{
  "source_path": "D:/vibe_2706/kiba_2026/docs/원가계산보고서샘플/(E)sample_원가계산보고서ver1.xlsx.xlsx",
  "source_sha256": "51a2f051fc78cb960d4b438261dfe2e6b931ee3bd47d6263f4ac1301dca8c938",
  "checks": [
    {
      "cell": "원가계산서!E34",
      "formula": "E31+E32+E33",
      "excel_cached_value": 123387460,
      "db_candidate_value": 123387460,
      "difference": 0,
      "passed": true
    },
    {
      "cell": "결과!J10",
      "formula": "원가계산서!E34",
      "excel_cached_value": 123387460,
      "db_candidate_value": 123387460,
      "difference": 0,
      "passed": true
    }
  ],
  "comparisons": [
    {
      "left": "결과!J10",
      "right": "원가계산서!E34",
      "left_db_candidate_value": 123387460,
      "right_db_candidate_value": 123387460,
      "difference": 0,
      "passed": true
    }
  ],
  "rollup_cells": [
    {
      "cell": "원가계산서!E7",
      "formula": "집계표!E19",
      "excel_cached_value": 62250076,
      "db_candidate_value": 62250076,
      "difference": 0,
      "passed": true
    },
    {
      "cell": "원가계산서!E9",
      "formula": "SUM(E7:E8)",
      "excel_cached_value": 62250076,
      "db_candidate_value": 62250076,
      "difference": 0,
      "passed": true
    },
    {
      "cell": "원가계산서!E10",
      "formula": "집계표!G19",
      "excel_cached_value": 11826704,
      "db_candidate_value": 11826704,
      "difference": 0,
      "passed": true
    },
    {
      "cell": "원가계산서!E12",
      "formula": "SUM(E10:E11)",
      "excel_cached_value": 13482442,
      "db_candidate_value": 13482442,
      "difference": 0,
      "passed": true
    },
    {
      "cell": "원가계산서!E30",
      "formula": "SUM(E13:E23)",
      "excel_cached_value": 31131389,
      "db_candidate_value": 31131389,
      "difference": 0,
      "passed": true
    },
    {
      "cell": "원가계산서!E31",
      "formula": "E9+E12+E30",
      "excel_cached_value": 106863907,
      "db_candidate_value": 106863907,
      "difference": 0,
      "passed": true
    },
    {
      "cell": "원가계산서!E32",
      "formula": "ROUNDDOWN((E9+E12+E30)*J32,0)",
      "excel_cached_value": 8549112,
      "db_candidate_value": 8549112,
      "difference": 0,
      "passed": true
    },
    {
      "cell": "원가계산서!E33",
      "formula": "TRUNC((E12+E30+E32)*15%,0)",
      "excel_cached_value": 7974441,
      "db_candidate_value": 7974441,
      "difference": 0,
      "passed": true
    },
    {
      "cell": "원가계산서!E34",
      "formula": "E31+E32+E33",
      "excel_cached_value": 123387460,
      "db_candidate_value": 123387460,
      "difference": 0,
      "passed": true
    },
    {
      "cell": "결과!J10",
      "formula": "원가계산서!E34",
      "excel_cached_value": 123387460,
      "db_candidate_value": 123387460,
      "difference": 0,
      "passed": true
    }
  ],
  "formula_fallbacks": [],
  "formula_fallback_count": 0,
  "missing_cell_count": 202
}