{"text_format":"3","workbook":"xls","n_sheets":7,"sheets":["封-1_工程预算书","表-04_单位工程预算汇总表","表-08_分部分项工程和单价措施项目费用表","表-09_总价措施费用表","表-12_税前项目费表","表-13_规费、增值税汇总表","投标_主要材料价格表(全部工料机)"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封-1_工程预算书","index":0,"n_rows":10,"n_cols":5,"rows_kept":10,"merged":[[0,0,0,5],[1,0,1,5],[2,0,2,5],[3,0,3,5],[4,1,4,2],[4,4,4,5],[5,1,5,2],[5,4,5,5],[6,1,6,2],[6,4,6,5],[7,1,7,2],[7,4,7,5],[8,1,8,2],[8,3,8,4],[9,1,9,2],[9,3,9,4],[10,0,10,1],[10,2,10,5]],"flags":["formulas_cached_only"]}
["～～～～～～～～～～～～～～～～～～～～～～～～～～～～～～"]
["工    程    预    算    书"]
["～～～～～～～～～～～～～～～～～～～～～～～～～～～～～～"]
["工程名称:里建校区食堂隔油排污系统维修工程"]
["         建设单位:",null,null,"工程造价:","       元"]
["         施工单位:",null,null,"建筑面积:","㎡"]
["         编制单位:",null,null,"单方造价:","0.00元"]
["         审核单位:",null,null,"编制日期:"]
["         编 制 人:",null,null,"编制人证号:"]
["      审 核 人:",null,null,"审核人证号:"]

{"sheet":"表-04_单位工程预算汇总表","index":1,"n_rows":24,"n_cols":4,"rows_kept":24,"merged":[[0,0,0,3],[1,0,1,2]],"flags":["formulas_cached_only"]}
["单位工程（预算）汇总表"]
["工程名称:里建校区食堂隔油排污系统维修工程",null,null,"第1页 共1页"]
["序号","汇总内容","金额(元)","备注"]
["1","分部分项工程和单价措施项目清单计价合计"]
[" 1.1","其中:暂估价"]
["2","总价措施项目清单计价合计"]
[" 2.1","其中:安全文明施工费"]
["3","其他项目清单计价合计"]
["4","税前项目清单计价合计"]
["5","规费、税金项目清单计价合计"]
[" 5.1","其中:增值税"]
["6","工程总造价=1+2+3+4+5"]
{"$rows_empty":11}
[null,null," ","表-04"]

