{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["バスルーム改装費用"],"not_rendered":{"defined_names":3},"read":"whole","date_system":"1900"}

{"sheet":"バスルーム改装費用","index":0,"n_rows":23,"n_cols":10,"rows_kept":23,"merged":[[1,1,2,3],[2,4,2,6],[2,7,2,9],[21,1,21,3],[21,4,21,6],[21,7,21,9],[22,1,22,3],[22,4,22,6],[22,7,22,9]]}
[null,"バスルーム改装費用ワークシート"]
[null,"注:テーブルの差額列には、実際の金額が見積金額を超えたかどうかが示されます。超えた場合 (マイナス) は赤で、超えていない場合 (プラス) は黒で表示されます。  "]
[{"$nulls":4},"項目別費用 (円)",null,null,"合計費用 (円)"]
[null,"区分","項目","数量","見積り","実費","差額","見積り ","実費 ","差額 "]
[null,"バス/シャワー","浴槽、鋳鉄、1.5 m、標準",1,{"v":250,"d":"¥250.00"},{"$f":"RANDBETWEEN(E5+2,E5+20)","v":{"v":268,"d":"¥268.00"}},{"$f":"IFERROR(コスト[[#This Row],[見積り]]-コスト[[#This Row],[実費]], \"\")","v":{"v":-18,"d":"(¥18.00)"}},{"$f":"IFERROR(コスト[[#This Row],[数量]]*コスト[[#This Row],[見積り]], \"\")","v":{"v":250,"d":"¥250.00"}},{"$f":"IFERROR(コスト[[#This Row],[数量]]*コスト[[#This Row],[実費]], \"\")","v":{"v":268,"d":"¥268.00"}},{"$f":"IFERROR(コスト[[#This Row],[見積り ]]-コスト[[#This Row],[実費 ]], \"\")","v":{"v":-18,"d":"(¥18.00)"}}]
[null,"バス/シャワー","シャワー ドア、ヒンジ、標準",1,{"v":200,"d":"¥200.00"},{"v":216,"d":"¥216.00"},{"$f":"IFERROR(コスト[[#This Row],[見積り]]-コスト[[#This Row],[実費]], \"\")","v":{"v":-16,"d":"(¥16.00)"}},{"$f":"IFERROR(コスト[[#This Row],[数量]]*コスト[[#This Row],[見積り]], \"\")","v":{"v":200,"d":"¥200.00"}},{"$f":"IFERROR(コスト[[#This Row],[数量]]*コスト[[#This Row],[実費]], \"\")","v":{"v":216,"d":"¥216.00"}},{"$f":"IFERROR(コスト[[#This Row],[見積り ]]-コスト[[#This Row],[実費 ]], \"\")","v":{"v":-16,"d":"(¥16.00)"}}]
[null,"バス/シャワー","シャワーヘッド、標準",1,{"v":50,"d":"¥50.00"},{"v":59,"d":"¥59.00"},{"$f":"IFERROR(コスト[[#This Row],[見積り]]-コスト[[#This Row],[実費]], \"\")","v":{"v":-9,"d":"(¥9.00)"}},{"$f":"IFERROR(コスト[[#This Row],[数量]]*コスト[[#This Row],[見積り]], \"\")","v":{"v":50,"d":"¥50.00"}},{"$f":"IFERROR(コスト[[#This Row],[数量]]*コスト[[#This Row],[実費]], \"\")","v":{"v":59,"d":"¥59.00"}},{"$f":"IFERROR(コスト[[#This Row],[見積り ]]-コスト[[#This Row],[実費 ]], \"\")","v":{"v":-9,"d":"(¥9.00)"}}]
