{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["预算表"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":2,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"预算表","index":0,"n_rows":108,"n_cols":7,"rows_kept":108,"cut":false,"hidden":false,"merged":[[0,0,0,6],[1,0,1,6],[3,0,3,6],[10,0,10,3],[11,0,11,6],[18,0,18,3],[19,0,19,6],[24,0,24,3],[25,0,25,6],[30,0,30,3],[31,0,31,6],[36,0,36,3],[37,0,37,6],[42,0,42,3],[43,0,43,6],[57,0,57,6],[69,0,69,3],[70,0,70,6],[75,0,75,3],[76,0,76,6],[81,0,81,3],[82,0,82,6],[92,0,92,3],[93,0,93,3],[94,0,94,1],[95,0,95,6],[96,0,96,6],[97,0,97,6],[98,0,98,6],[99,0,99,6],[100,0,100,6],[101,0,101,6],[102,0,102,6],[103,0,103,6],[104,0,104,6],[105,0,105,6],[106,0,106,6],[107,0,107,6]]}
["喜福来装饰工程预算表"]
["工程地址：           工程总监：刘生   手机：13727460358"]
["序号","工程或费用名称","单位","数量","包工包料单价","包工包料合计","备注"]
["一、大厅、餐厅、入户花园、过道"]
[1,"贴地砖","㎡",52,48,{"$f":"D5*E5","v":2496},"一切人工（地砖800x800mm规格）"]
[2,"刮灰","㎡",130,26,{"$f":"D6*E6","v":3380},"多邦腻子粉，刮三次，包材料包人工"]
[3,"油ICI","㎡",130,17,{"$f":"D7*E7","v":2210},"立邦或多乐士五合一油漆，包刷油ICI包打磨及一切人工"]
[4,"门槛石","条",2,50,{"$f":"D8*E8","v":100},"水泥沙及一切人工安装如果超过1M按2条算（大理石业主自购）"]
[5,"地脚线","M",32,25,{"$f":"D9*E9","v":800},"水泥沙铺贴，入墙抹平"]
[6,"造型天花","㎡",28,160,{"$f":"D10*E10","v":4480},"3x4木方：8厘石膏板，12厘板做框架，8x8拉爆及一切人工，如双层板另加50元一方"]
["小计：",{"$nulls":4},{"$f":"SUM(F5:F10)","v":13466}]
["二、厨房"]
[1,"贴地砖","㎡",7,48,{"$f":"D13*E13","v":336},"一切人工（地砖800x800mm规格）"]
[2,"贴墙砖40x80","㎡",26,80,{"$f":"D14*E14","v":2080},"一切人工如贴60X120规格100元1方（瓷砖胶业主自购）"]
[3,"防水处理","㎡",32,42,{"$f":"D15*E15","v":1344},"德高防水，包材料包人工，并试水48小时"]
[4,"装排污管","项",1,250,{"$f":"D16*E16","v":250},"包联塑PVC110管为排污管，地漏排水为75管，洗手盆排水50管"]
[5,"铝扣天花","㎡",6,160,{"$f":"D17*E17","v":960},"300*300铝扣板，0.8厘厚，颜色任选"]
[9,"打外墙砖","㎡",7,45,{"$f":"D18*E18","v":315},"包打及一切人工"]
["小计：",{"$nulls":4},{"$f":"SUM(F13:F18)","v":5285}]
["三、主人房"]
[1,"贴地砖","㎡",16,48,{"$f":"D21*E21","v":768},"一切人工如贴木纹砖80元/方"]
[2,"刮灰","㎡",62,26,{"$f":"D22*E22","v":1612},"多邦腻子粉，刮三次，包材料包人工"]
[3,"油ICI","㎡",62,17,{"$f":"D23*E23","v":1054},"立邦或多乐士五合一油漆，包刷油ICI包打磨及一切人工"]
[4,"地脚线","M",16,25,{"$f":"D24*E24","v":400},"地脚线用325#海螺牌水泥沙铺贴，入墙抹平"]
