{"text_format":"3","workbook":"xlsx","n_sheets":7,"sheets":["表-2 单位工程造价汇总表","表-3 分部分项工程和单价措施项目清单与计价表","表-5 总价措施项目清单与计价表","表-6 其他项目清单与计价汇总表","表-12-3 专业工程暂估价及结算价表","表-7 规费和税金项目计价表","表-8 单位工程人材机汇总表"],"read":"whole","date_system":"1900"}

{"sheet":"表-2 单位工程造价汇总表","index":0,"n_rows":23,"n_cols":6,"rows_kept":23,"merged":[[0,0,0,5],[1,0,1,5],[2,0,2,2],[2,3,2,3],[2,4,2,5],[3,2,3,4],[4,2,4,4],[5,2,5,4],[6,2,6,4],[7,2,7,4],[8,2,8,4],[9,2,9,4],[10,2,10,4],[11,2,11,4],[12,2,12,4],[13,2,13,4],[14,2,14,4],[15,2,15,4],[16,2,16,4],[17,2,17,4],[18,2,18,4],[19,2,19,4],[20,2,20,4],[21,2,21,4],[22,2,22,4],[23,2,23,4],[24,2,24,4],[25,2,25,4],[26,2,26,4],[27,2,27,4],[28,2,28,4],[29,2,29,4],[30,0,30,1],[30,2,30,4]]}
[]
["单位工程造价汇总表"]
["工程名称：装饰工程",{"$nulls":3},"第  1  页  共  1  页"]
["序号","费 用 名 称","计 算 基 础",null,null,"金  额（元）"]
["1","分部分项合计","FBFXHJ",null,null,69919.85]
["2","措施合计","_AQWMSGF+_QTCSF",null,null,4401.72]
["2.1","绿色施工安全防护措施费","AQWMSGF",null,null,4401.72]
["2.2","其他措施费","QTCSF"]
["3","其他项目","QTXMHJ",null,null,1412.02]
["3.1","暂列金额","ZLJE"]
["3.2","暂估价","ZGJHJ"]
["3.3","计日工","JRG"]
["3.4","总承包服务费","ZCBFWF"]
["3.5","预算包干费","YSBGF",null,null,1412.02]
["3.6","工程优质费","GCYZF"]
["3.7","概算幅度差","GSFDC"]
["3.8","索赔费用","SPFY"]
["3.9","现场签证费用","XCQZFY"]
["3.10","其他费用","QTFY"]
["4","税前工程造价","_FHJ+_CHJ+_QTXM",null,null,75733.59]
["5","增值税销项税额","_FHJ+_CHJ+_QTXM",null,null,6816.02]
["6","总造价","_FHJ+_CHJ+_QTXM+_SJ",null,null,82549.61]
["7","人工费","RGF+JSCS_RGF",null,null,18551.03]

{"sheet":"表-3 分部分项工程和单价措施项目清单与计价表","index":1,"n_rows":57,"n_cols":14,"rows_kept":57,"merged":[[0,0,0,10],[0,11,0,13],[1,0,1,13],[2,0,2,7],[2,8,2,10],[2,11,2,13],[3,0,5,0],[3,1,5,2],[3,3,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,8],[3,9,3,13],[4,9,5,11],[4,12,5,12],[6,1,6,2],[6,3,6,4],[6,7,6,8],[6,9,6,11],[7,1,7,2],[7,3,7,4],[7,7,7,8],[7,9,7,11],[8,1,8,2],[8,3,8,4],[8,7,8,8],[8,9,8,11],[9,1,9,2],[9,3,9,4],[9,7,9,8],[9,9,9,11],[10,1,10,2],[10,3,10,4],[10,7,10,8],[10,9,10,11],[11,1,11,2],[11,3,11,4],[11,7,11,8],[11,9,11,11],[12,1,12,2],[12,3,12,4],[12,7,12,8],[12,9,12,11],[13,1,13,2],[13,3,13,4],[13,7,13,8],[13,9,13,11],[14,1,14,2],[14,3,14,4],[14,7,14,8],[14,9,14,11],[15,1,15,2],[15,3,15,4],[15,7,15,8],[15,9,15,11],[16,1,16,2],[16,3,16,4],[16,7,16,8],[16,9,16,11],[17,1,17,2],[17,3,17,4],[17,7,17,8],[17,9,17,11],[18,1,18,2],[18,3,18,4],[18,7,18,8],[18,9,18,11],[19,1,19,2],[19,3,19,4],[19,7,19,8],[19,9,19,11],[20,1,20,2],[20,3,20,4],[20,7,20,8],[20,9,20,11],[21,0,21,11],[22,0,22,10],[22,11,22,13],[23,0,23,13],[24,0,24,7],[24,8,24,10],[24,11,24,13],[25,0,27,0],[25,1,27,2],[25,3,27,4],[25,5,27,5],[25,6,27,6],[25,7,27,8],[25,9,25,13],[26,9,27,11],[26,12,27,12],[28,