73039800},null,{"$f":"I34*E34","v":0},{"$f":"I34+G34","v":6086650},{"$f":"J34+H34","v":73039800}]
[null,"OHD02/오버헤드/제작일체",10310,3600,1,"EA",6060325,{"$f":"G35*E35","v":6060325},null,{"$f":"I35*E35","v":0},{"$f":"I35+G35","v":6060325},{"$f":"J35+H35","v":6060325}]
[null,"OHD03/오버헤드/제작일체",10160,3600,24,"EA",6184000,148416000,null,0,6184000,148416000]
[null,"OHD04/오버헤드/제작일체",10110,3600,13,"EA",6173875,80260375,null,0,6173875,80260375]
[null,"OHD05/오버헤드/제작일체",10060,3600,14,"EA",6167800,86349200,null,0,6167800,86349200]
[null,"OHD06/오버헤드/제작일체",10010,3600,1,"EA",6159700,6159700,null,0,6159700,6159700]
[null,"OHD07/오버헤드/제작일체",9960,3600,3,"EA",6145525,18436575,null,0,6145525,18436575]
[null,"OHD08/오버헤드/제작일체",9940,3600,1,"EA",6106475,6106475,null,0,6106475,6106475]
[null,"OHD09/오버헤드/제작일체",9910,3600,1,"EA",6102425,6102425,null,0,6102425,6102425]
[null,"OHD10/오버헤드/제작일체",7110,3600,3,"EA",4763900,14291700,null,0,4763900,14291700]
[null,"OHD11/오버헤드/제작일체",6960,3600,6,"EA",3946650,23679900,null,0,3946650,23679900]
[null,"OHD12/오버헤드/제작일체",6940,3600,3,"EA",3946650,11839950,null,0,3946650,11839950]
[null,"OHD13/오버헤드/제작일체",6910,3600,4,"EA",3940575,15762300,null,0,3940575,15762300]
[null,"OHD14/오버헤드/제작일체",4610,3600,2,"EA",3306750,6613500,null,0,3306750,6613500]
[null,"OHD15/오버헤드/제작일체",4460,3600,4,"EA",3146500,12586000,null,0,3146500,12586000]
[null,"OHD16/오버헤드/제작일체",4440,3600,2,"EA",3142450,6284900,null,0,3142450,6284900]
[null,"OHD17/오버헤드/제작일체",4410,3600,2,"EA",3138400,6276800,null,0,3138400,6276800]
[null,"OHD18/오버헤드/제작일체",3860,3600,1,"EA",2990575,2990575,null,0,2990575,2990575]
[]
[]
[]
["합   계 (셔터 수량)",null,null,null,{"$f":"SUM(E34:E54)","v":97},"EA",null,{"$f":"SUM(H34:H54)","v":531256500},null,{"$f":"SUM(J34:J54)","v":0},null,{"$f":"SUM(L34:L54)","v":531256500}]

{"sheet":"설계","index":2,"n_rows":52,"n_cols":13,"rows_kept":52,"cut":false,"hidden":false,"merged":[[27,12,28,12],[27,6,27,7],[27,8,27,9],[27,10,27,11],[16,0,16,3],[16,6,16,7],[18,10,18,11],[20,10,20,11],[19,10,19,11],[16,8,16,9],[16,10,16,11],[17,10,17,11],[20,8,20,9],[18,6,18,7],[18,0,18,3],[17,6,17,7],[17,8,17,9],[20,0,20,3],[19,0,19,3],[19,6,19,7],[19,8,19,9],[18,8,18,9],[20,6,20,7],[17,0,17,3],[51,0,51,1],[27,0,28,0],[27,1,28,1],[27,2,27,3],[27,4,28,4],[48,0,48,5],[50,0,50,5],[27,5,28,5],[46,0,46,5],[47,0,47,5],[49,0,49,5],[45