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

{"sheet":"预算","index":0,"n_rows":20,"n_cols":8,"rows_kept":20,"merged":[[0,0,0,4],[1,0,4,0],[1,1,1,7],[2,1,2,7],[3,1,3,7],[4,1,4,7],[15,0,15,1],[16,0,16,1],[17,0,17,1],[18,0,18,1],[19,0,19,1]],"flags":["formulas_cached_only"]}
["设备/工程名称: 莆田模组厂3自动化线改造工程（视频监控）",{"$nulls":5},"订单号码:"]
["注:","1、本明细表仅供参考,厂商承诺报价（或投标）前依照图说、现场实际情况勘测复核完成。"]
[null,"2、对此表有异议请在报价（或投标）前及时提出。"]
[null,"3、承包商要求符合CPTTG相关商务条款的工程厂商。"]
[null,"4、工程施工时间及周期：12/E施工完成"]
["序号","项     目     名     称","数量","单位","单价","人工","总 价","备注"]
["一","监控",null,"","",null,"",""]
[1,"网络监控摄像头（400W像素高清红外夜视半球机）",14,"台",{"$nulls":3},"杭州海康"]
[2,"六类网络线",980,"米",{"$nulls":3},"AMP、大华"]
[3,"PVC电管25(中型）",420,"米",{"$nulls":3},"市购合格品"]
[4,"PVC防水接线盒100*100*60",14,"个",{"$nulls":3},"市购合格品"]
[5,"安装调试费",1,"式"]
["三","其他"]
[1,"辅件(水晶头/支架/吊杆/三通/弯头等)",1,"式"]
[2,"打孔及孔洞封堵",1,"式"]
["小计："]
["管理费",{"$nulls":3},{"v":0.04,"d":"4.000%"},null,0]
["利润",{"$nulls":3},{"v":0.05,"d":"5.000%"},null,0]
["安全卫生及其他总价措施费（含设备、人员保险费等）",{"$nulls":3},{"v":0.02,"d":"2.000%"},null,0]
["合计：",{"$nulls":5},{"v":0,"d":"¥0"}]