{"text_format":"3","workbook":"xls","n_sheets":7,"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","投标_主要材料及价格表(全部工料机)"],"not_rendered":{"external_links":1,"defined_names":7},"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:长堽校区信息工程大楼和图书馆电梯机房、井道改造工程"]
["         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":38,"n_cols":4,"rows_kept":38,"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:长堽校区信息工程大楼和图书馆电梯机房、井道改造工程",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":25}
[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":37,"n_cols":8,"rows_kept":37,"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]],"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:长堽校区信息工程大楼和图书馆电梯机房、井道改造工程",{"$nulls":5},"第1页 共1页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"分部分项工程"]
[null,null,"B4 电气设备安装工程"]
["1","030413003001","打洞(孔)及恢复","个","76.00"]
[null,null,"测位、划线、固定设备、钻孔、检查、整理、清场。"]
["2","桂030404037001","基础型钢","m","652.00"]
[null,null,"平直、下料、钻孔、安装、接地。"]
["3","030413001001","铁构件","kg","1800.00"]
[null,null,"制作、平直、划线、下料、钻孔、组对、焊接、安装。"]
[null,null,"A.4 混凝土及钢筋混凝土工程"]
["4","010502001001","浇筑砼墩","","0.83"]
[null,null,"清理、润湿模板、浇捣、养护。"]
["5","011108001001","石材零星项目","㎡","50.00"]
[null,null,"清理基层、调制水泥砂浆、刷素水泥浆、抹找平层、试排弹线、锯板修边、铺贴饰面、清理净面。"]
["6","010505003001","平板","","20.00"]
[null,null,"清理、润湿模板、浇捣、养护。"]
["7","010401003001","实心砖墙","","5.00"]
[null,null,"调运砂浆、铺砂浆、运砖、砌砖、安放木砖、铁件等。"]
["8","B","零星项目","项","1"]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"     合    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[]
[{"$nulls":7},"表-08"]

{"sheet":"表-09_工程量清单综合单价分析表","index":3,"n_rows":58,"n_cols":12,"rows_kept":58,"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],[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],[30,6,30,11]],"flags":["formulas_cached_only"]}
["工程量清单综合单价分析表"]
["工程名称：长堽校区信息工程大楼和图书馆电梯机房、井道改造工程",{"$nulls":7},"第1页 共2页"]
["序号","项目编码","项目名称及项目\r\n特征描述","单位","工程量","综合单价","综合单价"]
[{"$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"]
[null,null,"B4 电气设备安装工程"]
["1","030413003001","打洞(孔)及恢复","个|","76.00"]
[null,null,"测位、划线、固定设备、钻孔、检查、整理、清场。"]
[null,"B4-2030","机房打凿钢丝绳孔、工字钢孔，直径（108mm以内）","个","40"]
[null,"B4-2025","外呼孔打凿，直径（50mm以内）","个","32"]
[null,"B4-2026","消防盒孔打凿，直径（100mm以内）","个","4"]
["2","桂030404037001","基础型钢","m","652.00"]
[null,null,"平直、下料、钻孔、安装、接地。"]
[null,"B4-0485换","基础槽钢 槽钢18#","10m","54.400"]
[null,"B4-0486换","角钢制作安装","10m","8.800"]
[null,"B4-0485换","基础槽钢制作安装 槽钢15#","10m","2.000"]
["3","030413001001","铁构件","kg","1800.00"]
[null,null,"制作、平直、划线、下料、钻孔、组对、焊接、安装。"]
[null,"B4-2001换","一般铁构件制作安装","100kg","18.0000"]
[null,null,"A.4 混凝土及钢筋混凝土工程"]
["4","010502001001","浇筑砼墩","","0.83"]
[null,null,"清理、润湿模板、浇捣、养护。"]
[null,"A4-20换","机房工字钢头浇筑砼墩 {换:碎石 GD20 中砂水泥 32.5 C25}","10","0.043"]
[null,"A4-20换","底坑缓冲器墩 {换:碎石 GD20 中砂水泥 32.5 C25}","10","0.040"]
[null,"A4-1","混凝土拌制 搅拌机","10","0.084"]
["5","011108001001","石材零星项目","㎡","50.00"]
