{"text_format":"3","workbook":"xls","n_sheets":4,"sheets":["封-1 工程预算书","表-01 工程预(结)算表","表-03 价差汇总表","表-04 工程造价取费表-多专业"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封-1 工程预算书","index":0,"n_rows":17,"n_cols":6,"rows_kept":17,"merged":[[1,0,1,5],[3,2,3,4],[5,2,5,4],[6,2,6,4],[8,2,8,4],[9,2,9,4],[10,2,10,4],[11,2,11,4],[14,2,14,3]],"flags":["formulas_cached_only"]}
["","","","","",""]
["工 程 预 算 书","","","","",""]
["","","","","",""]
["","工程名称：","学生宿舍公共浴室及卫生间简易修复工程(2022年度)","","",""]
["","","","","",""]
["","预算造价(大写)：","壹拾叁万玖仟捌佰玖拾陆元叁角捌分","","",""]
["","(小写)：",139896.38,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["","","","","",""]
["","施工单位:","","","",""]
["","","(单位盖章)","","",""]
["","  法定代表人\r\n   或其授权人:","","","",""]
["","","(签字盖章)","","",""]
["","编制人:","","复核人:","",""]
["","","(造价人员签字盖执业章)","","(造价人员签字盖执业章)",""]
["","编制时间:","2022-05-30","","",""]
["","","","","",""]
["","","","","",""]

{"sheet":"表-01 工程预(结)算表","index":1,"n_rows":132,"n_cols":9,"rows_kept":132,"merged":[[1,0,1,8],[2,0,2,3],[2,4,2,5],[2,7,2,8],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,3,6],[3,7,3,8],[31,0,31,2],[31,6,31,8],[32,0,32,2],[32,6,32,8],[34,0,34,8],[35,0,35,3],[35,4,35,5],[35,7,35,8],[36,0,37,0],[36,1,37,1],[36,2,37,2],[36,3,37,3],[36,4,37,4],[36,5,36,6],[36,7,36,8],[64,0,64,2],[64,6,64,8],[65,0,65,2],[65,6,65,8],[67,0,67,8],[68,0,68,3],[68,4,68,5],[68,7,68,8],[69,0,70,0],[69,1,70,1],[69,2,70,2],[69,3,70,3],[69,4,70,4],[69,5,69,6],[69,7,69,8],[97,0,97,2],[97,6,97,8],[98,0,98,2],[98,6,98,8],[100,0,100,8],[101,0,101,3],[101,4,101,5],[101,7,101,8],[102,0,103,0],[102,1,103,1],[102,2,103,2],[102,3,103,3],[102,4,103,4],[102,5,102,6],[102,7,102,8],[130,0,130,2],[130,6,130,8],[131,0,131,2],[131,6,131,8]],"flags":["formulas_cached_only"]}
["","","","","","","","",""]
["工程预(结)算表","","","","","","","",""]
["工程名称: 学生宿舍公共浴室及卫生间简易修复工程(2022年度)","","","","建筑面积:","","","第1页、共4页",""]
["序号","定额\r\n编号","项目名称","单位","工程量","单价(元)","","总价(元)",""]
["","","","","","单价","工资","总价","工资"]
["","","第1栋学生宿舍","",{"v":0,"d":"0.000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":668.2,"d":"668.20"},469.67]
["1","16-68","铲除油漆涂料裱糊面 抹灰面油漆涂料","10m2",2.896,30.94,30.94,{"v":89.6,"d":"89.60"},{"v":89.6,"d":"89.60"}]
["2","估价","天棚、墙面刷界面剂","m2",{"v":28.96,"d":"28.960"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},115.84,{"v":0,"d":"0.00"}]
["3","14-250换","刮腻子 天棚面 满刮二遍~ 换:外墙防水腻子","100m2",{"v":0.29,"d":"0.290"},943.84,743.52,273.71,215.62]
