{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["욕실 개조 비용"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"욕실 개조 비용","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,"욕실 개조 비용"]
[]
[null,"항목","수량","항목별 비용(원)",null,"총 비용(원)"]
[null,"욕조/샤워기",null,"예상 금액","실제 금액","예상 금액","실제 금액"]
[null,"욕조, 주철, 1500, 일반형",1,{"v":250000,"d":"250,000"},null,{"$f":"C6*D6","v":{"v":250000,"d":"250,000"}},{"$f":"C6*E6","v":0}]
[null,"샤워 부스, 여닫이, 일반형",1,{"v":200000,"d":"200,000"},null,{"$f":"C7*D7","v":{"v":200000,"d":"200,000"}},{"$f":"C7*E7","v":0}]
[null,"샤워 헤드, 일반형",1,{"v":50000,"d":"50,000"},null,{"$f":"C8*D8","v":{"v":50000,"d":"50,000"}},{"$f":"C8*E8","v":0}]
[null,"욕조 물막이 벽, 일반형",1,{"v":200000,"d":"200,000"},null,{"$f":"C9*D9","v":{"v":200000,"d":"200,000"}},{"$f":"C9*E9","v":0}]
[null,"수납장",null,"예상 금액","실제 금액","예상 금액","실제 금액"]
[null,"보관용 수납장 60cm, 고급형",1,{"v":200000,"d":"200,000"},null,{"$f":"C11*D11","v":{"v":200000,"d":"200,000"}},{"$f":"C11*E11","v":0}]
[null,"분리형 선반 76cm, 일반형",2,{"v":100000,"d":"100,000"},null,{"$f":"C12*D12","v":{"v":200000,"d":"200,000"}},{"$f":"C12*E12","v":0}]
[null,"천장 마감재",null,"예상 금액","실제 금액","예상 금액","실제 금액"]
[null,"세라믹 타일, 고급형(단위: 평)",5,{"v":22500,"d":"22,500"},null,{"$f":"C14*D14","v":{"v":112500,"d":"112,500"}},{"$f":"C14*E14","v":0}]
[null,"수도꼭지",null,"예상 금액","실제 금액","예상 금액","실제 금액"]
[null,"수도꼭지, 욕조용, 일반형",1,{"v":90000,"d":"90,000"},null,{"$f":"C16*D16","v":{"v":90000,"d":"90,000"}},{"$f":"C16*E16","v":0}]
[null,"수도꼭지, 샤워기용, 1홀, 일반형",1,{"v":115000,"d":"115,000"},null,{"$f":"C17*D17","v":{"v":115000,"d":"115,000"}},{"$f":"C17*E17","v":0}]
[null,"수도꼭지, 세면대용, 일반형",1,{"v":95000,"d":"95,000"},null,{"$f":"C18*D18","v":{"v":95000,"d":"95,000"}},{"$f":"C18*E18","v":0}]
[null,"바닥재",null,"예상 금액","실제 금액","예상 금액","실제 금액"]
[null,"세라믹 타일, 일반형(단위: 평)",35,{"v":12000,"d":"12,000"},null,{"$f":"C20*D20","v":{"v":420000,"d":"420,000"}},{"$f":"C20*E20","v":0}]
[null,"기구",null,"예상 금액","실제 금액","예상 금액","실제 금액"]
[null,"수건 걸이, 일반형",2,{"v":15000,"d":"15,000"},null,{"$f":"C22*D22","v":{"v":30000,"d":"30,000"}},{"$f":"C22*E22","v":0}]
[null,"화장지 걸이",1,{"v":10000,"d":"10,000"},null,{"$f":"C23*D23","v":{"v":10000,"d":"10,000"}},{"$f":"C23*E23","v":0}]
[null,"조명",null,"예상 금액","실제 금액","예상 금액","실제 금액"]
[null,"매입등, 일반형",4,{"v":25000,"d":"25,000"},null,{"$f":"C25*D25","v":{"v":100000,"d":"100,000"}},{"$f":"C25*E25","v":0}]
[null,"세면대",null,"예상 금액","실제 금액","예상 금액","실제 금액"]
[null,"세면대, 일반형",2,{"v":60000,"d":"60,000"},null,{"$f":"C27*D27","v":{"v":120000,"d":"120,000"}},{"$f":"C27*E27","v":0}]
[null,"변기/비데",null,"예상 금액","실제 금액","예상 금액","실제 금액"]
[null,"변기, 일반형",1,{"v":120000,"d":"120,000"},null,{"$f":"C29*D29","v":{"v":120000,"d":"120,000"}},{"$f":"C29*E29","v":0}]
[null,"환기 시설",null,"예상 금액","실제 금액","예상 금액","실제 금액"]
[null,"환풍기/조명, 일반형",1,{"v":60000,"d":"60,000"},null,{"$f":"C31*D31","v":{"v":60000,"d":"60,000"}},{"$f":"C31*E31","v":0}]
[null,"벽면 마감재",null,"예상 금액","실제 금액","예상 금액","실제 금액"]
[null,"방수 벽지, 고급형(단위: 평)",192,950,null,{"$f":"C33*D33","v":{"v":182400,"d":"182,400"}},{"$f":"C33*E33","v":0}]
[null,"창문",null,"예상 금액","실제 금액","예상 금액","실제 금액"]
[null,"목재 창틀, 고급형",2,{"v":120000,"d":"120,000"},null,{"$f":"C35*D35","v":{"v":240000,"d":"240,000"}},{"$f":"C35*E35","v":0}]
[null,"기타",null,"예상 금액","실제 금액","예상 금액","실제 금액"]
[{"$nulls":5},{"$f":"C37*D37","v":0},{"$f":"C37*E37","v":0}]
[null,"소계",{"$nulls":3},{"$f":"SUM(F6:F37)","v":{"v":2794900,"d":"2,794,900"}},{"$f":"SUM(G6:G37)","v":0}]
[null,"예상 외 비용",{"$nulls":3},"예상 금액","실제 금액"]
[null,"30% 추가",{"$nulls":3},{"$f":"F38*0.3","v":{"v":838470,"d":"838,470"}},0]
[null,"합계",{"$nulls":3},{"$f":"SUM(F38,F40)","v":{"v":3633370,"d":"\\3,633,370"}},{"$f":"SUM(G38,G40)","v":{"v":0,"d":"\\0"}}]