Files
chentianrui 4459270336 上传文件
2025-10-21 11:34:54 +08:00

1474 lines
146 KiB
XML
Raw Permalink Blame History

This file contains ambiguous Unicode characters
This file contains Unicode characters that might be confused with other characters. If you think that this is intentional, you can safely ignore this warning. Use the Escape button to reveal them.
<?xml version="1.0" encoding="UTF-8"?>
<ReportCfg templateVersion="1.0">
<GlobalFilters>
<globalFilter dataSrcName="安装_项目划分" ConditionType="普通条件" ValueType="整型" JoinOperator="并且" GroupName="第1组" CompareOperator="等于" LeftProperty="[存在数量不为0的消耗量]" LeftShowName="" RightValue="1" FormulaValue="" ConditionName="" DataSrcFilter="1"/>
<globalFilter dataSrcName="安装_主材" ConditionType="普通条件" ValueType="小数" JoinOperator="并且" GroupName="第1组" CompareOperator="不等于" LeftProperty="[数量]" LeftShowName="" RightValue="0" FormulaValue="" ConditionName="" DataSrcFilter="1"/>
<globalFilter dataSrcName="安装_主材" ConditionType="普通条件" ValueType="整型" JoinOperator="并且" GroupName="第1组" CompareOperator="等于" LeftProperty="[设备性材料]" LeftShowName="" RightValue="0" FormulaValue="" ConditionName="" DataSrcFilter="1"/>
<globalFilter dataSrcName="安装_配合比主材子级" ConditionType="普通条件" ValueType="小数" JoinOperator="并且" GroupName="第1组" CompareOperator="不等于" LeftProperty="[数量]" LeftShowName="" RightValue="0" FormulaValue="" ConditionName="" DataSrcFilter="1"/>
<globalFilter dataSrcName="安装_配合比主材子级" ConditionType="普通条件" ValueType="整型" JoinOperator="并且" GroupName="第1组" CompareOperator="等于" LeftProperty="[设备性材料]" LeftShowName="" RightValue="0" FormulaValue="" ConditionName="" DataSrcFilter="1"/>
</GlobalFilters>
<RowConfigs>
<rowConfig RowName="" DataSourceName="" RowType="标题行" physicalRpt="" dsFilter="" varsFilter="" locateLabel="" datasetGroupExpression="" groupName="">
<commonFilterList/>
<conditionFilterList/>
<summary type="普通方式汇总" formula="" commSumName="" commSum=""/>
<sorts/>
</rowConfig>
<rowConfig RowName="" DataSourceName="" RowType="标题行" physicalRpt="" dsFilter="" varsFilter="" locateLabel="" datasetGroupExpression="" groupName="">
<commonFilterList/>
<conditionFilterList/>
<summary type="普通方式汇总" formula="" commSumName="" commSum=""/>
<sorts/>
</rowConfig>
<rowConfig RowName="安装_项目划分" DataSourceName="安装_项目划分" RowType="数据行" physicalRpt="" dsFilter="" varsFilter="[专业划分]=“安装”" locateLabel="" datasetGroupExpression="" groupName="工程量/安装">
<commonFilterList/>
<conditionFilterList>
<conditionFilter ConditionType="公式条件" ValueType="字符串" JoinOperator="并且" GroupName="第2组" CompareOperator="" LeftProperty="" LeftShowName="" RightValue="" FormulaValue="if([基础变量.层级]&lt;=设置项目划分输出的级别){1}" ConditionName="" DataSrcFilter="1" ResultFilter="0"/>
<conditionFilter ConditionType="公式条件" ValueType="字符串" JoinOperator="或者" GroupName="第2组" CompareOperator="" LeftProperty="" LeftShowName="" RightValue="" FormulaValue="if(【设置项目划分输出的级别】==&quot;最小级&quot;){1}" ConditionName="" DataSrcFilter="1" ResultFilter="0"/>
<conditionFilter ConditionType="公式条件" ValueType="字符串" JoinOperator="并且" GroupName="第1组" CompareOperator="" LeftProperty="" LeftShowName="" RightValue="" FormulaValue="if(COUNT(F4,F5)==0){1}" ConditionName="过滤" DataSrcFilter="0" ResultFilter="1" delRow="0" delRowContainRef="1" PagingTag="0"/>
</conditionFilterList>
<summary type="普通方式汇总" formula="" commSumName="" commSum=""/>
<sorts/>
<rowConfig RowName="安装_主材" DataSourceName="安装_主材" RowType="数据行" physicalRpt="" dsFilter="" varsFilter="[专业划分]=“安装”" locateLabel="" datasetGroupExpression="" groupName="工程量/安装">
<commonFilterList/>
<conditionFilterList>
<conditionFilter ConditionType="公式条件" ValueType="字符串" JoinOperator="并且" GroupName="第1组" CompareOperator="" LeftProperty="" LeftShowName="" RightValue="" FormulaValue="if(B4==&quot;&quot;){1}" ConditionName="过滤" DataSrcFilter="0" ResultFilter="1" delRow="0" delRowContainRef="1" PagingTag="0"/>
<conditionFilter ConditionType="公式条件" ValueType="字符串" JoinOperator="并且" GroupName="第1组" CompareOperator="" LeftProperty="" LeftShowName="" RightValue="" FormulaValue="if(【设置消耗量按编码排序】==1){if([拆分子级]==0){1}}" ConditionName="" DataSrcFilter="1" ResultFilter="0"/>
<conditionFilter ConditionType="公式条件" ValueType="字符串" JoinOperator="或者" GroupName="第1组" CompareOperator="" LeftProperty="" LeftShowName="" RightValue="" FormulaValue="if(【设置消耗量按编码排序】==0){1}" ConditionName="" DataSrcFilter="1" ResultFilter="0"/>
<conditionFilter ConditionType="公式条件" ValueType="字符串" JoinOperator="并且" GroupName="第2组" CompareOperator="" LeftProperty="" LeftShowName="" RightValue="" FormulaValue="if([类型]==&quot;主材&quot;)&#10;{&#10;if(【显示价格为“0”的主材】==0)&#10;{&#10;if(([预算价不含税]+[预算价含税]+[市场价不含税]+[市场价含税])!=0){1}&#10;else{0}&#10;}&#10;else{1}&#10;}" ConditionName="" DataSrcFilter="1" ResultFilter="0"/>
</conditionFilterList>
<summary type="公式方式汇总" formula="if(【设置消耗量按编码排序】==1){SORT(&#10;GROUP(&quot;编码,名称,费用类型,规格型号,单重,单位,损耗,供货方,监造物料,市场价不含税,市场价含税,预算价不含税,预算价含税,集中配送,卸车,保管,合并信息,增值税率,配送方式&quot;,&quot;数量&quot;),&quot;编码&quot;,&quot;升序&quot;)}" commSumName="" commSum=""/>
<sorts/>
<rowConfig RowName="安装_配合比主材子级" DataSourceName="安装_配合比主材子级" RowType="数据行" physicalRpt="" dsFilter="" varsFilter="[专业划分]=“安装”" locateLabel="" datasetGroupExpression="" groupName="工程量/安装">
<commonFilterList/>
<conditionFilterList>
<conditionFilter ConditionType="公式条件" ValueType="字符串" JoinOperator="并且" GroupName="第1组" CompareOperator="" LeftProperty="" LeftShowName="" RightValue="" FormulaValue="if(B5==&quot;&quot;){1}" ConditionName="过滤" DataSrcFilter="0" ResultFilter="1" delRow="0" delRowContainRef="1" PagingTag="0"/>
