{"text_format":"3","workbook":"xls","n_sheets":5,"sheets":["封面","取费","定额","材料表","设备表"],"not_rendered":{"external_links":1,"defined_names":4},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":21,"n_cols":10,"rows_kept":21,"merged":[[0,0,0,10],[2,0,2,10],[4,2,4,3],[4,4,4,7],[5,2,6,3],[5,4,6,7],[8,4,8,6],[10,2,10,3],[10,4,10,6],[12,1,18,1],[12,5,18,5],[20,0,20,9]],"flags":["formulas_cached_only"]}
[]
[]
["工  程  预  （决）  算  书"]
[]
[null,null,"工 程 编 号",null,"工        程        名         称"]
[null,null,"2006住-6-313",null,"万平社区棚户区改造工程"]
[]
[]
[{"$nulls":3},"   工程总造价   ",{"v":440127.20057680097,"d":"440,127.20"},null,null,"         元"]
[]
[null,null,"           工程应收款   ",null,{"v":440127.20057680097,"d":"440,127.20"},null,null,"         元"]
[]
[null,"编制单位",{"$nulls":3},"建设单位 "]
[null,null,"     负责：",{"$nulls":3},"     负责："]
[]
[null,null,"    审核：",{"$nulls":3},"     复核："]
[{"$nulls":9}," "]
[null,null,"     预算：",{"$nulls":3},"     经办："]
[]
[]
["编制日期：2007年05月26日"]

{"sheet":"取费","index":1,"n_rows":23,"n_cols":13,"rows_kept":23,"merged":[[0,0,0,5]],"flags":["formulas_cached_only"]}
["工程预（决）算汇总表(乙级)"]
["工程名称："]
["项目号","项            目","计算标准","  定   额   系   数","   金      额"," 备     注"]
["A","直     接     费",null,null,{"v":111877.03368837004,"d":"111,877.03"}]
["A`","其中：人  工  费",null,null,{"v":62058.15990297,"d":"62,058.16"}]
[1,"间     接     费","人工费×税率",{"v":0.115,"d":"11.50%"},{"v":7136.6883888415505,"d":"7,136.69"}]
[2,"现   场   经   费","人工费×税率",{"v":0.132,"d":"13.20%"},{"v":8191.67710719204,"d":"8,191.68"}]
[3,"劳  动  保  险  费","人工费×税率",{"v":0.2595,"d":"25.95%"},{"v":16104.092494820716,"d":"16,104.09"}]
[4,"副    食   补  贴","人工费×税率",{"v":0.0736,"d":"7.36%"},{"v":4567.480568858592,"d":"4,567.48"}]
[5,"计划利润及技术装备费","人工费×税率",{"v":0.38,"d":"38%"},{"v":23582.1007631286,"d":"23,582.10"}]
[6,"其  他  直  接  费","人工费×税率",{"v":0.096,"d":"9.60%"},{"v":5957.58335068512,"d":"5,957.58"}," "]
[7,"土 地 税 、印 花  税","人工费×税率",{"v":0.006,"d":"0.60%"},{"v":372.34895941782,"d":"372.35"}]
[8,"材      料      费",null,null,{"v":121526.67461422496,"d":"121,526.67"}]
[9,"价   格    补   贴","人工费×税率",{"v":0.015,"d":"1.50%"},{"v":930.8723985445499,"d":"930.87"}]
["B","1---------8项小计",null,"B=1+2+---------8",{"v":188369.51864571395,"d":"188,369.52"}]
["C","税 前 总 价(找差)","C=A+B",{"v":-0.03,"d":"-3%"},{"v":-9007.39657002252,"d":"-9,007.40"}]
[10,"营     业      税 ","（ A+B+C ）×税率",{"v":0.03552,"d":"3.552%"},{"v":10344.814812739465,"d":"10,344.81"}]
[11,"设     备      费",null,null,{"v":138543.23,"d":"138,543.23"}]
[12,"停  电  操  作  费"]
["D","工     程    总    造  价",null,"D=A+B+C+10+11+12",{"v":440127.20057680097,"d":"440,127.20"}]
[13,"设             计            费"]
[14,"减： 利  旧  材  料  费"]
["E","应     收    工  程   款   ",null," E =D+13-14",{"v":440127.20057680097,"d":"440,127.20"},{"$nulls":7}," "]

