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

{"sheet":"Sheet1","index":0,"n_rows":45,"n_cols":13,"rows_kept":45,"merged":[[0,1,0,12],[1,1,1,12],[2,3,2,5],[2,6,2,7],[2,9,2,10],[3,3,3,5],[3,6,3,7],[3,9,3,10],[4,3,4,5],[4,6,4,7],[4,9,4,10],[5,3,5,5],[5,6,5,7],[5,9,5,10],[6,3,6,5],[6,6,6,7],[6,9,6,10],[7,3,7,5],[7,6,7,7],[7,9,7,10],[8,3,8,5],[8,6,8,7],[8,9,8,10],[9,3,9,5],[9,6,9,7],[9,9,9,10],[10,3,10,5],[10,6,10,7],[10,9,10,10],[11,3,11,5],[11,6,11,7],[11,9,11,10],[12,3,12,5],[12,6,12,7],[12,9,12,10],[13,3,13,5],[13,6,13,7],[13,9,13,10],[14,3,14,5],[14,6,14,7],[14,9,14,10],[15,3,15,5],[15,6,15,7],[15,9,15,10],[16,3,16,5],[16,6,16,7],[16,9,16,10],[17,3,17,5],[17,6,17,7],[17,9,17,10],[18,3,18,5],[18,6,18,7],[18,9,18,10],[19,3,19,5],[19,6,19,7],[19,9,19,10],[20,3,20,5],[20,6,20,7],[20,9,20,10],[21,3,21,5],[21,6,21,7],[21,9,21,10],[22,3,22,5],[22,6,22,7],[22,9,22,10],[23,3,23,5],[23,6,23,7],[23,9,23,10],[24,3,24,5],[24,6,24,7],[24,9,24,10],[25,3,25,5],[25,6,25,7],[25,9,25,10],[26,3,26,5],[26,6,26,7],[26,9,26,10],[27,3,27,5],[27,6,27,7],[27,9,27,10],[28,3,28,5],[28,6,28,7],[28,9,28,10],[29,3,29,5],[29,6,29,7],[29,9,29,10],[30,3,30,5],[30,6,30,7],[30,9,30,10],[31,3,31,5],[31,6,31,7],[31,9,31,10],[32,3,32,5],[32,6,32,7],[32,9,32,10],[33,3,33,5],[33,6,33,7],[33,9,33,10],[34,3,34,5],[34,6,34,7],[34,9,34,10],[35,3,35,5],[35,6,35,7],[35,9,35,10],[36,3,36,5],[36,6,36,7],[36,9,36,10],[37,3,37,5],[37,6,37,7],[37,9,37,10],[38,3,38,5],[38,6,38,7],[38,9,38,10],[39,3,39,5],[39,6,39,7],[39,9,39,10],[40,3,40,5],[40,6,40,7],[40,9,40,10],[41,1,41,11],[42,1,42,11],[43,1,43,11],[44,1,44,11]],"flags":["formulas_cached_only"]}
[null,"乐山市妇幼保健院中医科门诊五楼装饰装修工程报价清单"]
[null,"A、基础项目部分"]
[null,"序号","项目名称","细则",null,null,"型号",null,"单位","数量",null,"单价","金额"]
[null,1,"红砖砌240mm墙","大红砖、水泥、河砂、人工，双面抹灰",{"$nulls":4},"㎡",{"v":571.9,"d":"571.90"},null,{"v":240,"d":"240.00"},{"v":137256,"d":"137256.00"}]
[null,2,"预制过门梁 ","预制现浇24公分过门梁",{"$nulls":4},"根",{"v":21,"d":"21.00"},null,{"v":120,"d":"120.00"},{"v":2520,"d":"2520.00"}]
[null,3,"水电改造","川缆铜蕊线、日丰管PPR水管PVC排水管、穿线管、秋叶原6类网线、人工、辅料（不含主线、开关面板）",{"$nulls":4},"㎡",{"v":790,"d":"790.00"},null,{"v":145,"d":"145.00"},{"v":114550,"d":"114550.00"}]
[null,4,"配电柜","定制配电柜",{"$nulls":4},"个",{"v":1,"d":"1.00"},null,{"v":4500,"d":"4500.00"},{"v":4500,"d":"4500.00"}]
