{"text_format":"2","workbook":"xlsx","n_sheets":5,"sheets":["공사원가계산서","집계표","내역서","상세 설계 내역서","단가조사"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":10,"defined_names":100,"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":"공사원가계산서","index":0,"n_rows":35,"n_cols":19,"rows_kept":35,"cut":false,"hidden":true,"merged":[[6,3,6,4],[6,5,6,7],[4,12,4,14],[5,12,5,14],[32,12,32,14],[14,3,14,4],[14,5,14,7],[7,4,7,5],[7,6,7,7],[8,4,8,5],[8,6,8,7],[9,4,9,5],[10,3,10,4],[10,5,10,7],[11,4,11,5],[11,6,11,7],[2,0,2,19],[4,1,4,8],[4,9,4,11],[5,1,5,8],[5,9,5,11],[4,15,4,17],[5,15,5,17],[12,4,12,5],[12,6,12,7],[13,4,13,5],[15,4,15,5],[15,6,15,7],[16,4,16,5],[16,6,16,7],[17,4,17,5],[17,6,17,7],[18,4,18,5],[18,6,18,7],[19,4,19,5],[19,6,19,7],[20,4,20,5],[20,6,20,7],[21,4,21,5],[21,6,21,7],[22,4,22,5],[22,6,22,7],[23,4,23,5],[23,6,23,7],[26,3,26,4],[26,5,26,7],[24,4,24,5],[25,3,25,4],[25,5,25,7],[27,3,27,4],[27,5,27,7],[28,3,28,4],[28,5,28,7],[29,3,29,4],[29,5,29,7],[30,2,30,7],[36,1,36,18],[32,1,32,8],[32,9,32,11],[33,2,33,18],[35,2,35,18],[32,15,32,17]]}
[null,"국가정보자원관리원 대구센터 신축공사"]
[]
["공사원가계산서(관급)"]
[{"$nulls":18},"[단위:원]"]
[null,"항   목   별",{"$nulls":7},"당 초 [관급심의] (A)",null,null,"변 경 [금회요청] (B)",null,null,"증 감 (B-A)",null,null,"비     고"]
[]
[null,null,null,"1.",null,"재료비"]
[{"$nulls":4},"(1)",null,"직접재료비",null,null,null,{"$f":"집계표!F13","v":3177242100},null,null,{"$f":"집계표!O13","v":3205346060},null,null,{"$f":"N8-K8","v":28103960}]
[{"$nulls":4},"(2)",null,"간접재료비",{"$nulls":9},{"$f":"N9-K9","v":0}]
[{"$nulls":6},"소계","(a)",null,null,{"$f":"SUM(K8:K9)","v":3177242100},null,null,{"$f":"SUM(N8:N9)","v":3205346060},null,null,28103960]
[null,null,null,"2.",null,"노무비",{"$nulls":10},0]
[{"$nulls":4},"(1)",null,"직접노무비",null,null,null,{"$f":"집계표!H13","v":269220267},null,null,{"$f":"집계표!Q13","v":303221855},null,null,34001588]
[{"$nulls":4},"(2)",null,"간접노무비",{"$nulls":9},0]
[{"$nulls":6},"소계","(b)",null,null,{"$f":"SUM(K12:K13)","v":269220267},null,null,{"$f":"SUM(N12:N13)","v":303221855},null,null,34001588]
[null,null,null,"3.",null,"경비",{"$nulls":10},0]
[{"$nulls":4},"(1)",null,"산출경비",{"$nulls":9},0]
[{"$nulls":4},"(2)",null,"산재보험료",null,null,null,{"$f":"TRUNC(K$14*3.75%,)","v":10095760},null,null,{"$f":"TRUNC(N$14*3.73%,)","v":11310175},null,null,1214415]
[{"$nulls":4},"(3)",null,"고용보험료",null,null,null,{"$f":"TRUNC(K$14*0.87%,)","v":2342216},null,null,{"$f":"TRUNC(N$14*0.87%,)","v":2638030},null,null,295814]
[{"$nulls":4},"(4)",null,"건강보험료",{"$nulls":9},0]
[{"$nulls":4},"(5)",null,"연금보험료",{"$nulls":9},0]
[{"$nulls":4},"(6)",null,"노인장기요양보험료",{"$nulls":9},0]
[{"$nulls":4},"(7)",null,"퇴직공제부금비",{"$nulls":9},0]
[{"$nulls":4},"(8)",null,"산업안전보건관리비",{"$nulls":9},0]
[{"$nulls":4},"(9)",null,"기타경비",{"$nulls":9},0]
[{"$nulls":6},"소계","(c)",null,null,{"$f":"SUM(K16:K24)","v":12437976},null,null,{"$f":"SUM(N16:N24)","v":13948205},null,null,1510229]
[null,null,null,"4.",null,"합계",{"$nulls":4},{"$f":"K10+K14+K25","v":3458900343},null,null,{"$f":"N10+N14+N25","v":3522516120},null,null,63615777]
[null,null,null,"5.",null,"일반관리비",{"$nulls":10},0]
[null,null,null,"6.",null,"이윤",{"$nulls":10},0]
[null,null,null,"7.",null,"부가가치세",{"$nulls":4},{"$f":"TRUNC(K26*10%,)","v":345890034},null,null,{"$f":"TRUNC(N26*10%,)","v":352251612},null,null,6361578]
[null,null,null,"8.",null,"단수조정",{"$nulls":4},-377,null,null,-732,null,null,-355]
[null,null,"총             계",{"$nulls":7},{"$f":"SUM(K26:K30)","v":3804790000},null,null,{"$f":"SUM(N26:N30)","v":3874767000},null,null,69977000]
[]
[]
[]
[{"$nulls":6},"조달수수료",null,null,null,{"$f":"TRUNC(K31*0.54%)","v":20545866},null,null,{"$f":"TRUNC(N31*0.54%)","v":20923741},null,null,{"$f":"N35-K35","v":377875}]

{"sheet":"집계표","index":1,"n_rows":19,"n_cols":31,"rows_kept":19,"cut":false,"hidden":true,"merged":[[3,13,3,14],[3,15,3,16],[3,17,3,18],[3,19,3,20],[3,4,3,5],[3,6,3,7],[3,8,3,9],[3,10,3,11],[2,30,4,30],[0,0,0,30],[1,0,1,3],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,21,2,29],[3,21,4,21],[3,22,3,23],[3,24,3,25],[3,26,3,27],[3,28,3,29],[3,3,4,3],[2,3,2,11],[2,12,2,20],[3,12,4,12]]}
["집 계 표"]
[]
["품      명","규      격","단위","당 초 [관급심의] (A)",{"$nulls":8},"변 경 [금회요청] (B)",{"$nulls":8},"증 감 (B-A)",{"$nulls":8},"비  고"]
[null,null,null,"수량","재료비",null,"노무비",null,"경비",null,"합계",null,"수량","재료비",null,"노무비",null,"경비",null,"합계",null,"수량","재료비",null,"노무비",null,"경비",null,"합계"]
[{"$nulls":4},"단가","금액","단가","금액","단가","금액","단가","금액",null,"단가","금액","단가","금액","단가","금액","단가","금액",null,"단가","금액","단가","금액","단가","금액","단가","금액"]
[null,"",""]
["통신공사"]
["관급공사"]
["관급자설치관급공사"]
["네트워크 및 교환기",{"$nulls":4},{"$f":"내역서!F192","v":3177242100},null,{"$f":"내역서!H192","v":269220267},null,{"$f":"내역서!J192","v":0},null,{"$f":"내역서!L192","v":3446462367},null,null,{"$f":"내역서!O192","v":3205346060},null,{"$f":"내역서!Q192","v":303221855},null,{"$f":"내역서!S192","v":0},null,{"$f":"내역서!U192","v":3508567915},null,null,{"$f":"내역서!X192","v":28103960},null,{"$f":"내역서!Z192","v":34001588},null,{"$f":"내역서!AB192","v":0},null,{"$f":"내역서!AD192","v":62105548}]
[]
[]
["소계",{"$nulls":4},{"$f":"SUM(F10:F11)","v":3177242100},null,{"$f":"SUM(H10:H11)","v":269220267},{"$f":"SUM(I10:I11)","v":0},{"$f":"SUM(J10:J11)","v":0},{"$f":"SUM(K10:K11)","v":0},{"$f":"SUM(L10:L11)","v":3446462367},null,null,{"$f":"SUM(O10:O11)","v":3205346060},null,{"$f":"SUM(Q10:Q11)","v":303221855},null,{"$f":"SUM(S10:S11)","v":0},null,{"$f":"SUM(U10:U11)","v":3508567915},null,null,{"$f":"SUM(X10:X11)","v":28103960},null,{"$f":"SUM(Z10:Z11)","v":34001588},null,{"$f":"SUM(AB10:AB11)","v":0},null,{"$f":"SUM(AD10:AD11)","v":62105548}]
[null,"",""]
["도급공사"]
[]
[]