{"sheet":"定额","index":2,"n_rows":103,"n_cols":13,"rows_kept":103,"merged":[[0,0,0,11],[1,0,1,1],[1,2,1,5],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,4,3],[2,4,4,4],[2,5,2,7],[2,8,2,10],[2,11,4,11],[3,5,4,5],[3,6,3,7],[3,8,4,8],[3,9,3,10],[99,3,99,5]],"flags":["formulas_cached_only"]}
["单位工程预（决）算表"]
["工程名称："]
["序号","2001定额编号","项目名称","单位","数量","单位价值",null,null,"总价值",null,null,"备注"]
[{"$nulls":5},"金额","其中：",null,"金额","其中："]
[{"$nulls":6},"工资","机械费",null,"工资","机械费"]
[1,"2-240","环网柜安装","台",{"v":2,"d":"2.00"},294.17,110.78,60.57,588.34,221.56,121.14]
[2,"2-240","总电源箱安装","台",{"v":2,"d":"2.00"},294.17,110.78,60.57,588.34,221.56,121.14]
[3,"2-264","单相磁卡表箱安装","台",{"v":0,"d":"0.00"},72.96,42.16,null,0,0,0]
[4,"2-265","三相磁卡表箱安装","台",{"v":2,"d":"2.00"},87.29,53.87,null,174.58,107.74,0]
[5,"2-264","网点户箱安装","台",{"v":2,"d":"2.00"},72.96,42.16,null,145.92,84.32,0]
[6,"2-307","单相电度表安装","个",{"v":57,"d":"57.00"},23.11,10.77,null,{"v":1317.27,"d":"1,317.27"},613.89,0]
[7,"2-307","三相磁卡表安装","个",{"v":2,"d":"2.00"},23.11,10.77,null,46.22,21.54,0]
[8,"2-266","集中计量箱安装9表","台",{"v":1,"d":"1.00"},106.53,65.58,8.18,106.53,65.58,8.18]
[9,"2-266","集中计量箱安装12表","台",{"v":3,"d":"3.00"},106.53,65.58,8.18,{"v":319.59000000000003,"d":"319.59"},196.74,24.54]
[10,"2-266","集中计量箱安装15表","台",{"v":1,"d":"1.00"},106.53,65.58,8.18,106.53,65.58,8.18]
[11,"2-266","进户箱安装","台",{"v":19,"d":"19.00"},106.53,65.58,8.18,{"v":2024.07,"d":"2,024.07"},{"v":1246.02,"d":"1,246.02"},155.42]
[12,"2-264","户内电源箱安装","台",{"v":57,"d":"57.00"},72.96,42.16,null,{"v":4158.719999999999,"d":"4,158.72"},{"v":2403.12,"d":"2,403.12"},0]
[13,"2-264","对讲门电源箱安装","台",{"v":4,"d":"4.00"},72.96,42.16,null,291.84,168.64,0]
[14,"2-264","对话箱安装","台",{"v":4,"d":"4.00"},72.96,42.16,null,291.84,168.64,0]
[15,"2-264","远传电源箱","台",{"v":4,"d":"4.00"},72.96,42.16,null,291.84,168.64,0]
[16,"2-310","用户终端对讲机","个",{"v":57,"d":"57.00"},{"v":36.7,"d":"36.70"},9.84,null,{"v":2091.9,"d":"2,091.90"},560.88,0]
[17,"2-318","盘柜配线6以内","10m",{"v":20,"d":"20.00"},38.67,14.05,null,{"v":773.4000000000001,"d":"773.40"},{"v":281,"d":"281.00"},0]
[18,"2-319","盘柜配线10以内","10m",{"v":30,"d":"30.00"},46.65,16.39,null,{"v":1399.5,"d":"1,399.50"},{"v":491.70000000000005,"d":"491.70"},0]
[19,"2-327","外部接线(无端子)","10个",{"v":40.3,"d":"40.30"},18.75,5.15,null,{"v":755.625,"d":"755.63"},{"v":207.545,"d":"207.55"},0]
[20,"2-329","外部接线(有端子)","10个",{"v":7,"d":"7.00"},38.46,7.73,null,269.22,54.11,0]
[21,"2-337","压铜接线端子16以内","10个",{"v":3.6,"d":"3.60"},48.93,{"v":10.3,"d":"10.30"},null,{"v":176.148,"d":"176.15"},{"v":37.080000000000005,"d":"37.08"},0]
[22,"2-338","压铜接线端子35以内","10个",{"v":3,"d":"3.00"},77.77,15.46,null,233.31,46.38,0]
[23,"2-339","压铜接线端子70以内","10个",{"v":5,"d":"5.00"},{"v":126.4,"d":"126.40"},30.91,null,{"v":632,"d":"632.00"},154.55,0]
[24,"2-340","压铜接线端子120以内","10个",{"v":0.8,"d":"0.80"},{"v":227.5,"d":"227.50"},61.83,null,{"v":182,"d":"182.00"},{"v":49.464,"d":"49.46"},0]
