{"text_format":"3","workbook":"xlsx","n_sheets":5,"sheets":["工程费用计算程序表","工程预算书(分部分项)","工程预算书(分部分项含人材机)","工程预算书(技术措施含人材机)","主要材料价格表"],"read":"whole","date_system":"1900"}

{"sheet":"工程费用计算程序表","index":0,"n_rows":33,"n_cols":4,"rows_kept":33,"merged":[[0,0,0,3],[1,0,1,2]]}
["工程费用计算程序表"]
["单位(专业)工程名称:单位工程-建筑",null,null,"第1页 共1页"]
["序号","汇总内容","计算公式","金额(元)"]
["一","分部分项工程","表-07",203958.56]
["1","其中定额人工费","表-07",15451.19]
["2","其中人工价差","表-07",17134.84]
["3","其中定额机械费","表-07",197.62]
["4","其中机械费价差","表-07",{"v":34.5,"d":"34.50"}]
["二","措施项目",null,6036.74]
["5","  施工组织措施项目费","表-10",1575.74]
["5.1","安全文明施工费","表-10",1322.07]
["5.2","冬雨季施工增加费",null,{"v":33.6,"d":"33.60"}]
["5.3","夜间施工增加费",null,{"v":0,"d":"0.00"}]
["5.4","已完工程及设备保护费",null,65.52]
["5.5","二次搬运费",null,147.83]
["5.6","行车、行人干扰增加费（限市政）",null,{"v":0,"d":"0.00"}]
["5.7","提前竣工增加费",null,{"v":0,"d":"0.00"}]
["5.8","工程定位复测费",null,6.72]
["6","  施工技术措施项目费","表-11",{"v":4461,"d":"4461.00"}]
["6.1","其中定额人工费","表-11",{"v":966,"d":"966.00"}]
["6.2","其中人工价差","表-11",{"v":747.5,"d":"747.50"}]
["6.3","其中定额机械费","表-11",{"v":184,"d":"184.00"}]
["6.4","其中机械费价差","表-11",{"v":57.5,"d":"57.50"}]
["三","其它项目","表-14",{"v":10000,"d":"10000.00"}]
["四","规费","7+8",2611.02]
["7","排污费、社保费、公积金","[1+3+6.1+6.3]×13.36%",2244.32]
["8","民工工伤保险费","[一+二+三+7]×0.165%",{"v":366.7,"d":"366.70"}]
["五","危险作业意外伤害保险费",null,{"v":0,"d":"0.00"}]
["六","计税不计费",null,{"v":0,"d":"0.00"}]
["七","税金","[一+二+三+四+五]×9%",20034.57]
["八","不计税不计费",null,{"v":0,"d":"0.00"}]
["九","下浮率",null,{"v":0,"d":"0.00"}]
["十五","建设工程总造价大写","贰拾肆万贰仟陆佰肆拾元捌角玖分",242640.89]

