{"text_format":"3","workbook":"xls","n_sheets":7,"sheets":["横向封面","编制说明","造价汇总表","前厅","智慧物流仿真实训室","智慧物流虚拟仿真实训室","品牌表"],"not_rendered":{"external_links":12,"defined_names":1257},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"横向封面","index":0,"n_rows":11,"n_cols":5,"rows_kept":11,"merged":[[0,0,0,4],[1,1,1,4],[2,1,2,4],[3,1,3,4],[4,1,4,3],[5,1,5,3],[6,1,6,3],[8,1,8,4],[9,2,9,4],[10,1,10,4]],"flags":["formulas_cached_only"]}
["工程预算书"]
["业主单位："]
["工程名称：","福软数字金融产业学院实训室装饰工程"]
[]
["装饰面积：",{"$nulls":3},"平方米"]
["工程造价：",0,null,null,"元"]
[]
[]
["施工单位："]
[null,null,"(单位盖章)"]
["编制日期："]

{"sheet":"编制说明","index":1,"n_rows":11,"n_cols":1,"rows_kept":11,"merged":[[1,0,1,3],[2,0,2,3],[3,0,3,3],[4,0,4,3],[5,0,5,3],[6,0,6,3],[7,0,7,3],[8,0,8,3],[9,0,9,3],[10,0,10,3]],"flags":["formulas_cached_only"]}
[]
["预算编制说明"]
["工程名称:福软数字金融产业学院实训室装饰工程"]
["一：编制依据\n  1、本工程材料依据市场价而定；\n  2、本工程人工根据市场价结合施工企业自身情况而定；\n  3、本工程根据施工图及现场情况等相关文件为编制依据；\n\n\n\n"]
["二：相关说明"]
["  1、本报价所列施工项目含机械使用费和间接费，不含物业或其他单位收取的任何费用。人员出入证、车辆出入证由施工方交纳，装修期间的水电源及费用由甲方负责提供；"]
["  2、施工过程中，如甲方要求施工项目有违反建筑装饰施工条例的，乙方有权拒绝施工；"]
["  3、本报价不含主电缆、不含需要二次设计的字体、广告板、软装饰品（窗帘除外）、成品活动家具、空调工程、新风工程、监控、电器设备、音响系统、弱电智能工程（仅包含网络电话插座管线预埋和需要提前预埋的智能化工程线管）等费用；"]
["  4、报价不含拆除内容，如有产生按现场实际拆除工程量单独结算。"]
["  5、本报价含税点9%；"]
["三：其他说明\n\n"]

{"sheet":"造价汇总表","index":2,"n_rows":12,"n_cols":3,"rows_kept":12,"merged":[[2,0,2,2],[3,0,3,2],[4,0,5,0],[4,1,5,1],[4,2,5,2],[11,0,11,1]],"flags":["formulas_cached_only"]}
["","",""]
["","",""]
["工程项目造价汇总表"]
["工程名称:福软数字金融产业学院实训室装饰工程"]
["序号","子项工程名称","金额(元)"]
[]
["1","前厅",{"v":0,"d":"0.00"}]
["2","智慧物流仿真实训室",{"v":0,"d":"0.00"}]
["3","大数据实训室",{"v":0,"d":"0.00"}]
[]
[]
["合  计",null,{"v":0,"d":"0.00"}]

{"sheet":"前厅","index":3,"n_rows":41,"n_cols":10,"rows_kept":41,"merged":[[0,0,0,9],[1,0,1,9],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[2,9,3,9],[37,2,37,6],[38,2,38,6],[39,2,39,6],[40,2,40,6]],"flags":["formulas_cached_only"]}
["福软数字金融产业学院实训室\n室内装饰工程报价"]
["前厅"]
["序号","项目名称","单位","数量","主材     单价①","辅材  单价②","人工  单价③","综合单价\n①+②+③","合计","工艺材料说明"]
[]
[null,"A-61-06立面/A-61-07立面"]
