{"text_format":"3","workbook":"xls","n_sheets":5,"sheets":["预算书封面","其他费用","设计费","监理费","编制说明"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"预算书封面","index":0,"n_rows":9,"n_cols":4,"rows_kept":9,"merged":[[0,0,0,4],[1,0,1,4],[4,2,4,4],[5,2,5,4],[6,2,6,4]],"flags":["formulas_cached_only"]}
["花都J10-TM01政府储备地块（红山石上\n背地块）围蔽工程"]
["预 算 书"]
[]
[null,"工程造价：",{"v":207681.851443,"d":"207,681.85"},"元"]
[null,"金额大写：","贰拾万柒仟陆佰捌拾壹元捌角伍分"]
[null,"建设单位：","广州市花都区梯面镇人民政府"]
[null,"编制单位：","广东拓腾工程造价咨询有限公司"]
[null,"编 制 人：",null,"审 核 人 ："]
[null,"编制日期："]

{"sheet":"其他费用","index":1,"n_rows":21,"n_cols":4,"rows_kept":21,"merged":[[0,0,0,3]],"flags":["formulas_cached_only"]}
["工程项目汇总表"]
["工程名称：花都J10-TM01政府储备地块（红山石上背地块）围蔽工程"]
["序号","项 目 名 称","金 额(元)       ","备 注"]
["一","建安工程费",190737.41]
[null,"其中建筑装饰分部分项工程费"]
[null,"    安装市政分部分项工程费    ",149275.58]
[null,"    园林绿化分部分项工程费    "]
["二","其他费用",{"v":16944.441443,"d":"16944.44"}]
[1,"材料检验试验费",{"v":298.55116,"d":"298.55"},"穗建造价[2013]29号,以分部分项工程费为计算基础，建筑装饰工程按0.3%，安装、市政工程按0.2%，园林绿化工程按0.1%"]
[2,"建设单位管理费"]
[3,"项目建议书编制及评估"]
[4,"环境影响咨询服务费"]
[5,"工程勘察费"]
[6,"工程设计费",{"v":7295.7059325,"d":"7295.71"},"附计算表"]
[7,"施工图审查费"]
[8,"造价咨询费",{"v":4000,"d":"4000.00"},"预算+结算"]
[9,"工程招标代理费",null,"附计算表"]
[10,"设计招标代理费",null,"附计算表"]
[11,"监理招标代理费",null,"附计算表"]
[12,"监理费",{"v":5350.184350500001,"d":"5350.18"},"附计算表"]
["三","工程总造价",{"v":207681.851443,"d":"207681.85"}]

{"sheet":"设计费","index":2,"n_rows":62,"n_cols":4,"rows_kept":62,"merged":[[1,0,1,3],[15,3,18,3]],"flags":["formulas_cached_only"]}
[]
["建筑市政工程设计费计算表"]
["工程名称：花都J10-TM01政府储备地块（红山石上背地块）围蔽工程"]
["序号","项  目  名  称","金额(元)       ","备注"]
["一","建安工程费",190737.41]
["二","工程设计收费基价",{"v":8583.18345,"d":"8583.18"}]
[null,"1、200万内",{"v":8583.18345,"d":"8583.18"}]
[null,"2、500万内",{"v":0,"d":"0.00"}]
[null,"3、1000万内",{"v":0,"d":"0.00"}]
[null,"4、3000万内",{"v":0,"d":"0.00"}]
[null,"5、5000万内",{"v":0,"d":"0.00"}]
[null,"6、8000万内",{"v":0,"d":"0.00"}]
[null,"7、10000万内",{"v":0,"d":"0.00"}]
[null,"8、20000万内",{"v":0,"d":"0.00"}]
[null,"9、40000万内",{"v":0,"d":"0.00"}]
["三","设计收费系数调整",null,"调整系数"]
[1,"专业调整系数",{"v":1,"d":"1.00"}]
[2,"工程复杂程度调整系数",0.85]
[3,"附加调整系数",{"v":1,"d":"1.00"}]
["四","基本设计收费",{"v":7295.7059325,"d":"7295.71"},"基本设计收费=工程设计收费基价*调整系数"]
["五","方案设计阶段设计收费",{"v":729.57059325,"d":"729.57"},{"v":0.1,"d":"10%"}]
["六","初步设计阶段设计收费",{"v":2188.71177975,"d":"2188.71"},{"v":0.3,"d":"30%"}]
["七","施工图阶段设计收费",{"v":4377.4235595,"d":"4377.42"},{"v":0.6,"d":"60%"}]
[null,"工程设计收费",{"v":7295.7059325,"d":"7295.71"}]
[]
[null,"一、收费基价："]
[null,"1、200万内：9万；"]
[null,"2、500万内：20.9万；"]
[null,"3、1000万内：38.8万；"]
[null,"4、3000万内：103.8万；"]
[null,"5、5000万内：163.9万；"]
[null,"6、8000万内：249.6万；"]
[null,"7、10000万内：304.8万；"]
[null,"8、20000万内：566.8万；"]
[null,"9、40000万内：1054万。"]
[]
[null,"二、专业调整系数："]
[null,"1、邮政工艺工程：0.8；"]
[null,"2、建筑、市政、电信工程：1；"]
[null,"3、人防、园林绿化、广播电视工艺工程：1.1。"]
[]
[null,"二、工程复杂程度调整系数："]
[null,"1、一般（Ⅰ级）：0.85；"]
[null,"2、较复杂（Ⅱ级）：1；"]
[null,"3、复杂（Ⅲ级）：1.15。"]
[]
[null,"四、建筑市政工程各阶段比例:"]
[null,"1、Ⅰ级建筑与室外工程：10％，30％，60％；"]
[null,"2、Ⅱ级建筑与室外工程：15％，30％，55％；"]
[null,"3、Ⅲ级建筑与室外工程：20％，30％，50％；"]
[null,"4、住宅小区（组团）工程：25％，30％，45％；"]
[null,"5、住宅工程：25％，0％，75％；"]
[null,"6、古建筑保护性建设工程：30％，20％，50％；"]
[null,"7、智能建筑弱电系统工程：40％，0％，6％；"]
[null,"8、室内装修工程：50％，0％，50％；"]
[null,"9、Ⅰ、Ⅱ级园林绿化工程：30％，0％，70％；"]
[null,"10、Ⅲ级园林绿化工程：30％，20％，50％；"]
[null,"11、人防工程：10％，40％，50％；"]
[null,"12、Ⅰ、Ⅱ级市政公用工程：40％，0％，60％；"]
[null,"13、Ⅲ级市政公用工程：50％，0％，50％；"]
[null,"14、广播电视、邮政工程工艺部分：：40％，0％，60％；"]
[null,"15、电信工程：60％，0％，40％。"]