["소계",{"$nulls":4},{"$f":"SUM(F16:F16)","v":0},null,{"$f":"SUM(H16:H16)","v":0},null,{"$f":"SUM(J16:J16)","v":0},null,{"$f":"SUM(L16:L16)","v":0},null,null,{"$f":"SUM(O16:O16)","v":0},null,{"$f":"SUM(Q16:Q16)","v":0},null,{"$f":"SUM(S16:S16)","v":0},null,{"$f":"SUM(U16:U16)","v":0},null,null,{"$f":"SUM(X16:X16)","v":0},null,{"$f":"SUM(Z16:Z16)","v":0},null,{"$f":"SUM(AB16:AB16)","v":0},null,{"$f":"SUM(AD16:AD16)","v":0}]
["계",{"$nulls":4},{"$f":"F13+F18","v":3177242100},null,{"$f":"H13+H18","v":269220267},null,{"$f":"J13+J18","v":0},null,{"$f":"L13+L18","v":3446462367},null,null,{"$f":"O13+O18","v":3205346060},null,{"$f":"Q13+Q18","v":303221855},null,{"$f":"S13+S18","v":0},null,{"$f":"U13+U18","v":3508567915},null,null,{"$f":"X13+X18","v":28103960},null,{"$f":"Z13+Z18","v":34001588},null,{"$f":"AB13+AB18","v":0},null,{"$f":"AD13+AD18","v":62105548}]

{"sheet":"내역서","index":2,"n_rows":192,"n_cols":31,"rows_kept":192,"cut":false,"hidden":true,"merged":[[191,1,191,2],[3,15,3,16],[3,17,3,18],[3,19,3,20],[3,21,4,21],[3,4,3,5],[3,6,3,7],[3,8,3,9],[3,10,3,11],[3,12,4,12],[3,13,3,14],[0,0,0,30],[1,0,1,30],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,2,11],[2,12,2,20],[2,21,2,29],[2,30,4,30],[3,3,4,3],[3,26,3,27],[3,28,3,29],[3,22,3,23],[3,24,3,25]]}
["내  역  서"]
[]
["품      명","규      격","단위","당 초 [관급심의] (A)",{"$nulls":8},"변 경 [금회요청] (B)",{"$nulls":8},"증 감 (B-A)",{"$nulls":8},"비  고"]
[null,null,null,"수량","재료비",null,"노무비",null,"경비",null,"합계",null,"수량","재료비",null,"노무비",null,"경비",null,"합계",null,"수량","재료비",null,"노무비",null,"경비",null,"합계"]
[{"$nulls":4},"단가","금액","단가","금액","단가","금액","단가","금액",null,"단가","금액","단가","금액","단가","금액","단가","금액",null,"단가","금액","단가","금액","단가","금액","단가","금액"]
[]
["관급공사"]
["네트워크 및 교환기"]
["BACKBONE SWITCH(인터넷망)","CHASSIS TYPE",null,2,129600000,{"$f":"D9*E9","v":259200000},null,{"$f":"D9*G9","v":0},null,{"$f":"D9*I9","v":0},{"$f":"E9+G9+I9","v":129600000},{"$f":"F9+H9+J9","v":259200000},2,129600000,{"$f":"M9*N9","v":259200000},null,{"$f":"M9*P9","v":0},null,{"$f":"M9*R9","v":0},{"$f":"N9+P9+R9","v":129600000},{"$f":"O9+Q9+S9","v":259200000},null,null,{"$f":"O9-F9","v":0},null,{"$f":"Q9-H9","v":0},null,{"$f":"S9-J9","v":0},null,{"$f":"X9+Z9+AB9","v":0}]
[null,"CHASSIS WITH PASSIVE MID",null,1,null,{"$f":"D10*E10","v":0},null,{"$f":"D10*G10","v":0},null,{"$f":"D10*I10","v":0},{"$f":"E10+G10+I10","v":0},0,1,null,{"$f":"M10*N10","v":0},null,{"$f":"M10*P10","v":0},null,{"$f":"M10*R10","v":0},{"$f":"N10+P10+R10","v":0},0,null,null,{"$f":"O10-F10","v":0},null,{"$f":"Q10-H10","v":0},null,{"$f":"S10-J10","v":0},null,{"$f":"X10+Z10+AB10","v":0}]
[null,"32-PORT 10GBE SFP+LIN",null,3,null,0,null,0,null,0,0,0,3,null,0,null,0,null,0,0,0,null,null,0,null,0,null,0,null,0]
[null,"40-PORT 10/100/1000 BASE",null,1,null,0,null,0,null,0,0,0,1,null,0,null,0,null,0,0,0,null,null,0,null,0,null,0,null,0]
["BACKBONE SWITCH(전화망)","CHASSIS TYPE",null,2,108000000,216000000,null,0,null,0,108000000,216000000,2,109113480,218226960,null,0,null,0,109113480,218226960,null,null,2226960,null,0,null,0,null,{"$f":"X13+Z13+AB13","v":2226960}]
[null,"CHASSIS WITH PASSIVE MID",null,1,null,0,null,0,null,0,0,0,1,null,0,null,0,null,0,0,0,null,null,0,null,0,null,0,null,0]
[null,"32-PORT 10GBE SFP+LIN",null,2,null,0,null,0,null,0,0,0,2,null,0,null,0,null,0,0,0,null,null,0,null,0,null,0,null,0]
[null,"40-PORT 10/100/1000 BASE",null,1,null,0,null,0,null,0,0,0,1,null,0,null,0,null,0,0,0,null,null,0,null,0,null,0,null,0]
["BACKBONE SWITCH(업무망)","CHASSIS TYPE",null,2,109113480,218226960,null,0,null,0,109113480,218226960,2,109113480,218226960,null,0,null,0,109113480,218226960,null,null,0,null,0,null,0,null,{"$f":"X17+Z17+AB17","v":0}]
[null,"CHASSIS WITH PASSIVE MID",null,1,null,0,null,0,null,0,0,0,1,null,0,null,0,null,0,0,0,null,null,0,null,0,null,0,null,0]
[null,"32-PORT 10GBE SFP+LIN",null,2,null,0,null,0,null,0,0,0,2,null,0,null,0,null,0,0,0,null,null,0,null,0,null,0,null,0]
[null,"40-PORT 10/100/1000 BASE",null,1,null,0,null,0,null,0,0,0,1,null,0,null,0,null,0,0,0,null,null,0,null,0,null,0,null,0]
["BACKBONE SWITCH(사업관리망)","CHASSIS TYPE",null,2,88210620,176421240,null,0,null,0,88210620,176421240,2,88210620,176421240,null,0,null,0,88210620,176421240,null,null,0,null,0,null,0,null,{"$f":"X21+Z21+AB21","v":0}]
[null,"CHASSIS WITH PASSIVE MID",null,1,null,0,null,0,null,0,0,0,1,null,0,null,0,null,0,0,0,null,null,0,null,0,null,0,null,0]
[null,"32-PORT 10GBE SFP+LIN",null,2,null,0,null,0,null,0,0,0,1,null,0,null,0,null,0,0,0,null,null,0,null,0,null,0,null,0]
[null,"40-PORT 10/100/1000 BASE",null,1,null,0,null,0,null,0,0,0,1,null,0,null,0,null,0,0,0,null,null,0,null,0,null,0,null,0]
["GIGABIT ETHERNET SWITCH(상용망","10/100/1000T 24PORT+4SFP+",null,1,2654500,2654500,null,0,null,0,2654500,2654500,1,2654500,2654500,null,0,null,0,2654500,2654500,null,null,0,null,0,null,0,null,0]
["GIGABIT PoE SWITCH","10/100/1000T 24PORT+4SFP, POE, GBIC포함",null,2,3508000,7016000,null,0,null,0,3508000,7016000,2,3508000,7016000,null,0,null,0,3508000,7016000,null,null,0,null,0,null,0,null,0]
["OPTICAL MODULE","10G SFP+, LR TYPE ",null,524,840000,440160000,null,0,null,0,840000,440160000,524,840000,440160000,null,0,null,0,840000,440160000,null,null,0,null,0,null,0,null,0]
["OPTICAL PATCH CORD","3M, 1G ",null,460,21000,9660000,null,0,null,0,21000,9660000,460,21000,9660000,null,0,null,0,21000,9660000,null,null,0,null,0,null,0,null,0]
["NMS","NMS 및 통합배선 선번관리",null,3,35100000,105300000,null,0,null,0,35100000,105300000,3,35100000,105300000,null,0,null,0,35100000,105300000,null,null,0,null,0,null,0,null,0]
[{"$nulls":5},0,null,0,null,0,0,0,null,null,0,null,0,null,0,0,0,null,null,0,null,0,null,0,null,0]
