{"text_format":"3","workbook":"xls","n_sheets":5,"sheets":["封-1 工程预算书","表-01 工程预(结)算表","表-02 安装工程预(结)算表","表-03 价差汇总表","表-04 工程造价取费表-多专业"],"not_rendered":{"macros":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封-1 工程预算书","index":0,"n_rows":17,"n_cols":6,"rows_kept":17,"merged":[[1,0,1,5],[3,2,3,4],[5,2,5,4],[6,2,6,4],[8,2,8,4],[9,2,9,4],[10,2,10,4],[11,2,11,4],[14,2,14,3]],"flags":["formulas_cached_only"]}
["","","","","",""]
["工 程 预 算 书","","","","",""]
["","","","","",""]
["","工程名称：","凤凰苑小区消防维修项目（报警系统）","","",""]
["","","","","",""]
["","预算造价(大写)：","贰拾伍万壹仟壹佰叁拾柒元壹角捌分","","",""]
["","(小写)：",251137.18,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["","","","","",""]
["","咨询单位:","","","",""]
["","","(单位盖章)","","",""]
["","  法定代表人\r\n   或其授权人:","","","",""]
["","","(签字盖章)","","",""]
["","编制人:","","复核人:","",""]
["","","(造价人员签字盖执业章)","","(造价人员签字盖执业章)",""]
["","编制时间:",null,"","",""]
["","","","","",""]
["","","","","",""]

{"sheet":"表-01 工程预(结)算表","index":1,"n_rows":33,"n_cols":9,"rows_kept":33,"merged":[[1,0,1,8],[2,0,2,3],[2,4,2,5],[2,7,2,8],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,3,6],[3,7,3,8],[31,0,31,2],[31,6,31,8],[32,0,32,2],[32,6,32,8]],"flags":["formulas_cached_only"]}
["","","","","","","","",""]
["工程预(结)算表","","","","","","","",""]
["工程名称: 凤凰苑小区消防维修项目（报警系统）","","","","建筑面积:","","","第1页、共1页",""]
["序号","定额\r\n编号","项目名称","单位","工程量","单价(元)","","总价(元)",""]
["","","","","","单价","工资","总价","工资"]
["","","消防电系统","",{"v":0,"d":"0.000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},102711.65,88275.93]
["1","9-4-1","点型探测器安装 感烟","个",{"v":168,"d":"168.000"},{"v":30.3,"d":"30.30"},24.23,{"v":5090.4,"d":"5090.40"},4070.64]
["2","9-4-1*0.5换","点型探测器拆除 感烟~","个",{"v":168,"d":"168.000"},12.25,12.16,{"v":2058,"d":"2058.00"},2042.88]
["3","9-4-9","火灾报警按钮安装","个",{"v":59,"d":"59.000"},56.32,{"v":42.5,"d":"42.50"},3322.88,{"v":2507.5,"d":"2507.50"}]
["4","9-4-9*0.5换","火灾报警按钮 拆除","个",{"v":59,"d":"59.000"},21.28,21.25,1255.52,1253.75]
["5","9-4-12","声光报警器安装","个",{"v":78,"d":"78.000"},58.66,50.92,4575.48,3971.76]
["6","9-4-12*0.5换","声光报警器拆除","个",{"v":78,"d":"78.000"},{"v":25.5,"d":"25.50"},{"v":25.5,"d":"25.50"},{"v":1989,"d":"1989.00"},{"v":1989,"d":"1989.00"}]
["7","9-4-27","消防专用模块(模块箱) 安装 模块 单输入单输出","个",{"v":61,"d":"61.000"},188.54,163.97,11500.94,10002.17]
["8","9-4-23","消防专用模块(模块箱) 安装 模块 单输入","个",{"v":61,"d":"61.000"},152.96,138.89,9330.56,8472.29]
["9","9-4-23","消防专用模块(模块箱) 安装 隔离模块","个",{"v":28,"d":"28.000"},152.96,138.89,4282.88,3888.92]
["10","9-4-20","消防广播(扬声器) 安装 扬声器 吸顶式(3W-5W)","个",{"v":35,"d":"35.000"},37.39,31.54,1308.65,{"v":1103.9,"d":"1103.90"}]
["11","9-4-2","点型探测器安装 感温","个",{"v":87,"d":"87.000"},{"v":30.3,"d":"30.30"},24.23,{"v":2636.1,"d":"2636.10"},2108.01]
["12","9-4-2*0.5换","点型探测器拆除 感温","个",{"v":87,"d":"87.000"},12.25,12.16,1065.75,1057.92]
