{"text_format":"3","workbook":"xls","n_sheets":13,"sheets":["封-1_工程预算书","表-01_总说明","表-02_建设项目预算招标汇总表","表-03_单项工程预算招标汇总表","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-10_其他项目计价表","表-12_税前项目费表","表-13_规费、税金汇总表","表-19_发包人提供主要材料和工程设备一览表","表-20_承包人提供主要材料和工程设备一览表","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":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:广西中马钦州产业园区开发有限公司中马青年公寓电源迁改下地10kV配电工程"]
["         建设单位:","广西中马钦州产业园区开发有限公司",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:","2020年05月18日"]
["         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-01_总说明","index":1,"n_rows":38,"n_cols":3,"rows_kept":38,"merged":[[0,0,0,2],[2,0,36,2]],"flags":["formulas_cached_only"]}
["总  说  明"]
["工程名称:","广西中马钦州产业园区开发有限公司中马青年公寓电源迁改下地10kV配电工程","第1页 共1页"]
["一、工程概况：广西中马钦州产业园区开发有限公司中马青年公寓电源迁改下地10kV配电工程。\r\n\r\n二、招标范围：施工图纸及工程量清单包含的内容。\r\n\r\n三、 编制依据：\r\n\r\n\r\n   1、《建设工程工程量计算规范（GB50854～50862-2013）广西壮族自治区实施细则（修订本）》；\r\n\r\n   2、《建设工程工程量清单计价规范(GB050500-2013)广西壮族自治区实施细则》；\r\n\r\n   3、2013年版《广西壮族自治区建筑装饰装修工程消耗量定额》；\r\n\r\n   4、2013年版《广西壮族自治区建筑装饰装修工程费用定额》；\r\n\r\n   5、2016年版《广西壮族自治区建设工程费用定额》；\r\n\r\n   6、2015年版《广西壮族自治区安装工程消耗量定额》；\r\n\r\n   7、2011年版《广西壮族自治区建筑拆除工程消耗量定额》；\r\n\r\n   8、2014年《广西壮族自治区市政工程消耗量定额》及现行有关配套费率、人工和机械台班费用调整规定；\r\n\r\n   9、定额人工费及相关费率根据《自治区住房城乡建设厅关于调整建设工程定额人工费及有关费率的\r\n通知》（桂建标[2018]19号）进行调整；\r\n\r\n   10、税率根据桂造价【2019】10号文关于调整除税价计算适用增值税税率的通知；\r\n\r\n\r\n   11、材料价格主要按照《钦州市市建设工程造价信息》2020年第4期钦州港信息价计取，钦州港没有的参考钦州、南宁信息价或市场询价。\r\n\r\n\r\n   13、施工设计图纸和补充资料；"]
{"$rows_empty":34}
[null,"表-01"]

{"sheet":"表-02_建设项目预算招标汇总表","index":2,"n_rows":25,"n_cols":5,"rows_kept":25,"merged":[[0,0,0,4],[1,0,1,3],[1,4,1,4],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,2,4],[3,3,4,3]],"flags":["formulas_cached_only"]}
["建设项目预算招标汇总表"]
["工程名称:广西中马钦州产业园区开发有限公司中马青年公寓电源迁改下地10kV配电工程",{"$nulls":3},"第1页 共1页"]
["序号","单项工程名称","金额(元)","其中:(元)"]
[{"$nulls":3},"暂估价","安全文明"]
[{"$nulls":4},"施工费"]
["1.1","广西中马钦州产业园区开发有限公司中马青年公寓电源迁改下地10kV配电工程"]
[null,"        投标报价合计"]
{"$rows_empty":17}
[{"$nulls":4},"表-02"]

{"sheet":"表-03_单项工程预算招标汇总表","index":3,"n_rows":25,"n_cols":5,"rows_kept":25,"merged":[[0,0,0,4],[1,0,1,3],[1,4,1,4],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,2,4],[3,3,4,3]],"flags":["formulas_cached_only"]}
["单项工程预算招标汇总表"]
["工程名称:广西中马钦州产业园区开发有限公司中马青年公寓电源迁改下地10kV配电工程",{"$nulls":3},"第1页 共1页"]
["序号","单位工程名称","金额(元)","其中:(元)"]
[{"$nulls":3},"暂估价","安全文明"]