[25,"2-539","电缆保护管敷设","10m/根",{"v":1.7000000000000002,"d":"1.70"},239.79,131.62,24.55,{"v":407.64300000000003,"d":"407.64"},{"v":223.75400000000002,"d":"223.75"},{"v":41.73500000000001,"d":"41.74"}]
[26,"2-606","电缆防护(防腐)","10m",{"v":0.8,"d":"0.80"},256.03,56.21,null,{"v":204.82399999999998,"d":"204.82"},{"v":44.968,"d":"44.97"},0]
[27,"2-608","电缆防护(刷漆)","10m",{"v":0.4,"d":"0.40"},22.02,5.62,null,{"v":8.808,"d":"8.81"},{"v":2.248,"d":"2.25"},0]
[28,"2-609","电缆防护(剥皮)","10m",{"v":0.4,"d":"0.40"},23.87,4.22,null,{"v":9.548,"d":"9.55"},{"v":1.688,"d":"1.69"},0]
[29,"2-600","防护堵洞（表箱下）","处",{"v":72,"d":"72.00"},34.29,15.55,null,{"v":2468.88,"d":"2,468.88"},{"v":1119.6000000000001,"d":"1,119.60"},0]
[30,"2-602","防护堵洞（保护管）","处",{"v":72,"d":"72.00"},3.76,2.58,null,{"v":270.71999999999997,"d":"270.72"},185.76,0]
[31,"2-618","铜芯电缆敷设35以内(5芯)","100m",{"v":0,"d":"0.00"},{"v":442.195,"d":"442.20"},{"v":214.03199999999998,"d":"214.03"},{"v":8.541,"d":"8.54"},0,0,0,"*1.3"]
[32,"2-611","铜芯电缆敷设120以内(5芯)","100m",{"v":0.39390000000000003,"d":"0.39"},{"v":801.463,"d":"801.46"},{"v":385.749,"d":"385.75"},{"v":59.787000000000006,"d":"59.79"},{"v":315.6962757,"d":"315.70"},{"v":151.94653110000002,"d":"151.95"},{"v":23.550099300000003,"d":"23.55"},"*1.3"]
[33,"2-641","户内热缩终端头120以内","个",{"v":8,"d":"8.00"},128.03,35.13,null,{"v":1024.24,"d":"1,024.24"},281.04,0]
[34,"2-691","角钢接地极","根",{"v":61,"d":"61.00"},29.97,12.41,14.73,{"v":1828.1699999999998,"d":"1,828.17"},757.01,898.53]
[35,"2-693","圆钢接地极","根",{"v":11,"d":"11.00"},28.52,13.82,12.88,{"v":313.71999999999997,"d":"313.72"},152.02,141.68]
[36,"2-696","户内接地母线敷设(扁钢40*4)","10m",{"v":14.038,"d":"14.04"},55.28,32.09,{"v":9,"d":"9.00"},{"v":776.0206400000001,"d":"776.02"},{"v":450.47942000000006,"d":"450.48"},{"v":126.342,"d":"126.34"}]
[37,"2-701","接地跨接线","10处",{"v":4.9,"d":"4.90"},85.75,{"v":26,"d":"26.00"},16.37,{"v":420.175,"d":"420.18"},{"v":127.4,"d":"127.40"},{"v":80.21300000000001,"d":"80.21"}]
[38,"2-702","构架接地","处",{"v":88,"d":"88.00"},95.03,{"v":54.1,"d":"54.10"},5.73,{"v":8362.64,"d":"8,362.64"},{"v":4760.8,"d":"4,760.80"},504.24]
[39,"2-746","避雷引下线敷设(利用建筑物主筋引下)","10m",{"v":33.8,"d":"33.80"},77.31,{"v":19.2,"d":"19.20"},51.55,{"v":2613.078,"d":"2,613.08"},{"v":648.9599999999999,"d":"648.96"},{"v":1742.3899999999996,"d":"1,742.39"}]
[40,"2-747","断接卡子制作、安装","10套",{"v":72,"d":"72.00"},122.75,84.31,0.75,{"v":8838,"d":"8,838.00"},{"v":6070.32,"d":"6,070.32"},{"v":54,"d":"54.00"}]
[41,"2-751","避雷网安装（沿压环敷设）","10m",{"v":38.757,"d":"38.76"},83.65,9.37,72.01,{"v":3242.0230500000002,"d":"3,242.02"},{"v":363.15308999999996,"d":"363.15"},{"v":2790.8915700000002,"d":"2,790.89"}]
[42,"2-752","柱主筋与圈梁钢筋焊接","10处",{"v":44.8,"d":"44.80"},167.04,58.55,73.65,{"v":7483.391999999999,"d":"7,483.39"},{"v":2623.0399999999995,"d":"2,623.04"},{"v":3299.52,"d":"3,299.52"}]
[43,"2-1010","铁管暗配25mm","100m",{"v":0,"d":"0.00"},328.85,204.46,42.84,0,0,0]
