{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["【表5-1】预算书","【表5-4】 单位(专业)工程预算费用计算表","【表】工程预算书(分部分项含人材机) (2)"],"read":"whole","date_system":"1900"}

{"sheet":"【表5-1】预算书","index":0,"n_rows":14,"n_cols":8,"rows_kept":14,"merged":[[1,1,1,6],[2,0,2,7],[4,2,4,7],[5,2,5,7],[7,1,7,2],[7,6,7,7],[8,1,8,2],[8,6,8,7],[9,1,9,3],[9,5,9,7],[10,1,10,3],[10,5,10,7],[11,1,11,3],[11,5,11,7],[12,1,12,3],[12,5,12,7],[13,1,13,3],[13,5,13,7]]}
["【表5-1】"]
[null,"杭州萧山国际机场东西区路灯电缆维修项目",{"$nulls":5},"工程"]
["预算书"]
[]
["预(结)算价","(小写):"]
[null,"(大写):"]
[]
["发 包 人:",null,null,"承包人:",null,"工程造价\n咨 询 人:"]
[null,"(单位盖章)",null,null,"(单位盖章)",null,"(单位资质专用章)"]
["法定代表人\n或其授权人:",{"$nulls":3},"法定代表人\n或其授权人:"]
[null,"(签字或盖章)",{"$nulls":3},"(签字或盖章)"]
["编  制  人:",{"$nulls":3},"复  核  人:"]
[null,"(造价人员签字盖专用章)",{"$nulls":3},"(造价工程师签字盖专用章)"]
["编制时间:",{"$nulls":3},"复核时间:"]

{"sheet":"【表5-4】 单位(专业)工程预算费用计算表","index":1,"n_rows":32,"n_cols":5,"rows_kept":32,"merged":[[0,0,0,2],[1,0,1,4],[2,0,2,3],[3,1,3,2],[4,1,4,2],[6,1,6,2],[7,0,15,0],[7,1,15,1],[16,1,16,2],[17,1,17,2],[18,1,18,2],[19,0,20,0],[19,1,19,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[25,1,25,2],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[30,1,30,2],[31,1,31,2]]}
["【表5-4】"]
["单位(专业)工程结算费用计算表"]
["单位(专业)工程名称:杭州萧山国际机场东西区路灯电缆维修项目工程",{"$nulls":3},"第1页 共1页"]
["序号","费用名称",null,"计算公式","金额(元)"]
["一"," 预算定额分部分项工程量",null,"按计价规则规定计算"]
[null,"其中"," 1.人工费+机械费","∑(定额人工费+定额机械费)"]
["二"," 施工组织措施费"]
[null,"其中"," 2.安全文明施工费","1×15.33%"]
[null,null," 3.工程定位复测费","1×0.04%"]
[null,null," 4.冬雨季施工增加费","1×0%"]
[null,null," 5.夜间施工增加费","1×0%"]
[null,null," 6.已完工程及设备保护费","1×0.05%"]
[null,null," 7.二次搬运费","1×0%"]
[null,null," 8.行人、行车干扰增加费","1×0%"]
[null,null," 9.提前竣工增加费","1×0%"]
[null,null," 10.其他施工组织措施费","按相关规定计算"]
["三"," 企业管理费",null,"1×10%"]
["四"," 利润",null,"1×0%"]
["五"," 规费"]
[null," 11.排污费、社保费、公积金",null,"1×10.4%"]
[null," 12.民工工伤保险费",null,"(一+二+三+四+11)×0.122%"]
["六"," 总承包服务费"]
[null," 13.总承包管理和协调费",null,"分包项目工程造价×0%"]
[null," 14.总承包管理、协调和服务费",null,"分包项目工程造价×0%"]
[null," 15.甲供材料设备管理服务费",null,"甲供材料设备费×0%"]
["七"," 风险费",null,"(一+二+三+四+五+六)×0%"]
["八"," 暂列金额",null,"(一+二+三+四+五+六+七)×0%+创标化工地增加费"]
["九"," 计税不计费",null,"计税不计费"]
["十"," 不计税不计费",null,"不计税不计费"]
["十一"," 税金",null,"(一+二+三+四+五+六+七+八+九)×9%"]
["十二"," 下浮",null,"(一+二+三+四+五+六+七+八+九+十+十一)×0%"]
["十三"," 建设工程造价",null,"一+二+三+四+五+六+七+八+九+十+十一-十二"]