<conditionFilter ConditionType="公式条件" ValueType="字符串" JoinOperator="并且" GroupName="第1组" CompareOperator="" LeftProperty="" LeftShowName="" RightValue="" FormulaValue="if(【设置消耗量按编码排序】==1 and [父级合并信息]==安装_主材.[合并信息]){1}" ConditionName="" DataSrcFilter="1" ResultFilter="0"/>
<conditionFilter ConditionType="公式条件" ValueType="字符串" JoinOperator="并且" GroupName="第2组" CompareOperator="" LeftProperty="" LeftShowName="" RightValue="" FormulaValue="if([类型]==&quot;主材&quot;)&#10;{&#10;if(【显示价格为“0”的主材】==0)&#10;{&#10;if(([预算价不含税]+[预算价含税]+[市场价不含税]+[市场价含税])!=0){1}&#10;else{0}&#10;}&#10;else{1}&#10;}" ConditionName="" DataSrcFilter="1" ResultFilter="0"/>
<conditionFilter ConditionType="普通条件" ValueType="字符串" JoinOperator="并且" GroupName="第3组" CompareOperator="等于" LeftProperty="[所属项目划分id]" LeftShowName="" RightValue="安装_项目划分.[id]" FormulaValue="" ConditionName="" DataSrcFilter="1" ResultFilter="0"/>
</conditionFilterList>
<summary type="公式方式汇总" formula="if(【设置消耗量按编码排序】==1){SORT(&#10;GROUP(&quot;编码,名称,费用类型,规格型号,单重,单位,损耗,供货方,监造物料,市场价不含税,市场价含税,预算价不含税,预算价含税,集中配送,卸车,保管,增值税率,配送方式&quot;,&quot;数量&quot;),&quot;编码&quot;,&quot;升序&quot;)&#10;}" commSumName="" commSum=""/>
<sorts/>
</rowConfig>
</rowConfig>
<rowConfig RowName="" DataSourceName="" RowType="单行" physicalRpt="" dsFilter="" varsFilter="" locateLabel="" datasetGroupExpression="" groupName="">
<commonFilterList/>
<conditionFilterList/>
<summary type="普通方式汇总" formula="" commSumName="" commSum=""/>
<sorts/>
</rowConfig>
<rowConfig RowName="" DataSourceName="" RowType="单行" physicalRpt="" dsFilter="" varsFilter="" locateLabel="" datasetGroupExpression="" groupName="">
<commonFilterList/>
<conditionFilterList>
<conditionFilter ConditionType="公式条件" ValueType="字符串" JoinOperator="并且" GroupName="第1组" CompareOperator="" LeftProperty="" LeftShowName="" RightValue="" FormulaValue="if(M7==0 and S7==0 and AG7==0){1}" ConditionName="过滤合价、总重均为0" DataSrcFilter="0" ResultFilter="1" delRow="0" delRowContainRef="1" PagingTag="0"/>
</conditionFilterList>
<summary type="普通方式汇总" formula="" commSumName="" commSum=""/>
<sorts/>
</rowConfig>
<rowConfig RowName="" DataSourceName="" RowType="单行" physicalRpt="" dsFilter="" varsFilter="" locateLabel="" datasetGroupExpression="" groupName="">
<commonFilterList/>
<conditionFilterList/>
<summary type="普通方式汇总" formula="" commSumName="" commSum=""/>
<sorts/>
</rowConfig>
</rowConfig>
<rowConfig RowName="" DataSourceName="" RowType="单行" physicalRpt="" dsFilter="" varsFilter="" locateLabel="" datasetGroupExpression="" groupName="">
<commonFilterList/>
<conditionFilterList>
<conditionFilter ConditionType="公式条件" ValueType="字符串" JoinOperator="并且" GroupName="第1组" CompareOperator="" LeftProperty="" LeftShowName="" RightValue="" FormulaValue="if(M9==0 and S9==0 and AG9==0){1}" ConditionName="过滤合计、总重均为0" DataSrcFilter="0" ResultFilter="1" delRow="0" delRowContainRef="1" PagingTag="0"/>
</conditionFilterList>
<summary type="普通方式汇总" formula="" commSumName="" commSum=""/>
<sorts/>
</rowConfig>
</RowConfigs>
<rows freezingRow="-1" freezingCol="-1" startRow="0" startCol="26">
<cells rowNum="0" rowHeight="27" HideRowHeight="0" AdaptiveRowHeight="true">
<cell col="0" dataType="文本" text="编码" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="1" dataType="文本" text="项目名称" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="2" dataType="文本" text="项目名称及规格型号" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="3" dataType="文本" text="规格型号" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="4" dataType="文本" text="单位" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="5" dataType="文本" text="设计用量" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="6" dataType="文本" text="数量" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="7" dataType="文本" text="供货方" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="8" dataType="文本" text="单价不含税" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="11" dataType="文本" text="合价不含税" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="12" dataType="文本" text="合价不含税" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="14" dataType="文本" text="单价含税" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="15" dataType="文本" text="单价含税" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="17" dataType="文本" text="合价含税" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="18" dataType="文本" text="合价含税" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="20" dataType="文本" text="损耗费" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="25" dataType="文本" text="配送费" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="27" dataType="文本" text="卸车费" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="29" dataType="文本" text="保管费" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="31" dataType="文本" text="重量" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="32" dataType="文本" text="" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="33" dataType="文本" text="单价" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="34" dataType="文本" text="合价" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="35" dataType="文本" text="物料类型" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="36" dataType="文本" text="费用编码" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="37" dataType="文本" text="预算价合价(含损耗)" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="38" dataType="文本" text="预算价合价(含损耗)" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="39" dataType="文本" text="市场价合价(含损耗)" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="40" dataType="文本" text="合价不含税汇总" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="41" dataType="文本" text="合价不含税(含损耗)" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="42" dataType="文本" text="合价含税(含损耗)" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="43" dataType="文本" text="合价含税汇总" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="44" dataType="文本" text="合价不含税汇总" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
