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

{"sheet":"리모델링 비용","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,"주방 리모델링 비용 워크시트"]
[]
[null,"범주","항목","수량","예상 비용","실제 비용","총 예상 비용","총 실제 비용"]
[null,"캐비닛","기본 캐비닛: 모듈-표준(피트)",25,{"v":5,"d":"₩5.00"},null,{"$f":"데이터[[#This Row],[수량]]*데이터[[#This Row],[예상 비용]]","v":{"v":125,"d":"₩125"}},{"$f":"데이터[[#This Row],[수량]]*데이터[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}}]
[null,"캐비닛","상부 캐비닛: 모듈-표준(피트)",25,{"v":3.5,"d":"₩3.50"},null,{"$f":"데이터[[#This Row],[수량]]*데이터[[#This Row],[예상 비용]]","v":{"v":87.5,"d":"₩88"}},{"$f":"데이터[[#This Row],[수량]]*데이터[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}}]
[null,"세척 기기","식기 세척기: 표준",1,{"v":250,"d":"₩250.00"},null,{"$f":"데이터[[#This Row],[수량]]*데이터[[#This Row],[예상 비용]]","v":{"v":250,"d":"₩250"}},{"$f":"데이터[[#This Row],[수량]]*데이터[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}}]
[null,"세척 기기","쓰레기 처리: 표준",1,{"v":175,"d":"₩175.00"},null,{"$f":"데이터[[#This Row],[수량]]*데이터[[#This Row],[예상 비용]]","v":{"v":175,"d":"₩175"}},{"$f":"데이터[[#This Row],[수량]]*데이터[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}}]
[null,"조리 기기","범위: 슬라이드 인 표준",1,{"v":375,"d":"₩375.00"},null,{"$f":"데이터[[#This Row],[수량]]*데이터[[#This Row],[예상 비용]]","v":{"v":375,"d":"₩375"}},{"$f":"데이터[[#This Row],[수량]]*데이터[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}}]
[null,"조리 기기","전자레인지: 표준",1,{"v":300,"d":"₩300.00"},null,{"$f":"데이터[[#This Row],[수량]]*데이터[[#This Row],[예상 비용]]","v":{"v":300,"d":"₩300"}},{"$f":"데이터[[#This Row],[수량]]*데이터[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}}]
[null,"카운터","단색 표면(피트)",23,{"v":10,"d":"₩10.00"},null,{"$f":"데이터[[#This Row],[수량]]*데이터[[#This Row],[예상 비용]]","v":{"v":230,"d":"₩230"}},{"$f":"데이터[[#This Row],[수량]]*데이터[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}}]
[null,"문","인테리어: 베니어 솔리드 코어",1,{"v":65,"d":"₩65.00"},null,{"$f":"데이터[[#This Row],[수량]]*데이터[[#This Row],[예상 비용]]","v":{"v":65,"d":"₩65"}},{"$f":"데이터[[#This Row],[수량]]*데이터[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}}]
[null,"기타","기타: 급탕 표준",1,{"v":120,"d":"₩120.00"},null,{"$f":"데이터[[#This Row],[수량]]*데이터[[#This Row],[예상 비용]]","v":{"v":120,"d":"₩120"}},{"$f":"데이터[[#This Row],[수량]]*데이터[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}}]
[null,"기타","기타: 물비누 통",1,{"v":40,"d":"₩40.00"},null,{"$f":"데이터[[#This Row],[수량]]*데이터[[#This Row],[예상 비용]]","v":{"v":40,"d":"₩40"}},{"$f":"데이터[[#This Row],[수량]]*데이터[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}}]
[null,"수도꼭지","수도꼭지: 레버, 표준",1,{"v":130,"d":"₩130.00"},null,{"$f":"데이터[[#This Row],[수량]]*데이터[[#This Row],[예상 비용]]","v":{"v":130,"d":"₩130"}},{"$f":"데이터[[#This Row],[수량]]*데이터[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}}]
