{"text_format":"3","workbook":"xls","n_sheets":12,"sheets":["03 总说明","04 工程项目预算汇总表　","工程费用计算程序表","工程预算书(分部分项)","主要材料价格表","2_工程费用计算程序表","2_工程预算书(分部分项)","工程预算书(技术措施)","2_主要材料价格表","3_工程费用计算程序表","3_主要材料价格表","分部分项工程费计算表（安装工程）"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"03 总说明","index":0,"n_rows":11,"n_cols":3,"rows_kept":11,"merged":[[0,0,0,2],[1,0,1,1],[2,0,3,2],[6,0,6,2],[7,0,7,1],[8,0,9,2]],"flags":["formulas_cached_only"]}
["总说明"]
["工程名称:温岭市九份村健身步道工程",null,"第1页 共2页"]
["温岭市九份村健身步道工程\r\n预算编制说明\r\n\r\n一、工程概况\r\n  本工程为温岭市九份村健身步道工程，该项目位于温岭市城西街道九份村。主要工程内容为：\r\n1）铺装：含有435m长1.5m宽彩色混凝土园路、200㎡彩色混凝土压花节点、75㎡花岗岩铺装的洗衣埠头、坐凳、休息树池等，具体详见施工图纸。\r\n2）绿化：含有苗木的种植、养护及种植土回填等。主要苗木有香樟、榉树、金桂、鸡爪槭、红枫、紫玉兰、小叶栀子、金边黄杨、红叶石楠、葱兰、草坪等，绿化面积约929㎡；\r\n3）安装：含有配电箱、景观灯的安装。\r\n二、编制依据\r\n  1、业主提供的的《温岭市九份村健身步道工程》图纸及现场实际状况\r\n2、《浙江省园林绿化及仿古建筑工程预算定额》、《浙江省市政工程预算定额》、《浙江省安装工程预算定额》、《浙江省建筑工程预算定额》、《浙江省建设工程施工取费定额》（2010）、《浙江省施工机械台班费用定额》（2010）\r\n  3、建建发（2016）144号文件、浙建站定（2016）23号文件、浙建站信（2016）25号文件、浙建站定[2016]54号、建建发【2018】104、财税【2018】32号文件等有关补充文件\r\n三、有关事项说明\r\n  1、本工程预算采用工料单价法计价。\r\n  2、本工程中施工取费按2010版定额以人工费及机械费为取费基数。\r\n3、本工程取费标准铺装、绿化按市区园林景观工程三类计取：企业管理费中值21.93%，利润中值11%计取；施工措施费中计取：安全文明施工费措施费9.71%，提前竣工增加费（20%）2.8%，二次搬运费0.21%，已完工程及设备保护费0.08%，冬雨季施工增加费0.24%，工程定位复测费0.04%；规费：排污费、社保费、公积金13.19%计取，民工工伤保险费按0.165%计取，税金按9%计取。\r\n安装按水、电、暖、通风及自控安装工程三类中值计取：企业管理费中值30.42%，利润中值10%计取；施工措施费中计取：安全文明施工费措施费11.74%，提前竣工增加费（20%）3.78%，二次搬运费0.48%，已完工程及设备保护费0.13%，冬雨季施工增加费0.24%，工程定位复测费0.04%；规费：排污费、社保费、公积金11.96%计取，民工工伤保险费按0.195%计取，税金按9%计取。\r\n4、本工程中苗木养护期按一年计算，苗木成活率按100%计算，苗木按定额规定已计算损耗。"]
[]
[" "]
[]
["总说明"]
["工程名称:温岭市九份村健身步道工程",null,"第2页 共2页"]
["5、种植土回填方量按设计面积平均深度0.3m计算，结算时按实调整。种植土按山表土计算，回填每立方米含量按松填加损耗系数乘1.09计算。\r\n6、室外健身器材工程量和单价暂定，结算时按发包人和承包人共同采购确定。\r\n7、本预算胸径15cm及以上乔木支撑按毛竹桩四脚桩，胸径15cm以下乔木支撑按毛竹桩三脚桩。\r\n8、景观灯按草坪灯计算，电缆按铜芯电力电缆YJV-0.6/1KV 5*6mm2计算。\r\n9、部分材料品牌推荐如下：\r\n电线电缆(中策、开开电缆、浙江日光)，草坪灯(三雄极光/金途/百莱特）。\r\n10、本工程暂列金额2万元，由发包人掌握使用。\r\n11、本工程主要材料、人工参考《台州造价》（2019年第5期）温岭除税信息价及市场价(除税价)，并根据相应文件规定按一般计税方法计算。\r\n四、工程造价结果\r\n  本工程造价合计490270元（大写金额：肆拾玖万零贰佰柒拾元整）。\r\n\r\n\r\n浙江恒超工程管理有限公司\r\n2019年6月26日"]
[]
[" "]

{"sheet":"04 工程项目预算汇总表　","index":1,"n_rows":28,"n_cols":3,"rows_kept":28,"merged":[[0,0,0,2],[1,0,1,1],[27,0,27,1]],"flags":["formulas_cached_only"]}
["工程项目预(结)算汇总表"]
["工程名称:温岭市九份村健身步道工程",null,"第1页 共1页"]
["序号","单位工程名称","金额(元)"]
["1","温岭市九份村健身步道工程",{"v":490270,"d":"490270.00"}]
["1.1","铺装",214551.69]
["1.2","绿化",238495.43]
["1.3","安装",37222.52]
{"$rows_empty":20}
["合    计",null,{"v":490270,"d":"490270.00"}]

{"sheet":"工程费用计算程序表","index":2,"n_rows":37,"n_cols":4,"rows_kept":37,"merged":[[0,0,0,3],[1,0,1,2]],"flags":["formulas_cached_only"]}
