{"text_format":"2","workbook":"xls","n_sheets":7,"sheets":["1、封面（横）","3、单位工程费用表（横）","4、单位工程概预算表（综合工日）（横）","5、施工措施费用表（横）","6、技术措施费分部分项表（横）","7、施工措施项目分析表（横）","10、人材机价差表（横）"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":2,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1、封面（横）","index":0,"n_rows":11,"n_cols":6,"rows_kept":11,"cut":false,"hidden":false,"merged":[[1,1,1,2],[1,3,1,4],[2,1,2,2],[2,3,2,4],[4,1,4,2],[4,3,4,4],[5,1,5,2],[5,3,5,4],[6,1,6,2],[6,3,6,4],[8,2,8,3],[9,2,9,3],[10,4,10,5]],"flags":["formulas_cached_only"]}
[]
[null,"建设单位：","",null,""]
[null,"工程名称：","","滑县农技推广中心改造项目",""]
[]
[null,"建筑面积：","","平方米",""]
[null,"工程造价：","","54,134.20元",""]
[null,"施工单位：","",null,""]
[]
[null,"编制单位：",null,"","编制人："]
[null,"审核单位：",null,"","审核人："]
[{"$nulls":5},""]

{"sheet":"3、单位工程费用表（横）","index":1,"n_rows":43,"n_cols":5,"rows_kept":43,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["序号","费用名称","取费基础","费率","金额（元）"]
["1","定额直接费：1）定额人工费","分部分项人工费",null,8224.1]
["2","            2）定额材料费","分部分项材料费+分部分项主材费+分部分项设备费",null,22729.07]
["3","            3）定额机械费","分部分项机械费",null,46.95]
["4","定额直接费小计","定额直接费：1）定额人工费+2）定额材料费+3）定额机械费",null,31000.12]
["5","综合工日","综合工日合计+技术措施项目综合工日合计",null,193.1]
["6","措施费：1）技术措施费","技术措施项目人工费+技术措施项目材料费+技术措施项目机械费",null,288.78]
["7","        2）安全文明措施费","现场安全文明施工措施费",null,1935.58]
["7.1","        2.1）基本费","安全文明基本费",null,1277.31]
["7.2","        2.2）考评费","安全文明考评费",null,387.99]
["7.3","        2.3）奖励费","安全文明奖励费",null,270.28]
["8","        3）二次搬运费","材料二次搬运费"]
["9","        4）夜间施工措施费","夜间施工增加费"]
["10","        5）冬雨季施工措施费","冬雨季施工增加费"]
["11","        6）其他"]
["12","措施费小计","措施费：1）技术措施费+2）安全文明措施费+3）二次搬运费+4）夜间施工措施费+5）冬雨季施工措施费+6）其他",null,2224.36]
["13","调整：1）人工费差价","人工价差",null,4627.82]
["14","      2）材料费差价","材料价差",null,6727.99]
["15","      3）机械费差价","机械价差",null,14.48]
["16","      4）其他"]
["17","调整小计","调整：1）人工费差价+2）材料费差价+3）机械费差价+4）其他",null,11370.29]
["18","直接费小计","定额直接费小计+措施费小计+调整小计",null,44594.77]
["19","间接费：1)企业管理费","分部分项管理费+技术措施项目管理费",null,3244.73]
["序号","费用名称","取费基础","费率","金额（元）"]
["20","        2)规费：","①工程排污费+②工程定额测定费+③社会保障费+④住房公积金+⑤意外伤害保险",null,1888.52]
["21","        ①工程排污费"]
["22","        ②工程定额测定费","综合工日","0"]
["23","        ③社会保障费","综合工日","748",1444.39]
["24","        ④住房公积金","综合工日","170",328.27]
