{"text_format":"3","workbook":"xls","n_sheets":4,"sheets":["封面(A4横)","单位工程概预算表(A4横)-安装（带分部）","措施项目计价表(A4横)","单位工程费用表(A4横)"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面(A4横)","index":0,"n_rows":8,"n_cols":7,"rows_kept":8,"merged":[[0,0,0,6],[1,1,1,2],[1,4,1,5],[2,1,2,2],[2,4,2,5],[3,1,3,2],[3,4,3,5],[4,1,4,2],[4,4,4,5],[5,1,5,2],[5,4,5,5],[6,1,6,2],[6,4,6,5],[7,1,7,2],[7,4,7,5]],"flags":["formulas_cached_only"]}
[" 工  程  预  (结)  算  书","","","","","",""]
["工程名称：","演艺中心至水泵房消防控制电缆工程","","","设计单位：","",""]
["建设单位：","山西传媒学院","","","施工单位：",""]
["建筑面积：",null,"","","工程造价：","","68,087.08"]
["建设单位（盖章）","","","","施工单位（盖章）","",""]
["日    期：",null,null,"","日    期：",""]
["负责人：","","","","负责人：","",""]
["","","","","","",""]

{"sheet":"单位工程概预算表(A4横)-安装（带分部）","index":1,"n_rows":27,"n_cols":13,"rows_kept":27,"merged":[[0,0,0,12],[1,0,1,8],[1,9,1,12],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,5],[2,6,2,7],[2,8,2,12],[3,3,3,4],[3,8,3,9],[4,3,4,4],[4,8,4,9],[5,3,5,4],[5,8,5,9],[6,3,6,4],[6,8,6,9],[7,3,7,4],[7,8,7,9],[8,3,8,4],[8,8,8,9],[9,3,9,4],[9,8,9,9],[10,3,10,4],[10,8,10,9],[11,3,11,4],[11,8,11,9],[12,3,12,4],[12,8,12,9],[13,3,13,4],[13,8,13,9],[14,3,14,4],[14,8,14,9],[15,3,15,4],[15,8,15,9],[16,3,16,4],[16,8,16,9],[17,3,17,4],[17,8,17,9],[18,3,18,4],[18,8,18,9],[19,3,19,4],[19,8,19,9],[20,3,20,4],[20,8,20,9],[21,3,21,4],[21,8,21,9],[22,3,22,4],[22,8,22,9],[23,3,23,4],[23,8,23,9],[24,3,24,4],[24,8,24,9],[25,3,25,4],[25,8,25,9],[26,0,26,3],[26,4,26,8],[26,9,26,12]],"flags":["formulas_cached_only"]}
["单位工程预（结）算表","","","","","","","","","","","",""]
["工程名称：演艺中心至水泵房消防控制电缆","","","","","","","","","第 1 页  共 1 页","","",""]
["序号","编号","名称","工程量","","","价值(元)","","其中（元）","","","",""]
["","","","单位","","数量","单价","合价","人工费","","材料费","机械费","主材设备费"]
[1,"C2-772","控制电缆敷设24芯以下","100m","",12.8]
["","补充主材005","NH-KVV22-24*1.5","m","",1344]
[2,"C2-557","钢制槽式桥架宽+高400mm以下","10m","",0.4]
["","2876000@1","镀锌防火桥架","m","",4.02]
[3,"C7-11","编址控制模块(接口) 多输出","只","",8]
["","补充主材001","联动控制模块","只","",8]
[4,"C7-11","编址控制模块(接口) 多输出","只","",8]
["","补充主材002","多线制手动控制模块","只","",8]
[5,"C7-36","通讯分机","部","",1]
["","补充主材003","通讯分机","部","",1]
[6,"借12-127换","水钻打孔 混凝土楼板打孔 钻孔直径(63mm以内)","m","",2]
["","Z00004","薄壁金刚石工程钻头","个","",0.28]
[7,"BC-1","不可预见费","元","",1]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","合  计","","",""]
["","","总  计","","",""]
[" 编制人：","","",""," 审核人：","","","","","","","",""]