,0,45,5],[5,11,5,12],[8,8,9,9],[11,6,11,7],[11,8,11,9],[11,10,11,11],[15,6,15,7],[15,8,15,9],[15,10,15,11],[13,0,13,3],[13,6,13,7],[13,8,13,9],[13,10,13,11],[14,0,14,3],[14,6,14,7],[14,8,14,9],[15,0,15,3],[14,10,14,11],[8,5,9,5],[8,6,9,7],[0,4,0,8],[6,0,6,6],[12,6,12,7],[12,8,12,9],[5,0,5,6],[1,10,1,12],[2,0,2,6],[2,10,2,12],[3,0,3,6],[3,10,3,12],[12,10,12,11],[4,0,4,6],[4,8,4,12],[11,0,11,3],[6,11,6,12],[7,0,7,3],[7,11,7,12],[8,10,9,11],[8,12,9,12],[10,0,10,3],[10,6,10,7],[10,8,10,9],[10,10,10,11],[8,0,9,3],[12,0,12,3],[8,4,9,4]]}
[null,null,null,null,"설    계    가"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"견적가!K2:M2","v":" 2024 년  09 월  06 일"}]
[{"$f":"견적가!A3","v":"귀  중: SG신성건설"},null,null,null,null,null,null,null,null,null,"㈜ 주  일  기  업"]
[{"$f":"견적가!A4","v":"참  조: 서창호 공무부장 "},null,null,null,null,null,null,null,null,null,"www.juils.co.kr"]
[{"$f":"견적가!A5","v":"현장명: 북천안 물류센터 신축공사"},null,null,null,null,null,null,null,"경기도 김포시 통진읍 옹정리 320-67"]
[{"$f":"\"금  액:(金)\"&NUMBERSTRING(K21,1)&\"  원정\"","v":"금  액:(金)사천일백삼십사만  원정"},null,null,null,null,null,null,null,null,null,null,"H. P  : 010-9263-1871"]
[{"$f":"견적가!A7","v":"연락처: 010-3000-7466"},null,null,null,null,null,null,null,null,null,null,"T E L : (02) 849-5130"]
["  ☞ 하기와 같이 見積합니다.",null,null,null,null,null,null,null,null,null,null,"F A X : (02) 6911-6315"]
["명     칭",null,null,null,"수량","단위","재  료  비",null,"노 무 비",null,"합   계",null,"비고"]
[]
[{"$f":"A30","v":"1. 셔터 설치공사"},null,null,null,{"$f":"E52","v":3},"SET",{"$f":"H52","v":36540000},null,{"$f":"J52","v":4800000},null,{"$f":"G11+I11","v":41340000}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["합     계",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K11:L20)","v":41340000}]
["* 특기사항 : 부가세 별도"]
[" 1. 1차 배관,배선(모터까지), 2차 배관,배선(모터에서 연동제어기까지) 별도. (단, 2차측 결선 포함)"]
[" 2. 방화석고벽, 도장, 후레싱작업, 실리콘작업, 열.연감지기, 화기감시자 별도"]
[" 3. 결제: 현금 [1차 자재 투입시 30%, 설치완료 (결선제외)시 60%,  결선완료 후 10%]"]
[" 4. 설계 예가 반영기준 견적서 입니다. (실제 공사 실행가 아님)"]
[]
["NO","명     칭","규    격(mm)",null,"수량","단위","재  료  비",null,"노 무 비",null,"합 계",null,"비고"]
[null,null,"가로(W)","높이(H)",null,null,"단 가","금액","단 가","금액","단 가","금액"]
[{"$f":"견적가!A33","v":"1. 셔터 설치공사"}]
