{"text_format":"3","workbook":"xls","n_sheets":10,"sheets":["封-1工程预算书","表-01总说明","表-03单项工程投标报价汇总表","表-04单位工程投标报价汇总表(详)","表-08分部分项工程和单价措施项目清单与计价表","表-11总价措施项目清单与计价表","表-12其他项目清单与计价汇总表","表-14税前项目清单与计价表","表-15规费、增值税计价表","主要材料及价格表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封-1工程预算书","index":0,"n_rows":18,"n_cols":3,"rows_kept":18,"merged":[[0,0,0,4],[1,0,1,4],[4,0,4,4],[6,1,7,1],[7,3,7,4],[8,1,9,1],[9,3,9,4],[10,1,11,1],[11,3,11,4],[12,1,13,1],[13,3,13,4],[14,1,15,1],[14,4,15,4],[15,2,15,3],[16,1,17,1],[16,4,17,4],[17,2,17,3],[18,0,18,4]],"flags":["formulas_cached_only"]}
[]
["工 程 预 算 招 标 清 单"]
[]
[]
["工程名称:污水厂围墙维修工程"]
[]
[null,"北海市铁山港区路港污水处理有限公司"]
["         建设单位:",null,"工程造价:"]
[]
["         施工单位:",null,"建筑面积:"]
[]
["         编制单位:",null,"单方造价:"]
[null,"北海市路港建设投资开发有限公司"]
["         审核单位:",null,"编制日期:"]
[]
["         编 制 人:",null,"编制人证号:"]
[null,"路港稽核部"]
["         审 核 人:",null,"审核人证号:"]

{"sheet":"表-01总说明","index":1,"n_rows":4,"n_cols":3,"rows_kept":4,"merged":[[0,0,0,2],[1,0,1,2],[2,0,2,1],[3,0,3,2]],"flags":["formulas_cached_only"]}
["总   说   明"]
[]
["工程名称:污水厂围墙维修工程",null,"第1页,共1页"]
["一、工程概况\r\n1、工程名称：污水厂围墙维修工程\r\n2、工程编制内容：污水厂围墙维修工程。  \r\n二、编制依据:      \r\n1.《建设工程工程量清单计价规范》-GB50500-2013；     \r\n2.《建设工程工程量清单计价规范GB50500-2013<广西壮族自治区实施细则>》；     \r\n3.《建设工程工程量清单计算规范》GB 50854-50862-2013<广西壮族自治区实施细则>(2016年修订版）；        \r\n4.2011年《广西壮族自治区拆除工程消耗量定额》及费用定额；\r\n5.2013年《广西壮族自治区建筑装饰装修工程消耗量定额》；\r\n6.2015年《广西壮族自治区安装工程消耗量定额》；\r\n6.桂建标[2016]17号《自治区住房城乡建设厅关于建筑业实施营业税改征增值税后广西壮族自治区建设工程计价依据调整的通知》\r\n7.桂建标【2019】12号《自治区住房城乡建设厅关于调整建设工程计价增值税税率的通知》；\r\n8.桂建标【2023】7号 关于调整建设工程定额人工费及有关费率的通知  \r\n9.相关计价管理办法和有关计价文件。\r\n三、材料价依据\r\n1.材料单价按《北海工程造价信息》（2023年第05期）信息价计算，信息价没有的参考市场咨询；\r\n四、其他说明"]

{"sheet":"表-03单项工程投标报价汇总表","index":2,"n_rows":39,"n_cols":5,"rows_kept":39,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,2],[2,3,2,4],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,4]],"flags":["formulas_cached_only"]}
["单项工程投标报价汇总表"]
[]
["工程名称：污水厂围墙维修工程",null,null,"第1页 共1页"]
["序号","单位工程名称","金额(元)","其中：(元)"]
[{"$nulls":3},"暂估价","安全文明\n施工费"]
["1.1.1","拆除工程"," "," "," "]
["1.1.2","新建围墙工程"," "," "," "]
{"$rows_empty":30}
[{"$nulls":4}," "]
[null,"投标报价合计"]

