{"text_format":"3","workbook":"xlsx","n_sheets":6,"sheets":["封片","表1-5 单位工程费汇总表","表1-6 分部分项工程量清单与计价表","表1-8 总价措施项目清单与计价表","表1-15 主要材料、设备明细表","增值税进项税额计算汇总表"],"read":"whole","date_system":"1900"}

{"sheet":"封片","index":0,"n_rows":14,"n_cols":7,"rows_kept":14,"merged":[[3,0,3,1],[4,1,4,5],[5,0,5,6],[9,0,9,1],[9,2,10,4],[9,5,9,6],[10,0,10,1],[10,5,10,6],[13,2,13,4]]}
[]
[]
[]
[]
[null,"榕花街、育才街街道绿地路牙石更换项目",{"$nulls":4},"工程"]
[]
[null,null,"投标总价（小写）："]
[null,null,"（大写）："]
[]
[null,null,"单 位 名 称（公章）："]
[]
[]
[]
[null,null,"编制时间：    年    月    日"]

{"sheet":"表1-5 单位工程费汇总表","index":1,"n_rows":32,"n_cols":10,"rows_kept":32,"merged":[[0,0,0,9],[1,0,1,6],[1,7,1,9],[2,0,3,0],[2,1,3,1],[2,2,3,3],[2,4,3,4],[2,5,3,5],[2,6,2,9],[3,6,3,7],[4,2,4,3],[4,6,4,7],[5,2,5,3],[5,6,5,7],[6,2,6,3],[6,6,6,7],[7,2,7,3],[7,6,7,7],[8,2,8,3],[8,6,8,7],[9,2,9,3],[9,6,9,7],[10,2,10,3],[10,6,10,7],[11,2,11,3],[11,6,11,7],[12,2,12,3],[12,6,12,7],[13,2,13,3],[13,6,13,7],[14,2,14,3],[14,6,14,7],[15,2,15,3],[15,6,15,7],[16,2,16,3],[16,6,16,7],[17,2,17,3],[17,6,17,7],[18,2,18,3],[18,6,18,7],[19,2,19,3],[19,6,19,7],[20,2,20,3],[20,6,20,7],[21,2,21,3],[21,6,21,7],[22,2,22,3],[22,6,22,7],[23,2,23,3],[23,6,23,7],[24,2,24,3],[24,6,24,7],[25,2,25,3],[25,6,25,7],[26,2,26,3],[26,6,26,7],[27,2,27,3],[27,6,27,7],[28,2,28,3],[28,6,28,7],[29,2,29,3],[29,6,29,7],[30,2,30,3],[30,6,30,7],[31,2,31,3],[31,6,31,7]]}
["单位工程费汇总表"]
["工程名称：榕花街、育才街街道绿地路牙石更换项目",{"$nulls":6},"第 1 页  共 1 页"]
["序号","名称","计算\n基数",null,"费率(%)","金额\n(元)","其中：（元）"]
[{"$nulls":6},"人工费",null,"材料费","机械费"]
["1","分部分项工程量清单计价合计","/",null,"/"]
["2","措施项目清单计价合计","/",null,"/"]
["2.1","单价措施项目工程量清单计价合计","/",null,"/"]
["2.2","其他总价措施项目清单计价合计","/",null,"/"]
["3","其他项目清单计价合计","/",null,"/",null,"/",null,"/","/"]
["4","规费","直接费中的人工费+机械费",{"$nulls":3},"/",null,"/","/"]
["5","安全生产、文明施工费","不含税金和安全生产、文明施工的建安造价",{"$nulls":3},"/",null,"/","/"]
["6","税前工程造价","不含税金的建安造价",null,"/"]
["6.1","其中：进项税额","见增值税进项税额计算汇总表",null,"/",null,"/",null,"/","/"]
["7","销项税额","税前工程造价-进项税额",{"$nulls":3},"/",null,"/","/"]
["8","增值税应纳税额","销项税额-进项税额",null,"/",null,"/",null,"/","/"]
["9","附加税费","增值税应纳税额",{"$nulls":3},"/",null,"/","/"]
["10","税金","增值税应纳税额+附加税费",null,"/",null,"/",null,"/","/"]
{"$rows_empty":14}
["/","合计","/",null,"/"]

{"sheet":"表1-6 分部分项工程量清单与计价表","index":2,"n_rows":29,"n_cols":10,"rows_kept":29,"merged":[[0,0,0,9],[1,0,1,7],[1,8,1,9],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,4],[2,5,3,5],[2,6,3,6],[2,7,2,9],[3,7,3,8],[4,3,4,4],[4,7,4,8],[5,3,5,4],[5,7,5,8],[6,3,6,4],[6,7,6,8],[7,3,7,4],[7,7,7,8],[8,3,8,4],[8,7,8,8],[9,3,9,4],[9,7,9,8],[10,3,10,4],[10,7,10,8],[11,3,11,4],[11,7,11,8],[12,3,12,4],[12,7,12,8],[13,3,13,4],[13,7,13,8],[14,3,14,4],[14,7,14,8],[15,3,15,4],[15,7,15,8],[16,3,16,4],[16,7,16,8],[17,3,17,4],[17,7,17,8],[18,3,18,4],[18,7,18,8],[19,3,19,4],[19,7,19,8],[20,3,20,4],[20,7,20,8],[21,3,21,4],[21,7,21,8],[22,3,22,4],[22,7,22,8],[23,3,23,4],[23,7,23,8],[24,3,24,4],[24,7,24,8],[25,3,25,4],[25,7,25,8],[26,3,26,4],[26,7,26,8],[27,3,27,4],[27,7,27,8],[28,3,28,4],[28,7,28,8]]}
["分部分项工程量清单与计价表"]
["工程名称：榕花街、育才街街道绿地路牙石更换项目",{"$nulls":7},"第 1 页  共 1 页"]
["序号","项目编码","项目名称","项目特征",null,"计量\n单位","工程\n数量","金额（元）"]
[{"$nulls":7},"综合单价",null,"合价"]
[1,"041001005001","拆除侧、平(缘）石","拆除原有路牙石3150m，拆除垃圾清运\n1、拆除500*200*100路牙石\n2、拆除原有基层10cm",null,"m",3150]
[2,"040204004001","安砌侧(平、缘）石","修筑路牙石2750m\n1、1000mm*250m*100mm花岗岩路牙石\n2、20厚1:3水泥砂浆\n3、C20混凝土垫层\n4、素土夯实",null,"m",2750]
[3,"040204004002","安砌侧(平、缘）石","修筑路牙石400m\n1、1000mm*500mm*150mm花岗岩路牙石\n2、20厚1:3水泥砂浆\n3、C20混凝土垫层\n4、素土夯实",null,"m",400]
{"$rows_empty":20}
["/","/","本页小计","/",null,"/","/","/"]
["/","/","合　　计","/",null,"/","/","/"]

