{"text_format":"3","workbook":"xls","n_sheets":7,"sheets":["预结算书(1.1)","单位工程造价汇总表(含细项)(1.1)","定额计价表(1.1)","措施分析计算表(一)(1.1)","规费、税金分析计算表(1.1)","主要材料价格表(1.1)","工程量计算书(1.1)"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"预结算书(1.1)","index":0,"n_rows":32,"n_cols":7,"rows_kept":32,"merged":[[3,3,3,4],[6,3,6,4],[8,3,8,5],[10,3,10,5],[12,3,12,4],[14,3,14,4],[16,3,16,4],[18,3,18,5],[20,2,20,3],[22,3,22,4],[24,2,24,3],[26,3,26,4],[28,3,28,4]],"flags":["formulas_cached_only"]}
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","工程预算审核书",null,"",""]
["","","","","","",""]
["","","","","","",""]
["","","建设单位:","",null,"",""]
["","","","","","",""]
["","","工程名称:","武夷学院晒衣杆",null,null,""]
["","","","","","",""]
["","","工程编号:","",null,null,""]
["","","","","","",""]
["","","建筑面积:",null,null,"平方米",""]
["","","","","","",""]
["","","工程造价:",135694,null,"元",""]
["","","","","","",""]
["","","经济指标:",null,null,"元/平方米",""]
["","","","","","",""]
["","","编 制 人:","",null,null,""]
["","","","","","",""]
["","","编制人证书编号:",null,"","",""]
["","","","","","",""]
["","","审 核 人:","",null,"",""]
["","","","","","",""]
["","","审核人证书编号:",null,"","",""]
["","","","","","",""]
["","","编制单位:","",null,"",""]
["","","","","","",""]
["","","编制日期:","2015-03-09",null,"",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]

{"sheet":"单位工程造价汇总表(含细项)(1.1)","index":1,"n_rows":32,"n_cols":5,"rows_kept":32,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,3]],"flags":["formulas_cached_only"]}
["单位工程造价汇总表"]
[""]
["工程名称：武夷学院晒衣杆 装饰工程",{"$nulls":3},"第1页 共1页"]
["序号","汇 总 内 容","计算基数","费率(%)","金 额(元)"]
["1","分部分项工程费",null,null,{"v":125184,"d":"125184.00"}]
["1.1","组合2晒衣架制作安装",null,null,{"v":33332,"d":"33332.00"}]
["1.2","组合1晒衣架制作安装",null,null,{"v":61293,"d":"61293.00"}]
["1.3","单个晒衣架制作安装",null,null,{"v":26813,"d":"26813.00"}]
["1.4","移树和注浆",null,null,{"v":3746,"d":"3746.00"}]
["2","措施项目费",null,null,{"v":813,"d":"813.00"}]
["2.1","安全施工",null,null,{"v":88,"d":"88.00"}]
["2.2","文明施工",null,null,{"v":150,"d":"150.00"}]
["2.3","临时设施",null,null,{"v":225,"d":"225.00"}]
["2.4","环境保护"]
["3","其他项目费"]
["3.1","暂列金额"]
["3.2","计日工"]
["3.3","总承包服务费"]
["4","规费",null,null,{"v":6759,"d":"6759.00"}]
["A","工程排污费"]
["B","劳保费用",{"v":125997,"d":"125997.00"},{"v":4.86,"d":"4.860"},{"v":6123,"d":"6123.00"}]
["C","农民工工伤保险费"]
["D","危险作业意外伤害保险费",{"v":125997,"d":"125997.00"},{"v":0.19,"d":"0.190"},{"v":239,"d":"239.00"}]
["E","价格调节基金",{"v":132359,"d":"132359.00"},{"v":0.3,"d":"0.300"},{"v":397,"d":"397.00"}]
["5","税金",{"v":132756,"d":"132756.00"},3.477,{"v":4616,"d":"4616.00"}]
["6","总造价",null,null,{"v":135694,"d":"135694.00"}]
["","人工费合计",null,null,{"v":11704,"d":"11704.00"}]
["","材料费合计",null,null,{"v":110483,"d":"110483.00"}]
["","机械费合计",null,null,{"v":538,"d":"538.00"}]
["","管理费合计"]
["","风险费合计"]
