{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["浴室整修成本"],"not_rendered":{"defined_names":3},"read":"whole","date_system":"1900"}

{"sheet":"浴室整修成本","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,"浴室整修成本工作表"]
[null,"注意：實際金額與預估金額不符時，表格中的 [差額] 欄便會顯示內容。紅色數字表示超出預估金額 (負數)，黑色數字表示低於預估金額 (正數)。 "]
[{"$nulls":4},"支出細目 ($)",null,null,"總成本 ($)"]
[null,"區域","項目","數量","預估","實際","差額","預估 ","實際 ","差額 "]
[null,"浴缸/淋浴","浴缸，鑄鐵，5 英呎，標準",1,{"v":250,"d":"NT$250.00"},{"$f":"RANDBETWEEN(E5+2,E5+20)","v":{"v":265,"d":"NT$265.00"}},{"$f":"IFERROR(成本[[#This Row],[預估]]-成本[[#This Row],[實際]], \"\")","v":{"v":-15,"d":"(NT$15.00)"}},{"$f":"IFERROR(成本[[#This Row],[數量]]*成本[[#This Row],[預估]], \"\")","v":{"v":250,"d":"NT$250.00"}},{"$f":"IFERROR(成本[[#This Row],[數量]]*成本[[#This Row],[實際]], \"\")","v":{"v":265,"d":"NT$265.00"}},{"$f":"IFERROR(成本[[#This Row],[預估 ]]-成本[[#This Row],[實際 ]], \"\")","v":{"v":-15,"d":"(NT$15.00)"}}]
[null,"浴缸/淋浴","淋浴間門板，絞鏈門，標準",1,{"v":200,"d":"NT$200.00"},{"v":205,"d":"NT$205.00"},{"$f":"IFERROR(成本[[#This Row],[預估]]-成本[[#This Row],[實際]], \"\")","v":{"v":-5,"d":"(NT$5.00)"}},{"$f":"IFERROR(成本[[#This Row],[數量]]*成本[[#This Row],[預估]], \"\")","v":{"v":200,"d":"NT$200.00"}},{"$f":"IFERROR(成本[[#This Row],[數量]]*成本[[#This Row],[實際]], \"\")","v":{"v":205,"d":"NT$205.00"}},{"$f":"IFERROR(成本[[#This Row],[預估 ]]-成本[[#This Row],[實際 ]], \"\")","v":{"v":-5,"d":"(NT$5.00)"}}]
[null,"浴缸/淋浴","蓮蓬頭，標準",1,{"v":50,"d":"NT$50.00"},{"v":65,"d":"NT$65.00"},{"$f":"IFERROR(成本[[#This Row],[預估]]-成本[[#This Row],[實際]], \"\")","v":{"v":-15,"d":"(NT$15.00)"}},{"$f":"IFERROR(成本[[#This Row],[數量]]*成本[[#This Row],[預估]], \"\")","v":{"v":50,"d":"NT$50.00"}},{"$f":"IFERROR(成本[[#This Row],[數量]]*成本[[#This Row],[實際]], \"\")","v":{"v":65,"d":"NT$65.00"}},{"$f":"IFERROR(成本[[#This Row],[預估 ]]-成本[[#This Row],[實際 ]], \"\")","v":{"v":-15,"d":"(NT$15.00)"}}]
[null,"浴缸/淋浴","浴缸周圍牆面，標準",1,{"v":200,"d":"NT$200.00"},{"v":207,"d":"NT$207.00"},{"$f":"IFERROR(成本[[#This Row],[預估]]-成本[[#This Row],[實際]], \"\")","v":{"v":-7,"d":"(NT$7.00)"}},{"$f":"IFERROR(成本[[#This Row],[數量]]*成本[[#This Row],[預估]], \"\")","v":{"v":200,"d":"NT$200.00"}},{"$f":"IFERROR(成本[[#This Row],[數量]]*成本[[#This Row],[實際]], \"\")","v":{"v":207,"d":"NT$207.00"}},{"$f":"IFERROR(成本[[#This Row],[預估 ]]-成本[[#This Row],[實際 ]], \"\")","v":{"v":-7,"d":"(NT$7.00)"}}]
