{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["阳台整修预算"],"not_rendered":{"images":1,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"阳台整修预算","index":0,"n_rows":76,"n_cols":5,"rows_kept":76,"merged":[[0,1,0,2]]}
[null,"阳台整修预算"]
[]
["费用限额","总费用","预算差额"]
[{"v":5000,"d":"￥5,000.00"},{"$f":"SUM(E76,E69,E63,E58,E52,E46,E40,E34,E28,E22,E14)","v":{"v":2000,"d":"￥2,000.00"}},{"$f":"A4-B4","v":{"v":3000,"d":"￥3,000.00"}}]
[]
["整修内容","说明","数量","单价","总价"]
["窗户"]
["塑钢窗","双层玻璃，m2",6,{"v":150,"d":"￥150.00"},{"$f":"C8*D8","v":{"v":900,"d":"￥900.00"}}]
[{"$nulls":4},{"v":0,"d":"￥0.00"}]
[{"$nulls":4},{"v":0,"d":"￥0.00"}]
[{"$nulls":4},{"v":0,"d":"￥0.00"}]
[{"$nulls":4},{"v":0,"d":"￥0.00"}]
[{"$nulls":4},{"v":0,"d":"￥0.00"}]
["“窗户”小计",{"$nulls":3},{"$f":"SUM(E8:E13)","v":{"v":900,"d":"￥900.00"}}]
["墙面"]
["墙砖","釉面砖，15×15，m2",10,{"v":65,"d":"￥65.00"},{"$f":"C16*D16","v":{"v":650,"d":"￥650.00"}}]
[{"$nulls":4},{"v":0,"d":"￥0.00"}]
[{"$nulls":4},{"v":0,"d":"￥0.00"}]
[{"$nulls":4},{"v":0,"d":"￥0.00"}]
[{"$nulls":4},{"v":0,"d":"￥0.00"}]
[{"$nulls":4},{"v":0,"d":"￥0.00"}]
["“墙面”小计",{"$nulls":3},{"$f":"SUM(E16:E21)","v":{"v":650,"d":"￥650.00"}}]
["地面"]
["地砖","防滑砖，30×30，m2",4.5,{"v":100,"d":"￥100.00"},{"$f":"C24*D24","v":{"v":450,"d":"￥450.00"}}]
[{"$nulls":4},{"$f":"C25*D25","v":{"v":0,"d":"￥0.00"}}]
[{"$nulls":4},{"$f":"C26*D26","v":{"v":0,"d":"￥0.00"}}]
[{"$nulls":4},{"$f":"C27*D27","v":{"v":0,"d":"￥0.00"}}]
["“地面”小计",{"$nulls":3},{"$f":"SUM(E24:E27)","v":{"v":450,"d":"￥450.00"}}]
["窗台"]
[{"$nulls":4},{"$f":"C30*D30","v":{"v":0,"d":"￥0.00"}}]
[{"$nulls":4},{"$f":"C31*D31","v":{"v":0,"d":"￥0.00"}}]
[{"$nulls":4},{"$f":"C32*D32","v":{"v":0,"d":"￥0.00"}}]
[{"$nulls":4},{"$f":"C33*D33","v":{"v":0,"d":"￥0.00"}}]
["“窗台”小计",{"$nulls":3},{"$f":"SUM(E30:E33)","v":{"v":0,"d":"￥0.00"}}]
["窗帘"]
[{"$nulls":4},{"$f":"C36*D36","v":{"v":0,"d":"￥0.00"}}]
[{"$nulls":4},{"$f":"C37*D37","v":{"v":0,"d":"￥0.00"}}]
[{"$nulls":4},{"$f":"C38*D38","v":{"v":0,"d":"￥0.00"}}]
[{"$nulls":4},{"$f":"C39*D39","v":{"v":0,"d":"￥0.00"}}]
["“窗帘”小计",{"$nulls":3},{"$f":"SUM(E36:E39)","v":{"v":0,"d":"￥0.00"}}]
["橱柜"]
[{"$nulls":4},{"$f":"C42*D42","v":{"v":0,"d":"￥0.00"}}]
[{"$nulls":4},{"$f":"C43*D43","v":{"v":0,"d":"￥0.00"}}]
[{"$nulls":4},{"$f":"C44*D44","v":{"v":0,"d":"￥0.00"}}]
[{"$nulls":4},{"$f":"C45*D45","v":{"v":0,"d":"￥0.00"}}]
["“橱柜”小计",{"$nulls":3},{"$f":"SUM(E42:E45)","v":{"v":0,"d":"￥0.00"}}]
["升降式凉衣杆"]
[{"$nulls":4},{"$f":"C48*D48","v":{"v":0,"d":"￥0.00"}}]
[{"$nulls":4},{"$f":"C49*D49","v":{"v":0,"d":"￥0.00"}}]
[{"$nulls":4},{"$f":"C50*D50","v":{"v":0,"d":"￥0.00"}}]
[{"$nulls":4},{"$f":"C51*D51","v":{"v":0,"d":"￥0.00"}}]
["“升降式凉衣杆”小计",{"$nulls":3},{"$f":"SUM(E48:E51)","v":{"v":0,"d":"￥0.00"}}]
["休闲家具"]
[{"$nulls":4},{"$f":"C54*D54","v":{"v":0,"d":"￥0.00"}}]
[{"$nulls":4},{"$f":"C55*D55","v":{"v":0,"d":"￥0.00"}}]
[{"$nulls":4},{"$f":"C56*D56","v":{"v":0,"d":"￥0.00"}}]
[{"$nulls":4},{"$f":"C57*D57","v":{"v":0,"d":"￥0.00"}}]
["“休闲家具”小计",{"$nulls":3},{"$f":"SUM(E54:E57)","v":{"v":0,"d":"￥0.00"}}]
["照明"]
[{"$nulls":4},{"$f":"C60*D60","v":{"v":0,"d":"￥0.00"}}]
[{"$nulls":4},{"$f":"C61*D61","v":{"v":0,"d":"￥0.00"}}]
[{"$nulls":4},{"$f":"C62*D62","v":{"v":0,"d":"￥0.00"}}]
["“照明”小计",{"$nulls":3},{"$f":"SUM(E60:E62)","v":{"v":0,"d":"￥0.00"}}]
["饰品"]
[{"$nulls":4},{"$f":"C65*D65","v":{"v":0,"d":"￥0.00"}}]
[{"$nulls":4},{"$f":"C66*D66","v":{"v":0,"d":"￥0.00"}}]
[{"$nulls":4},{"$f":"C67*D67","v":{"v":0,"d":"￥0.00"}}]
[{"$nulls":4},{"$f":"C68*D68","v":{"v":0,"d":"￥0.00"}}]
["“饰品”小计",{"$nulls":3},{"$f":"SUM(E65:E68)","v":{"v":0,"d":"￥0.00"}}]
["其他"]
[{"$nulls":4},{"$f":"C71*D71","v":{"v":0,"d":"￥0.00"}}]
[{"$nulls":4},{"$f":"C72*D72","v":{"v":0,"d":"￥0.00"}}]
[{"$nulls":4},{"$f":"C73*D73","v":{"v":0,"d":"￥0.00"}}]
[{"$nulls":4},{"$f":"C74*D74","v":{"v":0,"d":"￥0.00"}}]
[{"$nulls":4},{"$f":"C75*D75","v":{"v":0,"d":"￥0.00"}}]
["“其他”小计",{"$nulls":3},{"$f":"SUM(E71:E75)","v":{"v":0,"d":"￥0.00"}}]