[null,5,"50主电缆线","50*5铜蕊电缆、放线人工、辅料（5楼配电室放线至三期负一楼配电房）",{"$nulls":4},"m",{"v":75,"d":"75.00"},null,{"v":360,"d":"360.00"},{"v":27000,"d":"27000.00"}]
[null,6,"大厅、过道、医废间地面贴砖","750*1500地砖铺贴，河砂、水泥、人工（不含瓷砖）",{"$nulls":4},"㎡",{"v":270,"d":"270.00"},null,{"v":88,"d":"88.00"},{"v":23760,"d":"23760.00"}]
[null,7,"房间地面找平","河砂、水泥、人工",{"$nulls":4},"㎡",{"v":434.6,"d":"434.60"},null,{"v":42,"d":"42.00"},{"v":18253.2,"d":"18253.20"}]
[null,8,"卫生间回填","碳渣+峨胜水泥+河沙+人工",{"$nulls":4},"㎡",{"v":9.7,"d":"9.70"},null,{"v":60,"d":"60.00"},{"v":582,"d":"582.00"}]
[null,9,"卫生间墙、地面防水","雨虹防水（墙面1.8米高）",{"$nulls":4},"㎡",{"v":51.6,"d":"51.60"},null,{"v":45,"d":"45.00"},{"v":2322,"d":"2322.00"}]
[null,10,"防水保护层","峨胜水泥+河沙+人工",{"$nulls":4},"㎡",{"v":12,"d":"12.00"},null,{"v":35,"d":"35.00"},{"v":420,"d":"420.00"}]
[null,11,"卫生间墙、地面贴砖","峨胜水泥+河砂+瓷砖+背胶（400*800瓷砖常规铺贴，瓷砖另计）",{"$nulls":4},"㎡",{"v":59.6,"d":"59.60"},null,{"v":70,"d":"70.00"},{"v":4172,"d":"4172.00"}]
[null,12,"大厅、过道石膏板吊顶","轻钢龙骨、木龙骨、石膏板、欧松板、人工、辅料",{"$nulls":4},"㎡",{"v":270,"d":"270.00"},null,{"v":135,"d":"135.00"},{"v":36450,"d":"36450.00"}]
[null,13,"墙、顶面仿瓷","七彩石膏、腻子、人工、辅料",{"$nulls":4},"㎡",{"v":1586,"d":"1586.00"},null,{"v":24,"d":"24.00"},{"v":38064,"d":"38064.00"}]
[null,14,"墙、顶面乳胶漆","立邦乳胶漆一底两面喷涂",{"$nulls":4},"㎡",{"v":1586,"d":"1586.00"},null,{"v":8,"d":"8.00"},{"v":12688,"d":"12688.00"}]
[null,15,"大厅、过道墙面墙板","定制墙板、安装人工、辅料",{"$nulls":4},"㎡",{"v":508,"d":"508.00"},null,{"v":135,"d":"135.00"},{"v":68580,"d":"68580.00"}]
[null,16,"房间600*600铝扣板吊顶","轻钢龙骨、铝扣板、安装人工、辅料",{"$nulls":4},"㎡",{"v":444,"d":"444.00"},null,{"v":145,"d":"145.00"},{"v":64380,"d":"64380.00"}]
[null,17,"定制实木免漆门","实木免漆门（含五金、安装人工）",{"$nulls":4},"樘",{"v":20,"d":"20.00"},null,{"v":1580,"d":"1580.00"},{"v":31600,"d":"31600.00"}]
[null,18,"双面门套","实木免漆门套",{"$nulls":4},"m",{"v":6,"d":"6.00"},null,{"v":140,"d":"140.00"},{"v":840,"d":"840.00"}]
[null,19,"双开防火门","甲级双开钢质防火门（1800*2100）",{"$nulls":4},"樘",{"v":1,"d":"1.00"},null,{"v":2700,"d":"2700.00"},{"v":2700,"d":"2700.00"}]
[null,20,"600*600LED平板灯","600*600LED平板灯",{"$nulls":4},"个",{"v":50,"d":"50.00"},null,{"v":180,"d":"180.00"},{"v":9000,"d":"9000.00"}]
[null,21,"卫生排气扇","600*600LED排气扇",{"$nulls":4},"个",{"v":2,"d":"2.00"},null,{"v":160,"d":"160.00"},{"v":320,"d":"320.00"}]
[null,22,"12公分筒灯","LED筒灯",{"$nulls":4},"个",{"v":36,"d":"36.00"},null,{"v":65,"d":"65.00"},{"v":2340,"d":"2340.00"}]