[1,"墙面乳胶漆","m2",7.81,{"$nulls":3},0,0,"清扫、满刮腻子三遍、打磨、刷底漆一遍、乳胶漆二遍等。"]
[2,"木作20*20L形收口造型线条","m",22.76,{"$nulls":3},0,0,"12mm阻燃板做线型灯凹槽基础"]
[3,"单面木龙骨，阻燃板造型墙基层","m2",26.52,{"$nulls":3},0,0,"木龙骨基础，18厘阻燃板做造型墙基层造型打底"]
[4,"墙面木作灯槽","m",22.74,{"$nulls":3},0,0,"定位，弹线，选料，下料，钻孔埋木楔，灯槽制作、安装。"]
[5,"墙面1.2mm厚黑色不锈钢(内凹180mm)","m2",4.23,{"$nulls":3},0,0,"成品不锈钢板贴面"]
[6,"装饰套阻燃板基层","m",9.84,{"$nulls":3},0,0,"阻燃板基层打底"]
[7,"电视周边不锈钢装饰套","m",2.52,{"$nulls":3},0,0,"定制成品不锈钢装饰套"]
[8,"LOGO","项",{"v":1,"d":"1.00"},{"$nulls":3},0,0,"广告商二次深化设计制作，人工安装"]
[9,"定制广告地图","项",{"v":1,"d":"1.00"},{"$nulls":3},0,0,"广告商二次深化设计制作，人工安装"]
[{"$nulls":7},"小计：",0]
[null,"安装工程"]
[1,"强电安装工程","项",{"v":1,"d":"1.00"},{"$nulls":3},0,0,"使用国标电线，JDG套管及辅料, 2.5mm2照明线，2.5mm2插座线。开槽、布管、修补，电路移位另计，不含开关面板"]
[2,"弱电安装工程","项",{"v":1,"d":"1.00"},{"$nulls":3},0,0,"使用六类网线，JDG套管及辅材，开槽、布管、修补"]
[{"$nulls":7},"小计：",0]
[null,"开关面板插座"]
[1,"五孔插座","个",{"v":2,"d":"2.00"},{"$nulls":3},0,0,"成品安装"]
[2,"HDMI插座","个",{"v":2,"d":"2.00"},{"$nulls":3},0,0,"成品安装"]
[3,"网络电视插座","个",{"v":2,"d":"2.00"},{"$nulls":3},0,0,"成品安装"]
[4,"单联单控开关（接入原有开关面板）","项",{"v":1,"d":"1.00"},{"$nulls":3},0,0,"成品安装"]
[{"$nulls":7},"小计：",0]
[null,"灯具"]
[1,"磁吸轨道灯","个",{"v":10,"d":"10.00"},{"$nulls":3},0,0,"成品安装"]
[2,"灯轨道","m",{"v":20,"d":"20.00"},{"$nulls":3},0,0,"成品安装"]
[3,"20*20线型灯","m",22.76,{"$nulls":3},0,0,"成品安装"]
[4,"LED灯带","m",{"v":11,"d":"11.00"},{"$nulls":3},0,0,"成品安装"]
[{"$nulls":7},"小计：",0]
[null,"措施项目"]
[1,"装饰脚手架 ","项",{"v":1,"d":"1.00"},{"$nulls":3},0,0,"钢管架租赁、人工安拆"]
[2,"材料二次搬运费","项",{"v":1,"d":"1.00"},{"$nulls":3},0,0,"限本预算内容的施工用材"]
[3,"施工卫生清洁费","项",{"v":1,"d":"1.00"},{"$nulls":3},0,0,"施工保洁"]
[4,"竣工保洁卫生","项",{"v":1,"d":"1.00"},{"$nulls":3},0,0,"竣工保洁"]
[{"$nulls":7},"小计：",0]
["A","工程直接费：",{"$nulls":6},0]
["B","工程管理费：","A* %",{"$nulls":5},0]
["C","税金：","(A+B)*9%",{"$nulls":5},0]
["D","总造价：","A+B+C",{"$nulls":5},0]

{"sheet":"智慧物流仿真实训室","index":4,"n_rows":82,"n_cols":10,"rows_kept":82,"merged":[[0,0,0,9],[1,0,1,9],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[2,9,3,9],[78,2,78,6],[79,2,79,6],[80,2,80,6],[81,2,81,6]],"flags":["formulas_cached_only"]}
