{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["整修成本"],"not_rendered":{"images":2,"defined_names":4},"read":"whole","date_system":"1900"}

{"sheet":"整修成本","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,"廚房整修成本工作表"]
[]
[null,"類別","項目","數量","預估成本","實際成本","預估總成本","實際總成本"]
[null,"櫥櫃","下櫥櫃：標準組合 (數量以直線距離的英呎計算)",25,{"v":5,"d":"NT$5.00"},null,{"$f":"資料[[#This Row],[數量]]*資料[[#This Row],[預估成本]]","v":{"v":125,"d":"NT$125"}},{"$f":"資料[[#This Row],[數量]]*資料[[#This Row],[實際成本]]","v":{"v":0,"d":"NT$0"}}]
[null,"櫥櫃","上櫥櫃：標準組合 (數量以直線距離的英呎計算)",25,{"v":3.5,"d":"NT$3.50"},null,{"$f":"資料[[#This Row],[數量]]*資料[[#This Row],[預估成本]]","v":{"v":87.5,"d":"NT$88"}},{"$f":"資料[[#This Row],[數量]]*資料[[#This Row],[實際成本]]","v":{"v":0,"d":"NT$0"}}]
[null,"清潔設備","洗碗機：標準",1,{"v":250,"d":"NT$250.00"},null,{"$f":"資料[[#This Row],[數量]]*資料[[#This Row],[預估成本]]","v":{"v":250,"d":"NT$250"}},{"$f":"資料[[#This Row],[數量]]*資料[[#This Row],[實際成本]]","v":{"v":0,"d":"NT$0"}}]
[null,"清潔設備","廚餘處理機：標準",1,{"v":175,"d":"NT$175.00"},null,{"$f":"資料[[#This Row],[數量]]*資料[[#This Row],[預估成本]]","v":{"v":175,"d":"NT$175"}},{"$f":"資料[[#This Row],[數量]]*資料[[#This Row],[實際成本]]","v":{"v":0,"d":"NT$0"}}]
[null,"烹調設備","範圍：標準滑入式",1,{"v":375,"d":"NT$375.00"},null,{"$f":"資料[[#This Row],[數量]]*資料[[#This Row],[預估成本]]","v":{"v":375,"d":"NT$375"}},{"$f":"資料[[#This Row],[數量]]*資料[[#This Row],[實際成本]]","v":{"v":0,"d":"NT$0"}}]
[null,"烹調設備","微波：標準",1,{"v":300,"d":"NT$300.00"},null,{"$f":"資料[[#This Row],[數量]]*資料[[#This Row],[預估成本]]","v":{"v":300,"d":"NT$300"}},{"$f":"資料[[#This Row],[數量]]*資料[[#This Row],[實際成本]]","v":{"v":0,"d":"NT$0"}}]
[null,"流理台","人造石 (數量以直線距離的英呎計算)",23,{"v":10,"d":"NT$10.00"},null,{"$f":"資料[[#This Row],[數量]]*資料[[#This Row],[預估成本]]","v":{"v":230,"d":"NT$230"}},{"$f":"資料[[#This Row],[數量]]*資料[[#This Row],[實際成本]]","v":{"v":0,"d":"NT$0"}}]
[null,"門","內部：實心單板",1,{"v":65,"d":"NT$65.00"},null,{"$f":"資料[[#This Row],[數量]]*資料[[#This Row],[預估成本]]","v":{"v":65,"d":"NT$65"}},{"$f":"資料[[#This Row],[數量]]*資料[[#This Row],[實際成本]]","v":{"v":0,"d":"NT$0"}}]
[null,"附加設備","附加：即時熱水標準裝置",1,{"v":120,"d":"NT$120.00"},null,{"$f":"資料[[#This Row],[數量]]*資料[[#This Row],[預估成本]]","v":{"v":120,"d":"NT$120"}},{"$f":"資料[[#This Row],[數量]]*資料[[#This Row],[實際成本]]","v":{"v":0,"d":"NT$0"}}]
[null,"附加設備","附加：給皂機",1,{"v":40,"d":"NT$40.00"},null,{"$f":"資料[[#This Row],[數量]]*資料[[#This Row],[預估成本]]","v":{"v":40,"d":"NT$40"}},{"$f":"資料[[#This Row],[數量]]*資料[[#This Row],[實際成本]]","v":{"v":0,"d":"NT$0"}}]
[null,"水龍頭","水龍頭：標準把手",1,{"v":130,"d":"NT$130.00"},null,{"$f":"資料[[#This Row],[數量]]*資料[[#This Row],[預估成本]]","v":{"v":130,"d":"NT$130"}},{"$f":"資料[[#This Row],[數量]]*資料[[#This Row],[實際成本]]","v":{"v":0,"d":"NT$0"}}]