["NAC SERVER","150 LICENCE",null,3,38700000,116100000,null,0,null,0,38700000,116100000,3,38700000,116100000,null,0,null,0,38700000,116100000,null,null,0,null,0,null,0,null,0]
["메체제어 SERVER","150 LICENCE",null,3,67500000,202500000,null,0,null,0,67500000,202500000,3,67500000,202500000,null,0,null,0,67500000,202500000,null,null,0,null,0,null,0,null,0]
["WIPS SERVER","SERVER",null,1,51354000,51354000,null,0,null,0,51354000,51354000,1,51354000,51354000,null,0,null,0,51354000,51354000,null,null,0,null,0,null,0,null,0]
["WIPS AP-옥내형","무선침입차단 AP",null,52,1498500,77922000,null,0,null,0,1498500,77922000,43,1498500,64435500,null,0,null,0,1498500,64435500,null,null,-13486500,null,0,null,0,null,-13486500]
["WIPS AP-옥외형","무선침입차단 AP",null,8,2818800,22550400,null,0,null,0,2818800,22550400,8,2818800,22550400,null,0,null,0,2818800,22550400,null,null,0,null,0,null,0,null,0]
["UTM","F/W IPS",null,2,50400000,100800000,null,0,null,0,50400000,100800000,2,50400000,100800000,null,0,null,0,50400000,100800000,null,null,0,null,0,null,0,null,0]
["NMS","NMS 및 통합배선 선번관리",null,1,35100000,35100000,null,0,null,0,35100000,35100000,1,35100000,35100000,null,0,null,0,35100000,35100000,null,null,0,null,0,null,0,null,0]
["NAC SERVER","50 LICENCE",null,1,35100000,35100000,null,0,null,0,35100000,35100000,1,35100000,35100000,null,0,null,0,35100000,35100000,null,null,0,null,0,null,0,null,0]
["매체제어 SERVER","50 LICENCE",null,1,58500000,58500000,null,0,null,0,58500000,58500000,1,58500000,58500000,null,0,null,0,58500000,58500000,null,null,0,null,0,null,0,null,0]
["GIGABIT ETHERNET SWITCH","10/100/1000T 24PORT+4SFP+",null,4,2654500,10618000,null,0,null,0,2654500,10618000,4,2654500,10618000,null,0,null,0,2654500,10618000,null,null,0,null,0,null,0,null,0]
["OPTICAL MODULE ","10G SFP+, LR TYPE ",null,8,840000,6720000,null,0,null,0,840000,6720000,8,840000,6720000,null,0,null,0,840000,6720000,null,null,0,null,0,null,0,null,0]
["OPTICAL PATCH CORD","SM, 3m(LC TYPE)",null,6,21000,126000,null,0,null,0,21000,126000,8,21000,168000,null,0,null,0,21000,168000,null,null,42000,null,0,null,0,null,42000]
["GIGABIT ETHERNET SWITCH","10/100/1000T 24PORT+4SFP+",null,2,2654500,5309000,null,0,null,0,2654500,5309000,2,2654500,5309000,null,0,null,0,2654500,5309000,null,null,0,null,0,null,0,null,0]
["GIGABIT POE SWITCH","10/100/1000T 24PORT+4SFP, POE, GBIC포함",null,2,3508000,7016000,null,0,null,0,3508000,7016000,2,3508000,7016000,null,0,null,0,3508000,7016000,null,null,0,null,0,null,0,null,0]
["OPTICAL MODULE ","10G SFP+, LR TYPE ",null,8,840000,6720000,null,0,null,0,840000,6720000,8,840000,6720000,null,0,null,0,840000,6720000,null,null,0,null,0,null,0,null,0]
["OPTICAL PATCH CORD","3M, 1G ",null,8,21000,168000,null,0,null,0,21000,168000,8,21000,168000,null,0,null,0,21000,168000,null,null,0,null,0,null,0,null,0]
["PATCH CORD","3M, CAT.6 ",null,96,9000,864000,null,0,null,0,9000,864000,96,9000,864000,null,0,null,0,9000,864000,null,null,0,null,0,null,0,null,0]
["GIGABIT ETHERNET SWITCH","10/100/1000T 24PORT+4SFP+",null,2,2654500,5309000,null,0,null,0,2654500,5309000,2,2654500,5309000,null,0,null,0,2654500,5309000,null,null,0,null,0,null,0,null,0]
["GIGABIT POE SWITCH","10/100/1000T 24PORT+4SFP, POE, GBIC포함",null,2,3508000,7016000,null,0,null,0,3508000,7016000,2,3508000,7016000,null,0,null,0,3508000,7016000,null,null,0,null,0,null,0,null,0]
["OPTICAL MODULE ","10G SFP+, LR TYPE ",null,8,840000,6720000,null,0,null,0,840000,6720000,8,840000,6720000,null,0,null,0,840000,6720000,null,null,0,null,0,null,0,null,0]
["OPTICAL PATCH CORD","3M, 1G ",null,8,21000,168000,null,0,null,0,21000,168000,8,21000,168000,null,0,null,0,21000,168000,null,null,0,null,0,null,0,null,0]
["PATCH CORD","3M, CAT.6 ",null,96,9000,864000,null,0,null,0,9000,864000,96,9000,864000,null,0,null,0,9000,864000,null,null,0,null,0,null,0,null,0]
["GIGABIT ETHERNET SWITCH","10/100/1000T 24PORT+4SFP+",null,2,2654500,5309000,null,0,null,0,2654500,5309000,2,2654500,5309000,null,0,null,0,2654500,5309000,null,null,0,null,0,null,0,null,0]
["GIGABIT POE SWITCH","10/100/1000T 24PORT+4SFP, POE, GBIC포함",null,2,3508000,7016000,null,0,null,0,3508000,7016000,2,3508000,7016000,null,0,null,0,3508000,7016000,null,null,0,null,0,null,0,null,0]
["OPTICAL MODULE ","10G SFP+, LR TYPE ",null,8,840000,6720000,null,0,null,0,840000,6720000,8,840000,6720000,null,0,null,0,840000,6720000,null,null,0,null,0,null,0,null,0]
["OPTICAL PATCH CORD","3M, 1G ",null,8,21000,168000,null,0,null,0,21000,168000,8,21000,168000,null,0,null,0,21000,168000,null,null,0,null,0,null,0,null,0]
["PATCH CORD","3M, CAT.6 ",null,96,9000,864000,null,0,null,0,9000,864000,96,9000,864000,null,0,null,0,9000,864000,null,null,0,null,0,null,0,null,0]
["GIGABIT ETHERNET SWITCH","10/100/1000T 24PORT+4SFP+",null,2,2654500,5309000,null,0,null,0,2654500,5309000,2,2654500,5309000,null,0,null,0,2654500,5309000,null,null,0,null,0,null,0,null,0]
["GIGABIT POE SWITCH","10/100/1000T 24PORT+4SFP, POE, GBIC포함",null,2,3508000,7016000,null,0,null,0,3508000,7016000,2,3508000,7016000,null,0,null,0,3508000,7016000,null,null,0,null,0,null,0,null,0]
["OPTICAL MODULE ","10G SFP+, LR TYPE ",null,8,840000,6720000,null,0,null,0,840000,6720000,8,840000,6720000,null,0,null,0,840000,6720000,null,null,0,null,0,null,0,null,0]
["OPTICAL PATCH CORD","3M, 1G ",null,8,21000,168000,null,0,null,0,21000,168000,8,21000,168000,null,0,null,0,21000,168000,null,null,0,null,0,null,0,null,0]
["PATCH CORD","3M, CAT.6 ",null,96,9000,864000,null,0,null,0,9000,864000,96,9000,864000,null,0,null,0,9000,864000,null,null,0,null,0,null,0,null,0]
["GIGABIT ETHERNET SWITCH","10/100/1000T 24PORT+4SFP+",null,1,2654500,2654500,null,0,null,0,2654500,2654500,1,2654500,2654500,null,0,null,0,2654500,2654500,null,null,0,null,0,null,0,null,0]
