{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"not_rendered":{"external_links":1,"defined_names":3},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":94,"n_cols":13,"rows_kept":94,"merged":[[0,0,0,8],[73,4,73,5],[75,2,75,6],[77,1,77,6],[78,1,78,6],[79,1,79,6],[80,1,80,6],[81,1,81,6],[82,1,82,6],[83,1,83,6],[84,1,84,6]],"flags":["formulas_cached_only"]}
["金典装饰预算表"]
["工程：寨边公寓4座801房","天樾华园4座2003房","                                                          电话：15918033585 13112793043 朱生"]
["序号","工程或费用名称 ","备注","单位","数量","人工单价","总值(元)","材料单价","总值(元)"]
["一","入户，客厅，餐厅，大阳台，小阳台，过道"]
[1,"大门门槛石","海螺水泥325#粗沙","条",2,30,60]
[2,"地面铺地砖","人工，800x800地砖，海螺水泥325#粗沙","㎡",27,40,1080,"免费"]
[3,"天花顶及墙面煽灰","人工、多邦腻子粉刮塑，打磨，油ICI,多乐士油漆，（金装）（开线槽处挂网）","㎡",38,25,950,10,380]
[4,"地面保护","人工，保护棉","㎡",27,5,135,"免费"]
[5,"铲白灰","人工、包清","㎡",10,20,200,null,0]
[6,"刷背胶","雨虹牌墙面背胶","㎡",70,10,700,"免费"]
[7,"贴通体砖","人工、400X800墙砖，德高瓷砖胶","㎡",70,55,3850,30,2100]
[8,"阳台地面铺砖","人工，300x300或400x400，海螺水泥325#粗沙","㎡",4.5,38,171,"免费"]
[9,"过水泥沙","人工，海螺水泥325#粗沙","㎡",4.5,25,112.5,"免费"]
[10,"防水","人工，德高防水","㎡",4.5,20,90,10,45]
[11,"刷墙固","雨虹牌加固剂","㎡",28,10,null,5]
[null,"小计",{"$nulls":4},7348.5,null,2425]
["二","厨房"]
[1,"地面铺地砖","人工，800x800地砖，海螺水泥325#粗沙","㎡",4.5,40,180,"免费"]
[2,"过水泥沙","人工，海螺水泥325#粗沙","㎡",4.5,25,112.5,"免费"]
[3,"厨房贴通体砖","人工、400X800墙砖，德高瓷砖胶","㎡",23,55,1265,30,690]
[4,"厨卫排污管安装","人工.联塑白PVC材质，110管、75管，50管及配件，卫生间装墙排，","套",1,300,300,"免费"]
[5,"铝天花","人工、轻工龙骨，膨胀螺丝固定，300x300mm铝扣板，款式颜色任选，0.8厚","㎡",4.5,100,450,60,270]
[6,"烟管加固","人工，铁丝网，批水泥沙，海螺水泥325#粗沙，","条",1,150,150,50,50]
[7,"防水处理","人工，德高防水","㎡",28,20,560,10,280]
[8,"打窗台","人工，包清","个",2,200,400]
[null,"小计",{"$nulls":4},3417.5,null,1290]
["三","主人房"]
[1,"地面铺地砖","人工，铺800x800，海螺水泥325#粗沙","㎡",12,40,480,"免费"]
[2,"贴窗台","人工，海螺水泥325#粗沙","M",2,80,160]
[3,"石膏线","穗华牌白乳胶，粘粉人工","M",17,15,255,5,85]
[4,"石膏线扫油漆","人工、多邦腻子粉刮塑，打磨，油ICI,多乐士油漆，（金装）（开线槽处挂网）","M",17,5,85,"免费"]
[5,"天花顶及墙面煽灰","人工、多邦腻子粉刮塑，打磨，油ICI,多乐士油漆，（金装）（开线槽处挂网）","㎡",66,25,1650,10,660]
[6,"地面保护","人工，保护棉","㎡",12,5,60,"免费"]
[null,"小计",{"$nulls":4},2690,null,745]
["四","男孩房"]
[1,"地面铺地砖","人工，铺800x800，海螺水泥325#粗沙","㎡",9,40,360,"免费"]
[2,"贴窗台","人工，海螺水泥325#粗沙","M",2,80,160]
[3,"石膏线","穗华牌白乳胶，粘粉","M",12,15,180,5,60]
[4,"石膏线扫油漆","人工、多邦腻子粉刮塑，打磨，油ICI,多乐士油漆，（金装）（开线槽处挂网）","M",12,5,60,"免费"]
[5,"天花顶，墙面煽灰","人工、多邦腻子粉刮塑，打磨，油ICI,多乐士油漆，（金装）（开线槽处挂网）","㎡",42,25,1050,10,420]