["4","17-56","里脚手架","100m2",{"v":0.29,"d":"0.290"},358.79,273.96,104.05,79.45]
["5","估价","清扫卫生及清运垃圾","工日",{"v":1,"d":"1.000"},{"v":85,"d":"85.00"},{"v":85,"d":"85.00"},{"v":85,"d":"85.00"},{"v":85,"d":"85.00"}]
["","","第17栋学生宿舍","",{"v":0,"d":"0.000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2170.1,"d":"2170.10"},1518.03]
["6","16-68","铲除油漆涂料裱糊面 抹灰面油漆涂料","10m2",9.515,30.94,30.94,294.39,294.39]
["7","估价","天棚、墙面刷界面剂","m2",{"v":95.15,"d":"95.150"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":380.6,"d":"380.60"},{"v":0,"d":"0.00"}]
["8","14-250换","刮腻子 天棚面 满刮二遍~ 换:外墙防水腻子","100m2",0.952,943.84,743.52,898.54,707.83]
["9","17-56","里脚手架","100m2",0.952,358.79,273.96,341.57,260.81]
["10","估价","清扫卫生及清运垃圾","工日",{"v":3,"d":"3.000"},{"v":85,"d":"85.00"},{"v":85,"d":"85.00"},{"v":255,"d":"255.00"},{"v":255,"d":"255.00"}]
["","","第18栋学生宿舍","",{"v":0,"d":"0.000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2790.71,1106.88]
["11","16-68","铲除油漆涂料裱糊面 抹灰面油漆涂料","10m2",7.063,30.94,30.94,218.53,218.53]
["12","估价","天棚防水补漏","处",{"v":4,"d":"4.000"},{"v":300,"d":"300.00"},{"v":0,"d":"0.00"},{"v":1200,"d":"1200.00"},{"v":0,"d":"0.00"}]
["13","估价","天棚、墙面刷界面剂","m2",{"v":70.63,"d":"70.630"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},282.52,{"v":0,"d":"0.00"}]
["14","14-250换","刮腻子 天棚面 满刮二遍~ 换:外墙防水腻子","100m2",0.706,943.84,743.52,666.35,524.93]
["15","17-56","里脚手架","100m2",0.706,358.79,273.96,253.31,193.42]
["16","估价","清扫卫生及清运垃圾","工日",{"v":2,"d":"2.000"},{"v":85,"d":"85.00"},{"v":85,"d":"85.00"},{"v":170,"d":"170.00"},{"v":170,"d":"170.00"}]
["","","第19栋学生宿舍","",{"v":0,"d":"0.000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1246.47,667.57]
["17","16-68","铲除油漆涂料裱糊面 抹灰面油漆涂料","10m2",4.071,30.94,30.94,125.96,125.96]
["18","估价","天棚防水补漏","处",{"v":1,"d":"1.000"},{"v":300,"d":"300.00"},{"v":0,"d":"0.00"},{"v":300,"d":"300.00"},{"v":0,"d":"0.00"}]
["19","估价","天棚、墙面刷界面剂","m2",{"v":40.71,"d":"40.710"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},162.84,{"v":0,"d":"0.00"}]
["20","14-250换","刮腻子 天棚面 满刮二遍~ 换:外墙防水腻子","100m2",0.407,943.84,743.52,384.14,302.61]
["21","17-56","里脚手架","100m2",0.407,358.79,273.96,146.03,{"v":111.5,"d":"111.50"}]
["22","估价","清扫卫生及清运垃圾","工日",{"v":1.5,"d":"1.500"},{"v":85,"d":"85.00"},{"v":85,"d":"85.00"},{"v":127.5,"d":"127.50"},{"v":127.5,"d":"127.50"}]
["造 价 员 签 字:","","","","","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","","","","","","表－1","",""]