[null,"收納櫃","24 吋藥櫃，豪華",1,{"v":200,"d":"NT$200.00"},{"v":217,"d":"NT$217.00"},{"$f":"IFERROR(成本[[#This Row],[預估]]-成本[[#This Row],[實際]], \"\")","v":{"v":-17,"d":"(NT$17.00)"}},{"$f":"IFERROR(成本[[#This Row],[數量]]*成本[[#This Row],[預估]], \"\")","v":{"v":200,"d":"NT$200.00"}},{"$f":"IFERROR(成本[[#This Row],[數量]]*成本[[#This Row],[實際]], \"\")","v":{"v":217,"d":"NT$217.00"}},{"$f":"IFERROR(成本[[#This Row],[預估 ]]-成本[[#This Row],[實際 ]], \"\")","v":{"v":-17,"d":"(NT$17.00)"}}]
[null,"收納櫃","30 吋梳妝臺組，標準",2,{"v":100,"d":"NT$100.00"},{"v":105,"d":"NT$105.00"},{"$f":"IFERROR(成本[[#This Row],[預估]]-成本[[#This Row],[實際]], \"\")","v":{"v":-5,"d":"(NT$5.00)"}},{"$f":"IFERROR(成本[[#This Row],[數量]]*成本[[#This Row],[預估]], \"\")","v":{"v":200,"d":"NT$200.00"}},{"$f":"IFERROR(成本[[#This Row],[數量]]*成本[[#This Row],[實際]], \"\")","v":{"v":210,"d":"NT$210.00"}},{"$f":"IFERROR(成本[[#This Row],[預估 ]]-成本[[#This Row],[實際 ]], \"\")","v":{"v":-10,"d":"(NT$10.00)"}}]
[null,"洗手台","磁磚，豪華 (數量以直線距離的英呎計算)",5,{"v":22.5,"d":"NT$22.50"},{"v":26,"d":"NT$26.00"},{"$f":"IFERROR(成本[[#This Row],[預估]]-成本[[#This Row],[實際]], \"\")","v":{"v":-3.5,"d":"(NT$3.50)"}},{"$f":"IFERROR(成本[[#This Row],[數量]]*成本[[#This Row],[預估]], \"\")","v":{"v":112.5,"d":"NT$112.50"}},{"$f":"IFERROR(成本[[#This Row],[數量]]*成本[[#This Row],[實際]], \"\")","v":{"v":130,"d":"NT$130.00"}},{"$f":"IFERROR(成本[[#This Row],[預估 ]]-成本[[#This Row],[實際 ]], \"\")","v":{"v":-17.5,"d":"(NT$17.50)"}}]
[null,"水龍頭","水龍頭，浴缸，標準",1,{"v":90,"d":"NT$90.00"},{"v":96,"d":"NT$96.00"},{"$f":"IFERROR(成本[[#This Row],[預估]]-成本[[#This Row],[實際]], \"\")","v":{"v":-6,"d":"(NT$6.00)"}},{"$f":"IFERROR(成本[[#This Row],[數量]]*成本[[#This Row],[預估]], \"\")","v":{"v":90,"d":"NT$90.00"}},{"$f":"IFERROR(成本[[#This Row],[數量]]*成本[[#This Row],[實際]], \"\")","v":{"v":96,"d":"NT$96.00"}},{"$f":"IFERROR(成本[[#This Row],[預估 ]]-成本[[#This Row],[實際 ]], \"\")","v":{"v":-6,"d":"(NT$6.00)"}}]