{"sheet":"表-04单位工程投标报价汇总表(详)","index":3,"n_rows":41,"n_cols":4,"rows_kept":41,"merged":[[0,0,0,3],[1,0,1,3],[2,0,2,1],[2,2,2,3],[4,1,4,3],[15,1,15,3],[26,1,26,3]],"flags":["formulas_cached_only"]}
["单位工程投标报价汇总表"]
[]
["工程名称:污水厂围墙维修工程",null,"第1页 共1页"]
["序号","汇总内容","金额(元)","备注"]
[null,"拆除工程"]
["一","建筑拆除工程(营改增)简易计税法"]
["1","分部分项工程和单价措施项目清单计价合计"," "]
["1.1","其中：暂估价"," "]
["2","总价措施项目清单计价合计"," "]
["2.1","其中：安全文明施工费"," "]
["3","其他项目清单计价合计"," "]
["4","税前项目清单计价合计"," "]
["5","规费、税金项目清单计价合计"," "]
["5.2.1","增值税"," "]
["6","工程总造价=1+2+3+4+5"," "]
[null,"新建围墙工程"]
["二","建筑装饰装修工程(营改增)一般计税法"]
["1","分部分项工程和单价措施项目清单计价合计"," "]
["1.1","其中：暂估价"," "]
["2","总价措施项目清单计价合计"," "]
["2.1","其中：安全文明施工费"," "]
["3","其他项目清单计价合计"," "]
["4","税前项目清单计价合计"," "]
["5","规费"," "]
["6","增值税"," "]
["7","工程总造价=1+2+3+4+5"," "]
[null,"污水厂围墙维修工程"]
[null,"工程总价汇总"]
["1","分部分项工程和单价措施项目清单计价合计"," "]
["1.1","其中：暂估价"," "]
["2","总价措施项目清单计价合计"," "]
["2.1","其中：安全文明施工费"," "]
["3","其他项目清单计价合计"," "]
["4","税前项目清单计价合计"," "]
["5","规费"," "]
["5","规费、税金项目清单计价合计"," "]
["6","增值税"," "]
["7","工程总造价=1+2+3+4+5"," "]
[]
[]
[{"$nulls":3}," "]

{"sheet":"表-08分部分项工程和单价措施项目清单与计价表","index":4,"n_rows":137,"n_cols":10,"rows_kept":137,"merged":[[0,0,0,9],[2,0,2,6],[2,7,2,9],[3,0,4,0],[3,1,4,1],[3,2,4,4],[3,5,4,5],[3,6,4,6],[3,7,3,9],[5,2,5,9],[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],[28,0,28,9],[30,0,30,6],[30,7,30,9],[31,0,32,0],[31,1,32,1],[31,2,32,4],[31,5,32,5],[31,6,32,6],[31,7,31,9],[33,2,33,4],[34,2,34,4],[35,2,35,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,9],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,0,52,9],[54,0,54,6],[54,7,54,9],[55,0,56,0],[55,1,56,1],[55,2,56,4],[55,5,56,5],[55,6,56,6],[55,7,55,9],[57,2,57,4],[58,2,58,4],[59,2,59,4],[60,2,60,4],[61,2,61,4],[62,2,62,4],[63,2,63,4],[64,2,64,4],[65,2,65,4],[66,2,66,4],[67,2,67,4],[68,2,68,4],[69,2,69,4],[70,2,70,4],[71,2,71,4],[72,0,72,9],[74,0,74,6],[74,7,74,9],[75,0,76,0],[75,1,76,1],[75,2,76,4],[75,5,76,5],[75,6,76,6],[75,7,75,9],[77,2,77,4],[78,2,78,4],[79,2,79,4],[80,2,80,4],[81,2,81,4],[82,2,82,4],[83,2,83,4],[84,2,84,4],[85,2,85,4],[86,2,86,4],[87,2,87,4],[88,2,88,4],[89,2,89,4],[90,2,90,4],[91,2,91,4],[92,2,92,4],[93,2,93,4],[94,2,94,4],[95,2,95,4],[96,2,96,4],[97,2,97