{"text_format":"3","workbook":"xlsx","n_sheets":5,"sheets":["01 预(结)算书","04 工程项目预算汇总表　","工程费用计算程序表","工程预算书(含主材)","主要材料价格表"],"read":"whole","date_system":"1900"}

{"sheet":"01 预(结)算书","index":0,"n_rows":13,"n_cols":8,"rows_kept":13,"merged":[[0,1,0,6],[2,0,2,7],[3,2,3,7],[4,2,4,7],[6,1,6,2],[6,6,6,7],[7,1,7,2],[7,6,7,7],[8,1,8,3],[8,5,8,7],[9,1,9,3],[9,5,9,7],[10,1,10,3],[10,5,10,7],[11,1,11,3],[11,5,11,7],[12,1,12,3],[12,5,12,7]]}
[null,"温岭市兴兴公寓消防设施维修工程",{"$nulls":5},"工程"]
[]
["预(结)算书"]
["预（结）算价","(小写):","361557.39元"]
[null,"(大写):","叁拾陆万壹仟伍佰伍拾柒元叁角玖分"]
[]
["发 包 人:",null,null,"承包人:",null,"工程造价\n咨 询 人:"]
[null,"(单位盖章)",null,null,"(单位盖章)",null,"(单位资质专用章)"]
["法定代表人\n或其授权人:",{"$nulls":3},"法定代表人\n或其授权人:"]
[null,"(造价人员签字盖专用章)",{"$nulls":3},"(造价人员签字盖专用章)"]
["编  制  人:",{"$nulls":3},"复  核  人:"]
[null,"(造价人员签字盖专用章)",{"$nulls":3},"(造价工程师签字盖专用章)"]
["编制时间:",{"$nulls":3},"复核时间:"]

{"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]]}
["工程项目预(结)算汇总表"]
["工程名称:温岭市兴兴公寓消防设施维修工程",null,"第1页 共1页"]
["序号","单位工程名称","金额(元)"]
["1","温岭市兴兴公寓",361557.39]
["1.1","消防设施维修工程",361557.39]
{"$rows_empty":22}
["合    计",null,361557.39]

{"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]]}
["工程费用计算程序表"]
["单位(专业)工程名称:温岭市兴兴公寓-消防设施维修工程",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）",254474.59]
["1","1.人工费",null,35583.32]
["2","2.机械费",null,{"v":1699.1,"d":"1699.10"}]
["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)",902.24]
["1","冬雨季施工增加费","（1+2+3+4）×0.24%",89.48]
["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）×0.13%",48.47]
["4","二次搬运费","（1+2+3+4）×0.48%",178.96]
["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）×1.53%",570.42]
["7","工程定位复测费","（1+2+3+4）×0.04%",14.91]
["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%",11341.31]
["五","利润","（1+2+3+4）×10%",3728.24]
["六","暂列金额","含创标化工地增加费",{"v":50000,"d":"50000.00"}]
["七","规费","（1+2+3+4）×11.96%",4458.98]
["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%",536.09]
[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%",29289.73]
["十二","建设工程造价","一+二+三+四+五+六+七+八+九+十+十一",354731.18]
["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",6826.21]
["1","安全文明施工费","（1+2+3+4）×16.77%",6252.26]
["2","民工工伤保险","14.1×0.165%",10.32]
["3","税金","（14.1+14.2）×9%",563.63]
["十五","建设工程总造价大写","叁拾陆万壹仟伍佰伍拾柒元叁角玖分",361557.39]

{"sheet":"工程预算书(含主材)","index":3,"n_rows":66,"n_cols":13,"rows_kept":66,"merged":[[0,0,0,12],[1,0,1,9],[1,10,1,12],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,2,8],[2,9,2,12],[19,0,19,8],[21,0,21,12],[22,0,22,9],[22,10,22,12],[23,0,24,0],[23,1,24,1],[23,2,24,2],[23,3,24,3],[23,4,24,4],[23,5,23,8],[23,9,23,12],[41,0,41,8],[43,0,43,12],[44,0,44,9],[44,10,44,12],[45,0,46,0],[45,1,46,1],[45,2,46,2],[45,3,46,3],[45,4,46,4],[45,5,45,8],[45,9,45,12],[64,0,64,8],[65,0,65,8]]}
["工程预算书"]
["工程名称:消防设施维修工程",{"$nulls":9},"第1页 共3页"]
["顺\n序\n号","编号","项目名称","单位","工程量","单位价值",{"$nulls":3},"总价值"]