["","","","","","","","",""]
["工程预(结)算表","","","","","","","",""]
["工程名称: 学生宿舍公共浴室及卫生间简易修复工程(2022年度)","","","","建筑面积:","","","第2页、共4页",""]
["序号","定额\r\n编号","项目名称","单位","工程量","单价(元)","","总价(元)",""]
["","","","","","单价","工资","总价","工资"]
["","","第20栋学生宿舍","",{"v":0,"d":"0.000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},172.22,119.29]
["23","16-68","铲除油漆涂料裱糊面 抹灰面油漆涂料","10m2",0.774,30.94,30.94,23.95,23.95]
["24","估价","天棚、墙面刷界面剂","m2",{"v":7.74,"d":"7.740"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},30.96,{"v":0,"d":"0.00"}]
["25","14-250换","刮腻子 天棚面 满刮二遍~ 换:外墙防水腻子","100m2",0.077,943.84,743.52,72.68,57.25]
["26","17-56","里脚手架","100m2",0.077,358.79,273.96,27.63,21.09]
["27","估价","清扫卫生及清运垃圾","工日",{"v":0.2,"d":"0.200"},{"v":85,"d":"85.00"},{"v":85,"d":"85.00"},{"v":17,"d":"17.00"},{"v":17,"d":"17.00"}]
["","","第21栋学生宿舍","",{"v":0,"d":"0.000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5004.65,2851.71]
["28","16-68","铲除油漆涂料裱糊面 抹灰面油漆涂料","10m2",18.285,30.94,30.94,565.74,565.74]
["29","估价","天棚防水补漏","处",{"v":3,"d":"3.000"},{"v":300,"d":"300.00"},{"v":0,"d":"0.00"},{"v":900,"d":"900.00"},{"v":0,"d":"0.00"}]
["30","估价","天棚、墙面刷界面剂","m2",{"v":182.85,"d":"182.850"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":731.4,"d":"731.40"},{"v":0,"d":"0.00"}]
["31","14-250换","刮腻子 天棚面 满刮二遍~ 换:外墙防水腻子","100m2",1.829,943.84,743.52,1726.28,{"v":1359.9,"d":"1359.90"}]
["32","17-56","里脚手架","100m2",1.829,358.79,273.96,656.23,501.07]
["33","估价","清扫卫生及清运垃圾","工日",{"v":5,"d":"5.000"},{"v":85,"d":"85.00"},{"v":85,"d":"85.00"},{"v":425,"d":"425.00"},{"v":425,"d":"425.00"}]
["","","第23栋学生宿舍","",{"v":0,"d":"0.000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1510.35,658.27]
["34","16-68","铲除油漆涂料裱糊面 抹灰面油漆涂料","10m2",3.679,30.94,30.94,113.83,113.83]
["35","估价","天棚防水补漏","处",{"v":2,"d":"2.000"},{"v":300,"d":"300.00"},{"v":0,"d":"0.00"},{"v":600,"d":"600.00"},{"v":0,"d":"0.00"}]
["36","估价","天棚、墙面刷界面剂","m2",{"v":36.79,"d":"36.790"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},147.16,{"v":0,"d":"0.00"}]
["37","14-250换","刮腻子 天棚面 满刮二遍~ 换:外墙防水腻子","100m2",0.368,943.84,743.52,347.33,273.62]
["38","17-56","里脚手架","100m2",0.368,358.79,273.96,132.03,100.82]
["39","估价","清扫卫生及清运垃圾","工日",{"v":1,"d":"1.000"},{"v":85,"d":"85.00"},{"v":85,"d":"85.00"},{"v":85,"d":"85.00"},{"v":85,"d":"85.00"}]
["40","估价","5楼西边浴室修补仿瓷","工日",{"v":1,"d":"1.000"},{"v":85,"d":"85.00"},{"v":85,"d":"85.00"},{"v":85,"d":"85.00"},{"v":85,"d":"85.00"}]
