{"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":51,"n_cols":8,"rows_kept":51,"merged":[[0,0,0,10],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,2,5],[2,6,3,6],[2,7,3,10],[5,7,5,10],[7,7,7,10],[8,7,8,10],[9,7,9,10],[10,7,10,10],[11,7,11,10],[12,7,12,10],[14,7,14,10],[15,7,15,10],[16,7,16,10],[17,7,17,10],[18,7,18,10],[19,7,19,10],[20,7,20,10],[21,7,21,10],[22,7,22,10],[23,7,23,10],[24,7,24,10],[25,7,25,10],[26,7,26,10],[27,7,27,10],[29,7,29,10],[30,7,30,10],[32,7,32,10],[33,7,33,10],[35,7,35,10],[36,7,36,10],[37,7,37,10],[38,7,38,10],[39,7,39,10],[40,7,40,10],[41,7,41,10],[42,7,42,10],[43,7,43,10]],"flags":["formulas_cached_only"]}
["工 程 报 价 定 额 预 算 书"]
[{"$nulls":4},"                                  ——海南顺达装饰工程有限公司"]
["序号","工程名称","单位","数量","其    中",null,"合 计","备       注"]
[{"$nulls":4},"辅材","人工"]
["一","拆除工程"]
[null,"踢脚线嵌入开槽"," m²",48.35,null,{"v":7,"d":"7.00"},338.45,"踢脚线开槽"]
["二","水    电"]
[null,"水电线路布设（综合）"," m²",86.5,null,{"v":20,"d":"20.00"},{"v":1730,"d":"1730.00"},"国际文昌线4m²空调2.5m²照明、PVC线底盒、PVC接头开线槽、线槽批荡、人工辅材、PPR联塑水管、TCL网线、电话线、有线电视线、业主自购开关面板和灯具及水龙头。"]
[null,"室内五金件安装","套",1,null,{"v":215,"d":"215.00"},{"v":215,"d":"215.00"},"安装人工及设备损耗、排风扇及配件业主自购"]
[null,"安装蹲便器","套",1,{"v":20,"d":"20.00"},{"v":65,"d":"65.00"},{"v":85,"d":"85.00"},"安装人工设备损耗、玻璃胶、水泥、砂浆等辅材"]
[null,"安装洗脸盆","套",2,{"v":20,"d":"20.00"},{"v":120,"d":"120.00"},{"v":240,"d":"240.00"},"安装人工设备损耗、玻璃胶、水泥、砂浆等辅材"]
[null,"开关面板安装","套",1,null,{"v":160,"d":"160.00"},{"v":160,"d":"160.00"},"安装人工及设备损耗，开关面板及配件"]
[null,"灯具安装","套",1,null,{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},"安装人工及设备损耗、灯具及配件业主自购"]
["三","泥    工"]
[null,"贴800x800地砖"," m²",38,{"v":14,"d":"14.00"},{"v":23,"d":"23.00"},{"v":1406,"d":"1406.00"},"1、拼花另计、辅材325水泥。2、门窗洞口减半计算。3、瓷砖单边不小于150mm 60mm—150mm每平方另加8元，单边小于60mm以马赛克计。5、勾缝。  6、大宝水泥。"]
[null,"贴600x600地砖"," m²",22.9,{"v":14,"d":"14.00"},{"v":23,"d":"23.00"},{"v":847.3,"d":"847.30"},"1、拼花另计、辅材325水泥。2、门窗洞口减半计算。3、瓷砖单边不小于150mm 60mm—150mm每平方另加8元，单边小于60mm以马赛克计。5、勾缝。  6、大宝水泥。"]
[null,"贴300x300地砖"," m²",17.2,{"v":14,"d":"14.00"},{"v":23,"d":"23.00"},{"v":636.4,"d":"636.40"},"1、拼花另计、辅材325水泥。2、门窗洞口减半计算。3、乙方供材，另签代买协议。4、瓷砖单边不小于150mm 60mm—150mm每平方另加8元，单边小于60mm以马赛克计。5、勾缝。  6、大宝水泥"]
[null,"阳台台阶墙砖","m",19.53,{"v":14,"d":"14.00"},{"v":26,"d":"26.00"},{"v":781.2,"d":"781.20"},"1、拼花另计、辅材325水泥。2、门窗洞口减半计算。3、乙方供材，另签代买协议。4、瓷砖单边不小于150mm 60mm—150mm每平方另加8元，单边小于60mm以马赛克计。5、勾缝。6、大宝水泥。"]
[null,"厨房.卫生间贴墙砖"," m²",50.4,{"v":14,"d":"14.00"},{"v":23,"d":"23.00"},{"v":1864.8,"d":"1864.80"},"1.拼花另计，辅材325水泥。2、门窗洞口减半计算。3、瓷砖单边不小于150mm，60—150mm之间每平方另加8元，单边小于60mm以马赛克计。4、勾缝。 5、大宝水泥。"]
[null,"铺贴大理石门槛石","m",9,{"v":14,"d":"14.00"},{"v":22,"d":"22.00"},{"v":324,"d":"324.00"},"1、辅料大宝325水泥。2.人工辅材。3、单条门槛石不足一米按一米计算。"]