[{"$nulls":5},"主材\n设备","安装费","工资","机械费","主材\n设备","安装费","工资","机械费"]
[null,null,"消防水",{"$nulls":6},{"v":43830,"d":"43830.00"},3643.76,{"v":3262.1,"d":"3262.10"},220.18]
["1","8-1244*A1.5C1.5换","法兰闸阀拆装DN150 Z44T-16`人工*1.5;机械*1.5","个",{"v":2,"d":"2.000"},{"v":837,"d":"837.00"},156.68,143.79,5.86,{"v":1674,"d":"1674.00"},313.36,287.58,11.72]
["2","8-1242*A1.5C1.5换","法兰闸阀拆装DN100 Z44T-16`人工*1.5;机械*1.5","个",{"v":7,"d":"7.000"},{"v":472,"d":"472.00"},107.86,99.03,4.06,{"v":3304,"d":"3304.00"},755.02,693.21,28.42]
["3","8-1244*A1.5C1.5换","法兰止回阀拆装DN150 Z44T-16`人工*1.5;机械*1.5","个",{"v":2,"d":"2.000"},{"v":813,"d":"813.00"},156.68,143.79,5.86,{"v":1626,"d":"1626.00"},313.36,287.58,11.72]
["4","8-1242*A1.5C1.5换","法兰止回阀拆装DN100 Z44T-16`人工*1.5;机械*1.5","个",{"v":2,"d":"2.000"},{"v":613,"d":"613.00"},107.86,99.03,4.06,{"v":1226,"d":"1226.00"},215.72,198.06,8.12]
["5","9-139","消防增压稳压设备（含气压罐1台、稳压泵2台、控制柜1只）","台",{"v":2,"d":"2.000"},{"v":18000,"d":"18000.00"},977.89,877.68,{"v":80.1,"d":"80.10"},{"v":36000,"d":"36000.00"},1955.78,1755.36,{"v":160.2,"d":"160.20"}]
["6","13-11","脚手架搭拆费 第八册","工日",33.038,{"v":0,"d":"0.00"},2.74,1.22,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},90.52,40.31,{"v":0,"d":"0.00"}]
[null,null,"消防报警",{"$nulls":6},53318.34,52596.87,{"v":46158.7,"d":"46158.70"},1333.69]
["7","9-72","消防报警控制器备用电源","台",{"v":2,"d":"2.000"},{"v":330,"d":"330.00"},53.43,46.81,0.65,{"v":660,"d":"660.00"},106.86,93.62,{"v":1.3,"d":"1.30"}]
["8","综合价","多线通讯板及通讯线路维修","项",{"v":1,"d":"1.000"},{"v":1800,"d":"1800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1800,"d":"1800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["9","综合价","回路通讯线路维修","项",{"v":1,"d":"1.000"},{"v":12000,"d":"12000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12000,"d":"12000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["10","9-8*A1.5C1.5换","点型探测器总线制感烟无吊顶拆装`人工*1.5;机械*1.5","只",{"v":132,"d":"132.000"},{"v":47.5,"d":"47.50"},43.92,38.62,1.13,{"v":6270,"d":"6270.00"},5797.44,5097.84,149.16]
["11","9-10*A1.5C1.5换","点型探测器总线制感温无吊顶拆装`人工*1.5;机械*1.5","只",{"v":241,"d":"241.000"},60.07,43.12,38.62,{"v":0.3,"d":"0.30"},14476.87,10391.92,9307.42,{"v":72.3,"d":"72.30"}]
["12","材料费","探测器底座","只",{"v":373,"d":"373.000"},{"v":3.5,"d":"3.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1305.5,"d":"1305.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["13","9-55*A1.5C1.5换","声光报警器拆装`人工*1.5;机械*1.5","只",{"v":10,"d":"10.000"},51.66,89.18,84.84,1.27,{"v":516.6,"d":"516.60"},{"v":891.8,"d":"891.80"},{"v":848.4,"d":"848.40"},{"v":12.7,"d":"12.70"}]
["本页小计",{"$nulls":8},80858.97,20831.78,18609.38,"455.64"]
[]
["工程预算书"]
["工程名称:消防设施维修工程",{"$nulls":9},"第2页 共3页"]
["顺\n序\n号","编号","项目名称","单位","工程量","单位价值",{"$nulls":3},"总价值"]
[{"$nulls":5},"主材\n设备","安装费","工资","机械费","主材\n设备","安装费","工资","机械费"]
["14","9-16*A1.5C1.5换","手动报警按钮拆装`人工*1.5;机械*1.5","只",{"v":19,"d":"19.000"},46.25,27.96,20.48,1.69,878.75,531.24,389.12,32.11]