{"sheet":"【表】工程预算书(分部分项含人材机) (2)","index":2,"n_rows":41,"n_cols":10,"rows_kept":41,"merged":[[0,0,0,9],[1,0,1,6],[1,7,1,9],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,2,8],[2,9,3,9],[28,0,28,8]]}
["工程预算"]
["单位(专业)工程名称:杭州萧山国际机场东西区路灯电缆维修项目",{"$nulls":6},"第1页 共1页"]
["序号","编号","名称","单位","数量","单价","单价组成",null,null,"合价"]
[{"$nulls":6},"人工费","材料费","机械费"]
[null,null,"一、隧道东浙航路东侧至东大门路灯线敷设工程",{"$nulls":6},{"$f":"SUM(J6:J28)+#REF!","v":{"$error":"#REF!"}}]
[1,"单项","切割凿除混凝土路面 深30cm*宽20cm 员工宿舍停车场路口","m",{"v":9,"d":"9.000"}]
[2,"单项","切割凿除混凝土路面 深30cm*宽20cm 宿舍消防通道西侧","m",{"v":10,"d":"10.000"}]
[3,"单项","切割凿除混凝土路面 深30cm*宽20cm 宿舍消防通道东侧","m",{"v":9,"d":"9.000"}]
[4,"单项","切割凿除混凝土路面 深30cm*宽20cm 宿舍6号楼东侧墙外路口","m",{"v":4,"d":"4.000"}]
[5,"单项","切割凿除混凝土路面 深30cm*宽20cm 车站路口","m",{"v":20,"d":"20.000"}]
[6,"单项","切割凿除混凝土路面 深30cm*宽20cm 东区停车场口","m",{"v":18,"d":"18.000"}]
[7,"单项","切割凿除混凝土路面 深30cm*宽20cm 场区巡查口","m",{"v":10,"d":"10.000"}]
[8,"单项","切割凿除混凝土路面 深30cm*宽20cm 污水提升站口","m",{"v":8,"d":"8.000"}]
[9,"单项","切割凿除混凝土路面 深30cm*宽20cm 上海路桥口","m",{"v":6,"d":"6.000"}]
[11,"单项","切割凿除混凝土路面 深30cm*宽20cm 顺丰桥头路口西至隧道口","m",{"v":152,"d":"152.000"}]
[12,"单项","挖掘草坪泥土沟 深30cm*宽30cm","m",{"v":530,"d":"530.000"}]
[13,"单项","凿除人行道砖 宽40cm","m",{"v":484,"d":"484.000"}]
[14,"单项","凿除人行道砖下基础 宽40cm*深30cm","m",{"v":484,"d":"484.000"}]
[null,"单项","0.4kV电力电缆YJV22-2*16平方毫米，铜芯电源线","m",{"v":1500,"d":"1500.000"}]
[15,"单项","敷设0.4kV电力电缆YJV22-2*16平方毫米，铜芯电源线","m",{"v":1500,"d":"1500.000"}]
[16,"单项","DN50 镀锌钢管敷设 混凝土恢复（含配件）","m",{"v":290,"d":"290.000"}]
[17,"单项","DN50 PVC管（含配件）","m",{"v":1014,"d":"1014.000"}]
[18,"单项","路灯杆开孔 DN25","个",{"v":59,"d":"59.000"}]
[19,"单项","路灯线头子碰接","个",{"v":59,"d":"59.000"}]
[20,"单项","混凝土路面修复 C30 深30cm*宽20cm","m",{"v":290,"d":"290.000"}]
[21,"单项","草坪泥土沟回填","m",{"v":530,"d":"530.000"}]
[22,"单项","浇筑人行道砖细石混凝土基础","m",{"v":484,"d":"484.000"}]
[23,"单项","铺贴人行道砖宽40cm","m",{"v":484,"d":"484.000"}]
["本页小计",{"$nulls":8},{"$f":"SUM(J6:J28)","v":{"v":0,"d":"0.00"}}]
[null,null,"二、6号路（1号路至13号路中间段）路灯线敷设工程"]
[null,"单项","切割凿除混凝土路面 深30cm*宽20cm 奥迪4S店","m",{"v":8,"d":"8.000"}]
[null,"单项","切割凿除混凝土路面 深30cm*宽20cm 污水站门口","m",{"v":8,"d":"8.000"}]
[null,"单项","切割凿除混凝土路面 深30cm*宽20cm 6号路与11号路十字路口西边","m",{"v":30,"d":"30.000"}]
[null,"单项","DN50 镀锌钢管敷设 混凝土恢复（含配件）","m",{"v":46,"d":"46.000"}]
[null,"单项","DN50 PVC管（含配件）","m",{"v":400,"d":"400.000"}]
[null,"单项","路灯杆开孔 DN25","个",{"v":13,"d":"13.000"}]
[null,"单项","路灯线头子碰接","个",{"v":13,"d":"13.000"}]
[null,"单项","混凝土路面修复 C30 深30cm*宽20cm","m",{"v":30,"d":"30.000"}]
[null,"单项","草坪泥土沟回填","m",{"v":400,"d":"400.000"}]
[null,"单项","0.4kV电力电缆YJV22-2*10平方毫米，铜芯电源线","m",{"v":600,"d":"600.000"}]
[null,"单项","敷设0.4kV电力电缆YJV22-2*10平方毫米，铜芯电源线","m",{"v":600,"d":"600.000"}]