["福软数字金融产业学院实训室\n室内装饰工程报价"]
["智慧物流仿真实训室"]
["序号","项目名称","单位","数量","主材     单价①","辅材  单价②","人工  单价③","综合单价\n①+②+③","合计","工艺材料说明"]
[]
[null,"地材"]
[1,"自流平水泥砂浆基层","m2",{"v":180,"d":"180.00"},{"$nulls":3},0,0,"清理基层，滚涂界面剂，浇倒自流平水泥，抹平，消泡，打磨。"]
[2,"地坪漆","m2",{"v":180,"d":"180.00"},{"$nulls":3},0,0,"清理基层，刷环氧渗透底漆，抹环氧砂浆，刮环氧腻子，刷涂面漆，养护。"]
[3,"天棚",{"$nulls":5},0,0]
[4,"轻钢龙骨基础，石膏板吊顶","m2",{"v":70.1,"d":"70.10"},{"$nulls":3},0,0,"吊件加工、安装，定位、弹线、射钉，选料、下料、定位杆控制高度、平整、安装龙骨及吊\n配附件、孔洞预留等，临时加固、调整、校正，灯箱风口封边、龙骨设置，预留位置、整体\n调整，安装9.5mm石膏板天棚面层。"]
[5,"吊顶18mm阻燃板基层","m2",{"v":70.1,"d":"70.10"},{"$nulls":3},0,0,"12mm阻燃板天棚基层打底"]
[6,"吊顶12mm阻燃板基层","m2",{"v":70.1,"d":"70.10"},{"$nulls":3},0,0,"12mm阻燃板天棚基层打底"]
[7,"天棚面乳胶漆","m2",{"v":70.1,"d":"70.10"},{"$nulls":3},0,0,"清扫、满刮腻子三遍、打磨、刷底漆一遍、乳胶漆二遍等。"]
[8,"轻钢龙骨基础，铝方通吊顶","m2",{"v":102.9,"d":"102.90"},{"$nulls":3},0,0,"吊件加工、安装，定位、弹线、射钉，选料、下料、定位杆控制高度、平整、安装龙骨及吊\n配附件，安装40*60铝方通。"]
[9,"原顶面喷灰色漆面","m2",{"v":102.9,"d":"102.90"},{"$nulls":3},0,0,"喷灰色乳胶漆2遍。"]
[10,"吊顶木作跌级","m",41.06,{"$nulls":3},0,0,"定位，弹线，选料，下料，钻孔埋木楔，跌级制作、安装。"]
[11,"跌级乳胶漆","m",41.06,{"$nulls":3},0,0,"清扫、满刮腻子三遍、打磨、刷底漆一遍、乳胶漆二遍等。"]
[12,"吊顶木作20*20L形收口造型线条","m",41.06,{"$nulls":3},0,0,"12mm阻燃板做线型灯凹槽基础"]
[13,"20*20木作线型灯凹槽基础","m",41.06,{"$nulls":3},0,0,"12mm阻燃板做线型灯凹槽基础"]
[14,"木作窗帘盒","m",{"v":37,"d":"37.00"},{"$nulls":3},0,0,"定位，弹线，选料，下料，钻孔埋木楔，窗帘盒制作、安装。"]
[15,"LED灯带基层","m",39.67,{"$nulls":3},0,0,"定位，弹线，选料，下料，钻孔埋木楔，木作、安装。"]
[16,"窗帘盒乳胶漆","m",{"v":37,"d":"37.00"},{"$nulls":3},0,0,"清扫、满刮腻子三遍、打磨、刷底漆一遍、乳胶漆二遍等。"]
[17,"A-61-01立面",{"$nulls":5},0,0]
[18,"承载轻钢龙骨，阻燃板造型墙基层","m2",29.97,{"$nulls":3},0,0,"承载轻钢龙骨基础，18厘阻燃板做造型墙基层造型打底"]
[19,"墙面木作基层","m2",5.34,{"$nulls":3},0,0,"18厘阻燃板基层打底"]
[20,"墙面乳胶漆","m2",42.72,{"$nulls":3},0,0,"清扫、满刮腻子三遍、打磨、刷底漆一遍、乳胶漆二遍等。"]
[21,"智慧大屏周边不锈钢装饰套","m",5.91,{"$nulls":3},0,0,"定制成品不锈钢装饰套"]
[22,"踢脚线阻燃板基层打底","m",16.95,{"$nulls":3},0,0,"9厘阻燃板基层打底及人工"]
[23,"40mm宽1.2mm厚黑色不锈钢内嵌踢脚线","m",16.95,{"$nulls":3},0,0,"定位放线、钻孔、安装、固定等全部操作过程。"]
[24,"A-01-02立面",{"$nulls":5},0,0]
[25,"踢脚线阻燃板基层打底","m",{"v":3,"d":"3.00"},{"$nulls":3},0,0,"9厘阻燃板基层打底及人工"]
