{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["キッチンの改造費"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"キッチンの改造費","index":0,"n_rows":45,"n_cols":6,"rows_kept":45,"merged":[[0,0,0,5],[1,2,1,3],[1,4,1,5],[4,0,4,5],[7,0,7,5],[10,0,10,5],[13,0,13,5],[15,0,15,5],[17,0,17,5],[20,0,20,5],[22,0,22,5],[24,0,24,5],[27,0,27,5],[29,0,29,5],[31,0,31,5],[33,0,33,5],[35,0,35,5],[37,0,37,5],[39,0,39,5],[42,0,42,5]]}
["キッチンの改造費ワークシート"]
["品目","数量","品目ごとの費用 (\\)",null,"総費用 (\\)"]
[]
[null,null,"見積もり","実際の費用","見積もり","実際の費用"]
["キャビネット"]
["基本キャビネット : モジュール式の標準 (1 メートルあたり)",25,500,null,{"$f":"B6*C6","v":{"v":12500,"d":"12,500"}},{"$f":"B6*D6","v":0}]
["上級キャビネット : モジュール式の標準 (1 メートルあたり)",25,{"v":3500,"d":"3,500"},null,{"$f":"B7*C7","v":{"v":87500,"d":"87,500"}},{"$f":"B7*D7","v":0}]
["清掃用の電気機器"]
["食器洗浄機 : 標準",1,{"v":25000,"d":"25,000"},null,{"$f":"B9*C9","v":{"v":25000,"d":"25,000"}},{"$f":"B9*D9","v":0}]
["ディスポーザ : 標準",1,{"v":17500,"d":"17,500"},null,{"$f":"B10*C10","v":{"v":17500,"d":"17,500"}},{"$f":"B10*D10","v":0}]
["料理用の電気機器"]
["レンジ : スライドイン式の標準",1,{"v":37500,"d":"37,500"},null,{"$f":"B12*C12","v":{"v":37500,"d":"37,500"}},{"$f":"B12*D12","v":0}]
["電子レンジ : 標準",1,{"v":30000,"d":"30,000"},null,{"$f":"B13*C13","v":{"v":30000,"d":"30,000"}},{"$f":"B13*D13","v":0}]
["カウンター"]
["頑丈な表面 (1 メートルあたり)",23,{"v":1000,"d":"1,000"},null,{"$f":"B15*C15","v":{"v":23000,"d":"23,000"}},{"$f":"B15*D15","v":0}]
["ドア"]
["内部 : ソリッドコアの化粧張り",1,{"v":6500,"d":"6,500"},null,{"$f":"B17*C17","v":{"v":6500,"d":"6,500"}},{"$f":"B17*D17","v":0}]
["割増し料金"]
["割増し料金 : 瞬時の湯沸しの標準",1,{"v":12000,"d":"12,000"},null,{"$f":"B19*C19","v":{"v":12000,"d":"12,000"}},{"$f":"B19*D19","v":0}]
["割増し料金 : ソープ ディスペンサ",1,{"v":4000,"d":"4,000"},null,{"$f":"B20*C20","v":{"v":4000,"d":"4,000"}},{"$f":"B20*D20","v":0}]
["蛇口"]
["蛇口 : レバー、標準",1,{"v":13000,"d":"13,000"},null,{"$f":"B22*C22","v":{"v":13000,"d":"13,000"}},{"$f":"B22*D22","v":0}]
["床材"]
["ラミネート (1 平方メートルあたり)",165,{"v":3500,"d":"3,500"},null,{"$f":"B24*C24","v":{"v":577500,"d":"577,500"}},{"$f":"B24*D24","v":0}]
["洗濯室の電気機器"]
["洗濯機 : 標準",1,{"v":50000,"d":"50,000"},null,{"$f":"B26*C26","v":{"v":50000,"d":"50,000"}},{"$f":"B26*D26","v":0}]
["乾燥機 : 標準",1,{"v":37500,"d":"37,500"},null,{"$f":"B27*C27","v":{"v":37500,"d":"37,500"}},{"$f":"B27*D27","v":0}]
["照明"]
["照明 : はめ込み式の容器",4,{"v":3500,"d":"3,500"},null,{"$f":"B29*C29","v":{"v":14000,"d":"14,000"}},{"$f":"B29*D29","v":0}]
["冷蔵庫"]
["冷蔵庫 : 独立型、贅沢品",1,{"v":120000,"d":"120,000"},null,{"$f":"B31*C31","v":{"v":120000,"d":"120,000"}},{"$f":"B31*D31","v":0}]
["シンク"]
["ダブルボウルのステンレス スチールの贅沢品",1,{"v":12500,"d":"12,500"},null,{"$f":"B33*C33","v":{"v":12500,"d":"12,500"}},{"$f":"B33*D33","v":0}]
["換気"]
["フード装置 : ダクト式の標準",1,{"v":18000,"d":"18,000"},null,{"$f":"B35*C35","v":{"v":18000,"d":"18,000"}},{"$f":"B35*D35","v":0}]
["壁"]
["人造壁板 (1 平方メートルあたり)",70,200,null,{"$f":"B37*C37","v":{"v":14000,"d":"14,000"}},{"$f":"B37*D37","v":0}]
["窓"]
["スライド式",2,{"v":12000,"d":"12,000"},null,{"$f":"B39*C39","v":{"v":24000,"d":"24,000"}},{"$f":"B39*D39","v":0}]
["その他"]
[{"$nulls":4},{"$f":"B41*C41","v":0},{"$f":"B41*D41","v":0}]
["小計",{"$nulls":3},{"$f":"SUM(E6:E41)","v":{"v":1136000,"d":"1,136,000"}},{"$f":"SUM(F6:F41)","v":0}]
["予備費"]
["加算 30%",{"$nulls":3},{"$f":"E42*0.3","v":{"v":340800,"d":"340,800"}},0]
["合計",{"$nulls":3},{"$f":"SUM(E42,E44)","v":{"v":1476800,"d":"\\1,476,800"}},{"$f":"SUM(F42,F44)","v":{"v":0,"d":"\\0"}}]