[null,"水龍頭","水龍頭，淋浴，單把手，標準",1,{"v":115,"d":"NT$115.00"},{"v":128,"d":"NT$128.00"},{"$f":"IFERROR(成本[[#This Row],[預估]]-成本[[#This Row],[實際]], \"\")","v":{"v":-13,"d":"(NT$13.00)"}},{"$f":"IFERROR(成本[[#This Row],[數量]]*成本[[#This Row],[預估]], \"\")","v":{"v":115,"d":"NT$115.00"}},{"$f":"IFERROR(成本[[#This Row],[數量]]*成本[[#This Row],[實際]], \"\")","v":{"v":128,"d":"NT$128.00"}},{"$f":"IFERROR(成本[[#This Row],[預估 ]]-成本[[#This Row],[實際 ]], \"\")","v":{"v":-13,"d":"(NT$13.00)"}}]
[null,"水龍頭","水槽水龍頭，標準",1,{"v":95,"d":"NT$95.00"},{"v":109,"d":"NT$109.00"},{"$f":"IFERROR(成本[[#This Row],[預估]]-成本[[#This Row],[實際]], \"\")","v":{"v":-14,"d":"(NT$14.00)"}},{"$f":"IFERROR(成本[[#This Row],[數量]]*成本[[#This Row],[預估]], \"\")","v":{"v":95,"d":"NT$95.00"}},{"$f":"IFERROR(成本[[#This Row],[數量]]*成本[[#This Row],[實際]], \"\")","v":{"v":109,"d":"NT$109.00"}},{"$f":"IFERROR(成本[[#This Row],[預估 ]]-成本[[#This Row],[實際 ]], \"\")","v":{"v":-14,"d":"(NT$14.00)"}}]
[null,"地板","磁磚，標準 (數量以平方英呎計算)",35,{"v":12,"d":"NT$12.00"},{"v":26,"d":"NT$26.00"},{"$f":"IFERROR(成本[[#This Row],[預估]]-成本[[#This Row],[實際]], \"\")","v":{"v":-14,"d":"(NT$14.00)"}},{"$f":"IFERROR(成本[[#This Row],[數量]]*成本[[#This Row],[預估]], \"\")","v":{"v":420,"d":"NT$420.00"}},{"$f":"IFERROR(成本[[#This Row],[數量]]*成本[[#This Row],[實際]], \"\")","v":{"v":910,"d":"NT$910.00"}},{"$f":"IFERROR(成本[[#This Row],[預估 ]]-成本[[#This Row],[實際 ]], \"\")","v":{"v":-490,"d":"(NT$490.00)"}}]
[null,"硬體","毛巾架，標準",2,{"v":15,"d":"NT$15.00"},{"v":18,"d":"NT$18.00"},{"$f":"IFERROR(成本[[#This Row],[預估]]-成本[[#This Row],[實際]], \"\")","v":{"v":-3,"d":"(NT$3.00)"}},{"$f":"IFERROR(成本[[#This Row],[數量]]*成本[[#This Row],[預估]], \"\")","v":{"v":30,"d":"NT$30.00"}},{"$f":"IFERROR(成本[[#This Row],[數量]]*成本[[#This Row],[實際]], \"\")","v":{"v":36,"d":"NT$36.00"}},{"$f":"IFERROR(成本[[#This Row],[預估 ]]-成本[[#This Row],[實際 ]], \"\")","v":{"v":-6,"d":"(NT$6.00)"}}]
[null,"硬體","衛生紙架",1,{"v":10,"d":"NT$10.00"},{"v":23,"d":"NT$23.00"},{"$f":"IFERROR(成本[[#This Row],[預估]]-成本[[#This Row],[實際]], \"\")","v":{"v":-13,"d":"(NT$13.00)"}},{"$f":"IFERROR(成本[[#This Row],[數量]]*成本[[#This Row],[預估]], \"\")","v":{"v":10,"d":"NT$10.00"}},{"$f":"IFERROR(成本[[#This Row],[數量]]*成本[[#This Row],[實際]], \"\")","v":{"v":23,"d":"NT$23.00"}},{"$f":"IFERROR(成本[[#This Row],[預估 ]]-成本[[#This Row],[實際 ]], \"\")","v":{"v":-13,"d":"(NT$13.00)"}}]