[44,"2-1011","铁管暗配32mm","100m",{"v":0,"d":"0.00"},362.28,217.57,42.84,0,0,0]
[45,"2-1012","铁管暗配40mm","100m",{"v":1.4935,"d":"1.49"},538.48,349.19,57.78,{"v":804.2198800000001,"d":"804.22"},{"v":521.515265,"d":"521.52"},{"v":86.29443,"d":"86.29"}]
[46,"2-1013","铁管暗配50mm","100m",{"v":0.20600000000000002,"d":"0.21"},596.56,372.38,57.78,{"v":122.89135999999999,"d":"122.89"},{"v":76.71028000000001,"d":"76.71"},{"v":11.902680000000002,"d":"11.90"}]
[47,"2-1014","铁管暗配70mm","100m",{"v":0.8034,"d":"0.80"},837.56,{"v":540.3,"d":"540.30"},80.01,{"v":672.8957039999999,"d":"672.90"},{"v":434.07701999999995,"d":"434.08"},{"v":64.280034,"d":"64.28"}]
[48,"2-1015","铁管暗配80mm","100m",{"v":0.1648,"d":"0.16"},{"v":1147.77,"d":"1,147.77"},804.48,82.94,{"v":189.152496,"d":"189.15"},{"v":132.578304,"d":"132.58"},{"v":13.668512,"d":"13.67"}]
[49,"2-1016","铁管暗配100mm","100m",{"v":0.10300000000000001,"d":"0.10"},{"v":1304.56,"d":"1,304.56"},854.36,82.94,{"v":134.36968000000002,"d":"134.37"},{"v":87.99908,"d":"88.00"},{"v":8.54282,"d":"8.54"}]
[50,"2-1088","接地保护管敷设","100m",0.42,377.09,193.68,33.41,{"v":158.37779999999998,"d":"158.38"},{"v":81.3456,"d":"81.35"},{"v":14.032199999999998,"d":"14.03"}]
[51,"2-1131","阻燃管暗敷设15","100m",{"v":16.587,"d":"16.59"},159.42,156.45,null,{"v":2644.29954,"d":"2,644.30"},{"v":2595.03615,"d":"2,595.04"},0]
[52,"2-1132","阻燃管暗敷设20","100m",{"v":35.646,"d":"35.65"},184.32,181.27,null,{"v":6570.2707199999995,"d":"6,570.27"},{"v":6461.5504200000005,"d":"6,461.55"},0]
[53,"2-1133","阻燃管暗敷设25","100m",9.75,234.56,231.39,null,{"v":2286.96,"d":"2,286.96"},{"v":2256.0525,"d":"2,256.05"},0]
[54,"2-1134","阻燃管暗敷设32","100m",{"v":0,"d":"0.00"},271.41,268.16,null,0,0,0]
[55,"2-1135","阻燃管暗敷设40","100m",{"v":0,"d":"0.00"},300.53,{"v":297.2,"d":"297.20"},null,0,0,0]
[56,"2-1136","阻燃管暗敷设50","100m",{"v":0,"d":"0.00"},347.92,344.51,null,0,0,0]
[57,"2-1172","管内穿线2.5以内","100m",{"v":159.24399999999997,"d":"159.24"},37.33,23.42,null,{"v":5944.578519999998,"d":"5,944.58"},{"v":3729.4944799999994,"d":"3,729.49"},0]
[58,"2-1173","管内穿线4以内","100m",{"v":0,"d":"0.00"},30.49,16.39,null,0,0,0]
[59,"2-1189","管内穿线0.3以内","100m",{"v":0,"d":"0.00"},21.48,14.29,null,0,0,0]
[60,"2-1201","管内穿线10以内","100m",{"v":30.843364,"d":"30.84"},38.05,22.25,null,{"v":1173.5900001999998,"d":"1,173.59"},{"v":686.264849,"d":"686.26"},0]
[61,"2-1202","管内穿线16以内","100m",{"v":0.1,"d":"0.10"},{"v":35.8,"d":"35.80"},23.19,null,3.58,{"v":2.3190000000000004,"d":"2.32"},0]
[62,"2-1203","管内穿线25以内","100m",0.99,50.69,32.09,null,{"v":50.183099999999996,"d":"50.18"},{"v":31.7691,"d":"31.77"},0,null," "]
[63,"2-1204","管内穿线35以内","100m",{"v":0.2545,"d":"0.25"},53.15,33.96,null,{"v":13.526675,"d":"13.53"},{"v":8.64282,"d":"8.64"},0]
[64,"2-1205","管内穿线70以内","100m",{"v":2.56536,"d":"2.57"},89.02,66.51,null,{"v":228.3683472,"d":"228.37"},{"v":170.62209360000003,"d":"170.62"},0]
