{"text_format":"3","workbook":"xls","n_sheets":10,"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-04_单位工程预算汇总表（分专业）","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、税金汇总表","主要材料价格表(全部工料机)"],"not_rendered":{"external_links":1,"defined_names":10},"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:里建校区馨园学生公寓楼墙体维修工程"]
["         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:"]
[]
["          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":23,"n_cols":5,"rows_kept":23,"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:里建校区馨园学生公寓楼墙体维修工程",{"$nulls":3},"第1页 共1页"]
["序号","单项工程名称","金额(元)","其中:(元)"]
[{"$nulls":3},"暂估价","安全文明"]
[{"$nulls":4},"施工费"]
["1.1","里建学生宿舍维修工程"]
[null,"        投标报价合计"]
{"$rows_empty":15}
[{"$nulls":4},"表-02"]

{"sheet":"表-03_单项工程预算投标报价汇总表","index":2,"n_rows":23,"n_cols":5,"rows_kept":23,"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:里建校区馨园学生公寓楼墙体维修工程",{"$nulls":3},"第1页 共1页"]
["序号","单位工程名称","金额(元)","其中:(元)"]
[{"$nulls":3},"暂估价","安全文明"]
[{"$nulls":4},"施工费"]
["1.1.1","土建工程"]
["1.1.2","安装工程"]
[null,"        投标报价合计"]
{"$rows_empty":14}
[{"$nulls":4},"表-03"]

{"sheet":"表-04_单位工程预算汇总表","index":3,"n_rows":48,"n_cols":4,"rows_kept":48,"merged":[[0,0,0,3],[1,0,1,2],[24,0,24,3],[25,0,25,2]],"flags":["formulas_cached_only"]}
["单位工程预算汇总表"]
["工程名称:里建校区馨园学生公寓楼墙体维修工程",null,null,"第1页 共2页"]
["序号","汇总内容","金额(元)","备注"]
[null,"土建工程"]
["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,"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,null," ","表-04"]
["单位工程预算汇总表"]
["工程名称:里建学生宿舍楼维修",null,null,"第2页 共2页"]
["序号","汇总内容","金额(元)","备注"]
[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"]
["6","增值税"]
["7","工程总造价=1+2+3+4+5+6"]
{"$rows_empty":10}
[null,null," ","表-04"]

{"sheet":"表-04_单位工程预算汇总表（分专业）","index":4,"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:里建校区馨园学生公寓楼墙体维修工程",null,null,"第1页 共3页"]
["序号","汇总内容","金额(元)","备注"]
[null,"土建工程"]
["一","建筑装饰装修工程(营改增)一般计税法"]
["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","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","规费"]
["5.1","增值税"]
["6","工程总造价"]
[null,"工程总价"]
["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","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"]
[null,null," ","表-04"]
["单位工程预算汇总表"]
["工程名称:里建校区馨园学生公寓楼墙体维修工程",null,null,"第2页 共3页"]
["序号","汇总内容","金额(元)","备注"]
["5.1","规费"]
["5.1","增值税"]
["6","工程总造价"]
[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","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","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","规费"]
["5.1","增值税"]
["6","工程总造价"]
[null,"工程总价"]
["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","安全文明施工费"]
[null,null," ","表-04"]
["单位工程预算汇总表"]
["工程名称:里建校区馨园学生公寓楼墙体维修工程",null,null,"第3页 共3页"]
["序号","汇总内容","金额(元)","备注"]
["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","规费"]
["5.1","增值税"]
["6","工程总造价"]
[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","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","规费"]
["5.1","增值税"]
["6","工程总造价"]
[]
[]
[]
[null,null," ","表-04"]