["13","9-4-10","消火栓报警按钮","个",{"v":89,"d":"89.000"},147.55,{"v":127.5,"d":"127.50"},13131.95,{"v":11347.5,"d":"11347.50"}]
["14","9-4-18","消防报警电话插孔(电话) 安装 电话分机","个",{"v":3,"d":"3.000"},24.17,17.77,72.51,53.31]
["15","4-11-298","消防接线端子箱","台",{"v":19,"d":"19.000"},257.42,{"v":185.3,"d":"185.30"},4890.98,{"v":3520.7,"d":"3520.70"}]
["16","4-13-41","管内穿线 NH-BVR-2.5mm2","10m",{"v":10.5,"d":"10.500"},8.09,6.89,84.95,72.35]
["17","4-13-40","管内穿线 NH-BVR-1.5mm2","10m",{"v":16.8,"d":"16.800"},7.29,6.12,122.47,102.82]
["18","4-13-40","管内穿线 NH-RVS2*1.5mm2","10m",{"v":32.4,"d":"32.400"},7.29,6.12,{"v":236.2,"d":"236.20"},198.29]
["19","4-12-2","套接紧定式镀锌钢导管(JDG) 敷设 砖、混凝土结构明配 外径(20mm)","10m",{"v":16.8,"d":"16.800"},94.87,61.97,1593.81,{"v":1041.1,"d":"1041.10"}]
["20","9-5-6","自动报警系统调试(2000点以内)","系统",{"v":1,"d":"1.000"},28516.35,26565.14,28516.35,26565.14]
["21","9-5-9","火灾事故广播、消防通信系统调试 广播喇叭及音箱、电话插孔","10只",{"v":14.8,"d":"14.800"},246.37,196.35,3646.28,2905.98]
["22","市场价","线路排查人工费","项",{"v":1,"d":"1.000"},{"v":2000,"d":"2000.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2000.00"},{"v":0,"d":"0.00"}]
["","","合    计","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},102711.65,88275.93]
["","","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["造 价 员 签 字:","","","","","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","","","","","","表－1","",""]

{"sheet":"表-02 安装工程预(结)算表","index":2,"n_rows":67,"n_cols":14,"rows_kept":67,"merged":[[1,0,1,13],[2,0,2,2],[2,12,2,13],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,3,6],[3,7,3,8],[3,9,3,13],[4,5,5,5],[4,7,5,7],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[8,0,9,0],[8,1,9,1],[8,2,9,2],[8,3,9,3],[8,4,9,4],[8,5,9,5],[8,6,9,6],[8,7,9,7],[8,8,9,8],[11,0,12,0],[11,1,12,1],[11,2,12,2],[11,3,12,3],[11,4,12,4],[11,5,12,5],[11,6,12,6],[11,7,12,7],[11,8,12,8],[14,0,15,0],[14,1,15,1],[14,2,15,2],[14,3,15,3],[14,4,15,4],[14,5,15,5],[14,6,15,6],[14,7,15,7],[14,8,15,8],[17,0,18,0],[17,1,18,1],[17,2,18,2],[17,3,18,3],[17,4,18,4],[17,5,18,5],[17,6,18,6],[17,7,18,7],[17,8,18,8],[20,0,20,2],[20,9,20,13],[21,0,21,2],[21,9,21,13],[24,0,24,13],[25,0,25,2],[25,12,25,13],[26,0,28,0],[26,1,28,1],[26,2,28,2],[26,3,28,3],[26,4,28,4],[26,5,26,6],[26,7,26,8],[26,9,26,13],[27,5,28,5],[27,7,28,7],[27,9,28,9],[27,10,28,10],[27,11,28,11],[27,12,28,12],[30,0,31,0],[30,1,31,1],[30,2,31,2],[30,3,31,3],[30,4,31,4],[30,5,31,5],[30,6,31,6],[30,7,31,7],[30,8,31,8],[32,0,33,0],[32,1,33,1],[32,2,33,2],[32,3,33,3],[32,4,33,4],[32,5,33,5],[32,6,33,6],[32,7,33,7],[32,8,33,8],[34,0,35,0],[34,1,35,1],[34,2,35,2],[34,3,35,3],[34,4,35,4],[34,5,35,5],[34,6,35,6],[34,7,35,7],[34,8,35,8],[37,0,38,0],[37,1,38,1],[37,2,38,2],[37,3,38,3],[37,4,38,4],[37,5,38,5],[37,6,38,6],[37,7,38,7],[37,8,38,8],[39,0,40,0],[39,1,40,1],[39,2,40,2],[39,3,40,3],[39,4,40,4],[39,5,40,5],[39,6,40,6],[39,7