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

{"sheet":"BIAYA RENOVASI","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,"LEMBAR KERJA BIAYA RENOVASI DAPUR"]
[]
[null,"Kategori","Item","Jumlah","Biaya Perkiraan","Biaya Sebenarnya","Total Biaya Perkiraan","Total Biaya Sebenarnya"]
[null,"Lemari","Lemari bawah: Modular Standar (jumlah dalam satuan kaki)",25,{"v":5,"d":"Rp5.00"},null,{"$f":"Data[[#This Row],[Jumlah]]*Data[[#This Row],[Biaya Perkiraan]]","v":{"v":125,"d":"Rp125"}},{"$f":"Data[[#This Row],[Jumlah]]*Data[[#This Row],[Biaya Sebenarnya]]","v":{"v":0,"d":"Rp0"}}]
[null,"Lemari","Lemari atas: Modular Standar (jumlah dalam satuan kaki)",25,{"v":3.5,"d":"Rp3.50"},null,{"$f":"Data[[#This Row],[Jumlah]]*Data[[#This Row],[Biaya Perkiraan]]","v":{"v":87.5,"d":"Rp88"}},{"$f":"Data[[#This Row],[Jumlah]]*Data[[#This Row],[Biaya Sebenarnya]]","v":{"v":0,"d":"Rp0"}}]
[null,"Peralatan Pembersih","Mesin Pencuci Piring: Standar",1,{"v":250,"d":"Rp250.00"},null,{"$f":"Data[[#This Row],[Jumlah]]*Data[[#This Row],[Biaya Perkiraan]]","v":{"v":250,"d":"Rp250"}},{"$f":"Data[[#This Row],[Jumlah]]*Data[[#This Row],[Biaya Sebenarnya]]","v":{"v":0,"d":"Rp0"}}]
[null,"Peralatan Pembersih","Pembuangan Sampah: Standar",1,{"v":175,"d":"Rp175.00"},null,{"$f":"Data[[#This Row],[Jumlah]]*Data[[#This Row],[Biaya Perkiraan]]","v":{"v":175,"d":"Rp175"}},{"$f":"Data[[#This Row],[Jumlah]]*Data[[#This Row],[Biaya Sebenarnya]]","v":{"v":0,"d":"Rp0"}}]
[null,"Peralatan Memasak","Kompor oven: Slide-in Standar",1,{"v":375,"d":"Rp375.00"},null,{"$f":"Data[[#This Row],[Jumlah]]*Data[[#This Row],[Biaya Perkiraan]]","v":{"v":375,"d":"Rp375"}},{"$f":"Data[[#This Row],[Jumlah]]*Data[[#This Row],[Biaya Sebenarnya]]","v":{"v":0,"d":"Rp0"}}]
[null,"Peralatan Memasak","Microwave: Standar",1,{"v":300,"d":"Rp300.00"},null,{"$f":"Data[[#This Row],[Jumlah]]*Data[[#This Row],[Biaya Perkiraan]]","v":{"v":300,"d":"Rp300"}},{"$f":"Data[[#This Row],[Jumlah]]*Data[[#This Row],[Biaya Sebenarnya]]","v":{"v":0,"d":"Rp0"}}]
[null,"Meja Dapur","Permukaan padat (jumlah dalam satuan kaki)",23,{"v":10,"d":"Rp10.00"},null,{"$f":"Data[[#This Row],[Jumlah]]*Data[[#This Row],[Biaya Perkiraan]]","v":{"v":230,"d":"Rp230"}},{"$f":"Data[[#This Row],[Jumlah]]*Data[[#This Row],[Biaya Sebenarnya]]","v":{"v":0,"d":"Rp0"}}]