["GIGABIT POE SWITCH","10/100/1000T 24PORT+4SFP, POE, GBIC포함",null,2,3508000,7016000,null,0,null,0,3508000,7016000,2,3508000,7016000,null,0,null,0,3508000,7016000,null,null,0,null,0,null,0,null,0]
["OPTICAL MODULE ","10G SFP+, LR TYPE ",null,6,840000,5040000,null,0,null,0,840000,5040000,6,840000,5040000,null,0,null,0,840000,5040000,null,null,0,null,0,null,0,null,0]
["OPTICAL PATCH CORD","3M, 1G ",null,6,21000,126000,null,0,null,0,21000,126000,6,21000,126000,null,0,null,0,21000,126000,null,null,0,null,0,null,0,null,0]
["PATCH CORD","3M, CAT.6 ",null,72,9000,648000,null,0,null,0,9000,648000,72,9000,648000,null,0,null,0,9000,648000,null,null,0,null,0,null,0,null,0]
["GIGABIT ETHERNET SWITCH","10/100/1000T 24PORT+4SFP+",null,2,2654500,5309000,null,0,null,0,2654500,5309000,2,2654500,5309000,null,0,null,0,2654500,5309000,null,null,0,null,0,null,0,null,0]
["GIGABIT POE SWITCH","10/100/1000T 24PORT+4SFP, POE, GBIC포함",null,2,3508000,7016000,null,0,null,0,3508000,7016000,2,3508000,7016000,null,0,null,0,3508000,7016000,null,null,0,null,0,null,0,null,0]
["OPTICAL MODULE ","10G SFP+, LR TYPE ",null,8,840000,6720000,null,0,null,0,840000,6720000,8,840000,6720000,null,0,null,0,840000,6720000,null,null,0,null,0,null,0,null,0]
["OPTICAL PATCH CORD","3M, 1G ",null,8,21000,168000,null,0,null,0,21000,168000,8,21000,168000,null,0,null,0,21000,168000,null,null,0,null,0,null,0,null,0]
["PATCH CORD","3M, CAT.6 ",null,96,9000,864000,null,0,null,0,9000,864000,96,9000,864000,null,0,null,0,9000,864000,null,null,0,null,0,null,0,null,0]
["GIGABIT ETHERNET SWITCH","10/100/1000T 24PORT+4SFP+",null,9,2654500,23890500,null,0,null,0,2654500,23890500,7,2654500,18581500,null,0,null,0,2654500,18581500,null,null,-5309000,null,0,null,0,null,-5309000]
["GIGABIT POE SWITCH","10/100/1000T 24PORT+4SFP, POE, GBIC포함",null,4,3508000,{"$f":"D74*E74","v":14032000},null,{"$f":"D74*G74","v":0},null,{"$f":"D74*I74","v":0},{"$f":"E74+G74+I74","v":3508000},14032000,4,3508000,{"$f":"M74*N74","v":14032000},null,{"$f":"M74*P74","v":0},null,{"$f":"M74*R74","v":0},{"$f":"N74+P74+R74","v":3508000},14032000,null,null,{"$f":"O74-F74","v":0},null,{"$f":"Q74-H74","v":0},null,{"$f":"S74-J74","v":0},null,{"$f":"X74+Z74+AB74","v":0}]
["OPTICAL MODULE ","10G SFP+, LR TYPE ",null,26,840000,21840000,null,0,null,0,840000,21840000,22,840000,18480000,null,0,null,0,840000,18480000,null,null,-3360000,null,0,null,0,null,-3360000]
["OPTICAL PATCH CORD","3M, 1G ",null,26,21000,546000,null,0,null,0,21000,546000,22,21000,462000,null,0,null,0,21000,462000,null,null,-84000,null,0,null,0,null,-84000]
["PATCH CORD","3M, CAT.6 ",null,312,9000,2808000,null,0,null,0,9000,2808000,264,9000,2376000,null,0,null,0,9000,2376000,null,null,-432000,null,0,null,0,null,-432000]
["GIGABIT ETHERNET SWITCH","10/100/1000T 24PORT+4SFP+",null,10,2654500,26545000,null,0,null,0,2654500,26545000,10,2654500,26545000,null,0,null,0,2654500,26545000,null,null,0,null,0,null,0,null,0]
["GIGABIT POE SWITCH","10/100/1000T 24PORT+4SFP, POE, GBIC포함",null,5,3508000,17540000,null,0,null,0,3508000,17540000,5,3508000,17540000,null,0,null,0,3508000,17540000,null,null,0,null,0,null,0,null,0]
["OPTICAL MODULE ","10G SFP+, LR TYPE ",null,30,840000,25200000,null,0,null,0,840000,25200000,30,840000,25200000,null,0,null,0,840000,25200000,null,null,0,null,0,null,0,null,0]
["OPTICAL PATCH CORD","3M, 1G ",null,30,21000,630000,null,0,null,0,21000,630000,30,21000,630000,null,0,null,0,21000,630000,null,null,0,null,0,null,0,null,0]
["PATCH CORD","3M, CAT.6 ",null,360,9000,3240000,null,0,null,0,9000,3240000,360,9000,3240000,null,0,null,0,9000,3240000,null,null,0,null,0,null,0,null,0]
["GIGABIT ETHERNET SWITCH","10/100/1000T 24PORT+4SFP+",null,1,2654500,2654500,null,0,null,0,2654500,2654500,1,2654500,2654500,null,0,null,0,2654500,2654500,null,null,0,null,0,null,0,null,0]
["GIGABIT POE SWITCH","10/100/1000T 24PORT+4SFP, POE, GBIC포함",null,2,3508000,7016000,null,0,null,0,3508000,7016000,2,3508000,7016000,null,0,null,0,3508000,7016000,null,null,0,null,0,null,0,null,0]
["OPTICAL MODULE ","10G SFP+, LR TYPE ",null,6,840000,5040000,null,0,null,0,840000,5040000,6,840000,5040000,null,0,null,0,840000,5040000,null,null,0,null,0,null,0,null,0]
["OPTICAL PATCH CORD","3M, 1G ",null,6,21000,126000,null,0,null,0,21000,126000,6,21000,126000,null,0,null,0,21000,126000,null,null,0,null,0,null,0,null,0]
["PATCH CORD","3M, CAT.6 ",null,72,9000,648000,null,0,null,0,9000,648000,72,9000,648000,null,0,null,0,9000,648000,null,null,0,null,0,null,0,null,0]
["GIGABIT ETHERNET SWITCH","10/100/1000T 24PORT+4SFP+",null,2,2654500,5309000,null,0,null,0,2654500,5309000,2,2654500,5309000,null,0,null,0,2654500,5309000,null,null,0,null,0,null,0,null,0]
["GIGABIT POE SWITCH","10/100/1000T 24PORT+4SFP, POE, GBIC포함",null,2,3508000,7016000,null,0,null,0,3508000,7016000,2,3508000,7016000,null,0,null,0,3508000,7016000,null,null,0,null,0,null,0,null,0]
["OPTICAL MODULE ","10G SFP+, LR TYPE ",null,8,840000,6720000,null,0,null,0,840000,6720000,8,840000,6720000,null,0,null,0,840000,6720000,null,null,0,null,0,null,0,null,0]
["OPTICAL PATCH CORD","3M, 1G ",null,8,21000,168000,null,0,null,0,21000,168000,8,21000,168000,null,0,null,0,21000,168000,null,null,0,null,0,null,0,null,0]
["PATCH CORD","3M, CAT.6 ",null,96,9000,864000,null,0,null,0,9000,864000,96,9000,864000,null,0,null,0,9000,864000,null,null,0,null,0,null,0,null,0]
["GIGABIT ETHERNET SWITCH","10/100/1000T 24PORT+4SFP+",null,1,2654500,2654500,null,0,null,0,2654500,2654500,1,2654500,2654500,null,0,null,0,2654500,2654500,null,null,0,null,0,null,0,null,0]
["GIGABIT POE SWITCH","10/100/1000T 24PORT+4SFP, POE, GBIC포함",null,2,3508000,7016000,null,0,null,0,3508000,7016000,2,3508000,7016000,null,0,null,0,3508000,7016000,null,null,0,null,0,null,0,null,0]