[null,"飘窗台大理石","m",2.25,{"v":14,"d":"14.00"},{"v":50,"d":"50.00"},{"v":144,"d":"144.00"},"1、大理石业主自购，辅料大宝325水泥。2、人工辅材。4、单条门槛石不足一米按一米计算。"]
[null,"包立管","条",4,null,{"v":86,"d":"86.00"},{"v":344,"d":"344.00"},"人工费、河沙、大宝325水泥、主材业"]
[null,"房门及安装","套",5,null,{"v":70,"d":"70.00"},{"v":350,"d":"350.00"},"成品门人工工费"]
[null,"卫生间门及安装","套",1,null,{"v":70,"d":"70.00"},{"v":70,"d":"70.00"},"成品门人工工费"]
[null,"贴地脚线","m",48.35,{"v":5.7,"d":"5.70"},{"v":7,"d":"7.00"},{"v":614,"d":"614.00"},"人工费、河沙、大宝325水泥、主材业"]
[null,"防水处理"," m²",50.7,null,{"v":18,"d":"18.00"},{"v":912.6,"d":"912.60"},"用东方雨红防水搅匀，按说明要求涂刷，卫墙高度为1.8米，厨房高度为1.2米。做防水试验，直到不渗水为止。"]
[null,"地面找平"," m²",86.5,null,{"v":14,"d":"14.00"},{"v":1211,"d":"1211.00"},"人工费、河沙、大宝325水泥，若光面另加10元/平米"]
[null,"沉箱处理"," m²",4,null,{"v":57,"d":"57.00"},{"v":228,"d":"228.00"},"轻体碎砖石，珍珠岩，325水泥浆找平，若光面另加10元/平米"]
["四","木    工"]
[null,"推拉门"," m²",6.6,null,{"v":285,"d":"285.00"},{"v":1881,"d":"1881.00"},"铝合金推拉门及安装"]
[null,"门  套","m",7,{"v":7,"d":"7.00"},{"v":43,"d":"43.00"},{"v":350,"d":"350.00"},"南盛大芯板衬底，柚木饰面，实木线收口"]
["五","油漆乳胶漆"]
[null,"(环保腻子)基层处理"," m²",303,{"v":4,"d":"4.00"},{"v":10,"d":"10.00"},{"v":4242,"d":"4242.00"},"1、刷界面剂或龙马牌乳胶漆封底一遍，刮环保腻子一遍，打磨。2、门窗洞口减半计算。3、若遇沙灰墙隔墙必贴玻璃纤维布增加12元/平方米，对外墙内保温及质量差的隔墙，须满贴石膏板增加30元/平方米、阳角包铝条。"]
[null,"乳胶漆（立邦大桶漆）"," m²",303,{"v":1.4,"d":"1.40"},{"v":4,"d":"4.00"},{"v":1636.2,"d":"1636.20"},"1、清理乳灰。2、滚刷配套底漆，边角处理。3、滚刷第一遍底漆。4、滚刷第二遍面漆。边角处理。5、门窗洞口减半计算。6、每一套居室三色以上（含白）每增加一色另增150元/色"]
["六","其    它"]
[null,"二居室垃圾清运","套",1,null,{"v":850,"d":"850.00"},{"v":850,"d":"850.00"},"1、从楼上装修垃圾装袋运到小区指定点。2、不含外运费及物业所收垃圾清运费每增加1居室加70元（此价指电梯房）"]
[null,"地面保护"," m²",86.5,null,{"v":6,"d":"6.00"},{"v":519,"d":"519.00"},"人工费专业地面保护材料费"]
[null,"二居室材料搬运","套",1,null,{"v":1150,"d":"1150.00"},{"v":1150,"d":"1150.00"},"从楼下搬到施工现场，不含业主自购材料部分，每加一居室另加150元"]
[null,"保洁费"," m²",86.5,null,{"v":6,"d":"6.00"},{"v":519,"d":"519.00"},"人工费"]
[null,"配电箱","项",1,null,{"v":285,"d":"285.00"},{"v":285,"d":"285.00"},"正泰产品"]
[null,"卫生间铝扣板吊顶"," m²",4,null,{"v":28,"d":"28.00"},{"v":112,"d":"112.00"},"条形铝扣为0.5厚、人工及辅材。"]
[null,"厨房铝扣板吊顶"," m²",6.16,null,{"v":28,"d":"28.00"},{"v":172.48000000000002,"d":"172.48"},"条形铝扣为0.5厚、人工及辅材。"]
[null,"墙面修补"," m²",null,null,{"v":285,"d":"285.00"},{"v":285,"d":"285.00"},"大宝水泥批荡"]
[null,"总计",{"$nulls":4},{"$error":"#REF!"}]
["注："]
[1,"本合同所有项目工程量以实际运算为准。（水、电结算与现场实际测量为准）。"]
[2,"卫生间五金件安装、安装蹲便器、安装洗脸盆、开关面板安装、灯具安装数量按现场实际工程量计算。"]
[3,"本报价不含物业押金及物业管理等费用，所有此类费用均由业主承担。"]
[4,"施工过程中的以确定的增减项目款均同二期一同结清，多退少补。"]
[5,"本报价不含税金，税金金额为合同同实际金额的3.4%。所以款项交齐后交付，凭收据和税金金额换取正式发票。"]
[6,"墙体面积计算中门窗面积以50%扣除，室内管道以及柱体面积，不在地面面积中扣除，柜体面积计算（长X宽）X高"]

{"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"]}