,4],[98,2,98,4],[99,0,99,9],[101,0,101,6],[101,7,101,9],[102,0,103,0],[102,1,103,1],[102,2,103,4],[102,5,103,5],[102,6,103,6],[102,7,102,9],[104,2,104,4],[105,2,105,4],[106,2,106,4],[107,2,107,4],[108,2,108,4],[109,2,109,4],[110,2,110,4],[111,2,111,4],[112,2,112,4],[113,2,113,4],[114,2,114,4],[115,2,115,4],[116,2,116,4],[117,2,117,4],[118,2,118,4],[119,2,119,4],[120,2,120,4],[121,2,121,4],[122,2,122,4],[123,2,123,4],[124,2,124,4],[125,2,125,4],[126,2,126,4],[127,2,127,4],[128,2,128,4],[129,2,129,4],[130,2,130,4],[131,2,131,4],[132,2,132,4],[133,2,133,4],[134,2,134,4],[135,2,135,4],[136,2,136,4]],"flags":["formulas_cached_only"]}
["分部分项工程和单价措施项目清单与计价表"]
[]
["工程名称:污水厂围墙维修工程",{"$nulls":6},"第1页 共5页"]
["序号","项目编码","项目名称及项目特征描述",null,null,"计量\r\n单位","工程量","金额(元)"]
[{"$nulls":7},"综合\r\n单价","合价","其中：\r\n暂估价"]
[null,null,"拆除工程"]
[null,null,"分部分项工程"]
[null,null,"分部工程"]
[1,"011601001001","砖砌体拆除\r\n1.砌体名称:砖墙\r\n2.拆除高度:2米以内",null,null,"","59.82"]
[2,"011602001001","拆除混凝土\r\n1.位置：原基础梁下方垫层\r\n2.凿除尺寸：0.6×0.6×0.1m",null,null,"","0.54"]
[3,"011602001002","保护性凿除钢筋混凝土基础梁\r\n1.位置：新增混凝土立柱下方\r\n2.凿除尺寸：0.6×0.6×0.6m\r\n3.原钢筋不得折断或损伤\r\n4.人工拆除",null,null,"","3.24"]
[4,"011609001001","栏杆、栏板拆除\r\n1.种类:黑色方钢50×30×3、黑色方钢30×30×3",null,null,"m2","44.79"]
[5,"010103002001","余方弃置\r\n1.废弃料品种:现场拆除物\r\n2.运距:自行考虑",null,null,"","76.14"]
[null,null,"小    计"]
[null,null,"∑人工费"]
[null,null,"∑材料费"]
[null,null,"∑机械费"]
[null,null,"∑管理费"]
[null,null,"∑利润"]
[null,null,"单价措施项目"]
[null,"011705","大型机械设备进出场及安拆"]
[6,"011705001001","大型机械设备进出场及安拆",null,null,"台次","1"]
[null,null,"小    计"]
[null,null,"∑人工费"]
[null,null,"∑材料费"]
[null,null,"∑机械费"]
[null,null,"∑管理费"]
[null,null,"∑利润"]
["分部分项工程和单价措施项目清单与计价表"]
[]
["工程名称:污水厂围墙维修工程",{"$nulls":6},"第2页 共5页"]
["序号","项目编码","项目名称及项目特征描述",null,null,"计量\r\n单位","工程量","金额(元)"]
[{"$nulls":7},"综合\r\n单价","合价","其中：\r\n暂估价"]
[null,null,"     "]
[null,null,"合    计"]
[null,null,"∑人工费"]
[null,null,"∑材料费"]
[null,null,"∑机械费"]
[null,null,"∑管理费"]
[null,null,"∑利润"]
[null,null,"新建围墙工程"]
[null,null,"分部分项工程"]
[null,"010101","土方工程"]
[7,"010101003001","挖沟槽土方\r\n1.土壤类别:三类土\r\n2.挖土深度:2米",null,null,"","196.68"]
[8,"010103001001","回填方\r\n1.填方材料品种:场地开挖原土回填",null,null,"","5.00"]