[null,null,"清理基层、调制水泥砂浆、刷素水泥浆、抹找平层、试排弹线、锯板修边、铺贴饰面、清理净面。"]
[" ",null,null," ",null,null," "," "," "," ",null,"表－09"]
["工程量清单综合单价分析表"]
["工程名称：广西水利电力职业技术学院电梯井道整改工程",{"$nulls":7},"第2页 共2页"]
["序号","项目编码","项目名称及项目\r\n特征描述","单位","工程量","综合单价","综合单价"]
[{"$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,"A9-42","大理石 零星项目 粘结剂{素水泥浆}","100㎡","0.5000"]
["6","010505003001","平板","","20.00"]
[null,null,"清理、润湿模板、浇捣、养护。"]
[null,"A4-33换","混凝土 平板{换:碎石 GD20 中砂水泥 32.5 C25}","10","2.000"]
[null,"A4-1","混凝土拌制 搅拌机","10","2.030"]
["7","010401003001","实心砖墙","","5.00"]
[null,null,"调运砂浆、铺砂浆、运砖、砌砖、安放木砖、铁件等。"]
[null,"A3-6","混水砖墙 标准砖240×115×53 墙体厚度 24cm{水泥石灰砂浆中砂M5}","10","0.500"]
["8","B","零星项目","项","1"]
[null,"B","设备二次搬运","项","1"]
[null,"B","排气扇","个","4"]
[null,"B","照明灯具","个","4"]
[null,"B","灭火器","个","4"]
[null,"B","电梯门洞打凿清理","个","32"]
[null,"B","拆除混凝土墩","","0.432"]
[null,"B","无线五方通话设备","台","4"]
{"$rows_empty":9}
[" ",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":35,"n_cols":7,"rows_kept":35,"merged":[[0,0,0,6],[1,0,1,4],[4,3,7,3],[33,0,33,6]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
["工程名称:长堽校区信息工程大楼和图书馆电梯机房、井道改造工程",{"$nulls":5},"第1页 共1页"]
["序\r\n号","项目编码","项 目 名 称","计 算 基 础","费 率(%)\r\n或标准","金 额(元)","备注"]
["一",null,"建筑装饰装修工程(营改增)一般计税法"]
["1","桂011801001001","安全文明施工费","∑(分部分项人材机+单价措施人材机)\n"]
["2","桂011801002001","检验试验配合费"]
["3","桂011801003001","雨季施工增加费"]
["4","桂011801004001","工程定位复测费"]
[null,null,"        合        计"]
{"$rows_empty":24}
["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":34,"n_cols":5,"rows_kept":34,"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:长堽校区信息工程大楼和图书馆电梯机房、井道改造工程",{"$nulls":3},"第1页 共1页"]
["序号","项目名称","计算基础","计算费率(%)","金额(元)"]
["一","建筑装饰装修工程(营改增)一般计税法"]
["1","规费","1.1+1.2+1.3"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)\n"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
["1.1.5","工伤保险费"]
["1.2","住房公积金"]
["1.3","工程排污费","∑(分部分项人材机+单价措施人材机)\n"]
["2","增值税","Σ（分部分项工程费及单价措施项目费+总价措施项目费+其他项目费+税前项目费+规费）\n"]
[null,"       合          计"]
{"$rows_empty":18}
[{"$nulls":4},"表-15"]

{"sheet":"投标_主要材料及价格表(全部工料机)","index":6,"n_rows":81,"n_cols":6,"rows_kept":81,"merged":[[0,0,0,5],[1,0,1,2],[1,4,1,5],[42,0,42,5],[43,0,43,2],[43,4,43,5]],"flags":["formulas_cached_only"]}
["主要材料及价格表"]
["工程名称:长堽校区信息工程大楼和图书馆电梯机房、井道改造工程",{"$nulls":3},"第1页  共2页"]
["序号","材料编码","项目名称及规格、型号等特殊要求","单位","数量","单价（元）"]
[1,null,"◆人工◆"]
[2,"000301000","建筑装饰人工","元",3692.253]
[3,"000501000","安装人工","元",17325.476]
[4,"B-R.1","电梯门洞打凿清理 人工费","元",{"v":32,"d":"32.000"}]
[5,"B-R.2","拆除混凝土墩 人工费","元",0.432]
[6,null,"◆材料◆"]
[7,"010903001","圆钢HPB300 Φ10以内(综合)","kg",267.972]
[8,"011303003","镀锌扁钢 -40×4","kg",154.524]
[9,"012902022","钢板 2～2.5mm","kg",{"v":60.8,"d":"60.800"}]
[10,"022705004","棉纱头","kg",{"v":1,"d":"1.000"}]
[11,"022706010","破布","kg",{"v":7.2,"d":"7.200"}]
[12,"023301001","草袋","㎡",{"v":28.51,"d":"28.510"}]
[13,"030127035","镀锌螺栓 M10×100","套",{"v":1238.4,"d":"1238.400"}]