[null,"地板","超耐磨材質 (數量以平方英呎計算)",165,{"v":3.5,"d":"NT$3.50"},null,{"$f":"資料[[#This Row],[數量]]*資料[[#This Row],[預估成本]]","v":{"v":577.5,"d":"NT$578"}},{"$f":"資料[[#This Row],[數量]]*資料[[#This Row],[實際成本]]","v":{"v":0,"d":"NT$0"}}]
[null,"洗衣設備","洗衣機：標準",1,{"v":500,"d":"NT$500.00"},null,{"$f":"資料[[#This Row],[數量]]*資料[[#This Row],[預估成本]]","v":{"v":500,"d":"NT$500"}},{"$f":"資料[[#This Row],[數量]]*資料[[#This Row],[實際成本]]","v":{"v":0,"d":"NT$0"}}]
[null,"洗衣設備","烘衣機：標準",1,{"v":375,"d":"NT$375.00"},null,{"$f":"資料[[#This Row],[數量]]*資料[[#This Row],[預估成本]]","v":{"v":375,"d":"NT$375"}},{"$f":"資料[[#This Row],[數量]]*資料[[#This Row],[實際成本]]","v":{"v":0,"d":"NT$0"}}]
[null,"照明","照明：嵌燈",4,{"v":35,"d":"NT$35.00"},null,{"$f":"資料[[#This Row],[數量]]*資料[[#This Row],[預估成本]]","v":{"v":140,"d":"NT$140"}},{"$f":"資料[[#This Row],[數量]]*資料[[#This Row],[實際成本]]","v":{"v":0,"d":"NT$0"}}]
[null,"冰箱","冰箱：獨立式、豪華型",1,{"v":1200,"d":"NT$1,200.00"},null,{"$f":"資料[[#This Row],[數量]]*資料[[#This Row],[預估成本]]","v":{"v":1200,"d":"NT$1,200"}},{"$f":"資料[[#This Row],[數量]]*資料[[#This Row],[實際成本]]","v":{"v":0,"d":"NT$0"}}]
[null,"水槽","雙槽不鏽鋼豪華型",1,{"v":125,"d":"NT$125.00"},null,{"$f":"資料[[#This Row],[數量]]*資料[[#This Row],[預估成本]]","v":{"v":125,"d":"NT$125"}},{"$f":"資料[[#This Row],[數量]]*資料[[#This Row],[實際成本]]","v":{"v":0,"d":"NT$0"}}]
[null,"通風","通風罩：標準通風道",1,{"v":180,"d":"NT$180.00"},null,{"$f":"資料[[#This Row],[數量]]*資料[[#This Row],[預估成本]]","v":{"v":180,"d":"NT$180"}},{"$f":"資料[[#This Row],[數量]]*資料[[#This Row],[實際成本]]","v":{"v":0,"d":"NT$0"}}]
[null,"牆","牆板 (數量以平方英呎計算)",70,{"v":2,"d":"NT$2.00"},null,{"$f":"資料[[#This Row],[數量]]*資料[[#This Row],[預估成本]]","v":{"v":140,"d":"NT$140"}},{"$f":"資料[[#This Row],[數量]]*資料[[#This Row],[實際成本]]","v":{"v":0,"d":"NT$0"}}]
[null,"窗戶","可滑動",2,{"v":120,"d":"NT$120.00"},null,{"$f":"資料[[#This Row],[數量]]*資料[[#This Row],[預估成本]]","v":{"v":240,"d":"NT$240"}},{"$f":"資料[[#This Row],[數量]]*資料[[#This Row],[實際成本]]","v":{"v":0,"d":"NT$0"}}]
[null,"其他",{"$nulls":4},{"$f":"資料[[#This Row],[數量]]*資料[[#This Row],[預估成本]]","v":{"v":0,"d":"NT$0"}},{"$f":"資料[[#This Row],[數量]]*資料[[#This Row],[實際成本]]","v":{"v":0,"d":"NT$0"}}]
[null,"合計",null,null,{"$f":"SUBTOTAL(109,資料[預估成本])","v":{"v":4014,"d":"NT$4,014.00"}},{"$f":"SUBTOTAL(109,資料[實際成本])","v":{"v":0,"d":"NT$0.00"}},{"$f":"SUBTOTAL(109,資料[預估總成本])","v":{"v":5375,"d":"NT$5,375.00"}},{"$f":"SUBTOTAL(109,資料[實際總成本])","v":{"v":0,"d":"NT$0.00"}}]
[null,"小計",{"$nulls":4},{"$f":"SUBTOTAL(109,資料[預估總成本])","v":{"v":5375,"d":"NT$5,375.00"}},{"$f":"SUBTOTAL(109,資料[實際總成本])","v":{"v":0,"d":"NT$0.00"}}]
[null,"非預期成本 - 外加 30%",{"$nulls":4},{"$f":"G26*0.3","v":{"v":1612.5,"d":"NT$1,612.50"}},{"$f":"H26*0.3","v":{"v":0,"d":"NT$0.00"}}]
[null,"合計",{"$nulls":4},{"$f":"SUM(G26:G27)","v":{"v":6987.5,"d":"NT$6,987.50"}},{"$f":"SUM(H26:H27)","v":{"v":0,"d":"NT$0.00"}}]