[9,"010103002001","余方弃置\r\n1.废弃料品种:三类土\r\n2.运距:5km",null,null,"","196.68"]
[null,"0104","砌筑工程"]
[10,"010401001001","砖砌围墙\r\n1.基础类型:页岩烧结多孔砖\r\n2.砂浆种类、强度等级:水泥石灰砂浆中砂M5\r\n3.厚度：370mm",null,null,"","10.55"]
[11,"010401009001","实心砖柱\r\n1.砖品种、规格、强度等级:MU10页岩烧结砖\r\n2.柱周长:1.8米以上\r\n3.砂浆种类、强度等级:M7.5混合砂浆砌",null,null,"","8.02"]
[null,"0105","混凝土及钢筋混凝土工程"]
[12,"010502002001","基础构造柱\r\n1.混凝土种类:普通商品混凝土\r\n2.混凝土强度等级:C30",null,null,"","24.36"]
[13,"010507005001","砖墙压顶\r\n1.混凝土种类:普通商品混凝土\r\n2.混凝土强度等级:C30",null,null,"","3.21"]
["分部分项工程和单价措施项目清单与计价表"]
[]
["工程名称:污水厂围墙维修工程",{"$nulls":6},"第3页 共5页"]
["序号","项目编码","项目名称及项目特征描述",null,null,"计量\r\n单位","工程量","金额(元)"]
[{"$nulls":7},"综合\r\n单价","合价","其中：\r\n暂估价"]
[14,"040303015001","混凝土挡墙墙身\r\n1.混凝土种类等级:普通商品混凝土\r\n2.混凝土强度等级:C30",null,null,"","33.57"]
[15,"桂011204007001","混凝土面凿毛\r\n1.新建挡土墙与基础梁交接面",null,null,"","25.83"]
[16,"桂010515011001","砌体加固筋\r\n1.现浇构件圆钢筋制安 φ10以内",null,null,"t","0.019"]
[17,"010515001001","现浇构件螺纹钢制安 φ10以内",null,null,"t","0.411"]
[18,"010515001002","现浇构件螺纹钢制安 10以上",null,null,"t","3.491"]
[19,"桂010515012001","植筋\r\n1.钢筋种类、规格:植筋、12＠200、14＠200",null,null,"根","700"]
[20,"040901009001","栏杆底部预埋铁件\r\n1.做法详见15J403-1图集 E22-M8",null,null,"t","0.426"]
[21,"040201023001","透水性材料\r\n1.300~400g/m2土工布\r\n2.1~4mm砂砾\r\n3.20mm粗砾\r\n4.夯实黏土",null,null,"m","78.80"]
[null,"0109","屋面及防水工程"]
[22,"010903004001","墙面变形缝\r\n1.嵌缝材料种类:沥青麻丝填缝",null,null,"m","25.50"]
[null,"0112","墙、柱面装饰与隔断、幕墙工程"]
[23,"桂011204007002","瓷砖墙面\r\n1.15厚1:3水泥砂浆\r\n2.5厚干粉类聚合物水泥防水砂浆，中间压入一层热镀锌电焊网\r\n3.5~7厚面砖，瓷砖墙地砖胶粘剂粘贴，填缝剂填缝（红色条形瓷砖贴面、白色条形瓷砖贴面）",null,null,"","138.65"]
[null,"0115","其他装饰工程"]
[24,"011503001001","围墙栏杆\r\n1.栏杆材料种类、规格:方钢50×30×3、方钢30×30×3",null,null,"m","69.80"]
[25,"031001006001","塑料管",null,null,"m","14.58"]
["分部分项工程和单价措施项目清单与计价表"]
[]
["工程名称:污水厂围墙维修工程",{"$nulls":6},"第4页 共5页"]
["序号","项目编码","项目名称及项目特征描述",null,null,"计量\r\n单位","工程量","金额(元)"]
[{"$nulls":7},"综合\r\n单价","合价","其中：\r\n暂估价"]
[null,null,"1.材质、规格:De50 UPVC排水\r\n管"]
[null,null,"小    计"]
[null,null,"∑人工费"]
[null,null,"∑材料费"]
[null,null,"∑机械费"]
[null,null,"∑管理费"]
[null,null,"∑利润"]
[null,null,"单价措施项目"]
[null,"011701","脚手架工程"]
[26,"桂011701001001","外脚手架\r\n1.单排、双排脚手架:单排脚手架\r\n2.搭设高度:2.1m\r\n3.脚手架材质:焊接钢管\r\n4.部位:围墙",null,null,"","173.75"]