["工程费用计算程序表"]
["单位(专业)工程名称:温岭市九份村健身步道工程-铺装",null,null,"第1页 共1页"]
["序号","汇总内容","计算公式","金额(元)"]
["一","直接工程费","∑（分部分项工程量×工料单价）",168523.56]
["1","1.人工费",null,12316.93]
["2","2.机械费",null,1177.33]
["二","施工技术措施费","∑（措施项目工程量×工料单价）",{"v":0,"d":"0.00"}]
["3","3.人工费",null,{"v":0,"d":"0.00"}]
["4","4.机械费",null,{"v":0,"d":"0.00"}]
["三","施工组织措施费","∑((1+2+3+4)×相应费率)",454.77]
["1","冬雨季施工增加费","（1+2+3+4）×0.24%",32.39]
["2","夜间施工增加费","（1+2+3+4）×0%",{"v":0,"d":"0.00"}]
["3","已完工程及设备保护费","（1+2+3+4）×0.08%",{"v":10.8,"d":"10.80"}]
["4","二次搬运费","（1+2+3+4）×0.21%",28.34]
["5","行车、行人干扰增加费","（1+2+3+4）×0%",{"v":0,"d":"0.00"}]
["6","提前竣工增加费","（1+2+3+4）×2.8%",377.84]
["7","工程定位复测费","（1+2+3+4）×0.04%",{"v":5.4,"d":"5.40"}]
["8","特殊地区施工增加费","（1+2+3+4）×0%",{"v":0,"d":"0.00"}]
["9","其他施工组织措施费","按相关规定计算",{"v":0,"d":"0.00"}]
["四","企业管理费","（1+2+3+4）×21.93%",2959.29]
["五","利润","（1+2+3+4）×11%",1484.37]
["六","暂列金额","含创标化工地增加费",{"v":20000,"d":"20000.00"}]
["七","规费","（1+2+3+4）×13.19%",1779.89]
["八","总承包服务费","分包项目造价×0%",{"v":0,"d":"0.00"}]
["九","计税不计费项目","计税不计费项目",{"v":0,"d":"0.00"}]
["十","民工工伤保险","（一+二+三+四+五+六+七+八+九）×0.165%",322.08]
[null,"甲供材料金额",null,{"v":0,"d":"0.00"}]
[null,"甲供水电金额",null,{"v":0,"d":"0.00"}]
[null,"甲供材料采保费","不含水电甲供材料金额×1.5%",{"v":0,"d":"0.00"}]
["十一","税金","（一+二+三+四+五+六+七+八+九+十-甲供材料金额+甲供材料采保费）×9%",17597.16]
["十二","建设工程造价","一+二+三+四+五+六+七+八+九+十+十一",213121.12]
["十三","下浮费","十二×0%",{"v":0,"d":"0.00"}]
["十四","单列施工组织措施费","14.1+14.2+14.3",1430.57]
["1","安全文明施工费","（1+2+3+4）×9.71%",1310.29]
["2","民工工伤保险","14.1×0.165%",2.16]
["3","税金","（14.1+14.2）×9%",118.12]
["十五","建设工程总造价大写","贰拾壹万肆仟伍佰伍拾壹元陆角玖分",214551.69]

{"sheet":"工程预算书(分部分项)","index":3,"n_rows":66,"n_cols":7,"rows_kept":66,"merged":[[0,0,0,6],[1,0,1,5],[31,0,31,5],[33,0,33,6],[34,0,34,5],[64,0,64,5],[65,0,65,5]],"flags":["formulas_cached_only"]}
["工程预算书"]
["工程名称:铺装",{"$nulls":5},"第1页 共2页"]
["序号","编号","名称","单位","数量","单价","合价"]
[null,null,"节点（XT-01、XT-02）",null,{"v":200.29,"d":"200.290"},null,40894.85]
["1","4-60","平整场地","m2",220.319,3.91,861.45]
["2","D2-41+2-42*-5换","石灰∶土（3∶7）基层 机拌 ~厚度15(cm)","m2",{"v":200.29,"d":"200.290"},85.95,17214.93]
["3","D2-193+2-194*-14换","水泥混凝土路面 ~厚度6(cm)^现浇现拌混凝土  C20（16）","m2",{"v":200.29,"d":"200.290"},34.58,6926.03]
["4","D2-197","水泥混凝土路面 道路模板","m2",5.707,45.99,262.45]
["5","综合单价","4厚压印地坪（含保护封闭剂施工）","m2",{"v":175.01,"d":"175.010"},{"v":48,"d":"48.00"},8400.48]
["6","2-76","50厚荔枝面芝麻灰花岗岩地面 ","m2",25.278,{"v":286,"d":"286.00"},7229.51]
[null,null,"坐凳",null,{"v":14,"d":"14.000"},null,8260.56]
["7","4-5","人工挖地槽、地沟 三类土 1m以内干土深度","m3",6.675,27.22,{"v":181.7,"d":"181.70"}]