[6,"地面保护","人工，保护棉","㎡",8.4,5,42,"免费"]
[null,"小计",{"$nulls":4},1852,null,480]
["五","女儿房"]
[1,"地面铺地砖","人工，铺800x800，海螺水泥325#粗沙","㎡",7,40,280,"免费"]
[2,"石膏线","穗华牌白乳胶，粘粉人工","M",10,15,150,5,50]
[3,"石膏线扫油漆","人工、多邦腻子粉刮塑，打磨，油ICI,多乐士油漆，（金装）（开线槽处挂网）","M",10,5,50,"免费"]
[4,"墙面及顶煽灰","人工、多邦腻子粉刮塑，打磨，油ICI,多乐士油漆，（金装）（开线槽处挂网）","㎡",38,25,950,10,380]
[5,"地面保护","人工，保护棉","㎡",7,5,35,"免费"]
[null,"小计",{"$nulls":4},1465,null,430]
["六","主卫、公卫"]
[1,"地面铺地砖","人工，300x300或400X400，海螺水泥325#粗沙","㎡",8,40,320,"免费",{"$nulls":4},{"$error":"#NAME?"}]
[2,"过水泥沙","人工，海螺水泥325#粗沙","㎡",8,25,200,"免费"]
[3,"防水处理","人工、德高防水","㎡",48,20,960,10,480]
[4,"贴通体砖","人工、400X800墙砖，德高瓷砖胶","㎡",40,55,2200,30,1200]
[5,"铝天花","人工、轻工龙骨，膨胀螺丝固定，300x300mm铝扣板，款式颜色任选，0.8厚","㎡",8,100,800,60,480]
[null,"美缝","德高美缝剂","㎡",130,13]
[6,"卫生间架空","人工、海螺水泥325#粗沙，钢筋","㎡",8,200,1600,"免费"]
[7,"封水管","人工、海螺水泥325#粗沙，砖（贴外墙砖另算）","条",7,120,840,40,280]
[8,"排污管安装","人工.联塑白PVC材质，110管、75管，50管及配件，卫生间装墙排，","项",2,300,600,"免费"]
[9,"二次排水","人工，海螺水泥325#粗沙及管件","项",null,"免费",null,"免费"]
[10,"地漏安装","人工（免装）","个",0,"免费",0]
[11,"厕所门坎石（挡水石）","人工、海螺水泥325#粗沙（超过一米算两条）","条",2,30,60]
[12,"座蹲厕，洗手盆安装","人工","个",4,80,320]
[13,"全套五金挂件安装","人工","套",1,500,500]
[14,"垃圾清理","人工","套",1,500,500]
[15,"打线槽","人工、包清余泥","M",120,6,720]
[16,"磨防水（厕所）","人工","个",1,250,250,null,0]
[17,"补线槽 ","人工，海螺水泥325#粗沙","M",110,5,550,"免费"]
[18,"全套修补","人工，海螺水泥325#粗沙","套",1,500,500,"免费"]
[null,"小计",{"$nulls":4},10920,null,2160]
["八","水电安装"]
[1,"电安装","广东电缆，科迅高清电视线，网线（安普国迅超6类）照明用1.5㎡线，插座用2.5㎡线，空调用4㎡线，（开关，插座灯具业主自购）（红蓝线管）","位",100,40,4000,35,3500]
[2,"水安装","日丰PP-R6分热水管，洁具及设备安装另计，（水龙头，阀门，软管业主提供）","M",65,20,1300,30,1950]
[3,"材料入场搬运费","人工（不包业主自购材料）","项",1500,{"$nulls":3},1500]
[null,"小计",{"$nulls":4},5300,null,4150]
[null,null,"总计：44680元"]
[]
["注：","1、水电工程施工后泥水工工程进场前，检测防水，查检电路，且经业主验收后方可能进入第二工序。"]
[null,"2、本工程预算款不包地砖、瓷片，不包洁具、五金、灯具、阀门及水龙头。"]
[null,"3、装电计位方式：二三插计一位、开关、灯各计一位、空调、热水器、电视、电脑、电话、音响一位计二位，厨房一位计两位、筒灯两个计一位，光管槽一方计一位、厅大灯按三位计、强电箱按单极计位、弱电箱6位计，（广东或珠江电缆厂电线)客厅空调、热水器、冰箱、厨房均为4㎡线，二三插2.5㎡线，所有灯线为1.5㎡线。"]
[null,"4、本工程发生物业管理处所交一切费用均由业主自理（除施工工人出入证外）"]
[null,"5、本工程预算均未含税价。"]
[null,"6、本工程结算均按实际发生工程量及本预算报价之单价结算。"]
[null,"7、所有工程项目结算不除门洞。"]
[null,"8、增加项目另算"]
[]
[]
[null,"甲方签名：",null,null,"乙方签名："]
[]
[null,"身份证：",null,null,"身份证："]
[]
[null,"电话：",null,null,"电话："]
[]
[null,"日期：",null,null,"日期："]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}