[65,"2-1206","管内穿线95以内","100m",{"v":0,"d":"0.00"},94.95,70.73,null,0,0,0]
[66,"2-1207","管内穿线120以内","100m",{"v":0,"d":"0.00"},110.67,83.84,null,0,0,0]
[67,"2-1375","接线箱安装(700以内)","10个",{"v":0,"d":"0.00"},255.29,248.25,null,0,0,0]
[68,"2-1376","接线箱安装(1500以内)","10个",{"v":0,"d":"0.00"},392.05,{"v":379.4,"d":"379.40"},null,0,0,0]
[69,"2-1377","接线盒安装(接线盒)","10个",{"v":87.4,"d":"87.40"},25.06,10.54,null,{"v":2190.244,"d":"2,190.24"},{"v":921.196,"d":"921.20"},0]
[70,"2-1377","接线盒安装(远传水表接线盒)","10个",{"v":5.7,"d":"5.70"},25.06,10.54,null,{"v":142.84199999999998,"d":"142.84"},{"v":60.077999999999996,"d":"60.08"},0]
[71,"2-1378","接线盒安装(开关盒)","10个",{"v":22.3,"d":"22.30"},17.95,11.24,null,{"v":400.285,"d":"400.29"},{"v":250.65200000000002,"d":"250.65"},0]
[72,"2-1378","接线盒安装(对讲机)","10个",{"v":2.3,"d":"2.30"},17.95,11.24,null,{"v":41.285,"d":"41.29"},{"v":25.851999999999997,"d":"25.85"},0]
[73,"2-1386","扁圆吸顶灯安装(感应灯)","10套",{"v":2.4,"d":"2.40"},{"v":238.1,"d":"238.10"},50.59,null,{"v":571.4399999999999,"d":"571.44"},{"v":121.416,"d":"121.42"},0]
[74,"2-1394","防水灯头","10套",{"v":11.6,"d":"11.60"},63.18,19.67,null,{"v":732.8879999999999,"d":"732.89"},{"v":228.17200000000003,"d":"228.17"},0]
[75,"2-1396","座灯头","10套",{"v":29.3,"d":"29.30"},151.48,22.01,null,{"v":4438.364,"d":"4,438.36"},{"v":644.893,"d":"644.89"},0]
[76,"2-1396","座灯头(感应灯)","10套",{"v":2.4,"d":"2.40"},151.48,22.01,null,{"v":363.55199999999996,"d":"363.55"},{"v":52.824000000000005,"d":"52.82"},0]
[77,"2-1503","组合荧光灯光带(吊杆式双管)","10m",{"v":3.6,"d":"3.60"},144.27,114.76,null,{"v":519.3720000000001,"d":"519.37"},{"v":413.136,"d":"413.14"},0]
[78,"2-1582","荧光灯具安装(吊杆式双管)","10套",{"v":1.8,"d":"1.80"},407.88,90.17,null,{"v":734.184,"d":"734.18"},{"v":162.306,"d":"162.31"},0]
[79,"2-1584","荧光灯电容器安装","10套",{"v":1.8,"d":"1.80"},246.09,56.21,null,{"v":442.962,"d":"442.96"},{"v":101.178,"d":"101.18"},0]
[80,"2-1637","扳式暗开关(单联)","10套",{"v":10.5,"d":"10.50"},22.58,19.91,null,{"v":237.08999999999997,"d":"237.09"},{"v":209.055,"d":"209.06"},0]
[81,"2-1638","扳式暗开关(双联)","10套",{"v":3.3,"d":"3.30"},24.07,20.84,null,{"v":79.431,"d":"79.43"},{"v":68.77199999999999,"d":"68.77"},0]
[82,"2-1639","扳式暗开关(三联)","10套",{"v":8.5,"d":"8.50"},25.59,21.78,null,{"v":217.515,"d":"217.52"},185.13,0]
[83,"2-1667","单相暗插座15A(2孔)","10套",{"v":25.1,"d":"25.10"},23.36,19.44,null,{"v":586.336,"d":"586.34"},{"v":487.9440000000001,"d":"487.94"},0]
[84,"2-1668","单相暗插座15A(3孔)","10套",{"v":39.7,"d":"39.70"},25.79,21.31,null,{"v":1023.863,"d":"1,023.86"},{"v":846.0070000000001,"d":"846.01"},0]
[85,"2-1668","单相空调暗插座15A(3孔)","10套",{"v":10.1,"d":"10.10"},25.79,21.31,null,{"v":260.479,"d":"260.48"},{"v":215.23099999999997,"d":"215.23"},0]
[86,"2-1685","防溅插座15A","10套",{"v":11.4,"d":"11.40"},50.74,35.36,null,{"v":578.436,"d":"578.44"},{"v":403.104,"d":"403.10"},0]