[null,"バス/シャワー","タブ周りの壁、標準",1,{"v":200,"d":"¥200.00"},{"v":209,"d":"¥209.00"},{"$f":"IFERROR(コスト[[#This Row],[見積り]]-コスト[[#This Row],[実費]], \"\")","v":{"v":-9,"d":"(¥9.00)"}},{"$f":"IFERROR(コスト[[#This Row],[数量]]*コスト[[#This Row],[見積り]], \"\")","v":{"v":200,"d":"¥200.00"}},{"$f":"IFERROR(コスト[[#This Row],[数量]]*コスト[[#This Row],[実費]], \"\")","v":{"v":209,"d":"¥209.00"}},{"$f":"IFERROR(コスト[[#This Row],[見積り ]]-コスト[[#This Row],[実費 ]], \"\")","v":{"v":-9,"d":"(¥9.00)"}}]
[null,"キャビネット","薬棚、60 cm、デラックス",1,{"v":200,"d":"¥200.00"},{"v":218,"d":"¥218.00"},{"$f":"IFERROR(コスト[[#This Row],[見積り]]-コスト[[#This Row],[実費]], \"\")","v":{"v":-18,"d":"(¥18.00)"}},{"$f":"IFERROR(コスト[[#This Row],[数量]]*コスト[[#This Row],[見積り]], \"\")","v":{"v":200,"d":"¥200.00"}},{"$f":"IFERROR(コスト[[#This Row],[数量]]*コスト[[#This Row],[実費]], \"\")","v":{"v":218,"d":"¥218.00"}},{"$f":"IFERROR(コスト[[#This Row],[見積り ]]-コスト[[#This Row],[実費 ]], \"\")","v":{"v":-18,"d":"(¥18.00)"}}]
[null,"キャビネット","モジュール式化粧台、70 cm、標準",2,{"v":100,"d":"¥100.00"},{"v":113,"d":"¥113.00"},{"$f":"IFERROR(コスト[[#This Row],[見積り]]-コスト[[#This Row],[実費]], \"\")","v":{"v":-13,"d":"(¥13.00)"}},{"$f":"IFERROR(コスト[[#This Row],[数量]]*コスト[[#This Row],[見積り]], \"\")","v":{"v":200,"d":"¥200.00"}},{"$f":"IFERROR(コスト[[#This Row],[数量]]*コスト[[#This Row],[実費]], \"\")","v":{"v":226,"d":"¥226.00"}},{"$f":"IFERROR(コスト[[#This Row],[見積り ]]-コスト[[#This Row],[実費 ]], \"\")","v":{"v":-26,"d":"(¥26.00)"}}]
[null,"カウンター","セラミック タイル、デラックス (直線メートル単位数量)",5,{"v":22.5,"d":"¥22.50"},{"v":25,"d":"¥25.00"},{"$f":"IFERROR(コスト[[#This Row],[見積り]]-コスト[[#This Row],[実費]], \"\")","v":{"v":-2.5,"d":"(¥2.50)"}},{"$f":"IFERROR(コスト[[#This Row],[数量]]*コスト[[#This Row],[見積り]], \"\")","v":{"v":112.5,"d":"¥112.50"}},{"$f":"IFERROR(コスト[[#This Row],[数量]]*コスト[[#This Row],[実費]], \"\")","v":{"v":125,"d":"¥125.00"}},{"$f":"IFERROR(コスト[[#This Row],[見積り ]]-コスト[[#This Row],[実費 ]], \"\")","v":{"v":-12.5,"d":"(¥12.50)"}}]
[null,"蛇口","蛇口、浴槽、標準",1,{"v":90,"d":"¥90.00"},{"v":99,"d":"¥99.00"},{"$f":"IFERROR(コスト[[#This Row],[見積り]]-コスト[[#This Row],[実費]], \"\")","v":{"v":-9,"d":"(¥9.00)"}},{"$f":"IFERROR(コスト[[#This Row],[数量]]*コスト[[#This Row],[見積り]], \"\")","v":{"v":90,"d":"¥90.00"}},{"$f":"IFERROR(コスト[[#This Row],[数量]]*コスト[[#This Row],[実費]], \"\")","v":{"v":99,"d":"¥99.00"}},{"$f":"IFERROR(コスト[[#This Row],[見積り ]]-コスト[[#This Row],[実費 ]], \"\")","v":{"v":-9,"d":"(¥9.00)"}}]
