{"text_format":"3","workbook":"xls","n_sheets":7,"sheets":["单位工程造价汇总表(新)","分部分项工程量清单计价表","措施项目清单计价表(一)","措施项目清单计价表(二)","其他项目清单计价表","零星工作项目计价表","规费和税金清单计价表"],"not_rendered":{"external_links":1,"defined_names":7},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"单位工程造价汇总表(新)","index":0,"n_rows":20,"n_cols":3,"rows_kept":20,"merged":[[0,0,1,2],[2,0,2,2],[3,0,4,0],[3,1,4,1],[3,2,4,2]],"flags":["formulas_cached_only"]}
["单位工程造价汇总表"]
[]
["工程名称:安徽国际会展中心B区消防系统维修"]
["序号","项  目  名  称","金额(元)"]
[]
["一","分部分项工程量清单计价合计",731358.97]
[" ","1、其中人工费(分部分项)",28820.86]
[" ","2、其中机械费(分部分项)",{"v":8533.6,"d":"8533.60"}]
["二","措施项目清单计价合计",8017.24]
[" ","(一)施工技术措施项目清单费",2017.16]
[" ","1、其中人工费(措施项目)",572.77]
[" ","2、其中机械费(措施项目)",0]
[" ","(二)施工组织措施项目清单费",6000.08]
["三","其他项目清单计价合计",0]
["四","规费",10434.74]
["五","人工费调整",35082.66]
["六","机械费调整",382.72]
["七","税金",97217.22]
["八","工程造价",882493.55]
["-","工程造价调整(合造价[2018]4号文)",879846.07]