{"sheet":"工程预算书(分部分项)","index":1,"n_rows":23,"n_cols":7,"rows_kept":23,"merged":[[0,0,0,6],[1,0,1,5],[21,0,21,5],[22,0,22,5]]}
["工程预算书"]
["工程名称:建筑",{"$nulls":5},"第1页 共1页"]
["序号","编号","名称","单位","数量","单价","合价"]
["1","B0002001","墙面竹纤维集成板平面面层1、9mm厚600V竹木纤维集成板，\n  样式、色彩见业主样品\n2、安装辅助材料、人工\n3、原墙面修整\n",null,{"v":790,"d":"790.000"},162.46,{"v":128343.4,"d":"128343.40"}]
["2","11-122*A1.15C1.15换","墙面竹纤维集成板平面面层`人工*1.15;机械*1.15","m2",{"v":790,"d":"790.000"},162.46,{"v":128343.4,"d":"128343.40"}]
["3","B0002002","墙面竹纤维集成板弧形面层1、9mm厚600V竹木纤维集成板，\n  样式、色彩见业主样品\n2、安装辅助材料、人工\n3、原墙面修整",null,{"v":360,"d":"360.000"},169.22,{"v":60919.2,"d":"60919.20"}]
["4","11-124*A1.15C1.15换","墙面竹纤维集成板弧形面层`人工*1.15;机械*1.15","m2",{"v":360,"d":"360.000"},169.22,{"v":60919.2,"d":"60919.20"}]
["5","011207001001","不锈钢踢脚线安装1、不锈钢踢脚线九夹板基层\n2、原不锈钢踢脚线安装\n3、安装人工、辅助材料费","m2",{"v":53.06,"d":"53.060"},113.55,6024.96]
["6","11-113*A1.15C1.15换","墙面木龙骨九夹板基层`人工*1.15;机械*1.15","m2",{"v":53.06,"d":"53.060"},58.46,3101.89]
["7","11-139*A1.15C1.15换","不锈钢板墙面`人工*1.15;机械*1.15","m2",{"v":53.06,"d":"53.060"},55.09,2923.08]
["8","011606002001","墙柱面及饰面拆除1、拆除墙面装饰板\n2、拆除墙面龙骨、基层板\n3、墙面开关、插座面板拆装\n4、墙面其他器材拆装\n5、旧材料运输，运距5KM","m2",{"v":1150,"d":"1150.000"},7.54,{"v":8671,"d":"8671.00"}]
["9","15-135","其他饰面墙面拆除","m2",{"v":1150,"d":"1150.000"},4.69,{"v":5393.5,"d":"5393.50"}]
["10","C4-1713*J1.5换","扳式暗开关拆装 单联`基价*1.5","套",{"v":140,"d":"140.000"},14.48,{"v":2027.2,"d":"2027.20"}]
["11","C4-1615*J1.5换","标志、诱导装饰灯具拆装  墙壁式`基价*1.5","套",{"v":25,"d":"25.000"},38.13,953.25]
["12","1-92+1-93*4换","自卸汽车运渣~运距5000(m)","m3",{"v":14.5,"d":"14.500"},20.51,{"v":297.4,"d":"297.40"}]
[]
[]
[]
[]
[]
[]
["本页小计",{"$nulls":5},203958.92]
["合计",{"$nulls":5},203958.92]