1,28,2],[28,3,28,4],[28,7,28,8],[28,9,28,11],[29,1,29,2],[29,3,29,4],[29,7,29,8],[29,9,29,11],[30,1,30,2],[30,3,30,4],[30,7,30,8],[30,9,30,11],[31,1,31,2],[31,3,31,4],[31,7,31,8],[31,9,31,11],[32,1,32,2],[32,3,32,4],[32,7,32,8],[32,9,32,11],[33,1,33,2],[33,3,33,4],[33,7,33,8],[33,9,33,11],[34,1,34,2],[34,3,34,4],[34,7,34,8],[34,9,34,11],[35,1,35,2],[35,3,35,4],[35,7,35,8],[35,9,35,11],[36,1,36,2],[36,3,36,4],[36,7,36,8],[36,9,36,11],[37,1,37,2],[37,3,37,4],[37,7,37,8],[37,9,37,11],[38,1,38,2],[38,3,38,4],[38,7,38,8],[38,9,38,11],[39,1,39,2],[39,3,39,4],[39,7,39,8],[39,9,39,11],[40,1,40,2],[40,3,40,4],[40,7,40,8],[40,9,40,11],[41,1,41,2],[41,3,41,4],[41,7,41,8],[41,9,41,11],[42,1,42,2],[42,3,42,4],[42,7,42,8],[42,9,42,11],[43,1,43,2],[43,3,43,4],[43,7,43,8],[43,9,43,11],[44,1,44,2],[44,3,44,4],[44,7,44,8],[44,9,44,11],[45,1,45,2],[45,3,45,4],[45,7,45,8],[45,9,45,11],[46,1,46,2],[46,3,46,4],[46,7,46,8],[46,9,46,11],[47,1,47,2],[47,3,47,4],[47,7,47,8],[47,9,47,11],[48,1,48,2],[48,3,48,4],[48,7,48,8],[48,9,48,11],[49,1,49,2],[49,3,49,4],[49,7,49,8],[49,9,49,11],[50,1,50,2],[50,3,50,4],[50,7,50,8],[50,9,50,11],[51,1,51,2],[51,3,51,4],[51,7,51,8],[51,9,51,11],[52,1,52,2],[52,3,52,4],[52,7,52,8],[52,9,52,11],[53,1,53,2],[53,3,53,4],[53,7,53,8],[53,9,53,11],[54,1,54,2],[54,3,54,4],[54,7,54,8],[54,9,54,11],[55,0,55,11],[56,0,56,11]]}
[]
["分部分项工程和单价措施项目清单与计价表"]
["工程名称：装饰工程",{"$nulls":10},"第  1  页  共  2  页"]
["序号","项目编码",null,"项目名称",null,"项目特征描述","计量单位","工程量",null,"金额（元）"]
[{"$nulls":9},"综合单价",null,null,"综合合价","其中"]
[{"$nulls":13},"暂估价"]
[{"$nulls":3},"整个项目",{"$nulls":8},69919.85]
[1,"011610002001",null,"金属门窗拆除",null,"1.门窗拆除(整樘) 金属 \u007f4m2以内 人工*1.3","m2","12.05",null,6.14,null,null,73.99]
[2,"011609002001",null,"隔断隔墙拆除",null,"1.隔断隔墙拆除 木龙骨 其他装饰面","m2","101.73",null,16.92,null,null,1721.29]
[3,"010103002001",null,"余方弃置",null,"1.拆除废料外运 人工装自卸汽车运 3km内 \u007f实际运距(km):12","m3","7.50",null,113.62,null,null,851.75]
[4,"010805005001",null,"不锈钢玻璃门",null,"1.地弹门安装 铝合金玻璃门\n2.不锈钢全玻璃门","m2","3.21",null,1038.13,null,null,3335.51]
[5,"010401003001",null,"120mm砖隔墙",null,"1.蒸压灰砂砖内墙 墙体厚度 11.5cm \u007f合并制作子目 湿拌砌筑砂浆 砌筑灰缝≥5mm M7.5","m3","3.98",null,402.2,null,null,1601.48]
[6,"010401003002",null,"200mm砖砌墙",null,"1.混水砖内墙 墙体厚度 1砖 \u007f合并制作子目 湿拌砌筑砂浆 砌筑灰缝≥5mm M5\n2.成品腻子粉(一般型)Y型 墙面 满刮一遍 \u007f实际腻子遍数(遍):2\n3.乳胶漆底油二遍面油二遍 抹灰面 墙柱面 \u007f实际底漆遍数(遍):1","m3","4.78",null,815.06,null,null,3894.28]
[7,"010801006001",null,"地弹簧",null,"1.特殊五金安装 地弹簧","套","2.00",null,323.39,null,null,646.78]
[8,"011210002001",null,"金属隔断",null,"1.彩钢板隔墙 安装于S/G型钢檩条上 彩钢波纹板","m2","192.85",null,98.39,null,null,18974.26]
[9,"010802002001",null,"彩板门",null,"1.彩钢板门安装\n2.彩钢门","m2","11.06",null,485.4,null,null,5366.83]
