{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["封-1_工程预算书","表-02_建设项目预算投标报价汇总表","表-03_单项工程预算投标报价汇总表","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-13_规费、税金汇总表","主要材料价格表(有信息价)"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封-1_工程预算书","index":0,"n_rows":12,"n_cols":5,"rows_kept":12,"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],[11,0,11,5]],"flags":["formulas_cached_only"]}
["～～～～～～～～～～～～～～～～～～～～～～～～～～～～～～"]
["工    程    预    算    书"]
["～～～～～～～～～～～～～～～～～～～～～～～～～～～～～～"]
["工程名称:长堽校区红豆轩屋面防水工程"]
["         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:"]
[]
["          软件名称及版本号：博奥清单计价软件V17（版本号：17.0.01）              工程计价软件测评合格编号：2016J02"]

{"sheet":"表-02_建设项目预算投标报价汇总表","index":1,"n_rows":25,"n_cols":5,"rows_kept":25,"merged":[[0,0,0,4],[1,0,1,3],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,2,4],[3,3,4,3]],"flags":["formulas_cached_only"]}
["建设项目预算投标报价汇总表"]
["工程名称:长堽校区红豆轩屋面防水工程",{"$nulls":3},"第1页 共1页"]
["序号","单项工程名称","金额(元)","其中:(元)"]
[{"$nulls":3},"暂估价","安全文明"]
[{"$nulls":4},"施工费"]
["1.1","长堽校区红豆轩屋面防水工程"]
[null,"        投标报价合计"]
{"$rows_empty":17}
[{"$nulls":4},"表-02"]

{"sheet":"表-03_单项工程预算投标报价汇总表","index":2,"n_rows":25,"n_cols":5,"rows_kept":25,"merged":[[0,0,0,4],[1,0,1,3],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,2,4],[3,3,4,3]],"flags":["formulas_cached_only"]}
["单项工程预算投标报价汇总表"]
["工程名称:长堽校区红豆轩屋面防水工程",{"$nulls":3},"第1页 共1页"]
["序号","单位工程名称","金额(元)","其中:(元)"]
[{"$nulls":3},"暂估价","安全文明"]
[{"$nulls":4},"施工费"]
["1.1.1","拆除工程"]
["1.1.2","建筑装饰"]
["1.1.3","安装工程"]
[null,"        投标报价合计"]
{"$rows_empty":15}
[{"$nulls":4},"表-03"]

{"sheet":"表-04_单位工程预算汇总表","index":3,"n_rows":72,"n_cols":4,"rows_kept":72,"merged":[[0,0,0,3],[1,0,1,2],[24,0,24,3],[25,0,25,2],[48,0,48,3],[49,0,49,2]],"flags":["formulas_cached_only"]}
["单位工程预算汇总表"]
["工程名称:长堽校区红豆轩屋面防水工程",null,null,"第1页 共3页"]
["序号","汇总内容","金额(元)","备注"]
[null,"拆除工程"]
["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"]
[null,"建筑装饰"]
["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"]
[null,null," ","表-04"]
["单位工程预算汇总表"]
["工程名称:长堽校区红豆轩屋面防水工程",null,null,"第2页 共3页"]
["序号","汇总内容","金额(元)","备注"]
[null,"安装工程"]
["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"]
[null,"工程项目汇总"]
["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"]
[null,null," ","表-04"]
["单位工程预算汇总表"]