{"sheet":"监理费","index":3,"n_rows":35,"n_cols":4,"rows_kept":35,"merged":[[1,0,1,3],[12,3,15,3]],"flags":["formulas_cached_only"]}
[]
["建筑市政工程监理费计算表\n-发改价格[2007]670号"]
["工程名称：花都J10-TM01政府储备地块（红山石上背地块）围蔽工程"]
["序号","项  目  名  称","金额(元)       ","备注"]
["一","建安工程费",190737.41]
["二","施工监理服务收费基准价",{"v":6294.334530000001,"d":"6294.33"}]
[null,"1、500万内",{"v":6294.334530000001,"d":"6294.33"}]
[null,"2、1000万内",{"v":0,"d":"0.00"}]
[null,"3、3000万内",{"v":0,"d":"0.00"}]
[null,"4、5000万内",{"v":0,"d":"0.00"}]
[null,"5、8000万内",{"v":0,"d":"0.00"}]
[null,"6、10000万内",{"v":0,"d":"0.00"}]
["三","施工监理服务收费系数调整",null,"调整系数"]
[1,"专业调整系数",{"v":1,"d":"1.00"}]
[2,"工程复杂程度调整系数",0.85]
[3,"高程调整系数",{"v":1,"d":"1.00"}]
["四","施工监理服务收费",{"v":5350.184350500001,"d":"5350.18"},"施工监理服务收费=收费基准价*调整系数"]
[]
[null,"一、收费基价："]
[null,"1、500万内：16.5万；"]
[null,"2、1000万内：30.1万；"]
[null,"3、3000万内：78.1万；"]
[null,"4、5000万内：120.8万；"]
[null,"5、8000万内：181万；"]
[null,"6、10000万内：218.6万。"]
[]
[null,"二、专业调整系数："]
[null,"1、园林绿化：0.8；"]
[null,"2、建筑、人防、市政公用：1；"]
[null,"3、邮电、电信、广播电视：1。"]
[]
[null,"三、工程复杂程度调整系数："]
[null,"1、一般（Ⅰ级）：0.85；"]
[null,"2、较复杂（Ⅱ级）：1；"]
[null,"3、复杂（Ⅲ级）：1.15。"]

{"sheet":"编制说明","index":4,"n_rows":14,"n_cols":1,"rows_kept":14,"flags":["formulas_cached_only"]}
["编制说明"]
[]
["一、工程概况"]
["工程名称：花都J10-TM01政府储备地块（红山石上背地块）围蔽工程"]
["工程内容：浸塑草绿色铁丝网围蔽工程"]
[]
["二、编制依据："]
["依据设计图纸计算工程量；"]
["依据《建设工程工程量清单计价规范》（GB50500-2013）；"]
["依据《广东省建设工程计价通则（2010）》；"]
["定额执行《广东省市政工程综合定额（2018）》"]
["        《广东省房屋建筑与装饰工程综合定额（2018）》，一类定额"]
["三、特殊材料、设备情况说明"]
["人工、材料、机械价格按花建价[2019]7号文（2019年6月份）"]