["","利润合计",null,null,{"v":2456,"d":"2456.00"}]

{"sheet":"定额计价表(1.1)","index":2,"n_rows":29,"n_cols":7,"rows_kept":29,"merged":[[0,0,0,6],[1,0,1,6],[2,0,2,4],[2,5,2,6],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,3,6]],"flags":["formulas_cached_only"]}
["分部分项定额计价表"]
["装饰工程"]
["工程名称：武夷学院晒衣杆",{"$nulls":4},"第1页 共1页"]
["序号","项目编码","项 目 名 称","计量单位","工程数量","金额(元)"]
[{"$nulls":5},"综合单价","合价"]
["","","        组合2晒衣架制作安装",""]
["1","30601138","低压不锈钢管(电弧焊) 公称直径(50mm以内)","m",{"v":159,"d":"159.000"},{"v":125.9,"d":"125.90"},{"v":20018.1,"d":"20018.10"}]
["2","30601136","低压不锈钢管(电弧焊) 公称直径(32mm以内)","m",{"v":126,"d":"126.000"},90.09,11351.34]
["3","10101026","人工挖基坑(三类土 深度2m以内) 立杆基础","m3",{"v":8.64,"d":"8.640"},25.45,219.89]
["4","40309201","混凝土填心(碎石) 立杆基础","m3",{"v":1.08,"d":"1.080"},378.35,408.62]
["5","10109224","胶合板模板 立杆基础","m2",{"v":14.4,"d":"14.400"},60.45,870.48]
["","","        组合1晒衣架制作安装",""]
["6","30601138","低压不锈钢管(电弧焊) 公称直径(50mm以内)","m",{"v":276,"d":"276.000"},{"v":125.9,"d":"125.90"},{"v":34748.4,"d":"34748.40"}]
["7","30601136","低压不锈钢管(电弧焊) 公称直径(32mm以内)","m",{"v":252,"d":"252.000"},90.09,22702.68]
["8","10101026","人工挖基坑(三类土 深度2m以内) 立杆基础","m3",{"v":17.28,"d":"17.280"},25.45,439.78]
["9","40309201","混凝土填心(碎石) 立杆基础","m3",{"v":2.16,"d":"2.160"},378.35,817.24]
["10","10109224","胶合板模板 立杆基础","m2",{"v":28.8,"d":"28.800"},60.45,1740.96]
["","","        单个晒衣架制作安装",""]
["11","30601138","低压不锈钢管(电弧焊) 公称直径(50mm以内)","m",{"v":138,"d":"138.000"},{"v":125.9,"d":"125.90"},{"v":17374.2,"d":"17374.20"}]
["12","30601136","低压不锈钢管(电弧焊) 公称直径(32mm以内)","m",{"v":84,"d":"84.000"},90.09,7567.56]
["13","10101026","人工挖基坑(三类土 深度2m以内) 立杆基础","m3",{"v":8.64,"d":"8.640"},25.45,219.89]
["14","40309201","混凝土填心(碎石) 立杆基础","m3",{"v":1.08,"d":"1.080"},378.35,408.62]
["15","10109224","胶合板模板 立杆基础","m2",{"v":14.4,"d":"14.400"},60.45,870.48]
["","","        移树和注浆",""]
["16","50101072","栽植乔木（带土球） 土球直径（50cm以内）","株",{"v":20,"d":"20.000"},13.47,{"v":269.4,"d":"269.40"}]
["17","50101009","起挖乔木（带土球） 土球直径（50cm以内）","株",{"v":20,"d":"20.000"},13.83,{"v":276.6,"d":"276.60"}]
["18","BC001","立杆钢管内注水泥砂浆及钢筋（每根注浆1.5m深）","根",{"v":160,"d":"160.000"},{"v":20,"d":"20.00"},{"v":3200,"d":"3200.00"}]
["","","本页小计：","","","",123654.81]
["","","合    计：","","","",123654.81]

{"sheet":"措施分析计算表(一)(1.1)","index":3,"n_rows":15,"n_cols":5,"rows_kept":15,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,3]],"flags":["formulas_cached_only"]}
["措施项目费分析计算表(一)"]
["装饰工程"]
["工程名称：武夷学院晒衣杆",{"$nulls":3},"第1页 共1页"]
["序号","项 目 名 称","单位","计算公式","金 额 (元)"]
["1","文明施工费","项","125184*0.12%",{"v":150,"d":"150.00"}]
["2","安全施工费","项","125184*0.07%",{"v":88,"d":"88.00"}]
["3","临时设施费","项","125184*0.18%",{"v":225,"d":"225.00"}]
["4","夜间施工费","项","125184*0.06%",{"v":75,"d":"75.00"}]
["5","已完工程及设备保护费","项","125184*0.1%",{"v":125,"d":"125.00"}]
