{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["封-1_工程预算书 ","表-01_总说明","表-04_单位工程投标报价汇总表","表-08_分部分项工程和单价措施项目清单与计价表","表-09_工程量清单综合单价分析表","表-11_总价措施项目清单与计价表","表-15_规费、增值税计价表","投标_主要材料及价格表(全部工料机)"],"not_rendered":{"external_links":1,"defined_names":8},"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"]}
["～～～～～～～～～～～～～～～～～～～～～～～～～～～～～～"]
["招  标  工  程  量  清  单"]
["～～～～～～～～～～～～～～～～～～～～～～～～～～～～～～"]
["工程名称:里建校区校园围栏更换维修工程"]
["         建设单位:","广西水利电力职业技术学院",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-01_总说明","index":1,"n_rows":35,"n_cols":3,"rows_kept":35,"merged":[[0,0,0,2],[2,0,33,2]],"flags":["formulas_cached_only"]}
["总  说  明"]
["工程名称:","里建校区校园围栏更换维修工程","第1页 共1页"]
["    1、工程概况：依据计价内容，应说明建筑规模、工程特征、计划工期、合同工期、实际工期、施工现场及变化情况、施工组织设计的特点、自然地理条件、环境保护要求等。\r\n\r\n\r\n\r\n    2、编制依据：\r\n    （1）预算控制价（标底）：招标文件要求、工程量清单、使用的计价依据、采用的材料价格信息等。\r\n\r\n    （2）投标报价：招标文件要求、工程量清单、使用的计价依据、材料价格的采用等。\r\n\r\n    （3）竣工结算价（用于结算）：施工合同、发包人（监理工程师）确认的实际完成工程量、材料价格等。分析说明清单工程量变化（包括设计变更、招标文件清单工程量错误）情况；分析说明综合单价变化（包括工程量变化和材料价格变化、合同约定的调整因素）情况；\r\n工程费用变化的其它情况分析说明。\r\n\r\n    （4）其他需要说明的问题\r\n\r\n"]
{"$rows_empty":31}
[null,"表-01"]

{"sheet":"表-04_单位工程投标报价汇总表","index":2,"n_rows":39,"n_cols":4,"rows_kept":39,"merged":[[0,0,0,3],[1,0,1,2]],"flags":["formulas_cached_only"]}
["单位工程投标报价汇总表"]
["工程名称:里建校区校园围栏更换维修工程",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、税金项目清单计价合计"]
[" 5.1","其中:增值税"]
["6","工程总造价=1+2+3+4+5"]
{"$rows_empty":26}
[null,null," ","表-04"]

{"sheet":"表-08_分部分项工程和单价措施项目清单与计价表","index":3,"n_rows":39,"n_cols":8,"rows_kept":39,"merged":[[0,0,0,7],[1,0,1,5],[1,6,1,7],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,4,3],[2,4,4,4],[2,5,2,7],[3,5,4,5],[3,6,4,6]],"flags":["formulas_cached_only"]}
["分部分项工程和单价措施项目清单与计价表"]
["工程名称:里建校区校园围栏更换维修工程",{"$nulls":5},"第1页 共1页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"分部分项工程"]
[null,"0101","土石方工程"]
["1","010103002001","余土弃置","","86.40"]
[null,null,"1.废弃料品种:拆除旧栏杆"]
[null,null,"2.运输方式:4.5t自卸汽车外运"]
[null,null,"3.运距:9km"]
[null,"011503","扶手、栏杆、栏板装饰"]
["2","011503001001","金属扶手、栏杆、栏板","m","902.00"]
[null,null,"1.栏杆材料、规格：主立柱方管600*600*3 间距2000"]
["3","011503001002","金属扶手、栏杆、栏板","m","5245.00"]
[null,null,"1.栏杆材料、规格： 小立柱方管300*300*3 间距120"]
["4","011503001003","金属扶手、栏杆、栏板","m","1258.80"]
[null,null,"1.栏杆材料、规格： 横担方管400*400*3 上下各放置1根"]
["5","011503001004","金属扶手、栏杆、栏板","m","3751.12"]
[null,"0116","拆除工程"]
["6","011601001001","砖砌体拆除","","86.40"]
[null,null,"1.拆除方式:人工拆除"]
[null,null,"2.位置：原旧水泥围墙栏杆"]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"     合    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[]
[]
[]
[{"$nulls":7},"表-08"]