["","","第24栋学生宿舍","",{"v":0,"d":"0.000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},926.31,639.76]
["41","16-68","铲除油漆涂料裱糊面 抹灰面油漆涂料","10m2",4.184,30.94,30.94,129.45,129.45]
["42","估价","天棚、墙面刷界面剂","m2",{"v":41.84,"d":"41.840"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},167.36,{"v":0,"d":"0.00"}]
["43","14-250换","刮腻子 天棚面 满刮二遍~ 换:外墙防水腻子","100m2",0.418,943.84,743.52,394.53,310.79]
["44","17-56","里脚手架","100m2",0.418,358.79,273.96,149.97,114.52]
["造 价 员 签 字:","","","","","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","","","","","","表－1","",""]
["","","","","","","","",""]
["工程预(结)算表","","","","","","","",""]
["工程名称: 学生宿舍公共浴室及卫生间简易修复工程(2022年度)","","","","建筑面积:","","","第3页、共4页",""]
["序号","定额\r\n编号","项目名称","单位","工程量","单价(元)","","总价(元)",""]
["","","","","","单价","工资","总价","工资"]
["45","估价","清扫卫生及清运垃圾","工日",{"v":1,"d":"1.000"},{"v":85,"d":"85.00"},{"v":85,"d":"85.00"},{"v":85,"d":"85.00"},{"v":85,"d":"85.00"}]
["","","第25栋学生宿舍","",{"v":0,"d":"0.000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1767.76,1025.83]
["46","16-68","铲除油漆涂料裱糊面 抹灰面油漆涂料","10m2",{"v":6.45,"d":"6.450"},30.94,30.94,199.56,199.56]
["47","估价","天棚防水补漏","处",{"v":1,"d":"1.000"},{"v":300,"d":"300.00"},{"v":0,"d":"0.00"},{"v":300,"d":"300.00"},{"v":0,"d":"0.00"}]
["48","估价","天棚、墙面刷界面剂","m2",{"v":64.5,"d":"64.500"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":258,"d":"258.00"},{"v":0,"d":"0.00"}]
["49","14-250换","刮腻子 天棚面 满刮二遍~ 换:外墙防水腻子","100m2",0.645,943.84,743.52,608.78,479.57]
["50","17-56","里脚手架","100m2",0.645,358.79,273.96,231.42,{"v":176.7,"d":"176.70"}]
["51","估价","清扫卫生及清运垃圾","工日",{"v":2,"d":"2.000"},{"v":85,"d":"85.00"},{"v":85,"d":"85.00"},{"v":170,"d":"170.00"},{"v":170,"d":"170.00"}]
["","","第26栋学生宿舍","",{"v":0,"d":"0.000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2262.64,729.77]
["52","16-68","铲除油漆涂料裱糊面 抹灰面油漆涂料","10m2",4.857,30.94,30.94,150.28,150.28]
["53","估价","天棚防水补漏","处",{"v":4,"d":"4.000"},{"v":300,"d":"300.00"},{"v":0,"d":"0.00"},{"v":1200,"d":"1200.00"},{"v":0,"d":"0.00"}]
["54","估价","天棚、墙面刷界面剂","m2",{"v":48.57,"d":"48.570"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},194.28,{"v":0,"d":"0.00"}]
["55","14-250换","刮腻子 天棚面 满刮二遍~ 换:外墙防水腻子","100m2",0.486,943.84,743.52,458.71,361.35]
["56","17-56","里脚手架","100m2",0.486,358.79,273.96,174.37,133.14]
["57","估价","清扫卫生及清运垃圾","工日",{"v":1,"d":"1.000"},{"v":85,"d":"85.00"},{"v":85,"d":"85.00"},{"v":85,"d":"85.00"},{"v":85,"d":"85.00"}]
