{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["封-1_工程预算书","表-04_单位工程预算汇总表","表-08_分部分项工程和单价措施项目费用表","表-09_总价措施费用表","表-10_其他项目计价表","表-12_税前项目费表","表-13_规费、增值税汇总表","投标_主要材料价格表(全部工料机)"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封-1_工程预算书","index":0,"n_rows":10,"n_cols":5,"rows_kept":10,"merged":[[0,0,0,5],[1,0,1,5],[2,0,2,5],[3,0,3,5],[4,1,4,2],[4,4,4,5],[5,1,5,2],[5,4,5,5],[6,1,6,2],[6,4,6,5],[7,1,7,2],[7,4,7,5],[8,1,8,2],[8,3,8,4],[9,1,9,2],[9,3,9,4],[10,0,10,1],[10,2,10,5]],"flags":["formulas_cached_only"]}
["～～～～～～～～～～～～～～～～～～～～～～～～～～～～～～"]
["工    程    预    算    书"]
["～～～～～～～～～～～～～～～～～～～～～～～～～～～～～～"]
["工程名称:广西水利电力职业技术学院智慧教室门更换（长堽路校区）"]
["         建设单位:",null,null,"工程造价:"]
["         施工单位:",null,null,"建筑面积:","㎡"]
["         编制单位:",null,null,"单方造价:"]
["         审核单位:",null,null,"编制日期:"]
["         编 制 人:",null,null,"编制人证号:"]
["      审 核 人:",null,null,"审核人证号:"]

{"sheet":"表-04_单位工程预算汇总表","index":1,"n_rows":24,"n_cols":4,"rows_kept":24,"merged":[[0,0,0,3],[1,0,1,2]],"flags":["formulas_cached_only"]}
["单位工程（预算）汇总表"]
["工程名称:广西水利电力职业技术学院智慧教室门更换（长堽路校区）",null,null,"第1页 共1页"]
["序号","汇总内容","金额(元)","备注"]
["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+6"]
{"$rows_empty":11}
[null,null," ","表-04"]

{"sheet":"表-08_分部分项工程和单价措施项目费用表","index":2,"n_rows":58,"n_cols":12,"rows_kept":58,"merged":[[0,0,0,11],[1,0,1,7],[1,8,1,11],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,2,11],[28,0,28,11],[29,0,29,7],[29,8,29,11],[30,0,31,0],[30,1,31,1],[30,2,31,2],[30,3,31,3],[30,4,31,4],[30,5,31,5],[30,6,30,11]],"flags":["formulas_cached_only"]}
["分部分项工程和单价措施项目费用表"]
["工程名称：广西水利电力职业技术学院智慧教室门更换（长堽路校区）",{"$nulls":7},"第1页 共2页"]
["定额编号","定额名称","单位","工程量","单价(元)","合价(元)","单价分析(元)"]
[{"$nulls":6},"人工费","材料费","机械费","管理费","利润","其中:\r\n暂估价"]
[null,"分部分项工程"]
["010802004001","钢木防盗门","樘","8"]
[null,"1.规格：960mm*2060mm"]
[null,"2.材质：门框厚度1.2mm门页厚度0.6mm"]
["A12-48换","钢防盗门安装","100㎡","0.1582"]
["011610001001","旧门拆除","樘","8"]
[null,"1.拆除旧门至学校指定堆放处(30米以内)"]
["07010134","旧门拆除","10㎡","1.582"]
["011201001001","修复门洞","个","8"]
[null,"1.修复拆除旧门破坏门洞边缘的水泥砂浆、腻子、油漆缺口"]
["A10-20","内墙 水泥砂浆 砖墙 (15+5)mm{水泥砂浆 1∶2}","100㎡","0.1664"]
["A12-166","门窗周边塞缝 水泥砂浆1:2.5{水泥砂浆 1∶2.5}","100m","0.4160"]
["A13-206","刮成品腻子粉 内墙面 两遍","100㎡","0.0832"]
["A13-210","乳胶漆 内墙、柱、天棚抹灰面 二遍","100㎡","0.0832"]
[null,"     小    计"]
[null,"     ∑人工费"]
[null,"     ∑材料费"]
[null,"     ∑机械费"]
[null,"     ∑管理费"]
[null,"     ∑利  润"]
[null,"     合    计"]
[null,"     ∑人工费"]
[null,"     ∑材料费"]
[{"$nulls":11},"表－08"]
["分部分项工程和单价措施项目费用表"]
["工程名称：广西水利电力职业技术学院智慧教室门更换（长堽路校区）",{"$nulls":7},"第2页 共2页"]
["定额编号","定额名称","单位","工程量","单价(元)","合价(元)","单价分析(元)"]
[{"$nulls":6},"人工费","材料费","机械费","管理费","利润","其中:\r\n暂估价"]
[null,"     ∑机械费"]
[null,"     ∑管理费"]
[null,"     ∑利  润"]
{"$rows_empty":22}
[{"$nulls":11},"表－08"]