{"sheet":"表-09_工程量清单综合单价分析表","index":4,"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],[2,6,2,11],[27,0,27,11],[28,0,28,7],[28,8,28,11],[29,0,30,0],[29,1,30,1],[29,2,30,2],[29,3,30,3],[29,4,30,4],[29,6,29,11]],"flags":["formulas_cached_only"]}
["工程量清单综合单价分析表"]
["工程名称：里建校区校园围栏更换维修工程",{"$nulls":7},"第1页 共2页"]
["序号","项目编码","项目名称及项目\r\n特征描述","单位","工程量","综合单价","综合单价"]
[{"$nulls":5},"（元）","人工费","材料费","机械费","管理费","利润","其中:\r\n暂估价"]
[null,null,"分部分项工程"]
[null,"0101","土石方工程"]
["1","010103002001","余土弃置","","86.40"]
[null,null,"1.废弃料品种:拆除旧栏杆"]
[null,null,"2.运输方式:4.5t自卸汽车外运"]
[null,null,"3.运距:9km"]
[null,"A1-185换","人工装自卸汽车运碴(运距1km以内) 4.5t[实际9]","100","0.8640"]
[null,"011503","扶手、栏杆、栏板装饰"]
["2","011503001001","金属扶手、栏杆、栏板","m","902.00"]
[null,null,"1.栏杆材料、规格：主立柱方管600*600*3 间距2000"]
[null,"A14-163换","靠墙扶手 不锈钢管{碎石 GD20 中砂水泥 32.5 C20}","10m","90.200"]
[null,"A6-115换","1类金属结构构件运输 运距 1km以内[实际3]","10t","0.4817"]
["3","011503001002","金属扶手、栏杆、栏板","m","5245.00"]
[null,null,"1.栏杆材料、规格： 小立柱方管300*300*3 间距120"]
[null,"A14-163换","靠墙扶手 不锈钢管{换:碎石 GD20 中砂水泥 32.5 C20}","10m","524.500"]
[null,"A6-115换","1类金属结构构件运输 运距 1km以内[实际3]","10t","2.8008"]
["4","011503001003","金属扶手、栏杆、栏板","m","1258.80"]
[null,null,"1.栏杆材料、规格： 横担方管400*400*3 上下各放置1根"]
[null,"A14-163换","围墙栏杆 不锈钢管{换:碎石 GD20 中砂水泥 32.5 C20}","10m","125.880"]
[null,"A6-115换","1类金属结构构件运输 运距 1km以内[实际3]","10t","0.6722"]
["5","011503001004","金属扶手、栏杆、栏板","m","3751.12"]
[null,"A14-141换","铁花栏杆 钢筋","10m","375.000"]
[" ",null,null," ",null,null," "," "," "," ",null,"表－09"]
["工程量清单综合单价分析表"]
["工程名称：里建校区更换栏杆工程",{"$nulls":7},"第2页 共2页"]
["序号","项目编码","项目名称及项目\r\n特征描述","单位","工程量","综合单价","综合单价"]
[{"$nulls":5},"（元）","人工费","材料费","机械费","管理费","利润","其中:\r\n暂估价"]
[null,"A6-115换","1类金属结构构件运输 运距 1km以内[实际3]","10t","0.4540"]
[null,"0116","拆除工程"]
["6","011601001001","砖砌体拆除","","86.40"]
[null,null,"1.拆除方式:人工拆除"]
[null,null,"2.位置：原旧水泥围墙栏杆"]
[null,"07010032","拆除砌体 砖墙","10","8.640"]
{"$rows_empty":20}
[" ",null,null," ",null,null," "," "," "," ",null,"表－09"]

{"sheet":"表-11_总价措施项目清单与计价表","index":5,"n_rows":36,"n_cols":7,"rows_kept":36,"merged":[[0,0,0,6],[1,0,1,4],[4,3,7,3],[34,0,34,6]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
["工程名称:里建校区校园围栏更换维修工程",{"$nulls":5},"第1页 共1页"]
["序\r\n号","项目编码","项 目 名 称","计 算 基 础","费 率(%)\r\n或标准","金 额(元)","备注"]
["一",null,"建筑装饰装修工程(营改增)简易计税法"]
["1","桂011801001001","安全文明施工费","∑(分部分项人材机+单价措施人材机)\n"]
["2","桂011801002001","检验试验配合费"]
["3","桂011801003001","雨季施工增加费"]
["4","桂011801004001","工程定位复测费"]
[null,null,"        合        计"]
{"$rows_empty":25}
["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式。"]
[{"$nulls":6},"表-11"]