[87,"2-1703","换气扇安装","台",{"v":57,"d":"57.00"},25.32,11.94,null,{"v":1443.24,"d":"1,443.24"},{"v":680.5799999999999,"d":"680.58"},0]
[88,"2-1707","带安全门插座15A","10套",{"v":0,"d":"0.00"},33.08,28.81,null,0,0,0]
[89,"2-849","配电装置系统调试","系统",{"v":12,"d":"12.00"},416.94,{"v":234.2,"d":"234.20"},182.74,{"v":5003.28,"d":"5,003.28"},{"v":2810.3999999999996,"d":"2,810.40"},{"v":2192.88,"d":"2,192.88"}]
[90,"2-860","小电流接地保护","套(台)",{"v":2,"d":"2.00"},{"v":2391.73,"d":"2,391.73"},{"v":1217.84,"d":"1,217.84"},null,{"v":4783.46,"d":"4,783.46"},{"v":2435.68,"d":"2,435.68"},0]
[91,"2-885","独立接地装置6根接地极以内（系统）调试","段（组",{"v":18,"d":"18.00"},204.56,93.68,110.88,{"v":3682.08,"d":"3,682.08"},{"v":1686.2400000000002,"d":"1,686.24"},{"v":1995.84,"d":"1,995.84"}]
[92,"2-886","接地网调试","系统",{"v":2,"d":"2.00"},{"v":511.4,"d":"511.40"},{"v":234.2,"d":"234.20"},{"v":277.2,"d":"277.20"},{"v":1022.8,"d":"1,022.80"},{"v":468.4,"d":"468.40"},{"v":554.4,"d":"554.40"}]
[93,"2-974","电缆试验(泄漏试验)","根(次)",{"v":2,"d":"2.00"},95.19,30.91,null,190.38,61.82,0]
[94,null,"小计",{"$nulls":5},{"v":106235.38278810003,"d":"106,235.38"},{"v":56416.509002700004,"d":"56,416.51"},{"v":15083.5323453,"d":"15,083.53"}]
[95,null,"安装与生产同时进行劳动效率降低人工费调整","人工费小计*10%",{"$nulls":4},{"v":5641.65090027,"d":"5,641.65"},{"v":5641.65090027,"d":"5,641.65"}]
[null,null,"合               计",{"$nulls":5},{"v":111877.03368837004,"d":"111,877.03"},{"v":62058.15990297,"d":"62,058.16"},{"v":15083.5323453,"d":"15,083.53"}]
[]
[{"$nulls":9}," "]

{"sheet":"材料表","index":3,"n_rows":74,"n_cols":7,"rows_kept":74,"merged":[[0,1,0,5]],"flags":["formulas_cached_only"]}
[null,"材料明细表"]
["序号","材       料       名       称","单 位","数量","单        价","合计","备注"]
[1,"低压电缆VV-4×120+1×70","m",null,{"v":372,"d":"372.00"},0]
[2,"低压电缆VV-4×95+1×50","m",9.09,{"v":258,"d":"258.00"},{"v":2345.22,"d":"2,345.22"}]
[3,"低压电缆VV-4×70+1×50","m",{"v":30.3,"d":"30.30"},{"v":186,"d":"186.00"},{"v":5635.8,"d":"5,635.80"}]
[4,"低压电缆VV-4×50+1×25","m",null,{"v":138,"d":"138.00"},0]
[5,"低压电缆VV-4×35+1×16","m",null,{"v":101.2,"d":"101.20"},0]
[6,"低压电缆VV-4×25+1×16","m",null,{"v":81.4,"d":"81.40"},0]
[7,"低压电缆VV-4×16+1×10","m",null,{"v":51.5,"d":"51.50"},0]
[8,"低压电缆VV-4×10+1×6","m",null,{"v":38.2,"d":"38.20"},0]
[9,"热缩电缆终端头/户内50-120","套",{"v":8,"d":"8.00"},{"v":168,"d":"168.00"},{"v":1344,"d":"1,344.00"}]
[10,"阻燃管PVC-15","m",{"v":1758.2220000000002,"d":"1,758.22"},{"v":1.4,"d":"1.40"},{"v":2461.5108,"d":"2,461.51"}]
[11,"阻燃管PVC-20","m",{"v":3778.476,"d":"3,778.48"},2.05,{"v":7745.8758,"d":"7,745.88"}]
[12,"阻燃管PVC-25","m",{"v":1033.5,"d":"1,033.50"},2.88,{"v":2976.48,"d":"2,976.48"}]
[13,"阻燃管PVC-32","m",0,3.72,0]
[14,"阻燃管PVC-40","m",0,5.39,0]
[15,"阻燃管PVC-50","m",0,6.32,0]
[16,"镀锌铁管φ20","m",null,{"v":2,"d":"2.00"},0]
[17,"镀锌铁管φ25","m",null,{"v":3,"d":"3.00"},0]
[18,"镀锌铁管φ32","m",null,{"v":3.5,"d":"3.50"},0]
[19,"镀锌铁管φ40","m",149.35,{"v":3.8,"d":"3.80"},567.53]