["6","风雨季施工增加费","项",""]
["7","生产工具用具使用费","项","125184*0.02%",{"v":25,"d":"25.00"}]
["8","工程点交、场地清理费","项","125184*0.1%",{"v":125,"d":"125.00"}]
["9","缩短工期措施费","项",""]
["10","优良工程增加费","项",""]
["","合计：","","",{"v":803,"d":"803.00"}]

{"sheet":"规费、税金分析计算表(1.1)","index":4,"n_rows":12,"n_cols":5,"rows_kept":12,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,3]],"flags":["formulas_cached_only"]}
["规费、税金分析计算表"]
["装饰工程"]
["工程名称：武夷学院晒衣杆",{"$nulls":3},"第1页 共1页"]
["序号","项 目 名 称","单位","计 算 式","金 额 (元)"]
["1","规费","项","",{"v":6676,"d":"6676.00"}]
["1.1","工程排污费","项","",{"v":0,"d":"0.00"}]
["1.2","劳保费用","项","125997*4.86%",{"v":6123,"d":"6123.00"}]
["1.3","农民工工伤保险费","项","",{"v":0,"d":"0.00"}]
["1.4","危险作业意外伤害保险费","项","125997*0.19%",{"v":239,"d":"239.00"}]
["1.5","价格调节基金","项","132359*0.3%",{"v":397,"d":"397.00"}]
["2","税金","项","131134*3.477%",{"v":4560,"d":"4560.00"}]
["","合  计","","",{"v":11236,"d":"11236.00"}]

{"sheet":"主要材料价格表(1.1)","index":5,"n_rows":40,"n_cols":7,"rows_kept":40,"merged":[[0,0,0,6],[1,0,1,6],[2,0,2,6],[3,0,3,4],[3,5,3,6]],"flags":["formulas_cached_only"]}
["主要材料价格表"]
["装饰工程"]
["武夷山2014年11-12月份材料价格"]
["工程名称：武夷学院晒衣杆",{"$nulls":4},"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","数量","单价"]
["1","610000100041000","模板工","","工日",18.674,{"v":100,"d":"100.00"}]
["2","610000100009000","土石方、拆除、搬运工日","","工日",14.612,{"v":59,"d":"59.00"}]
["3","610000100003000","综合工日","","工日",110.774,{"v":81,"d":"81.00"}]
["4","400100300001000","水泥","32.5","kg",1126.894,0.43]
["5","430102900151000","混凝土内撑条","20*25","m",19.947,0.95]
["6","420101300007000","松木锯材","","m3",0.328,{"v":1310,"d":"1310.00"}]
["7","400500700045000","碎石","5～40mm","m3",{"v":3.81,"d":"3.810"},{"v":73,"d":"73.00"}]
["8","400500500047000","中(粗)砂","损耗2%+膨胀1.18","m3",2.078,{"v":110,"d":"110.00"}]
["9","570100300071000","普通混凝土C15(32.5) 碎石40mm 塌落度30～50mm","","m3",4.385,225.21]
["10","990000000001000","其它材料费","","元",3137.254,{"v":1,"d":"1.00"}]
["11","500500100177000","拉杆螺栓","","kg",1.567,{"v":4.3,"d":"4.30"}]
["12","442301500251000","塑料管","φ15","m",21.197,{"v":1,"d":"1.00"}]
["13","440500500011000","低压不锈钢管","1Cr18Ni9TiΦ57×3","m",581.595,113.54]
["14","440500500007000","低压不锈钢管","1Cr18Ni9TiΦ38×3","m",{"v":468.93,"d":"468.930"},81.46]
["15","440101100051000","钢管","Φ48×3.5","t.月",1.457,{"v":155,"d":"155.00"}]
["16","403100100525000","其他材料费","","%",3.045,{"v":1,"d":"1.00"}]
["17","403100100421000","其他材料费","","元",{"v":356.61,"d":"356.610"},{"v":1,"d":"1.00"}]
["18","403100100363000","水","","m3",{"v":6.68,"d":"6.680"},{"v":2.3,"d":"2.30"}]
["19","403100100169000","隔离剂","","kg",{"v":5.76,"d":"5.760"},1.06]
["20","402900700045000","嵌缝料","","kg",{"v":5.76,"d":"5.760"},{"v":6,"d":"6.00"}]
["21","402700100035000","不锈钢电焊条","","kg",7.042,{"v":29,"d":"29.00"}]
["22","402500700009000","草绳","","kg",{"v":60,"d":"60.000"},0.74]