[{"$f":"원가!C10","v":1},{"$f":"원가!A10","v":"단열내풍압셔터"},{"$f":"원가!D10*1000","v":3700},{"$f":"원가!E10*1000","v":3085},{"$f":"원가!T10","v":3},"SET",{"$f":"ROUND(견적가!G34,-4)*2","v":12180000},{"$f":"E31*G31","v":36540000},{"$f":"원가!Q10*2","v":1600000},{"$f":"E31*I31","v":4800000},{"$f":"G31+I31","v":13780000},41340000]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["<<국민방화스크린셔터 견적조건>>"]
["1. 스크린 : 0.65±0.05mm (실리카 정품사용 / Sio2 98% 이상)"]
["2. 비상문 : 없음"]
["3. 가이드레일, 하장바 : SUS H/L 1.2T 마감"]
["4. 셔터박스 : 매립형 (R-case) / 노출형 (갈바1.2T-무도장)"]
["5. 폐쇄기, 연동제어기 포함"]
["합   계",null,null,null,{"$f":"SUM(E31:E51)","v":3},"SET",null,{"$f":"SUM(H31:H51)","v":36540000},null,{"$f":"SUM(J31:J51)","v":4800000},null,{"$f":"SUM(L31:L51)","v":41340000}]

{"sheet":"DATA","index":3,"n_rows":26,"n_cols":6,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
["경동()","가격","화성방범()","가격","화성방화()"]
["KD - 150K",285000,"OXEN-300",300000,"OXEN-300",365000]
["KD - 300K",300000,"OXEN-400",320000,"OXEN-400",400000]
["KD - 400K",330000,"OXEN-500",380000,"OXEN-500",465000]
["KD - 500K",370000,"OXEN-600",400000,"OXEN-600",485000]
["KD - 600K",380000,"OXEN-800",480000,"OXEN-800",590000]
["KD - 800K",520000,"OXEN-1000",550000,"OXEN-1000",650000]
["KD - 1000K",550000,"OXEN-1300",880000,"OXEN-1300",1080000]
["KD - 1200K",1300000,"OXEN-1600",990000,"OXEN-1600",1190000]
["KD - 1500K",1300000]
["KD - 2000K",2000000]
["특수1"]
["특수2"]
["제연()","기본단가","시공()","기본단가","세로할증()"]
["4\"(   ~6.0M)",350000,"~6.0M",400000,"3.5M 기준",0]
["5\"(6.01~8.0M)",400000,"6.01~7.0M",500000,"3.51~4.5M",50000]
["5\"(8.01~10.0M)",500000,"7.01~8.0M",600000,"4.51~5.5M",100000]
["6\"(10.01~12.0M)",600000,"8.01~9.0M",700000,"5.51~6.5M",150000]
[null,null,"9.01~10.0M",800000,"6.51~7.5M",200000]
[null,null,"10.1~11.0M",900000,"7.51~8.5M",250000]
[null,null,"11.01~12.0M",1000000,"8.51~9.5M",300000]
[null,null,"12.1~14.0M",1200000,"9.51~10.5M",350000]
[null,null,"14.01~16.0M",1400000]
[null,null,"16.01~18.0M",1600000]
[null,null,"18.01~20.1M",1800000]
[null,null,"20.01M~","협의"]

{"sheet":"라운드견적","index":4,"n_rows":11,"n_cols":26,"rows_kept":11,"cut":false,"hidden":false,"merged":[[10,2,10,4]]}
[null,null,null,null,null,"스크린","철재","스크린","스크린","철제,스크린","설계(M/당)","가로 x","8m까지","12M 이상","250KG","연동","가로기준","세로할증"]
[null,null,null,null,null,6,0.5,26000,150000,"세로x70,000","+10,000",50000,10000,"6M 간격",242000,100000,"6M: 40만","3.5-5=5만"]
[null,null,null,null,null,"철재","스크린","경쟁","철재","설계","스크린","매립","8-10m","1개씩","300KG","결선","6-8m: 50만","5-6.5=10만"]
