{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["改造费用"],"not_rendered":{"images":2,"defined_names":4},"read":"whole","date_system":"1900"}

{"sheet":"改造费用","index":0,"n_rows":28,"n_cols":8,"rows_kept":28,"merged":[[25,1,25,5],[26,1,26,5],[27,1,27,5]]}
[null,"厨房改造费用工作表"]
[]
[null,"类别","物品​","数量","估计费用","实际支出","总估计费用","实际总支出"]
[null,"橱柜","底柜：模块化标准（以直线英尺计）",25,{"v":5,"d":"¥5.00"},null,{"$f":"数据[[#This Row],[数量]]*数据[[#This Row],[估计费用]]","v":{"v":125,"d":"¥125"}},{"$f":"数据[[#This Row],[数量]]*数据[[#This Row],[实际支出]]","v":{"v":0,"d":"¥0"}}]
[null,"橱柜","吊柜：模块化标准（以直线英尺计）",25,{"v":3.5,"d":"¥3.50"},null,{"$f":"数据[[#This Row],[数量]]*数据[[#This Row],[估计费用]]","v":{"v":87.5,"d":"¥88"}},{"$f":"数据[[#This Row],[数量]]*数据[[#This Row],[实际支出]]","v":{"v":0,"d":"¥0"}}]
[null,"清洁用具","洗碗机：标准",1,{"v":250,"d":"¥250.00"},null,{"$f":"数据[[#This Row],[数量]]*数据[[#This Row],[估计费用]]","v":{"v":250,"d":"¥250"}},{"$f":"数据[[#This Row],[数量]]*数据[[#This Row],[实际支出]]","v":{"v":0,"d":"¥0"}}]
[null,"清洁用具","污物碾碎器：标准",1,{"v":175,"d":"¥175.00"},null,{"$f":"数据[[#This Row],[数量]]*数据[[#This Row],[估计费用]]","v":{"v":175,"d":"¥175"}},{"$f":"数据[[#This Row],[数量]]*数据[[#This Row],[实际支出]]","v":{"v":0,"d":"¥0"}}]
[null,"烹饪用具","炉灶：标准推入式组合炉",1,{"v":375,"d":"¥375.00"},null,{"$f":"数据[[#This Row],[数量]]*数据[[#This Row],[估计费用]]","v":{"v":375,"d":"¥375"}},{"$f":"数据[[#This Row],[数量]]*数据[[#This Row],[实际支出]]","v":{"v":0,"d":"¥0"}}]
[null,"烹饪用具","微波炉：标准",1,{"v":300,"d":"¥300.00"},null,{"$f":"数据[[#This Row],[数量]]*数据[[#This Row],[估计费用]]","v":{"v":300,"d":"¥300"}},{"$f":"数据[[#This Row],[数量]]*数据[[#This Row],[实际支出]]","v":{"v":0,"d":"¥0"}}]
[null,"台面","坚固表面（以直线英尺计）",23,{"v":10,"d":"¥10.00"},null,{"$f":"数据[[#This Row],[数量]]*数据[[#This Row],[估计费用]]","v":{"v":230,"d":"¥230"}},{"$f":"数据[[#This Row],[数量]]*数据[[#This Row],[实际支出]]","v":{"v":0,"d":"¥0"}}]
[null,"门","室内：贴面实心",1,{"v":65,"d":"¥65.00"},null,{"$f":"数据[[#This Row],[数量]]*数据[[#This Row],[估计费用]]","v":{"v":65,"d":"¥65"}},{"$f":"数据[[#This Row],[数量]]*数据[[#This Row],[实际支出]]","v":{"v":0,"d":"¥0"}}]
[null,"额外用具","额外用具：标准快速热水装置",1,{"v":120,"d":"¥120.00"},null,{"$f":"数据[[#This Row],[数量]]*数据[[#This Row],[估计费用]]","v":{"v":120,"d":"¥120"}},{"$f":"数据[[#This Row],[数量]]*数据[[#This Row],[实际支出]]","v":{"v":0,"d":"¥0"}}]
[null,"额外用具","额外用具：给皂器",1,{"v":40,"d":"¥40.00"},null,{"$f":"数据[[#This Row],[数量]]*数据[[#This Row],[估计费用]]","v":{"v":40,"d":"¥40"}},{"$f":"数据[[#This Row],[数量]]*数据[[#This Row],[实际支出]]","v":{"v":0,"d":"¥0"}}]
[null,"水龙头","水龙头：标准杠杆式水龙头",1,{"v":130,"d":"¥130.00"},null,{"$f":"数据[[#This Row],[数量]]*数据[[#This Row],[估计费用]]","v":{"v":130,"d":"¥130"}},{"$f":"数据[[#This Row],[数量]]*数据[[#This Row],[实际支出]]","v":{"v":0,"d":"¥0"}}]