{"sheet":"表1-8 总价措施项目清单与计价表","index":3,"n_rows":19,"n_cols":6,"rows_kept":19,"merged":[[0,0,0,5],[1,0,1,3],[1,4,1,5],[2,2,2,4],[3,0,3,5],[4,2,4,4],[5,2,5,4],[6,0,6,5],[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],[30,2,30,4],[31,2,31,4],[32,2,32,4],[33,2,33,4],[34,2,34,4],[35,2,35,4],[36,2,36,4],[37,2,37,4]]}
["总价措施项目清单与计价表"]
["工程名称：榕花街、育才街街道绿地路牙石更换项目",{"$nulls":3},"第 1 页  共 1 页"]
["序号","项目编码","项目名称",null,null,"金额（元）"]
["1 安全生产、文明施工费"]
["1","050405001001","安全生产、文明施工费"]
[null,"/","小计"]
["2 其他总价措施项目"]
[1,"050405B01001","冬季施工增加费"]
[2,"050405B02001","雨季施工增加费"]
[3,"050405002001","夜间施工增加费"]
[4,"050405003001","二次搬运费"]
[5,"050405B03001","生产工具用具使用费"]
[6,"050405B04001","检验试验配合费"]
[7,"050405B05001","工程定位复测场地清理费"]
[8,"050405B06001","停水停电增加费"]
[9,"050405008001","成品保护费"]
[10,"050405B07001","繁华地段交叉施工增加费"]
[11,"050405B08001","高台增加费（2.5m以内）"]
[null,"/","小计"]

{"sheet":"表1-15 主要材料、设备明细表","index":4,"n_rows":3,"n_cols":11,"rows_kept":3,"merged":[[0,0,0,10],[1,0,1,7],[1,8,1,10],[2,2,2,3],[2,7,2,8],[3,2,3,3],[3,7,3,8],[4,2,4,3],[4,7,4,8],[5,2,5,3],[5,7,5,8],[6,2,6,3],[6,7,6,8],[7,2,7,3],[7,7,7,8],[8,2,8,3],[8,7,8,8],[9,2,9,3],[9,7,9,8],[10,2,10,3],[10,7,10,8],[11,2,11,3],[11,7,11,8],[12,2,12,3],[12,7,12,8],[13,2,13,3],[13,7,13,8],[14,2,14,3],[14,7,14,8],[15,2,15,3],[15,7,15,8],[16,2,16,3],[16,7,16,8],[17,2,17,3],[17,7,17,8],[18,2,18,3],[18,7,18,8],[19,2,19,3],[19,7,19,8],[20,2,20,3],[20,7,20,8],[21,2,21,3],[21,7,21,8],[22,2,22,3],[22,7,22,8],[23,2,23,3],[23,7,23,8],[24,2,24,3],[24,7,24,8],[25,2,25,3],[25,7,25,8],[26,2,26,3],[26,7,26,8],[27,2,27,3],[27,7,27,8],[28,2,28,3],[28,7,28,8],[29,2,29,3],[29,7,29,8],[30,2,30,3],[30,7,30,8],[31,2,31,3],[31,7,31,8],[32,2,32,3],[32,7,32,8],[33,2,33,3],[33,7,33,8],[34,2,34,3],[34,7,34,8],[35,2,35,3],[35,7,35,8],[36,2,36,3],[36,7,36,8],[37,2,37,3],[37,7,37,8]]}
["主要材料、设备明细表"]
["工程名称：榕花街、育才街街道绿地路牙石更换项目",{"$nulls":7},"第 1 页  共 1 页"]
["序号","编码","名称",null,"规格型号","单位","数量","单价\n（元）",null,"合价\n（元）","备注"]

{"sheet":"增值税进项税额计算汇总表","index":5,"n_rows":35,"n_cols":4,"rows_kept":35,"merged":[[0,0,0,3],[1,0,1,1],[1,2,1,3],[2,1,2,2],[3,1,3,2],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[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],[32,1,32,2],[33,1,33,2],[34,0,34,2]]}
["增值税进项税额计算汇总表"]
["工程名称：榕花街、育才街街道绿地路牙石更换项目",null,"第 1 页  共 1 页"]
["序号","项目名称",null,"金额(元)"]
[1,"材料费进项税额"]
[2,"机械费进项税额"]
[3,"设备费进项税额"]
[4,"安全生产、文明施工费进项税额"]
[5,"其他以费率计算的措施费进项税额"]
[6,"企业管理费进项税额"]
[7,"暂列金额进项税额"]
[8,"专业工程暂估价进项税额"]
[9,"计日工进项税额"]
{"$rows_empty":22}
["合计"]