{"text_format":"3","workbook":"xls","n_sheets":6,"sheets":["封-1_工程预算书","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"],"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:里建校区实训楼变形缝不锈钢盖板更换维修工程"]
["         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-04_单位工程投标报价汇总表","index":1,"n_rows":42,"n_cols":4,"rows_kept":42,"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:里建校区实训楼变形缝不锈钢盖板更换维修工程",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"]
["6","增值税"]
["7","工程总造价=1+2+3+4+5+6"]
{"$rows_empty":29}
[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":2,"n_rows":85,"n_cols":8,"rows_kept":85,"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],[42,0,42,7],[43,0,43,5],[43,6,43,7],[44,0,46,0],[44,1,46,1],[44,2,46,2],[44,3,46,3],[44,4,46,4],[44,5,44,7],[45,5,46,5],[45,6,46,6]],"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:里建校区实训楼变形缝不锈钢盖板更换维修工程 ",{"$nulls":5},"第1页 共2页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"分部分项工程"]
["1","010904004","拆除不锈钢变形缝","m","115.00"]
["2","011604001","切割凿除批灰层","㎡","45.10"]
["3","010904004001","u型不锈钢水槽","m","24.00"]
[null,null,"1.0厚304不锈钢材质"]
[null,null,"规格：水槽深度1.5公分、宽度23公分、回折3公分"]
["4","010904004001","u型不锈钢水槽","m","67.00"]
[null,null,"1.0厚304不锈钢材质"]
[null,null,"规格：水槽深度25公分、宽度70公分、回折2公分"]
["5","010904004001","u型不锈钢水槽","m","24.00"]
[null,null,"1.0厚304不锈钢材质"]
[null,null,"规格：水槽深度25公分、左边宽度10公分，右边宽度25公分、回折2公分"]
["6","010904004001","不锈钢板","m","18.00"]
[null,null,"1.0厚304不锈钢材质"]
[null,null,"规格：10公分宽、斜长15公分"]
[null,null,"含胶水等辅材"]
["7","040307009","φ8吊杆","根","70"]
[null,null,"含爆炸头"]
["8","030413001","角铁","根","35"]
[null,null,"含膨胀钉"]
["9","011405001","角铁涂防锈漆","项","1"]
["10","031001006","PVC排水管","m","25.00"]
[null,null,"规格尺寸：φ50"]
[null,null,"含管道配件"]
["11","01B001","材料运输费","项","1"]
[null,null,"南宁至武鸣"]
["12","01B001","完工清理","项","1"]
["13","01B001","垃圾清理外运","车","6"]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"     合    计"]
[null,null,"     ∑人工费"]
[{"$nulls":7},"表-08"]
["分部分项工程和单价措施项目清单与计价表"]
["工程名称:里建校区实训楼变形缝不锈钢盖板更换维修工程 ",{"$nulls":5},"第2页 共2页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
{"$rows_empty":33}
[{"$nulls":7},"表-08"]

{"sheet":"表-09_工程量清单综合单价分析表","index":3,"n_rows":59,"n_cols":12,"rows_kept":59,"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],[29,0,29,11],[30,0,30,7],[30,8,30,11],[31,0,32,0],[31,1,32,1],[31,2,32,2],[31,3,32,3],[31,4,32,4],[31,6,31,11]],"flags":["formulas_cached_only"]}
["工程量清单综合单价分析表"]
["工程名称：里建校区实训楼变形缝不锈钢盖板更换维修工程",{"$nulls":7},"第1页 共2页"]
["序号","项目编码","项目名称及项目\r\n特征描述","单位","工程量","综合单价","综合单价"]
[{"$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"]
["1","010904004","拆除不锈钢变形缝","m","115.00"]
[null,"B-","拆除不锈钢变形缝","m","115.00"]
["2","011604001","切割凿除批灰层","㎡","45.10"]