{"sheet":"表-09_总价措施费用表","index":3,"n_rows":25,"n_cols":6,"rows_kept":25,"merged":[[0,0,0,5],[1,0,1,3],[1,4,1,5],[4,2,7,2],[23,0,23,5],[24,0,24,4]],"flags":["formulas_cached_only"]}
["总 价 措 施 费 用 表"]
["工程名称:广西水利电力职业技术学院智慧教室门更换（长堽路校区）",{"$nulls":3},"第1页 共1页"]
["序号","项 目 名 称","计算基础","费率(%)\r\n或标准","金 额(元)","备注"]
["一","建筑装饰装修工程(营改增)一般计税法"]
["1","安全文明施工费","∑(分部分项人材机+单价措施人材机)\r\n(12608.48+0)","7.36"]
["2","检验试验配合费",null,"0.11"]
["3","雨季施工增加费",null,"0.53"]
["4","工程定位复测费",null,"0.05"]
[null,"         合     计"]
{"$rows_empty":14}
["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。"]
[{"$nulls":5},"表-09"]

{"sheet":"表-10_其他项目计价表","index":4,"n_rows":24,"n_cols":4,"rows_kept":24,"merged":[[0,0,0,3],[1,0,1,2],[23,0,23,2]],"flags":["formulas_cached_only"]}
["其 他 项 目 计 价 表"]
["工程名称:广西水利电力职业技术学院智慧教室门更换（长堽路校区）",null,null,"第1页 共1页"]
["序号","项目名称","计算公式","金额(元)"]
["一","建筑装饰装修工程(营改增)一般计税法"]
["1","暂列金额","明细详见表－12－1"]
["2","材料暂估价","明细详见表－12－2"]
["3","专业工程暂估价","明细详见表－12－3"]
["4","计日工","明细详见表－12－4"]
["5","总承包服务费","明细详见表－12－5"]
[null,"             合               计"]
{"$rows_empty":13}
["注:材料（工程设备）暂估单价进入清单项目综合单价，此处不汇总。",null,null,"表－10"]

{"sheet":"表-12_税前项目费表","index":5,"n_rows":29,"n_cols":7,"rows_kept":29,"merged":[[0,0,0,6],[1,0,1,4],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,2,6],[28,0,28,2]],"flags":["formulas_cached_only"]}
["税 前 项 目 费 表"]
["工程名称：广西水利电力职业技术学院智慧教室门更换（长堽路校区）",{"$nulls":5},"第1页  共1页"]
["序号","项目编号","项 目 名 称 及 项 目 特 征 描 述 ","计量单位","工程量","金额（元）"]
[{"$nulls":5},"单价","合价"]
{"$rows_empty":24}
[" 注：税前项目包含除增值税以外的所有费用。",null,null," ",null,null,"表－12"]