["15","9-16*A1.5C1.5换","消火栓按钮拆装`人工*1.5;机械*1.5","只",{"v":41,"d":"41.000"},52.86,27.96,20.48,1.69,2167.26,1146.36,839.68,69.29]
["16","9-17*A1.5C1.5换","输入模块拆装`人工*1.5;机械*1.5","只",{"v":20,"d":"20.000"},55.92,113.03,{"v":102.4,"d":"102.40"},2.66,{"v":1118.4,"d":"1118.40"},{"v":2260.6,"d":"2260.60"},{"v":2048,"d":"2048.00"},{"v":53.2,"d":"53.20"}]
["17","9-18*A1.5C1.5换","输入输出模块拆装`人工*1.5;机械*1.5","只",{"v":15,"d":"15.000"},67.18,153.09,136.04,4.11,{"v":1007.7,"d":"1007.70"},2296.35,{"v":2040.6,"d":"2040.60"},61.65]
["18","4-1026","砖、混凝土结构明配电线管  KBG20","100m",{"v":27.34,"d":"27.340"},{"v":309,"d":"309.00"},882.12,790.79,26.58,8448.06,24117.16,{"v":21620.2,"d":"21620.20"},{"v":726.7,"d":"726.70"}]
["19","4-1264","管内穿多芯软导线(二芯以内)  1.5mm2以内 RVS2*1.5","100m／束",{"v":5,"d":"5.000"},208.98,71.45,58.32,{"v":0,"d":"0.00"},{"v":1044.9,"d":"1044.90"},357.25,{"v":291.6,"d":"291.60"},{"v":0,"d":"0.00"}]
["20","4-1265","管内穿多芯软导线(二芯以内)  2.5mm2以内 RVS2*2.5","100m／束",{"v":5,"d":"5.000"},324.86,72.75,{"v":59,"d":"59.00"},{"v":0,"d":"0.00"},{"v":1624.3,"d":"1624.30"},363.75,{"v":295,"d":"295.00"},{"v":0,"d":"0.00"}]
["21","9-207","自动报警系统装置调试","系统",{"v":1,"d":"1.000"},{"v":0,"d":"0.00"},3055.28,2716.91,155.28,{"v":0,"d":"0.00"},3055.28,2716.91,155.28]
["22","13-12","脚手架搭拆费 第九册","工日",467.468,{"v":0,"d":"0.00"},2.74,1.22,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1280.86,570.31,{"v":0,"d":"0.00"}]
[null,null,"电气",{"$nulls":6},{"v":63653.7,"d":"63653.70"},19292.22,17215.39,{"v":132.9,"d":"132.90"}]
["23","4-1615","安全出口指示灯拆装 墙壁式","10套",{"v":22.2,"d":"22.200"},{"v":750,"d":"750.00"},237.54,213.28,{"v":0,"d":"0.00"},{"v":16650,"d":"16650.00"},5273.39,4734.82,{"v":0,"d":"0.00"}]
["24","4-1615","疏散指示灯拆装 墙壁式","10套",{"v":16.2,"d":"16.200"},{"v":750,"d":"750.00"},237.54,213.28,{"v":0,"d":"0.00"},{"v":12150,"d":"12150.00"},3848.15,3455.14,{"v":0,"d":"0.00"}]
["25","4-1449","吸顶灯拆装 含光源","10套",{"v":11.4,"d":"11.400"},{"v":706,"d":"706.00"},211.29,189.58,{"v":0,"d":"0.00"},{"v":8048.4,"d":"8048.40"},2408.71,2161.21,{"v":0,"d":"0.00"}]
["26","4-1615","应急灯拆装 墙壁式","10套",{"v":8,"d":"8.000"},{"v":750,"d":"750.00"},237.54,213.28,{"v":0,"d":"0.00"},{"v":6000,"d":"6000.00"},1900.32,1706.24,{"v":0,"d":"0.00"}]
["27","材料费","应急电源","只",{"v":300,"d":"300.000"},{"v":60,"d":"60.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18000,"d":"18000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["28","4-1026","砖、混凝土结构明配电线管  KBG20","100m",{"v":5,"d":"5.000"},{"v":309,"d":"309.00"},882.12,790.79,26.58,{"v":1545,"d":"1545.00"},{"v":4410.6,"d":"4410.60"},3953.95,{"v":132.9,"d":"132.90"}]
["本页小计",{"$nulls":8},78682.77,53250.02,46822.78,"1231.13"]
[]
["工程预算书"]
["工程名称:消防设施维修工程",{"$nulls":9},"第3页 共3页"]
["顺\n序\n号","编号","项目名称","单位","工程量","单位价值",{"$nulls":3},"总价值"]
[{"$nulls":5},"主材\n设备","安装费","工资","机械费","主材\n设备","安装费","工资","机械费"]