["OPTICAL MODULE ","10G SFP+, LR TYPE ",null,6,840000,5040000,null,0,null,0,840000,5040000,6,840000,5040000,null,0,null,0,840000,5040000,null,null,0,null,0,null,0,null,0]
["OPTICAL PATCH CORD","3M, 1G ",null,6,21000,126000,null,0,null,0,21000,126000,6,21000,126000,null,0,null,0,21000,126000,null,null,0,null,0,null,0,null,0]
["PATCH CORD","3M, CAT.6 ",null,72,9000,648000,null,0,null,0,9000,648000,72,9000,648000,null,0,null,0,9000,648000,null,null,0,null,0,null,0,null,0]
["GIGABIT ETHERNET SWITCH","10/100/1000T 24PORT+4SFP+",null,2,2654500,5309000,null,0,null,0,2654500,5309000,2,2654500,5309000,null,0,null,0,2654500,5309000,null,null,0,null,0,null,0,null,0]
["GIGABIT POE SWITCH","10/100/1000T 24PORT+4SFP, POE, GBIC포함",null,2,3508000,7016000,null,0,null,0,3508000,7016000,2,3508000,7016000,null,0,null,0,3508000,7016000,null,null,0,null,0,null,0,null,0]
["OPTICAL MODULE ","10G SFP+, LR TYPE ",null,8,840000,6720000,null,0,null,0,840000,6720000,8,840000,6720000,null,0,null,0,840000,6720000,null,null,0,null,0,null,0,null,0]
["OPTICAL PATCH CORD","3M, 1G ",null,8,21000,168000,null,0,null,0,21000,168000,8,21000,168000,null,0,null,0,21000,168000,null,null,0,null,0,null,0,null,0]
["PATCH CORD","3M, CAT.6 ",null,96,9000,864000,null,0,null,0,9000,864000,96,9000,864000,null,0,null,0,9000,864000,null,null,0,null,0,null,0,null,0]
["GIGABIT ETHERNET SWITCH","10/100/1000T 24PORT+4SFP+",null,3,2654500,7963500,null,0,null,0,2654500,7963500,3,2654500,7963500,null,0,null,0,2654500,7963500,null,null,0,null,0,null,0,null,0]
["GIGABIT POE SWITCH","10/100/1000T 24PORT+4SFP, POE, GBIC포함",null,1,3508000,3508000,null,0,null,0,3508000,3508000,1,3508000,3508000,null,0,null,0,3508000,3508000,null,null,0,null,0,null,0,null,0]
["OPTICAL MODULE ","10G SFP+, LR TYPE ",null,8,840000,6720000,null,0,null,0,840000,6720000,8,840000,6720000,null,0,null,0,840000,6720000,null,null,0,null,0,null,0,null,0]
["OPTICAL PATCH CORD","3M, 1G ",null,8,21000,168000,null,0,null,0,21000,168000,8,21000,168000,null,0,null,0,21000,168000,null,null,0,null,0,null,0,null,0]
["PATCH CORD","3M, CAT.6 ",null,96,9000,864000,null,0,null,0,9000,864000,96,9000,864000,null,0,null,0,9000,864000,null,null,0,null,0,null,0,null,0]
["GIGABIT ETHERNET SWITCH","10/100/1000T 24PORT+4SFP+",null,2,2654500,5309000,null,0,null,0,2654500,5309000,1,2654500,2654500,null,0,null,0,2654500,2654500,null,null,-2654500,null,0,null,0,null,-2654500]
["GIGABIT POE SWITCH","10/100/1000T 24PORT+4SFP, POE, GBIC포함",null,2,3508000,7016000,null,0,null,0,3508000,7016000,2,3508000,7016000,null,0,null,0,3508000,7016000,null,null,0,null,0,null,0,null,0]
["OPTICAL MODULE ","10G SFP+, LR TYPE ",null,8,840000,6720000,null,0,null,0,840000,6720000,6,840000,5040000,null,0,null,0,840000,5040000,null,null,-1680000,null,0,null,0,null,-1680000]
["OPTICAL PATCH CORD","3M, 1G ",null,8,21000,168000,null,0,null,0,21000,168000,6,21000,126000,null,0,null,0,21000,126000,null,null,-42000,null,0,null,0,null,-42000]
["PATCH CORD","3M, CAT.6 ",null,96,9000,864000,null,0,null,0,9000,864000,72,9000,648000,null,0,null,0,9000,648000,null,null,-216000,null,0,null,0,null,-216000]
["GIGABIT ETHERNET SWITCH","10/100/1000T 24PORT+4SFP+",null,1,2654500,2654500,null,0,null,0,2654500,2654500,1,2654500,2654500,null,0,null,0,2654500,2654500,null,null,0,null,0,null,0,null,0]
["GIGABIT POE SWITCH","10/100/1000T 24PORT+4SFP, POE, GBIC포함",null,2,3508000,7016000,null,0,null,0,3508000,7016000,2,3508000,7016000,null,0,null,0,3508000,7016000,null,null,0,null,0,null,0,null,0]
["OPTICAL MODULE ","10G SFP+, LR TYPE ",null,6,840000,5040000,null,0,null,0,840000,5040000,6,840000,5040000,null,0,null,0,840000,5040000,null,null,0,null,0,null,0,null,0]
["OPTICAL PATCH CORD","3M, 1G ",null,6,21000,126000,null,0,null,0,21000,126000,6,21000,126000,null,0,null,0,21000,126000,null,null,0,null,0,null,0,null,0]
["PATCH CORD","3M, CAT.6 ",null,72,9000,648000,null,0,null,0,9000,648000,72,9000,648000,null,0,null,0,9000,648000,null,null,0,null,0,null,0,null,0]
["GIGABIT ETHERNET SWITCH","10/100/1000T 24PORT+4SFP+",null,3,2654500,7963500,null,0,null,0,2654500,7963500,2,2654500,5309000,null,0,null,0,2654500,5309000,null,null,-2654500,null,0,null,0,null,-2654500]
["GIGABIT POE SWITCH","10/100/1000T 24PORT+4SFP, POE, GBIC포함",null,2,3508000,7016000,null,0,null,0,3508000,7016000,2,3508000,7016000,null,0,null,0,3508000,7016000,null,null,0,null,0,null,0,null,0]
["OPTICAL MODULE ","10G SFP+, LR TYPE ",null,10,840000,8400000,null,0,null,0,840000,8400000,8,840000,6720000,null,0,null,0,840000,6720000,null,null,-1680000,null,0,null,0,null,-1680000]
["OPTICAL PATCH CORD","3M, 1G ",null,10,21000,210000,null,0,null,0,21000,210000,8,21000,168000,null,0,null,0,21000,168000,null,null,-42000,null,0,null,0,null,-42000]
["PATCH CORD","3M, CAT.6 ",null,120,9000,1080000,null,0,null,0,9000,1080000,96,9000,864000,null,0,null,0,9000,864000,null,null,-216000,null,0,null,0,null,-216000]
["GIGABIT ETHERNET SWITCH","10/100/1000T 24PORT+4SFP+",null,6,2654500,15927000,null,0,null,0,2654500,15927000,6,2654500,15927000,null,0,null,0,2654500,15927000,null,null,0,null,0,null,0,null,0]
["GIGABIT POE SWITCH","10/100/1000T 24PORT+4SFP, POE, GBIC포함",null,3,3508000,10524000,null,0,null,0,3508000,10524000,3,3508000,10524000,null,0,null,0,3508000,10524000,null,null,0,null,0,null,0,null,0]
["OPTICAL MODULE ","10G SFP+, LR TYPE ",null,18,840000,15120000,null,0,null,0,840000,15120000,18,840000,15120000,null,0,null,0,840000,15120000,null,null,0,null,0,null,0,null,0]
["OPTICAL PATCH CORD","3M, 1G ",null,18,21000,378000,null,0,null,0,21000,378000,18,21000,378000,null,0,null,0,21000,378000,null,null,0,null,0,null,0,null,0]
