{"text_format":"3","workbook":"xls","n_sheets":6,"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-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":4,"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:长堽校区水电实训楼外窗零星维修工程"]
["         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:长堽校区水电实训楼外窗零星维修工程",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":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":90,"n_cols":12,"rows_kept":90,"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],[30,0,30,11],[31,0,31,7],[31,8,31,11],[32,0,33,0],[32,1,33,1],[32,2,33,2],[32,3,33,3],[32,4,33,4],[32,5,33,5],[32,6,32,11],[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]],"flags":["formulas_cached_only"]}
["分部分项工程和单价措施项目费用表"]
["工程名称：长堽校区水电实训楼外窗零星维修工程",{"$nulls":7},"第1页 共3页"]
["定额编号","定额名称","单位","工程量","单价(元)","合价(元)","单价分析(元)"]
[{"$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"]
["011503001001","外窗铝合金方通加固","m","256.80"]
[null,"1、含制作、运输、焊接安装"]
[null,"2、规格：76*20mm"]
[null,"3、位置：实训楼2-5层"]
["A14-98换","铝合金方通加固 76×20(mm)","10m","25.680"]
["桂010811001001","更换不锈钢滑轮","个","992"]
[null,"1、拆除原有窗扇轮子，统一堆放指定地点"]
[null,"2、安装全新不锈钢滑轮"]
[null,"3、型号、规格：XZ-TX，不锈钢材质"]
[null,"4、尺寸：62*49*21mm"]
[null,"5、位置：实训楼2-5层推拉窗"]
["B-换","拆除铝合金滑轮","个","992"]
["B-换","安装不锈钢滑轮","个","992"]
["010807001001","铝合金窗更换","㎡","5.40"]
[null,"1、拆除原有铝合金窗，统一堆放指定地点"]
[null,"2、安装新铝合金窗"]
[null,"3、规格：6mm普通白色玻璃推拉窗"]
["A12-168换","门窗运输 运距 1km以内[实际10]","100㎡","0.0540"]
["A12-114换","铝合金推拉窗 带亮","100㎡","0.0540"]
["011506003001","更换玻璃雨棚","㎡","10.00"]
[null,"1、保护性拆除旧玻璃及胶水部分"]
[null,"2、清理基层至干净整洁"]
[null,"3、安装新雨棚玻璃并固定"]
["07010136","拆除 铝合金 门窗","10㎡","1.000"]
[{"$nulls":11},"表－08"]
["分部分项工程和单价措施项目费用表"]
["工程名称：长堽校区水电实训楼外窗零星维修工程",{"$nulls":7},"第2页 共3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)"]
[{"$nulls":6},"人工费","材料费","机械费","管理费","利润","其中:\r\n暂估价"]
["A11-181换","10mm钢化玻璃 金属龙骨上安装","100㎡","0.1000"]
["01B001","建筑垃圾外运","车","1"]
["B-换","建筑垃圾外运","车","1"]
["011610002001","保护性拆除固定窗","㎡","45.76"]
[null,"1、统一放到指定地点待二次安装"]
["07010136","拆除 铝合金 门窗","10㎡","4.576"]
["010807001002","固定窗利旧安装","㎡","45.76"]
["A12-118换","铝合金固定窗(矩形)","100㎡","0.4576"]
[null,"     小    计"]
[null,"     ∑人工费"]
[null,"     ∑材料费"]
[null,"     ∑机械费"]
[null,"     ∑管理费"]
[null,"     ∑利  润"]
[null,"单价措施项目"]
["011701","脚手架工程"]
["桂011701004001","门型架安装与移除","项","1"]
["B-","门型架安装与移除","项","1"]
["011703","垂直运输"]
["桂011703002001","局部装饰装修垂直运输","㎡","830.96"]
["A16-31","局部装饰装修垂直运输高度 20m～40m","100㎡","8.3096"]
["011710","已完工程保护费"]
["桂011710001001","楼地面成品保护","㎡","1029.12"]
["A22-4","楼地面成品保护 麻袋","100㎡","10.2912"]
[null,"     小    计"]
[{"$nulls":11},"表－08"]
["分部分项工程和单价措施项目费用表"]
["工程名称：长堽校区水电实训楼外窗零星维修工程",{"$nulls":7},"第3页 共3页"]
["定额编号","定额名称","单位","工程量","单价(元)","合价(元)","单价分析(元)"]
[{"$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"]
[null,"     合    计"]
[null,"     ∑人工费"]
[null,"     ∑材料费"]
[null,"     ∑机械费"]
[null,"     ∑管理费"]
[null,"     ∑利  润"]
{"$rows_empty":14}
[{"$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:长堽校区水电实训楼外窗零星维修工程",{"$nulls":3},"第1页 共1页"]