[null,"011702","混凝土模板及支架(撑)"]
[27,"011702003001","构造柱\r\n1.模板、支撑材质:胶合板模板 木支撑\r\n2.支模高度:3米以内",null,null,"","32.37"]
[28,"011702011001","直形墙\r\n1.模板、支撑材质:胶合板模板 木支撑\r\n2.支模高度:3米以内",null,null,"","181.48"]
[29,"011702028001","压顶\r\n1.模板、支撑材质:木模板木支撑",null,null,"m","79.00"]
[null,null,"小    计"]
[null,null,"∑人工费"]
[null,null,"∑材料费"]
[null,null,"∑机械费"]
[null,null,"∑管理费"]
[null,null,"∑利润"]
[null,null,"     "]
[null,null,"合    计"]
["分部分项工程和单价措施项目清单与计价表"]
[]
["工程名称:污水厂围墙维修工程",{"$nulls":6},"第5页 共5页"]
["序号","项目编码","项目名称及项目特征描述",null,null,"计量\r\n单位","工程量","金额(元)"]
[{"$nulls":7},"综合\r\n单价","合价","其中：\r\n暂估价"]
[null,null,"∑人工费"]
[null,null,"∑材料费"]
[null,null,"∑机械费"]
[null,null,"∑管理费"]
[null,null,"∑利润"]
[null,null,"     "]
[null,null,"     "]
[null,null,"总    计"]
[null,null,"∑人工费"]
[null,null,"∑材料费"]
[null,null,"∑机械费"]
[null,null,"∑管理费"]
[null,null,"∑利润"]
{"$rows_empty":19}
[{"$nulls":9}," "]

{"sheet":"表-11总价措施项目清单与计价表","index":5,"n_rows":38,"n_cols":10,"rows_kept":38,"merged":[[0,0,0,9],[1,0,1,9],[2,0,2,7],[2,8,2,9],[3,2,3,4],[3,5,3,6],[4,0,4,1],[4,2,4,9],[5,2,5,6],[6,2,6,4],[6,5,7,6],[7,2,7,4],[8,0,8,1],[8,2,8,9],[9,2,9,6],[10,2,10,4],[10,5,13,6],[11,2,11,4],[12,2,12,4],[13,2,13,4],[14,2,14,4],[14,5,14,6],[15,2,15,4],[15,5,15,6],[16,2,16,4],[16,5,16,6],[17,2,17,4],[17,5,17,6],[18,2,18,4],[18,5,18,6],[19,2,19,4],[19,5,19,6],[20,2,20,4],[20,5,20,6],[21,2,21,4],[21,5,21,6],[22,2,22,4],[22,5,22,6],[23,2,23,4],[23,5,23,6],[24,2,24,4],[24,5,24,6],[25,2,25,4],[25,5,25,6],[26,2,26,4],[26,5,26,6],[27,2,27,4],[27,5,27,6],[28,2,28,4],[28,5,28,6],[29,2,29,4],[29,5,29,6],[30,2,30,4],[30,5,30,6],[31,2,31,4],[31,5,31,6],[32,2,32,4],[32,5,32,6],[33,2,33,4],[33,5,33,6],[34,2,34,4],[34,5,34,6],[35,2,35,4],[35,5,35,6],[36,2,36,4],[36,5,36,6],[37,0,37,9]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
[]
["工程名称:污水厂围墙维修工程",{"$nulls":7},"第1页 共1页"]
["序号","项目编码","项目名称",null,null,"计算基础",null,"费率(%)\r\n或标准","金额(元)","备注"]
[null,null,"拆除工程"]
[null,"一","建筑拆除工程(营改增)简易计税法"]
[1,"桂011801001001","安全文明施工费",null,null,"∑(分部分项人材机+单价措施人材机)"]
[2,"桂011801003001","雨季施工增加费",null,null,"∑(分部分项人材机+单价措施人材机)"]
[null,null,"新建围墙工程"]
[null,"二","建筑装饰装修工程(营改增)一般计税法"]
[1,"桂011801001001","安全文明施工费",null,null,"∑(分部分项人材机+单价措施人材机)"]