{"sheet":"表-08_分部分项工程和单价措施项目费用表","index":2,"n_rows":59,"n_cols":12,"rows_kept":59,"merged":[[0,0,0,11],[1,0,1,7],[1,8,1,11],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,2,11],[29,0,29,11],[30,0,30,7],[30,8,30,11],[31,0,32,0],[31,1,32,1],[31,2,32,2],[31,3,32,3],[31,4,32,4],[31,5,32,5],[31,6,31,11]],"flags":["formulas_cached_only"]}
["分部分项工程和单价措施项目费用表"]
["工程名称：里建校区食堂隔油排污系统维修工程",{"$nulls":7},"第1页 共2页"]
["定额编号","定额名称","单位","工程量","单价(元)","合价(元)","单价分析(元)"]
[{"$nulls":6},"人工费","材料费","机械费","管理费","利润","其中:\r\n暂估价"]
[null,"分部分项工程"]
[null,"G.1 人工拆除工程"]
["011601001001","透水砖拆除","㎡","95.00"]
["07010036","拆除砌体 零星砌体","10","3.000"]
["010101002001","土方开挖","","1.00"]
["B-","65型挖掘机开挖土方","台班","1"]
["010102001001","石方破除","","3.00"]
["B-","开挖遇石方，石方破除","台班","3"]
[null,"A.9 楼地面工程"]
["011101001001","地面硬化","㎡","50.00"]
[null,"厚度10公分"]
["A9-10换","水泥砂浆整体面层 楼地面 20mm[实际10]{换:素水泥浆 换:水泥砂浆 1∶2}","100㎡","0.5000"]
["010201001001","砂垫层","","10.00"]
["A1-84换","人工回填沟槽(基坑) 砂","10","1.000"]
[null,"A.3 砌筑工程"]
["010401012001","透水砖恢复","㎡","85.00"]
["A3-37换","零星砌体透水砖{水泥石灰砂浆中砂M5}","10","2.000"]
["010401014001","原排水沟改造","m","78.00"]
["A3-48换","砖砌明沟 多孔砖11.5cm壁厚 内空260×120mm{碎石 GD40 中砂水泥32.5 C10}","100m","0.9000"]
[null,"     小    计"]
[null,"     ∑人工费"]
[null,"     ∑材料费"]
[null,"     ∑机械费"]
[null,"     ∑管理费"]
[{"$nulls":11},"表－08"]
["分部分项工程和单价措施项目费用表"]
["工程名称：里建校区食堂增加油池工程",{"$nulls":7},"第2页 共2页"]
["定额编号","定额名称","单位","工程量","单价(元)","合价(元)","单价分析(元)"]
[{"$nulls":6},"人工费","材料费","机械费","管理费","利润","其中:\r\n暂估价"]
[null,"     ∑利  润"]
[null,"     合    计"]
[null,"     ∑人工费"]
[null,"     ∑材料费"]
[null,"     ∑机械费"]
[null,"     ∑管理费"]
[null,"     ∑利  润"]
{"$rows_empty":18}
[{"$nulls":11},"表－08"]

{"sheet":"表-09_总价措施费用表","index":3,"n_rows":25,"n_cols":6,"rows_kept":25,"merged":[[0,0,0,5],[1,0,1,3],[1,4,1,5],[4,2,7,2],[23,0,23,5],[24,0,24,4]],"flags":["formulas_cached_only"]}
["总 价 措 施 费 用 表"]
["工程名称:里建校区食堂隔油排污系统维修工程",{"$nulls":3},"第1页 共1页"]
["序号","项 目 名 称","计算基础","费率(%)\r\n或标准","金 额(元)","备注"]
["一","建筑装饰装修工程(营改增)简易计税法"]
["1","安全文明施工费","∑(分部分项人材机+单价措施人材机)\r"]
["2","检验试验配合费"]
["3","雨季施工增加费"]
["4","工程定位复测费"]
[null,"         合     计"]
{"$rows_empty":14}
["注:以项计算的总价措施，无“计算基础”和“费率”的数值，可只填“金额”数值，但应在备注栏说明施工方案出处或计算方法。"]
[{"$nulls":5},"表-09"]

{"sheet":"表-12_税前项目费表","index":4,"n_rows":29,"n_cols":7,"rows_kept":29,"merged":[[0,0,0,6],[1,0,1,4],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,2,6],[28,0,28,2]],"flags":["formulas_cached_only"]}
["税 前 项 目 费 表"]
["工程名称：里建校区食堂隔油排污系统维修工程",{"$nulls":5},"第1页  共1页"]
["序号","项目编号","项 目 名 称 及 项 目 特 征 描 述 ","计量单位","工程量","金额（元）"]
[{"$nulls":5},"单价","合价"]
["1","01B001","排水管道安装","项","1"]
[null,"B-","32双壁波纹管排水管道安装15m","项","1"]
["2","01B002","玻璃钢油池","个","1"]
[null,"B-","12立方成品玻璃钢隔油池","个","1"]
["3","01B003","原隔油池改造","项","1"]
[null,"B-","原油池清底、内隔拆除、内壁抹灰等","项","1"]
["4","01B004","井盖安装","套","3"]
[null,"B-","700圆形1套、800方形2套铸铁井盖安装","套","3"]
["5","01B005","垃圾清理清运","车","10"]
[null,"B-","垃圾清理清运","车","10"]
[null,null,"                    合                          计"]
{"$rows_empty":13}
[" 注：税前项目包含除增值税以外的所有费用。",null,null," ",null,null,"表－12"]