["小计：",{"$nulls":4},{"$f":"SUM(F21:F24)","v":3834}]
["四、小房"]
[1,"贴地砖","㎡",10,48,{"$f":"D27*E27","v":480},"一切人工如贴木纹砖80元/方"]
[2,"刮灰","㎡",45,26,{"$f":"D28*E28","v":1170},"多邦腻子粉，刮三次，包材料包人工"]
[3,"油ICI","㎡",45,17,{"$f":"D29*E29","v":765},"立邦或多乐士五合一油漆，包刷油ICI包打磨及一切人工"]
[4,"地脚线","M",12,25,{"$f":"D30*E30","v":300},"地脚线用325#海螺牌水泥沙铺贴，入墙抹平"]
["小计：",{"$nulls":4},{"$f":"SUM(F27:F30)","v":2715}]
["五、小孩房"]
[1,"贴地砖","㎡",7.5,48,{"$f":"D33*E33","v":360},"一切人工如贴木纹砖80元/方"]
[2,"刮灰","㎡",38,26,{"$f":"D34*E34","v":988},"多邦腻子粉，刮三次，包材料包人工"]
[3,"油ICI","㎡",38,17,{"$f":"D35*E35","v":646},"立邦或多乐士五合一油漆，包刷油ICI包打磨及一切人工"]
[4,"地脚线","M",11,25,{"$f":"D36*E36","v":275},"地脚线用325#海螺牌水泥沙铺贴，入墙抹平"]
["小计：",{"$nulls":4},{"$f":"SUM(F33:F36)","v":2269}]
["六、入户房"]
[1,"贴地砖","㎡",7.5,48,{"$f":"D39*E39","v":360},"一切人工如贴木纹砖80元/方"]
[2,"刮灰","㎡",38,26,{"$f":"D40*E40","v":988},"多邦腻子粉，刮三次，包材料包人工"]
[3,"油ICI","㎡",38,17,{"$f":"D41*E41","v":646},"立邦或多乐士五合一油漆，包刷油ICI包打磨及一切人工"]
[4,"地脚线","M",11,25,{"$f":"D42*E42","v":275},"地脚线用325#海螺牌水泥沙铺贴，入墙抹平"]
["小计：",{"$nulls":4},{"$f":"SUM(F39:F42)","v":2269}]
["七、公卫生间"]
[1,"贴地砖","㎡",3.5,48,{"$f":"D45*E45","v":168},"一切人工"]
[2,"贴瓷片","㎡",19,55,{"$f":"D46*E46","v":1045},"一切人工如贴抛光砖85元/方（瓷砖胶业主自购）"]
[3,"防水处理","㎡",24,42,1008,"防水业主自购，包人工，并试水48小时"]
[4,"装排污管","项",3,250,750,"包联塑PVC110管为排污管，地漏排水为75管，洗手盆排水50管"]
[5,"沉池架空","㎡",3.5,280,980,"包水泥,沙,钢筋,及一切人工"]
[6,"装地漏","个",2,35,70,"豪华不锈钢地漏，包安装"]
[7,"装排粪管","项",1,250,250,"包联塑PVC110管为排污管，地漏排水为75管，洗手盆排水50管"]
[8,"封下水管加隔音棉","条",3,300,900,"隔音棉，水泥沙，砖及一切人工"]
[9,"门槛石","条",3,50,150,"水泥沙及一切人工安装（如果超过1M按2条算)（大理石业主自购）"]
[10,"沉池防水","㎡",5,42,210,"德高防水，包材料包人工并试水48小时"]
[11,"吊铝扣天花","㎡",4,160,640,"300*300铝扣板,铝合金角线修边，颜色任选"]
[12,{"$nulls":4},{"$f":"D56*E56","v":0}]
[{"$nulls":5},{"$f":"SUM(F45:F56)","v":6171}]
["八、主卫"]
[1,"贴地砖","㎡",4,48,{"$f":"D59*E59","v":192},"一切人工"]
[2,"贴墙砖40X80","㎡",19.5,80,{"$f":"D60*E60","v":1560},"一切人工如贴抛光砖60x120规格100元/方（瓷砖胶业主自购）"]
[3,"防水处理","㎡",23.5,42,987,"德高防水，包材料包人工并试水48小时"]
[4,"装排污管","项",3,250,750,"包联塑PVC110管为排污管，地漏排水为75管，洗手盆排水50管"]
[5,"沉池架空","㎡",4,280,1120,"包水泥,沙,钢筋,及一切人工"]
[6,"装地漏","个",2,35,70,"豪华不锈钢地漏，包安装"]
[7,"装排粪管","项",1,250,250,"包联塑PVC110管为排污管，地漏排水为75管，洗手盆排水50管"]