[null,null,null,null,null,"23*1.3","3m 0.5",23000,330000,"세로x80,000",20000,"가로 x",25000,350000,253000,100000,"12M이하: 80만","6.5-8.0=15만"]
[null,null,null,null,null,"웨이브","4m 0.6","설계","스크린설계",null,"철제",80000,"10-12m",700000,"400KG",null,"박스 +5만원","8-10=20만"]
[null,null,null,null,null,"15*1.3",null,32000,200000,null,10000,"노출",45000,1050000,270000,null,"지방 +5만원"]
[null,null,null,null,null,null,null,null,"철재설계",null,null,null,"설계",null,"모터방범추가",null,"설계"]
[null,null,null,null,null,null,null,null,400000,null,null,null,"+5,000",null,20000,null,"6m이하50만"]
[null,null,"no.","가로","세로","무게","면적","스크린","비상문","레일","하장","박스+보강","샤프트","처짐방지","모터","제어기","시공비","단가",10,"수량","원가","원가실행",120,{"$f":"W9","v":120},{"$f":"S9","v":10},{"$f":"F9","v":"무게"}]
["FSS01(스크린일체형)",null,"1",21.89,3.56,{"$f":"G10*6","v":817.79040000000009},{"$f":"(D10+8)*(E10+1)","v":136.29840000000002},{"$f":"G10*26000","v":3543758.4000000004},150000,{"$f":"E10*100000","v":356000},{"$f":"D10*50000","v":1094500},{"$f":"D10*80000","v":1751200},{"$f":"D10*10000","v":218900},{"$f":"D10*200000","v":4378000},{"$f":"인성(F10)","v":{"$error":"#NAME?"}},500000,{"$f":"D10*300000","v":6567000},{"$f":"SUM(H10:Q10)","v":{"$error":"#NAME?"}},{"$f":"R10*10*0.01","v":{"$error":"#NAME?"}},1,{"$f":"R10+S10","v":{"$error":"#NAME?"}},{"$f":"(R10+S10)*T10","v":{"$error":"#NAME?"}},{"$f":"(R10+S10)*1.2","v":{"$error":"#NAME?"}},{"$f":"W10*T10","v":{"$error":"#NAME?"}},{"$f":"S10*T10","v":{"$error":"#NAME?"}}]
[null,null,"합  계",null,null,null,{"$f":"SUM(G10:G10)","v":136.29840000000002},3543758.4000000004,150000,356000,1094500,1751200,218900,null,{"$f":"SUM(O10:O10)","v":{"$error":"#NAME?"}},500000,6567000,{"$error":"#NAME?"},{"$error":"#NAME?"},1,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]

{"sheet":"스크린,철재,OHD,스태킹,알펜스,내풍압,영사창 조건","index":5,"n_rows":42,"n_cols":22,"rows_kept":42,"cut":false,"hidden":false,"merged":[[26,7,26,12],[27,7,27,12],[28,0,28,5],[28,7,28,12],[31,0,31,5],[23,0,23,5],[21,0,21,5],[22,0,22,5],[24,0,24,5],[29,0,29,5],[25,0,25,5],[26,0,26,5],[27,0,27,5],[18,7,18,12],[20,0,20,5],[7,7,7,12],[8,7,8,12],[9,7,9,12],[9,0,9,5],[13,7,13,12],[14,0,14,5],[14,7,14,12],[15,7,15,12],[13,0,13,5],[17,0,17,5],[25,7,25,12],[5,0,5,5],[0,0,0,5],[1,0,1,5],[2,0,2,5],[3,0,3,5],[4,0,4,5],[7,0,7,5],[8,0,8,5