</cells>
<cells rowNum="1" rowHeight="27" HideRowHeight="0" AdaptiveRowHeight="true">
<cell col="0" dataType="文本" text="" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="1" dataType="文本" text="" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="4" dataType="文本" text="" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="5" dataType="文本" text="" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="7" dataType="文本" text="" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="8" dataType="文本" text="预算价" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="9" dataType="文本" text="市场价" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="10" dataType="文本" text="价差" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="11" dataType="文本" text="预算价" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="12" dataType="文本" text="市场价" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="13" dataType="文本" text="价差" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="14" dataType="文本" text="预算价" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="15" dataType="文本" text="市场价" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="16" dataType="文本" text="价差" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="17" dataType="文本" text="预算价" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="18" dataType="文本" text="市场价" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="19" dataType="文本" text="价差" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="20" dataType="文本" text="损耗率(%" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="21" dataType="文本" text="预算价不含税合计" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="22" dataType="文本" text="预算价含税合计" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="23" dataType="文本" text="市场价不含税合计" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="24" dataType="文本" text="市场价含税合计" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="25" dataType="文本" text="配送费率(%" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="26" dataType="文本" text="合计" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="27" dataType="文本" text="卸车费率(%" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="28" dataType="文本" text="合计" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="29" dataType="文本" text="保管费率(%" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="30" dataType="文本" text="合计" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="31" dataType="文本" text="单重" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="32" dataType="文本" text="总重" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="36" dataType="文本" text="" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="37" dataType="文本" text="含税价" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="38" dataType="文本" text="不含税价" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="39" dataType="文本" text="含税价" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="40" dataType="文本" text="不含税价" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="41" dataType="文本" text="价差" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="42" dataType="文本" text="价差" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
</cells>
<cells rowNum="2" rowHeight="27" HideRowHeight="0" AdaptiveRowHeight="true">
<cell col="0" dataType="数据字段" text="" formual="" formualNode="" fieldName="[序号]" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="1" dataType="数据字段" text="" formual="" formualNode="" fieldName="[名称]" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="2" dataType="数据字段" text="" formual="" formualNode="" fieldName="[名称]" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="4" dataType="文本" text="" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="5" dataType="文本" text="" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="7" dataType="文本" text="" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="36" dataType="数据字段" text="" formual="" formualNode="" fieldName="[费用编码]" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
</cells>
<cells rowNum="3" rowHeight="27" HideRowHeight="0" AdaptiveRowHeight="true">
<cell col="0" dataType="数据字段" text="" formual="" formualNode="" fieldName="[编码]" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="if(【输出主材编码】==1)&#10;{&#10;if([供货方]==&quot;甲供&quot; and [费用类型]==&quot;不取费&quot;){[编码]&amp;&quot;不取费(甲)&quot;}&#10;else if([供货方]==&quot;甲供&quot; and [费用类型]==&quot;取费&quot;){[编码]&amp;&quot;(甲)&quot;}&#10;else if([供货方]==&quot;乙供&quot; and [费用类型]==&quot;不取费&quot;){[编码]&amp;&quot;不取费&quot;}&#10;else{[编码]}&#10;}&#10;else&#10;{&#10;if([供货方]==&quot;甲供&quot; and [费用类型]==&quot;不取费&quot;){&quot;不取费(甲)&quot;}&#10;else if([供货方]==&quot;甲供&quot; and [费用类型]==&quot;取费&quot;){&quot;(甲)&quot;}&#10;else if([供货方]==&quot;乙供&quot; and [费用类型]==&quot;不取费&quot;){&quot;不取费&quot;}&#10;else{&quot;&quot;}&#10;}&#10;" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="1" dataType="数据字段" text="" formual="" formualNode="" fieldName="[名称]" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="2" dataType="数据字段" text="" formual="" formualNode="" fieldName="[名称]" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="STRCAT([名称],&quot; &quot;,[规格型号],&quot;&quot;)" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="3" dataType="数据字段" text="" formual="" formualNode="" fieldName="[规格型号]" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="4" dataType="数据字段" text="" formual="" formualNode="" fieldName="[单位]" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="5" dataType="数据字段" text="" formual="" formualNode="" fieldName="[数量]" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="6" dataType="公式" text="" formual="=F4*(1+U4/100)" formualNode="" fieldName="[数量]" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="7" dataType="数据字段" text="" formual="" formualNode="" fieldName="[供货方]" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="if([拆分]==0){[供货方]}&#10;else{0}" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="8" dataType="数据字段" text="" formual="" formualNode="" fieldName="[预算价不含税]" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="if([拆分]==0){[预算价不含税]}&#10;else{0}" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="9" dataType="数据字段" text="" formual="" formualNode="" fieldName="[市场价不含税]" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="if([拆分]==0){[市场价不含税]}&#10;else{0}" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="10" dataType="公式" text="" formual="=J4-I4" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="11" dataType="公式" text="" formual="=I4*F4" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="12" dataType="公式" text="" formual="=F4*J4" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="13" dataType="公式" text="" formual="=M4-L4" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="14" dataType="数据字段" text="" formual="" formualNode="" fieldName="[预算价含税]" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="if([拆分]==0){[预算价含税]}&#10;else{0}" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="15" dataType="数据字段" text="" formual="" formualNode="" fieldName="[市场价含税]" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="if([拆分]==0){[市场价含税]}&#10;else{0}" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="16" dataType="公式" text="" formual="=P4-O4" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="17" dataType="公式" text="" formual="=O4*F4" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="18" dataType="公式" text="" formual="=F4*P4" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="19" dataType="公式" text="" formual="=S4-R4" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="20" dataType="数据字段" text="" formual="" formualNode="" fieldName="[损耗]" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="if([拆分]==0){[损耗]}&#10;else{0}" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="21" dataType="公式" text="V13=" formual="=F4*(U4*0.01)*I4" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="22" dataType="公式" text="V13=" formual="=F4*(U4*0.01)*O4" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="23" dataType="公式" text="" formual="=F4*(U4*0.01)*J4" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="24" dataType="公式" text="" formual="=F4*(U4*0.01)*P4" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="25" dataType="数据字段" text="" formual="" formualNode="" fieldName="[集中配送]" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="if([集中配送]==1){&#10;if([供货方]==&quot;甲供&quot; &amp;&amp; [配送方式]==&quot;省级&quot;){【甲供材料配送费费率_省级】}&#10;else if([供货方]==&quot;甲供&quot; &amp;&amp; [配送方式]==&quot;市级&quot;){【甲供材料配送费费率_市级】}&#10;else if([供货方]==&quot;乙供&quot; &amp;&amp; [配送方式]==&quot;省级&quot;){【乙供材料配送费费率_省级】}&#10;else if([供货方]==&quot;乙供&quot; &amp;&amp; [配送方式]==&quot;市级&quot;){【乙供材料配送费费率_市级】}&#10;}" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="26" dataType="公式" text="" formual="=(S4+Y4)*STOF(Z4)/100" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="27" dataType="数据字段" text="" formual="" formualNode="" fieldName="[卸车]" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="if([卸车]==1){&#10;if([供货方]==&quot;甲供&quot;){甲供材料卸车费费率}&#10;}" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="28" dataType="公式" text="" formual="=(S4+Y4)*AB4/100" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="29" dataType="数据字段" text="" formual="" formualNode="" fieldName="[保管]" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="if([保管]==1){&#10;if([供货方]==&quot;甲供&quot;){甲供材料保管费费率}&#10;}" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="30" dataType="公式" text="" formual="=(S4+Y4)*AD4/100" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="31" dataType="数据字段" text="" formual="" formualNode="" fieldName="[单重]" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="if([拆分]==0){[单重]}&#10;else{0}" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="32" dataType="公式" text="" formual="=F4*(1+U4*0.01)*AF4" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="33" dataType="数据字段" text="" formual="" formualNode="" fieldName="[预算价不含税]" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="if([拆分]==0){&#10;if([供货方]==&quot;甲供&quot;){O4}else{I4}&#10;}" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="34" dataType="数据字段" text="" formual="" formualNode="" fieldName="[预算价不含税]" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="if([拆分]==0){if([供货方]==&quot;甲供&quot;){R4+W4}&#10;else{L4+V4}}" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="35" dataType="文本" text="主材" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="37" dataType="公式" text="" formual="=R4+W4" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="38" dataType="公式" text="" formual="=L4+V4" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="39" dataType="公式" text="" formual="=S4+Y4" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="40" dataType="公式" text="" formual="=M4+X4" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="41" dataType="公式" text="" formual="=N4+(X4-V4)" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="42" dataType="公式" text="" formual="=T4+(Y4-W4)" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="43" dataType="公式" text="" formual="=S4+Y4+AA4+AC4+AE4" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="44" dataType="公式" text="" formual="=M4+X4+AA4+AC4+AE4" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