[26,"40mm宽1.2mm厚黑色不锈钢内嵌踢脚线","m",{"v":3,"d":"3.00"},{"$nulls":3},0,0,"定位放线、钻孔、安装、固定等全部操作过程。"]
[27,"单面木龙骨，阻燃板造型墙基层","m2",8.68,{"$nulls":3},0,0,"木龙骨基础，18厘阻燃板做造型墙基层造型打底"]
[28,"墙面烤漆玻璃","m2",8.68,{"$nulls":3},0,0,"玻璃贴面及人工"]
[29,"墙面红色漆","m2",{"v":9.2,"d":"9.20"},{"$nulls":3},0,0,"清扫、满刮腻子三遍、打磨、刷底漆一遍、乳胶漆二遍等。"]
[30,"20*20木作线型灯凹槽基础","m",6.08,{"$nulls":3},0,0,"12mm阻燃板做线型灯凹槽基础"]
[31,"A-61-03立面",{"$nulls":5},0,0]
[32,"墙面乳胶漆","m2",6.16,{"$nulls":3},0,0,"清扫、满刮腻子三遍、打磨、刷底漆一遍、乳胶漆二遍等。"]
[33,"A-61-04立面",{"$nulls":5},0,0]
[34,"踢脚线阻燃板基层打底","m",{"v":3.1,"d":"3.10"},{"$nulls":3},0,0,"9厘阻燃板基层打底及人工"]
[35,"40mm宽1.2mm厚黑色不锈钢内嵌踢脚线","m",{"v":3.1,"d":"3.10"},{"$nulls":3},0,0,"定位放线、钻孔、安装、固定等全部操作过程。"]
[36,"单面木龙骨，阻燃板造型墙基层","m2",1.89,{"$nulls":3},0,0,"木龙骨基础，18厘阻燃板做造型墙基层造型打底"]
[37,"墙面烤漆玻璃","m2",8.68,{"$nulls":3},0,0,"玻璃贴面及人工"]
[38,"墙面乳胶漆","m2",5.24,{"$nulls":3},0,0,"清扫、满刮腻子三遍、打磨、刷底漆一遍、乳胶漆二遍等。"]
[]
[{"$nulls":7},"小计：",0]
[null,"安装工程"]
[1,"配电箱AL1","个",{"v":1,"d":"1.00"},{"$nulls":3},0,0,"含配套元器件及箱体"]
[2,"弱电机柜","个",{"v":1,"d":"1.00"},{"$nulls":3},0,0,"成套机柜安装"]
[3,"强电安装工程","m2",{"v":180,"d":"180.00"},{"$nulls":3},0,0,"使用国标电线，JDG套管及辅料, 2.5mm2照明线，2.5mm2插座线。电路移位另计，不含开关面板"]
[4,"弱电安装工程","m2",{"v":180,"d":"180.00"},{"$nulls":3},0,0,"使用六类网线，JDG套管及辅材，开槽、布管、修补"]
[5,"成品窗帘","项",{"v":1,"d":"1.00"},{"$nulls":3},0,0,"成品窗帘及人工"]
[6,"智能设备接线预埋","项",{"v":1,"d":"1.00"},{"$nulls":3},0,0,"需要设备方方案设计和对接"]
[{"$nulls":7},"小计：",0]
[null,"开关面板插座"]
[1,"地插","个",{"v":82,"d":"82.00"},{"$nulls":3},0,0,"成品安装"]
[2,"五孔插座","个",{"v":8,"d":"8.00"},{"$nulls":3},0,0,"成品安装"]
[3,"HDMI插座","个",{"v":14,"d":"14.00"},{"$nulls":3},0,0,"成品安装"]
[4,"网络电视插座","个",{"v":12,"d":"12.00"},{"$nulls":3},0,0,"成品安装"]
[5,"集成控制开关","项",{"v":1,"d":"1.00"},{"$nulls":3},0,0,"成品安装"]
[]
[{"$nulls":7},"小计：",0]
[null,"灯具"]
[1,"装饰吊灯 长1500mm","个",{"v":9,"d":"9.00"},{"$nulls":3},0,0,"成品安装"]
[2,"嵌入射灯","个",{"v":4,"d":"4.00"},{"$nulls":3},0,0,"成品安装"]
[3,"20*20线型灯","m",47.14,{"$nulls":3},0,0,"成品安装"]
[4,"射灯","个",{"v":4,"d":"4.00"},{"$nulls":3},0,0,"成品安装"]
[5,"定制投影灯","个",{"v":4,"d":"4.00"},{"$nulls":3},0,0,"成品安装"]
[6,"磁吸轨道灯","m",{"v":12,"d":"12.00"},{"$nulls":3},0,0,"成品安装"]