["工程名称:长堽校区红豆轩屋面防水工程",null,null,"第3页 共3页"]
["序号","汇总内容","金额(元)","备注"]
["5","规费"]
["6","增值税"]
{"$rows_empty":18}
[null,null," ","表-04"]

{"sheet":"表-08_分部分项工程和单价措施项目费用表","index":4,"n_rows":120,"n_cols":12,"rows_kept":120,"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],[31,0,31,11],[32,0,32,7],[32,8,32,11],[33,0,34,0],[33,1,34,1],[33,2,34,2],[33,3,34,3],[33,4,34,4],[33,5,34,5],[33,6,33,11],[60,0,60,11],[61,0,61,7],[61,8,61,11],[62,0,63,0],[62,1,63,1],[62,2,63,2],[62,3,63,3],[62,4,63,4],[62,5,63,5],[62,6,62,11],[89,0,89,11],[90,0,90,7],[90,8,90,11],[91,0,92,0],[91,1,92,1],[91,2,92,2],[91,3,92,3],[91,4,92,4],[91,5,92,5],[91,6,91,11]],"flags":["formulas_cached_only"]}
["分部分项工程和单价措施项目费用表"]
["工程名称：长堽校区红豆轩屋面防水工程",{"$nulls":7},"第1页 共4页"]
["定额编号","定额名称","单位","工程量","单价(元)","合价(元)","单价分析(元)"]
[{"$nulls":6},"人工费","材料费","机械费","管理费","利润","其中:\r\n暂估价"]
[null,"拆除工程"]
[null,"分部分项工程"]
[null,"G.1 人工拆除工程"]
["011607001001","屋面隔热层拆除","㎡","305.64"]
["07010068","屋面拆除 架空隔热层 架空阶砖","100㎡","3.0564"]
["07010069","屋面拆除 架空隔热层 架空隔热板","100㎡","3.0564"]
["011607002001","屋面原防水层清除","㎡","438.22"]
["07010082","铲除卷材、涂膜防水层 带砂石保护层","100㎡","4.3822"]
[null,"G.4 渣土场外运输"]
["010103002001","废渣清运","","36.78"]
[null,"运距：15km"]
["07040005","加盖自卸垃圾车运渣土 人工装渣土1km以内","100","0.3678"]
["07040008","加盖自卸垃圾车运渣土 每增加1km","100","5.1492"]
[null,"     小    计"]
[null,"     ∑人工费"]
[null,"     ∑机械费"]
[null,"     ∑管理费"]
[null,"     ∑利  润"]
[null,"     合    计"]
[null,"     ∑人工费"]
[null,"     ∑机械费"]
[null,"     ∑管理费"]
[null,"     ∑利  润"]
[null,"建筑装饰"]
[null,"分部分项工程"]
[null,"A.3 砌筑工程"]
[{"$nulls":11},"表－08"]
["分部分项工程和单价措施项目费用表"]
["工程名称：长堽校区红豆轩屋面防水工程",{"$nulls":7},"第2页 共4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)"]
[{"$nulls":6},"人工费","材料费","机械费","管理费","利润","其中:\r\n暂估价"]
["010404001001","陶粒回填","","19.63"]
["A3-100换","陶粒回填","10","1.963"]
[null,"A.7 屋面及防水工程"]
["010902001001","屋面卷材防水","㎡","551.20"]
[null,"3mm自粘防水型卷材"]
["A7-41换","自粘防水卷材屋面 干铺法{冷底子油 30∶70}","100㎡","5.5120"]
[null,"A.8 保温、隔热、防腐工程"]
["011001001001","保温隔热屋面","㎡","394.58"]
["A8-28","屋面混凝土隔热板铺设 板式架空 砌二皮标准砖巷砖{水泥砂浆 1∶2.5}","100㎡","3.9458"]
[null,"A.9 楼地面工程"]
["011101003001","地面硬化","㎡","64.97"]
[null,"厚度：10cm"]
[null,"C25混凝土"]
["A4-70换","混凝土地面 20cm{碎石 GD20  商品普通砼  C25}[实际10]","100㎡","0.6497"]
[null,"     小    计"]
[null,"     ∑人工费"]
[null,"     ∑材料费"]
[null,"     ∑机械费"]
[null,"     ∑管理费"]