["","","第28栋学生宿舍","",{"v":0,"d":"0.000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3668.89,2366.35]
["58","16-68","铲除油漆涂料裱糊面 抹灰面油漆涂料","10m2",14.634,30.94,30.94,452.78,452.78]
["59","估价","天棚防水补漏","处",{"v":1,"d":"1.000"},{"v":300,"d":"300.00"},{"v":0,"d":"0.00"},{"v":300,"d":"300.00"},{"v":0,"d":"0.00"}]
["60","估价","天棚、墙面刷界面剂","m2",{"v":146.34,"d":"146.340"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},585.36,{"v":0,"d":"0.00"}]
["61","14-250换","刮腻子 天棚面 满刮二遍~ 换:外墙防水腻子","100m2",1.463,943.84,743.52,1380.84,1087.77]
["62","17-56","里脚手架","100m2",1.463,358.79,273.96,524.91,{"v":400.8,"d":"400.80"}]
["63","估价","清扫卫生及清运垃圾","工日",{"v":5,"d":"5.000"},{"v":85,"d":"85.00"},{"v":85,"d":"85.00"},{"v":425,"d":"425.00"},{"v":425,"d":"425.00"}]
["","","第30栋学生宿舍","",{"v":0,"d":"0.000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},18710.94,{"v":9752.8,"d":"9752.80"}]
["64","16-68","铲除油漆涂料裱糊面 抹灰面油漆涂料","10m2",60.689,30.94,30.94,1877.72,1877.72]
["65","估价","天棚防水补漏","处",{"v":16,"d":"16.000"},{"v":300,"d":"300.00"},{"v":0,"d":"0.00"},{"v":4800,"d":"4800.00"},{"v":0,"d":"0.00"}]
["66","估价","天棚、墙面刷界面剂","m2",{"v":606.89,"d":"606.890"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},2427.56,{"v":0,"d":"0.00"}]
["造 价 员 签 字:","","","","","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","","","","","","表－1","",""]
["","","","","","","","",""]
["工程预(结)算表","","","","","","","",""]
["工程名称: 学生宿舍公共浴室及卫生间简易修复工程(2022年度)","","","","建筑面积:","","","第4页、共4页",""]
["序号","定额\r\n编号","项目名称","单位","工程量","单价(元)","","总价(元)",""]
["","","","","","单价","工资","总价","工资"]
["67","14-250换","刮腻子 天棚面 满刮二遍~ 换:外墙防水腻子","100m2",6.069,943.84,743.52,5728.16,4512.42]
["68","17-56","里脚手架","100m2",6.069,358.79,273.96,{"v":2177.5,"d":"2177.50"},1662.66]
["69","估价","清扫卫生及清运垃圾","工日",{"v":20,"d":"20.000"},{"v":85,"d":"85.00"},{"v":85,"d":"85.00"},{"v":1700,"d":"1700.00"},{"v":1700,"d":"1700.00"}]
["","","第31栋学生宿舍","",{"v":0,"d":"0.000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},7316.92,4067.62]
["70","16-68","铲除油漆涂料裱糊面 抹灰面油漆涂料","10m2",25.533,30.94,30.94,789.99,789.99]
["71","估价","天棚防水补漏","处",{"v":5,"d":"5.000"},{"v":300,"d":"300.00"},{"v":0,"d":"0.00"},{"v":1500,"d":"1500.00"},{"v":0,"d":"0.00"}]
["72","估价","天棚、墙面刷界面剂","m2",{"v":255.33,"d":"255.330"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},1021.32,{"v":0,"d":"0.00"}]
["73","14-250换","刮腻子 天棚面 满刮二遍~ 换:外墙防水腻子","100m2",2.553,943.84,743.52,2409.62,1898.21]