[14,"030156026","膨胀螺栓 M12","套",{"v":2700,"d":"2700.000"}]
[15,"031301006","砂轮片 400","片",{"v":14.4,"d":"14.400"}]
[16,"031311002","电焊条 结4222.5~3.2","kg",139.264]
[17,"031337014","冲击钻头 Φ20","个",{"v":12.24,"d":"12.240"}]
[18,"031339007","金刚钻钻头 Φ108","个",{"v":0.72,"d":"0.720"}]
[19,"031345001","钢锯条","根",{"v":243.2,"d":"243.200"}]
[20,"031345004","石料切割锯片","片",{"v":0.8,"d":"0.800"}]
[21,"031347004","铁砂布","张",{"v":90,"d":"90.000"}]
[22,"040102001","普通硅酸盐水泥 32.5MPa","t",8.559]
[23,"040103001","白水泥(综合)","t",0.006]
[24,"040301001","砂(综合)","",1.378]
[25,"040301004","中砂","",12.332]
[26,"040502003","碎石 5～20mm","",{"v":17.02,"d":"17.020"}]
[27,"040902004","石灰膏","",0.177]
[28,"041301001","页岩标准砖 240×115×53","千块",2.699]
[29,"052502006","锯木屑","",0.335]
[30,"080101001","大理石板(地面用)","㎡",{"v":58.83,"d":"58.830"}]
[31,"143901002A","乙炔气","kg",{"v":15.66,"d":"15.660"}]
[32,"143906001","氧气","",{"v":45.9,"d":"45.900"}]
[33,"144103005","903胶","kg",{"v":20,"d":"20.000"}]
[34,"144111001","大理石胶","kg",{"v":18.75,"d":"18.750"}]
[35,"341101001","水","",20.616]
[36,"341508001","其他材料费","元",{"v":215.48,"d":"215.480"}]
[37,"B-C.1","照明灯具 材料费","元",{"v":4,"d":"4.000"}]
[38,"B-C.2","排气扇 材料费","元",{"v":4,"d":"4.000"}]
[]
["主要材料及价格表"]
["工程名称:广西水利电力职业技术学院电梯井道整改工程",{"$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）"]
[39,"B-C.3","灭火器 材料费","元",{"v":4,"d":"4.000"}]
[40,"B-C.4","无线五方通话设备 材料费","元",{"v":4,"d":"4.000"}]
[41,"B-C.5","电梯门洞打凿清理 材料费","元",{"v":32,"d":"32.000"}]
[42,"B-C.6","拆除混凝土墩 材料费","元",0.432]
[43,"B-C.7","设备二次搬运 材料费","元",{"v":1,"d":"1.000"}]
[44,null,"◆配合比◆"]
[45,"800102005","水泥砂浆 1∶3","",{"v":1.12,"d":"1.120"}]
[46,"800301004","水泥石灰砂浆中砂M5","",1.188]
[47,"801101001","素水泥浆","",0.055]
[48,"802102008","碎石 GD20 中砂水泥 32.5 C25","",21.142]
[49,null,"◆主材◆"]
[50,"011905001","槽钢 [15#]","m",{"v":21,"d":"21.000"}]
[51,"011905001","槽钢 [20#]","m",{"v":571.2,"d":"571.200"}]
[52,"012101003","角钢(综合)","m",{"v":92.4,"d":"92.400"}]
[53,"Z010000103","型钢(综合)","kg",{"v":1908,"d":"1908.000"}]
[54,null,"◆机械台班组成◆"]
[55,"000301001","机械台班人工费","元",388.199]
[56,"341103001","电","kW.h",2287.192]
[57,"994701001","其他机械费","元",48.024]
[58,"994701003","停滞费","元",466.483]
[59,"994701004","折旧费","元",123.629]
[60,"994701005","大修理费","元",41.272]
[61,"994701006","经常修理费","元",65.713]
[62,"994701007","安拆及场外运输费","元",251.541]
[63,null,"◆机械◆"]
[64,"990502003","双锥反转出料混凝土搅拌机[出料容量500L]","台班",1.268]
[65,"990506001","混凝土振捣器[平板式]","台班",{"v":1.26,"d":"1.260"}]
[66,"990506002","混凝土振捣器[插入式]","台班",1.363]
[67,"990509001","灰浆搅拌机[拌筒容量200L]","台班",{"v":0.38,"d":"0.380"}]
[68,"991908002A","立式钻床 钻孔直径25mm","台班",{"v":7.65,"d":"7.650"}]
[69,"991912001","混凝土钻孔机 ZZH1-160","台班",{"v":3.6,"d":"3.600"}]
[70,"992301003","砂轮切割机 400","台班",{"v":7.2,"d":"7.200"}]
[71,"992302001","石料切割机5.5KW以内","台班",{"v":3.8,"d":"3.800"}]
[72,"992501001A","交流电弧焊机 容量21kV.A","台班",30.096]
[73,"994508001","电锤 520W","台班",10.206]
[74,null,"#### 合 计 ####"]