</cells>
<cells rowNum="4" rowHeight="27" HideRowHeight="25" AdaptiveRowHeight="true">
<cell col="0" dataType="数据字段" text="" formual="" formualNode="" fieldName="[编码]" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="if(【输出主材编码】==1){&#10; if([供货方]==&quot;甲供&quot; and [费用类型]==&quot;不取费&quot;){[编码]&amp;&quot;不取费(甲)&quot;}&#10; else if([供货方]==&quot;甲供&quot; and [费用类型]==&quot;取费&quot;){[编码]&amp;&quot;(甲)&quot;}&#10; else if([供货方]==&quot;乙供&quot; and [费用类型]==&quot;不取费&quot;){[编码]&amp;&quot;不取费&quot;}&#10; else{[编码]}&#10;}&#10;else{&#10; if([供货方]==&quot;甲供&quot; and [费用类型]==&quot;不取费&quot;){&quot;不取费(甲)&quot;}&#10; else if([供货方]==&quot;甲供&quot; and [费用类型]==&quot;取费&quot;){&quot;(甲)&quot;}&#10; else if([供货方]==&quot;乙供&quot; and [费用类型]==&quot;不取费&quot;){&quot;不取费&quot;}&#10; else{&quot;&quot;}&#10;}" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="1" dataType="数据字段" text="" formual="" formualNode="" fieldName="[名称]" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="2" dataType="数据字段" text="" formual="" formualNode="" fieldName="[名称]" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="STRCAT([名称],&quot; &quot;,[规格型号],&quot;&quot;)" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="3" dataType="数据字段" text="" formual="" formualNode="" fieldName="[规格型号]" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="4" dataType="数据字段" text="" formual="" formualNode="" fieldName="[单位]" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="5" dataType="数据字段" text="" formual="" formualNode="" fieldName="[数量]" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="6" dataType="公式" text="" formual="=F5*(1+U5/100)" formualNode="" fieldName="[数量]" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="7" dataType="数据字段" text="" formual="" formualNode="" fieldName="[供货方]" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="8" dataType="数据字段" text="" formual="" formualNode="" fieldName="[预算价不含税]" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="9" dataType="数据字段" text="" formual="" formualNode="" fieldName="[市场价不含税]" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="10" dataType="公式" text="" formual="=J5-I5" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="11" dataType="公式" text="" formual="=I5*F5" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="12" dataType="公式" text="" formual="=F5*J5" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="13" dataType="公式" text="" formual="=M5-L5" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="14" dataType="数据字段" text="" formual="" formualNode="" fieldName="[预算价含税]" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="15" dataType="数据字段" text="" formual="" formualNode="" fieldName="[市场价含税]" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="16" dataType="公式" text="" formual="=P5-O5" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="17" dataType="公式" text="" formual="=O5*F5" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="18" dataType="公式" text="" formual="=F5*P5" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="19" dataType="公式" text="" formual="=S5-R5" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="20" dataType="数据字段" text="" formual="" formualNode="" fieldName="[损耗]" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="21" dataType="公式" text="V13=" formual="=F5*(U5*0.01)*I5" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="22" dataType="公式" text="V13=" formual="=F5*(U5*0.01)*O5" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="23" dataType="公式" text="" formual="=F5*(U5*0.01)*J5" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="24" dataType="公式" text="" formual="=F5*(U5*0.01)*P5" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="25" dataType="数据字段" text="" formual="" formualNode="" fieldName="[集中配送]" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="if([集中配送]==1){&#10;if([供货方]==&quot;甲供&quot; &amp;&amp; [配送方式]==&quot;省级&quot;){【甲供材料配送费费率_省级】}&#10;else if([供货方]==&quot;甲供&quot; &amp;&amp; [配送方式]==&quot;市级&quot;){【甲供材料配送费费率_市级】}&#10;else if([供货方]==&quot;乙供&quot; &amp;&amp; [配送方式]==&quot;省级&quot;){【乙供材料配送费费率_省级】}&#10;else