,40,7],[39,8,40,8],[42,0,42,2],[42,9,42,13],[43,0,43,2],[43,9,43,13],[46,0,46,13],[47,0,47,2],[47,12,47,13],[48,0,50,0],[48,1,50,1],[48,2,50,2],[48,3,50,3],[48,4,50,4],[48,5,48,6],[48,7,48,8],[48,9,48,13],[49,5,50,5],[49,7,50,7],[49,9,50,9],[49,10,50,10],[49,11,50,11],[49,12,50,12],[52,0,53,0],[52,1,53,1],[52,2,53,2],[52,3,53,3],[52,4,53,4],[52,5,53,5],[52,6,53,6],[52,7,53,7],[52,8,53,8],[54,0,55,0],[54,1,55,1],[54,2,55,2],[54,3,55,3],[54,4,55,4],[54,5,55,5],[54,6,55,6],[54,7,55,7],[54,8,55,8],[56,0,57,0],[56,1,57,1],[56,2,57,2],[56,3,57,3],[56,4,57,4],[56,5,57,5],[56,6,57,6],[56,7,57,7],[56,8,57,8],[58,0,59,0],[58,1,59,1],[58,2,59,2],[58,3,59,3],[58,4,59,4],[58,5,59,5],[58,6,59,6],[58,7,59,7],[58,8,59,8],[64,0,64,2],[64,9,64,13],[65,0,65,2],[65,9,65,13]],"flags":["formulas_cached_only"]}
["","","","","","","","","","","","","",""]
["安装工程预(结)算表","","","","","","","","","","","","",""]
["工程名称: 凤凰苑小区消防维修项目（报警系统）","","","","","","","","","","","","第1页、共3页",""]
["序号","定额编号","项目名称及规格","单位","数量","单  价","","合  价","","主   材   设   备","","","",""]
["","","","","","基价","其中","基价","其中","名  称","单位","数量","单价","主材"]
["","","","","","","工资","","工资","","","","","设备费"]
["","","分部分项工程和单价措施项目费\r\n","",{"v":0,"d":"0.000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},102711.68,88275.93,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},61102.99]
["","","消防电系统\r\n","",{"v":0,"d":"0.000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},102711.68,88275.93,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},61102.99]
["1","9-4-1","点型探测器安装 感烟","个",{"v":168,"d":"168.000"},{"v":30.3,"d":"30.30"},24.23,{"v":5090.4,"d":"5090.40"},4070.64,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","","","",{"v":0,"d":"0.000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"点型探测器安装 感烟","个",{"v":168,"d":"168.00"},72.73,12218.64]
["2","9-4-1*0.5换","点型探测器拆除 感烟~","个",{"v":168,"d":"168.000"},12.25,12.16,{"v":2058,"d":"2058.00"},2042.88,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["3","9-4-9","火灾报警按钮安装","个",{"v":59,"d":"59.000"},56.32,{"v":42.5,"d":"42.50"},3322.88,{"v":2507.5,"d":"2507.50"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","","","",{"v":0,"d":"0.000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"火灾报警按钮安装","个",{"v":59,"d":"59.00"},69.18,4081.62]
["4","9-4-9*0.5换","火灾报警按钮 拆除","个",{"v":59,"d":"59.000"},21.28,21.25,1255.52,1253.75,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["5","9-4-12","声光报警器安装","个",{"v":78,"d":"78.000"},58.66,50.92,4575.48,3971.76,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","","","",{"v":0,"d":"0.000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"声光报警器","个",{"v":78,"d":"78.00"},{"v":115.3,"d":"115.30"},{"v":8993.4,"d":"8993.40"}]