{"sheet":"表-13_规费、增值税汇总表","index":5,"n_rows":21,"n_cols":5,"rows_kept":21,"merged":[[0,0,0,4],[1,0,1,3],[5,2,11,2],[13,2,18,2]],"flags":["formulas_cached_only"]}
["规费、增值税汇总表"]
["工程名称:里建校区食堂隔油排污系统维修工程",{"$nulls":3},"第1页 共1页"]
["序号","项  目  名  称","计 算 基 础","计算费率(%)","金额(元)"]
["一","建筑装饰装修工程(营改增)简易计税法"]
["1","规费","1.1+1.2+1.3"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)\r"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
["1.1.5","工伤保险费"]
["1.2","住房公积金"]
["1.3","工程排污费","∑(分部分项人材机+单价措施人材机)\r"]
["2","税金","分部分项及单价措施工程费+总价措施项目费+其他项目费+税前项目费+规费\r"]
["2.1","增值税"]
["2.2","城市维护建设税"]
["2.3","教育附加费"]
["2.4","地方教育附加费"]
["2.5","水利建设基金"]
[null,"            合              计"]
[{"$nulls":4},"表-13"]

{"sheet":"投标_主要材料价格表(全部工料机)","index":6,"n_rows":42,"n_cols":6,"rows_kept":42,"merged":[[0,0,0,5],[1,0,1,2],[1,4,1,5],[31,0,31,5],[32,0,32,2],[32,4,32,5]],"flags":["formulas_cached_only"]}
["主要材料及价格表"]
["工程名称:里建校区食堂隔油排污系统维修工程",{"$nulls":3},"第1页  共2页"]
["序号","材料编码","项目名称及规格、型号等特殊要求","单位","数量","单价（元）"]
[1,null,"◆人工◆"]
[2,"000301000","建筑装饰人工","元"]
[3,"R0101001","建筑综合工日(一类)","工日"]
[4,null,"◆材料◆"]
[5,"023301001","草袋","㎡"]
[6,"040102001","普通硅酸盐水泥 32.5MPa","t"]
[7,"040301001","砂(综合)",""]
[8,"040301004","中砂",""]
[9,"040301005","粗砂",""]
[10,"040502004","碎石 5～40mm",""]
[11,"040902004","石灰膏",""]
[12,"041301001","透水砖","千块"]
[13,"041302001","多孔页岩砖 240×115×90","千块"]
[14,"341101001","水",""]
[15,null,"◆配合比◆"]
[16,"800102003","水泥砂浆 1∶2",""]
[17,"800102004","水泥砂浆 1∶2.5",""]
[18,"800102005","水泥砂浆 1∶3",""]
[19,"800301004","水泥石灰砂浆中砂M5",""]
[20,"801101001","素水泥浆",""]
[21,"802102022","碎石 GD40 中砂水泥32.5 C10",""]
[22,null,"◆机械台班组成◆"]
[23,"000301001","机械台班人工费","元"]
[24,"341103001","电","kW.h"]
[25,"994701003","停滞费","元"]
[26,"994701004","折旧费","元"]
[27,"994701005","大修理费","元"]
[]
["主要材料及价格表"]
["工程名称:里建校区食堂增加油池工程",{"$nulls":3},"第2页  共2页"]
["序号","材料编码","项目名称及规格、型号等特殊要求","单位","数量","单价（元）"]
[28,"994701006","经常修理费","元"]
[29,"994701007","安拆及场外运输费","元"]
[30,null,"◆机械◆"]
[31,"990509001","灰浆搅拌机[拌筒容量200L]","台班"]
[32,"991305001","夯实机电动[夯击能力200～620Nm]","台班"]
[33,"B-J.1"," 机械费","元"]
[34,"B-J.1","石方破除 机械费","元"]
[35,null,"#### 合 计 ####"]