[null,"07010103","墙柱面铲除 砂浆","100㎡","0.4510"]
["3","010904004001","u型不锈钢水槽","m","24.00"]
[null,null,"1.0厚304不锈钢材质"]
[null,null,"规格：水槽深度1.5公分、宽度23公分、回折3公分"]
[null,"A7-219","不锈钢水槽","100m","0.2400"]
["4","010904004001","u型不锈钢水槽","m","67.00"]
[null,null,"1.0厚304不锈钢材质"]
[null,null,"规格：水槽深度25公分、宽度70公分、回折2公分"]
[null,"A7-219","不锈钢水槽","100m","0.6700"]
["5","010904004001","u型不锈钢水槽","m","24.00"]
[null,null,"1.0厚304不锈钢材质"]
[null,null,"规格：水槽深度25公分、左边宽度10公分，右边宽度25公分、回折2公分"]
[null,"A7-219","不锈钢水槽","100m","0.2400"]
["6","010904004001","不锈钢板","m","18.00"]
[null,null,"1.0厚304不锈钢材质"]
[null,null,"规格：10公分宽、斜长15公分"]
[null,null,"含胶水等辅材"]
[null,"A7-219换","屋面变形缝盖缝 不锈钢板 1.0mm厚 缝宽100mm","100m","0.1800"]
["7","040307009","φ8吊杆","根","70"]
[null,null,"含爆炸头"]
[" ",null,null," ",null,null," "," "," "," ",null,"表－09"]
["工程量清单综合单价分析表"]
["工程名称：里建校区实训楼变形缝不锈钢盖板更换维修工程",{"$nulls":7},"第2页 共2页"]
["序号","项目编码","项目名称及项目\r\n特征描述","单位","工程量","综合单价","综合单价"]
[{"$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,"B-","φ8吊杆","根","70"]
["8","030413001","角铁","根","35"]
[null,null,"含膨胀钉"]
[null,"B-","角铁","根","35"]
["9","011405001","角铁涂防锈漆","项","1"]
[null,"B-","角铁涂防锈漆","项","1"]
["10","031001006","PVC排水管","m","25.00"]
[null,null,"规格尺寸：φ50"]
[null,null,"含管道配件"]
[null,"B9-0148换","承插塑料排水管（粘接连接） 公称外径（mm以内）50","10m","2.500"]
["11","01B001","材料运输费","项","1"]
[null,null,"南宁至武鸣"]
[null,"B-","运费","项","1"]
["12","01B001","完工清理","项","1"]
[null,"B-","完工清理","项","1"]
["13","01B001","垃圾清理外运","车","6"]
[null,"B-","垃圾清理外运","车","6"]
{"$rows_empty":8}
[" ",null,null," ",null,null," "," "," "," ",null,"表－09"]

{"sheet":"表-11_总价措施项目清单与计价表","index":4,"n_rows":39,"n_cols":7,"rows_kept":39,"merged":[[0,0,0,6],[1,0,1,4],[4,3,7,3],[37,0,37,6]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
["工程名称:里建校区实训楼变形缝不锈钢盖板更换维修工程   ",{"$nulls":5},"第1页 共1页"]
["序\r\n号","项目编码","项 目 名 称","计 算 基 础","费 率(%)\r\n或标准","金 额(元)","备注"]
["一",null,"建筑装饰装修工程"]
["1","桂011801001001","安全文明施工费","∑(分部分项人材机+单价措施人材机)\n"]
["2","桂011801002001","检验试验配合费"]
["3","桂011801003001","雨季施工增加费"]
["4","桂011801004001","工程定位复测费"]
[null,null,"        合        计"]
{"$rows_empty":28}
["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":5,"n_rows":38,"n_cols":5,"rows_kept":38,"merged":[[0,0,0,4],[1,0,1,3],[5,2,11,2]],"flags":["formulas_cached_only"]}
["规费、增值税计价表"]
["工程名称:里建校区实训楼变形缝不锈钢盖板更换维修工程",{"$nulls":3},"第1页 共1页"]
["序号","项目名称","计算基础","计算费率(%)","金额(元)"]
["一","建筑装饰装修工程"]
["1","规费","1.1+1.2+1.3"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)\n"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
["1.1.5","工伤保险费"]
["1.2","住房公积金"]
["1.3","工程排污费","∑(分部分项人材机+单价措施人材机)\n("]
["2","增值税","Σ（分部分项工程费及单价措施项目费+总价措施项目费+其他项目费+税前项目费+规费）\n"]
[null,"       合          计"]
{"$rows_empty":22}
[{"$nulls":4},"表-15"]