{"sheet":"表-15_规费、增值税计价表","index":6,"n_rows":30,"n_cols":5,"rows_kept":30,"merged":[[0,0,0,4],[1,0,1,3],[5,2,11,2],[13,2,18,2]],"flags":["formulas_cached_only"]}
["规费、增值税计价表"]
["工程名称:里建校区校园围栏更换维修工程",{"$nulls":3},"第1页 共1页"]
["序号","项目名称","计算基础","计算费率(%)","金额(元)"]
["一","建筑装饰装修工程(营改增)简易计税法"]
["1","规费","1.1+1.2+1.3"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)\n"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
["1.1.5","工伤保险费"]
["1.2","住房公积金"]
["1.3","工程排污费","∑(分部分项人材机+单价措施人材机)\n"]
["2","税金","分部分项及单价措施工程费+总价措施项目费+其他项目费+税前项目费+规费\n"]
["2.1","增值税"]
["2.2","城市维护建设税"]
["2.3","教育附加费"]
["2.4","地方教育附加费"]
["2.5","水利建设基金"]
[null,"       合          计"]
{"$rows_empty":9}
[{"$nulls":4},"表-15"]

{"sheet":"投标_主要材料及价格表(全部工料机)","index":7,"n_rows":51,"n_cols":6,"rows_kept":51,"merged":[[0,0,0,5],[1,0,1,2],[1,4,1,5],[42,0,42,5],[43,0,43,2],[43,4,43,5]],"flags":["formulas_cached_only"]}
["主要材料及价格表"]
["工程名称:里建校区校园围栏更换维修工程",{"$nulls":3},"第1页  共2页"]
["序号","材料编码","项目名称及规格、型号等特殊要求","单位","数量","单价（元）"]
[1,null,"◆人工◆"]
[2,"000301000","建筑装饰人工","元",17767.863]
[3,"R0101001","建筑综合工日(一类)","工日",80.352]
[4,null,"◆材料◆"]
[5,"010310002","镀锌铁丝 Φ4","kg",7.891]
[6,"010501001","钢丝绳(综合)","kg",0.794]
[7,"010902009","圆钢HPB300 Φ14","t",1.875]
[8,"030156001","膨胀螺栓","套",{"v":1010.24,"d":"1010.240"}]
[9,"031311001","电焊条（综合）","kg",{"v":937.5,"d":"937.500"}]
[10,"031324001","不锈钢焊丝","kg",10.824]
[11,"040102001","普通硅酸盐水泥 32.5MPa","t",0.273]
[12,"040301004","中砂","",0.504]
[13,"040502003","碎石 5～20mm","",0.736]
[14,"050304004","二等松杂板枋材(综合)","",0.132]
[15,"143901001","乙炔气","",{"v":213.75,"d":"213.750"}]
[16,"143906001","氧气","",{"v":487.5,"d":"487.500"}]
[17,"143908001","氩气","",30.668]
[18,"170508041","方管30*30厚度3mm","m",{"v":5559.7,"d":"5559.700"}]
[19,"170508041","方管40*40厚度3mm","m",1334.328]
[20,"170508041","方管60*60厚度3mm","m",{"v":956.12,"d":"956.120"}]
[21,"200305000","不锈钢法兰座","个",{"v":1001.22,"d":"1001.220"}]
[22,"340105003","钨棒","kg",0.902]
[23,"341101001","水","",0.176]
[24,"350907003","钢支架摊销","kg",6.965]
[25,null,"◆配合比◆"]
[26,"802102007","碎石 GD20 中砂水泥 32.5 C20","",0.902]
[27,null,"◆机械台班组成◆"]
[28,"000301001","机械台班人工费","元",42952.337]
[29,"140304001","轻柴油 0#","kg",468.103]
[30,"341103001","电","kW.h",51243.919]
[31,"994701003","停滞费","元",45815.606]
[32,"994701004","折旧费","元",2496.759]
[33,"994701005","大修理费","元",482.522]
[34,"994701006","经常修理费","元",1543.556]
[35,"994701007","安拆及场外运输费","元",3874.926]
[36,"994701008","其他费用","元",366.513]
[37,null,"◆机械◆"]
[38,"990705003","自卸汽车[装载质量4.5t]","台班",12.426]
[]
["主要材料及价格表"]
["工程名称:里建校区更换栏杆工程",{"$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）"]
[39,"990707004","平板拖车组[装载质量20t]","台班",1.543]
[40,"990903007","汽车式起重机[提升质量25t]","台班",0.925]
[41,"991520002","管子切断机[直径 150mm]","台班",14.432]
[42,"991522001","抛光机","台班",0.902]
[43,"992501002","交流电弧焊机[容量30kVA]","台班",585.476]
[44,null,"#### 合 计 ####"]