[{"$nulls":4},"施工费"]
["1.1.2","中马青年公寓电源迁改下地10kV配电工程-安装部分"]
["1.1.3","中马青年公寓电源迁改下地10kV配电工程-市政部分"]
[null,"        投标报价合计"]
{"$rows_empty":16}
[{"$nulls":4},"表-03"]

{"sheet":"表-04_单位工程预算汇总表","index":4,"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:广西中马钦州产业园区开发有限公司中马青年公寓电源迁改下地10kV配电工程",null,null,"第1页 共2页"]
["序号","汇总内容","金额(元)","备注"]
[null,"中马青年公寓电源迁改下地10kV配电工程-安装部分"]
["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,"中马青年公寓电源迁改下地10kV配电工程-市政部分"]
["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:广西中马钦州产业园区开发有限公司中马青年公寓电源迁改下地10kV配电工程",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-08_分部分项工程和单价措施项目费用表","index":5,"n_rows":219,"n_cols":12,"rows_kept":219,"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],[26,0,26,11],[27,0,27,7],[27,8,27,11],[28,0,29,0],[28,1,29,1],[28,2,29,2],[28,3,29,3],[28,4,29,4],[28,5,29,5],[28,6,28,11],[55,0,55,11],[56,0,56,7],[56,8,56,11],[57,0,58,0],[57,1,58,1],[57,2,58,2],[57,3,58,3],[57,4,58,4],[57,5,58,5],[57,6,57,11],[82,0,82,11],[83,0,83,7],[83,8,83,11],[84,0,85,0],[84,1,85,1],[84,2,85,2],[84,3,85,3],[84,4,85,4],[84,5,85,5],[84,6,84,11],[107,0,107,11],[108,0,108,7],[108,8,108,11],[109,0,110,0],[109,1,110,1],[109,2,110,2],[109,3,110,3],[109,4,110,4],[109,5,110,5],[109,6,109,11],[133,0,133,11],[134,0,134,7],[134,8,134,11],[135,0,136,0],[135,1,136,1],[135,2,136,2],[135,3,136,3],[135,4,136,4],[135,5,136,5],[135,6,135,11],[159,0,159,11],[160,0,160,7],[160,8,160,11],[161,0,162,0],[161,1,162,1],[161,2,162,2],[161,3,162,3],[161,4,162,4],[161,5,162,5],[161,6,161,11],[189,0,189,11],[190,0,190,7],[190,8,190,11],[191,0,192,0],[191,1,192,1],[191,2,192,2],[191,3,192,3],[191,4,192,4],[191,5,192,5],[191,6,191,11]],"flags":["formulas_cached_only"]}
["分部分项工程和单价措施项目费用表"]
["工程名称：广西中马钦州产业园区开发有限公司中马青年公寓电源迁改下地10kV配电工程",{"$nulls":7},"第1页 共8页"]
["定额编号","定额名称","单位","工程量","单价(元)","合价(元)","单价分析(元)"]
[{"$nulls":6},"人工费","材料费","机械费","管理费","利润","其中:\r\n暂估价"]
[null,"中马青年公寓电源迁改下地10kV配电工程-安装部分"]
[null,"分部分项工程"]
[null,"Ⅰ类_水电暖通消防等"]
[null,"B4 电气设备安装工程"]
["030408001001","电力电缆  ZR-YJV22-8.7/15kV-3*120","m","426.00"]
["B4-1018换","铜芯电力电缆敷设 沿桥架垂直敷设(截面m㎡以下)120","100m","4.2600"]
["030408006001","电缆终端头","个","1"]
[null,"可触摸型电缆肘型头 3*120mm2"]
["B4-1105换","户外电力电缆终端头制作、安装10kV以下冷缩式(截面m㎡以下)120","个","1"]
["030408006002","电缆中间头","个","1"]
[null,"冷缩式电缆中间接头 3*120mm2（含防爆盒）"]
["B4-1145换","冷缩式电力电缆中间头制作、安装10kV以下热缩式中间头(截面m㎡以下)120","个","1"]