{"sheet":"表-08_分部分项工程和单价措施项目费用表","index":5,"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],[28,0,28,11],[29,0,29,7],[29,8,29,11],[30,0,31,0],[30,1,31,1],[30,2,31,2],[30,3,31,3],[30,4,31,4],[30,5,31,5],[30,6,30,11],[59,0,59,11],[60,0,60,7],[60,8,60,11],[61,0,62,0],[61,1,62,1],[61,2,62,2],[61,3,62,3],[61,4,62,4],[61,5,62,5],[61,6,61,11]],"flags":["formulas_cached_only"]}
["分部分项工程和单价措施项目费用表"]
["工程名称：里建校区馨园学生公寓楼墙体维修工程",{"$nulls":7},"第1页 共3页"]
["定额编号","定额名称","单位","工程量","单价(元)","合价(元)","单价分析(元)"]
[{"$nulls":6},"人工费","材料费","机械费","管理费","利润","其中:\r\n暂估价"]
[null,"土建工程"]
[null,"分部分项工程"]
[null,"A.9 楼地面工程"]
["011102003001","块料楼地面","㎡","378.20"]
[null,"地面瓷砖尺寸：300*300"]
[null,"含涂膜防水"]
[null,"含拆除旧地砖及防水层，建筑垃圾清理外运，运距2km以内"]
["A9-80","陶瓷地砖楼地面 每块周长(1200mm以内)  水泥砂浆 密缝{素水泥浆}","100㎡","3.7820"]
["A7-130","聚合物水泥防水涂料 涂膜1.2mm厚 平面","100㎡","5.1301"]
["07010089","楼地面面层拆除 面砖","100㎡","3.7820"]
["07010081","铲除卷材、涂膜防水层 无砂石保护层","100㎡","3.7820"]
["07040001","自卸汽车运渣土 人工装渣土1km以内","100","0.1891"]
["07040004","自卸汽车运渣土 每增加1km","100","0.1891"]
[null,"A.10 墙、柱面工程"]
["011201001001","墙面一般抹灰","㎡","2846.00"]
["A10-20换","内墙 水泥砂浆 砖墙 (15+5)mm{水泥砂浆 1∶2}","100㎡","28.4600"]
[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"]
[{"$nulls":11},"表－08"]
["分部分项工程和单价措施项目费用表"]
["工程名称：里建校区馨园学生公寓楼墙体维修工程",{"$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)"]
[{"$nulls":6},"人工费","材料费","机械费","管理费","利润","其中:\r\n暂估价"]
[null,"     ∑人工费"]
[null,"     ∑材料费"]
[null,"     ∑机械费"]
[null,"     ∑管理费"]
[null,"     ∑利  润"]
[null,"安装工程"]
[null,"分部分项工程"]
["031004006001","大便器","套","122"]
[null,"含原大便器拆除，建筑垃圾清理外运"]
["B9-0556","蹲式大便器安装 蹲式 自闭式冲洗 25","10套","12.2"]
["B-","大便器拆除人工费","套","122"]
["B-","建筑垃圾清理外运","套","122"]
[null,"     小    计"]
[null,"     ∑人工费"]
[null,"     ∑材料费"]
[null,"     ∑管理费"]
[null,"     ∑利  润"]
[null,"     合    计"]
[null,"     ∑人工费"]
[null,"     ∑材料费"]
[null,"     ∑管理费"]
[null,"     ∑利  润"]
[null,"     总 合 计"]
[null,"     ∑人工费"]
[null,"     ∑材料费"]
[null,"     ∑机械费"]
[{"$nulls":11},"表－08"]
["分部分项工程和单价措施项目费用表"]
["工程名称：里建校区馨园学生公寓楼墙体维修工程",{"$nulls":7},"第3页 共3页"]
["定额编号","定额名称","单位","工程量","单价(元)","合价(元)","单价分析(元)"]
[{"$nulls":6},"人工费","材料费","机械费","管理费","利润","其中:\r\n暂估价"]
[null,"     ∑管理费"]
[null,"     ∑利  润"]
{"$rows_empty":24}
[{"$nulls":11},"表－08"]