[10,"011105006001",null,"金属踢脚线",null,"2.踢脚线 饰面板","m2","3.71",null,149.88,null,null,555.4]
[11,"011505010001",null,"中空观察窗",null,"1.固定窗安装 矩形\n2.单层固定钢窗","m2","6.00",null,197.34,null,null,1184.04]
[12,"011302001003",null,"石膏天花板",null,"1.装配式U型轻钢天棚龙骨(不上人型) 面层规格(mm) 600×600 平面\n2.石膏板面层 安在U型轻钢龙骨上","m2","196.45",null,73.14,null,null,14367.99]
[13,"011608001001",null,"铲除油漆面",null,null,"m2","57.45",null,6.38,null,null,366.56]
[14,"011406001001",null,"抹灰面油漆",null,"1.成品腻子粉(一般型)Y型 墙面 满刮一遍 \u007f实际腻子遍数(遍):2\n2.乳胶漆底油二遍面油二遍 抹灰面 墙柱面 \u007f实际底漆遍数(遍):1","m2","57.45",null,34.69,null,null,1993.09]
["本页小计",{"$nulls":11},54933.25]
[]
["分部分项工程和单价措施项目清单与计价表"]
["工程名称：装饰工程",{"$nulls":10},"第  2  页  共  2  页"]
["序号","项目编码",null,"项目名称",null,"项目特征描述","计量单位","工程量",null,"金额（元）"]
[{"$nulls":9},"综合单价",null,null,"综合合价","其中"]
[{"$nulls":13},"暂估价"]
[15,"011101005001",null,"自流坪楼地面",null,"1.水泥自流平地面 厚度3-5mm 平地面","m2","206.89",null,10.54,null,null,2180.62]
[16,"011101005002",null,"环氧地坪漆",null,"1.环氧自流平地面 厚度0.2+1+1mm 平地面","m2","206.89",null,51.93,null,null,10743.8]
[17,"010401012001",null,"讲台踏板",null,"1.零星砌体 \u007f合并制作子目 湿拌砌筑砂浆 砌筑灰缝≥5mm M5","m3","1.35",null,749.61,null,null,1011.97]
[18,"010810001001",null,"遮光卷帘",null,"1.成品窗帘安装 装饰布帘","m2","21.00",null,50.01,null,null,1050.21]
[{"$nulls":3},"分部分项合计",{"$nulls":8},69919.85]
[{"$nulls":3},"措施项目",{"$nulls":8},1779.4]
[19,"粤011701012001",null,"活动脚手架",null,"1.墙柱面活动脚手架","m2","327.64",null,2.16,null,null,707.71]
[20,"粤011701012002",null,"活动脚手架",null,"1.天棚活动脚手架","m2","206.89",null,5.18,null,null,1071.69]
[{"$nulls":3},"单价措施合计",{"$nulls":8},1779.4]
{"$rows_empty":18}
["本页小计",{"$nulls":11},16766]
["合   计",{"$nulls":11},71699.25]

{"sheet":"表-5 总价措施项目清单与计价表","index":2,"n_rows":28,"n_cols":13,"rows_kept":28,"merged":[[0,0,0,10],[0,11,0,12],[1,0,1,12],[2,0,2,8],[2,9,2,10],[2,11,2,12],[3,1,3,2],[3,3,3,4],[3,8,3,9],[3,10,3,11],[4,1,4,2],[4,3,4,4],[4,8,4,9],[4,10,4,11],[5,1,5,2],[5,3,5,4],[5,8,5,9],[5,10,5,11],[6,1,6,2],[6,3,6,4],[6,8,6,9],[6,10,6,11],[7,1,7,2],[7,3,7,4],[7,8,7,9],[7,10,7,11],[8,1,8,2],[8,3,8,4],[8,8,8,9],[8,10,8,11],[9,1,9,2],[9,3,9,4],[9,8,9,9],[9,10,9,11],[10,1,10,2],[10,3,10,4],[10,8,10,9],[10,10,10,11],[11,1,11,2],[11,3,11,4],[11,8,11,9],[11,10,11,11],[12,1,12,2],[12,3,12,4],[12,8,12,9],[12,10,12,11],[13,1,13,2],[13,3,13,4],[13,8,13,9],[13,10,13,11],[14,1,14,2],[14,3,14,4],[14,8,14,9],[14,10,14,11],[15,1,15,2],[15,3,15,4],[15,8,15,9],[15,10,15,11],[16,1,16,2],[16,3,16,4],[16,8,16,9],[16,10,16,11],[17,1,17,2],[17,3,17,4],[17,8,17,9],[17,10,17,11],[18,1,18,2],[18,3,18,4],[18,8,18,9],[18,10,18,11],[19,1,19,2],[19,3,19,4],[19,8,19,9],[19,10,19,11],[20,1,20,2],[20,3,20,4],[20,8,20,9],[20,10,20,11],[21,1,21,2],[21,3,21,4],[21,8,21,9],[21,10,21,11],[22,1,22,2],[22,3,22,4],[22,8,22,9],[22,10,22,11],[23,1,23,2],[23,3,23,4],[23,8,23,9],[23,10,23,11],[24,1,24,2],[24,3,24,4],[24,8,24,9],[24,10,24,11],[25,1,25,2],[25,3,25,4],[25,8,25,9],[25,10,25,11],[26,1,26,2],[26,3,26,4],[26,8,26,9],[26,10,26,11],[27,0,27,6],[27,8,27,9],[27,10,27,11]]}
