{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["封面","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":"封面","index":0,"n_rows":13,"n_cols":8,"rows_kept":13,"merged":[[0,0,0,2],[0,3,0,4],[0,5,0,7],[1,0,1,7],[2,2,2,3],[2,4,2,5],[3,2,3,3],[3,4,3,5],[4,2,4,3],[4,4,4,5],[5,2,5,3],[5,4,5,5],[6,2,6,3],[6,4,6,5],[7,2,7,3],[7,4,7,5],[8,2,8,3],[8,4,8,6],[9,2,9,3],[9,4,9,6],[10,2,10,3],[10,4,10,6],[11,2,11,3],[11,4,11,5],[12,0,12,2],[12,3,12,4],[12,5,12,7]]}
[" "]
["工 程 概 (预) 算 书"]
[null,null,"工程名称：",null,"土木工程学院实验室供电布线"]
[null,null,"建设单位："]
[null,null,"工程规模：",{"$nulls":4},"平方米"]
[null,null,"工程造价：",null,"20,236.87",null,null,"元"]
[null,null,"造价指标：",null,"0.00",null,null,"元/平方米"]
[]
[null,null,"建设单位:",{"$nulls":4},"（盖章）"]
[null,null,"施工单位:",{"$nulls":4},"（盖章）"]
[null,null,"编制日期："]
[]
[{"$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：土木工程学院实验室供电布线",{"$nulls":3},"第 1 页 共 1 页"]
["序号","费用名称",null,"取费说明",null,"费率","费用金额(元)"]
["1","直接费",null,"人工费+材料费+机械费+未计价材料费+其他费用",null,null,17958.35]
["2","人工费",null,"人工费+组价措施项目人工费",null,null,1937.59]
["3","材料费",null,"材料费+组价措施项目材料费",null,null,853.88]
["4","机械费",null,"机械费+组价措施项目机械费",null,null,464.9]
["5","未计价材料费",null,"主材费+组价措施项目主材费",null,null,14701.98]
["6","设备费",null,"设备费+组价措施项目设备费",null,null,0]
["7","其他费用",null,"其他费用",null,null,0]
["8","企业管理费",null,"企业管理费",null,null,360.37]
["9","规费",null,"规费",null,null,564.58]
["10","利润",null,"利润",null,null,240.25]
["11","价款调整",null,"人材机价差+独立费",null,null,266]
["12","人材机价差",null,"人材机价差",null,null,266]
["13","独立费",null,"独立费",null,null,0]
["14","安全生产、文明施工费",null,"安全生产、文明施工费",null,null,847.32]
["15","税前工程造价",null,"直接费+设备费+企业管理费+规费+利润+价款调整+安全生产、文明施工费",null,null,20236.87]
["16","其中：进项税额",null,"进项税额",null,null,1727.54]
["17","销项税额",null,"税前工程造价-甲供材料市场价合计+甲供材料采保费合计-其中：进项税额",null,"9",1665.84]
["18","增值税应纳税额",null,"销项税额-其中：进项税额",null,null,0]
["19","附加税费",null,"增值税应纳税额",null,"13.22",0]
["20","税金",null,"增值税应纳税额+附加税费",null,null,0]
["21","工程造价",null,"税前工程造价+税金",null,null,20236.87]
["含税工程造价：贰万零贰佰叁拾陆元捌角柒分"]
{"$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":32,"n_cols":12,"rows_kept":32,"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],[5,2,5,3],[5,7,5,8],[6,0,6,0],[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],[9,0,9,0],[9,2,9,3],[9,7,9,8],[10,2,10,3],[10,7,10,8],[11,0,11,0],[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],[31,0,31,2],[31,3,31,7],[31,8,31,11]]}
[{"$nulls":3},"实体项目预算表"]
["项目名称：土木工程学院实验室供电布线",{"$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）"]