if([供货方]==&quot;乙供&quot; &amp;&amp; [配送方式]==&quot;市级&quot;){【乙供材料配送费费率_市级】}&#10;}" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="26" dataType="公式" text="" formual="=(S5+Y5)*STOF(Z5)/100" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="27" dataType="数据字段" text="" formual="" formualNode="" fieldName="[卸车]" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="if([卸车]==1){&#10;if([供货方]==&quot;甲供&quot;){甲供材料卸车费费率}&#10;}" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="28" dataType="公式" text="" formual="=(S5+Y5)*AB5/100" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="29" dataType="数据字段" text="" formual="" formualNode="" fieldName="[保管]" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="if([保管]==1){&#10;if([供货方]==&quot;甲供&quot;){甲供材料保管费费率}&#10;}" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="30" dataType="公式" text="" formual="=(S5+Y5)*AD5/100" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="31" dataType="数据字段" text="" formual="" formualNode="" fieldName="[单重]" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="32" dataType="公式" text="" formual="=F5*(1+U5*0.01)*AF5" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="33" dataType="数据字段" text="" formual="" formualNode="" fieldName="[预算价不含税]" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="if([供货方]==&quot;甲供&quot;){O5}&#10;else{I5}" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="34" dataType="数据字段" text="" formual="" formualNode="" fieldName="[预算价不含税]" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="if([供货方]==&quot;甲供&quot;){R5+W5}&#10;else{L5+V5}" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="35" dataType="文本" text="主材" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="37" dataType="公式" text="" formual="=R5+W5" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="38" dataType="公式" text="" formual="=L5+V5" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="39" dataType="公式" text="" formual="=S5+Y5" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="40" dataType="公式" text="" formual="=M5+X5" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="41" dataType="公式" text="" formual="=N5+(X5-V5)" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="42" dataType="公式" text="" formual="=T5+(Y5-W5)" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="43" dataType="公式" text="" formual="=S5+Y5+AA5+AC5+AE5" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="44" dataType="公式" text="" formual="=M5+X5+AA5+AC5+AE5" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
</cells>
<cells rowNum="5" rowHeight="30" HideRowHeight="-1" AdaptiveRowHeight="true"/>
<cells rowNum="6" rowHeight="27" HideRowHeight="0" AdaptiveRowHeight="true">
<cell col="1" dataType="文本" text="小计:" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="2" dataType="文本" text="小计:" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="11" dataType="公式" text="" formual="=SUM(L4+L5)" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="12" dataType="公式" text="" formual="=SUM(M4+M5)" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="13" dataType="公式" text="" formual="=SUM(N4+N5)" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="17" dataType="公式" text="" formual="=SUM(R4+R5)" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="18" dataType="公式" text="" formual="=SUM(S4+S5)" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="19" dataType="公式" text="" formual="=SUM(T4+T5)" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="21" dataType="公式" text="" formual="=SUM(V4+V5)" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="22" dataType="公式" text="" formual="=SUM(W4+W5)" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="23" dataType="公式" text="" formual="=SUM(X4+X5)" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="24" dataType="公式" text="" formual="=SUM(Y4+Y5)" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="26" dataType="公式" text="" formual="=SUM(AA4+AA5)" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="28" dataType="公式" text="" formual="=SUM(AC4+AC5)" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="30" dataType="公式" text="" formual="=SUM(AE4+AE5)" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="32" dataType="公式" text="" formual="=SUM(AG4+AG5)" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="34" dataType="公式" text="" formual="=SUM(AI4+AI5)" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="37" dataType="公式" text="" formual="=SUM(AL4+AL5)" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="38" dataType="公式" text="" formual="=SUM(AM4+AM5)" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="39" dataType="公式" text="" formual="=SUM(AN4+AN5)" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="40" dataType="公式" text="" formual="=SUM(AO4+AO5)" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="41" dataType="公式" text="" formual="=SUM(AP4+AP5)" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="42" dataType="公式" text="" formual="=SUM(AQ4+AQ5)" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="43" dataType="公式" text="" formual="=SUM(AR4+AR5)" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="44" dataType="公式" text="" formual="=SUM(AS4+AS5)" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="常用" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
</cells>
<cells rowNum="7" rowHeight="30" HideRowHeight="-1" AdaptiveRowHeight="true"/>
<cells rowNum="8" rowHeight="27" HideRowHeight="0" AdaptiveRowHeight="true">