{"sheet":"措施项目计价表(A4横)","index":2,"n_rows":45,"n_cols":6,"rows_kept":45,"merged":[[0,0,0,5],[1,0,1,3],[1,4,1,5],[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],[24,1,24,2],[24,3,24,4],[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],[29,0,29,1],[29,2,29,3],[29,4,29,5],[30,0,30,5],[31,0,31,3],[31,4,31,5],[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],[36,1,36,2],[36,3,36,4],[37,1,37,2],[37,3,37,4],[38,1,38,2],[38,3,38,4],[39,1,39,2],[39,3,39,4],[40,1,40,2],[40,3,40,4],[41,1,41,2],[41,3,41,4],[42,1,42,2],[42,3,42,4],[43,1,43,2],[43,3,43,4],[44,0,44,1],[44,2,44,3],[44,4,44,5]],"flags":["formulas_cached_only"]}
["措施项目计价表","","","","",""]
["工程名称：演艺中心至水泵房消防控制电缆","","","","第 1 页   共 2 页",""]
["序号","项目名称","","费率","","费用金额"]
["1","通用项目","","",""]
["1.1","安全施工费","","1.39",""]
["1.2","文明施工费","","1.83",""]
["1.3","生活性临时设施费","","2.63",""]
["1.4","生产性临时设施费","","1.8",""]
["1.5","夜间施工增加费","","0.52",""]
["1.6","冬雨季施工增加费","","0.56",""]
["1.7","材料二次搬运费","","0.77",""]
["1.8","停水停电增加费","","0.09",""]
["1.9","工程定位复测、工程点交、场地清理费","","0.16",""]
["1.10","室内环境污染物检测费","","",""]
["1.11","检测试验费","","0.38",""]
["1.12","生产工具用具使用费","","0.84",""]
["1.13","环境保护费","","","",""]
["1.14","大型机械设备进出场及安拆","","","",""]
["1.15","脚手架","","","",""]
["1.16","混凝土、钢筋混凝土模板及支架","","","",""]
["1.17","施工排水","","","",""]
["1.18","施工降水","","","",""]
["1.19","已完工程及设备保护费","","","",""]
["1.20","地上、地下设施及建筑物的临时保护设施","","","",""]
["2","安装工程","","","",""]
["2.1","组装平台","","","",""]
["2.2","设备、管道施工的安全、防冻和焊接保护措施","","","",""]
["2.3","压力容器和高压管道的检验","","","",""]
["2.4","焦炉施工大棚","","","",""]
["编制人：","","审核人：","","",""]
["措施项目计价表","","","","",""]
["工程名称：演艺中心至水泵房消防控制电缆","","","","第 2 页   共 2 页",""]
["序号","项目名称","","费率","","费用金额"]
["2.5","焦炉烘炉、热态工程","","","",""]
["2.6","管道安装后的充气保护措施","","","",""]
["2.7","隧道内施工的通风、供水、供气、供电、照明及通讯设施","","","",""]
["2.8","现场施工围栏","","","",""]
["2.9","长输管道临时水工保护设施","","","",""]
["2.10","长输管道施工便道","","","",""]
["2.11","长输管道跨越或穿越施工措施","","","",""]
["2.12","长输管道地下穿越地上建筑物的保护措施","","","",""]
["2.13","长输管道工程施工队伍调遣","","","",""]
["2.14","格架式抱杆","","","",""]
["","合   计","","",""]
["编制人：","","审核人：","","",""]

{"sheet":"单位工程费用表(A4横)","index":3,"n_rows":27,"n_cols":7,"rows_kept":27,"merged":[[0,0,0,1],[0,2,0,3],[0,4,0,6],[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],[24,1,24,2],[24,3,24,4],[25,1,25,2],[25,3,25,4],[26,0,26,1],[26,2,26,3],[26,4,26,6]],"flags":["formulas_cached_only"]}
["","","单位工程费用表","","","",""]
["工程名称：演艺中心至水泵房消防控制电缆","","","","第 1 页   共 1 页","",""]
["序号","费用名称","","取费说明","","费率","费用金额"]
["一","直接工程费","","直接费-只取税金项预算价直接费-不取费项预算价直接费","",""]
["二","其中：人工费","","人工费-只取税金项预算价人工费-不取费项预算价人工费","",""]
["三","施工技术措施费","","技术措施项目合计","",""]
["四","其中：人工费","","技术措施项目人工费","",""]
["五","施工组织措施费","","组织措施项目合计","",""]
["六","其中：人工费","","组织措施人工费","",""]
["七","直接费小计","","直接工程费+施工技术措施费+施工组织措施费","",""]
["八","企业管理费","","其中：人工费+其中：人工费+其中：人工费",""]
["九","规费","","养老保险费+失业保险费+医疗保险费+工伤保险费+生育保险费+住房公积金+工程排污费",""]
["十","间接费小计","","企业管理费+规费",""]
["十一","利润","","其中：人工费+其中：人工费+其中：人工费",""]
["十二","动态调整","","人材机价差-不取费项人材机价差",""]
["十三","主材费","","主材费+设备费","",""]
["十四","只取税金项目","","只取税金项预算价直接费+安装费用人材机价差+组织措施人工费*0.3509","",""]
["十五","税金","","直接费小计+间接费小计+利润+动态调整+主材费+只取税金项目","","11"]
["十六","不取费项目","","不取费项市场价直接费","",""]
["十七","工程造价","","直接费小计+间接费小计+利润+动态调整+主材费+只取税金项目+税金+不取费项目","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["编制人：","","审核人：","","","",""]