],[11,7,11,12],[11,0,11,5],[10,0,10,5],[15,0,15,5],[16,0,16,5],[17,7,17,12],[18,0,18,5],[31,14,31,19],[36,14,36,19],[0,7,0,12],[3,7,3,12],[4,7,4,12],[5,7,5,12],[1,7,1,12],[2,7,2,12],[10,7,10,12],[16,7,16,12],[20,7,20,12],[21,7,21,12],[22,7,22,12],[23,7,23,12],[24,7,24,12],[29,7,29,12],[38,0,38,5],[39,0,39,5],[40,0,40,5],[41,0,41,5],[32,14,32,19],[33,14,33,19],[34,14,34,19],[35,14,35,19],[35,0,35,5],[36,0,36,5],[32,0,32,5],[33,0,33,5],[34,0,34,5],[0,24,0,25],[1,24,1,25],[2,23,3,23],[2,24,3,25],[4,14,4,26],[7,24,7,25],[8,24,8,25],[9,23,10,23],[9,24,10,25],[11,14,11,26]]}
["<<국민방화스크린셔터 견적조건>>",null,null,null,null,null,null,"<<철재 방화셔터 견적조건>>",null,null,null,null,null,null,"* 특기사항 : 부가세 별도"]
["1. 스크린 : 0.65±0.05mm",null,null,null,null,null,null,"1. 스라트 : 갈바 1.6mm",null,null,null,null,null,null," 1. 1차 배관,배선(모터까지), 2차 배관,배선(모터~연동제어기까지) 별도. (단, 2차측 결선포함)"]
["2. 비상문 : 900 * 2,100 (양방향)",null,null,null,null,null,null,"2. 비상문 : 900 * 2,100 (주물 용접형)",null,null,null,null,null,null," 2. 철거, 방화석고벽, 도장, 후레싱작업, 실리콘작업, 열.연감지기, 화기감시자 별도"]
["3. 가이드레일, 하장바 : SUS H/L 1.5T 마감",null,null,null,null,null,null,"3. 가이드레일, 하장바 : SUS H/L 1.5T 마감",null,null,null,null,null,null," 3. 결제: 현금 [1차 자재 투입시 30%, 설치완료 (결선제외)시 60%,  결선완료 후 10%]"]
["4. 셔터박스 : 매립형 (R-case) / 노출형 (갈바1.2T-무도장)",null,null,null,null,null,null,"4. 셔터박스 : 매립형 (R-case) / 노출형 (갈바1.2T-무도장)",null,null,null,null,null,null," 4. 공사 발주하실 경우 \"위와 같이 발주합니다\" 자필 기재 후 견적서 갑지에 [회사 명판] 날인해서 팩스 회신 바랍니다."]
["5. 폐쇄기, 연동제어기 포함",null,null,null,null,null,null,"5. 폐쇄기, 연동제어기 포함"]
[]
["<<O.H.D 견적조건>>",null,null,null,null,null,null,"<<O.H.D 견적조건>>",null,null,null,null,null,null,"* 특기사항 : 부가세 별도"]
["1. PANEL : STEEL 0.5T 엠보싱 / 우레탄 (50T)",null,null,null,null,null,null,"1. PANEL : STEEL 0.5T 엠보싱 / 우레탄 (75T)",null,null,null,null,null,null," 1. 1차 배관,배선(모터까지) 별도."]
["2. TRACK : 2\" 고내구성 용융 아연도 철판",null,null,null,null,null,null,"2. TRACK : 3\" 고내구성 용융 아연도 철판",null,null,null,null,null,null," 2. 철거, 도장, 후레싱작업, 실리콘작업, 화기감시자 별도"]
["3. 투명창 : 630 * 330 / 1LINE 설치",null,null,null,null,null,null,"3. 투명창 : 630 * 330 / 1LINE 설치",null,null,null,null,null,null," 3. 결제: 현금(발주시 30%, 공사완료후 70%)"]
["4. 색상 : WHITE or SILVER",null,null,null,null,null,null,"4. 색상 : WHITE or SILVER",null,null,null,null,null,null," 4. 공사 발주하실 경우 \"위와 같이 발주합니다\" 자필 기재 후 견적서 갑지에 [회사 명판] 날인해서 팩스 회신 바랍니다."]