["PATCH CORD","3M, CAT.6 ",null,216,9000,1944000,null,0,null,0,9000,1944000,216,9000,1944000,null,0,null,0,9000,1944000,null,null,0,null,0,null,0,null,0]
["GIGABIT ETHERNET SWITCH","10/100/1000T 24PORT+4SFP+",null,9,2654500,23890500,null,0,null,0,2654500,23890500,12,2654500,31854000,null,0,null,0,2654500,31854000,null,null,7963500,null,0,null,0,null,7963500]
["GIGABIT POE SWITCH","10/100/1000T 24PORT+4SFP, POE, GBIC포함",null,4,3508000,14032000,null,0,null,0,3508000,14032000,5,3508000,17540000,null,0,null,0,3508000,17540000,null,null,3508000,null,0,null,0,null,3508000]
["OPTICAL MODULE ","10G SFP+, LR TYPE ",null,26,840000,21840000,null,0,null,0,840000,21840000,34,840000,28560000,null,0,null,0,840000,28560000,null,null,6720000,null,0,null,0,null,6720000]
["OPTICAL PATCH CORD","3M, 1G ",null,26,21000,546000,null,0,null,0,21000,546000,34,21000,714000,null,0,null,0,21000,714000,null,null,168000,null,0,null,0,null,168000]
["PATCH CORD","3M, CAT.6 ",null,312,9000,2808000,null,0,null,0,9000,2808000,408,9000,3672000,null,0,null,0,9000,3672000,null,null,864000,null,0,null,0,null,864000]
["GIGABIT ETHERNET SWITCH","10/100/1000T 24PORT+4SFP+",null,18,2654500,47781000,null,0,null,0,2654500,47781000,18,2654500,47781000,null,0,null,0,2654500,47781000,null,null,0,null,0,null,0,null,0]
["GIGABIT POE SWITCH","10/100/1000T 24PORT+4SFP, POE, GBIC포함",null,7,3508000,24556000,null,0,null,0,3508000,24556000,7,3508000,24556000,null,0,null,0,3508000,24556000,null,null,0,null,0,null,0,null,0]
["OPTICAL MODULE ","10G SFP+, LR TYPE ",null,50,840000,42000000,null,0,null,0,840000,42000000,50,840000,42000000,null,0,null,0,840000,42000000,null,null,0,null,0,null,0,null,0]
["OPTICAL PATCH CORD","3M, 1G ",null,50,21000,1050000,null,0,null,0,21000,1050000,50,21000,1050000,null,0,null,0,21000,1050000,null,null,0,null,0,null,0,null,0]
["PATCH CORD","3M, CAT.6 ",null,600,9000,5400000,null,0,null,0,9000,5400000,600,9000,5400000,null,0,null,0,9000,5400000,null,null,0,null,0,null,0,null,0]
["GIGABIT ETHERNET SWITCH","10/100/1000T 24PORT+4SFP+",null,12,2654500,{"$f":"D138*E138","v":31854000},null,{"$f":"D138*G138","v":0},null,{"$f":"D138*I138","v":0},{"$f":"E138+G138+I138","v":2654500},31854000,15,2654500,{"$f":"M138*N138","v":39817500},null,{"$f":"M138*P138","v":0},null,{"$f":"M138*R138","v":0},{"$f":"N138+P138+R138","v":2654500},39817500,null,null,{"$f":"O138-F138","v":7963500},null,{"$f":"Q138-H138","v":0},null,{"$f":"S138-J138","v":0},null,{"$f":"X138+Z138+AB138","v":7963500}]
["GIGABIT POE SWITCH","10/100/1000T 24PORT+4SFP, POE, GBIC포함",null,5,3508000,17540000,null,0,null,0,3508000,17540000,6,3508000,21048000,null,0,null,0,3508000,21048000,null,null,3508000,null,0,null,0,null,3508000]
["OPTICAL MODULE ","10G SFP+, LR TYPE ",null,34,840000,28560000,null,0,null,0,840000,28560000,42,840000,35280000,null,0,null,0,840000,35280000,null,null,6720000,null,0,null,0,null,6720000]
["OPTICAL PATCH CORD","3M, 1G ",null,34,21000,714000,null,0,null,0,21000,714000,42,21000,882000,null,0,null,0,21000,882000,null,null,168000,null,0,null,0,null,168000]
["PATCH CORD","3M, CAT.6 ",null,408,9000,3672000,null,0,null,0,9000,3672000,504,9000,4536000,null,0,null,0,9000,4536000,null,null,864000,null,0,null,0,null,864000]
["GIGABIT ETHERNET SWITCH","10/100/1000T 24PORT+4SFP+",null,19,2654500,50435500,null,0,null,0,2654500,50435500,19,2654500,50435500,null,0,null,0,2654500,50435500,null,null,0,null,0,null,0,null,0]
["GIGABIT POE SWITCH","10/100/1000T 24PORT+4SFP, POE, GBIC포함",null,8,3508000,28064000,null,0,null,0,3508000,28064000,8,3508000,28064000,null,0,null,0,3508000,28064000,null,null,0,null,0,null,0,null,0]
["OPTICAL MODULE ","10G SFP+, LR TYPE ",null,54,840000,45360000,null,0,null,0,840000,45360000,54,840000,45360000,null,0,null,0,840000,45360000,null,null,0,null,0,null,0,null,0]
["OPTICAL PATCH CORD","3M, 1G ",null,54,21000,1134000,null,0,null,0,21000,1134000,54,21000,1134000,null,0,null,0,21000,1134000,null,null,0,null,0,null,0,null,0]
["PATCH CORD","3M, CAT.6 ",null,648,9000,5832000,null,0,null,0,9000,5832000,648,9000,5832000,null,0,null,0,9000,5832000,null,null,0,null,0,null,0,null,0]
["GIGABIT ETHERNET SWITCH","10/100/1000T 24PORT+4SFP+",null,2,2654500,5309000,null,0,null,0,2654500,5309000,3,2654500,7963500,null,0,null,0,2654500,7963500,null,null,2654500,null,0,null,0,null,2654500]
["GIGABIT POE SWITCH","10/100/1000T 24PORT+4SFP, POE, GBIC포함",null,1,3508000,3508000,null,0,null,0,3508000,3508000,1,3508000,3508000,null,0,null,0,3508000,3508000,null,null,0,null,0,null,0,null,0]
["OPTICAL MODULE ","10G SFP+, LR TYPE ",null,6,840000,5040000,null,0,null,0,840000,5040000,8,840000,6720000,null,0,null,0,840000,6720000,null,null,1680000,null,0,null,0,null,1680000]
["OPTICAL PATCH CORD","3M, 1G ",null,6,21000,126000,null,0,null,0,21000,126000,8,21000,168000,null,0,null,0,21000,168000,null,null,42000,null,0,null,0,null,42000]
["PATCH CORD","3M, CAT.6 ",null,72,9000,648000,null,0,null,0,9000,648000,96,9000,864000,null,0,null,0,9000,864000,null,null,216000,null,0,null,0,null,216000]
["GIGABIT ETHERNET SWITCH","10/100/1000T 24PORT+4SFP+",null,1,2654500,2654500,null,0,null,0,2654500,2654500,null,2654500,0,null,0,null,0,2654500,0,null,null,-2654500,null,0,null,0,null,-2654500]
["GIGABIT POE SWITCH","10/100/1000T 24PORT+4SFP, POE, GBIC포함",null,null,2654500,0,null,0,null,0,2654500,0,1,2654500,2654500,null,0,null,0,2654500,2654500,null,null,2654500,null,0,null,0,null,2654500]
["OPTICAL MODULE ","10G SFP+, LR TYPE ",null,2,840000,1680000,null,0,null,0,840000,1680000,2,840000,1680000,null,0,null,0,840000,1680000,null,null,0,null,0,null,0,null,0]
