{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["工程概算"],"not_rendered":{"external_links":1,"defined_names":3},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"工程概算","index":0,"n_rows":45,"n_cols":8,"rows_kept":45,"merged":[[0,0,0,6],[1,0,1,1],[1,2,1,5],[2,0,2,1],[2,2,2,5],[4,1,4,6],[26,3,26,4],[27,1,27,6],[33,3,33,4],[34,1,34,6],[35,1,35,2],[35,3,35,4],[36,1,36,2],[37,1,37,2],[38,1,38,2],[39,1,39,2],[40,1,40,2],[41,1,41,2],[41,3,41,4],[42,1,42,2],[42,3,42,4],[43,1,43,2],[43,3,43,4],[44,1,44,6],[45,1,45,6],[46,1,46,6],[47,1,47,6],[48,1,48,6],[49,1,49,6],[50,1,50,6]],"flags":["formulas_cached_only"]}
["孵化空间区域改造清单"]
["业主：深圳创新创业学院",null,"地      址：",{"$nulls":3},"日        期：2022年4月22日"]
["联系人：杨老师",null,"电话：17796355870",{"$nulls":3},"邮箱：yang.s@innoxsz.edu.cn"]
["序号","装饰工程项目名称","单位","数量","单价（元）","总价（元）","材    料    工    艺    说    明","订正说明"]
["一","改造工程"]
[1,"成品保护","项",{"v":1,"d":"1.0"}]
[2,"局部天花灯具拆除","项",{"v":1,"d":"1.0"},null,null,"纯人工，包括买麻袋，装袋清理"]
[3,"玻璃拆除","项",{"v":1,"d":"1.0"},null,null,"纯人工，包括买麻袋，装袋清理"]
[4,"茶水柜拆除","项",{"v":1,"d":"1.0"},null,null,"纯人工，包括买麻袋，装袋清理","台柜需要利用"]
[5,"家具搬运","项",{"v":1,"d":"1.0"},null,null,"办公室内家具搬运"]
[6,"石膏板隔墙（到顶）","M2",{"v":299,"d":"299.0"},null,null,"1、75型轻钢龙骨；\n2、双面双层石膏板；\n3、中间填充隔音棉；\n4、1.2厚38型贯穿龙骨","双面单层石膏板，到顶高度约5.5-5.9米"]
[7,"玻璃隔断上方结构假梁制作","M",{"v":22,"d":"22.0"},null,null,"1、75型轻钢龙骨；\n2、双面双层石膏板；\n3、中间穿心龙骨加固；\n4、1.2厚38型贯穿龙骨","双面单层石膏板，到顶高度约5.5-5.9米"]
[8,"玻璃周边不锈钢收口条","M",{"v":85,"d":"85.0"},null,null,"1、白色铝合金踢脚线供应及安装","补充漏项"]
[9,"玻璃周边金属条基层安装","米",{"v":85,"d":"85.0"},null,null,"1、阻燃版木基层；","补充漏项"]
[10,"隔墙靠幕墙窗户接口处收不锈钢金属条","M",{"v":43,"d":"43.0"},null,null,"1、白色铝合金踢脚线供应及安装","补充漏项"]
[11,"铝合金踢脚线安装","米",{"v":85,"d":"85.0"},null,null,"1、白色铝合金踢脚线供应及安装"]
[12,"踢脚线基层安装","米",{"v":85,"d":"85.0"},null,null,"1、50mm阻燃版木基层；"]
[13,"玻璃隔墙","M2",{"v":59,"d":"59.0"},null,null,"1、15mm超白，超高钢化玻璃供应及安装","12mm超白；玻璃高度H：2400mm；上方石膏板到顶"]
[14,"玻璃双门","套",{"v":1,"d":"1.0"},null,null,"1、15mm超白，钢化玻璃门扇供应及安装\n2、坚朗牌地弹簧；\n3、配套五金拉手","12mm超白；"]
[15,"单开玻璃门","套",{"v":1,"d":"1.0"},null,null,"1、15mm超白，钢化玻璃门扇供应及安装\n2、坚朗牌地弹簧；\n3、配套五金拉手","12mm超白，双开玻璃门"]
[16,"单开木门","套",{"v":1,"d":"1.0"},null,null,"1、科技木门扇及门框\n2、国产优质五金配件；\n3、配套锁具"]
[17,"墙面腻子批底","M2",{"v":582,"d":"582.0"},null,null,"丽邦腻子粉做底三遍、打磨、人工，观感顺平；若原墙面平整度误差超过20mm时需找平，费用另计；（不含打磨及涂料施工，按展开面积计算）。"]
[18,"墙面刷乳胶漆","M2",{"v":582,"d":"582.0"},null,null,"人工、材料，底滚刷多乐士墙面漆，多功能抗碱底漆、面漆各两遍，哑白色(包含一个颜色涂刷，如调色每平方米多收5元，按展开面积计算)。"]
[19,"新增木门","M2",{"v":1,"d":"1.0"}]
[20,"吊顶","M2",{"v":20,"d":"20.0"}]
[21,"玻璃贴","项",{"v":1,"d":"1.0"}]
[{"$nulls":3},"小      计"]
["二","水电改造工程"]
[1,"条形灯具安装（1.2m等）","组",{"v":24,"d":"24.0"},null,null,"灯具辅料及人工。","订正数量"]
[2,"普通开关插座含安装（专用设备开关不包括）","个",{"v":108,"d":"108.0"},null,null,"1、施耐德2，3插\n2、施耐德开关\n3、含人工辅料及人工。","订正数量108"]
[3,"pvc专用线槽","M",{"v":213,"d":"213.0"},null,null,"人工，材料","地面开槽暗敷"]
[4,"2.5平方专线布线","M",{"v":98,"d":"98.0"},null,null,"金龙羽2.5平方电线、PVC线管、配套接头、插座线三条为一个长度单位。(不含外主线、配电箱及开关面板，不足1米按1米算)","地面开槽暗敷"]
[5,"4平方专线布线","M",{"v":115,"d":"115.0"},null,null,"金龙羽4平方电线（接地线2.5平方）、PVC线管、配套接头、插座线三条为一个长度单位。","地面开槽暗敷"]
[{"$nulls":3},"小      计",null,{"v":0,"d":"0.0"}]
[]
[null,"工程直接造价",null,"合    计",null,{"v":0,"d":"0.0"}]
[1,"垃圾清理费（拆除工程清理费）",null,{"v":1,"d":"1.0"},null,null,"按总造价的1%收取人工费，指将每天施工产生的垃圾搬运至小区指定堆放点，不含管理处装车外运的费用。若管理处不让使用电梯，每层加收1%(不含外运，如需外运，另加收取1040元/车,2.5吨车）"]
[2,"脚手架费用",null,{"v":1,"d":"1.0"},{"$nulls":3},"脚手架，升降机"]
[3,"垃圾外运",null,{"v":1,"d":"1.0"},null,null,"外运"]
[4,"整体完成卫生清洁",null,{"v":1,"d":"1.0"},null,null,"竣工后室内卫生的整体清洁，精细清洁）。"]
[5,"材料搬运费（不包括业主自购材料搬运费）",null,{"v":1,"d":"1.0"},null,null,"按总造价的1%收取人工费，指将乙方所购材料搬运至施工地点，不含甲方所购材料的搬运。若管理处不让使用电梯或无电梯，每层加收1%"]
[null,"公司管理费:3%",null,"小    计",null,null,"增加减少项目关联管理费。"]
[null,"含税(普通税票)3%"]
[null,"工程总造价",null,"总    计"]
[null,"本概算如有遗漏,可在下方补充。"]