[]
["总价措施项目清单与计价表"]
["工程名称：装饰工程",{"$nulls":10},"第  1  页  共  1  页"]
["序号","项目编码",null,"项目名称",null,"计算基础","费率(%)","金额(元)","调整费率(%)",null,"调整后金额(元)",null,"备注"]
["1","LSSGCSF00001",null,"绿色施工安全防护措施费",null,"RGF+JXF","13",2622.32,{"$nulls":4},"以分部分项的人工费与施工机具费之和为计算基础，费率13%"]
["2","WMGDZJF00001",null,"文明工地增加费",null,"RGF+JXF","0",{"$nulls":5},"以分部分项的人工费与施工机具费之和为计算基础，市级文明工地为0.6%；省级文明工地为1.2%"]
["3","011707002001",null,"夜间施工增加费",null,null,"20",{"$nulls":5},"以夜间施工项目人工费的20%计算"]
["4","GGCSF0000001",null,"赶工措施费",null,"RGF+JXF","0",{"$nulls":5},"赶工措施费=（1-δ）*分部分项的（人工费+施工机具费）*0.3 （0.8≤δ＜1   式中：δ=合同工期/定额工期）"]
["5","QTFY00000001",null,"其他费用",{"$nulls":8},"按经批准的专项施工组织方案计算"]
{"$rows_empty":18}
["合    计",{"$nulls":6},2622.32]

{"sheet":"表-6 其他项目清单与计价汇总表","index":3,"n_rows":36,"n_cols":9,"rows_kept":36,"merged":[[0,0,0,6],[0,7,0,8],[1,0,1,8],[2,0,2,5],[2,7,2,8],[3,0,3,1],[3,2,3,3],[3,5,3,7],[4,0,4,1],[4,2,4,3],[4,5,4,7],[5,0,5,1],[5,2,5,3],[5,5,5,7],[6,0,6,1],[6,2,6,3],[6,5,6,7],[7,0,7,1],[7,2,7,3],[7,5,7,7],[8,0,8,1],[8,2,8,3],[8,5,8,7],[9,0,9,1],[9,2,9,3],[9,5,9,7],[10,0,10,1],[10,2,10,3],[10,5,10,7],[11,0,11,1],[11,2,11,3],[11,5,11,7],[12,0,12,1],[12,2,12,3],[12,5,12,7],[13,0,13,1],[13,2,13,3],[13,5,13,7],[14,0,14,1],[14,2,14,3],[14,5,14,7],[15,0,15,1],[15,2,15,3],[15,5,15,7],[16,0,16,1],[16,2,16,3],[16,5,16,7],[17,0,17,1],[17,2,17,3],[17,5,17,7],[18,0,18,1],[18,2,18,3],[18,5,18,7],[19,0,19,1],[19,2,19,3],[19,5,19,7],[20,0,20,1],[20,2,20,3],[20,5,20,7],[21,0,21,1],[21,2,21,3],[21,5,21,7],[22,0,22,1],[22,2,22,3],[22,5,22,7],[23,0,23,1],[23,2,23,3],[23,5,23,7],[24,0,24,1],[24,2,24,3],[24,5,24,7],[25,0,25,1],[25,2,25,3],[25,5,25,7],[26,0,26,1],[26,2,26,3],[26,5,26,7],[27,0,27,1],[27,2,27,3],[27,5,27,7],[28,0,28,1],[28,2,28,3],[28,5,28,7],[29,0,29,1],[29,2,29,3],[29,5,29,7],[30,0,30,1],[30,2,30,3],[30,5,30,7],[31,0,31,1],[31,2,31,3],[31,5,31,7],[32,0,32,1],[32,2,32,3],[32,5,32,7],[33,0,33,1],[33,2,33,3],[33,5,33,7],[34,0,34,1],[34,2,34,3],[34,5,34,7],[35,0,35,3],[35,5,35,7]]}
[]
["其他项目清单与计价汇总表"]
["工程名称：装饰工程",{"$nulls":6},"第  1  页  共  1  页"]
["序号",null,"项目名称",null,"金额(元)","结算金额(元)",null,null,"备注"]
[null,null,"其他项目"]
["ZLF",null,"暂列金额"]
["ZGJ",null,"暂估价"]
["ZGC",null,"材料暂估价"]
["ZGGC",null,"专业工程暂估价"]
["LXF",null,"计日工"]
["ZCBFWF",null,"总承包服务费"]
["YSBGF",null,"预算包干费",null,1412.02,{"$nulls":3},"按分部分项的人工费与施工机具费之和的 7.00%计算"]