["OPTICAL PATCH CORD","3M, 1G ",null,2,21000,42000,null,0,null,0,21000,42000,2,21000,42000,null,0,null,0,21000,42000,null,null,0,null,0,null,0,null,0]
["GIGABIT POE SWITCH","10/100/1000T 24PORT+4SFP, POE, GBIC포함",null,1,3508000,3508000,null,0,null,0,3508000,3508000,2,3508000,7016000,null,0,null,0,3508000,7016000,null,null,3508000,null,0,null,0,null,3508000]
["OPTICAL MODULE ","10G SFP+, LR TYPE ",null,2,840000,1680000,null,0,null,0,840000,1680000,4,840000,3360000,null,0,null,0,840000,3360000,null,null,1680000,null,0,null,0,null,1680000]
["OPTICAL PATCH CORD","3M, 1G ",null,1,21000,21000,null,0,null,0,21000,21000,4,21000,84000,null,0,null,0,21000,84000,null,null,63000,null,0,null,0,null,63000]
["PATCH CORD","3M, CAT.6 ",null,24,9000,216000,null,0,null,0,9000,216000,48,9000,432000,null,0,null,0,9000,432000,null,null,216000,null,0,null,0,null,216000]
["GIGABIT ETHERNET SWITCH","10/100/1000T 24PORT+4SFP+",null,0,2654500,0,null,0,null,0,2654500,0,1,2654500,2654500,null,0,null,0,2654500,2654500,null,null,2654500,null,0,null,0,null,2654500]
["OPTICAL MODULE ","10G SFP+, LR TYPE ",null,0,840000,0,null,0,null,0,840000,0,2,840000,1680000,null,0,null,0,840000,1680000,null,null,1680000,null,0,null,0,null,1680000]
["OPTICAL PATCH CORD","3M, 1G ",null,0,21000,0,null,0,null,0,21000,0,2,21000,42000,null,0,null,0,21000,42000,null,null,42000,null,0,null,0,null,42000]
["PATCH CORD","3M, CAT.6 ",null,0,9000,0,null,0,null,0,9000,0,24,9000,216000,null,0,null,0,9000,216000,null,null,216000,null,0,null,0,null,216000]
["Call Server","SCM Express 에디션",null,2,14000000,28000000,null,0,null,0,14000000,28000000,2,14000000,28000000,null,0,null,0,14000000,28000000,null,null,0,null,0,null,0,null,0]
["License","IP전화기 라이선스",null,200,140000,28000000,null,0,null,0,140000,28000000,200,140000,28000000,null,0,null,0,140000,28000000,null,null,0,null,0,null,0,null,0]
["Midea Gateway",null,null,2,null,0,null,0,null,0,0,0,2,null,0,null,0,null,0,0,0,null,null,0,null,0,null,0,null,0]
[" - IPX-G500BP","Gateway Main Cabinet",null,2,4000000,8000000,null,0,null,0,4000000,8000000,2,4000000,8000000,null,0,null,0,4000000,8000000,null,null,0,null,0,null,0,null,0]
[" - IPX-MPR12P","ISDN, 2-PRI, Option Module",null,1,3000000,3000000,null,0,null,0,3000000,3000000,1,3000000,3000000,null,0,null,0,3000000,3000000,null,null,0,null,0,null,0,null,0]
[" - IPX-MFX04P","FXO 4 Port, Option Module",null,4,400000,1600000,null,0,null,0,400000,1600000,4,400000,1600000,null,0,null,0,400000,1600000,null,null,0,null,0,null,0,null,0]
[" - IPX-G540S","FXS 40 Port, Single Power",null,1,5600000,5600000,null,0,null,0,5600000,5600000,1,5600000,5600000,null,0,null,0,5600000,5600000,null,null,0,null,0,null,0,null,0]
["유지보수 시스템","PC H/W, O/S, 모니터, S/W 포함",null,1,2600000,2600000,null,0,null,0,2600000,2600000,1,2600000,2600000,null,0,null,0,2600000,2600000,null,null,0,null,0,null,0,null,0]
["인증서","콜서버 기기인증서(5년)",null,2,1000000,2000000,null,0,null,0,1000000,2000000,2,1000000,2000000,null,0,null,0,1000000,2000000,null,null,0,null,0,null,0,null,0]
["인증서","IP 전화기 암호화 기기인증서 (5",null,150,2000,300000,null,0,null,0,2000,300000,150,2000,300000,null,0,null,0,2000,300000,null,null,0,null,0,null,0,null,0]
["IP전화기(간부용)","컬러 TFT LCD(480x272)",null,5,1000000,5000000,null,0,null,0,1000000,5000000,5,1000000,5000000,null,0,null,0,1000000,5000000,null,null,0,null,0,null,0,null,0]
["IP전화기(직원용)","5Line LCD(384x160), 1GE",null,45,700000,31500000,null,0,null,0,700000,31500000,45,700000,31500000,null,0,null,0,700000,31500000,null,null,0,null,0,null,0,null,0]
["IP전화기(일반용)","4Line LCD, 1GE, 10 DSS Keys",null,100,340000,34000000,null,0,null,0,340000,34000000,100,340000,34000000,null,0,null,0,340000,34000000,null,null,0,null,0,null,0,null,0]
["과금시스템","PC H/W, O/S, 모니터, S/W 포함",null,1,7500000,7500000,null,0,null,0,7500000,7500000,1,7500000,7500000,null,0,null,0,7500000,7500000,null,null,0,null,0,null,0,null,0]
[]
["GIGABIT ETHERNET SWITCH","10/100/1000T 24PORT+4SFP+",null,null,null,{"$f":"D180*E180","v":0},null,{"$f":"D180*G180","v":0},null,{"$f":"D180*I180","v":0},{"$f":"E180+G180+I180","v":0},0,1,2654500,{"$f":"M180*N180","v":2654500},null,{"$f":"M180*P180","v":0},null,{"$f":"M180*R180","v":0},{"$f":"N180+P180+R180","v":2654500},2654500,null,null,{"$f":"O180-F180","v":2654500},null,{"$f":"Q180-H180","v":0},null,{"$f":"S180-J180","v":0},null,{"$f":"X180+Z180+AB180","v":2654500}]
["OPTICAL MODULE ","10G SFP+, LR TYPE ",null,null,null,{"$f":"D181*E181","v":0},null,{"$f":"D181*G181","v":0},null,{"$f":"D181*I181","v":0},0,0,2,840000,{"$f":"M181*N181","v":1680000},null,{"$f":"M181*P181","v":0},null,{"$f":"M181*R181","v":0},840000,1680000,null,null,{"$f":"O181-F181","v":1680000},null,{"$f":"Q181-H181","v":0},null,{"$f":"S181-J181","v":0},null,{"$f":"X181+Z181+AB181","v":1680000}]
["OPTICAL PATCH CORD","3M, 1G ",null,null,null,{"$f":"D182*E182","v":0},null,{"$f":"D182*G182","v":0},null,{"$f":"D182*I182","v":0},0,0,2,21000,{"$f":"M182*N182","v":42000},null,{"$f":"M182*P182","v":0},null,{"$f":"M182*R182","v":0},21000,42000,null,null,{"$f":"O182-F182","v":42000},null,{"$f":"Q182-H182","v":0},null,{"$f":"S182-J182","v":0},null,{"$f":"X182+Z182+AB182","v":42000}]
["PATCH CORD","3M, CAT.6 ",null,null,null,{"$f":"D183*E183","v":0},null,{"$f":"D183*G183","v":0},null,{"$f":"D183*I183","v":0},0,0,24,9000,{"$f":"M183*N183","v":216000},null,{"$f":"M183*P183","v":0},null,{"$f":"M183*R183","v":0},9000,216000,null,null,{"$f":"O183-F183","v":216000},null,{"$f":"Q183-H183","v":0},null,{"$f":"S183-J183","v":0},null,{"$f":"X183+Z183+AB183","v":216000}]
[{"$nulls":5},0,null,0,null,0,0,0,null,null,0,null,0,null,0,0,0,null,null,0,null,0,null,0,null,0]