{"sheet":"表-09_总价措施费用表","index":6,"n_rows":22,"n_cols":6,"rows_kept":22,"merged":[[0,0,0,5],[1,0,1,3],[1,4,1,5],[5,2,8,2],[11,2,13,2],[20,0,20,5],[21,0,21,4]],"flags":["formulas_cached_only"]}
["总 价 措 施 费 用 表"]
["工程名称:里建校区馨园学生公寓楼墙体维修工程",{"$nulls":3},"第1页 共1页"]
["序号","项 目 名 称","计算基础","费率(%)\r\n或标准","金 额(元)","备注"]
[null,"土建工程"]
["一","建筑装饰装修工程(营改增)一般计税法"]
["1","安全文明施工费","∑(分部分项人材机+单价措施人材机)\n"]
["2","检验试验配合费"]
["3","雨季施工增加费"]
["4","工程定位复测费"]
[null,"安装工程"]
["一","给排水、燃气、电气、通风空调、消防、建筑智能、通信、自控仪表工程(营改增)一般计税法"]
["1","安全文明施工费","∑分部分项及单价措施费定额(人工费+机械费)\n"]
["2","检验试验配合费"]
["3","雨季施工增加费"]
[null,"       合     计"]
[]
[]
[]
[]
[]
["注:以项计算的总价措施，无“计算基础”和“费率”的数值，可只填“金额”数值，但应在备注栏说明施工方案出处或计算方法。"]
[{"$nulls":5},"表-09"]

{"sheet":"表-12_税前项目费表","index":7,"n_rows":28,"n_cols":7,"rows_kept":28,"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],[26,0,26,6]],"flags":["formulas_cached_only"]}
["税 前 项 目 费 表"]
["工程名称：里建校区馨园学生公寓楼墙体维修工程",{"$nulls":5},"第1页  共1页"]
["序号","项目编号","项目名称及项目特征描述","计量单位","工程量","金额（元）"]
[{"$nulls":5},"单价","合价"]
[null,null,"土建工程"]
[null,null,"A.13 油漆、涂料、裱糊工程"]
["1","011406003001","满刮腻子","㎡","2846.00"]
[null,null,"刮腻子两遍"]
[null,"B-","刮腻子","㎡","2846"]
["2","011407001001","墙面喷（刷）涂料","㎡","2846.00"]
[null,null,"两底一面"]
[null,"B-","内墙乳胶漆 两底一面","㎡","2846"]
[null,null,"                  合                     计"]
{"$rows_empty":13}
["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、税金汇总表","index":8,"n_rows":52,"n_cols":5,"rows_kept":52,"merged":[[0,0,0,4],[1,0,1,3],[6,2,12,2],[18,2,22,2],[24,0,24,4],[25,0,25,3],[27,2,29,2]],"flags":["formulas_cached_only"]}
["规费、增值税汇总表"]
["工程名称:里建校区馨园学生公寓楼墙体维修工程",{"$nulls":3},"第1页 共2页"]
["序号","项  目  名  称","计 算 基 础","计算费率(%)","金额(元)"]
[null,"土建工程"]
["一","建筑装饰装修工程(营改增)一般计税法"]
["1","规费","1.1+1.2+1.3"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)\n"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
["1.1.5","工伤保险费"]
["1.2","住房公积金"]
["1.3","工程排污费","∑(分部分项人材机+单价措施人材机)\n"]
["2","增值税","Σ（分部分项工程费及单价措施项目费+总价措施项目费+其他项目费+税前项目费+规费）\n"]
[null,"安装工程"]
["一","给排水、燃气、电气、通风空调、消防、建筑智能、通信、自控仪表工程(营改增)一般计税法"]
["1","规费","1.1+1.2+1.3"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)\n"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
[{"$nulls":4},"表-13"]
["规费、增值税汇总表"]
["工程名称:里建校区馨园学生公寓楼墙体维修工程",{"$nulls":3},"第2页 共2页"]
["序号","项  目  名  称","计 算 基 础","计算费率(%)","金额(元)"]
["1.1.5","工伤保险费","∑(分部分项人工费+单价措施人工费)\n"]
["1.2","住房公积金"]
["1.3","工程排污费"]
["2","增值税","Σ（分部分项工程费及单价措施项目费+总价措施项目费+其他项目费+税前项目费+规费）\n"]
[null,"            合              计"]
{"$rows_empty":19}
[{"$nulls":4},"表-13"]