["GCYZF",null,"工程优质费",{"$nulls":5},"按分部分项的人工费与施工机具费之和为计算基础\n国家级质量奖：12.00%；省级质量奖：7.50%；市级质量奖：4.50%"]
["GSFDC",null,"概算幅度差",{"$nulls":5},"按分部分项工程费为计算基础\n建筑工程：3.00%；"]
["XCQZFY",null,"现场签证费用"]
["SPFY",null,"索赔费用"]
["QTFY",null,"其他费用",{"$nulls":5},"按实际发生或经批准的施工方案计算"]
{"$rows_empty":18}
["合    计",{"$nulls":3},1412.02,{"$nulls":3},"—"]

{"sheet":"表-12-3 专业工程暂估价及结算价表","index":4,"n_rows":37,"n_cols":9,"rows_kept":37,"merged":[[0,0,0,5],[0,6,0,8],[1,0,1,8],[2,0,2,3],[2,4,2,5],[2,6,2,8],[3,3,3,4],[3,5,3,6],[4,3,4,4],[4,5,4,6],[5,3,5,4],[5,5,5,6],[6,3,6,4],[6,5,6,6],[7,3,7,4],[7,5,7,6],[8,3,8,4],[8,5,8,6],[9,3,9,4],[9,5,9,6],[10,3,10,4],[10,5,10,6],[11,3,11,4],[11,5,11,6],[12,3,12,4],[12,5,12,6],[13,3,13,4],[13,5,13,6],[14,3,14,4],[14,5,14,6],[15,3,15,4],[15,5,15,6],[16,3,16,4],[16,5,16,6],[17,3,17,4],[17,5,17,6],[18,3,18,4],[18,5,18,6],[19,3,19,4],[19,5,19,6],[20,3,20,4],[20,5,20,6],[21,3,21,4],[21,5,21,6],[22,3,22,4],[22,5,22,6],[23,3,23,4],[23,5,23,6],[24,3,24,4],[24,5,24,6],[25,3,25,4],[25,5,25,6],[26,3,26,4],[26,5,26,6],[27,3,27,4],[27,5,27,6],[28,3,28,4],[28,5,28,6],[29,3,29,4],[29,5,29,6],[30,3,30,4],[30,5,30,6],[31,3,31,4],[31,5,31,6],[32,3,32,4],[32,5,32,6],[33,3,33,4],[33,5,33,6],[34,0,34,2],[34,3,34,4],[34,5,34,6],[35,0,35,8],[36,0,36,3],[36,4,36,5],[36,6,36,8]]}
[]
["专业工程暂估价及结算价表"]
["工程名称：装饰工程",{"$nulls":3},"标段：",null,"第 1 页  共 1 页"]
["序号","工程名称","工程内容","暂估金额\n（元）",null,"结算金额\n(元)",null,"差额\n±(元)","备注"]
["1"]
{"$rows_empty":29}
["合    计",null,null,"0.00",{"$nulls":4},"—"]
["注：此表“暂估金额”由招标人填写，投标人应将“暂估金额”计入投标总价中。结算时按合同约定结算金额填写。"]
[{"$nulls":6},"表—12—3"]

{"sheet":"表-7 规费和税金项目计价表","index":5,"n_rows":47,"n_cols":10,"rows_kept":47,"merged":[[0,0,0,7],[0,8,0,9],[1,0,1,9],[2,0,2,5],[2,6,2,7],[2,8,2,9],[3,1,3,3],[3,5,3,6],[3,7,3,8],[4,1,4,3],[4,5,4,6],[4,7,4,8],[5,1,5,3],[5,5,5,6],[5,7,5,8],[6,1,6,3],[6,5,6,6],[6,7,6,8],[7,1,7,3],[7,5,7,6],[7,7,7,8],[8,1,8,3],[8,5,8,6],[8,7,8,8],[9,1,9,3],[9,5,9,6],[9,7,9,8],[10,1,10,3],[10,5,10,6],[10,7,10,8],[11,1,11,3],[11,5,11,6],[11,7,11,8],[12,1,12,3],[12,5,12,6],[12,7,12,8],[13,1,13,3],[13,5,13,6],[13,7,13,8],[14,1,14,3],[14,5,14,6],[14,7,14,8],[15,1,15,3],[15,5,15,6],[15,7,15,8],[16,1,16,3],[16,5,16,6],[16,7,16,8],[17,1,17,3],[17,5,17,6],[17,7,17,8],[18,1,18,3],[18,5,18,6],[18,7,18,8],[19,1,19,3],[19,5,19,6],[19,7,19,8],[20,1,20,3],[20,5,20,6],[20,7,20,8],[21,1,21,3],[21,5,21,6],[21,7,21,8],[22,1,22,3],[22,5,22,6],[22,7,22,8],[23,1,23,3],[23,5,23,6],[23,7,23,8],[24,1,24,3],[24,5,24,6],[24,7,24,8],[25,1,25,3],[25,5,25,6],[25,7,25,8],[26,1,26,3],[26,5,26,6],[26,7,26,8],[27,1,27,3],[27,5,27,6],[27,7,27,8],[28,1,28,3],[28,5,28,6],[28,7,28,8],[29,1,29,3],[29,5,29,6],[29