[null,"Pintu","Interior: Kayu Pernisan",1,{"v":65,"d":"Rp65.00"},null,{"$f":"Data[[#This Row],[Jumlah]]*Data[[#This Row],[Biaya Perkiraan]]","v":{"v":65,"d":"Rp65"}},{"$f":"Data[[#This Row],[Jumlah]]*Data[[#This Row],[Biaya Sebenarnya]]","v":{"v":0,"d":"Rp0"}}]
[null,"Tambahan","Tambahan: Dispenser Air Panas Standar",1,{"v":120,"d":"Rp120.00"},null,{"$f":"Data[[#This Row],[Jumlah]]*Data[[#This Row],[Biaya Perkiraan]]","v":{"v":120,"d":"Rp120"}},{"$f":"Data[[#This Row],[Jumlah]]*Data[[#This Row],[Biaya Sebenarnya]]","v":{"v":0,"d":"Rp0"}}]
[null,"Tambahan","Tambahan: Wadah Sabun Cair",1,{"v":40,"d":"Rp40.00"},null,{"$f":"Data[[#This Row],[Jumlah]]*Data[[#This Row],[Biaya Perkiraan]]","v":{"v":40,"d":"Rp40"}},{"$f":"Data[[#This Row],[Jumlah]]*Data[[#This Row],[Biaya Sebenarnya]]","v":{"v":0,"d":"Rp0"}}]
[null,"Keran","Keran: Tuas, Standar",1,{"v":130,"d":"Rp130.00"},null,{"$f":"Data[[#This Row],[Jumlah]]*Data[[#This Row],[Biaya Perkiraan]]","v":{"v":130,"d":"Rp130"}},{"$f":"Data[[#This Row],[Jumlah]]*Data[[#This Row],[Biaya Sebenarnya]]","v":{"v":0,"d":"Rp0"}}]
[null,"Lantai","Laminate (jumlah dalam satuan kaki persegi)",165,{"v":3.5,"d":"Rp3.50"},null,{"$f":"Data[[#This Row],[Jumlah]]*Data[[#This Row],[Biaya Perkiraan]]","v":{"v":577.5,"d":"Rp578"}},{"$f":"Data[[#This Row],[Jumlah]]*Data[[#This Row],[Biaya Sebenarnya]]","v":{"v":0,"d":"Rp0"}}]
[null,"Peralatan Mencuci Pakaian","Mesin cuci: Standar",1,{"v":500,"d":"Rp500.00"},null,{"$f":"Data[[#This Row],[Jumlah]]*Data[[#This Row],[Biaya Perkiraan]]","v":{"v":500,"d":"Rp500"}},{"$f":"Data[[#This Row],[Jumlah]]*Data[[#This Row],[Biaya Sebenarnya]]","v":{"v":0,"d":"Rp0"}}]
[null,"Peralatan Mencuci Pakaian","Mesin Pengering Pakaian: Standar",1,{"v":375,"d":"Rp375.00"},null,{"$f":"Data[[#This Row],[Jumlah]]*Data[[#This Row],[Biaya Perkiraan]]","v":{"v":375,"d":"Rp375"}},{"$f":"Data[[#This Row],[Jumlah]]*Data[[#This Row],[Biaya Sebenarnya]]","v":{"v":0,"d":"Rp0"}}]
[null,"Pencahayaan","Pencahayaan: Rumah Lampu",4,{"v":35,"d":"Rp35.00"},null,{"$f":"Data[[#This Row],[Jumlah]]*Data[[#This Row],[Biaya Perkiraan]]","v":{"v":140,"d":"Rp140"}},{"$f":"Data[[#This Row],[Jumlah]]*Data[[#This Row],[Biaya Sebenarnya]]","v":{"v":0,"d":"Rp0"}}]