["8","4-64","回填土 人工夯实","m3",3.645,14.64,53.36]
["9","4-132","基础垫层  干铺碎石","m3",1.246,{"v":219.1,"d":"219.10"},{"v":273,"d":"273.00"}]
["10","6-1","素混凝土垫层","m3",0.966,429.56,414.95]
["11","5-50换","小型砌体^水泥砂浆 M5.0","m3",4.087,514.92,2104.27]
["12","7-58","砖墙、砌块墙 水泥砂浆20mm厚","m2",{"v":22.82,"d":"22.820"},23.22,529.88]
["13","7-103","水泥砂浆贴青灰色面砖零星砌体","m2",{"v":14,"d":"14.000"},{"v":104.9,"d":"104.90"},{"v":1468.6,"d":"1468.60"}]
["14","7-109","100厚荔枝面芝麻灰花岗岩压顶 水泥砂浆粘结","m2",{"v":6.3,"d":"6.300"},513.46,{"v":3234.8,"d":"3234.80"}]
[null,null,"休息树池",null,{"v":12.5,"d":"12.500"},null,6215.18]
["15","4-5","人工挖地槽、地沟 三类土 1m以内干土深度","m3",{"v":6.01,"d":"6.010"},27.22,{"v":163.6,"d":"163.60"}]
["16","4-64","回填土 人工夯实","m3",3.756,14.64,54.99]
["17","4-132","基础垫层  干铺碎石","m3",1.128,{"v":219.1,"d":"219.10"},247.19]
["18","6-1","素混凝土垫层","m3",0.878,429.56,377.24]
["19","5-50换","小型砌体^水泥砂浆 M5.0","m3",2.853,514.92,1468.97]
["20","7-58","砖墙、砌块墙 水泥砂浆20mm厚","m2",{"v":17.62,"d":"17.620"},23.22,409.14]
["21","7-103","水泥砂浆贴青灰色面砖零星砌体","m2",{"v":5.86,"d":"5.860"},{"v":104.9,"d":"104.90"},614.75]
["22","7-109","100厚荔枝面芝麻灰花岗岩压顶 水泥砂浆粘结","m2",5.469,513.46,2808.11]
["23","7-107","30厚荔枝面芝麻灰花岗岩水泥砂浆粘结墙面","m2",0.325,219.37,71.19]
[null,null,"彩色混凝土园路",null,{"v":434.94,"d":"434.940"},null,76004.35]
["24","4-60","平整场地","m2",478.434,3.91,1870.68]
["本页小计",{"$nulls":5},57241.27]
[]
["工程预算书"]
["工程名称:铺装",{"$nulls":5},"第2页 共2页"]
["序号","编号","名称","单位","数量","单价","合价"]
["25","D2-41+2-42*-5换","石灰∶土（3∶7）基层 机拌 ~厚度15(cm)","m2",{"v":434.94,"d":"434.940"},85.95,37383.09]
["26","D2-193+2-194*-14换","水泥混凝土路面 ~厚度6(cm)^现浇现拌混凝土  C20（16）","m2",{"v":434.94,"d":"434.940"},34.58,15040.23]
["27","D2-197","水泥混凝土路面 道路模板","m2",18.118,45.99,833.23]
["28","综合单价","4厚压印地坪（含保护封闭剂施工）","m2",{"v":434.94,"d":"434.940"},{"v":48,"d":"48.00"},20877.12]
[null,null,"洗衣埠头（XT-03）",null,{"v":74.58,"d":"74.580"},null,29648.62]
["29","4-60","平整场地","m2",70.235,3.91,274.62]
["30","2-47","园路基层  碎石垫层","m3",9.578,218.19,2089.71]
["31","2-48","园路基层  混凝土垫层","m3",6.385,482.88,3083.19]
["32","6-40换","现浇现拌混凝土浇捣台阶^现浇现拌混凝土  C25（20）","m3",1.566,529.67,829.46]
["33","6-136","现浇构件钢筋制作安装  圆钢Φ10以内","t",0.045,5592.29,253.81]
["34","14-43","现浇台阶模板","m2",{"v":3.43,"d":"3.430"},{"v":55.1,"d":"55.10"},188.99]
["35","2-76","50厚荔枝面芝麻灰花岗岩地面 ","m2",74.575,{"v":286,"d":"286.00"},21328.45]
["36","7-107","20厚青石荔枝面花岗岩 水泥砂浆粘结墙面","m2",8.478,188.77,1600.39]
[null,null,"其他",{"$nulls":3},{"v":7500,"d":"7500.00"}]
["37","暂定价","室外健身器材（具体根据器材品种由双方共同采购确定）","件",{"v":5,"d":"5.000"},{"v":1500,"d":"1500.00"},{"v":7500,"d":"7500.00"}]
{"$rows_empty":13}
["本页小计",{"$nulls":5},111282.29]