{"sheet":"表-13_规费、增值税汇总表","index":6,"n_rows":23,"n_cols":5,"rows_kept":23,"merged":[[0,0,0,4],[1,0,1,3],[5,2,11,2]],"flags":["formulas_cached_only"]}
["规费、增值税汇总表"]
["工程名称:广西水利电力职业技术学院智慧教室门更换（长堽路校区）",{"$nulls":3},"第1页 共1页"]
["序号","项  目  名  称","计 算 基 础","计算费率(%)","金额(元)"]
["一","建筑装饰装修工程(营改增)一般计税法"]
["1","规费","1.1+1.2+1.3"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)\r\n(1431.68+0)","29.35"]
["1.1.1","养老保险费",null,"17.22"]
["1.1.2","失业保险费",null,"0.34"]
["1.1.3","医疗保险费",null,"10.25"]
["1.1.4","生育保险费",null,"0.64"]
["1.1.5","工伤保险费",null,"0.90"]
["1.2","住房公积金",null,"1.85"]
["1.3","工程排污费","∑(分部分项人材机+单价措施人材机)\r\n(12608.48+0)","0.43"]
["2","增值税","Σ（分部分项工程费及单价措施项目费+总价措施项目费+其他项目费+税前项目费+规费）\r\n(13011.52+1014.97+0+0+500.91)","9.00"]
[null,"            合              计"]
{"$rows_empty":7}
[{"$nulls":4},"表-13"]

{"sheet":"投标_主要材料价格表(全部工料机)","index":7,"n_rows":43,"n_cols":6,"rows_kept":43,"merged":[[0,0,0,5],[1,0,1,2],[1,4,1,5],[31,0,31,5],[32,0,32,2],[32,4,32,5]],"flags":["formulas_cached_only"]}
["主要材料及价格表"]
["工程名称:广西水利电力职业技术学院智慧教室门更换（长堽路校区）",{"$nulls":3},"第1页  共2页"]
["序号","材料编码","项目名称及规格、型号等特殊要求","单位","数量","单价（元）"]
[1,null,"◆人工◆"]
[2,"000301000","建筑装饰人工","元",809.221]
[3,"R0101001","建筑综合工日(一类)","工日",5.933]
[4,null,"◆材料◆"]
[5,"022706004","白布 0.9m","㎡",0.004]
[6,"030156001","膨胀螺栓","套",42.398]
[7,"031338001","合金钢钻头(综合)","个",0.266]
[8,"031347002","砂纸(木)","张",0.499]
[9,"040102001","普通硅酸盐水泥 32.5MPa","t",0.208]
[10,"040301001","砂(综合)","",0.552]
[11,"040903001","石膏粉","kg",0.171]
[12,"040904003","滑石粉","kg",1.153]
[13,"050306001","周转板枋材","",0.001]
[14,"112301001","钢木防盗门(成品)","㎡",15.219]
[15,"130301001","乳胶漆","kg",2.314]
[16,"130311003","成品腻子粉（一般型）","kg",14.144]
[17,"130312002","大白粉","kg",0.119]
[18,"143315001","羧甲基纤维素","kg",0.028]
[19,"144108001","乳白胶","kg",0.141]
[20,"341101001","水","",0.281]
[21,null,"◆配合比◆"]
[22,"800102003","水泥砂浆 1∶2","",{"v":0.1,"d":"0.100"}]
[23,"800102004","水泥砂浆 1∶2.5","",0.073]
[24,"800102005","水泥砂浆 1∶3","",0.285]
[25,null,"◆机械台班组成◆"]
[26,"000301001","机械台班人工费","元",4.624]
[27,"341103001","电","kW.h",1.301]
[]
["主要材料及价格表"]
["工程名称:水利电力职业技术学院教室门更换（长堽路校区）",{"$nulls":3},"第2页  共2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）"]
[28,"994701003","停滞费","元",{"v":5.07,"d":"5.070"}]
[29,"994701004","折旧费","元",0.446]
[30,"994701005","大修理费","元",0.147]
[31,"994701006","经常修理费","元",0.429]
[32,"994701007","安拆及场外运输费","元",1.987]
[33,null,"◆机械◆"]
[34,"990509001","灰浆搅拌机[拌筒容量200L]","台班",0.065]
[35,"994508001","电锤 520W","台班",{"v":0.53,"d":"0.530"}]
[36,null,"#### 合 计 ####"]