<cell col="1" dataType="文本" text="合计:" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="2" dataType="文本" text="合计:" formual="" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="11" dataType="公式" text="" formual="=SUM(L7)" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="12" dataType="公式" text="" formual="=SUM(M7)" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="13" dataType="公式" text="" formual="=SUM(N7)" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="17" dataType="公式" text="" formual="=SUM(R7)" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="18" dataType="公式" text="" formual="=SUM(S7)" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="19" dataType="公式" text="" formual="=SUM(T7)" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="21" dataType="公式" text="" formual="=SUM(V7)" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="22" dataType="公式" text="" formual="=SUM(W7)" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="23" dataType="公式" text="" formual="=SUM(X7)" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="24" dataType="公式" text="" formual="=SUM(Y7)" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="26" dataType="公式" text="" formual="=SUM(AA7)" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="28" dataType="公式" text="" formual="=SUM(AC7)" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="30" dataType="公式" text="" formual="=SUM(AE7)" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="32" dataType="公式" text="" formual="=SUM(AG7)" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="34" dataType="公式" text="" formual="=SUM(AI7)" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="37" dataType="公式" text="" formual="=SUM(AL7)" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="38" dataType="公式" text="" formual="=SUM(AM7)" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="39" dataType="公式" text="" formual="=SUM(AN7)" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="40" dataType="公式" text="" formual="=SUM(AO7)" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="41" dataType="公式" text="" formual="=SUM(AP7)" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="42" dataType="公式" text="" formual="=SUM(AQ7)" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="43" dataType="公式" text="" formual="=SUM(AR7)" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
<cell col="44" dataType="公式" text="" formual="=SUM(AS7)" formualNode="" fieldName="" fieldType="" numZeroShowEmpty="true" treeDataUpSum="false" leftBorder="false" rightBorder="false" topBorder="false" bottomBorder="false" AutoWrap="false">
<CellDataSet CellDataSetType="默认" collectFunction="">
<CellShowData ShowType="公式" formual="" commonFuntionName="" commonFuntion=""/>
</CellDataSet>
<CellFilters inheritFilter="0" inheritCellCol="0" inheritCellRow="0"/>
</cell>
</cells>
</rows>
<cols>
<col colNum="0" colWidth="44" hideColWidth="0" colFormat="2" numberType="0" AdaptiveColWidth="1" checkRate="0" headerFiled="编码" Filed="编码"/>
<col colNum="1" colWidth="56" hideColWidth="0" colFormat="2" numberType="0" AdaptiveColWidth="1" checkRate="0" headerFiled="项目名称" Filed="项目名称"/>
<col colNum="2" colWidth="122" hideColWidth="-1" colFormat="2" numberType="0" AdaptiveColWidth="1" checkRate="0" headerFiled="项目名称及规格型号" Filed="项目名称及规格型号"/>
<col colNum="3" colWidth="70" hideColWidth="-1" colFormat="2" numberType="0" AdaptiveColWidth="1" checkRate="0" headerFiled="规格型号" Filed="规格型号"/>
<col colNum="4" colWidth="44" hideColWidth="0" colFormat="2" numberType="0" AdaptiveColWidth="1" checkRate="0" headerFiled="单位" Filed="单位"/>
<col colNum="5" colWidth="56" hideColWidth="0" colFormat="1" numberType="1" AdaptiveColWidth="1" checkRate="0" headerFiled="设计用量" Filed="设计用量"/>
<col colNum="6" colWidth="96" hideColWidth="-1" colFormat="1" numberType="1" AdaptiveColWidth="1" checkRate="0" headerFiled="数量" Filed="数量"/>
<col colNum="7" colWidth="56" hideColWidth="0" colFormat="2" numberType="0" AdaptiveColWidth="1" checkRate="0" headerFiled="供货方" Filed="供货方"/>
<col colNum="8" colWidth="96" hideColWidth="-1" colFormat="1" numberType="2" AdaptiveColWidth="1" checkRate="0" headerFiled="预算价" Filed="预算价"/>
<col colNum="9" colWidth="96" hideColWidth="0" colFormat="1" numberType="2" AdaptiveColWidth="1" checkRate="0" headerFiled="市场价" Filed="单价不含税.市场价"/>
<col colNum="10" colWidth="70" hideColWidth="-1" colFormat="1" numberType="2" AdaptiveColWidth="1" checkRate="0" headerFiled="价差" Filed="单价不含税.价差"/>
<col colNum="11" colWidth="76" hideColWidth="-1" colFormat="1" numberType="3" AdaptiveColWidth="1" checkRate="0" headerFiled="预算价" Filed="预算价"/>
<col colNum="12" colWidth="76" hideColWidth="0" colFormat="1" numberType="3" AdaptiveColWidth="1" checkRate="0" headerFiled="市场价" Filed="市场价"/>
<col colNum="13" colWidth="76" hideColWidth="-1" colFormat="1" numberType="3" AdaptiveColWidth="1" checkRate="0" headerFiled="价差" Filed="合价不含税.价差"/>
<col colNum="14" colWidth="82" hideColWidth="-1" colFormat="1" numberType="2" AdaptiveColWidth="1" checkRate="0" headerFiled="预算价" Filed="预算价"/>
<col colNum="15" colWidth="82" hideColWidth="0" colFormat="1" numberType="2" AdaptiveColWidth="1" checkRate="0" headerFiled="市场价" Filed="市场价"/>
<col colNum="16" colWidth="56" hideColWidth="-1" colFormat="1" numberType="2" AdaptiveColWidth="1" checkRate="0" headerFiled="价差" Filed="单价含税.价差"/>
<col colNum="17" colWidth="76" hideColWidth="-1" colFormat="1" numberType="3" AdaptiveColWidth="1" checkRate="0" headerFiled="预算价" Filed="预算价"/>
<col colNum="18" colWidth="96" hideColWidth="0" colFormat="1" numberType="3" AdaptiveColWidth="0" checkRate="0" headerFiled="市场价" Filed="市场价"/>
<col colNum="19" colWidth="76" hideColWidth="-1" colFormat="1" numberType="3" AdaptiveColWidth="1" checkRate="0" headerFiled="价差" Filed="合价含税.价差"/>
<col colNum="20" colWidth="76" hideColWidth="-1" colFormat="1" numberType="0" AdaptiveColWidth="1" checkRate="0" headerFiled="损耗率(%" Filed="损耗费.损耗率(%"/>
<col colNum="21" colWidth="108" hideColWidth="-1" colFormat="1" numberType="3" AdaptiveColWidth="1" checkRate="0" headerFiled="预算价不含税合计" Filed="损耗费.预算价不含税合计"/>