[null,23,"封窗","110断桥外开窗（含纱窗）",{"$nulls":4},"㎡",{"v":98,"d":"98.00"},null,{"v":690,"d":"690.00"},{"v":67620,"d":"67620.00"}]
[null,24,"开关面板","公牛开关",{"$nulls":4},"项",{"v":1,"d":"1.00"},null,{"v":12800,"d":"12800.00"},{"v":12800,"d":"12800.00"}]
[null,25,"定制导医台","实木多层板柜体、人造石台面",{"$nulls":4},"项",{"v":1,"d":"1.00"},null,{"v":7800,"d":"7800.00"},{"v":7800,"d":"7800.00"}]
[null,26,"750*1500瓷砖","夹江香奈尔瓷砖（含运费、上楼费）",{"$nulls":4},"㎡",{"v":270,"d":"270.00"},null,{"v":65,"d":"65.00"},{"v":17550,"d":"17550.00"}]
[null,27,"卫生间墙地砖","夹江香奈尔瓷砖（含运费、上楼费）",{"$nulls":4},"㎡",{"v":60,"d":"60.00"},null,{"v":48,"d":"48.00"},{"v":2880,"d":"2880.00"}]
[null,28,"房间强化地板","大自然12mm强化地板、安装人工、辅料（含脚线）",{"$nulls":4},"㎡",{"v":434,"d":"434.00"},null,{"v":158,"d":"158.00"},{"v":68572,"d":"68572.00"}]
[null,29,"定制洗手台","钢架、石材台面、台下盆（1.2米）",{"$nulls":4},"个",{"v":1,"d":"1.00"},null,{"v":1780,"d":"1780.00"},{"v":1780,"d":"1780.00"}]
[null,30,"蹲便、暗藏水箱","蹲便、暗藏水箱、安装人工、辅料",{"$nulls":4},"套",{"v":4,"d":"4.00"},null,{"v":1180,"d":"1180.00"},{"v":4720,"d":"4720.00"}]
[null,31,"卫生间木质隔间","定制实木多层板隔板、五金、安装人工、辅料",{"$nulls":4},"㎡",{"v":14,"d":"14.00"},null,{"v":320,"d":"320.00"},{"v":4480,"d":"4480.00"}]
[null,32,"大厅配实木脚线","8公分实木脚线、安装人工、辅料",{"$nulls":4},"m",{"v":188,"d":"188.00"},null,{"v":16,"d":"16.00"},{"v":3008,"d":"3008.00"}]
[null,33,"美缝","美缝剂、人工",{"$nulls":4},"㎡",{"v":330,"d":"330.00"},null,{"v":22,"d":"22.00"},{"v":7260,"d":"7260.00"}]
[null,34,"垃圾外运","垃圾清理、上车人工、外运运费",{"$nulls":4},"车",{"v":3,"d":"3.00"},null,{"v":600,"d":"600.00"},{"v":1800,"d":"1800.00"}]
[null,35,"成品保护","成品保护材料、人工",{"$nulls":4},"㎡",{"v":270,"d":"270.00"},null,{"v":6,"d":"6.00"},{"v":1620,"d":"1620.00"}]
[null,36,"开孔","水钻开孔",{"$nulls":4},"个",{"v":20,"d":"20.00"},null,{"v":80,"d":"80.00"},{"v":1600,"d":"1600.00"}]
[null,37,"完工保洁","完工精保洁人工",{"$nulls":4},"㎡",{"v":790,"d":"790.00"},null,{"v":10,"d":"10.00"},{"v":7900,"d":"7900.00"}]
[null,38,"设计费","整装方案设计",{"$nulls":4},"㎡",{"v":790,"d":"790.00"},null,{"v":90,"d":"90.00"},{"v":71100,"d":"71100.00"}]
[null,"A、基础项目部分合计：",{"$nulls":10},{"v":884787.2,"d":"884787.20"}]
[null,"B、安全文明施工费：3%",{"$nulls":10},{"v":26543.615999999998,"d":"26543.62"}]
[null,"C、税：9%",{"$nulls":10},{"v":82019.77343999999,"d":"82019.77"}]
[null,"D、总计：",{"$nulls":10},{"v":993350.58944,"d":"993350.59"}]