,7,29,8],[30,1,30,3],[30,5,30,6],[30,7,30,8],[31,1,31,3],[31,5,31,6],[31,7,31,8],[32,1,32,3],[32,5,32,6],[32,7,32,8],[33,1,33,3],[33,5,33,6],[33,7,33,8],[34,1,34,3],[34,5,34,6],[34,7,34,8],[35,1,35,3],[35,5,35,6],[35,7,35,8],[36,1,36,3],[36,5,36,6],[36,7,36,8],[37,1,37,3],[37,5,37,6],[37,7,37,8],[38,1,38,3],[38,5,38,6],[38,7,38,8],[39,1,39,3],[39,5,39,6],[39,7,39,8],[40,1,40,3],[40,5,40,6],[40,7,40,8],[41,1,41,3],[41,5,41,6],[41,7,41,8],[42,1,42,3],[42,5,42,6],[42,7,42,8],[43,1,43,3],[43,5,43,6],[43,7,43,8],[44,1,44,3],[44,5,44,6],[44,7,44,8],[45,1,45,3],[45,5,45,6],[45,7,45,8],[46,0,46,8]]}
[]
["规费和税金项目计价表"]
["工程名称：装饰工程",{"$nulls":7},"第  1  页  共  1  页"]
["序号","项目名称",null,null,"计算基础","计算基数",null,"计算费率(%)",null,"金额（元）"]
["1","增值税销项税额",null,null,"分部分项合计+措施合计+其他项目",75733.59,null,"9",null,6816.02]
{"$rows_empty":41}
["合计",{"$nulls":8},6816.02]

{"sheet":"表-8 单位工程人材机汇总表","index":6,"n_rows":120,"n_cols":9,"rows_kept":120,"merged":[[0,0,0,8],[1,0,1,5],[1,6,1,8],[2,1,2,2],[2,5,2,6],[3,1,3,2],[3,5,3,6],[4,1,4,2],[4,5,4,6],[5,1,5,2],[5,5,5,6],[6,1,6,2],[6,5,6,6],[7,1,7,2],[7,5,7,6],[8,1,8,2],[8,5,8,6],[9,1,9,2],[9,5,9,6],[10,1,10,2],[10,5,10,6],[11,1,11,2],[11,5,11,6],[12,1,12,2],[12,5,12,6],[13,1,13,2],[13,5,13,6],[14,1,14,2],[14,5,14,6],[15,1,15,2],[15,5,15,6],[16,1,16,2],[16,5,16,6],[17,1,17,2],[17,5,17,6],[18,1,18,2],[18,5,18,6],[19,1,19,2],[19,5,19,6],[20,1,20,2],[20,5,20,6],[21,1,21,2],[21,5,21,6],[22,1,22,2],[22,5,22,6],[23,1,23,2],[23,5,23,6],[24,1,24,2],[24,5,24,6],[25,1,25,2],[25,5,25,6],[26,1,26,2],[26,5,26,6],[27,1,27,2],[27,5,27,6],[28,1,28,2],[28,5,28,6],[29,1,29,2],[29,5,29,6],[30,1,30,2],[30,5,30,6],[31,1,31,2],[31,5,31,6],[32,1,32,2],[32,5,32,6],[33,1,33,2],[33,5,33,6],[34,1,34,2],[34,5,34,6],[35,1,35,2],[35,5,35,6],[36,1,36,2],[36,5,36,6],[37,1,37,2],[37,5,37,6],[38,1,38,2],[38,5,38,6],[39,1,39,2],[39,5,39,6],[40,0,40,8],[41,0,41,5],[41,6,41,8],[42,1,42,2],[42,5,42,6],[43,1,43,2],[43,5,43,6],[44,1,44,2],[44,5,44,6],[45,1,45,2],[45,5,45,6],[46,1,46,2],[46,5,46,6],[47,1,47,2],[47,5,47,6],[48,1,48,2],[48,5,48,6],[49,1,49,2],[49,5,49,6],[50,1,50,2],[50,5,50,6],[51,1,51,2],[51,5,51,6],[52,1,52,2],[52,5,52,6],[53,1,53,2],[53,5,53,6],[54,1,54,2],[54,5,54,6],[55,1,55,2],[55,5,55,6],[56,1,56,2],[56,5,56,6],[57,1,57,2],[57,5,57,6],[58,1,58,2],[58,5,58,6],[59,1,59,2],[59,5,59,6],[60,1,60,2],[60,5,60,6],[61,1,61,2],[61,5,61,6],[62,1,62,2],[62,5,62,6],[63,1,63,2],[63,5,63,6],[64,1,64,2],[64,5,64,6],[65,1,65,2],[65,5,65,6],[66,1,66,2],[66,5,66,6],[67,1,67,2],[67,5,67,6],[68,1,68,2],[68,5,68,6],[69,1,69,2],[69,5,69,6],[70,1,70,2],[70,5,70,6],[71,1,71,2],[71,5,71,6],[72,1,72,2],[72,5,72,6],[73,1,73,2],[73,5,73,6],[74,1,74,