["25","        ⑤意外伤害保险","综合工日","60",115.86]
["26","间接费小计","间接费：1)企业管理费+①工程排污费+②工程定额测定费+③社会保障费+④住房公积金+⑤意外伤害保险",null,5133.25]
["27","工程成本","直接费小计+间接费小计",null,49728.02]
["28","利润","分部分项利润+技术措施项目利润",null,2619.56]
["29","   1)总承包服务费","总承包服务费"]
["30","   2)零星工作项目费","零星工作项目费"]
["31","   3)优质优价奖励费","优质优价奖励费"]
["32","   4)检测费","检测费"]
["33","   5)其他","其他项目其他费"]
["34","其他费用小计","1)总承包服务费+2)零星工作项目费+3)优质优价奖励费+4)检测费+5)其他"]
["35","税前造价合计","工程成本+利润+其他费用小计",null,52347.58]
["36","税金","税前造价合计","3.413",1786.62]
["37","甲供材料费","市场价甲供材料费"]
["38","工程造价总计","税前造价合计+税金-甲供材料费",null,54134.2]

{"sheet":"4、单位工程概预算表（综合工日）（横）","index":2,"n_rows":56,"n_cols":14,"rows_kept":56,"cut":false,"hidden":false,"merged":[[0,7,0,11],[0,12,0,13],[21,7,21,11],[21,12,21,13],[42,7,42,11],[42,12,42,13],[0,0,1,0],[21,0,22,0],[42,0,43,0],[0,1,1,1],[21,1,22,1],[42,1,43,1],[0,2,1,2],[21,2,22,2],[42,2,43,2],[0,3,1,3],[21,3,22,3],[42,3,43,3],[0,4,1,4],[21,4,22,4],[42,4,43,4],[0,5,1,5],[21,5,22,5],[42,5,43,5],[0,6,1,6],[21,6,22,6],[42,6,43,6]],"flags":["formulas_cached_only"]}
["序号","编号","名称","单位","工程量","单价","合价","其中","","","","","综合工日",""]
["","","","","","","","人工合价","材料合价","机械合价","管理费合价","利润合价","含量","合计"]
[null,"0103","砌筑工程",null,null,null,117.03]
[1,"3-16","零星砌砖(M5混合砌筑砂浆","10m3",0.039,3000.81,117.03,34.6,72.36,0.63,5.38,4.07,20.89,0.81]
[null,"0104","混凝土及钢筋混凝土工程",null,null,null,152.48]
[1,"4-54","现浇砼板带(C20-20（32.5水泥）现浇碎石砼)","10m3",0.026,2925.06,76.05,11.01,56.8,0.56,5.12,2.56,9.85,0.26]
[2,"4-75换","预制过梁(C20-40（32.5水泥）预制碎石砼)\u007f换为【预制碎石混凝土 粒径≤20(32.5水泥) C25】","10m3",0.014,5307.92,76.43,18.94,32.81,10.08,9.73,4.87,33.8,0.49]
[null,"0107","屋面及防水工程",null,null,null,140.73]
[1,"7-157","聚氨酯涂膜二遍厚1.5mm平面","100m2",0.038,3683.92,140.73,8.38,126.97,null,2.84,2.53,5.1,0.19]
[null,"0110","零星拆除及构件加固工程",null,null,null,923.27]
[1,"10-14","墙体拆除砖墙","10m3",1.633,565.38,923.27,631.97,31.16,null,146.97,113.17,9,14.7]
[null,"0201","楼地面工程",null,null,null,1608.33]
[1,"借1-17","细石混凝土楼地面 厚30mm(C20-16（32.5水泥）现浇碎石砼)","100m2",0.021,1491.81,31.03,9.15,15.86,0.16,3.51,2.35,10.29,0.21]
[2,"借1-36","地板砖楼地面 规格(mm) 300×300","100m2",0.025,5735.9,141.68,36.02,82.1,1.21,13.89,8.47,34.28,0.85]
[3,"借1-39","地板砖楼地面 规格(mm) 600×600","100m2",0.208,6902.04,1435.62,269.93,987.78,10.15,104.21,63.54,30.55,6.35]