[]
["<<스태킹도어 견적조건>>",null,null,null,null,null,null,"<<스태킹도어 견적조건>>"]
["1. PANEL : STEEL 0.5T 엠보싱 / 우레탄 (50T)",null,null,null,null,null,null,"1. PANEL : STEEL 0.5T 엠보싱 / 우레탄 (75T)"]
["2. 가이드레일, 상.하.좌우 몰딩 : AL6063 압출바 (백색전착)",null,null,null,null,null,null,"2. 가이드레일, 상.하.좌우 몰딩 : AL6063 압출바 (백색전착)"]
["3. 투명창 : 630 * 330 / 1LINE 설치",null,null,null,null,null,null,"3. 투명창 : 630 * 330 / 1LINE 설치"]
["4. 색상 : WHITE or SILVER",null,null,null,null,null,null,"4. 색상 : WHITE or SILVER"]
["5. 셔터박스 : OPEN TYPE",null,null,null,null,null,null,"5. 셔터박스 : OPEN TYPE"]
[]
["<<알(R)펜스 고속도어 견적조건>>",null,null,null,null,null,null,"<<알(R)펜스 고속도어 견적조건>>"]
["1. PANEL : STEEL 0.5T 엠보싱 / 우레탄 (50T)",null,null,null,null,null,null,"1. PANEL : STEEL 0.5T 엠보싱 / 우레탄 (75T)"]
["2. 가이드레일, 상.하.좌우 몰딩 : AL6063 압출바 (백색전착)",null,null,null,null,null,null,"2. 가이드레일, 상.하.좌우 몰딩 : AL6063 압출바 (백색전착)"]
["3. 투명창 : 630 * 330 / 1LINE 설치",null,null,null,null,null,null,"3. 투명창 : 630 * 330 / 1LINE 설치"]
["4. 색상 : WHITE or SILVER",null,null,null,null,null,null,"4. 색상 : WHITE or SILVER"]
["5. 속도 : 400 ~ 800mm (인버터제어방식 / 저속->고속->저속)",null,null,null,null,null,null,"5. 속도 : 400 ~ 800mm (인버터제어방식 / 저속->고속->저속)"]
["6. 안전장치 : 포토센서 및 하부안전센서",null,null,null,null,null,null,"6. 안전장치 : 포토센서 및 하부안전센서"]
["7. 작동방식 : 리모콘 방식 or 루프센서 방식",null,null,null,null,null,null,"7. 작동방식 : 리모콘 방식 or 루프센서 방식"]
["8. 평상시 : 전동 / 정전시 : 수동 체인 방식 (필수)",null,null,null,null,null,null,"8. 평상시 : 전동 / 정전시 : 수동 체인 방식 (필수)"]
["9. 셔터박스 : SUS H/L 1.2T 3면 마감",null,null,null,null,null,null,"9. 셔터박스 : SUS H/L 1.2T 3면 마감"]
[]
["<<내풍압셔터 견적조건>>",null,null,null,null,null,null,"* 특기사항 : 부가세 별도 ",null,null,null,null,null,null,"<<영사창 견적조건>>",null,null,null,null,null,null,"* 특기사항 : 부가세 별도 "]
["1. 스라트 : AL6063 이중 압출바 (불소도장)",null,null,null,null,null,null," 1. 1차 배관,배선(모터까지) 별도.",null,null,null,null,null,null,"1. 스크린 : 0.7mm (실리카 정품사용)",null,null,null,null,null,null," 1. 시공 별도."]
["2. 투명창 : 없음.",null,null,null,null,null,null," 2. 철거, 도장, 후레싱작업, 실리콘작업, 화기감시자 별도",null,null,null,null,null,null,"2. 프레임, 및 마감 : 갈바 1.2T ",null,null,null,null,null,null," 2. 결제: 현금(발주시 50%, 자재납품 완료후 50%)"]
["3. 가이드레일 : AL6063 압출바 (백색전착)",null,null,null,null,null,null," 3. 결제: 현금(발주시 30%, 공사완료후 70%)",null,null,null,null,null,null,"3. 색상 : 블랙(분체도장)"]
["4. 윈드락 장착형 : 45m/sec에서 견딜 수 있는 구조",null,null,null,null,null,null,null,null,null,null,null,null,null,"4. 자석 : 사급"]
["5. 셔터박스 : 노출형 (갈바1.2T / 무도장)",null,null,null,null,null,null,null,null,null,null,null,null,null,"5. 납기 : 발주일로 15일 이내"]
[]
["<<철재 방범셔터 견적조건>>",null,null,null,null,null,null,"* 특기사항 : 부가세 별도 "]
["1. 스라트 : 갈바 1.2mm",null,null,null,null,null,null," 1. 1차 배관,배선(모터까지) 별도."]
["2. 가이드레일, 하장바 : SUS H/L 1.2T 마감",null,null,null,null,null,null," 2. 철거, 도장, 후레싱작업, 실리콘작업, 화기감시자 별도"]
["3. 셔터박스 : 노출형 (갈바1.2T-무도장)",null,null,null,null,null,null," 3. 결제: 현금(발주시 30%, 공사완료후 70%)"]