{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["주방 개조 비용"],"not_rendered":{"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"주방 개조 비용","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]]}
["주방 개조 비용"]
["항목","수량"," 항목별 비용(원) ",null," 총 비용(원) "]
[]
[null,null,"예상 금액","실제 금액","예상 금액","실제 금액"]
["수납장"]
["하단 수납장: 일반 조립형(단위: 미터)",{"v":7.5,"d":"8"},{"v":150000,"d":"150,000 "},null,{"$f":"B6*C6","v":{"v":1125000,"d":"1,125,000 "}},{"$f":"B6*D6","v":{"v":0,"d":"0 "}}]
["상단 수납장: 일반 조립형(단위: 미터)",{"v":7.5,"d":"8"},{"v":105000,"d":"105,000 "},null,{"$f":"B7*C7","v":{"v":787500,"d":"787,500 "}},{"$f":"B7*D7","v":{"v":0,"d":"0 "}}]
["위생 기구"]
["식기 세척기: 일반형",1,{"v":250000,"d":"250,000 "},null,{"$f":"B9*C9","v":{"v":250000,"d":"250,000 "}},{"$f":"B9*D9","v":{"v":0,"d":"0 "}}]
["음식물 처리기: 일반형",1,{"v":175000,"d":"175,000 "},null,{"$f":"B10*C10","v":{"v":175000,"d":"175,000 "}},{"$f":"B10*D10","v":{"v":0,"d":"0 "}}]
["조리 기구"]
["가스레인지: 3구 버너 일반형",1,{"v":375000,"d":"375,000 "},null,{"$f":"B12*C12","v":{"v":375000,"d":"375,000 "}},{"$f":"B12*D12","v":{"v":0,"d":"0 "}}]
["전자레인지: 일반형",1,{"v":300000,"d":"300,000 "},null,{"$f":"B13*C13","v":{"v":300000,"d":"300,000 "}},{"$f":"B13*D13","v":{"v":0,"d":"0 "}}]
["조리대"]
["대리석 상판(단위: 미터)",7,{"v":30000,"d":"30,000 "},null,{"$f":"B15*C15","v":{"v":210000,"d":"210,000 "}},{"$f":"B15*D15","v":{"v":0,"d":"0 "}}]
["출입문"]
["인테리어: 강화 합판",1,{"v":65000,"d":"65,000 "},null,{"$f":"B17*C17","v":{"v":65000,"d":"65,000 "}},{"$f":"B17*D17","v":{"v":0,"d":"0 "}}]
["추가 용품"]
["추가 용품: 순간 온수기 일반형",1,{"v":120000,"d":"120,000 "},null,{"$f":"B19*C19","v":{"v":120000,"d":"120,000 "}},{"$f":"B19*D19","v":{"v":0,"d":"0 "}}]
["추가 용품: 식기 건조대",1,{"v":40000,"d":"40,000 "},null,{"$f":"B20*C20","v":{"v":40000,"d":"40,000 "}},{"$f":"B20*D20","v":{"v":0,"d":"0 "}}]
["수도꼭지"]
["수도꼭지: 레버, 일반형",1,{"v":130000,"d":"130,000 "},null,{"$f":"B22*C22","v":{"v":130000,"d":"130,000 "}},{"$f":"B22*D22","v":{"v":0,"d":"0 "}}]
["바닥재"]
["원목 마루(단위: 평)",{"v":4.5,"d":"5"},{"v":126000,"d":"126,000 "},null,{"$f":"B24*C24","v":{"v":567000,"d":"567,000 "}},{"$f":"B24*D24","v":{"v":0,"d":"0 "}}]
["세탁 기구"]
["세탁기: 일반형",1,{"v":500000,"d":"500,000 "},null,{"$f":"B26*C26","v":{"v":500000,"d":"500,000 "}},{"$f":"B26*D26","v":{"v":0,"d":"0 "}}]
["건조기: 일반형",1,{"v":375000,"d":"375,000 "},null,{"$f":"B27*C27","v":{"v":375000,"d":"375,000 "}},{"$f":"B27*D27","v":{"v":0,"d":"0 "}}]
["조명"]
["조명: 매입형",4,{"v":35000,"d":"35,000 "},null,{"$f":"B29*C29","v":{"v":140000,"d":"140,000 "}},{"$f":"B29*D29","v":{"v":0,"d":"0 "}}]
["냉장고"]
["냉장고: 양문형, 고급형",1,{"v":1200,"d":"1,200 "},null,{"$f":"B31*C31","v":{"v":1200,"d":"1,200 "}},{"$f":"B31*D31","v":{"v":0,"d":"0 "}}]
["싱크대"]
["이중 개수대 스테인레스 고급형",1,{"v":125000,"d":"125,000 "},null,{"$f":"B33*C33","v":{"v":125000,"d":"125,000 "}},{"$f":"B33*D33","v":{"v":0,"d":"0 "}}]
["환기 시설"]
["가스레인지 후드: 덕트 일반형",1,{"v":180000,"d":"180,000 "},null,{"$f":"B35*C35","v":{"v":180000,"d":"180,000 "}},{"$f":"B35*D35","v":{"v":0,"d":"0 "}}]
["벽면 마감재"]
["벽판(단위: 평)",2,{"v":72000,"d":"72,000 "},null,{"$f":"B37*C37","v":{"v":144000,"d":"144,000 "}},{"$f":"B37*D37","v":{"v":0,"d":"0 "}}]
["창문"]
["알루미늄 섀시",2,{"v":120000,"d":"120,000 "},null,{"$f":"B39*C39","v":{"v":240000,"d":"240,000 "}},{"$f":"B39*D39","v":{"v":0,"d":"0 "}}]
["기타"]
[{"$nulls":4},{"$f":"B41*C41","v":{"v":0,"d":"0 "}},{"$f":"B41*D41","v":{"v":0,"d":"0 "}}]
["소계",{"$nulls":3},{"$f":"SUM(E6:E41)","v":{"v":5849700,"d":"5,849,700 "}},{"$f":"SUM(F6:F41)","v":{"v":0,"d":"0 "}}]
["예상 외 비용"]
["30% 추가",{"$nulls":3},{"$f":"E42*0.3","v":{"v":1754910,"d":"1,754,910 "}},{"v":0,"d":"0 "}]
["합계",{"$nulls":3},{"$f":"SUM(E42,E44)","v":{"v":7604610,"d":"\\7,604,610"}},{"$f":"SUM(F42,F44)","v":{"v":0,"d":"\\0"}}]