[null,"바닥","합판(제곱 피트)",165,{"v":3.5,"d":"₩3.50"},null,{"$f":"데이터[[#This Row],[수량]]*데이터[[#This Row],[예상 비용]]","v":{"v":577.5,"d":"₩578"}},{"$f":"데이터[[#This Row],[수량]]*데이터[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}}]
[null,"세탁 기기","세탁기: 표준",1,{"v":500,"d":"₩500.00"},null,{"$f":"데이터[[#This Row],[수량]]*데이터[[#This Row],[예상 비용]]","v":{"v":500,"d":"₩500"}},{"$f":"데이터[[#This Row],[수량]]*데이터[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}}]
[null,"세탁 기기","건조기: 표준",1,{"v":375,"d":"₩375.00"},null,{"$f":"데이터[[#This Row],[수량]]*데이터[[#This Row],[예상 비용]]","v":{"v":375,"d":"₩375"}},{"$f":"데이터[[#This Row],[수량]]*데이터[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}}]
[null,"조명","조명: 우묵한 통",4,{"v":35,"d":"₩35.00"},null,{"$f":"데이터[[#This Row],[수량]]*데이터[[#This Row],[예상 비용]]","v":{"v":140,"d":"₩140"}},{"$f":"데이터[[#This Row],[수량]]*데이터[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}}]
[null,"냉장고","냉장고: 독립형, 고급",1,{"v":1200,"d":"₩1,200.00"},null,{"$f":"데이터[[#This Row],[수량]]*데이터[[#This Row],[예상 비용]]","v":{"v":1200,"d":"₩1,200"}},{"$f":"데이터[[#This Row],[수량]]*데이터[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}}]
[null,"싱크대","개수통이 두 개인 스테인레스 고급",1,{"v":125,"d":"₩125.00"},null,{"$f":"데이터[[#This Row],[수량]]*데이터[[#This Row],[예상 비용]]","v":{"v":125,"d":"₩125"}},{"$f":"데이터[[#This Row],[수량]]*데이터[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}}]
[null,"환기","후드 장치: 도관 표준",1,{"v":180,"d":"₩180.00"},null,{"$f":"데이터[[#This Row],[수량]]*데이터[[#This Row],[예상 비용]]","v":{"v":180,"d":"₩180"}},{"$f":"데이터[[#This Row],[수량]]*데이터[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}}]
[null,"벽","벽판(제곱 피트)",70,{"v":2,"d":"₩2.00"},null,{"$f":"데이터[[#This Row],[수량]]*데이터[[#This Row],[예상 비용]]","v":{"v":140,"d":"₩140"}},{"$f":"데이터[[#This Row],[수량]]*데이터[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}}]
[null,"창","슬라이딩",2,{"v":120,"d":"₩120.00"},null,{"$f":"데이터[[#This Row],[수량]]*데이터[[#This Row],[예상 비용]]","v":{"v":240,"d":"₩240"}},{"$f":"데이터[[#This Row],[수량]]*데이터[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}}]
[null,"기타",{"$nulls":4},{"$f":"데이터[[#This Row],[수량]]*데이터[[#This Row],[예상 비용]]","v":{"v":0,"d":"₩0"}},{"$f":"데이터[[#This Row],[수량]]*데이터[[#This Row],[실제 비용]]","v":{"v":0,"d":"₩0"}}]
[null,"합계",null,null,{"$f":"SUBTOTAL(109,데이터[예상 비용])","v":{"v":4014,"d":"₩4,014.00"}},{"$f":"SUBTOTAL(109,데이터[실제 비용])","v":{"v":0,"d":"₩0.00"}},{"$f":"SUBTOTAL(109,데이터[총 예상 비용])","v":{"v":5375,"d":"₩5,375.00"}},{"$f":"SUBTOTAL(109,데이터[총 실제 비용])","v":{"v":0,"d":"₩0.00"}}]
[null,"소계",{"$nulls":4},{"$f":"SUBTOTAL(109,데이터[총 예상 비용])","v":{"v":5375,"d":"₩5,375.00"}},{"$f":"SUBTOTAL(109,데이터[총 실제 비용])","v":{"v":0,"d":"₩0.00"}}]
[null,"예기치 않은 비용 - 30% 추가",{"$nulls":4},{"$f":"G26*0.3","v":{"v":1612.5,"d":"₩1,612.50"}},{"$f":"H26*0.3","v":{"v":0,"d":"₩0.00"}}]
[null,"합계",{"$nulls":4},{"$f":"SUM(G26:G27)","v":{"v":6987.5,"d":"₩6,987.50"}},{"$f":"SUM(H26:H27)","v":{"v":0,"d":"₩0.00"}}]