["6","9-4-12*0.5换","声光报警器拆除","个",{"v":78,"d":"78.000"},{"v":25.5,"d":"25.50"},{"v":25.5,"d":"25.50"},{"v":1989,"d":"1989.00"},{"v":1989,"d":"1989.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["7","9-4-27","消防专用模块(模块箱) 安装 模块 单输入单输出","个",{"v":61,"d":"61.000"},188.54,163.97,11500.94,10002.17,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","","","",{"v":0,"d":"0.000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"消防专用模块(模块箱) 安装 模块 单输入单输出","个",{"v":61,"d":"61.00"},97.56,5951.16]
["8","9-4-23","消防专用模块(模块箱) 安装 模块 单输入","个",{"v":61,"d":"61.000"},152.96,138.89,9330.56,8472.29,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["造 价 员 签 字:","","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","","","","","","","","","表-02","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["安装工程预(结)算表","","","","","","","","","","","","",""]
["工程名称: 凤凰苑小区消防维修项目（报警系统）","","","","","","","","","","","","第2页、共3页",""]
["序号","定额编号","项目名称及规格","单位","数量","单  价","","合  价","","主   材   设   备","","","",""]
["","","","","","基价","其中","基价","其中","名  称","单位","数量","单价","主材"]
["","","","","","","工资","","工资","","","","","设备费"]
["","","","",{"v":0,"d":"0.000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"消防专用模块(模块箱) 安装 模块 单输入","个",{"v":61,"d":"61.00"},{"v":74.5,"d":"74.50"},{"v":4544.5,"d":"4544.50"}]
["9","9-4-23","消防专用模块(模块箱) 安装 隔离模块","个",{"v":28,"d":"28.000"},152.96,138.89,4282.88,3888.92,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","","","",{"v":0,"d":"0.000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}," 隔离模块","个",{"v":28,"d":"28.00"},58.54,1639.12]
["10","9-4-20","消防广播(扬声器) 安装 扬声器 吸顶式(3W-5W)","个",{"v":35,"d":"35.000"},37.39,31.54,1308.65,{"v":1103.9,"d":"1103.90"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","","","",{"v":0,"d":"0.000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"消防广播(扬声器) 安装 扬声器 吸顶式(3W-5W)","个",{"v":35,"d":"35.00"},92.24,{"v":3228.4,"d":"3228.40"}]
["11","9-4-2","点型探测器安装 感温","个",{"v":87,"d":"87.000"},{"v":30.3,"d":"30.30"},24.23,{"v":2636.1,"d":"2636.10"},2108.01,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","","","",{"v":0,"d":"0.000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"点型探测器安装 感温","个",{"v":87,"d":"87.00"},72.73,6327.51]
["12","9-4-2*0.5换","点型探测器拆除 感温","个",{"v":87,"d":"87.000"},12.25,12.16,1065.75,1057.92,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["13","9-4-10","消火栓报警按钮","个",{"v":89,"d":"89.000"},147.55,{"v":127.5,"d":"127.50"},13131.95,{"v":11347.5,"d":"11347.50"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","","","",{"v":0,"d":"0.000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"消火栓报警按钮","个",{"v":89,"d":"89.00"},86.92,7735.88]
["14","9-4-18","消防报警电话插孔(电话) 安装 电话分机","个",{"v":3,"d":"3.000"},24.17,17.77,72.51,53.31,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","","","",{"v":0,"d":"0.000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"消防报警电话插孔(电话) 安装 电话分机","个",{"v":3,"d":"3.00"},104.66,313.98]