[null,"地板","强化（以平方英尺计）",165,{"v":3.5,"d":"¥3.50"},null,{"$f":"数据[[#This Row],[数量]]*数据[[#This Row],[估计费用]]","v":{"v":577.5,"d":"¥578"}},{"$f":"数据[[#This Row],[数量]]*数据[[#This Row],[实际支出]]","v":{"v":0,"d":"¥0"}}]
[null,"洗熨用具","洗涤器：标准",1,{"v":500,"d":"¥500.00"},null,{"$f":"数据[[#This Row],[数量]]*数据[[#This Row],[估计费用]]","v":{"v":500,"d":"¥500"}},{"$f":"数据[[#This Row],[数量]]*数据[[#This Row],[实际支出]]","v":{"v":0,"d":"¥0"}}]
[null,"洗熨用具","烘干机：标准",1,{"v":375,"d":"¥375.00"},null,{"$f":"数据[[#This Row],[数量]]*数据[[#This Row],[估计费用]]","v":{"v":375,"d":"¥375"}},{"$f":"数据[[#This Row],[数量]]*数据[[#This Row],[实际支出]]","v":{"v":0,"d":"¥0"}}]
[null,"照明","照明：内嵌式",4,{"v":35,"d":"¥35.00"},null,{"$f":"数据[[#This Row],[数量]]*数据[[#This Row],[估计费用]]","v":{"v":140,"d":"¥140"}},{"$f":"数据[[#This Row],[数量]]*数据[[#This Row],[实际支出]]","v":{"v":0,"d":"¥0"}}]
[null,"冰箱","冰箱：独立式豪华冰箱",1,{"v":1200,"d":"¥1,200.00"},null,{"$f":"数据[[#This Row],[数量]]*数据[[#This Row],[估计费用]]","v":{"v":1200,"d":"¥1,200"}},{"$f":"数据[[#This Row],[数量]]*数据[[#This Row],[实际支出]]","v":{"v":0,"d":"¥0"}}]
[null,"水槽","双盆不锈钢豪华水槽",1,{"v":125,"d":"¥125.00"},null,{"$f":"数据[[#This Row],[数量]]*数据[[#This Row],[估计费用]]","v":{"v":125,"d":"¥125"}},{"$f":"数据[[#This Row],[数量]]*数据[[#This Row],[实际支出]]","v":{"v":0,"d":"¥0"}}]
[null,"通风设备","排风罩单元：标准管道",1,{"v":180,"d":"¥180.00"},null,{"$f":"数据[[#This Row],[数量]]*数据[[#This Row],[估计费用]]","v":{"v":180,"d":"¥180"}},{"$f":"数据[[#This Row],[数量]]*数据[[#This Row],[实际支出]]","v":{"v":0,"d":"¥0"}}]
[null,"墙壁","墙板（以平方英尺计）",70,{"v":2,"d":"¥2.00"},null,{"$f":"数据[[#This Row],[数量]]*数据[[#This Row],[估计费用]]","v":{"v":140,"d":"¥140"}},{"$f":"数据[[#This Row],[数量]]*数据[[#This Row],[实际支出]]","v":{"v":0,"d":"¥0"}}]
[null,"窗户","滑动",2,{"v":120,"d":"¥120.00"},null,{"$f":"数据[[#This Row],[数量]]*数据[[#This Row],[估计费用]]","v":{"v":240,"d":"¥240"}},{"$f":"数据[[#This Row],[数量]]*数据[[#This Row],[实际支出]]","v":{"v":0,"d":"¥0"}}]
[null,"其他",{"$nulls":4},{"$f":"数据[[#This Row],[数量]]*数据[[#This Row],[估计费用]]","v":{"v":0,"d":"¥0"}},{"$f":"数据[[#This Row],[数量]]*数据[[#This Row],[实际支出]]","v":{"v":0,"d":"¥0"}}]
[null,"汇总",null,null,{"$f":"SUBTOTAL(109,数据[估计费用])","v":{"v":4014,"d":"¥4,014.00"}},{"$f":"SUBTOTAL(109,数据[实际支出])","v":{"v":0,"d":"¥0.00"}},{"$f":"SUBTOTAL(109,数据[总估计费用])","v":{"v":5375,"d":"¥5,375.00"}},{"$f":"SUBTOTAL(109,数据[实际总支出])","v":{"v":0,"d":"¥0.00"}}]
[null,"小计",{"$nulls":4},{"$f":"SUBTOTAL(109,数据[总估计费用])","v":{"v":5375,"d":"¥5,375.00"}},{"$f":"SUBTOTAL(109,数据[实际总支出])","v":{"v":0,"d":"¥0.00"}}]
[null,"非预期支出 - 增加 30%",{"$nulls":4},{"$f":"G26*0.3","v":{"v":1612.5,"d":"¥1,612.50"}},{"$f":"H26*0.3","v":{"v":0,"d":"¥0.00"}}]
[null,"汇总",{"$nulls":4},{"$f":"SUM(G26:G27)","v":{"v":6987.5,"d":"¥6,987.50"}},{"$f":"SUM(H26:H27)","v":{"v":0,"d":"¥0.00"}}]