<col colNum="22" colWidth="108" hideColWidth="-1" colFormat="1" numberType="3" AdaptiveColWidth="1" checkRate="0" headerFiled="预算价含税合计" Filed="损耗费.预算价含税合计"/>
<col colNum="23" colWidth="108" hideColWidth="-1" colFormat="1" numberType="3" AdaptiveColWidth="1" checkRate="0" headerFiled="市场价不含税合计" Filed="损耗费.市场价不含税合计"/>
<col colNum="24" colWidth="108" hideColWidth="-1" colFormat="1" numberType="3" AdaptiveColWidth="1" checkRate="0" headerFiled="市场价含税合计" Filed="损耗费.市场价含税合计"/>
<col colNum="25" colWidth="90" hideColWidth="-1" colFormat="1" numberType="0" AdaptiveColWidth="1" checkRate="0" headerFiled="配送费率(%" Filed="配送费.配送费率(%"/>
<col colNum="26" colWidth="142" hideColWidth="-1" colFormat="1" numberType="3" AdaptiveColWidth="1" checkRate="0" headerFiled="合计" Filed="配送费.合计"/>
<col colNum="27" colWidth="90" hideColWidth="-1" colFormat="1" numberType="0" AdaptiveColWidth="1" checkRate="0" headerFiled="卸车费率(%" Filed="卸车费.卸车费率(%"/>
<col colNum="28" colWidth="108" hideColWidth="-1" colFormat="1" numberType="3" AdaptiveColWidth="1" checkRate="0" headerFiled="合计" Filed="卸车费.合计"/>
<col colNum="29" colWidth="90" hideColWidth="-1" colFormat="1" numberType="0" AdaptiveColWidth="1" checkRate="0" headerFiled="保管费率(%" Filed="保管费.保管费率(%"/>
<col colNum="30" colWidth="108" hideColWidth="-1" colFormat="1" numberType="3" AdaptiveColWidth="1" checkRate="0" headerFiled="合计" Filed="保管费.合计"/>
<col colNum="31" colWidth="44" hideColWidth="80" colFormat="1" numberType="0" AdaptiveColWidth="1" checkRate="0" headerFiled="单重" Filed="重量.单重"/>
<col colNum="32" colWidth="128" hideColWidth="0" colFormat="1" numberType="0" AdaptiveColWidth="1" checkRate="0" headerFiled="总重" Filed="重量.总重"/>
<col colNum="33" colWidth="96" hideColWidth="-1" colFormat="1" numberType="2" AdaptiveColWidth="1" checkRate="0" headerFiled="单价" Filed="单价"/>
<col colNum="34" colWidth="96" hideColWidth="-1" colFormat="1" numberType="3" AdaptiveColWidth="1" checkRate="0" headerFiled="合价" Filed="合价"/>
<col colNum="35" colWidth="56" hideColWidth="-1" colFormat="2" numberType="0" AdaptiveColWidth="1" checkRate="0" headerFiled="物料类型" Filed="物料类型"/>
<col colNum="36" colWidth="70" hideColWidth="0" colFormat="2" numberType="0" AdaptiveColWidth="1" checkRate="0" headerFiled="费用编码" Filed="费用编码"/>
<col colNum="37" colWidth="134" hideColWidth="-1" colFormat="1" numberType="3" AdaptiveColWidth="1" checkRate="0" headerFiled="含税价" Filed="预算价合价(含损耗).含税价"/>
<col colNum="38" colWidth="134" hideColWidth="-1" colFormat="1" numberType="3" AdaptiveColWidth="1" checkRate="0" headerFiled="不含税价" Filed="预算价合价(含损耗).不含税价"/>
<col colNum="39" colWidth="134" hideColWidth="-1" colFormat="1" numberType="3" AdaptiveColWidth="1" checkRate="0" headerFiled="含税价" Filed="市场价合价(含损耗).含税价"/>
<col colNum="40" colWidth="134" hideColWidth="-1" colFormat="1" numberType="3" AdaptiveColWidth="1" checkRate="0" headerFiled="不含税价" Filed="市场价合价(含损耗).不含税价"/>
<col colNum="41" colWidth="134" hideColWidth="-1" colFormat="1" numberType="3" AdaptiveColWidth="1" checkRate="0" headerFiled="价差" Filed="价差"/>
<col colNum="42" colWidth="122" hideColWidth="-1" colFormat="1" numberType="3" AdaptiveColWidth="1" checkRate="0" headerFiled="价差" Filed="价差"/>
<col colNum="43" colWidth="122" hideColWidth="-1" colFormat="1" numberType="3" AdaptiveColWidth="1" checkRate="0" headerFiled="合价含税汇总" Filed="合价含税汇总"/>
<col colNum="44" colWidth="122" hideColWidth="-1" colFormat="1" numberType="3" AdaptiveColWidth="1" checkRate="0" headerFiled="合价不含税汇总" Filed="合价不含税汇总"/>
</cols>
<mergeCells>
<mergeCell startRow="0" endRow="0" startCol="31" endCol="32"/>
<mergeCell startRow="0" endRow="0" startCol="12" endCol="12"/>
<mergeCell startRow="0" endRow="0" startCol="15" endCol="15"/>
<mergeCell startRow="0" endRow="0" startCol="18" endCol="18"/>
<mergeCell startRow="0" endRow="1" startCol="36" endCol="36"/>
<mergeCell startRow="0" endRow="1" startCol="0" endCol="0"/>
<mergeCell startRow="0" endRow="1" startCol="1" endCol="1"/>
<mergeCell startRow="0" endRow="1" startCol="4" endCol="4"/>
<mergeCell startRow="0" endRow="1" startCol="5" endCol="5"/>
<mergeCell startRow="0" endRow="1" startCol="7" endCol="7"/>
<mergeCell startRow="0" endRow="1" startCol="2" endCol="2"/>
<mergeCell startRow="0" endRow="1" startCol="3" endCol="3"/>
<mergeCell startRow="0" endRow="0" startCol="20" endCol="24"/>
<mergeCell startRow="0" endRow="0" startCol="27" endCol="28"/>
<mergeCell startRow="0" endRow="0" startCol="29" endCol="30"/>
<mergeCell startRow="0" endRow="1" startCol="33" endCol="33"/>
<mergeCell startRow="0" endRow="1" startCol="34" endCol="34"/>
<mergeCell startRow="0" endRow="1" startCol="35" endCol="35"/>
<mergeCell startRow="0" endRow="0" startCol="39" endCol="40"/>
<mergeCell startRow="0" endRow="1" startCol="43" endCol="43"/>
<mergeCell startRow="0" endRow="1" startCol="44" endCol="44"/>
<mergeCell startRow="0" endRow="1" startCol="6" endCol="6"/>
<mergeCell startRow="0" endRow="0" startCol="25" endCol="26"/>
<mergeCell startRow="0" endRow="0" startCol="8" endCol="8"/>
<mergeCell startRow="0" endRow="0" startCol="8" endCol="10"/>
<mergeCell startRow="0" endRow="0" startCol="11" endCol="11"/>
<mergeCell startRow="0" endRow="0" startCol="14" endCol="14"/>
<mergeCell startRow="0" endRow="0" startCol="17" endCol="17"/>
<mergeCell startRow="0" endRow="0" startCol="11" endCol="13"/>
<mergeCell startRow="0" endRow="0" startCol="14" endCol="16"/>
<mergeCell startRow="0" endRow="0" startCol="17" endCol="19"/>
<mergeCell startRow="0" endRow="0" startCol="37" endCol="38"/>
</mergeCells>
</ReportCfg>