2],[74,5,74,6],[75,1,75,2],[75,5,75,6],[76,1,76,2],[76,5,76,6],[77,1,77,2],[77,5,77,6],[78,1,78,2],[78,5,78,6],[79,1,79,2],[79,5,79,6],[80,0,80,8],[81,0,81,5],[81,6,81,8],[82,1,82,2],[82,5,82,6],[83,1,83,2],[83,5,83,6],[84,1,84,2],[84,5,84,6],[85,1,85,2],[85,5,85,6],[86,1,86,2],[86,5,86,6],[87,1,87,2],[87,5,87,6],[88,1,88,2],[88,5,88,6],[89,1,89,2],[89,5,89,6],[90,1,90,2],[90,5,90,6],[91,1,91,2],[91,5,91,6],[92,1,92,2],[92,5,92,6],[93,1,93,2],[93,5,93,6],[94,1,94,2],[94,5,94,6],[95,1,95,2],[95,5,95,6],[96,1,96,2],[96,5,96,6],[97,1,97,2],[97,5,97,6],[98,1,98,2],[98,5,98,6],[99,1,99,2],[99,5,99,6],[100,1,100,2],[100,5,100,6],[101,1,101,2],[101,5,101,6],[102,1,102,2],[102,5,102,6],[103,1,103,2],[103,5,103,6],[104,1,104,2],[104,5,104,6],[105,1,105,2],[105,5,105,6],[106,1,106,2],[106,5,106,6],[107,1,107,2],[107,5,107,6],[108,1,108,2],[108,5,108,6],[109,1,109,2],[109,5,109,6],[110,1,110,2],[110,5,110,6],[111,1,111,2],[111,5,111,6],[112,1,112,2],[112,5,112,6],[113,1,113,2],[113,5,113,6],[114,1,114,2],[114,5,114,6],[115,1,115,2],[115,5,115,6],[116,1,116,2],[116,5,116,6],[117,1,117,2],[117,5,117,6],[118,1,118,2],[118,5,118,6],[119,0,119,6]]}
["单位工程人材机汇总表"]
["工程名称：装饰工程",{"$nulls":5},"第1页 共3页"]
["序号","名称及规格",null,"单位","数量","市场价",null,"合计","厂家"]
["一","人工"]
[1,"人工费",null,"元",18551.421,1,null,18551.42]
[null,"小计",{"$nulls":5},18551.42]
[]
["二","材料"]
[1,"热轧圆盘条φ10以内",null,"t",0.055,4267.77,null,234.73]
[2,"铝拉铆钉综合",null,"十个",134.993,0.94,null,126.89]
[3,"自攻螺钉M4×15",null,"十套",677.735,0.39,null,264.32]
[4,"不锈钢螺钉M5×12",null,"十套",14.664,2.23,null,32.7]
[5,"木螺钉M5×50",null,"十套",29.333,0.32,null,9.39]
[6,"螺母综合",null,"十个",69.149,2.82,null,195]
[7,"高强螺栓",null,"kg",2.397,12,null,28.76]
[8,"六角螺栓屋面板专用",null,"十套",80.996,1.01,null,81.81]
[9,"膨胀螺栓M6×80",null,"十套",5.639,2.65,null,14.94]
[10,"专用螺母垫圈Q235 3#",null,"块",34.574,0.99,null,34.23]
[11,"圆钉30~45",null,"kg",0.317,6.39,null,2.02]
[12,"圆钉50~75",null,"kg",0.173,6.29,null,1.09]
[13,"射钉",null,"十个",30.056,0.06,null,1.8]
[14,"地弹簧",null,"台",2.02,255.13,null,515.36]
[15,"水砂纸",null,"张",3.675,0.77,null,2.83]
[16,"低碳钢焊条综合",null,"kg",7.772,7.42,null,57.67]
[17,"低碳钢焊条综合",null,"kg",2.515,7.42,null,18.66]
[18,"铁件综合",null,"kg",18.726,4.84,null,90.63]
[19,"铁件综合",null,"kg",78.578,4.84,null,380.32]
[20,"镀锌铁码",null,"支",139.998,0.47,null,65.8]
[21,"复合普通硅酸盐水泥P.C 32.5",null,"t",0.018,437.95,null,7.8]
[22,"中砂",null,"m3",0.012,221.36,null,2.61]
[23,"标准砖240×115×53",null,"千块",3.301,403.44,null,1331.59]
[24,"蒸压灰砂砖240×115×53",null,"千块",1.13,403.44,null,455.89]
[25,"松杂板枋材",null,"m3",0.008,1492.58,null,11.49]
[26,"杉木枋",null,"m3",0.077,1169.69,null,90.18]
[27,"松木板",null,"m3",0.031,1093.36,null,34.33]