[null,"Kulkas","Kulkas: Biasa, Desain Mewah",1,{"v":1200,"d":"Rp1,200.00"},null,{"$f":"Data[[#This Row],[Jumlah]]*Data[[#This Row],[Biaya Perkiraan]]","v":{"v":1200,"d":"Rp1,200"}},{"$f":"Data[[#This Row],[Jumlah]]*Data[[#This Row],[Biaya Sebenarnya]]","v":{"v":0,"d":"Rp0"}}]
[null,"Bak Cuci","Dua Lubang, Baja Tahan Karat, Desain Mewah",1,{"v":125,"d":"Rp125.00"},null,{"$f":"Data[[#This Row],[Jumlah]]*Data[[#This Row],[Biaya Perkiraan]]","v":{"v":125,"d":"Rp125"}},{"$f":"Data[[#This Row],[Jumlah]]*Data[[#This Row],[Biaya Sebenarnya]]","v":{"v":0,"d":"Rp0"}}]
[null,"Ventilasi","Penghisap asap: Saluran Standar",1,{"v":180,"d":"Rp180.00"},null,{"$f":"Data[[#This Row],[Jumlah]]*Data[[#This Row],[Biaya Perkiraan]]","v":{"v":180,"d":"Rp180"}},{"$f":"Data[[#This Row],[Jumlah]]*Data[[#This Row],[Biaya Sebenarnya]]","v":{"v":0,"d":"Rp0"}}]
[null,"Dinding","Panel dinding (jumlah dalam satuan kaki persegi)",70,{"v":2,"d":"Rp2.00"},null,{"$f":"Data[[#This Row],[Jumlah]]*Data[[#This Row],[Biaya Perkiraan]]","v":{"v":140,"d":"Rp140"}},{"$f":"Data[[#This Row],[Jumlah]]*Data[[#This Row],[Biaya Sebenarnya]]","v":{"v":0,"d":"Rp0"}}]
[null,"Jendela","Jendela geser",2,{"v":120,"d":"Rp120.00"},null,{"$f":"Data[[#This Row],[Jumlah]]*Data[[#This Row],[Biaya Perkiraan]]","v":{"v":240,"d":"Rp240"}},{"$f":"Data[[#This Row],[Jumlah]]*Data[[#This Row],[Biaya Sebenarnya]]","v":{"v":0,"d":"Rp0"}}]
[null,"Lainnya",{"$nulls":4},{"$f":"Data[[#This Row],[Jumlah]]*Data[[#This Row],[Biaya Perkiraan]]","v":{"v":0,"d":"Rp0"}},{"$f":"Data[[#This Row],[Jumlah]]*Data[[#This Row],[Biaya Sebenarnya]]","v":{"v":0,"d":"Rp0"}}]
[null,"Total",null,null,{"$f":"SUBTOTAL(109,Data[Biaya Perkiraan])","v":{"v":4014,"d":"Rp4,014.00"}},{"$f":"SUBTOTAL(109,Data[Biaya Sebenarnya])","v":{"v":0,"d":"Rp0.00"}},{"$f":"SUBTOTAL(109,Data[Total Biaya Perkiraan])","v":{"v":5375,"d":"Rp5,375.00"}},{"$f":"SUBTOTAL(109,Data[Total Biaya Sebenarnya])","v":{"v":0,"d":"Rp0.00"}}]
[null,"Subtotal",{"$nulls":4},{"$f":"SUBTOTAL(109,Data[Total Biaya Perkiraan])","v":{"v":5375,"d":"Rp5,375.00"}},{"$f":"SUBTOTAL(109,Data[Total Biaya Sebenarnya])","v":{"v":0,"d":"Rp0.00"}}]
[null,"Biaya Tidak Terduga - Tambahkan 30%",{"$nulls":4},{"$f":"G26*0.3","v":{"v":1612.5,"d":"Rp1,612.50"}},{"$f":"H26*0.3","v":{"v":0,"d":"Rp0.00"}}]
[null,"Total",{"$nulls":4},{"$f":"SUM(G26:G27)","v":{"v":6987.5,"d":"Rp6,987.50"}},{"$f":"SUM(H26:H27)","v":{"v":0,"d":"Rp0.00"}}]