{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["编制说明","单位工程费用表","实体项目预算表(竖)","主要材料价格表"],"read":"whole","date_system":"1900"}

{"sheet":"编制说明","index":0,"n_rows":16,"n_cols":6,"rows_kept":16,"merged":[[0,0,0,2],[0,3,0,4],[0,5,0,6],[1,0,1,2],[1,3,1,4],[1,5,1,6],[2,0,2,2],[2,3,2,4],[2,5,2,6],[3,1,3,6],[4,1,4,6],[5,1,5,6],[6,1,6,6],[7,1,7,6],[8,1,8,6],[9,1,9,6],[10,1,10,6],[11,1,11,6],[12,1,12,6],[13,1,13,6],[14,1,14,6],[15,0,15,2],[15,3,15,4],[15,5,15,6]]}
[" "]
[{"$nulls":3},"编制说明"]
[" "]
{"$rows_empty":12}
[{"$nulls":5},"版权许可编号:冀建价办201204-AZ"]

{"sheet":"单位工程费用表","index":1,"n_rows":37,"n_cols":7,"rows_kept":37,"merged":[[0,0,0,6],[1,0,1,3],[1,4,1,6],[2,1,2,2],[2,3,2,4],[3,1,3,2],[3,3,3,4],[4,1,4,2],[4,3,4,4],[5,1,5,2],[5,3,5,4],[6,1,6,2],[6,3,6,4],[7,1,7,2],[7,3,7,4],[8,1,8,2],[8,3,8,4],[9,1,9,2],[9,3,9,4],[10,1,10,2],[10,3,10,4],[11,1,11,2],[11,3,11,4],[12,1,12,2],[12,3,12,4],[13,1,13,2],[13,3,13,4],[14,1,14,2],[14,3,14,4],[15,1,15,2],[15,3,15,4],[16,1,16,2],[16,3,16,4],[17,1,17,2],[17,3,17,4],[18,1,18,2],[18,3,18,4],[19,1,19,2],[19,3,19,4],[20,1,20,2],[20,3,20,4],[21,1,21,2],[21,3,21,4],[22,1,22,2],[22,3,22,4],[23,1,23,2],[23,3,23,4],[24,0,24,6],[25,1,25,2],[25,3,25,4],[26,1,26,2],[26,3,26,4],[27,1,27,2],[27,3,27,4],[28,1,28,2],[28,3,28,4],[29,1,29,2],[29,3,29,4],[30,1,30,2],[30,3,30,4],[31,1,31,2],[31,3,31,4],[32,1,32,2],[32,3,32,4],[33,1,33,2],[33,3,33,4],[34,1,34,2],[34,3,34,4],[35,1,35,2],[35,3,35,4],[36,0,36,1],[36,2,36,3],[36,4,36,6]]}
["单位工程费用表"]
["项目名称：图书馆灯管更换维修",{"$nulls":3},"第 1 页 共 1 页"]
["序号","费用名称",null,"取费说明",null,"费率","费用金额(元)"]
["1","直接费",null,"人工费+材料费+机械费+未计价材料费+其他费用",null,null,8453.38]
["2","人工费",null,"人工费+组价措施项目人工费",null,null,4866.88]
["3","材料费",null,"0",null,null,0]
["4","机械费",null,"机械费+组价措施项目机械费",null,null,2.01]
["5","未计价材料费",null,"主材费+组价措施项目主材费",null,null,3584.49]
["6","设备费",null,"设备费+组价措施项目设备费",null,null,0]
["7","其他费用",null,"其他费用",null,null,0]
["8","企业管理费",null,"企业管理费",null,null,720.85]
["9","规费",null,"0",null,null,0]
["10","利润",null,"利润",null,null,477.4]
["11","价款调整",null,"人材机价差+独立费",null,null,0]
["12","人材机价差",null,"人材机价差",null,null,0]
["13","独立费",null,"独立费",null,null,0]
["14","安全生产、文明施工费",null,"0",null,null,0]
["15","税前工程造价",null,"直接费+设备费+企业管理费+规费+利润+价款调整+安全生产、文明施工费",null,null,9651.63]
["16","其中：进项税额",null,"进项税额",null,null,593.95]
["17","销项税额",null,"税前工程造价-甲供材料市场价合计+甲供材料采保费合计-其中：进项税额",null,"9",815.19]
["18","增值税应纳税额",null,"销项税额-其中：进项税额",null,null,221.24]
["19","附加税费",null,"增值税应纳税额",null,"13.22",29.25]
["20","税金",null,"增值税应纳税额+附加税费",null,null,250.49]
["21","工程造价",null,"税前工程造价+税金",null,null,9902.12]
["含税工程造价：玖仟玖佰零贰元壹角贰分"]
{"$rows_empty":11}
[{"$nulls":4},"版权许可编号:冀建价办201204-AZ"]