{"sheet":"分部分项工程量清单计价表","index":1,"n_rows":23,"n_cols":9,"rows_kept":23,"merged":[[0,0,1,8],[2,0,2,8],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,8]],"flags":["formulas_cached_only"]}
["分部分项工程量清单计价表"]
[]
["工程名称:安徽国际会展中心B区消防系统维修                            第&P页共&S页"]
["序号","项目编码","项  目  名  称","项目特征","计量单位","工程数量","金额(元)"]
[{"$nulls":6},"综合单价","合价","其中人工费"]
[null,null,"设备管道维修",null,null,0,0,0,0]
["1","040503001001","阀门拆除","1、公称直径:DN200\r\n2、阀门类型:法兰阀门","个",{"v":9,"d":"9.000"},{"v":1036.6836773599998,"d":"1036.68"},{"v":9330.15309624,"d":"9330.15"},{"v":209.9196,"d":"209.92"}]
["2","040503003001","室外消火栓拆除",null,"个",{"v":6,"d":"6.000"},{"v":22.291665,"d":"22.29"},{"v":133.74999,"d":"133.75"},88.35]
["3","031004004001","消防水炮拆除安装","1. 工作电压：DC24V;2. 耗功：15W； 3. 启动时间:≤25S;4. 工作环境温度:4℃～55℃;5.安装方式:悬挂;6.喷射方式:采用往复摆动喷射;7.灭火设备压力及流量:灭火设备喷水出口出水压力0.6MPa,出口流量为5L/S;8.其它参数详见图纸及招标文件等有关资料\r\r\n工作内容：安装、调试","套",{"v":1,"d":"1.000"},{"v":776.0766486,"d":"776.08"},{"v":776.0766486,"d":"776.08"},{"v":562.619,"d":"562.62"}]
["4","040504001001","阀门井","1.开挖尺寸：2m*2m*1.5m;2.其它参数详见图纸\r\n工作内容：1、垫层铺筑\r\n2、井盖井座制作、安装\r\n3、砌筑\r\n4、勾缝\r\n5、抹面\r\n6、防腐\r\n7、盖板、过梁制作、安装","座",{"v":9,"d":"9.000"},{"v":6496.7618313554,"d":"6496.76"},{"v":58470.8564821986,"d":"58470.86"},7102.53]
["5","030804014001","消防水箱漏水维修","维修内容：1.堵漏；2.更换水箱板块","套",{"v":1,"d":"1.000"},{"v":2811.450098,"d":"2811.45"},{"v":2811.450098,"d":"2811.45"},171.12]
["6","040501006001","塑料管道铺设","1、输送介质:消防给水\r\n2、管材材质:PE给水管\r\n3、管材规格:DN200\r\n4、管道基础:管底到管上端30CM细沙包封，10CM沙浆包封，人工素土回填，瓜子片垫层15CM\r\n工作内容：1、垫层铺筑\r\n2、基础铺筑\r\n3、管道铺设（含管件安装）\r\n4、井壁（墙）凿洞\r\n5、检测及试验\r\n6、消毒冲洗或吹扫","m",{"v":800,"d":"800.000"},{"v":361.1239538174999,"d":"361.12"},{"v":288899.16305399995,"d":"288899.16"},{"v":5039.054999999999,"d":"5039.06"}]
["7","040501006002","塑料管道铺设","1、输送介质:消防给水\r\n2、管材材质:PE给水管\r\n3、管材规格:DN150\r\n4、管道基础:管底到管上端30CM细沙包封，10CM沙浆包封，人工素土回填，瓜子片垫层15CM\r\n工作内容：1、垫层铺筑\r\n2、基础铺筑\r\n3、管道铺设\r\n4、井壁（墙）凿洞\r\n5、检测及试验\r\n6、消毒冲洗或吹扫","m",{"v":700,"d":"700.000"},{"v":292.4798858534286,"d":"292.48"},{"v":204735.92009740003,"d":"204735.92"},{"v":4074.156,"d":"4074.16"}]
[null,null,"本页小计",{"$nulls":4},{"v":565157.3694664387,"d":"565157.37"},{"v":17247.7496,"d":"17247.75"}]
["8","040503001002","阀门安装","1、公称直径:DN150\r\n2、阀门类型:法兰阀门\r\n工作内容：1、阀门解体、检查、清洗、研磨\r\n2、法兰片焊接\r\n3、法兰安装\r\n4、阀门安装","个",{"v":9,"d":"9.000"},{"v":604.9878580000001,"d":"604.99"},{"v":5444.890722000001,"d":"5444.89"},131.13]
["9","040503001003","阀门安装","1、公称直径:DN50\r\n2、阀门类型:法兰阀门\r\n工作内容：1、阀门解体、检查、清洗、研磨\r\n2、法兰片焊接\r\n3、法兰安装\r\n4、阀门安装","个",{"v":4,"d":"4.000"},{"v":72.91074199999998,"d":"72.91"},{"v":291.64296799999994,"d":"291.64"},17.72]
["10","040503003002","室外消火栓","型号:DN100\r\n工作内容：1、法兰片焊接\r\n2、安装\r\n3、法兰安装","个",{"v":6,"d":"6.000"},{"v":1888.1033300000001,"d":"1888.10"},{"v":11328.619980000001,"d":"11328.62"},{"v":176.7,"d":"176.70"}]
[null,null,"电气及通风维修",null,null,0,0,0,0]
["11","030204018001","风机双电源控制箱拆除并安装","1.要求：与排污泵配套；工作内容：安装","台",{"v":8,"d":"8.000"},{"v":8034.408033999998,"d":"8034.41"},{"v":64275.264271999986,"d":"64275.26"},{"v":1010.4000000000001,"d":"1010.40"}]
["12","030901002001","风机拆除安装","按原风机规格型号更换\r\n工作内容：1、安装\r\n2、设备支架制作、安装\r\n3、旧风机拆除","台",{"v":8,"d":"8.000"},{"v":8861.752100999998,"d":"8861.75"},{"v":70894.01680799999,"d":"70894.02"},9829.32]
["13","030208001001","电力电缆","型号:YJV-5*10\r\n工作内容：电缆敷设","m",{"v":400,"d":"400.000"},{"v":34.917923446,"d":"34.92"},{"v":13967.169378400002,"d":"13967.17"},{"v":407.836,"d":"407.84"}]
[null,null,"本页小计",{"$nulls":4},{"v":166201.60412839995,"d":"166201.60"},{"v":11573.106,"d":"11573.11"}]
[null,null,"合  计",{"$nulls":4},731358.97,{"v":28820.8556,"d":"28820.86"}]

{"sheet":"措施项目清单计价表(一)","index":2,"n_rows":17,"n_cols":5,"rows_kept":17,"merged":[[0,0,1,4],[2,0,2,4],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4]],"flags":["formulas_cached_only"]}
["措施项目清单计价表（一）"]
[]
["工程名称:安徽国际会展中心B区消防系统维修                            第&P页共&S页"]
["序号","项  目  名  称","取费基数","费率（%）","金额（元）"]
[]
["1","(通用取费)环境保护费 ",37927.23,{"v":0.54,"d":"0.540"},204.81]
["2","(通用取费)文明施工费 ",37927.23,{"v":2.79,"d":"2.790"},1058.17]
["3","(通用取费)安全施工费 ",37927.23,{"v":2.55,"d":"2.550"},967.14]
["4","(通用取费)临时设施费 ",37927.23,{"v":5.49,"d":"5.490"},{"v":2082.2,"d":"2082.20"}]
["5","(通用取费)夜间施工费 ",37927.23,{"v":0.1,"d":"0.100"},37.93]
["6","(通用取费)缩短工期措施费 ",0,0,0]
["7","(通用取费)二次搬运费 ",37927.23,{"v":1.06,"d":"1.060"},402.03]
["8","(通用取费)已完工程及设备保护费 ",37927.23,{"v":0.31,"d":"0.310"},117.57]
["9","(通用取费)冬雨季施工增加费 ",37927.23,{"v":0.6,"d":"0.600"},227.56]
["10","(通用取费)工程定位复测、工程点交、场地清理 ",37927.23,{"v":1.06,"d":"1.060"},402.03]
["11","(通用取费)生产工具用具使用费 ",37927.23,{"v":1.32,"d":"1.320"},500.64]
[null,"合计",null,null,6000.08]