[{"$nulls":4},"单位","工程量","单价","合价",null,"人工费","材料费","机械费"]
[1,"2-618 *1.3","电力电缆敷设 截面(35mm2以下) \u007f五芯电力电缆敷设 单价*1.3",null,"100m",1.279,701.7,897.47,null,536.72,142.95,217.8]
[null,"ZE3W0001@1"," YJV-4*35+1*16 截面(35mm2以下)",null,"m",129.179,103.74,13401.03]
[2,"2-648","户内干包式电力电缆终端头制作、安装(1kV以下截面35mm2以下)",null,"个",4,92.7,370.8,null,139.2,231.6,0]
[3,"2-546","钢制槽式桥架安装 宽+高(400mm以下)",null,"10m",3.06,243.11,743.92,null,572.83,135.74,35.34]
[null,"ZE1W0260@1","75*50 钢制槽式宽+高(400mm以下)",null,"m",30.753,16.29,500.97]
[4,"2-260","同期小屏控制箱安装",null,"台",2,273.4,546.8,null,229.2,172.14,145.46]
[null,"补充主材001@1","控制箱 ",null,"台",2,400,800]
[5,"2-898","送配电装置系统调试 1kV以下交流供电 (综合)",null,"系统",1,441.74,441.74,null,370.8,4.64,66.3]
{"$rows_empty":18}
[null,null,"合 计",{"$nulls":4},17702.71,null,1848.75,687.07,464.9]
[{"$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":35,"n_cols":10,"rows_kept":35,"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],[34,0,34,3],[34,4,34,6],[34,7,34,9]]}
["主要材料价格表"]
["项目名称：土木工程学院实验室供电布线",{"$nulls":6},"第 1 页  共 1 页"]
["序号","材料编码","材料名称","规格、型号",null,"单位","数　量","预算价\n(元)","市场价\n(元)","市场价合计\n(元)"]
[1,"BK5-0058","塑料手套 ST型",null,null,"个",4.2,4,4,16.8]
[2,"BK5-0094","绑扎线 Φ1.0",null,null,"m",9.3111,2.1,2.1,19.55]
[3,"CLFBFB1","措施项目材料费",null,null,"元",144.3718,1,1,144.37]
[4,"CLFBFB3","措施项目雨季材料费",null,null,"元",22.4424,1,1,22.44]
[5,"CZ1-0001","焊锡",null,null,"kg",0.2,70,70,14]
[6,"DC1C0006","酚醛防锈漆(各种颜色)",null,null,"kg",0.3672,32,32,11.75]
[7,"DQ058","镀锡裸铜绞线 25mm2",null,null,"kg",1,47.6,47.6,47.6]
[8,"EA1-0070","电力复合脂 一级",null,null,"kg",0.12,252,252,30.24]
[9,"FG1-0002","塑料软管",null,null,"kg",1,13.7,13.7,13.7]
[10,"IA1-0142","镀锌精制带帽螺栓 M10×100以内 2平1弹垫",null,null,"10套",4.42,8,8,35.36]
[11,"QC7-0172","固定卡子 3×80",null,null,"套",8.24,1.8,1.8,14.83]
[12,"RF1P0016","铜接线端子 DT-25mm2",null,null,"个",19.12,2.19,2.19,41.87]
[13,"RF1P0026","铜接地端子带螺栓",null,null,"套",32.13,0.99,0.99,31.81]
[14,"SC1-0521","接地线 5.5～16mm2",null,null,"m",6.885,10.88,10.88,74.91]
[15,"SG1-0082","标志牌 塑料扁形",null,null,"个",9.9762,10.88,10.88,108.54]
[16,"ZE1-0481","异型塑料管 Φ2.5～5",null,null,"m",10,12.54,12.54,125.4]
[17,"ZG1-0001","其他材料费",null,null,"元",20.1902,1,1,20.19]
[18,"ZE1W0260@1","75*50","钢制槽式宽+高(400mm以下)",null,"m",30.753,16.29,16.29,500.97]
[19,"ZE3W0001@1","YJV-4*35+1*16","截面(35mm2以下)",null,"m",129.179,103.74,103.74,13401.03]
[20,"补充主材001@1","控制箱",null,null,"台",2,400,400,800]
{"$rows_empty":11}
[{"$nulls":7},"版权许可编号:冀建价办201204-AZ"]