{"sheet":"工程预算书(分部分项含人材机)","index":2,"n_rows":19,"n_cols":10,"rows_kept":19,"merged":[[0,0,0,9],[1,0,1,6],[1,7,1,9],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,2,8],[2,9,3,9],[18,0,18,8]]}
["工程预算书"]
["工程名称:建筑",{"$nulls":6},"第1页 共1页"]
["序号","编号","名称","单位","数量","单价","单价组成",null,null,"合价"]
[{"$nulls":6},"人工费","材料费","机械费"]
["1","B0002001","墙面竹纤维集成板平面面层1、9mm厚600V竹木纤维集成板，\n  样式、色彩见业主样品\n2、安装辅助材料、人工\n3、原墙面修整\n",null,{"v":790,"d":"790.000"},162.46,17.98,141.86,{"v":0,"d":"0.00"},{"v":128343.4,"d":"128343.40"}]
["2","11-122*A1.15C1.15换","墙面竹纤维集成板平面面层`人工*1.15;机械*1.15","m2",{"v":790,"d":"790.000"},162.46,17.98,141.86,{"v":0,"d":"0.00"},{"v":128343.4,"d":"128343.40"}]
["3","B0002002","墙面竹纤维集成板弧形面层1、9mm厚600V竹木纤维集成板，\n  样式、色彩见业主样品\n2、安装辅助材料、人工\n3、原墙面修整",null,{"v":360,"d":"360.000"},169.22,21.52,144.57,{"v":0,"d":"0.00"},{"v":60919.2,"d":"60919.20"}]
["4","11-124*A1.15C1.15换","墙面竹纤维集成板弧形面层`人工*1.15;机械*1.15","m2",{"v":360,"d":"360.000"},169.22,21.52,144.57,{"v":0,"d":"0.00"},{"v":60919.2,"d":"60919.20"}]
["5","011207001001","不锈钢踢脚线安装1、不锈钢踢脚线九夹板基层\n2、原不锈钢踢脚线安装\n3、安装人工、辅助材料费","m2",{"v":53.06,"d":"53.060"},113.55,{"v":65.4,"d":"65.40"},38.59,0.04,6024.96]
["6","11-113*A1.15C1.15换","墙面木龙骨九夹板基层`人工*1.15;机械*1.15","m2",{"v":53.06,"d":"53.060"},58.46,21.11,34.23,0.04,3101.89]
["7","11-139*A1.15C1.15换","不锈钢板墙面`人工*1.15;机械*1.15","m2",{"v":53.06,"d":"53.060"},55.09,44.29,4.36,{"v":0,"d":"0.00"},2923.08]
["8","011606002001","墙柱面及饰面拆除1、拆除墙面装饰板\n2、拆除墙面龙骨、基层板\n3、墙面开关、插座面板拆装\n4、墙面其他器材拆装\n5、旧材料运输，运距5KM","m2",{"v":1150,"d":"1150.000"},7.54,6.22,0.18,{"v":0.2,"d":"0.20"},{"v":8671,"d":"8671.00"}]
["9","15-135","其他饰面墙面拆除","m2",{"v":1150,"d":"1150.000"},4.69,4.11,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5393.5,"d":"5393.50"}]
["10","C4-1713*J1.5换","扳式暗开关拆装 单联`基价*1.5","套",{"v":140,"d":"140.000"},14.48,11.92,0.86,{"v":0,"d":"0.00"},{"v":2027.2,"d":"2027.20"}]
["11","C4-1615*J1.5换","标志、诱导装饰灯具拆装  墙壁式`基价*1.5","套",{"v":25,"d":"25.000"},38.13,30.18,3.64,{"v":0,"d":"0.00"},953.25]
["12","1-92+1-93*4换","自卸汽车运渣~运距5000(m)","m3",{"v":14.5,"d":"14.500"},20.51,0.41,{"v":0,"d":"0.00"},15.92,{"v":297.4,"d":"297.40"}]
[]
[]
["合    计",{"$nulls":8},203958.92]

{"sheet":"工程预算书(技术措施含人材机)","index":3,"n_rows":31,"n_cols":10,"rows_kept":31,"merged":[[0,0,0,9],[1,0,1,6],[1,7,1,9],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,2,8],[2,9,3,9],[30,0,30,8]]}
["工程预算书"]
["工程名称:建筑",{"$nulls":6},"第1页 共1页"]
["序号","编号","名称","单位","数量","单价","单价组成",null,null,"合价"]
[{"$nulls":6},"人工费","材料费","机械费"]
["1","011704001001","超高施工增加","m2",{"v":1150,"d":"1150.000"},0.36,0.27,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":414,"d":"414.00"}]
["2","18-1","超高施工人工增加费  30m内","万元",1.545,261.04,{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},403.33]
["3","B01`","材料二次搬运费","项",{"v":1,"d":"1.000"},{"v":2000,"d":"2000.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2000.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2000.00"}]
["4",null,"材料二次搬运费","项",{"v":1,"d":"1.000"},{"v":2000,"d":"2000.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2000.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2000.00"}]
["5","011701003001","内墙脚手架","m2",{"v":1150,"d":"1150.000"},1.78,1.22,0.13,0.21,{"v":2047,"d":"2047.00"}]
["6","16-38*A0.6B0.3A1.15C1.15换","内墙脚手架 高度3.6m内`内墙饰面脚手架`人工*1.15;机械*1.15","m2",{"v":1150,"d":"1150.000"},1.78,1.22,0.13,0.21,{"v":2047,"d":"2047.00"}]
{"$rows_empty":20}
["合  计",{"$nulls":8},4450.33]

{"sheet":"主要材料价格表","index":4,"n_rows":8,"n_cols":7,"rows_kept":8,"merged":[[0,0,0,6],[1,0,1,5]]}
["主要材料价格表"]
["单位(专业)工程名称:单位工程-建筑",{"$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","0000021","三类人工",null,"工日","105"]
["4","j0000011","人工(机械)",null,"工日","92"]
["5","0519031","竹纤维集成板",null,"m2","125"]