["74","17-56","里脚手架","100m2",2.553,358.79,273.96,915.99,699.42]
["75","估价","清扫卫生及清运垃圾","工日",{"v":8,"d":"8.000"},{"v":85,"d":"85.00"},{"v":85,"d":"85.00"},{"v":680,"d":"680.00"},{"v":680,"d":"680.00"}]
["","","第32栋学生宿舍","",{"v":0,"d":"0.000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},12066.21,4458.91]
["76","16-68","铲除油漆涂料裱糊面 抹灰面油漆涂料","10m2",27.836,30.94,30.94,861.25,861.25]
["77","估价","天棚防水补漏","处",{"v":19,"d":"19.000"},{"v":300,"d":"300.00"},{"v":0,"d":"0.00"},{"v":5700,"d":"5700.00"},{"v":0,"d":"0.00"}]
["78","估价","天棚、墙面刷界面剂","m2",{"v":278.36,"d":"278.360"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},1113.44,{"v":0,"d":"0.00"}]
["79","14-250换","刮腻子 天棚面 满刮二遍~ 换:外墙防水腻子","100m2",2.784,943.84,743.52,2627.65,2069.96]
["80","17-56","里脚手架","100m2",2.784,358.79,273.96,998.87,{"v":762.7,"d":"762.70"}]
["81","估价","清扫卫生及清运垃圾","工日",{"v":9,"d":"9.000"},{"v":85,"d":"85.00"},{"v":85,"d":"85.00"},{"v":765,"d":"765.00"},{"v":765,"d":"765.00"}]
["","","第33栋学生宿舍","",{"v":0,"d":"0.000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},13056.87,{"v":6839.7,"d":"6839.70"}]
["82","16-68","铲除油漆涂料裱糊面 抹灰面油漆涂料","10m2",42.575,30.94,30.94,1317.27,1317.27]
["83","估价","天棚防水补漏","处",{"v":11,"d":"11.000"},{"v":300,"d":"300.00"},{"v":0,"d":"0.00"},{"v":3300,"d":"3300.00"},{"v":0,"d":"0.00"}]
["84","估价","天棚、墙面刷界面剂","m2",{"v":425.75,"d":"425.750"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":1703,"d":"1703.00"},{"v":0,"d":"0.00"}]
["85","14-250换","刮腻子 天棚面 满刮二遍~ 换:外墙防水腻子","100m2",4.258,943.84,743.52,4018.87,3165.91]
["86","17-56","里脚手架","100m2",4.258,358.79,273.96,1527.73,1166.52]
["87","估价","清扫卫生及清运垃圾","工日",{"v":14,"d":"14.000"},{"v":85,"d":"85.00"},{"v":85,"d":"85.00"},{"v":1190,"d":"1190.00"},{"v":1190,"d":"1190.00"}]
["","","合    计","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},73339.24,37272.16]
["","","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["造 价 员 签 字:","","","","","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","","","","","","表－1","",""]

{"sheet":"表-03 价差汇总表","index":2,"n_rows":14,"n_cols":9,"rows_kept":14,"merged":[[1,0,1,8],[2,0,2,4],[2,5,2,6],[2,7,2,8]],"flags":["formulas_cached_only"]}
["","","","","","","","",""]
["价 差 汇 总 表","","","","","","","",""]
["工程名称:学生宿舍公共浴室及卫生间简易修复工程(2022年度)","","","","","建筑面积:m2","","第1页、共1页",""]
["序号","材料编码","材料名称","单位","数量","定额价","市场价","价格差","合价"]
["1","00010104","综合工日","工日",234.638,{"v":85,"d":"85.00"},{"v":100,"d":"100.00"},{"v":15,"d":"15.00"},3519.57]