["030414015001","电缆试验","根","1"]
["B4-2145","绝缘子、套管、绝缘油、电缆试验  电缆试验  交流耐压试验","１０KV组/三相","1"]
[]
[null,"     小    计"]
[null,"     ∑人工费"]
[null,"     ∑材料费"]
[null,"     ∑机械费"]
[null,"     ∑管理费"]
[null,"     ∑利  润"]
[{"$nulls":11},"表－08"]
["分部分项工程和单价措施项目费用表"]
["工程名称：广西中马钦州产业园区开发有限公司中马青年公寓电源迁改下地10kV配电工程",{"$nulls":7},"第2页 共8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)"]
[{"$nulls":6},"人工费","材料费","机械费","管理费","利润","其中:\r\n暂估价"]
[null,"单价措施项目"]
[]
[null,"     小    计"]
[null,"     ∑人工费"]
[null,"     ∑材料费"]
[null,"     ∑机械费"]
[null,"     ∑管理费"]
[null,"     ∑利  润"]
[null,"     合    计"]
[null,"     ∑人工费"]
[null,"     ∑材料费"]
[null,"     ∑机械费"]
[null,"     ∑管理费"]
[null,"     ∑利  润"]
[null,"中马青年公寓电源迁改下地10kV配电工程-市政部分"]
[null,"分部分项工程"]
[null,"市政综合工程"]
[null,"土石方工程"]
["040101003001","挖沟槽土方（机械开挖、装车）","","28.68"]
[null,"土壤类别:三类土"]
[null,"挖土深度:2米以内"]
["C1-0025","挖掘机挖沟槽、基坑土方（斗容量0.4）装车 三类土","1000","0.02868"]
["040101003002","挖沟槽土方（机械开挖、不装车）","","40.87"]
[null,"土壤类别:三类土"]
[{"$nulls":11},"表－08"]
["分部分项工程和单价措施项目费用表"]
["工程名称：广西中马钦州产业园区开发有限公司中马青年公寓电源迁改下地10kV配电工程",{"$nulls":7},"第3页 共8页"]
["定额编号","定额名称","单位","工程量","单价(元)","合价(元)","单价分析(元)"]
[{"$nulls":6},"人工费","材料费","机械费","管理费","利润","其中:\r\n暂估价"]
[null,"挖土深度:2米以内"]
["C1-0021","挖掘机挖沟槽、基坑土方（斗容量0.4）不装车 三类土","1000","0.04087"]
["040103001001","回填土","","19.18"]
[null,"密实度:按设计规范"]
[null,"填方材料品种:原土，三类土"]
[null,"填方来源、运距:原土回填"]
["C1-0101换","沟槽回填机械碾压 振动压路机1t 沟槽回填（槽底宽≤2.8m）土","100","0.1918"]
["040103001002","回填砂","","4.99"]
[null,"密实度:按设计规范"]
[null,"填方材料品种:砂"]
["C1-0099换","沟槽回填机械碾压 振动压路机1t 沟槽回填（槽底宽≤2.8m）砂","100","0.0499"]
["040103002001","土方弃置","","28.68"]
[null,"废弃料品种：三类土"]
[null,"运距：1km"]
["C1-0124换","自卸汽车运土方（运距1km内） 12t[实际3]","1000","0.02868"]
["040103002002","石方弃置","","8.74"]
["C1-0085","履带式液压挖掘机挖石碴斗容量（1.25） 装车","1000","0.00874"]
["C1-0133换","自卸汽车运石方（运距1km内） 12t[实际3]","1000","0.00874"]
[]
[null,"管网工程"]
["040504001001","10#电缆井","座","1"]
[null,"300mm厚C15商品混凝土垫层"]
[{"$nulls":11},"表－08"]
["分部分项工程和单价措施项目费用表"]
["工程名称：广西中马钦州产业园区开发有限公司中马青年公寓电源迁改下地10kV配电工程",{"$nulls":7},"第4页 共8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)"]
[{"$nulls":6},"人工费","材料费","机械费","管理费","利润","其中:\r\n暂估价"]
[null,"井壁采用MU15红砖，M10水泥浆砌筑"]
[null,"井壁内抹15厚1:2水泥砂浆"]
[null,"C25商品混凝土圈梁"]
[null,"C30商品混凝土预制盖板，规格：1150*300*100"]
[null,"集水坑PVCφ200，内填充鹅卵石"]
[null,"含模板制作、安装、拆除"]
[null,"不含挖土及钢筋"]
["C5-0671换","非定型井垫层 混凝土{换:碎石 GD40  商品普通砼  C15}","10","0.123"]
["C5-2226换","混凝土基础垫层 复合木模","10㎡","0.250"]