[null,"照明","嵌燈，標準",4,{"v":25,"d":"NT$25.00"},{"v":28,"d":"NT$28.00"},{"$f":"IFERROR(成本[[#This Row],[預估]]-成本[[#This Row],[實際]], \"\")","v":{"v":-3,"d":"(NT$3.00)"}},{"$f":"IFERROR(成本[[#This Row],[數量]]*成本[[#This Row],[預估]], \"\")","v":{"v":100,"d":"NT$100.00"}},{"$f":"IFERROR(成本[[#This Row],[數量]]*成本[[#This Row],[實際]], \"\")","v":{"v":112,"d":"NT$112.00"}},{"$f":"IFERROR(成本[[#This Row],[預估 ]]-成本[[#This Row],[實際 ]], \"\")","v":{"v":-12,"d":"(NT$12.00)"}}]
[null,"水槽","盥洗室，標準",2,{"v":60,"d":"NT$60.00"},{"v":68,"d":"NT$68.00"},{"$f":"IFERROR(成本[[#This Row],[預估]]-成本[[#This Row],[實際]], \"\")","v":{"v":-8,"d":"(NT$8.00)"}},{"$f":"IFERROR(成本[[#This Row],[數量]]*成本[[#This Row],[預估]], \"\")","v":{"v":120,"d":"NT$120.00"}},{"$f":"IFERROR(成本[[#This Row],[數量]]*成本[[#This Row],[實際]], \"\")","v":{"v":136,"d":"NT$136.00"}},{"$f":"IFERROR(成本[[#This Row],[預估 ]]-成本[[#This Row],[實際 ]], \"\")","v":{"v":-16,"d":"(NT$16.00)"}}]
[null,"其他",null,1,{"v":20,"d":"NT$20.00"},{"v":34,"d":"NT$34.00"},{"$f":"IFERROR(成本[[#This Row],[預估]]-成本[[#This Row],[實際]], \"\")","v":{"v":-14,"d":"(NT$14.00)"}},{"$f":"IFERROR(成本[[#This Row],[數量]]*成本[[#This Row],[預估]], \"\")","v":{"v":20,"d":"NT$20.00"}},{"$f":"IFERROR(成本[[#This Row],[數量]]*成本[[#This Row],[實際]], \"\")","v":{"v":34,"d":"NT$34.00"}},{"$f":"IFERROR(成本[[#This Row],[預估 ]]-成本[[#This Row],[實際 ]], \"\")","v":{"v":-14,"d":"(NT$14.00)"}}]
[null,"小計",null,null,{"$f":"SUBTOTAL(109,成本[預估])","v":{"v":1464.5,"d":"NT$1,464.50"}},{"$f":"SUBTOTAL(109,成本[實際])","v":{"v":1620,"d":"NT$1,620.00"}},{"$f":"SUBTOTAL(109,成本[差額])","v":{"v":-155.5,"d":"(NT$155.50)"}},{"$f":"SUBTOTAL(109,成本[[預估 ]])","v":{"v":2212.5,"d":"NT$2,212.50"}},{"$f":"SUBTOTAL(109,成本[[實際 ]])","v":{"v":2883,"d":"NT$2,883.00"}},{"$f":"SUBTOTAL(109,成本[[差額 ]])","v":{"v":-670.5,"d":"(NT$670.50)"}}]
[null,"非預期成本 (預估外加 30%)",null,null,{"$f":"IFERROR(成本[[#Totals],[預估]]*0.3, \"\")","v":{"v":439.34999999999997,"d":"NT$439.35"}},null,null,{"$f":"IFERROR(成本[[#Totals],[預估 ]]*0.3, \"\")","v":{"v":663.75,"d":"NT$663.75"}}]
[null,"總成本",null,null,{"$f":"IFERROR(SUM(E21:E21), \"\")","v":{"v":1464.5,"d":"NT$1,464.50"}},null,null,{"$f":"IFERROR(SUM(成本[[#Totals],[預估 ]],溢額), \"\")","v":{"v":2876.25,"d":"NT$2,876.25"}}]