{"sheet":"措施项目清单计价表(二)","index":3,"n_rows":7,"n_cols":7,"rows_kept":7,"merged":[[0,0,1,6],[2,0,2,6],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5]],"flags":["formulas_cached_only"]}
["措施项目清单计价表(二)"]
[]
["工程名称:安徽国际会展中心B区消防系统维修                            第&P页共&S页"]
["序号","项目名称","计量单位","工程数量","单价（元）","合价（元）"]
[{"$nulls":6},"人工费"]
["1","采暖工程系统调整以及通风工程检测、调试","项",{"v":1,"d":"1.00"},{"v":2017.164124258,"d":"2017.164"},{"v":2017.164124258,"d":"2017.16"},{"v":572.7705699999999,"d":"572.77"}]
["合计","合计",null,0,0,{"v":2017.164124258,"d":"2017.16"},{"v":572.77057,"d":"572.77"}]

{"sheet":"其他项目清单计价表","index":4,"n_rows":11,"n_cols":3,"rows_kept":11,"merged":[[0,0,1,2],[2,0,2,2],[3,0,4,0],[3,1,4,1],[3,2,4,2]],"flags":["formulas_cached_only"]}
["其他项目清单计价表"]
[]
["工程名称:安徽国际会展中心B区消防系统维修                            第&P页共&S页"]
["序号","项  目  名  称","金额(元)"]
[]
["1","招标人部分",0]
[null,"   预留金",0]
[null,"   材料购置费",0]
["2","投标人部分",0]
[null,"   总承包服务费",0]
[null,"   零星工作项目费",0]

{"sheet":"零星工作项目计价表","index":5,"n_rows":18,"n_cols":6,"rows_kept":18,"merged":[[0,0,1,5],[2,0,2,5],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,5]],"flags":["formulas_cached_only"]}
["零星工作项目计价表"]
[]
["工程名称:安徽国际会展中心B区消防系统维修                            第&P页共&S页"]
["序号","名      称","  计量  单位","数 量","金 额(元)"]
[{"$nulls":4},"综合单价","合  价"]
["1","人工",null,0,0,0]
["1.1",null,null,0,0,0]
["1.2",null,null,0,0,0]
[null,"小计",null,null,0,0]
["2","材料",null,0,0,0]
["2.1",null,null,0,0,0]
["2.2",null,null,0,0,0]
[null,"小计",null,null,0,0]
["3","机械",null,0,0,0]
["3.1",null,null,0,0,0]
["3.2",null,null,0,0,0]
[null,"小计",null,null,0,0]
[null,"合计",null,null,0,0]

{"sheet":"规费和税金清单计价表","index":6,"n_rows":20,"n_cols":5,"rows_kept":20,"merged":[[0,0,1,4],[2,0,2,4],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4]],"flags":["formulas_cached_only"]}
["规费和税金清单计价表"]
[]
["工程名称:安徽国际会展中心B区消防系统维修                            第&P页共&S页"]
["序号","项  目  名  称","取费基数","费率（％）","金额（元）"]
[]
["一","规费",10434.74,{"v":100,"d":"100.000"},10434.74]
["1","养老保险费",29393.63,{"v":20,"d":"20.000"},5878.73]
["2","失业保险费",29393.63,{"v":1.5,"d":"1.500"},{"v":440.9,"d":"440.90"}]
["3","医疗保险费",29393.63,{"v":7,"d":"7.000"},2057.55]
["4","生育保险费",29393.63,{"v":1,"d":"1.000"},293.94]
["5","工伤保险费",29393.63,{"v":1,"d":"1.000"},293.94]
["6","住房公积金",29393.63,{"v":5,"d":"5.000"},1469.68]
["7","工程排污费",0,{"v":100,"d":"100.000"},0]
["二","税金",97217.22,{"v":100,"d":"100.000"},97217.22]
["8","增值税",785276.33,{"v":11,"d":"11.000"},{"v":86380.4,"d":"86380.40"}]
["9","城市维护建设税",{"v":86380.4,"d":"86380.40"},{"v":7,"d":"7.000"},6046.63]
["10","教育附加费",{"v":86380.4,"d":"86380.40"},{"v":3,"d":"3.000"},2591.41]
["11","地方教育附加费",{"v":86380.4,"d":"86380.40"},{"v":2,"d":"2.000"},1727.61]
["12","水利建设基金",785276.33,{"v":0.06,"d":"0.060"},471.17]
["三","合计",0,0,107651.96]