["合计",{"$nulls":5},168523.56]

{"sheet":"主要材料价格表","index":4,"n_rows":38,"n_cols":7,"rows_kept":38,"merged":[[0,0,0,6],[1,0,1,5],[34,0,34,6],[35,0,35,5]],"flags":["formulas_cached_only"]}
["主要材料价格表"]
["单位(专业)工程名称:温岭市九份村健身步道工程-铺装",{"$nulls":5},"第1页 共2页"]
["序号","材料编码","材料名称","规格、型号等特殊要求","单位","单价(元)","备注"]
["1","0000001","一类人工",null,"工日","85"]
["2","0000011","二类人工",null,"工日","92"]
["3","0000021","三类人工",null,"工日","105"]
["4","j0000011","人工(机械)",null,"工日","92"]
["5","0109185","圆钢","HPB300","t","3977"]
["6","0121121","角钢","∠40×4","kg","4.115"]
["7","0351001","圆钉",null,"kg","6.19"]
["8","0357109","镀锌铁丝","22#","kg","6.19"]
["9","0359001","铁件",null,"kg","4.87"]
["10","0401031","水泥","42.5","kg","0.522"]
["11","0401051","水泥","52.5","kg","0.553"]
["12","0401071","白水泥",null,"kg","0.796"]
["13","0403043","黄砂(净砂)","综合","t","98.06"]
["14","0405001","碎石","综合","t","98.06"]
["15","0405002","碎石","38～63","t","98.06"]
["16","0409031","生石灰",null,"t","728"]
["17","0413001","混凝土实心砖","240×115×53","千块","476"]
["18","0701101","荔枝面芝麻灰花岗岩","100厚","m2","420"]
["19","0701101","荔枝面芝麻灰花岗岩","30厚","m2","135"]
["20","0701101","青石荔枝面花岗岩","20厚","m2","105"]
["21","0701221","荔枝面芝麻灰花岗岩","50厚","m2","215"]
["22","1155021","石油沥青",null,"t","3805"]
["23","3115001","水",null,"m3","8.155"]
["24","3201011","钢模板",null,"kg","4.6"]
["25","3201021","木模板",null,"m3","1504"]
["26","j1201011","柴油(机械)",null,"kg","6.98"]
["27","j1201021","汽油(机械)",null,"kg","7.88"]
["28","j3115031","电(机械)","自发电","kw·h","1.03"]
["29","暂定价","室外健身器材",null,"件","1500"]
["30","综合单价","4厚压印地坪（含保护封闭剂施工）",null,"m2","48"]
[]
["主要材料价格表"]
["单位(专业)工程名称:温岭市九份村健身步道工程-铺装",{"$nulls":5},"第2页 共2页"]
["序号","材料编码","材料名称","规格、型号等特殊要求","单位","单价(元)","备注"]
["31","0409471","黄土",null,"m3","58.25"]

{"sheet":"2_工程费用计算程序表","index":5,"n_rows":37,"n_cols":4,"rows_kept":37,"merged":[[0,0,0,3],[1,0,1,2]],"flags":["formulas_cached_only"]}
["工程费用计算程序表"]
["单位(专业)工程名称:温岭市九份村健身步道工程-绿化",null,null,"第1页 共1页"]
["序号","汇总内容","计算公式","金额(元)"]
["一","直接工程费","∑（分部分项工程量×工料单价）",181303.59]
["1","1.人工费",null,16810.99]
["2","2.机械费",null,{"v":3173.4,"d":"3173.40"}]
["二","施工技术措施费","∑（措施项目工程量×工料单价）",4982.34]
["3","3.人工费",null,214.59]
["4","4.机械费",null,{"v":0,"d":"0.00"}]
["三","施工组织措施费","∑((1+2+3+4)×相应费率)",680.71]
["1","冬雨季施工增加费","（1+2+3+4）×0.24%",48.48]
["2","夜间施工增加费","（1+2+3+4）×0%",{"v":0,"d":"0.00"}]
["3","已完工程及设备保护费","（1+2+3+4）×0.08%",16.16]
["4","二次搬运费","（1+2+3+4）×0.21%",42.42]
["5","行车、行人干扰增加费","（1+2+3+4）×0%",{"v":0,"d":"0.00"}]
["6","提前竣工增加费","（1+2+3+4）×2.8%",565.57]
["7","工程定位复测费","（1+2+3+4）×0.04%",8.08]
["8","特殊地区施工增加费","（1+2+3+4）×0%",{"v":0,"d":"0.00"}]