[8,"封下水管，加隔音棉","条",3,300,900,"隔音棉，水泥沙，砖及一切人工"]
[9,"门槛石","条",3,50,150,"水泥沙及一切人工安装（如果超过1M按2条算)（大理石业主自购）"]
[10,"沉池防水","㎡",5,42,210,"德高防水，包材料包人工并试水48小时"]
[11,"吊铝扣天花","㎡",4,160,640,"300*300铝扣板,铝合金角线修边，颜色任选"]
["小计：",{"$nulls":4},{"$f":"SUM(F59:F69)","v":6829}]
["九、大小阳台"]
[1,"贴地砖","㎡",10,48,{"$f":"D72*E72","v":480},"一切人工"]
[2,"防水处理","㎡",10,42,{"$f":"D73*E73","v":420},"德高防水，包材料包人工并试水48小时"]
[3,"刮灰","㎡",15,26,{"$f":"D74*E74","v":390},"多邦腻子粉，刮三次，包材料包人工"]
[4,"油ICI","㎡",15,17,{"$f":"D75*E75","v":255},"立邦或多乐士五合一油漆，包刷油ICI包打磨及一切人工"]
["小计：",{"$nulls":4},{"$f":"SUM(F72:F75)","v":1545}]
["十、水电部分"]
[1,"装给水","M",90,45,{"$f":"D78*E78","v":4050},"冷热水日丰瓷芯管PPR25管,配件,不含水龙头"]
[2,"装电位","位",120,85,{"$f":"D79*E79","v":10200},"广东电缆厂，电线双皮多支，及一切人工，不含俊朗面板，不含灯具"]
[3,"打线槽","M",110,10,{"$f":"D80*E80","v":1100},"人工，及清运余泥"]
[4,"补线槽","M",110,10,{"$f":"D81*E81","v":1100},"包水泥沙，人工"]
["小计：",{"$nulls":4},{"$f":"SUM(F78:F81)","v":16450}]
["十一、其它部分"]
[1,"地面保护费","㎡",90,15,{"$f":"D84*E84","v":1350},"纤维板及防雨面，胶带（客厅、餐厅、走道）"]
[2,"打脚线水泥沙","M",85,10,{"$f":"D85*E85","v":850},"包人工，清余泥"]
[3,"全套五金安装费","项",1,500,500,"不含五金，含人工"]
[4,"全套垃圾清理费","项",1,2400,2400,"现场清理垃圾运走"]
[5,"全套搬运费","项",1,3500,3500,"不含业主所购材料"]
[6,"全套墙面补修","项",1,800,800,"包人工及水泥沙"]
[7,"全套灯具安装费","项",1,500,500,"不含灯，包人工"]
[8,"水泥沙","㎡",75,38,2850,"水泥海螺325.沙包人工"]
[9,"垃圾请车拉走","项",1,1200,1200,"垃圾车运走"]
["小计：",{"$nulls":4},{"$f":"SUM(F84:F92)","v":13950}]
["工程总造价合计",{"$nulls":4},72896]
["说明："]
["一、以上材料，油漆均使用绿色环保材料施工；"]
["二、电材料：厅空调4m㎡专线，主线2.5m㎡线，灯线1.5m㎡;"]
["三、水电工程施工后及泥水工程进场，必须调试水压，测检防水，查检电路且路且经业主验收方可进入第二道工序。"]
["四、地砖瓷片非常尺寸（厅及卧室地砖尺寸不少于600*600、大于800*800，厨房及卫生间瓷片和防滑砖尺寸不小于300*300、大于600*300）另补差价，铺地砖斜铺、工字形、拼花、填缝等工艺另补差价"]
["五、电位计算：一个灯计一个位，一个开关计一个位，客厅大灯计两位，一个筒灯计一个位，一个开关控制多个筒灯则按二个筒灯计一位，空调、电视、电话、电脑、音箱一位按两个位计算，总箱每个单极计一位，总开关计两位,弱电箱里一位计两位；"]
["六、本预算不包括：地砖、瓷片、灯饰、洁具、水龙头、锁、拉手、五金等，均由业主自购；"]
["七、本工程预算均按未工程税，结算时按实际发生工程量及本预算报价之单价结算，增加项目双方另议，门窗全部不减；"]
["八、本工程发生的物业管理处所交的一切费用均由业主自理（除施工工人出入证外）；"]
["十、乙方代收搬运费，业主所购材料自请搬运。"]
["注：乙方持本报价的最终解释权。"]
["甲方：                                            乙方："]
["电话：                                            电话："]
["时间：                                            时间："]