[7,"磁吸轨道灯","个",{"v":8,"d":"8.00"},{"$nulls":3},0,0,"成品安装"]
[8,"LED灯带","m",42.47,{"$nulls":3},0,0,"成品安装"]
[9,"吸顶灯","个",{"v":1,"d":"1.00"},{"$nulls":3},0,0,"成品安装"]
[{"$nulls":7},"小计：",0]
[null,"措施项目"]
[1,"装饰脚手架 ","㎡",{"v":180,"d":"180.00"},{"$nulls":3},0,0,"钢管架租赁、人工安拆"]
[2,"材料二次搬运费","㎡",{"v":180,"d":"180.00"},{"$nulls":3},0,0,"限本预算内容的施工用材"]
[3,"施工卫生清洁费","㎡",{"v":180,"d":"180.00"},{"$nulls":3},0,0,"施工保洁"]
[4,"竣工保洁卫生","㎡",{"v":180,"d":"180.00"},{"$nulls":3},0,0,"竣工保洁"]
[{"$nulls":7},"小计：",0]
["A","工程直接费：",{"$nulls":6},0]
["B","工程管理费：","A* %",{"$nulls":5},0]
["C","税金：","(A+B)*9%",{"$nulls":5},0]
["D","总造价：","A+B+C",{"$nulls":5},0]

{"sheet":"智慧物流虚拟仿真实训室","index":5,"n_rows":56,"n_cols":10,"rows_kept":56,"merged":[[0,0,0,9],[1,0,1,9],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[2,9,3,9],[52,2,52,6],[53,2,53,6],[54,2,54,6],[55,2,55,6]],"flags":["formulas_cached_only"]}
["福软数字金融产业学院实训室\n室内装饰工程报价"]
["智慧物流虚拟仿真实训室"]
["序号","项目名称","单位","数量","主材     单价①","辅材  单价②","人工  单价③","综合单价\n①+②+③","合计","工艺材料说明"]
[]
[null,"地材"]
[1,"地板修复","项",{"v":1,"d":"1.00"},{"$nulls":3},0,0,"强弱电布控瓷砖修复。"]
[2,"天棚",{"$nulls":5},0,0]
[3,"轻钢龙骨基础，石膏板吊顶","m2",63.78,{"$nulls":3},0,0,"吊件加工、安装，定位、弹线、射钉，选料、下料、定位杆控制高度、平整、安装龙骨及吊\n配附件、孔洞预留等，临时加固、调整、校正，灯箱风口封边、龙骨设置，预留位置、整体\n调整，安装9.5mm石膏板天棚面层。"]
[4,"吊顶18mm阻燃板基层","m2",63.78,{"$nulls":3},0,0,"12mm阻燃板天棚基层打底"]
[5,"吊顶12mm阻燃板基层","m2",63.78,{"$nulls":3},0,0,"12mm阻燃板天棚基层打底"]
[6,"天棚面乳胶漆","m2",63.78,{"$nulls":3},0,0,"清扫、满刮腻子三遍、打磨、刷底漆一遍、乳胶漆二遍等。"]
[7,"红色乳胶漆","m",{"v":18.3,"d":"18.30"},{"$nulls":3},0,0,"清扫、满刮腻子三遍、打磨、刷底漆一遍、乳胶漆二遍等。"]
[8,"20*20木作线型灯凹槽基础","m",43.56,{"$nulls":3},0,0,"12mm阻燃板做线型灯凹槽基础"]
[9,"LED灯带基层","m",39.67,{"$nulls":3},0,0,"定位，弹线，选料，下料，钻孔埋木楔，木作、安装。"]
[10,"B-61-01立面",{"$nulls":5},0,0]
[11,"墙面乳胶漆","m2",{"v":5.7,"d":"5.70"},{"$nulls":3},0,0,"清扫、满刮腻子三遍、打磨、刷底漆一遍、乳胶漆二遍等。"]
[12,"B-61-02立面",{"$nulls":5},0,0]
[13,"墙面乳胶漆","m2",2.52,{"$nulls":3},0,0,"清扫、满刮腻子三遍、打磨、刷底漆一遍、乳胶漆二遍等。"]
[14,"墙面白色黑板漆","m2",17.66,{"$nulls":3},0,0,"清扫、满刮腻子三遍、打磨、刷底漆一遍、乳胶漆二遍等。"]
[15,"B-61-03立面",{"$nulls":5},0,0]