["2","00010105","装饰综合工日","工日",180.496,{"v":96,"d":"96.00"},{"v":117,"d":"117.00"},{"v":21,"d":"21.00"},3790.42]
["3","RG","人工","工日",{"v":2.98,"d":"2.980"},{"v":85,"d":"85.00"},{"v":100,"d":"100.00"},{"v":15,"d":"15.00"},44.69]
["4","13030133~3","外墙防水腻子","kg",4757.015,0.97,{"v":6.5,"d":"6.50"},5.53,26306.29]
["5","14050106","油漆溶剂油","kg",0.349,4.35,{"v":9,"d":"9.00"},4.65,1.62]
["6","35030113","脚手架钢管","kg",20.464,3.25,{"v":5.2,"d":"5.20"},1.95,{"v":39.9,"d":"39.90"}]
["7","35030129","木脚手板","m3",0.187,1159.78,{"v":1320,"d":"1320.00"},160.22,29.96]
["","","合计",{"v":0,"d":"0.00"},{"v":0,"d":"0.000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},33732.46]
["","","","","","","","",""]
["","","","","","","","","表-03"]

{"sheet":"表-04 工程造价取费表-多专业","index":3,"n_rows":76,"n_cols":5,"rows_kept":76,"merged":[[1,0,1,4],[2,0,2,2],[2,3,2,4],[36,0,36,1],[36,2,36,4],[39,0,39,4],[40,0,40,2],[40,3,40,4],[74,0,74,1],[74,2,74,4]],"flags":["formulas_cached_only"]}
["","","","",""]
["工 程 造 价 取 费 表","","","",""]
["工程名称:学生宿舍公共浴室及卫生间简易修复工程(2022年度)","","","第1页、共2页",""]
["序号","名称","计  算  式","费率(%)","金额"]
["","建筑工程","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["一","分部分项工程费","∑(工程量×消耗量定额基价)","",{"v":33659.8,"d":"33659.80"}]
["1","其中：定额人工费","∑(工日消耗量×定额人工单价)","",{"v":13559.8,"d":"13559.80"}]
["2","      定额材料费","∑(材料消耗量×定额材料单价)","",{"v":20100,"d":"20100.00"}]
["3","      定额机械费","∑(机械消耗量×定额机械台班单价)","",{"v":0,"d":"0.00"}]
["4","      定额主材费","∑(主材消耗量×定额主材单价)","",{"v":0,"d":"0.00"}]
["5","      定额设备费","∑(设备消耗量×定额设备单价)","",{"v":0,"d":"0.00"}]
["二","单价措施项费","∑(工程量×消耗量定额基价)","",8361.61]
["6","其中：定额人工费","∑(工日消耗量×定额人工单价)","",6384.62]
["7","      定额材料费","∑(材料消耗量×定额材料单价)","",787.01]
["8","      定额机械费","∑(机械消耗量×定额机械台班单价)","",1189.95]
["9","      定额主材费","∑(主材消耗量×定额主材单价)","",{"v":0,"d":"0.00"}]
["10","      定额设备费","∑(设备消耗量×定额设备单价)","",{"v":0,"d":"0.00"}]
["三","其他项目费","∑其他项目费","",{"v":8000,"d":"8000.00"}]
["四","总价措施费","[(1)+(6)]×相应费率","",2152.12]
["11","安全文明环保","[(1)+(6)]×相应费率","10.79058",2152.12]
["12","临时设施费","[(1)+(6)]×相应费率","4.273916",{"v":0,"d":"0.00"}]
["13","其他总价措施","[(1)+(6)]×相应费率","4.400864",{"v":0,"d":"0.00"}]
["14","扬尘治理措施费","[(1)+(6)]×相应费率","",{"v":0,"d":"0.00"}]
["五","企业管理费","[(1)+(6)]×相应费率","23.795393",4745.85]
["六","利润","[(1)+(6)]×相应费率","15.99",3189.11]
["七","人材机价差","∑(数量×价差)","",3635.52]
["八","规费","[(1)+(3)+(6)+(8)]×相应费率","",3508.31]
["15","社会保险费","[(1)+(3)+(6)+(8)]×相应费率","13.11",2770.72]