[null,"蛇口","蛇口、シャワー、1 ハンドル、標準",1,{"v":115,"d":"¥115.00"},{"v":130,"d":"¥130.00"},{"$f":"IFERROR(コスト[[#This Row],[見積り]]-コスト[[#This Row],[実費]], \"\")","v":{"v":-15,"d":"(¥15.00)"}},{"$f":"IFERROR(コスト[[#This Row],[数量]]*コスト[[#This Row],[見積り]], \"\")","v":{"v":115,"d":"¥115.00"}},{"$f":"IFERROR(コスト[[#This Row],[数量]]*コスト[[#This Row],[実費]], \"\")","v":{"v":130,"d":"¥130.00"}},{"$f":"IFERROR(コスト[[#This Row],[見積り ]]-コスト[[#This Row],[実費 ]], \"\")","v":{"v":-15,"d":"(¥15.00)"}}]
[null,"蛇口","洗面台蛇口、標準",1,{"v":95,"d":"¥95.00"},{"v":104,"d":"¥104.00"},{"$f":"IFERROR(コスト[[#This Row],[見積り]]-コスト[[#This Row],[実費]], \"\")","v":{"v":-9,"d":"(¥9.00)"}},{"$f":"IFERROR(コスト[[#This Row],[数量]]*コスト[[#This Row],[見積り]], \"\")","v":{"v":95,"d":"¥95.00"}},{"$f":"IFERROR(コスト[[#This Row],[数量]]*コスト[[#This Row],[実費]], \"\")","v":{"v":104,"d":"¥104.00"}},{"$f":"IFERROR(コスト[[#This Row],[見積り ]]-コスト[[#This Row],[実費 ]], \"\")","v":{"v":-9,"d":"(¥9.00)"}}]
[null,"床材","セラミック タイル、標準 (平方メートル単位数量)",35,{"v":12,"d":"¥12.00"},{"v":18,"d":"¥18.00"},{"$f":"IFERROR(コスト[[#This Row],[見積り]]-コスト[[#This Row],[実費]], \"\")","v":{"v":-6,"d":"(¥6.00)"}},{"$f":"IFERROR(コスト[[#This Row],[数量]]*コスト[[#This Row],[見積り]], \"\")","v":{"v":420,"d":"¥420.00"}},{"$f":"IFERROR(コスト[[#This Row],[数量]]*コスト[[#This Row],[実費]], \"\")","v":{"v":630,"d":"¥630.00"}},{"$f":"IFERROR(コスト[[#This Row],[見積り ]]-コスト[[#This Row],[実費 ]], \"\")","v":{"v":-210,"d":"(¥210.00)"}}]
[null,"ハードウェア","タオル掛け、標準",2,{"v":15,"d":"¥15.00"},{"v":22,"d":"¥22.00"},{"$f":"IFERROR(コスト[[#This Row],[見積り]]-コスト[[#This Row],[実費]], \"\")","v":{"v":-7,"d":"(¥7.00)"}},{"$f":"IFERROR(コスト[[#This Row],[数量]]*コスト[[#This Row],[見積り]], \"\")","v":{"v":30,"d":"¥30.00"}},{"$f":"IFERROR(コスト[[#This Row],[数量]]*コスト[[#This Row],[実費]], \"\")","v":{"v":44,"d":"¥44.00"}},{"$f":"IFERROR(コスト[[#This Row],[見積り ]]-コスト[[#This Row],[実費 ]], \"\")","v":{"v":-14,"d":"(¥14.00)"}}]
[null,"ハードウェア","トイレット ペーパー ホルダー",1,{"v":10,"d":"¥10.00"},{"v":12,"d":"¥12.00"},{"$f":"IFERROR(コスト[[#This Row],[見積り]]-コスト[[#This Row],[実費]], \"\")","v":{"v":-2,"d":"(¥2.00)"}},{"$f":"IFERROR(コスト[[#This Row],[数量]]*コスト[[#This Row],[見積り]], \"\")","v":{"v":10,"d":"¥10.00"}},{"$f":"IFERROR(コスト[[#This Row],[数量]]*コスト[[#This Row],[実費]], \"\")","v":{"v":12,"d":"¥12.00"}},{"$f":"IFERROR(コスト[[#This Row],[見積り ]]-コスト[[#This Row],[実費 ]], \"\")","v":{"v":-2,"d":"(¥2.00)"}}]