[null,"0202","墙、柱面工程",null,null,null,720.77]
[1,"借2-205","成品浴厕隔断安装","10m2",0.58,1242.71,720.77,139.17,475.12,null,63.76,42.72,5.58,3.24]
[null,"0203","天棚工程",null,null,null,11428.09]
[1,"借3-18","天棚方木龙骨架 吊在混凝土板下或梁下(双层楞) 平面","100m2",1.404,3688.87,5179.17,837.36,3550.41,13.02,426.35,352.04,13.93,19.56]
[2,"借3-64","天棚面层 塑料扣板","100m2",1.404,4450.8,6248.92,1082.47,4164.54,null,548.78,453.13,17.93,25.17]
[null,"020","门窗工程",null,null,null,6258]
["序号","编号","名称","单位","工程量","单价","合价","其中","","","","","综合工日",""]
["","","","","","","","人工合价","材料合价","机械合价","管理费合价","利润合价","含量","合计"]
[null,"4",{"$nulls":4},4]
[1,"借4-9","成品豪华装饰木门(带框)安装","100m2",0.162,32148.25,5198.37,286.82,4742.66,0.81,109.39,58.7,41.25,6.67]
[2,"借4-19","成品塑钢门安装平开门","100m2",0.04,22170.9,886.84,59.13,792.85,0.2,22.55,12.1,34.38,1.38]
[3,"借4-75","执手锁安装","10个",0.4,432.08,172.83,27,130,null,10.3,5.53,1.57,0.63]
[null,"0205","油漆、涂料、裱糊工程",null,null,null,12048.8]
[1,"借5-183","内墙面 888仿瓷涂料","100m2",4.511,397.4,1792.59,746.76,569.98,null,284.81,191.03,3.85,17.37]
[2,"借5-184","天棚面 888仿瓷涂料","100m2",1.755,417.12,732.13,309.44,225.51,null,118.02,79.16,4.1,7.2]
[3,"借5-195","墙面贴装饰纸 墙纸 对花","100m2",3.378,2819.86,9524.08,2766.68,4698.47,null,1055.2,1003.73,19.05,64.34]
[null,"0206","其他工程",null,null,null,286.31]
[1,"借6-74","布窗帘安装","100m2",0.21,1363.4,286.31,17.61,257.49,null,6.72,4.5,1.95,0.41]
[null,"0204","控制设备及低压电器",null,null,null,25.55]
[1,"借2-359","开关及按钮安装 扳式暗开关(单控) 单联","10套",0.2,127.75,25.55,7.31,13.73,null,2.72,1.79,0.85,0.17]
[null,"0212","配管、配线",null,null,null,83.26]
[1,"借2-1313","管内穿线 照明线路 导线截面(mm2以内) 铜芯2.5","100m单线",0.32,260.2,83.26,13.76,61.02,null,5.12,3.36,1,0.32]
[null,"0213","照明器具安装",null,null,null,115.19]
[1,"借2-1514","吸顶灯具安装 圆球吸顶灯 灯罩直径(mm以内) 250","10套",0.2,575.93,115.19,18.58,85.16,null,6.91,4.54,2.16,0.43]
[null,"0801","给排水、采暖管道",null,null,null,1759.68]
[1,"借8-239","室内承插塑料排水管(零件粘接)安装 公称直径(mm以内) 75","10m",2.96,386.86,1145.11,263.47,716.91,1.57,98.51,64.65,2.08,6.16]
[2,"借8-242","室内塑料给水管安装(粘接) 公称直径(mm以内) 20","10m",3.06,195.19,597.28,235.53,216.58,null,87.64,57.53,1.79,5.48]
["序号","编号","名称","单位","工程量","单价","合价","其中","","","","","综合工日",""]
["","","","","","","","人工合价","材料合价","机械合价","管理费合价","利润合价","含量","合计"]