[2,"桂011801002001","检验试验配合费",null,null,"∑(分部分项人材机+单价措施人材机)"]
[3,"桂011801003001","雨季施工增加费",null,null,"∑(分部分项人材机+单价措施人材机)"]
[4,"桂011801004001","工程定位复测费",null,null,"∑(分部分项人材机+单价措施人材机)"]
[null,null,"合    计"]
{"$rows_empty":21}
[{"$nulls":9}," "]
["注：以项计算的总价措施，无\"计算基础\"和\"费率\"的数值，可只填\"金额\"数值，但应在备注栏说明施工方案出处或计算方法。"]

{"sheet":"表-12其他项目清单与计价汇总表","index":6,"n_rows":40,"n_cols":4,"rows_kept":40,"merged":[[0,0,0,3],[1,0,1,3],[2,0,2,2],[4,1,4,3],[6,1,6,3],[39,0,39,3]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表"]
[]
["工程名称:污水厂围墙维修工程",null,null,"第1页 共1页"]
["序号","项目名称","金额(元)","备注"]
[null,"拆除工程"]
["一","建筑拆除工程(营改增)简易计税法"]
[null,"新建围墙工程"]
["二","建筑装饰装修工程(营改增)一般计税法"]
[null,"合    计"]
{"$rows_empty":29}
[{"$nulls":3}," "]
["注：材料暂估单价进入清单项目综合单价，此处不汇总。"]

{"sheet":"表-14税前项目清单与计价表","index":7,"n_rows":40,"n_cols":7,"rows_kept":40,"merged":[[0,0,0,6],[1,0,1,6],[2,0,2,3],[2,4,2,6],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,3,6],[5,0,5,6],[6,2,6,5],[39,0,39,6]],"flags":["formulas_cached_only"]}
["税前项目清单与计价表"]
[]
["工程名称:污水厂围墙维修工程",{"$nulls":3},"第1页 共1页"]
["序号","项目编号","项目名称及项目特征描述","计量\n单位","工程量","金额(元)"]
[{"$nulls":5},"单价","总价"]
["新建围墙工程",null,"#1:@prjname#"]
[null,"一","建筑装饰装修工程(营改增)一般计税法"]
[null,null,"税前项目",null,null," "," "]
["1","010103001002","外购土回填","","176.98"," "," "]
[null,null,"合    计"]
{"$rows_empty":28}
[{"$nulls":6}," "]
["注：税前项目包含除增值税以外的所有费用。"]

{"sheet":"表-15规费、增值税计价表","index":8,"n_rows":34,"n_cols":7,"rows_kept":34,"merged":[[0,0,0,6],[1,0,1,6],[2,0,2,3],[2,4,2,6],[3,2,3,4],[4,1,4,6],[5,1,5,4],[6,2,6,4],[7,2,12,4],[13,2,14,4],[15,2,20,4],[21,1,21,6],[22,1,22,4],[23,2,23,4],[24,2,29,4],[30,2,30,4],[31,2,31,4],[32,2,32,4],[33,2,33,4]],"flags":["formulas_cached_only"]}
["规费、增值税计价表"]
[]
["工程名称：污水厂围墙维修工程",{"$nulls":3},"第 1 页 共 1 页"]
["序号","项目名称","计算基础",null,null,"计算费率\n\r(%)","金额\n\r(元)"]
[null,"拆除工程"]
["一","建筑拆除工程(营改增)简易计税法"]
["1","规费","1.1 + 1.2 + 1.3"]
["1.1","社会保险费","Σ(分部分项人工费+单价措施人工费)"]
["1.1.1","养老保险费","Σ(分部分项人工费+单价措施人工费)"]
["1.1.2","失业保险费","Σ(分部分项人工费+单价措施人工费)"]
["1.1.3","医疗保险费","Σ(分部分项人工费+单价措施人工费)"]
["1.1.4","生育保险费","Σ(分部分项人工费+单价措施人工费)"]
["1.1.5","工伤保险费","Σ(分部分项人工费+单价措施人工费)"]
["1.2","住房公积金","∑(分部分项工程费+措施项目费+其他项目费)"]
["1.3","工程排污费","∑(分部分项工程费+措施项目费+其他项目费)"]