["16","住房公积金","[(1)+(3)+(6)+(8)]×相应费率","3.32",701.66]
["17","工程排污费","[(1)+(3)+(6)+(8)]×相应费率","0.17",35.93]
["九","估价项目","∑估价项目","",{"v":0,"d":"0.00"}]
["十","税金","[(一)+(二)+(三)+(四)+(五)+(六)+(七)+(八)+(九)]×(征收率+附加税)","3.36",2259.68]
["十一","不取费","∑不取费项目","",{"v":0,"d":"0.00"}]
["十二","总价下浮","∑总价下浮","",{"v":0,"d":"0.00"}]
["十三","建筑造价合计","(一)+(二)+(三)+(四)+(五)+(六)+(七)+(八)+(九)+(十)+(十一)+(十二)","",{"v":69512,"d":"69512.00"}]
["","总计","","1",139896.38]
["造价员盖执业章:","","表-04","",{"v":0,"d":"0.00"}]
["","","","",{"v":0,"d":"0.00"}]
["","","","",""]
["工 程 造 价 取 费 表","","","",""]
["工程名称:学生宿舍公共浴室及卫生间简易修复工程(2022年度)","","","第2页、共2页",""]
["序号","名称","计  算  式","费率(%)","金额"]
["","建筑工程造价合计","","",{"v":0,"d":"0.000"}]
["","装饰工程","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["一","分部分项工程费","∑(工程量×消耗量定额基价)","",31317.83]
["1","其中：定额人工费","∑(工日消耗量×定额人工单价)","",17327.74]
["2","      定额材料费","∑(材料消耗量×定额材料单价)","",{"v":13990.1,"d":"13990.10"}]
["3","      定额机械费","∑(机械消耗量×定额机械台班单价)","",{"v":0,"d":"0.00"}]
["4","      定额主材费","∑(主材消耗量×定额主材单价)","",{"v":0,"d":"0.00"}]
["5","      定额设备费","∑(设备消耗量×定额设备单价)","",{"v":0,"d":"0.00"}]
["二","单价措施项费","∑(工程量×消耗量定额基价)","",{"v":0,"d":"0.00"}]
["6","其中：定额人工费","∑(工日消耗量×定额人工单价)","",{"v":0,"d":"0.00"}]
["7","      定额材料费","∑(材料消耗量×定额材料单价)","",{"v":0,"d":"0.00"}]
["8","      定额机械费","∑(机械消耗量×定额机械台班单价)","",{"v":0,"d":"0.00"}]
["9","      定额主材费","∑(主材消耗量×定额主材单价)","",{"v":0,"d":"0.00"}]
["10","      定额设备费","∑(设备消耗量×定额设备单价)","",{"v":0,"d":"0.00"}]
["三","其他项目费","∑其他项目费","",{"v":0,"d":"0.00"}]
["四","总价措施费","[(1)+(6)]×相应费率","",1655.29]
["11","安全文明环保","[(1)+(6)]×相应费率","9.552837",1655.29]
["12","临时设施费","[(1)+(6)]×相应费率","3.744966",{"v":0,"d":"0.00"}]
["13","其他总价措施","[(1)+(6)]×相应费率","2.517802",{"v":0,"d":"0.00"}]
["五","企业管理费","[(1)+(6)]×相应费率","10.268085",1779.23]
["六","利润","[(1)+(6)]×相应费率","7.41",1283.99]
["七","人材机价差","∑(数量×价差)","",30096.77]
["八","规费","[(1)+(3)+(6)+(8)]×相应费率","",1963.23]
["14","社会保险费","[(1)+(3)+(6)+(8)]×相应费率","8.95",1550.83]
["15","住房公积金","[(1)+(3)+(6)+(8)]×相应费率","2.27",393.34]
["16","工程排污费","[(1)+(3)+(6)+(8)]×相应费率","0.11",19.06]
["九","估价项目","∑估价项目","",{"v":0,"d":"0.00"}]
["十","税金","[(一)+(二)+(三)+(四)+(五)+(六)+(七)+(八)+(九)]×(征收率+附加税)","3.36",2288.04]
["十一","不取费","∑不取费项目","",{"v":0,"d":"0.00"}]
["十二","总价下浮","∑总价下浮","",{"v":0,"d":"0.00"}]
["十三","装饰造价合计","(一)+(二)+(三)+(四)+(五)+(六)+(七)+(八)+(九)+(十)+(十一)+(十二","",70384.38]
["","总计","","",139896.38]
["造价员盖执业章:","","表-04","",{"v":0,"d":"0.00"}]
["","","","",{"v":0,"d":"0.00"}]