[3,"借8-301","管道消毒、冲洗 公称直径(mm以内) 50","100m",0.306,56.49,17.29,6.84,6.23,null,2.55,1.67,0.52,0.16]
[null,"0803","管道附件",null,null,null,46.92]
[1,"借8-341","螺纹阀安装 公称直径(mm以内) 20","个",2,23.46,46.92,8.6,33.02,null,3.2,2.1,0.1,0.2]
[null,"0804","卫生器具制作安装",null,null,null,704.05]
[1,"借8-570","洗脸盆安装 钢管组成 普通冷水嘴","10组",0.2,1512.07,302.41,40.59,236.81,null,15.1,9.91,4.72,0.94]
[2,"借8-600","蹲式大便器安装 自闭式冲洗 DN20","10套",0.1,3532.09,353.21,29.15,306.09,null,10.85,7.12,6.78,0.68]
[3,"借8-660","水龙头安装 公称直径(mm以内) 20","10个",0.4,121.08,48.43,4.82,40.65,null,1.79,1.18,0.28,0.11]
[null,"0101","土石方工程",null,null,null,399.32]
[1,"1-18","人工挖沟槽一般土深度(m)1.5以内","100m3",0.147,1549.53,227.63,180.59,null,null,26.04,21,28.59,4.2]
[2,"1-B4","回填土 夯填","100m3",0.147,1091.05,160.28,114.84,null,7.25,19.5,18.69,18.18,2.67]
[3,"1-128","原土打夯","100m2",0.184,62.12,11.41,7.58,null,1.31,1.29,1.23,0.96,0.18]
[null,null,"合计",null,null,null,36817.82,8224.1,22729.07,46.95,3218.75,2598.97,null,191.5152]

{"sheet":"5、施工措施费用表（横）","index":3,"n_rows":19,"n_cols":6,"rows_kept":19,"cut":false,"hidden":false,"merged":[[18,0,18,1]],"flags":["formulas_cached_only"]}
["序号","名称","单位","工程量","单价","合价"]
["一","通用项目",null,null,null,1935.58]
["1","安全文明措施费","项",1,1935.58,1935.58]
["1.1","基本费","项",1,1277.31,1277.31]
["1.2","考评费","项",1,387.99,387.99]
["1.3","奖励费","项",1,270.28,270.28]
["2","二次搬运费","项",1]
["3","夜间施工措施费","项",1]
["4","冬雨季施工措施费","项",1]
["二","建筑工程",null,null,null,335.35]
["5","YA12.1  施工排水、降水费","项",1]
["6","YA12.2  大型机械设备进出场及安拆费","项",1]
["7","YA12.3  现浇混凝土构件模板使用费","项",1,311.95,311.95]
["8","YA12.4  现场预制混凝土构件模板使用费","项",1,23.4,23.4]
["9","YA12.5  现浇构筑物模板使用费","项",1]
["10","YA12.6  脚手架使用费","项",1]
["11","YA12.7  垂直运输机械费","项",1]
["12","YA12.8  现浇混凝土泵送费","项",1]
["措施项目合计","",null,null,null,2270.93]

{"sheet":"6、技术措施费分部分项表（横）","index":4,"n_rows":15,"n_cols":11,"rows_kept":15,"cut":false,"hidden":false,"merged":[[0,6,0,8],[0,9,0,10],[14,0,14,1],[0,0,1,0],[0,1,1,1],[0,2,1,2],[0,3,1,3],[0,4,1,4],[0,5,1,5]],"flags":["formulas_cached_only"]}
["编号","定额项目","单位","工程量","单价","合价","其中(元)","","","综合工日",""]
["","","","","","","人工合价","材料合价","机械合价","含量","合计"]
["1","YA12.1  施工排水、降水费","项"]
["2","YA12.2  大型机械设备进出场及安拆费","项"]
["3","YA12.3  现浇混凝土构件模板使用费","项"]
["12-120","零星构件模板","10m3",0.026,11997.98,311.95,56.9,209.62,6.05,51.52,1.34]