[null,"     ∑利  润"]
[null,"     合    计"]
[null,"     ∑人工费"]
[null,"     ∑材料费"]
[null,"     ∑机械费"]
[{"$nulls":11},"表－08"]
["分部分项工程和单价措施项目费用表"]
["工程名称：长堽校区红豆轩屋面防水工程",{"$nulls":7},"第3页 共4页"]
["定额编号","定额名称","单位","工程量","单价(元)","合价(元)","单价分析(元)"]
[{"$nulls":6},"人工费","材料费","机械费","管理费","利润","其中:\r\n暂估价"]
[null,"     ∑管理费"]
[null,"     ∑利  润"]
[null,"安装工程"]
[null,"分部分项工程"]
[null,"B9 给排水、燃气工程"]
["031001006001","屋面新作排水管","m","40.00"]
[null,"PVC-U DN110排水管"]
["B9-0150换","承插塑料排水管（粘接连接） 公称外径（mm以内）110","10m","4.000"]
["011615001001","墙体钻孔","个","4"]
[null,"DN130"]
["B4-2027","打孔、打洞  砌筑结构打洞（孔）公称直径（150mm以内）","个","4"]
[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"]
[null,"     ∑机械费"]
[null,"     ∑管理费"]
[null,"     ∑利  润"]
[null,"     总 合 计"]
[{"$nulls":11},"表－08"]
["分部分项工程和单价措施项目费用表"]
["工程名称：长堽校区红豆轩屋面防水工程",{"$nulls":7},"第4页 共4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)"]
[{"$nulls":6},"人工费","材料费","机械费","管理费","利润","其中:\r\n暂估价"]
[null,"     ∑人工费"]
[null,"     ∑材料费"]
[null,"     ∑机械费"]
[null,"     ∑管理费"]
[null,"     ∑利  润"]
{"$rows_empty":21}
[{"$nulls":11},"表－08"]

{"sheet":"表-09_总价措施费用表","index":5,"n_rows":49,"n_cols":6,"rows_kept":49,"merged":[[0,0,0,5],[1,0,1,3],[1,4,1,5],[5,2,6,2],[9,2,12,2],[15,2,16,2],[17,0,17,5],[18,0,18,4],[19,0,19,5],[20,0,20,3],[20,4,20,5],[47,0,47,5],[48,0,48,4]],"flags":["formulas_cached_only"]}
["总 价 措 施 费 用 表"]
["工程名称:长堽校区红豆轩屋面防水工程",{"$nulls":3},"第1页 共2页"]
["序号","项 目 名 称","计算基础","费率(%)\r\n或标准","金 额(元)","备注"]
[null,"拆除工程"]
["一","建筑拆除工程(营改增)简易计税法"]
["1","安全文明施工费","∑(分部分项人材机+单价措施人材机)\n"]
["3","雨季施工增加费"]
[null,"建筑装饰"]
["一","建筑装饰装修工程(营改增)一般计税法"]
["1","安全文明施工费","∑(分部分项人材机+单价措施人材机)\n"]
["2","检验试验配合费"]
["3","雨季施工增加费"]
["4","工程定位复测费"]
[null,"安装工程"]
["一","给排水、燃气、电气、通风空调、消防、建筑智能、通信、自控仪表工程(营改增)一般计税法"]
["1","安全文明施工费","∑分部分项及单价措施费定额(人工费+机械费)\n"]
["2","检验试验配合费"]
["注:以项计算的总价措施，无“计算基础”和“费率”的数值，可只填“金额”数值，但应在备注栏说明施工方案出处或计算方法。"]
[{"$nulls":5},"表-09"]
["总 价 措 施 费 用 表"]
["工程名称:长堽校区红豆轩屋面防水工程",{"$nulls":3},"第2页 共2页"]
["序号","项 目 名 称","计算基础","费率(%)\r\n或标准","金 额(元)","备注"]
["3","雨季施工增加费","∑分部分项及单价措施费定额(人工费+机械费)\n"]
[null,"       合     计"]
{"$rows_empty":23}
["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-13_规费、税金汇总表","index":6,"n_rows":74,"n_cols":5,"rows_kept":74,"merged":[[0,0,0,4],[1,0,1,3],[6,2,11,2],[12,2,13,2],[14,2,19,2],[22,0,22,4],[23,0,23,3],[27,2,33,2],[39,2,44,2],[46,0,46,4],[47,0,47,3],[49,2,50,2]],"flags":["formulas_cached_only"]}