[null,"照明","埋め込み式ライト、標準",4,{"v":25,"d":"¥25.00"},{"v":40,"d":"¥40.00"},{"$f":"IFERROR(コスト[[#This Row],[見積り]]-コスト[[#This Row],[実費]], \"\")","v":{"v":-15,"d":"(¥15.00)"}},{"$f":"IFERROR(コスト[[#This Row],[数量]]*コスト[[#This Row],[見積り]], \"\")","v":{"v":100,"d":"¥100.00"}},{"$f":"IFERROR(コスト[[#This Row],[数量]]*コスト[[#This Row],[実費]], \"\")","v":{"v":160,"d":"¥160.00"}},{"$f":"IFERROR(コスト[[#This Row],[見積り ]]-コスト[[#This Row],[実費 ]], \"\")","v":{"v":-60,"d":"(¥60.00)"}}]
[null,"洗面台","便器、標準",2,{"v":60,"d":"¥60.00"},{"v":70,"d":"¥70.00"},{"$f":"IFERROR(コスト[[#This Row],[見積り]]-コスト[[#This Row],[実費]], \"\")","v":{"v":-10,"d":"(¥10.00)"}},{"$f":"IFERROR(コスト[[#This Row],[数量]]*コスト[[#This Row],[見積り]], \"\")","v":{"v":120,"d":"¥120.00"}},{"$f":"IFERROR(コスト[[#This Row],[数量]]*コスト[[#This Row],[実費]], \"\")","v":{"v":140,"d":"¥140.00"}},{"$f":"IFERROR(コスト[[#This Row],[見積り ]]-コスト[[#This Row],[実費 ]], \"\")","v":{"v":-20,"d":"(¥20.00)"}}]
[null,"その他",null,1,{"v":20,"d":"¥20.00"},{"v":40,"d":"¥40.00"},{"$f":"IFERROR(コスト[[#This Row],[見積り]]-コスト[[#This Row],[実費]], \"\")","v":{"v":-20,"d":"(¥20.00)"}},{"$f":"IFERROR(コスト[[#This Row],[数量]]*コスト[[#This Row],[見積り]], \"\")","v":{"v":20,"d":"¥20.00"}},{"$f":"IFERROR(コスト[[#This Row],[数量]]*コスト[[#This Row],[実費]], \"\")","v":{"v":40,"d":"¥40.00"}},{"$f":"IFERROR(コスト[[#This Row],[見積り ]]-コスト[[#This Row],[実費 ]], \"\")","v":{"v":-20,"d":"(¥20.00)"}}]
[null,"小計",null,null,{"$f":"SUBTOTAL(109,コスト[見積り])","v":{"v":1464.5,"d":"¥1,464.50"}},{"$f":"SUBTOTAL(109,コスト[実費])","v":{"v":1643,"d":"¥1,643.00"}},{"$f":"SUBTOTAL(109,コスト[差額])","v":{"v":-178.5,"d":"(¥178.50)"}},{"$f":"SUBTOTAL(109,コスト[[見積り ]])","v":{"v":2212.5,"d":"¥2,212.50"}},{"$f":"SUBTOTAL(109,コスト[[実費 ]])","v":{"v":2680,"d":"¥2,680.00"}},{"$f":"SUBTOTAL(109,コスト[[差額 ]])","v":{"v":-467.5,"d":"(¥467.50)"}}]
[null,"予定外コスト (見積もりの 30% を追加)",null,null,{"$f":"IFERROR(コスト[[#Totals],[見積り]]*0.3, \"\")","v":{"v":439.34999999999997,"d":"¥439.35"}},null,null,{"$f":"IFERROR(コスト[[#Totals],[見積り ]]*0.3, \"\")","v":{"v":663.75,"d":"¥663.75"}}]
[null,"総コスト",null,null,{"$f":"IFERROR(SUM(E21:E21), \"\")","v":{"v":1464.5,"d":"¥1,464.50"}},null,null,{"$f":"IFERROR(SUM(コスト[[#Totals],[見積り ]],Overage), \"\")","v":{"v":2876.25,"d":"¥2,876.25"}}]