["통신관련산업기사",null,null,17.97,null,0,250535,{"$f":"TRUNC(D185*G185,)","v":4502113},null,0,250535,4502113,{"$f":"16.48+1","v":17.48},null,0,252472,{"$f":"TRUNC(M185*P185,)","v":4413210},null,0,252472,4413210,null,null,0,null,-88903,null,0,null,-88903]
["통신설비공",null,null,209.96,null,0,233636,49054214,null,0,233636,49054214,{"$f":"214.36+1","v":215.36},null,0,245030,52769660,null,0,245030,52769660,null,null,0,null,3715446,null,0,null,3715446]
["보통인부",null,null,396.78,null,0,130264,51686149,null,0,130264,51686149,{"$f":"408.93+1","v":409.93},null,0,138290,56689219,null,0,138290,56689219,null,null,0,null,5003070,null,0,null,5003070]
["S/W시험사",null,null,153.99,null,0,335062,51596197,null,0,335062,51596197,{"$f":"183.77+1","v":184.77},null,0,344600,63671742,null,0,344600,63671742,null,null,0,null,12075545,null,0,null,12075545]
["H/W시험사",null,null,144.38,null,0,316006,45624946,null,0,316006,45624946,{"$f":"169.16+1","v":170.16},null,0,322434,54865369,null,0,322434,54865369,null,null,0,null,9240423,null,0,null,9240423]
["통신케이블공",null,null,204.17,null,0,326966,66756648,null,0,326966,66756648,{"$f":"211.98+1","v":212.98},null,0,332485,70812655,null,0,332485,70812655,null,null,0,null,4056007,null,0,null,4056007]
[{"$nulls":5},{"$f":"TRUNC(E191*D191, 0)","v":0},null,{"$f":"TRUNC(G191*D191, 0)","v":0},null,{"$f":"D191*I191","v":0},{"$f":"E191+G191+I191","v":0},{"$f":"F191+H191+J191","v":0},{"$nulls":6},{"$f":"R191","v":0},{"$f":"N191+P191+R191","v":0},{"$f":"O191+Q191+S191","v":0},null,{"$f":"E191","v":0},{"$f":"TRUNC(W191*V191, 0)","v":0},null,{"$f":"TRUNC(Y191*V191, 0)","v":0},null,{"$f":"S191-J191","v":0},null,{"$f":"X191+Z191+AB191","v":0}]
[null,"소계",null,null,null,{"$f":"SUM(F9:F191)","v":3177242100},null,{"$f":"SUM(H9:H191)","v":269220267},null,{"$f":"SUM(J9:J191)","v":0},null,{"$f":"SUM(L9:L191)","v":3446462367},null,null,{"$f":"SUM(O9:O191)","v":3205346060},null,{"$f":"SUM(Q9:Q191)","v":303221855},null,{"$f":"SUM(S9:S191)","v":0},null,{"$f":"SUM(U9:U191)","v":3508567915},null,null,{"$f":"SUM(X9:X191)","v":28103960},null,{"$f":"SUM(Z9:Z191)","v":34001588},null,{"$f":"SUM(AB9:AB191)","v":0},null,{"$f":"SUM(AD9:AD191)","v":62105548}]

{"sheet":"상세 설계 내역서","index":3,"n_rows":34,"n_cols":15,"rows_kept":34,"cut":false,"hidden":false,"merged":[[35,3,35,4],[2,0,4,0],[2,1,4,1],[0,2,0,14],[2,2,4,2],[2,3,4,3],[2,4,4,4],[2,5,2,13],[2,14,4,14],[3,8,3,9],[3,10,3,11],[3,12,3,13],[3,5,4,5],[3,6,3,7]]}
[null,null,"공 사 설 계 내 역 서"]
["사업명 : E-house 및 오뚜기국제관 무선 네트워크 고도화 사업"]
["구 분","건물명","품      명","규      격","단위","금회요청",{"$nulls":8},"비  고"]
[{"$nulls":5},"수량","재료비",null,"노무비",null,"경비",null,"합계"]
[{"$nulls":6},"단가","금액","단가","금액","단가","금액","단가","금액"]
[null,null,"오뚜기 국제관"]
[null,"오뚜기관","일반형 AP","802.11ax, 2.4/5/6Ghz 지원, 2x2:2SS, 장비 규격서 참조","EA",156]
[null,"오뚜기관","1G 24Port POE","1G 24Port Class4 POE, 전원 이중화, 장비 규격서 참조","EA",2]
[null,"오뚜기관","1G 48Port POE","1G 48Port Class4 POE, 전원 이중화, 장비 규격서 참조","EA",3]
[null,"오뚜기관","집선스위치","10/25G 32Port, 장비 규격서 참조","EA",1]
[null,"오뚜기관","트랜시버","10G-LR Transceiver","EA",12]
[null,"오뚜기관","AP 철거 및 고정","AP 철거 및 신규 AP 고정","M",156]
[null,"오뚜기관","CAT.6 UTP Cable","LS전선 CAT.6 UTP Cable, 황색","M",780]
[null,"오뚜기관","RJ-45","CAT.6 RJ45 PLUG","EA",200]
[null,"오뚜기관","16mm 주름관","난연 주름관 16mm","M",200]
[null,"오뚜기관","몰드","사각몰드","EA",500]
[null,"오뚜기관","랙정리작업","패치판넬 및 랙 공간 정리","M/D",4]
[]
[]
[null,null,"E-HOUSE"]
[null,"E-HOUSE","일반형 AP","802.11ax, 2.4/5/6Ghz 지원, 2x2:2SS, 장비 규격서 참조","EA",910]
[null,"E-HOUSE","1G 24Port POE","1G 24Port Class4 POE, 전원 이중화, 장비 규격서 참조","EA",16]
[null,"E-HOUSE","1G 48Port POE","1G 48Port Class4 POE, 전원 이중화, 장비 규격서 참조","EA",16]
[null,"E-HOUSE","집선스위치","10/25G 48Port, 장비 규격서 참조","EA",1]
[null,"E-HOUSE","트랜시버","10G-LR Transceiver","EA",66]
[null,"E-HOUSE","AP 철거 및 고정","AP 철거 및 신규 AP 고정","M",910]
[null,"E-HOUSE","CAT.6 UTP Cable","LS전선 CAT.6 UTP Cable, 황색","M",4500]
[null,"E-HOUSE","RJ-45","CAT.6 RJ45 PLUG","EA",2000]
[null,"E-HOUSE","16mm 주름관","난연 주름관 16mm","M",1000]
[null,"E-HOUSE","몰드","사각몰드","EA",480]
[null,"E-HOUSE","랙정리작업","패치판넬 및 랙 공간 정리","M/D",20]
[]
[null,null,"전산실"]
[null,"전산실","무선랜 컨트롤러","1/10/24G 4Port, 2,048 AP 수용, 장비 규격서 참조","EA",1]

{"sheet":"단가조사","index":4,"n_rows":19,"n_cols":14,"rows_kept":19,"cut":false,"hidden":true,"merged":[[2,0,2,1],[2,5,2,6],[2,7,2,8],[2,9,2,10],[2,13,3,13],[2,11,2,12],[2,2,3,2],[2,3,3,3],[2,4,3,4]]}
["관급자재(통합배선반) 단가조사",{"$nulls":12},"[단위 원/VAT별도]"]
[]
["구분",null,"품 명","규 격","수량","견적가 A사",null,"견적가 B사",null,"견적가 C사",null,"물가자료",null,"비고"]
["공종","발주형태",null,null,null,"단가","금액","단가","금액","단가","금액","단가","금액"]
[{"$nulls":6},{"$f":"(F5*E5)","v":0},null,{"$f":"(H5*E5)","v":0},null,{"$f":"(J5*E5)","v":0},348,{"$f":"(L5*E5)","v":0}]
[{"$nulls":6},{"$f":"(F6*E6)","v":0},null,{"$f":"(H6*E6)","v":0},null,{"$f":"(J6*E6)","v":0},809,{"$f":"(L6*E6)","v":0}]
[{"$nulls":6},0,null,0,null,0,1086,0]
[{"$nulls":6},0,null,0,null,0,820,0]
[{"$nulls":6},0,null,0,null,0,1664,0]
[{"$nulls":6},0,null,0,null,0,4837,0]
[{"$nulls":6},{"$f":"SUM(G5:G10)","v":0},null,{"$f":"SUM(I5:I10)","v":0},null,{"$f":"SUM(K5:K10)","v":0},null,{"$f":"SUM(M5:M10)","v":0}]
[{"$nulls":6},0,null,0,null,0]
[{"$nulls":6},0,null,0,null,0]
[{"$nulls":6},0,null,0,null,0]
[{"$nulls":6},{"$f":"TRUNC(G11*10%,)","v":0},null,{"$f":"TRUNC(I11*10%,)","v":0},null,{"$f":"TRUNC(K11*10%,)","v":0},null,{"$f":"TRUNC(M11*10%,)","v":0}]
[{"$nulls":6},{"$f":"SUM(G11:G15)","v":0},null,{"$f":"SUM(I11:I15)","v":0},null,{"$f":"SUM(K11:K15)","v":0},null,{"$f":"SUM(M11:M15)","v":0}]
[]
[{"$nulls":6},{"$f":"G16+G17","v":0},null,{"$f":"I16+I17","v":0},null,{"$f":"K16+K17","v":0},null,{"$f":"M16+M17","v":0}]
[{"$nulls":6},{"$f":"TRUNC(G18*0.54%,)","v":0},null,{"$f":"TRUNC(I18*0.54%,)","v":0},null,{"$f":"TRUNC(K18*0.54%,)","v":0},null,{"$f":"TRUNC(M18*0.54%,)","v":0}]