[20,"镀锌铁管φ50","m",{"v":20.6,"d":"20.60"},{"v":5.8,"d":"5.80"},119.48]
[21,"镀锌铁管φ70","m",80.34,{"v":7.6,"d":"7.60"},{"v":610.584,"d":"610.58"}]
[22,"镀锌铁管φ80","m",16.48,{"v":9.8,"d":"9.80"},{"v":161.50400000000002,"d":"161.50"}]
[23,"镀锌铁管φ100","m",{"v":10.3,"d":"10.30"},{"v":11.6,"d":"11.60"},119.48]
[24,"管接头φ25","个",null,0.65,0]
[25,"管接头φ32","个",null,{"v":1,"d":"1.00"},0]
[26,"管接头φ40","个",{"v":30.900000000000002,"d":"30.90"},1.25,{"v":38.625,"d":"38.63"}]
[27,"铜芯绝缘平行软线RVB-2*0.3","m",0,1.01,0]
[28,"铜芯塑料绝缘线BV-2.5","m",{"v":16211.039199999997,"d":"16,211.04"},1.82,{"v":29504.091343999997,"d":"29,504.09"}]
[29,"铜芯塑料绝缘线BV-4","m",0,2.91,0]
[30,"铜芯塑料绝缘线BV-6","m",{"v":1088.0384,"d":"1,088.04"},4.12,{"v":4482.718207999999,"d":"4,482.72"}]
[31,"铜芯塑料绝缘线BV-10","m",{"v":1996.298,"d":"1,996.30"},{"v":7.2,"d":"7.20"},{"v":14373.3456,"d":"14,373.35"}]
[32,"铜芯塑料绝缘线BV-16","m",10.18,{"v":11.4,"d":"11.40"},{"v":116.052,"d":"116.05"}]
[33,"铜芯塑料绝缘线BV-25","m",{"v":100.782,"d":"100.78"},{"v":18.2,"d":"18.20"},{"v":1834.2323999999999,"d":"1,834.23"}]
[34,"铜芯塑料绝缘线BV-35","m",25.45,{"v":24.5,"d":"24.50"},{"v":623.525,"d":"623.53"}]
[35,"铜芯塑料绝缘线BV-50","m",{"v":154.736,"d":"154.74"},{"v":33.5,"d":"33.50"},{"v":5183.656,"d":"5,183.66"}]
[36,"铜芯塑料绝缘线BV-70","m",{"v":101.8,"d":"101.80"},{"v":51.2,"d":"51.20"},{"v":5212.16,"d":"5,212.16"}]
[37,"铜芯塑料绝缘线BV-90","m",null,{"v":77.5,"d":"77.50"},0]
[38,"铜芯塑料绝缘线BV-120","m",null,{"v":96.9,"d":"96.90"},0]
[39,"吸顶灯(感应灯)","个",{"v":24.240000000000002,"d":"24.24"},{"v":40,"d":"40.00"},{"v":969.6000000000001,"d":"969.60"}]
[40,"吊杆式双管荧光灯具","个",18.18,{"v":42,"d":"42.00"},763.56]
[41,"荧光灯镇流器","个",18.18,{"v":8,"d":"8.00"},145.44]
[42,"普通座灯头","个",301.79,{"v":1.1,"d":"1.10"},{"v":331.96900000000005,"d":"331.97"}]
[43,"防水座灯头","个",119.48,{"v":1.2,"d":"1.20"},{"v":143.376,"d":"143.38"}]
[44,"感应座灯头","个",24.72,{"v":8,"d":"8.00"},197.76]
[45,"单相防溅式插座15A","个",117.42,{"v":19.1,"d":"19.10"},{"v":2242.722,"d":"2,242.72"}]
[46,"单相二孔插座15A","个",{"v":258.53000000000003,"d":"258.53"},1.15,{"v":297.3095,"d":"297.31"}]
[47,"单相三孔插座15A","个",408.91,1.25,{"v":511.13750000000005,"d":"511.14"}]
[48,"单相空调三孔插座15A","个",104.03,{"v":4.9,"d":"4.90"},{"v":509.74700000000007,"d":"509.75"}]
[49,"单联扳式暗开关15A","个",108.15,0.95,{"v":102.7425,"d":"102.74"}]
[50,"双联扳式暗开关10A","个",33.99,1.45,{"v":49.2855,"d":"49.29"}]
[51,"三联扳式暗开关10A","个",87.55,1.75,{"v":153.2125,"d":"153.21"}]
[52,"方角盒","个",null,{"v":1.1,"d":"1.10"},0]
[53,"八角盒","个",{"v":115.4,"d":"115.40"},{"v":1.3,"d":"1.30"},150.02]
[54,"接线盒","个",{"v":1412.3999999999999,"d":"1,412.40"},{"v":2.8,"d":"2.80"},{"v":3954.7199999999993,"d":"3,954.72"}]
[55,"铜接线端子120","个",null,null,0,"定额含"]
[56,"铜接线端子95","个",{"v":8,"d":"8.00"},null,0,"定额含"]
[57,"铜接线端子70","个",{"v":24,"d":"24.00"},null,0,"定额含"]
[58,"铜接线端子50","个",{"v":26,"d":"26.00"},null,0,"定额含"]
[59,"铜接线端子35","个",{"v":6,"d":"6.00"},null,0,"定额含"]