[null,"分部小计",null,null,null,311.95,56.9,209.62,6.05,null,1.34]
["4","YA12.4  现场预制混凝土构件模板使用费","项"]
["12-137","预制过梁模板","10m3",0.0144,1624.93,23.4,10.53,5.64,0.04,17,0.24]
[null,"分部小计",null,null,null,23.4,10.53,5.64,0.04,null,0.24]
["5","YA12.5  现浇构筑物模板使用费","项"]
["6","YA12.6  脚手架使用费","项"]
["7","YA12.7  垂直运输机械费","项"]
["8","YA12.8  现浇混凝土泵送费","项"]
["合计","",null,null,null,335.35,67.43,215.26,6.09,null,1.58]

{"sheet":"7、施工措施项目分析表（横）","index":5,"n_rows":9,"n_cols":4,"rows_kept":9,"cut":false,"hidden":false,"merged":[[8,0,8,1]],"flags":["formulas_cached_only"]}
["序号","费用名称","费率(%)","金额"]
[1,"安全文明措施费",null,1935.58]
[2,"基本费","11.72",1277.31]
[3,"考评费","3.56",387.99]
[4,"奖励费","2.48",270.28]
[5,"二次搬运费","0"]
[6,"夜间施工措施费","0"]
[7,"冬雨季施工措施费","0"]
["组织措施项目费合计","",null,1935.58]

{"sheet":"10、人材机价差表（横）","index":6,"n_rows":29,"n_cols":8,"rows_kept":29,"cut":false,"hidden":false,"merged":[[2,1,2,6],[23,1,23,6],[27,1,27,6],[28,0,28,7]],"flags":["formulas_cached_only"]}
["序号 ","材料名","单位 ","材料量","预算价","市场价 ","价差 ","价差合计 "]
[1,"定额工日","工日",192.826,43,67,24,4627.82]
[null,"人工价差合计","","","","","",4627.82]
[2,"机砖 240×115×53","千块",0.213,280,350,70,14.91]
[3,"聚氨酯涂料","kg",10.028,12,16,4,40.11]
[4,"碎石 5～16mm","m3",0.049,50,85,35,1.72]
[5,"纸基塑料壁纸","m2",391.081,9.5,12,2.5,977.7]
[6,"布窗帘 成品","m2",21.42,12,40,28,599.76]
[7,"地板砖 600×600","千块",0.059,15000,36000,21000,1240.51]
[8,"塑钢平开门(含玻璃、配件)","m2",3.848,200,240,40,153.92]
[9,"成品浴厕隔断","m2",5.916,80,100,20,118.32]
[10,"涂料 仿瓷888","kg",626.6,1.2,5,3.8,2381.08]
[11,"地板砖 300×300","千块",0.028,2500,3600,1100,30.81]
[12,"成品豪华装饰木门 (带框)","m2",15.741,300,360,60,944.49]
[13,"水泥 32.5","t",0.427,280,320,40,17.08]
[14,"石灰膏","m3",0.008,95,400,305,2.55]
[15,"电","kW·h",5.21,0.63,0.87,0.24,1.25]
[16,"碎石 10～20mm","m3",0.331,50,85,35,11.59]
[17,"砂子 中粗","m3",0.897,80,130,50,44.86]
[18,"木材(板方材) 一等中小板方材","m3",0.002,1750,1800,50,0.1]
[19,"机砖","块",16,0.28,0.35,0.07,1.12]
[20,"水泥 32.5","kg",0.6,0.28,0.32,0.04,0.02]
[21,"模板料","m3",0.151,1215,2180,965,146.09]
[null,"材料价差合计","","","","","",6727.99]
[22,"电","kW·h",24.101,0.63,0.87,0.24,5.78]
[23,"定额工日","工日",0.274,43,67,24,6.57]
[24,"汽油","kg",0.428,5.86,10.83,4.97,2.13]
[null,"机械价差合计","","","","","",14.48]
["价差合计：11370.29","","","","","","",""]