["规费、增值税汇总表"]
["工程名称:长堽校区红豆轩屋面防水工程",{"$nulls":3},"第1页 共3页"]
["序号","项  目  名  称","计 算 基 础","计算费率(%)","金额(元)"]
[null,"拆除工程"]
["一","建筑拆除工程(营改增)简易计税法"]
["1","规费","1+2+3"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)\n"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
["1.1.5","工伤保险费"]
["1.2","住房公积金","分部分项及单价措施工程费+总价措施项目费+其他项目费\n"]
["1.3","工程排污费"]
["2","税金","分部分项及单价措施工程费+总价措施项目费+其他项目费+税前项目费+规费\n"]
["2.1","增值税"]
["2.2","城市维护建设税"]
["2.3","教育附加费"]
["2.4","地方教育附加费"]
["2.5","水利建设基金"]
[null,"建筑装饰"]
[{"$nulls":4},"表-13"]
["规费、增值税汇总表"]
["工程名称:长堽校区红豆轩屋面防水工程",{"$nulls":3},"第2页 共3页"]
["序号","项  目  名  称","计 算 基 础","计算费率(%)","金额(元)"]
["一","建筑装饰装修工程(营改增)一般计税法"]
["1","规费","1.1+1.2+1.3"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)\n"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
["1.1.5","工伤保险费"]
["1.2","住房公积金"]
["1.3","工程排污费","∑(分部分项人材机+单价措施人材机)\n"]
["2","增值税","Σ（分部分项工程费及单价措施项目费+总价措施项目费+其他项目费+税前项目费+规费）\n"]
[null,"安装工程"]
["一","给排水、燃气、电气、通风空调、消防、建筑智能、通信、自控仪表工程(营改增)一般计税法"]
["1","规费","1.1+1.2+1.3"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)\n"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
["1.1.5","工伤保险费"]
[{"$nulls":4},"表-13"]
["规费、增值税汇总表"]
["工程名称:长堽校区红豆轩屋面防水工程",{"$nulls":3},"第3页 共3页"]
["序号","项  目  名  称","计 算 基 础","计算费率(%)","金额(元)"]
["1.2","住房公积金","∑(分部分项人工费+单价措施人工费)\n"]
["1.3","工程排污费"]
["2","增值税","Σ（分部分项工程费及单价措施项目费+总价措施项目费+其他项目费+税前项目费+规费）\n"]
[null,"            合              计"]
{"$rows_empty":20}
[{"$nulls":4},"表-13"]

{"sheet":"主要材料价格表(有信息价)","index":7,"n_rows":19,"n_cols":6,"rows_kept":19,"merged":[[0,0,0,5],[1,0,1,2],[1,4,1,5]],"flags":["formulas_cached_only"]}
["主要材料及价格表"]
["工程名称:长堽校区红豆轩屋面防水工程",{"$nulls":3},"第1页  共1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,"R0101001","建筑综合工日(一类)","工日"]
[2,"040102001","普通硅酸盐水泥 32.5MPa","t"]
[3,"040102004","普通硅酸盐水泥 42.5MPa","kg"]
[4,"040301001","砂(综合)",""]
[5,"040301003","细砂",""]
[6,"040701001","陶粒",""]
[7,"040902004","石灰膏",""]
[8,"042903002","钢筋混凝土隔热板 500×500×30","千块"]
[9,"133101005","石油沥青 60#～100#","kg"]
[10,"133321002","自粘聚合物改性沥青防水卷材 聚酯胎基(PY)类 3.0mm厚","㎡"]
[11,"140301004","国V汽油 92#","kg"]
[12,"341101001","水",""]
[13,"043103004","碎石 GD20  商品普通砼  C25",""]
[14,"341103001","电","kW.h"]
[15,"C1403001","轻柴油0#","kg"]
[16,"R0800001","机械台班工日","工日"]