[60,"铜接线端子25","个",{"v":24,"d":"24.00"},null,0,"定额含"]
[61,"铜接线端子16","个",{"v":4,"d":"4.00"},null,0,"定额含"]
[62,"铜接线端子10","个",{"v":32,"d":"32.00"},null,0,"定额含"]
[63,"接地极L50*2500","根",61.61,{"v":99.3,"d":"99.30"},{"v":6117.873,"d":"6,117.87"}]
[64,"镀锌扁钢40*4","T",{"v":0.18572273999999997,"d":"0.19"},{"v":3700,"d":"3,700.00"},{"v":687.1741379999999,"d":"687.17"}]
[65,"镀锌圆钢φ10","T",{"v":0.47006052449999997,"d":"0.47"},{"v":4050,"d":"4,050.00"},{"v":1903.745124225,"d":"1,903.75"}]
[66,"镀锌圆钢φ16","T",{"v":0.10949400000000001,"d":"0.11"},{"v":4050,"d":"4,050.00"},{"v":443.45070000000004,"d":"443.45"},1.58]
[67,"接地保护管PVCΦ20×2000","m",{"v":26,"d":"26.00"},{"v":3.5,"d":"3.50"},{"v":91,"d":"91.00"}]
[68,"绝缘并沟线夹BJ-2(接地)","个",123.22,{"v":48,"d":"48.00"},{"v":5914.5599999999995,"d":"5,914.56"}]
[69,"用户终端对讲机","个",{"v":57,"d":"57.00"},null,0]
[70,"换气扇","个",{"v":57,"d":"57.00"},{"v":40,"d":"40.00"},{"v":2280,"d":"2,280.00"}]
[71,"固定表箱用膨胀螺丝Φ16×150","根",{"v":548,"d":"548.00"},{"v":14.8,"d":"14.80"},{"v":8110.400000000001,"d":"8,110.40"}]
[null,"合           计",{"$nulls":3},{"v":121526.67461422496,"d":"121,526.67"}]

{"sheet":"设备表","index":4,"n_rows":23,"n_cols":7,"rows_kept":23,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["工程设备表"]
["序号","材       料       名       称","单 位","数量","单        价","合计","备注"]
[1,"环网柜","台",{"v":2,"d":"2.00"},{"v":5157,"d":"5,157.00"},{"v":10314,"d":"10,314.00"}]
[2,"电源箱","台",{"v":2,"d":"2.00"},{"v":3777.3,"d":"3,777.30"},{"v":7554.6,"d":"7,554.60"}]
[3,"集中计量箱9","台",{"v":1,"d":"1.00"},{"v":2706.8,"d":"2,706.80"},{"v":2706.8,"d":"2,706.80"}]
[4,"集中计量箱12","台",{"v":3,"d":"3.00"},{"v":2938.6,"d":"2,938.60"},{"v":8815.8,"d":"8,815.80"}]
[5,"集中计量箱15","台",{"v":1,"d":"1.00"},{"v":3511.33,"d":"3,511.33"},{"v":3511.33,"d":"3,511.33"}]
[6,"户内电源箱","台",{"v":57,"d":"57.00"},{"v":370,"d":"370.00"},{"v":21090,"d":"21,090.00"}]
[7,"户箱(网点)300*180","台",{"v":2,"d":"2.00"},{"v":410,"d":"410.00"},{"v":820,"d":"820.00"}]
[8,"三相磁卡箱3#","台",{"v":2,"d":"2.00"},{"v":1360,"d":"1,360.00"},{"v":2720,"d":"2,720.00"}]
[9,"三相磁卡箱1#","台",0,{"v":2340,"d":"2,340.00"},0]
[10,"进户箱(4回路)","台",{"v":10,"d":"10.00"},{"v":2697.3,"d":"2,697.30"},{"v":26973,"d":"26,973.00"}]
[11,"进户箱(5回路)","台",null,{"v":3237.3,"d":"3,237.30"},0]
[12,"进户箱(6回路)","台",{"v":9,"d":"9.00"},{"v":3777.3,"d":"3,777.30"},{"v":33995.700000000004,"d":"33,995.70"}]
[13,"进户箱(7回路)","台",null,{"v":4897.3,"d":"4,897.30"},0]
[14,"进户箱(8回路)","台",null,{"v":4897.3,"d":"4,897.30"},0]
[15,"进户箱(9回路)","台",null,{"v":5397.3,"d":"5,397.30"},0]
[16,"对讲机电源箱","台",{"v":4,"d":"4.00"},null,0]
[17,"用户对话箱","台",{"v":4,"d":"4.00"},null,0]
[18,"远程水表接线箱","台",{"v":4,"d":"4.00"},null,0]
[19,"电度表","块",{"v":57,"d":"57.00"},{"v":306,"d":"306.00"},{"v":17442,"d":"17,442.00"}]
[20,"三相电卡表","块",{"v":2,"d":"2.00"},{"v":1300,"d":"1,300.00"},{"v":2600,"d":"2,600.00"}]
[21,"合           计",{"$nulls":3},{"v":138543.23,"d":"138,543.23"}]