["15","4-11-298","消防接线端子箱","台",{"v":19,"d":"19.000"},257.42,{"v":185.3,"d":"185.30"},4890.98,{"v":3520.7,"d":"3520.70"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["造 价 员 签 字:","","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","","","","","","","","","表-02","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["安装工程预(结)算表","","","","","","","","","","","","",""]
["工程名称: 凤凰苑小区消防维修项目（报警系统）","","","","","","","","","","","","第3页、共3页",""]
["序号","定额编号","项目名称及规格","单位","数量","单  价","","合  价","","主   材   设   备","","","",""]
["","","","","","基价","其中","基价","其中","名  称","单位","数量","单价","主材"]
["","","","","","","工资","","工资","","","","","设备费"]
["","","","",{"v":0,"d":"0.000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"配电箱","台",{"v":19,"d":"19.00"},182.71,3471.49]
["16","4-13-41","管内穿线 NH-BVR-2.5mm2","10m",{"v":10.5,"d":"10.500"},8.09,6.89,84.95,72.35,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","","","",{"v":0,"d":"0.000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"NH-BVR-2.5mm2","m",{"v":113.4,"d":"113.40"},2.21,250.61]
["17","4-13-40","管内穿线 NH-BVR-1.5mm2","10m",{"v":16.8,"d":"16.800"},7.29,6.12,122.47,102.82,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","","","",{"v":0,"d":"0.000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"NH-BVR-1.5mm2","m",181.44,1.43,259.46]
["18","4-13-40","管内穿线 NH-RVS2*1.5mm2","10m",{"v":32.4,"d":"32.400"},7.29,6.12,{"v":236.2,"d":"236.20"},198.29,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","","","",{"v":0,"d":"0.000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"NH-RVS2*1.5mm2","m",349.92,4.12,1441.67]
["19","4-12-2","套接紧定式镀锌钢导管(JDG) 敷设 砖、混凝土结构明配 外径(20mm)","10m",{"v":16.8,"d":"16.800"},94.87,61.97,1593.82,{"v":1041.1,"d":"1041.10"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","","","",{"v":0,"d":"0.000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"JDG管","m",173.04,3.73,645.44]
["20","9-5-6","自动报警系统调试(2000点以内)","系统",{"v":1,"d":"1.000"},28516.35,26565.14,28516.35,26565.14,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["21","9-5-9","火灾事故广播、消防通信系统调试 广播喇叭及音箱、电话插孔","10只",{"v":14.8,"d":"14.800"},246.37,196.35,3646.28,2905.98,"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["22","市场价","线路排查人工费","项",{"v":1,"d":"1.000"},{"v":2000,"d":"2000.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2000.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","","合计","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},102711.65,88275.93,{"v":0,"d":"0.000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},61102.99]
["造 价 员 签 字:","","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","","","","","","","","","表-02","","","",""]
["","","","","","","","","","","","","",""]

{"sheet":"表-03 价差汇总表","index":3,"n_rows":9,"n_cols":9,"rows_kept":9,"merged":[[1,0,1,8],[2,0,2,4],[2,5,2,6],[2,7,2,8]],"flags":["formulas_cached_only"]}