[28,"铝合金板2440×1220×9",null,"m2",3.891,34.43,null,133.96]
[29,"饰面铝合金板",null,"m2",3.891,32.22,null,125.36]
[30,"平板玻璃5",null,"m2",6,25.72,null,154.32]
[31,"石膏板",null,"m2",206.267,12.34,null,2545.34]
[32,"彩钢波纹板",null,"m2",252.109,22,null,5546.41]
["单位工程人材机汇总表"]
["工程名称：装饰工程",{"$nulls":5},"第2页 共3页"]
["序号","名称及规格",null,"单位","数量","市场价",null,"合计","厂家"]
[33,"轻钢中龙骨",null,"m",489.816,3.58,null,1753.54]
[34,"轻钢大龙骨h=45",null,"m",268.835,3.75,null,1008.13]
[35,"轻钢中龙骨横撑h19",null,"m",408.291,3.58,null,1461.68]
[36,"遮光卷帘",null,"m2",52.5,18.52,null,972.3]
[37,"环氧底漆",null,"kg",45.516,11.05,null,502.95]
[38,"环氧面漆",null,"kg",204.821,16.35,null,3348.82]
[39,"环氧中层漆",null,"kg",193.442,17.95,null,3472.29]
[40,"内墙乳胶漆底漆",null,"kg",9.648,17.5,null,168.84]
[41,"内墙乳胶漆面漆",null,"kg",21.868,23.24,null,508.22]
[42,"腻子粉成品(一般型)",null,"kg",114.12,2.94,null,335.51]
[43,"水泥自流平混合料",null,"kg",868.938,1.12,null,973.21]
[44,"密封膏",null,"kg",4.975,6.19,null,30.8]
[45,"软填料",null,"kg",1.5,3.9,null,5.85]
[46,"防腐油",null,"kg",0.908,31.33,null,28.44]
[47,"灯用煤油",null,"kg",0.096,14.94,null,1.44]
[48,"玻璃胶335克/支",null,"支",4.38,15.32,null,67.1]
[49,"墙边胶",null,"L",1.842,46.77,null,86.15]
[50,"胶粘剂",null,"kg",0.63,1.88,null,1.18]
[51,"钢板檩条S型 100×200",null,"t",1.863,3169.23,null,5903.96]
[52,"白棉纱",null,"kg",0.096,11.47,null,1.1]
[53,"水",null,"m3",1.246,4.5,null,5.61]
[54,"其他材料费",null,"元",107.369,1,null,107.37]
[55,"单层固定观察窗",null,"m2",6,105,null,630]
[56,"彩钢门",null,"m2",11.057,420,null,4643.73]
[57,"不锈钢全玻璃门12mm",null,"m2",3.213,980,null,3148.74]
[58,"湿拌砌筑砂浆砌筑灰缝≥5mm M5",null,"m3",1.374,439.75,null,604.35]
[59,"湿拌砌筑砂浆砌筑灰缝≥5mm M7.5",null,"m3",0.47,453.75,null,213.22]
[60,"抹灰水泥砂浆(配合比)中砂 1:2",null,"m3",0.011,478,null,5.21]
[61,"水泥砂浆1:2",null,"m3",0.011,545.56,null,5.95]
[null,"小计",{"$nulls":5},42593.92]
[]
["三","机械"]
[1,"机上人工",null,"工日",5.153,230,null,1185.1]
[2,"折旧费",null,"元",360.28,1,null,360.28]
[3,"检修费",null,"元",136.723,1,null,136.72]
[4,"维护费",null,"元",317.54,1,null,317.54]
[5,"安拆费",null,"元",52.95,1,null,52.95]
["单位工程人材机汇总表"]
["工程名称：装饰工程",{"$nulls":5},"第3页 共3页"]
["序号","名称及规格",null,"单位","数量","市场价",null,"合计","厂家"]
[6,"汽油(机械用)国Ⅲ93#",null,"kg",26.053,9.07,null,236.3]
[7,"柴油(机械用)0#",null,"kg",61.406,8.11,null,498]
[8,"电(机械用)",null,"kW·h",270.563,0.55,null,148.81]
[9,"机械费调整",null,"元",-0.016,1,null,-0.02]
[10,"汽车式起重机提升质量8(t)",null,"台班",2.16,989.6,null,2137.44]
[11,"自卸汽车装载质量5(t)",null,"台班",0.831,678.83,null,564.31]
[12,"灰浆搅拌机拌筒容量200(L)",null,"台班",0.002,251.32,null,0.38]
[13,"木工圆锯机直径500(mm)",null,"台班",0.02,22.89,null,0.46]
[14,"平面磨石机功率3(kW)",null,"台班",3.31,18.99,null,62.86]
[15,"交流弧焊机容量30(kV·A)",null,"台班",2.318,73.46,null,170.26]
[null,"小计",{"$nulls":5},5871.39]
{"$rows_empty":25}
["合计",{"$nulls":6},"67335.74"]