[16,"墙面乳胶漆","m2",32.74,{"$nulls":3},0,0,"清扫、满刮腻子三遍、打磨、刷底漆一遍、乳胶漆二遍等。"]
[17,"B-61-04立面",{"$nulls":5},0,0]
[18,"墙面乳胶漆","m2",7.66,{"$nulls":3},0,0,"清扫、满刮腻子三遍、打磨、刷底漆一遍、乳胶漆二遍等。"]
[{"$nulls":7},"小计：",0]
[null,"安装工程"]
[1,"配电箱AL2","个",{"v":1,"d":"1.00"},{"$nulls":3},0,0,"含配套元器件及箱体"]
[2,"弱电机柜","个",{"v":1,"d":"1.00"},{"$nulls":3},0,0,"成套机柜安装"]
[3,"强电安装工程","m2",{"v":180,"d":"180.00"},{"$nulls":3},0,0,"使用国标电线，JDG套管及辅料, 2.5mm2照明线，2.5mm2插座线。电路移位另计，不含开关面板"]
[4,"弱电安装工程","m2",{"v":180,"d":"180.00"},{"$nulls":3},0,0,"使用六类网线，JDG套管及辅材，开槽、布管、修补"]
[5,"成品窗帘","项",{"v":1,"d":"1.00"},{"$nulls":3},0,0,"成品窗帘及人工"]
[6,"智能设备接线预埋","项",{"v":1,"d":"1.00"},{"$nulls":3},0,0,"需要设备方方案设计和对接"]
[{"$nulls":7},"小计：",0]
[null,"开关面板插座"]
[1,"地插","个",{"v":2,"d":"2.00"},{"$nulls":3},0,0,"成品安装"]
[2,"五孔插座","个",{"v":12,"d":"12.00"},{"$nulls":3},0,0,"成品安装"]
[3,"HDMI插座","个",{"v":2,"d":"2.00"},{"$nulls":3},0,0,"成品安装"]
[4,"电视插座","个",{"v":1,"d":"1.00"},{"$nulls":3},0,0,"成品安装"]
[5,"集成控制开关","个",{"v":1,"d":"1.00"},{"$nulls":3},0,0,"成品安装"]
[{"$nulls":7},"小计：",0]
[null,"灯具"]
[1,"原有吊灯移位","项",{"v":1,"d":"1.00"},{"$nulls":3},0,0,"成品安装"]
[2,"20*20线型灯","m",43.56,{"$nulls":3},0,0,"成品安装"]
[3,"磁吸轨道","m",{"v":17.5,"d":"17.50"}]
[4,"磁吸轨道灯","个",{"v":8,"d":"8.00"}]
[5,"LED灯带","m",{"v":44.8,"d":"44.80"},{"$nulls":3},0,0,"成品安装"]
[{"$nulls":7},"小计：",0]
[null,"措施项目"]
[1,"装饰脚手架","㎡",{"v":170,"d":"170.00"},{"$nulls":3},0,0,"钢管架租赁、人工安拆"]
[2,"材料二次搬运费","㎡",{"v":170,"d":"170.00"},{"$nulls":3},0,0,"限本预算内容的施工用材"]
[3,"施工卫生清洁费","㎡",{"v":170,"d":"170.00"},{"$nulls":3},0,0,"施工保洁"]
[4,"竣工保洁卫生","㎡",{"v":170,"d":"170.00"},{"$nulls":3},0,0,"竣工保洁"]
[{"$nulls":7},"小计：",0]
["A","工程直接费：",{"$nulls":6},0]
["B","工程管理费：","A* %",{"$nulls":5},0]
["C","税金：","(A+B)*9%",{"$nulls":5},0]
["D","总造价：","A+B+C",{"$nulls":5},0]

{"sheet":"品牌表","index":6,"n_rows":12,"n_cols":4,"rows_kept":12,"merged":[[0,0,1,3]],"flags":["formulas_cached_only"]}
[" 材料品牌明细表"]
[]
["序号","材料名称","品牌","等级"]
[1,"阻燃版","金百德","合格"]
[2,"水泥","海螺","合格"]
[3,"乳胶漆","晨阳","合格"]
[4,"石膏板","北新梦牌","合格"]
[5,"轻钢龙骨","北新梦牌","合格"]
[6,"配电箱","正泰","合格"]
[7,"电线电缆","太阳牌","合格"]
[8,"网络线","秋叶原6类","合格"]
[9,"灯具","雷士","合格"]