["","","","","","","","",""]
["价 差 汇 总 表","","","","","","","",""]
["工程名称:凤凰苑小区消防维修项目（报警系统）","","","","","建筑面积:m2","","第1页、共1页",""]
["序号","材料编码","材料名称","单位","数量","定额价","市场价","价格差","合价"]
["1","00010104","综合工日","工日",1038.499,{"v":85,"d":"85.00"},{"v":100,"d":"100.00"},{"v":15,"d":"15.00"},15577.49]
["2","RG","人工","工日",4.335,{"v":85,"d":"85.00"},{"v":100,"d":"100.00"},{"v":15,"d":"15.00"},65.02]
["","","合计",{"v":0,"d":"0.00"},{"v":0,"d":"0.000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":15642.5,"d":"15642.50"}]
["","","","","","","","",""]
["","","","","","","","","表-03"]

{"sheet":"表-04 工程造价取费表-多专业","index":4,"n_rows":39,"n_cols":5,"rows_kept":39,"merged":[[1,0,1,4],[2,0,2,2],[2,3,2,4],[37,0,37,1],[37,2,37,4]],"flags":["formulas_cached_only"]}
["","","","",""]
["工 程 造 价 取 费 表","","","",""]
["工程名称:凤凰苑小区消防维修项目（报警系统）","","","第1页、共1页",""]
["序号","名称","计  算  式","费率(%)","金额"]
["","安装工程\n","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["一","分部分项工程费","∑(工程量×消耗量定额基价)","",163814.64]
["1","其中：定额人工费","∑(工日消耗量×定额人工单价)","",88275.93]
["2","      定额材料费","∑(材料消耗量×定额材料单价)","",11846.57]
["3","      定额机械费","∑(机械消耗量×定额机械台班单价)","",2589.17]
["4","      定额主材费","∑(主材消耗量×定额主材单价)","",2597.28]
["5","      定额设备费","∑(设备消耗量×定额设备单价)","",{"v":58505.7,"d":"58505.70"}]
["二","单价措施项费","∑(工程量×消耗量定额基价)","",{"v":0,"d":"0.00"}]
["6","其中：定额人工费","∑(工日消耗量×定额人工单价)","",{"v":0,"d":"0.00"}]
["7","      定额材料费","∑(材料消耗量×定额材料单价)","",{"v":0,"d":"0.00"}]
["8","      定额机械费","∑(机械消耗量×定额机械台班单价)","",{"v":0,"d":"0.00"}]
["9","      定额主材费","∑(主材消耗量×定额主材单价)","",{"v":0,"d":"0.00"}]
["10","      定额设备费","∑(设备消耗量×定额设备单价)","",{"v":0,"d":"0.00"}]
["三","其他项目费","∑其他项目费","",{"v":0,"d":"0.00"}]
["四","总价措施费","[(1)+(6)]×相应费率","",{"v":13532.7,"d":"13532.70"}]
["11","安全文明环保","[(1)+(6)]×相应费率","8.62",7609.39]
["12","临时设施费","[(1)+(6)]×相应费率","3.69",3257.38]
["13","其他总价措施","[(1)+(6)]×相应费率","3.02",2665.93]
["五","企业管理费","[(1)+(6)]×相应费率","",{"v":13214.9,"d":"13214.90"}]
["14","管理费","[(1)+(6)]×相应费率","13.12",{"v":11581.8,"d":"11581.80"}]
["15","附加税","[(1)+(6)]×相应费率","1.85",{"v":1633.1,"d":"1633.10"}]
["六","利润","[(1)+(6)]×相应费率","11.13",9825.11]
["七","人材机价差","∑(数量×价差)","",15638.87]
["八","规费","[(1)+(3)+(6)+(8)]×相应费率","",14374.86]
["16","社会保险费","[(1)+(3)+(6)+(8)]×相应费率","12.5",11358.14]
["17","住房公积金","[(1)+(3)+(6)+(8)]×相应费率","3.16",2871.34]
["18","工程排污费","[(1)+(3)+(6)+(8)]×相应费率","0.16",145.38]
["九","估价项目","∑估价项目","",{"v":0,"d":"0.00"}]
["十","税金","[(一)+(二)+(三)+(四)+(五)+(六)+(七)+(八)+(九)]×税率","9",{"v":20736.1,"d":"20736.10"}]
["十一","不取费","∑不取费项目","",{"v":0,"d":"0.00"}]
["十二","总价下浮","∑总价下浮","",{"v":0,"d":"0.00"}]
["十三","安装造价合计","(一)+(二)+(三)+(四)+(五)+(六)+(七)+(八)+(九)+(十)+(十一)+(十二)","",251137.18]
["","总计","","",251137.18]
["造价员盖执业章:","","表-04","",{"v":0,"d":"0.00"}]
["","","","",{"v":0,"d":"0.00"}]