{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["バスルームの改造費"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"バスルームの改造費","index":0,"n_rows":41,"n_cols":7,"rows_kept":41,"merged":[[1,1,1,6],[3,3,3,4],[3,5,3,6]]}
[]
[null,"バスルームの改造費ワークシート"]
[]
[null,"品目","数量","品目ごとの費用 (\\)",null,"総費用 (\\)"]
[null,"浴槽/シャワー",null,"見積もり","実際の費用","見積もり","実際の費用"]
[null,"湯船、鋳鉄、1.5 m、標準",1,25000,null,{"$f":"C6*D6","v":25000},{"$f":"C6*E6","v":0}]
[null,"シャワー ドア、蝶番を付ける、標準",1,20000,null,{"$f":"C7*D7","v":20000},{"$f":"C7*E7","v":0}]
[null,"シャワーヘッド、標準",1,5000,null,{"$f":"C8*D8","v":5000},{"$f":"C8*E8","v":0}]
[null,"湯船の周りの壁、標準",1,20000,null,{"$f":"C9*D9","v":20000},{"$f":"C9*E9","v":0}]
[null,"キャビネット",null,"見積もり","実際の費用","見積もり","実際の費用"]
[null,"洗面キャビネット 60 cm、デラックス",1,20000,null,{"$f":"C11*D11","v":20000},{"$f":"C11*E11","v":0}]
[null,"モジュール式のドレッサー 80 cm、標準",2,10000,null,{"$f":"C12*D12","v":20000},{"$f":"C12*E12","v":0}]
[null,"カウンタートップ",null,"見積もり","実際の費用","見積もり","実際の費用"]
[null,"セラミック タイル、デラックス (1 メートルあたり)",5,22500,null,{"$f":"C14*D14","v":112500},{"$f":"C14*E14","v":0}]
[null,"蛇口",null,"見積もり","実際の費用","見積もり","実際の費用"]
[null,"蛇口、浴槽、標準",1,9000,null,{"$f":"C16*D16","v":9000},{"$f":"C16*E16","v":0}]
[null,"蛇口、シャワー、シングル ハンドル、標準",1,11500,null,{"$f":"C17*D17","v":11500},{"$f":"C17*E17","v":0}]
[null,"シンクの蛇口、標準",1,9500,null,{"$f":"C18*D18","v":9500},{"$f":"C18*E18","v":0}]
[null,"床材",null,"見積もり","実際の費用","見積もり","実際の費用"]
[null,"セラミック タイル、標準 (1 平方メートルあたり)",35,1200,null,{"$f":"C20*D20","v":42000},{"$f":"C20*E20","v":0}]
[null,"建具金物",null,"見積もり","実際の費用","見積もり","実際の費用"]
[null,"タオルかけ、標準",2,1500,null,{"$f":"C22*D22","v":3000},{"$f":"C22*E22","v":0}]
[null,"トイレット ペーパー ホルダ",1,1000,null,{"$f":"C23*D23","v":1000},{"$f":"C23*E23","v":0}]
[null,"照明",null,"見積もり","実際の費用","見積もり","実際の費用"]
[null,"はめ込み式ライト、標準",4,2500,null,{"$f":"C25*D25","v":10000},{"$f":"C25*E25","v":0}]
[null,"シンク",null,"見積もり","実際の費用","見積もり","実際の費用"]
[null,"洗面所、標準",2,6000,null,{"$f":"C27*D27","v":12000},{"$f":"C27*E27","v":0}]
[null,"便器/ビデ",null,"見積もり","実際の費用","見積もり","実際の費用"]
[null,"便器、標準",1,12000,null,{"$f":"C29*D29","v":12000},{"$f":"C29*E29","v":0}]
[null,"換気",null,"見積もり","実際の費用","見積もり","実際の費用"]
[null,"換気扇/ライト、標準",1,6000,null,{"$f":"C31*D31","v":6000},{"$f":"C31*E31","v":0}]
[null,"壁",null,"見積もり","実際の費用","見積もり","実際の費用"]
[null,"デザイナ壁紙、デラックス (1 平方メートルあたり)",192,950,null,{"$f":"C33*D33","v":182400},{"$f":"C33*E33","v":0}]
[null,"窓",null,"見積もり","実際の費用","見積もり","実際の費用"]
[null,"木の開き窓、デラックス",2,12000,null,{"$f":"C35*D35","v":24000},{"$f":"C35*E35","v":0}]
[null,"その他",null,"見積もり","実際の費用","見積もり","実際の費用"]
[{"$nulls":5},{"$f":"C37*D37","v":0},{"$f":"C37*E37","v":0}]
[null,"小計",{"$nulls":3},{"$f":"SUM(F6:F37)","v":544900},{"$f":"SUM(G6:G37)","v":0}]
[null,"予備費",{"$nulls":3},"見積もり","実際の費用"]
[null,"加算 30%",{"$nulls":3},{"$f":"F38*0.3","v":163470},0]
[null,"合計",{"$nulls":3},{"$f":"SUM(F38,F40)","v":{"v":708370,"d":"\\708,370"}},{"$f":"SUM(G38,G40)","v":{"v":0,"d":"\\0"}}]