["9","其他施工组织措施费","按相关规定计算",{"v":0,"d":"0.00"}]
["四","企业管理费","（1+2+3+4）×21.93%",4429.64]
["五","利润","（1+2+3+4）×11%",2221.89]
["六","暂列金额","含创标化工地增加费",20198.98]
["七","规费","（1+2+3+4）×13.19%",2664.25]
["八","总承包服务费","分包项目造价×0%",{"v":0,"d":"0.00"}]
["九","计税不计费项目","计税不计费项目",{"v":0,"d":"0.00"}]
["十","民工工伤保险","（一+二+三+四+五+六+七+八+九）×0.165%",357.19]
[null,"甲供材料金额",null,{"v":0,"d":"0.00"}]
[null,"甲供水电金额",null,{"v":0,"d":"0.00"}]
[null,"甲供材料采保费","不含水电甲供材料金额×1.5%",{"v":0,"d":"0.00"}]
["十一","税金","（一+二+三+四+五+六+七+八+九+十-甲供材料金额+甲供材料采保费）×9%",19515.47]
["十二","建设工程造价","一+二+三+四+五+六+七+八+九+十+十一",236354.06]
["十三","下浮费","十二×0%",{"v":0,"d":"0.00"}]
["十四","单列施工组织措施费","14.1+14.2+14.3",2141.37]
["1","安全文明施工费","（1+2+3+4）×9.71%",1961.32]
["2","民工工伤保险","14.1×0.165%",3.24]
["3","税金","（14.1+14.2）×9%",176.81]
["十五","建设工程总造价大写","贰拾叁万捌仟肆佰玖拾伍元肆角叁分",238495.43]

{"sheet":"2_工程预算书(分部分项)","index":6,"n_rows":64,"n_cols":7,"rows_kept":64,"merged":[[0,0,0,6],[1,0,1,5],[27,0,27,5],[29,0,29,6],[30,0,30,5],[62,0,62,5],[63,0,63,5]],"flags":["formulas_cached_only"]}
["工程预算书"]
["工程名称:绿化",{"$nulls":5},"第1页 共2页"]
["序号","编号","名称","单位","数量","单价","合价"]
[null,null,"苗木配置",null,{"v":0,"d":"0.000"},null,181303.59]
["1","1-61","栽植香樟BФ15.1-16cmH500-550cmP400-450cm（全冠，树形优美）","株",{"v":25,"d":"25.000"},1109.68,{"v":27742,"d":"27742.00"}]
["2","1-241","常绿乔木胸径20cm以内 一年养护期","株",{"v":25,"d":"25.000"},63.47,1586.75]
["3","1-62","栽植榉树Ф18.1-19cmH650-700cmP450-500cm（全冠，树形优美）","株",{"v":10,"d":"10.000"},5806.27,{"v":58062.7,"d":"58062.70"}]
["4","1-247","落叶乔木胸径20cm以内  一年养护期","株",{"v":10,"d":"10.000"},69.55,{"v":695.5,"d":"695.50"}]
["5","1-57","栽植金桂D8.1-9cmH300-350cmP280-300cm（全冠，树形优美）","株",{"v":6,"d":"6.000"},398.69,2392.14]
["6","1-240","常绿乔木胸径10cm以内 一年养护期","株",{"v":6,"d":"6.000"},34.86,209.16]
["7","1-57","栽植鸡爪槭D6.1-7cmH220-250cmP180-220cm（全冠，树形优美）","株",{"v":15,"d":"15.000"},223.96,{"v":3359.4,"d":"3359.40"}]
["8","1-246","落叶乔木胸径10cm以内 一年养护期","株",{"v":15,"d":"15.000"},38.37,575.55]
["9","1-57","栽植红枫D6.1-7cmH220-250cmP180-220cm（全冠，树形优美）","株",{"v":5,"d":"5.000"},212.85,1064.25]
["10","1-246","落叶乔木胸径10cm以内 一年养护期","株",{"v":5,"d":"5.000"},38.37,191.85]
["11","1-57","栽植紫玉兰D8.1-9cmH280-300cmP200-250cm（全冠，树形优美）","株",{"v":18,"d":"18.000"},446.16,8030.88]
["12","1-246","落叶乔木胸径10cm以内 一年养护期","株",{"v":18,"d":"18.000"},38.37,690.66]
["13","1-98","片植小叶栀子H30cmP30cm 种植密度36株/m2","m2",{"v":216,"d":"216.000"},40.14,8670.24]
["14","1-278","片植灌木 一年养护期","m2",{"v":216,"d":"216.000"},12.38,2674.08]
["15","1-98","片植金边黄杨H35cmP30cm 种植密度36株/m2","m2",{"v":197,"d":"197.000"},43.54,8577.38]
["16","1-278","片植灌木 一年养护期","m2",{"v":197,"d":"197.000"},12.38,2438.86]