["2","税金","∑(分部分项工程费+措施项目费+其他项目费+税前项目费+规费)"]
["2.1","增值税","∑(分部分项工程费+措施项目费+其他项目费+税前项目费+规费)"]
["2.2","城市维护建设税","∑(分部分项工程费+措施项目费+其他项目费+税前项目费+规费)"]
["2.3","教育附加费","∑(分部分项工程费+措施项目费+其他项目费+税前项目费+规费)"]
["2.4","地方教育附加费","∑(分部分项工程费+措施项目费+其他项目费+税前项目费+规费)"]
["2.5","水利建设基金","∑(分部分项工程费+措施项目费+其他项目费+税前项目费+规费)"]
[null,"新建围墙工程"]
["二","建筑装饰装修工程(营改增)一般计税法"]
["1","规费","1.1 + 1.2 + 1.3"]
["1.1","社会保险费","Σ(分部分项人工费+单价措施人工费)"]
["1.1.1","养老保险费","Σ(分部分项人工费+单价措施人工费)"]
["1.1.2","失业保险费","Σ(分部分项人工费+单价措施人工费)"]
["1.1.3","医疗保险费","Σ(分部分项人工费+单价措施人工费)"]
["1.1.4","生育保险费","Σ(分部分项人工费+单价措施人工费)"]
["1.1.5","工伤保险费","Σ(分部分项人工费+单价措施人工费)"]
["1.2","住房公积金","Σ(分部分项人工费+单价措施人工费)"]
["1.3","工程排污费","∑(分部分项人材机+单价措施人材机)"]
["2","增值税","Σ(分部分项工程和单价措施项目费+总价措施项目费+其他项目费+税前项目费+规费)"]
[null,null,"合    计"]

{"sheet":"主要材料及价格表","index":9,"n_rows":38,"n_cols":6,"rows_kept":38,"merged":[[0,0,0,5],[1,0,1,5],[2,0,2,3],[2,4,2,5]],"flags":["formulas_cached_only"]}
["主要材料及价格表"]
[]
["工程名称:污水厂围墙维修工程",{"$nulls":3},"第1页 共1页"]
["序号","材料编码","项目名称及规格、型号等特殊要求","单位","数量","单价(元)"]
["1","000301000","建筑装饰人工","元"," "," "]
["2","000701000","市政人工","元"," "," "]
["3","001301001","机械台班人工费","元"," "," "]
["4","R0101001","建筑综合工日（一类）","工日"," "," "]
["5","r0800001","机械台班工日","工日"," "," "]
["6","010103002","螺纹钢筋HRB400 10以上(综合)","t"," "," "]
["7","010902001","圆钢HPB300 Φ10以内(综合)","t"," "," "]
["8","012901030","薄钢板 0.5～4mm","t"," "," "]
["9","030143001","对拉螺栓","kg"," "," "]
["10","040102001","普通硅酸盐水泥 32.5MPa","t"," "," "]
["11","040301001","砂(综合)",""," "," "]
["12","040301004","中砂",""," "," "]
["13","040501001","砾石(综合)",""," "," "]
["14","041301001","页岩标准砖 240×115×53","千块"," "," "]
["15","050306002","周转枋材",""," "," "]
["16","050306003","周转板材",""," "," "]
["17","070103001_1","陶瓷墙面砖 200×150",""," "," "]
["18","140301004","国V汽油 92#","kg"," "," "]
["19","144101001_1","植筋结构胶","kg"," "," "]
["20","170101003","焊接钢管 DN25","t"," "," "]
["21","172500000_1","De50 UPVC排水管","m"," "," "]
["22","341103001","电","kW.h"," "," "]
["23","350103001","胶合板模板 1830×915×18",""," "," "]
["24","360302001","土工布400g",""," "," "]
["25","c1403001","轻柴油0#","kg"," "," "]
["26","140304001","轻柴油 0#0#","kg"," "," "]
["27","043104005","碎石 GD40 商品普通砼 C30",""," "," "]
[]
[]
[]
[]
[]
[]
[{"$nulls":5}," "]