["29","4-1221","管内穿照明线  铜芯1.5mm2以内 BV1.5","100m单线",{"v":15,"d":"15.000"},84.02,71.22,68.85,{"v":0,"d":"0.00"},{"v":1260.3,"d":"1260.30"},{"v":1068.3,"d":"1068.30"},1032.75,{"v":0,"d":"0.00"}]
["30","13-7","脚手架搭拆费 第四册","工日",174.773,{"v":0,"d":"0.00"},2.19,0.98,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},382.75,171.28,{"v":0,"d":"0.00"}]
[null,null,"防火门",{"$nulls":6},{"v":0,"d":"0.00"},{"v":12389.7,"d":"12389.70"},{"v":1001.7,"d":"1001.70"},{"v":0,"d":"0.00"}]
["31","A13-34*A0.5C0.5换","成品木质防火门拆除`人工*0.5;机械*0.5","扇",{"v":10,"d":"10.000"},{"v":0,"d":"0.00"},42.79,33.39,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":427.9,"d":"427.90"},{"v":333.9,"d":"333.90"},{"v":0,"d":"0.00"}]
["32","A13-34","成品木质防火门安装","扇",{"v":10,"d":"10.000"},{"v":0,"d":"0.00"},1196.18,66.78,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11961.8,"d":"11961.80"},{"v":667.8,"d":"667.80"},{"v":0,"d":"0.00"}]
[null,null,"防排烟",{"$nulls":6},{"v":0,"d":"0.00"},{"v":5750,"d":"5750.00"},{"v":5750,"d":"5750.00"},{"v":0,"d":"0.00"}]
["33","综合价","送风口、排烟口、防火阀维修","个",{"v":115,"d":"115.000"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5750,"d":"5750.00"},{"v":5750,"d":"5750.00"},{"v":0,"d":"0.00"}]
["34","13-10","脚手架搭拆费 第七册","工日",{"v":0,"d":"0.000"},{"v":0,"d":"0.00"},1.64,0.73,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
{"$rows_empty":9}
["本页小计",{"$nulls":8},{"v":1260.3,"d":"1260.30"},19590.75,7955.73,"0"]
["合    计",{"$nulls":8},160802.04,93672.55,73387.89,"1686.77"]

{"sheet":"主要材料价格表","index":4,"n_rows":32,"n_cols":7,"rows_kept":32,"merged":[[0,0,0,6],[1,0,1,5]]}
["主要材料价格表"]
["单位(专业)工程名称:温岭市兴兴公寓-消防设施维修工程",{"$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","0000011","二类人工",null,"工日","97.52"]
["2","0000021","三类人工",null,"工日","111.3"]
["3","j0000011","人工(机械)",null,"工日","97.52"]
["4","1437501~2","电线管","KBG20","m","3"]
["5","1600091-11","法兰止回阀","DN150","个","813"]
["6","1600091-11","法兰闸阀","DN150","个","837"]
["7","1600091-9","法兰止回阀","DN100","个","613"]
["8","1600091-9","法兰闸阀","DN100","个","472"]
["9","2029001~2","消防增压稳压设备（含气压罐1台、稳压泵2台、控制柜1只）","DN1000","台","18000"]
["10","2200001~4","吸顶灯","300mm","套","70.6"]
["11","2200001~A45","安全出口指示灯",null,"套","75"]
["12","2200001~A45","应急灯",null,"套","75"]
["13","2200001~A45","疏散指示灯",null,"套","75"]
["14","2321041","手动报警按钮",null,"个","46.25"]
["15","2321041","消火栓按钮",null,"个","52.86"]
["16","2503711~3","铜芯绝缘导线","BV1.5","m","0.778"]
["17","2503761~3","多芯软导线(二芯以内)","RVS2*1.5","m","1.935"]
["18","2503761~4","多芯软导线(二芯以内)","RVS2*2.5","m","3.008"]
["19","2721001","输入模块",null,"个","55.92"]
["20","2721001","输入输出模块",null,"个","67.18"]
["21","2721971","感温",null,"只","60.07"]
["22","2721971","感烟",null,"只","47.5"]
["23","5002271~13","声光报警装置",null,"台","51.66"]
["24","5002271~29","消防报警备用电源",null,"台","330"]
["25","主材0003","探测器底座",null,"只","3.5"]
["26","主材0004","应急电源",null,"只","60"]
["27","综合价","送风口、排烟口、防火阀维修",null,"个","50"]
["28","综合价","多线通讯板及通讯线路维修",null,"项","1800"]
["29","综合价","回路通讯线路维修",null,"项","12000"]