["17","1-98","片植红叶石楠H35cmP30cm 种植密度36株/m2","m2",{"v":228,"d":"228.000"},83.61,19063.08]
["18","1-278","片植灌木 一年养护期","m2",{"v":228,"d":"228.000"},12.38,2822.64]
["19","1-124","栽植葱兰H15cm 11芽/丛","丛",{"v":4160,"d":"4160.000"},1.16,{"v":4825.6,"d":"4825.60"}]
["20","1-303","草本花卉 一年养护期","m2",{"v":65,"d":"65.000"},10.13,658.45]
["21","1-121","栽植矮生百慕大草籽播(25g/㎡)","m2",{"v":223,"d":"223.000"},6.16,1373.68]
["22","1-307*J0.5换","暖地型草坪播种`一年养护期","m2",{"v":223,"d":"223.000"},3.65,813.95]
["23","1-210","绿地平整","m2",{"v":929,"d":"929.000"},3.24,3009.96]
["本页小计",{"$nulls":5},159528.76]
[]
["工程预算书"]
["工程名称:绿化",{"$nulls":5},"第2页 共2页"]
["序号","编号","名称","单位","数量","单价","合价"]
["24","4-64","种植土回填","m3",{"v":278.7,"d":"278.700"},78.13,21774.83]
{"$rows_empty":29}
["本页小计",{"$nulls":5},21774.83]
["合计",{"$nulls":5},181303.59]

{"sheet":"工程预算书(技术措施)","index":7,"n_rows":35,"n_cols":7,"rows_kept":35,"merged":[[0,0,0,6],[1,0,1,5],[33,0,33,5],[34,0,34,5]],"flags":["formulas_cached_only"]}
["工程预算书"]
["工程名称:绿化",{"$nulls":5},"第1页 共1页"]
["序号","编号","名称","单位","数量","单价","合价"]
["1","1-195","毛竹桩四脚桩","株",{"v":35,"d":"35.000"},83.26,{"v":2914.1,"d":"2914.10"}]
["2","1-194","毛竹桩三脚桩","株",{"v":44,"d":"44.000"},{"v":42.5,"d":"42.50"},{"v":1870,"d":"1870.00"}]
["3","1-199","草绳绕树杆胸径15cm以内","m",{"v":42,"d":"42.000"},4.72,198.24]
{"$rows_empty":27}
["本页小计",{"$nulls":5},4982.34]
["合计",{"$nulls":5},4982.34]

{"sheet":"2_主要材料价格表","index":8,"n_rows":19,"n_cols":7,"rows_kept":19,"merged":[[0,0,0,6],[1,0,1,5]],"flags":["formulas_cached_only"]}
["主要材料价格表"]
["单位(专业)工程名称:温岭市九份村健身步道工程-绿化",{"$nulls":5},"第1页 共1页"]
["序号","材料编码","材料名称","规格、型号等特殊要求","单位","单价(元)","备注"]
["1","0000001","一类人工",null,"工日","85"]
["2","j0000011","人工(机械)",null,"工日","92"]
["3","3115001","水",null,"m3","8.155"]
["4","j1201021","汽油(机械)",null,"kg","7.88"]
["5","ZC003","紫玉兰（全冠，树形优美）","D8.1-9cmH280-300cmP200-250cm","株","414"]
["6","ZC003","红枫（全冠，树形优美）","D6.1-7cmH220-250cmP180-220cm","株","183"]
["7","ZC003","金桂（全冠，树形优美）","D8.1-9cmH300-350cmP280-300cm","株","367"]
["8","ZC003","鸡爪槭（全冠，树形优美）","D6.1-7cmH220-250cmP180-220cm","株","194"]
["9","ZC007","香樟B （全冠，树形优美）","Ф15.1-16cmH500-550cmP400-450cm","株","899"]
["10","ZC008","榉树（全冠，树形优美）","Ф18.1-19cmH650-700cmP450-500cm","株","5505"]
["11","ZC042","葱兰H15cm","11芽/丛","株","0.6"]
["12","主材0001","小叶栀子","H30cmP30cm","株","0.64"]
["13","主材0002","金边黄杨","H35cmP30cm","株","0.73"]
["14","主材0003","矮生百慕大草籽",null,"kg","15.51"]
["15","主材0003","红叶石楠","H35cmP30cm","株","1.79"]
["16","主材0004","种植土",null,"m3","58.25"]

{"sheet":"3_工程费用计算程序表","index":9,"n_rows":37,"n_cols":4,"rows_kept":37,"merged":[[0,0,0,3],[1,0,1,2]],"flags":["formulas_cached_only"]}
