{"text_format":"3","workbook":"xls","n_sheets":7,"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-12_税前项目费表","表-13_规费、增值税汇总表","表-20_承包人提供主要材料和工程设备一览表"],"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    量    清    单"]
["～～～～～～～～～～～～～～～～～～～～～～～～～～～～～～"]
["工程名称:里建校区静湖广场防腐木地板更换维修工程"]
["         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:","0.00元"]
["         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:里建校区静湖广场防腐木地板更换工程",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":33,"n_cols":12,"rows_kept":33,"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]],"flags":["formulas_cached_only"]}
["分部分项工程和单价措施项目费用表"]
["工程名称：里建校区静湖广场防腐木地板更换工程",{"$nulls":7},"第1页 共1页"]
["定额编号","定额名称","单位","工程量","单价(元)","合价(元)","单价分析(元)"]
[{"$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"]
["011104002001","防腐木地板铺设105*25","㎡","365.00"]
["A9-149换","长条复合 木地板 铺在细木工板上(双层) (双层)","100㎡","3.6500"]
["011104002002","原地面骨架加固","㎡","365.00"]
[null,"角钢加固防锈"]
["B-","原地面骨架加固","㎡","365.00"]
["030412004001","9厘蓝景灯","颗","18500"]
[null,"光色 W  工作电压DC 12W"]
[null,"额定功率 0.18W"]
[null,"点数1  工作温度 -20~+60 储运温度 -20~+70"]
["B-","9厘蓝景灯","颗","18500"]
["030401002001","变压器","个","6"]
["B-","变压器","个","6"]
["011401001001","防腐木刷漆","㎡","365.00"]
["B-","防腐木刷漆","㎡","365.00"]
[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"]
[]
[{"$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:里建校区静湖广场防腐木地板更换工程",{"$nulls":3},"第1页 共1页"]
["序号","项 目 名 称","计算基础","费率(%)\r\n或标准","金 额(元)","备注"]
["一","建筑装饰装修工程(营改增)一般计税法"]
["1","安全文明施工费","∑(分部分项人材机+单价措施人材机)\n"]
["2","检验试验配合费"]
["3","雨季施工增加费"]
["4","工程定位复测费"]
[null,"         合     计"]
{"$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-12_税前项目费表","index":4,"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：里建校区静湖广场防腐木地板更换工程",{"$nulls":5},"第1页  共1页"]
["序号","项目编号","项 目 名 称 及 项 目 特 征 描 述 ","计量单位","工程量","金额（元）"]
[{"$nulls":5},"单价","合价"]
["1","011603001001","原地面防腐木拆除","㎡","365.00"]
[null,"B-","原地面防腐木拆除","㎡","365.00"]
["2","010103002001","垃圾清理","","365.00"]
[null,"B-","垃圾清理","㎡","365"]
["3","011612002001","字体拆除","个","3"]
[null,"B-","字体拆除","个","3"]
["4","030412004002","蓝景灯安装费","项","1"]
[null,"B-","蓝景灯安装费","项","1"]
["5","011508002001","字体安装","个","6"]
[null,"B-","字体安装","个","6"]
["6","030401002002","辅材","项","1"]
[null,"B-","辅材","项","1"]
["7","011102003001","大理石地板维修","㎡","50.00"]
[null,"B-","大理石地板维修","㎡","50.00"]
[null,null,"                    合                          计"]
{"$rows_empty":9}
[" 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":5,"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:里建校区静湖广场防腐木地板更换工程",{"$nulls":3},"第1页 共1页"]
["序号","项  目  名  称","计 算 基 础","计算费率(%)","金额(元)"]
["一","建筑装饰装修工程(营改增)一般计税法"]
["1","规费","1.1+1.2+1.3"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)\n"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
["1.1.5","工伤保险费"]
["1.2","住房公积金"]
["1.3","工程排污费","∑(分部分项人材机+单价措施人材机)\n"]
["2","增值税","Σ（分部分项工程费及单价措施项目费+总价措施项目费+其他项目费+税前项目费+规费）\n"]
[null,"            合              计"]
{"$rows_empty":7}
[{"$nulls":4},"表-13"]

{"sheet":"表-20_承包人提供主要材料和工程设备一览表","index":6,"n_rows":28,"n_cols":10,"rows_kept":28,"merged":[[0,0,0,9],[1,0,1,9],[2,0,2,7],[2,8,2,9],[25,0,25,9],[26,0,26,9]],"flags":["formulas_cached_only"]}
["承包人提供主要材料和工程设备一览表"]
["(适用于造价信息差额调整法)"]
["工程名称:里建校区静湖广场防腐木地板更换工程",{"$nulls":7},"编号:"]
["序号","名称、规格、型号","单位","数量","风险系数(%)","基准单价(元)","投标单价(元)","确认单价(元)","价差(元)","合计差价(元)"]
[1,"一等杉木枋材","",{"v":5.42,"d":"5.420"}]
[2,"大芯板 12mm","㎡",{"v":383.25,"d":"383.250"}]
[3,"长条复合木地板(成品)","㎡",{"v":383.25,"d":"383.250"}]
[4,"万能胶","kg",{"v":40.15,"d":"40.150"}]
[5,"            合       计"]
{"$rows_empty":16}
["注:1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。"]
["   2.招标人应优先采用工程造价管理机构发布的单价作为基础单价，未发布的，通过市场调查确定其基准单价。"]
[{"$nulls":9},"表-20"]