{"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","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:里建校区馨园9栋学生宿舍走廊墙面翻新维修工程"]
["         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:里建校区馨园9栋学生宿舍走廊墙面翻新维修工程",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":81,"n_cols":12,"rows_kept":81,"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],[51,0,51,11],[52,0,52,7],[52,8,52,11],[53,0,54,0],[53,1,54,1],[53,2,54,2],[53,3,54,3],[53,4,54,4],[53,5,54,5],[53,6,53,11]],"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9栋学生宿舍走廊墙面翻新维修工程",{"$nulls":7},"第1页 共3页"]
["定额编号","定额名称","单位","工程量","单价(元)","合价(元)","单价分析(元)"]
[{"$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"]
["011406003001","过道天面和墙面腻子","㎡","4485.70"]
[null,"1、墙面基层处理。"]
[null,"2、破裂和开裂等情况，用百旺腻子粉进行修复。"]
[null,"3、品牌：百旺"]
["A13-206换","刮成品腻子粉 内墙面 两遍","100㎡","44.8570"]
["011407002001","过道天面和墙面乳胶漆","㎡","4485.70"]
[null,"1、立邦乳胶漆 外墙漆 屋得保（16L装）白色墙面，黑色踢脚线。"]
[null,"2、品牌：立邦"]
["A13-210换","乳胶漆 内墙、柱、天棚抹灰面 二遍","100㎡","44.8570"]
["011406003002","刮腻子和刷乳胶漆人工费","㎡","4485.70"]
[null,"1、墙面基层处理。"]
[null,"2、破裂和开裂等情况，用百旺腻子粉进行修复。"]
[null,"3、再刷面漆2道。"]
[null,"4、分色纸打磨的砂纸等辅材和人工。"]
["B-","刮腻子和刷乳胶漆人工费","㎡","4485.7"]
["011405001001","生锈的护栏翻新油漆","m","222.00"]
[null,"1、生锈的地方重新手工打磨"]
[null,"2、刷2道黑色油漆。"]
[null,"3、分色纸和保护膜等辅材"]
["B-","生锈的护栏翻新油漆","m","222"]
["FC030302600001","走廊和楼梯间的开关","个","86"]
[null,"10A公牛开关，含辅材和安装。"]
[{"$nulls":11},"表－08"]
["分部分项工程和单价措施项目费用表"]
["工程名称：里建9栋公寓楼公共区域翻新项目",{"$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)"]
[{"$nulls":6},"人工费","材料费","机械费","管理费","利润","其中:\r\n暂估价"]
["B4-0425换","开关、按钮、插座安装 一般按钮 暗装","10套","8.6"]
["011610001001","楼梯和过道之间木门拆除","项","12"]
["B-","楼梯和过道之间木门拆除","项","12"]
["011201001001","修补一楼门廊缺口","项","1"]
[null,"对缺口的门廊的门廊进行修复，水泥砂浆和人工,干了以后刷漆修复。"]
["B-","修补一楼门廊缺口","项","1"]
["011608003001","墙面抹灰层铲除","㎡","500.00"]
[null,"对空鼓的墙面进行铲除"]
["07010103换","墙柱面铲除 砂浆","100㎡","5.0000"]
["011201001002","墙面抹灰","㎡","500.00"]
[null,"铲除后的墙面修补"]
["A10-20","内墙 水泥砂浆 砖墙 (15+5)mm{水泥砂浆 1∶2}","100㎡","5.0000"]
["桂011710001001","地面瓷砖保护","㎡","1003.00"]
[null,"对原来已经铺好的全部地板瓷砖用专用的地砖保护膜进行保护，预防后期施工地板瓷砖被刮花或损伤。计量方法：按照实际面积计算。"]
["A22-5","楼地面成品保护 塑料地板胶","100㎡","10.0300"]
[null,"     小    计"]
[null,"     ∑人工费"]
[null,"     ∑材料费"]
[{"$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9栋公寓楼公共区域翻新项目",{"$nulls":7},"第3页 共3页"]
["定额编号","定额名称","单位","工程量","单价(元)","合价(元)","单价分析(元)"]
[{"$nulls":6},"人工费","材料费","机械费","管理费","利润","其中:\r\n暂估价"]
[null,"     ∑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"]
{"$rows_empty":16}
[{"$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:里建校区馨园9栋学生宿舍走廊墙面翻新维修工程",{"$nulls":3},"第1页 共1页"]
["序号","项 目 名 称","计算基础","费率(%)\r\n或标准","金 额(元)","备注"]
["一","建筑装饰装修工程(营改增)一般计税法"]
["1","安全文明施工费","∑(分部分项人材机+单价措施人材机)\n"]
["2","检验试验配合费"]
["3","雨季施工增加费"]
["4","工程定位复测费"]
[null,"         合     计"]
{"$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-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:里建校区馨园9栋学生宿舍走廊墙面翻新维修工程",{"$nulls":3},"第1页 共1页"]
["序号","项  目  名  称","计 算 基 础","计算费率(%)","金额(元)"]
["一","建筑装饰装修工程(营改增)一般计税法"]
["1","规费","1.1+1.2+1.3"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)\n"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
["1.1.5","工伤保险费"]
["1.2","住房公积金"]
["1.3","工程排污费","∑(分部分项人材机+单价措施人材机)\n"]
["2","增值税","Σ（分部分项工程费及单价措施项目费+总价措施项目费+其他项目费+税前项目费+规费）\n"]
[null,"            合              计"]
{"$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":5,"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:里建校区馨园9栋学生宿舍走廊墙面翻新维修工程",{"$nulls":7},"编号:"]
["序号","名称、规格、型号","单位","数量","风险系数(%)","基准单价(元)","投标单价(元)","确认单价(元)","价差(元)","合计差价(元)"]
[1,"普通硅酸盐水泥 32.5MPa","t"]
[2,"砂(综合)","立方"]
[3,"周转板枋材","立方"]
[4,"塑料地板胶","㎡"]
[5,"乳胶漆","kg"]
[6,"成品腻子粉（一般型）","kg"]
[7,"开关盒","个"]
[8,"水","立方"]
[9,"            合       计"]
{"$rows_empty":12}
["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"]