{"sheet":"主要材料价格表(全部工料机)","index":9,"n_rows":68,"n_cols":6,"rows_kept":68,"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],[62,0,62,5],[63,0,63,2],[63,4,63,5]],"flags":["formulas_cached_only"]}
["主要材料及价格表"]
["工程名称:里建校区馨园学生公寓楼墙体维修工程",{"$nulls":3},"第1页  共3页"]
["序号","材料编码","项目名称及规格、型号等特殊要求","单位","数量","单价（元）"]
[1,null,"◆人工◆"]
[2,"000301000","建筑装饰人工","元"]
[3,"000501000","安装人工","元"]
[4,"R0101001","建筑综合工日(一类)","工日"]
[5,null,"◆材料◆"]
[6,"014101004","铜丝 Φ1.6","kg"]
[7,"020101009","橡胶板 1～3mm","kg"]
[8,"021303001","聚四氟乙烯生料带 宽20mm","m"]
[9,"022705004","棉纱头","kg"]
[10,"031345001","钢锯条","根"]
[11,"031345004","石料切割锯片","片"]
[12,"040102001","普通硅酸盐水泥 32.5MPa","t"]
[13,"040103001","白水泥(综合)","t"]
[14,"040301001","砂(综合)",""]
[15,"040908002","抗裂砂浆","kg"]
[16,"041301002","页岩标准砖 240×115×53","块"]
[17,"050306001","周转板枋材",""]
[18,"052502006","锯木屑",""]
[19,"070501003","陶瓷地面砖 300×300","㎡"]
[20,"130132001","油灰","kg"]
[21,"130527001","聚合物水泥防水涂料 (JS-II)","kg"]
[22,"140702001","机油（综合）","kg"]
[23,"180329002","内牙弯头 DN25","个"]
[24,"213321000","大便器胶皮碗","个"]
[25,"213321001","便器接头 De130×110","个"]
[26,"213322010","大便器塑料存水弯 DN100","个"]
[27,"341101001","水",""]
[]
["主要材料及价格表"]
["工程名称:里建校区馨园学生公寓楼墙体维修工程",{"$nulls":3},"第2页  共3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,"B-C.1","大便器拆除人工费 材料费","元"]
[29,"B-C.2","建筑垃圾清理外运 材料费","元"]
[30,null,"◆配合比◆"]
[31,"800102003","水泥砂浆 1∶2",""]
[32,"800102006","水泥砂浆 1∶4",""]
[33,"801101001","素水泥浆",""]
[34,null,"◆主材◆"]
[35,"211501000","蹲式大便器","个"]
[36,"213316003","自闭式冲洗阀 DN25","个"]
[37,"213320000","大便器冲洗管","根"]
[38,null,"◆机械台班组成◆"]
[39,"000301001","机械台班人工费","元"]
[40,"341103001","电","kW.h"]
[41,"994701003","停滞费","元"]
[42,"994701004","折旧费","元"]
[43,"994701005","大修理费","元"]
[44,"994701006","经常修理费","元"]
[45,"994701007","安拆及场外运输费","元"]
[46,"C1403001","轻柴油0#","kg"]
[47,"J00000001","折旧费","元"]
[48,"J00000002","大修理费","元"]
[49,"J00000003","经常修理费","元"]
[50,"J00000005","停滞费","元"]
[51,"J00000006","其他费用","元"]
[52,"R0800001","机械台班工日","工日"]
[53,null,"◆机械◆"]
[54,"990509001","灰浆搅拌机[拌筒容量200L]","台班"]
[]
["主要材料及价格表"]
["工程名称:里建校区馨园学生公寓楼墙体维修工程",{"$nulls":3},"第3页  共3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）"]
[55,"992302001","石料切割机5.5KW以内","台班"]
[56,"J04010203","自卸汽车[装载质量4.5t]","台班"]
[57,null,"#### 合 计 ####"]