{"sheet":"实体项目预算表(竖)","index":2,"n_rows":37,"n_cols":12,"rows_kept":37,"merged":[[0,0,0,2],[0,3,0,7],[0,8,0,11],[1,0,1,7],[1,8,1,11],[2,0,3,0],[2,1,3,1],[2,2,3,3],[2,4,2,5],[2,6,2,8],[2,9,2,11],[3,7,3,8],[4,0,4,0],[4,2,4,3],[4,7,4,8],[5,0,5,0],[5,2,5,3],[5,7,5,8],[6,2,6,3],[6,7,6,8],[7,0,7,0],[7,2,7,3],[7,7,7,8],[8,2,8,3],[8,7,8,8],[9,2,9,3],[9,7,9,8],[10,2,10,3],[10,7,10,8],[11,2,11,3],[11,7,11,8],[12,2,12,3],[12,7,12,8],[13,2,13,3],[13,7,13,8],[14,2,14,3],[14,7,14,8],[15,2,15,3],[15,7,15,8],[16,2,16,3],[16,7,16,8],[17,2,17,3],[17,7,17,8],[18,2,18,3],[18,7,18,8],[19,2,19,3],[19,7,19,8],[20,2,20,3],[20,7,20,8],[21,2,21,3],[21,7,21,8],[22,2,22,3],[22,7,22,8],[23,2,23,3],[23,7,23,8],[24,2,24,3],[24,7,24,8],[25,2,25,3],[25,7,25,8],[26,2,26,3],[26,7,26,8],[27,2,27,3],[27,7,27,8],[28,2,28,3],[28,7,28,8],[29,2,29,3],[29,7,29,8],[30,2,30,3],[30,7,30,8],[31,2,31,3],[31,7,31,8],[32,2,32,3],[32,7,32,8],[33,2,33,3],[33,7,33,8],[34,2,34,3],[34,7,34,8],[35,2,35,3],[35,7,35,8],[36,0,36,2],[36,3,36,7],[36,8,36,11]]}
[{"$nulls":3},"实体项目预算表"]
["项目名称：图书馆灯管更换维修",{"$nulls":7},"第 1 页 共 1 页"]
["序号","定额\n编号","子 目 名 称",null,"工程量",null,"价值(元)",null,null,"其中（元）"]
[{"$nulls":4},"单位","工程量","单价","合价",null,"人工费","材料费","机械费"]
[1,"借3-371","灯具拆除 荧光灯 四管内",null,"10套",50.7,7.99,405.09,null,405.09,0,0]
[2,"2-1473","节能座灯头安装",null,"10套",50.7,103.54,5249.48,null,4106.7,1142.78,0]
[null,"SE1W0171@2","三雄极光灯管 节能座灯头",null,"套",512.07,7,3584.49]
[3,"借B2-246","零星项目 内墙瓷砖 瓷砖152×152 水泥砂浆粘贴",null,"100m2",0.02,9603.95,192.08,null,111.9,78.17,2.01]
{"$rows_empty":27}
[null,null,"合 计",{"$nulls":4},9431.14,null,4623.69,1220.95,2.01]
[{"$nulls":8},"版权许可编号:冀建价办201204-AZ"]

{"sheet":"主要材料价格表","index":3,"n_rows":37,"n_cols":10,"rows_kept":37,"merged":[[0,0,0,9],[1,0,1,6],[1,7,1,9],[2,3,2,4],[3,3,3,4],[4,3,4,4],[5,3,5,4],[6,3,6,4],[7,3,7,4],[8,3,8,4],[9,3,9,4],[10,3,10,4],[11,3,11,4],[12,3,12,4],[13,3,13,4],[14,3,14,4],[15,3,15,4],[16,3,16,4],[17,3,17,4],[18,3,18,4],[19,3,19,4],[20,3,20,4],[21,3,21,4],[22,3,22,4],[23,3,23,4],[24,3,24,4],[25,3,25,4],[26,3,26,4],[27,3,27,4],[28,3,28,4],[29,3,29,4],[30,3,30,4],[31,3,31,4],[32,3,32,4],[33,3,33,4],[34,3,34,4],[35,3,35,4],[36,0,36,3],[36,4,36,6],[36,7,36,9]]}
["主要材料价格表"]
["项目名称：图书馆灯管更换维修",{"$nulls":6},"第 1 页  共 1 页"]
["序号","材料编码","材料名称","规格、型号",null,"单位","数　量","预算价\n(元)","市场价\n(元)","市场价合计\n(元)"]
[1,"BB1-0101","水泥 32.5",null,null,"t",0.0248,360,360,8.93]
[2,"BB3-0129","白水泥",null,null,"kg",0.35,0.66,0.66,0.23]
[3,"BC4-0013","中砂",null,null,"t",0.0686,30,30,2.06]
[4,"BG2-0104","白色瓷砖 152×152",null,null,"m2",2.16,28.5,28.5,61.56]
[5,"BK5-0062","塑料圆台",null,null,"块",532.35,1,1,532.35]
[6,"BK5-0067","塑料胀管 Φ6～8",null,null,"个",523.224,0.1,0.1,52.32]
[7,"CLFBFB1","措施项目材料费",null,null,"元",344.6576,1,1,344.66]
[8,"CLFBFB3","措施项目雨季材料费",null,null,"元",43.7644,1,1,43.76]
[9,"IA2-0080","木螺钉 Φ2～4×6～65",null,null,"10个",158.184,0.2,0.2,31.64]
[10,"ID1-3003","冲击钻头 Φ6～12",null,null,"个",41.574,4.9,4.9,203.71]
[11,"RA1E3108","塑料绝缘导线 BV-2.5mm2",null,null,"m",154.635,1.95,1.95,301.54]
[12,"ZA1-0002","水",null,null,"m3",0.0312,5,5,0.16]
[13,"ZD1-0009","棉纱头",null,null,"kg",0.0222,5.83,5.83,0.13]
[14,"ZE1-0018","石料切割锯片",null,null,"片",0.0214,18.89,18.89,0.4]
[15,"ZG1-0001","其他材料费",null,null,"元",21.294,1,1,21.29]
[16,"ZS1-0196","建筑胶",null,null,"kg",0.625,7.5,7.5,4.69]
[17,"SE1W0171@2","三雄极光灯管","节能座灯头",null,"套",512.07,7,7,3584.49]
{"$rows_empty":16}
[{"$nulls":7},"版权许可编号:冀建价办201204-AZ"]