{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"not_rendered":{"external_links":1,"defined_names":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":106,"n_cols":13,"rows_kept":106,"merged":[[0,0,0,8],[85,4,85,5],[87,2,87,6],[89,1,89,6],[90,1,90,6],[91,1,91,6],[92,1,92,6],[93,1,93,6],[94,1,94,6],[95,1,95,6],[96,1,96,6]],"flags":["formulas_cached_only"]}
["金典装饰预算表"]
["工程：寨边公寓4座801房","天樾华园陈生豪宅","                                                                          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"]
[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","㎡",3.5,40,140,"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）（挂网加五元一方）","㎡",11,25,275,10,110]
[4,"地面保护","人工，保护棉","㎡",4,6,24,"免费"]
[null,"小计",{"$nulls":4},499,null,110]
["二","客厅，餐厅，过道，大阳台，小阳台"]
[1,"客厅、餐厅，阳台、地面铺地砖","人工，800x800地砖.海螺水泥325#粗沙","㎡",46,40,1840,"免费"]
[2,"天花顶及墙面煽灰","人工、多邦腻子粉刮塑，打磨，油ICI,多乐士油漆（金装）（挂网加五元一方）","㎡",130,25,3250,10,1300]
[3,"过水泥沙","人工，海螺水泥325#粗沙","㎡",12,25,300,"免费"]
[4,"地面保护","人工，保护棉","㎡",46,6,276,"免费"]
[5,"防水","人工，德高防水","㎡",12,20,240,10,120]
[6,"刷墙固","雨虹牌加固剂","㎡",null,10,0,5,0]
[7,"铲白灰，磨防水，各","人工","㎡",null,15]
[8,"拆墙","人工，包打包清淤泥","㎡",11,60,660]
[9,"砌墙","人工，海螺水泥325#粗沙，砖","㎡",8,100,800,60,480]
[null,"小计",{"$nulls":4},7366,null,1900]
["四","厨房"]
[1,"地面铺地砖","人工，800x800地砖，海螺水泥325#粗沙","㎡",5.5,40,220,"免费"]
[3,"过水泥沙","人工，海螺水泥325#粗沙","㎡",5.5,25,137.5,"免费"]
[4,"厨房贴通体砖","人工，400x800通体砖，雨虹瓷砖胶","㎡",22,55,1210,25,550]
[5,"厨卫排污管安装","人工.110管、75管，50管及配件","套",1,300,300,"免费"]
[6,"铝天花","人工、轻工龙骨，膨胀螺丝固定，300x300mm铝扣板0.8厚，款式颜色任选","㎡",5.5,100,550,60,330]
[7,"烟管加固","人工，海螺水泥325#粗沙，铁丝网","条",1,150,150,50,50]
[8,"防水处理","人工，德高防水","㎡",28,20,560,10,280]
[9,"降门头，砌门腿，开门洞，各","人工，海螺水泥325#粗沙，砖","个",null,200]
[10,"刷背胶","雨虹牌墙面背胶","㎡",22,10,220,10,220]
[11,"打窗台","人工，包打包清淤泥","个",3,200,600]
[null,"小计",{"$nulls":4},3947.5,null,1430]
["五","主人房"]
[1,"地面铺地砖","人工，铺通铺800x800，海螺水泥325#粗沙","㎡",10,40,400,"免费"]
[2,"贴窗台","人工，海螺水泥325#粗沙","M",3,80,240]
[3,"石膏线","穗华牌白乳胶，粘粉人工","M",12,15,180,5,60]
[4,"石膏线扫油漆","人工、多邦腻子粉刮塑，打磨，油ICI,多乐士油漆（金装）","M",12,5,60,"免费"]
[5,"天花顶及墙面煽灰","人工、多邦腻子粉刮塑，打磨，油ICI,多乐士油漆（金装）（挂网加五元一方）","㎡",48,25,1200,10,480]
[6,"地面保护","人工，保护棉","㎡",10,6,60,"免费"]
[null,"小计",{"$nulls":4},2140,null,540]
["六","男孩房"]
[1,"地面铺地砖","人工，铺800x800，海螺水泥325#粗沙","㎡",6.5,40,260,"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",6.5,15,97.5,5,32.5]