["序号","项 目 名 称","计算基础","费率(%)\r\n或标准","金 额(元)","备注"]
["一","建筑装饰装修工程(营改增)一般计税法"]
["1","安全文明施工费","∑(分部分项人材机+单价措施人材机)\r\n(30051.03+13391.71)"]
["2","检验试验配合费"]
["3","雨季施工增加费"]
["4","工程定位复测费"]
[null,"         合     计"]
{"$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-13_规费、增值税汇总表","index":4,"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:长堽校区水电实训楼外窗零星维修工程",{"$nulls":3},"第1页 共1页"]
["序号","项  目  名  称"]
["一","建筑装饰装修工程(营改增)一般计税法"]
["1","规费"]
["1.1","社会保险费"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
["1.1.5","工伤保险费"]
["1.2","住房公积金"]
["1.3","工程排污费"]
["2","增值税"]
[null,"            合              计"]
{"$rows_empty":7}
[{"$nulls":4},"表-13"]

{"sheet":"投标_主要材料价格表(全部工料机)","index":5,"n_rows":58,"n_cols":6,"rows_kept":58,"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:长堽校区水电实训楼外窗零星维修工程",{"$nulls":3},"第1页  共2页"]
["序号","材料编码","项目名称及规格、型号等特殊要求","单位","数量","单价（元）"]
[1,null,"◆人工◆"]
[2,"000301000","建筑装饰人工","元",3699.931]
[3,"B-R.2","拆除铝合金滑轮 人工费","元",{"v":992,"d":"992.000"}]
[4,"B-R.3","安装不锈钢滑轮 人工费","元",{"v":992,"d":"992.000"}]
[5,"B-R.5","建筑垃圾外运 人工费","元",{"v":1,"d":"1.000"}]
[6,"R0101001","建筑综合工日(一类)","工日",16.728]
[7,null,"◆材料◆"]
[8,"015101001","铝合金型材(综合)","kg",50.237]
[9,"015104001","铝合金方通 76×20×1.0","m",272.208]
[10,"020301001","橡胶垫条(小)","m",16.164]
[11,"020301002","橡胶垫条(大)","m",16.164]
[12,"020702001","耐热胶垫 2×38","m",16.981]
[13,"022901002","麻袋","㎡",{"v":258,"d":"258.000"}]
[14,"030104003","铝拉铆钉(综合)","百个",10.272]
[15,"030127002","镀锌螺栓","套",{"v":109.5,"d":"109.500"}]
[16,"030156001","膨胀螺栓","套",388.086]
[17,"031328001","铝焊丝","kg",1.284]
[18,"031330007","铝焊药","kg",1.284]
[19,"031338001","合金钢钻头(综合)","个",2.428]
[20,"032116001","铁件(综合)","kg",644.329]
[21,"060501003","钢化玻璃 10mm","㎡",{"v":10.7,"d":"10.700"}]
[22,"110907001","6mm普通白色玻璃推拉窗","㎡",5.156]
[23,"133503001","防水胶(310g/支)","支",24.937]
[24,"143901001","乙炔气","",6.677]
[25,"143906001","氧气","",7.704]
[26,"144113003","玻璃胶 350g","支",{"v":2.04,"d":"2.040"}]
[27,"203301002","橡胶垫片 250宽","m",{"v":16.94,"d":"16.940"}]
[]
["主要材料及价格表"]
["工程名称:长堽校区水电实训楼外窗零星维修工程",{"$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）"]
[28,"341508001","其他材料费","元",14.975]
[29,null,"◆主材◆"]
[30,"B-Z.1","安装不锈钢滑轮 主材费","元",{"v":992,"d":"992.000"}]
[31,null,"◆机械台班组成◆"]
[32,"000301001","机械台班人工费","元",3041.303]
[33,"140304001","轻柴油 0#","kg",1.885]
[34,"341103001","电","kW.h",{"v":2712.97,"d":"2712.970"}]
[35,"994701003","停滞费","元",6965.959]
[36,"994701004","折旧费","元",3923.383]
[37,"994701005","大修理费","元",473.751]
[38,"994701006","经常修理费","元",982.548]
[39,"994701007","安拆及场外运输费","元",271.518]
[40,"994701008","其他费用","元",1.273]
[41,null,"◆机械◆"]
[42,"990704006","载货汽车[装载质量6t]","台班",0.057]
[43,"990904006","自升式塔式起重机[起重力矩1000kNm]","台班",7.977]
[44,"990912001","卷扬机架[架高40m以内]","台班",23.101]
[45,"990913001","单笼施工电梯[提升质量1t提升高度75m]","台班",3.573]
[46,"990915002","电动卷扬机 单筒快速 [牵引力10KN]","台班",23.101]
[47,"991520002","管子切断机[直径 150mm]","台班",31.843]
[48,"994508001","电锤 520W","台班",4.851]
[49,"994701001","其他机械费","元",26.175]
[50,"B-J.1","门型架安装与移除 机械费","元",{"v":1,"d":"1.000"}]
[51,null,"#### 合 计 ####"]