["工程费用计算程序表"]
["单位(专业)工程名称:温岭市九份村健身步道工程-安装",null,null,"第1页 共1页"]
["序号","汇总内容","计算公式","金额(元)"]
["一","直接工程费","∑（分部分项工程量×工料单价）",31374.84]
["1","1.人工费",null,3438.02]
["2","2.机械费",null,498.31]
["二","施工技术措施费","∑（措施项目工程量×工料单价）",{"v":0,"d":"0.00"}]
["3","3.人工费",null,{"v":0,"d":"0.00"}]
["4","4.机械费",null,{"v":0,"d":"0.00"}]
["三","施工组织措施费","∑((1+2+3+4)×相应费率)",183.82]
["1","冬雨季施工增加费","（1+2+3+4）×0.24%",9.45]
["2","夜间施工增加费","（1+2+3+4）×0%",{"v":0,"d":"0.00"}]
["3","已完工程及设备保护费","（1+2+3+4）×0.13%",5.12]
["4","二次搬运费","（1+2+3+4）×0.48%",18.89]
["5","行车、行人干扰增加费","（1+2+3+4）×0%",{"v":0,"d":"0.00"}]
["6","提前竣工增加费","（1+2+3+4）×3.78%",148.79]
["7","工程定位复测费","（1+2+3+4）×0.04%",1.57]
["8","特殊地区施工增加费","（1+2+3+4）×0%",{"v":0,"d":"0.00"}]
["9","其他施工组织措施费","按相关规定计算",{"v":0,"d":"0.00"}]
["四","企业管理费","（1+2+3+4）×30.42%",1197.43]
["五","利润","（1+2+3+4）×10%",393.63]
["六","暂列金额","含创标化工地增加费",{"v":0,"d":"0.00"}]
["七","规费","（1+2+3+4）×11.96%",470.79]
["八","总承包服务费","分包项目造价×0%",{"v":0,"d":"0.00"}]
["九","计税不计费项目","计税不计费项目",{"v":0,"d":"0.00"}]
["十","民工工伤保险","（一+二+三+四+五+六+七+八+九）×0.195%",65.56]
[null,"甲供材料金额",null,{"v":0,"d":"0.00"}]
[null,"甲供水电金额",null,{"v":0,"d":"0.00"}]
[null,"甲供材料采保费","不含水电甲供材料金额×1.5%",{"v":0,"d":"0.00"}]
["十一","税金","（一+二+三+四+五+六+七+八+九+十-甲供材料金额+甲供材料采保费）×9%",3031.75]
["十二","建设工程造价","一+二+三+四+五+六+七+八+九+十+十一",36717.82]
["十三","下浮费","十二×0%",{"v":0,"d":"0.00"}]
["十四","单列施工组织措施费","14.1+14.2+14.3",{"v":504.7,"d":"504.70"}]
["1","安全文明施工费","（1+2+3+4）×11.74%",462.13]
["2","民工工伤保险","14.1×0.195%",{"v":0.9,"d":"0.90"}]
["3","税金","（14.1+14.2）×9%",41.67]
["十五","建设工程总造价大写","叁万柒仟贰佰贰拾贰元伍角贰分",37222.52]

{"sheet":"3_主要材料价格表","index":10,"n_rows":29,"n_cols":7,"rows_kept":29,"merged":[[0,0,0,6],[1,0,1,5]],"flags":["formulas_cached_only"]}
["主要材料价格表"]
["单位(专业)工程名称:温岭市九份村健身步道工程-安装",{"$nulls":5},"第1页 共1页"]
["序号","材料编码","材料名称","规格、型号等特殊要求","单位","单价(元)","备注"]
["1","0000001","一类人工",null,"工日","85"]
["2","0000011","二类人工",null,"工日","92"]
["3","j0000011","人工(机械)",null,"工日","92"]
["4","0101001","螺纹钢","III级HRB400（综合）","t","3861"]
["5","0113117","扁钢","-45×4","kg","4.115"]
["6","0113153","镀锌扁钢","-25×4","kg","5.657"]
["7","0341011","电焊条",null,"kg","6.28"]
["8","0351001","圆钉",null,"kg","6.19"]
["9","0357101","镀锌铁丝",null,"kg","5.75"]
["10","0357102","镀锌铁丝","8#","kg","5.75"]
["11","0357106","镀锌铁丝","16#","kg","6.19"]
["12","0357108","镀锌铁丝","20#","kg","6.19"]
["13","0401001","水泥","32.5","t","438"]
["14","0403021","黄砂","中粗砂","t","102"]
["15","0403045","黄砂(毛砂)","综合","t","73.79"]
["16","0405001~2","碎石","综合","t","98.06"]
["17","1201021","汽油","综合","kg","7.88"]
["18","3201011","钢模板",null,"kg","4.6"]