[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）","M",6.5,5,32.5,"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）（挂网加五元一方）","㎡",38,25,950,10,380]
[6,"地面保护","人工，保护棉","㎡",7,8.4,58.800000000000004,"免费"]
[null,"小计",{"$nulls":4},1558.8,null,412.5]
["七","女儿房"]
[1,"地面铺地砖","人工，铺800x800，海螺水泥325#粗沙","㎡",7.2,40,288,"免费"]
[2,"石膏线","穗华牌白乳胶，粘粉人工","M",11,15,165,5,55]
[3,"石膏线扫油漆","人工、多邦腻子粉刮塑，打磨，油ICI,多乐士油漆（金装）","M",11,5,55,"免费"]
[4,"墙面及顶煽灰","人工、多邦腻子粉刮塑，打磨，油ICI,多乐士油漆（金装）（挂网加五元一方）","㎡",41,25,1025,10,410]
[5,"地面保护","人工，保护棉","㎡",5.9,6,35.400000000000006,"免费"]
[null,"小计",{"$nulls":4},1568.4,null,465]
["八","客房"]
[1,"地面铺地砖","人工，铺800x800，海螺水泥325#粗沙","㎡",5.1,60,306,"免费"]
[2,"石膏线","穗华牌白乳胶，粘粉人工","M",9,15,135,5,45]
[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）","M",9,5,45,"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）（挂网加五元一方）","㎡",36,25,950,10,360]
[5,"地面保护","人工，保护棉","㎡",5,6,30,"免费"]
[null,"小计",{"$nulls":4},1466,null,405]
["九","主卫、公卫"]
[1,"地面铺地砖","人工，600x600或400x400，海螺水泥325#粗沙","㎡",8,40,320,"免费",{"$nulls":4},{"$error":"#NAME?"}]
[2,"过水泥沙","人工，海螺水泥325#粗沙","㎡",8,25,200,"免费"]
[3,"防水处理","人工、德高防水","㎡",48,20,960,10,480]
[4,"墙面贴通体砖","人工，400x800通体砖，雨虹瓷砖胶","㎡",38,55,2090,25,950]
[5,"铝天花","人工、轻工龙骨，膨胀螺丝固定，300x300mm铝扣板0.8厚，款式颜色任选","㎡",8,100,800,50,400]
[6,"卫生间架空","人工、海螺水泥325#粗沙，钢筋","㎡",8,200,1600,"免费"]
[7,"封水管","人工、海螺水泥325#粗沙，砖（贴外墙砖另算）","条",7,120,840,40,280]
[8,"排污管安装","人工、110管、75管，50管及配件","项",2,300,600,"免费"]
[9,"二次排水","人工，海螺水泥325#粗沙及管件","项",2,120,240,"免费"]
[10,"地漏安装","人工（免装）","个",0,"免费",0]
[11,"挡水石","人工、海螺水泥325#粗沙（超过一米算两条）","条",1,30,30]
[12,"座蹲厕，洗手盆安装","人工","个",4,80,320]
[13,"全套五金挂件安装","人工","套",1,600,600]
[14,"垃圾清理","人工","套",1,800,800]
[15,"打线槽","人工、包清余泥","M",130,6,780]
[16,"美缝","德高美缝剂","㎡",162,13,2106]
[17,"补线槽 ","人工，海螺水泥325#粗沙","M",130,5,650,"免费"]
[18,"全套泥水修补","人工，海螺水泥325#粗沙","套",1,500,500,"免费"]
[null,"小计",{"$nulls":4},13436,null,2110]
["十","水电安装"]
[1,"电安装","广东电缆（科讯高清电视线，网线（安普国讯超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）（红蓝管）","位",120,40,4800,35,4200]
[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",80,20,1600,30,2400]
[3,"材料入场搬运费","人工（不包业主自购材料）","项","按工程总价4%计算"]
[null,"小计",{"$nulls":4},6400,null,6600]
[null,null,"总计：52800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"]}