["23","402302100187000","蝴蝶扣","","个",{"v":2.35,"d":"2.350"},{"v":1.6,"d":"1.60"}]
["24","402302100053000","尼龙砂轮片","Φ500×25×4","片",1.357,11.55]
["25","402300300251000","扣件","","个.月",{"v":362.01,"d":"362.010"},0.36]
["26","402300300127000","铁钉","","kg",1.918,4.28]
["27","401500700183000","胶合板（18厚、一级、酚醛）","","m2",15.517,{"v":39,"d":"39.00"}]
["28","621900100011000","电动空气压缩机","6m3/min","台班",0.207,302.04]
["29","621700100015000","电焊条烘干箱","600×500×750mm","台班",0.597,23.77]
["30","621700100001000","电焊机","(综合)","台班",5.798,56.86]
["31","621300100243000","砂轮切割机","Φ500","台班",0.368,6.54]
["32","621300100115000","木工圆锯机","φ500","台班",0.196,{"v":22.3,"d":"22.30"}]
["33","621100100023000","双锥反转出料混凝土搅拌机","350L","台班",0.307,137.29]
["34","620700100017000","载重汽车","6t","台班",0.081,471.74]
["35","620500100067000","汽车式起重机","12t","台班",0.077,584.79]

{"sheet":"工程量计算书(1.1)","index":6,"n_rows":27,"n_cols":6,"rows_kept":27,"merged":[[0,0,0,5],[1,0,1,5],[2,0,2,3],[2,4,2,5],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[5,0,5,5],[11,0,11,5],[17,0,17,5],[23,0,23,5]],"flags":["formulas_cached_only"]}
["分部分项工程量清单"]
["装饰工程"]
["工程名称：武夷学院晒衣杆",{"$nulls":3},"第1页 共1页"]
["序号","项目编码","项 目 名 称","计量单位","工程数量","计算式"]
[]
["        组合2晒衣架制作安装"]
["1","30601138","低压不锈钢管(电弧焊) 公称直径(50mm以内)","m",{"v":159,"d":"159.000"},"((2.4*2+2.1)*2+(2.1+2.4)*4)*5"]
["2","30601136","低压不锈钢管(电弧焊) 公称直径(32mm以内)","m",{"v":126,"d":"126.000"},"2.1*4*3*5"]
["3","10101026","人工挖基坑(三类土 深度2m以内) 立杆基础","m3",{"v":8.64,"d":"8.640"},"0.6*0.6*0.6*8*5"]
["4","40309201","混凝土填心(碎石) 立杆基础","m3",{"v":1.08,"d":"1.080"},"0.3*0.3*0.3*8*5"]
["5","10109224","胶合板模板 立杆基础","m2",{"v":14.4,"d":"14.400"},"0.3*0.3*4*8*5"]
["        组合1晒衣架制作安装"]
["6","30601138","低压不锈钢管(电弧焊) 公称直径(50mm以内)","m",{"v":276,"d":"276.000"},"(（2.4*2+2.1）*4)*10"]
["7","30601136","低压不锈钢管(电弧焊) 公称直径(32mm以内)","m",{"v":252,"d":"252.000"},"2.1*4*3*10"]
["8","10101026","人工挖基坑(三类土 深度2m以内) 立杆基础","m3",{"v":17.28,"d":"17.280"},"0.6*0.6*0.6*8*10"]
["9","40309201","混凝土填心(碎石) 立杆基础","m3",{"v":2.16,"d":"2.160"},"0.3*0.3*0.3*8*10"]
["10","10109224","胶合板模板 立杆基础","m2",{"v":28.8,"d":"28.800"},"0.3*0.3*4*8*10"]
["        单个晒衣架制作安装"]
["11","30601138","低压不锈钢管(电弧焊) 公称直径(50mm以内)","m",{"v":138,"d":"138.000"},"（2.4*2+2.1）*2*10"]
["12","30601136","低压不锈钢管(电弧焊) 公称直径(32mm以内)","m",{"v":84,"d":"84.000"},"2.1*4*10"]
["13","10101026","人工挖基坑(三类土 深度2m以内) 立杆基础","m3",{"v":8.64,"d":"8.640"},"0.6*0.6*0.6*4*10"]
["14","40309201","混凝土填心(碎石) 立杆基础","m3",{"v":1.08,"d":"1.080"},"0.3*0.3*0.3*4*10"]
["15","10109224","胶合板模板 立杆基础","m2",{"v":14.4,"d":"14.400"},"0.3*0.3*4*4*10"]
["        移树和注浆"]
["16","50101072","栽植乔木（带土球） 土球直径（50cm以内）","株",{"v":20,"d":"20.000"},""]
["17","50101009","起挖乔木（带土球） 土球直径（50cm以内）","株",{"v":20,"d":"20.000"},""]
["18","BC001","立杆钢管内注水泥砂浆及钢筋（每根注浆1.5m深）","根",{"v":160,"d":"160.000"},""]