["19","3201021","木模板",null,"m3","1504"]
["20","j1201011","柴油(机械)",null,"kg","6.98"]
["21","j1201021","汽油(机械)",null,"kg","7.88"]
["22","j3115031","电(机械)","自发电","kw·h","1.03"]
["23","1431637","PE管","32","m","3"]
["24","2200001~A48","立柱式草坪灯","10W，防水系列，正白光源","套","280"]
["25","2511241~5"," YJV铜芯电力电缆","5*6","m","17.288"]
["26","5002131~2","落地式成套配电箱","定制","台","2000"]

{"sheet":"分部分项工程费计算表（安装工程）","index":11,"n_rows":24,"n_cols":13,"rows_kept":24,"merged":[[0,0,0,12],[1,0,1,10],[1,11,1,12],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,4,3],[2,4,4,4],[2,5,2,8],[2,9,2,12],[3,5,4,5],[3,6,4,6],[3,7,3,8],[3,9,4,9],[3,10,4,10],[3,11,3,12],[20,0,20,8],[21,0,21,8],[23,0,23,12]],"flags":["formulas_cached_only"]}
["分部分项工程费计算表(安装工程)"]
["单位工程(专业):温岭市九份村健身步道工程-安装",{"$nulls":10},"第1页 共1页"]
["序号","编号","项目名称","单位","工程量","单价",{"$nulls":3},"总价"]
[{"$nulls":5},"主材\r\n设备","安装费","其中",null,"主材\r\n设备","安装费","其中"]
[{"$nulls":7},"人工费","机械费",null,null,"人工费","机械费"]
[null,null,"景观灯",{"$nulls":6},18442.11,12932.73,7342.26,613.15]
["1","4-263","落地式成套配电箱安装","台",{"v":2,"d":"2.000"},{"v":2000,"d":"2000.00"},376.21,"285.57","67.16",{"v":4000,"d":"4000.00"},752.42,571.14,134.32]
["2","4-1628","立柱式草坪灯具（10W）安装","套",{"v":36,"d":"36.000"},{"v":282.8,"d":"282.80"},64.88,"54","0",{"v":10180.8,"d":"10180.80"},2335.68,{"v":1944,"d":"1944.00"},{"v":0,"d":"0.00"}]
["3","D8-169","C20钢筋混凝土基础制作","m3",4.875,{"v":0,"d":"0.00"},701.09,"138.28","34.55",{"v":0,"d":"0.00"},3417.81,674.12,168.43]
["4","D8-457","角钢接地极制作安装 普通土","根(块)",{"v":7,"d":"7.000"},{"v":0,"d":"0.00"},47.09,"33.12","11.84",{"v":0,"d":"0.00"},329.63,231.84,82.88]
["5","D8-460","接地母线敷设","m",{"v":29.16,"d":"29.160"},{"v":0,"d":"0.00"},21.87,"21.44","0.28",{"v":0,"d":"0.00"},637.73,625.19,8.16]
["6","4-633*J0.25换","铜芯电力电缆敷设  YJV-5*6`电缆截面10mm2及以下 铜芯铝芯 三芯及以上","m",{"v":213.5,"d":"213.500"},17.46,{"v":1.3,"d":"1.30"},"1.16","0.02",3727.71,277.55,247.66,4.27]
["7","D8-269","塑料电线管地埋敷设 管径32mm","m",{"v":167.8,"d":"167.800"},3.18,2.91,"2.27","0.62",{"v":533.6,"d":"533.60"},{"v":488.3,"d":"488.30"},380.91,104.04]
["8","D1-8","人工挖沟槽、基坑土方 深2m以内 三类土","m3",57.086,{"v":0,"d":"0.00"},28.83,"28.83","0",{"v":0,"d":"0.00"},1645.78,1645.78,{"v":0,"d":"0.00"}]
["9","D6-266","砂垫层","m3",14.395,{"v":0,"d":"0.00"},178.23,"43.24","1.95",{"v":0,"d":"0.00"},2565.68,622.45,28.07]
["10","D1-87","槽、坑 填土夯实","m3",42.555,{"v":0,"d":"0.00"},11.33,"9.38","1.95",{"v":0,"d":"0.00"},482.15,399.17,82.98]
[null,null,"措施项目"]
[]
[]
[]
["本页小计",{"$nulls":8},18442.11,12932.73,7342.26,613.15]
["合    计",{"$nulls":8},18442.11,12932.73,7342.26,613.15]
[]
["表-08"]