["C5-0673换","非定型井砌筑 砖砌 矩形{换:水泥砂浆中砂M10}","10","0.088"]
["C5-0678换","非定型井抹灰 砖墙 规格：井内侧 15mm{换:水泥砂浆 1∶2}","100㎡","0.0370"]
["C5-0679换","非定型井抹灰 砖墙 规格：井底 15mm{换:水泥砂浆 1∶2}","100㎡","0.0172"]
["A4-24换","混凝土 圈梁{换:碎石 GD40  商品普通砼  C25}","10","0.024"]
["A17-72换","圈梁 直形 胶合板模板 木支撑","100㎡","0.0341"]
["C5-0688换","非定型井盖板制作 盖板（板厚cm以内）10{换:碎石 GD40  商品普通砼  C30}","10","0.024"]
["C5-0693换","非定型井盖板安装 井室盖板（每块体积以内）0.1{水泥砂浆中砂M10}","10","0.024"]
["C3-0551换","铁件预埋 一般铁件预埋角钢","t","0.099"]
["C3-0551换","铁件预埋 一般铁件预埋C型钢","t","0.107"]
["C2-0184换","PVC管","100m","0.0035"]
["B-换","坑内回填碎石","","0.01"]
[{"$nulls":11},"表－08"]
["分部分项工程和单价措施项目费用表"]
["工程名称：广西中马钦州产业园区开发有限公司中马青年公寓电源迁改下地10kV配电工程",{"$nulls":7},"第5页 共8页"]
["定额编号","定额名称","单位","工程量","单价(元)","合价(元)","单价分析(元)"]
[{"$nulls":6},"人工费","材料费","机械费","管理费","利润","其中:\r\n暂估价"]
["040504001002","11#电缆井增加部分","座","1"]
[null,"100mm厚C15商品混凝土垫层"]
[null,"井壁采用MU10红砖，M7.5水泥浆砌筑"]
[null,"井壁内抹20厚1:2水泥砂浆"]
[null,"C20商品混凝土圈梁"]
[null,"C30商品混凝土预制盖板，规格：1350*300*100"]
[null,"含模板制作、安装、拆除"]
[null,"不含挖土及钢筋"]
["C5-0671换","非定型井垫层 混凝土{换:碎石 GD40  商品普通砼  C15}","10","0.038"]
["C5-2226换","混凝土基础垫层 复合木模","10㎡","0.060"]
["C5-0673换","非定型井砌筑 砖砌 矩形{水泥砂浆中砂M7.5}","10","0.094"]
["C5-0678换","非定型井抹灰 砖墙 规格：井内侧 20mm{水泥砂浆 1∶2}","100㎡","0.0528"]
["A4-24换","混凝土 圈梁{换:碎石 GD40  商品普通砼  C20}","10","0.021"]
["A17-72换","圈梁 直形 胶合板模板 木支撑","100㎡","0.0224"]
["C5-0688换","非定型井盖板制作 盖板（板厚cm以内）10{换:碎石 GD40  商品普通砼  C30}","10","0.024"]
["C5-0693换","非定型井盖板安装 井室盖板（每块体积以内）0.1{水泥砂浆中砂M10}","10","0.024"]
["C3-0551换","铁件预埋 一般铁件预埋角钢","t","0.075"]
["040901001001","现浇构件钢筋","t","0.086"]
["C3-0553换","钢筋制作、安装 φ10以上","t","0.024"]
["040901001002","现浇构件钢筋","t","0.033"]
["C3-0552换","钢筋制作、安装 φ10以内","t","0.020"]
[{"$nulls":11},"表－08"]
["分部分项工程和单价措施项目费用表"]
["工程名称：广西中马钦州产业园区开发有限公司中马青年公寓电源迁改下地10kV配电工程",{"$nulls":7},"第6页 共8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)"]
[{"$nulls":6},"人工费","材料费","机械费","管理费","利润","其中:\r\n暂估价"]
["040901002001","预制构件钢筋","t","0.276"]
["C3-0553换","钢筋制作、安装 φ10以上","t","0.180"]
["040901002002","预制构件钢筋","t","0.069"]
["C3-0552换","钢筋制作、安装 φ10以内","t","0.035"]
["040205002001","电缆保护管","m","40.00"]
["C5-1174换","塑料管安装（对接熔接）管外径（mm以内）160","10m","4.000"]
["C5-0720换","非定型管道垫层 混凝土{换:碎石 GD40  商品普通砼  C15}","10","0.250"]
["C5-2226换","混凝土基础垫层 复合木模","10㎡","0.800"]
["B-","管枕","个","20"]
["C5-0049换","平接（企口）式全包混凝土管道基础 管径（300mm以内）{换:碎石 GD40  商品普通砼  C20}","100m","0.0366"]
[]
[null,"道路工程"]
["040202001001","路床(槽)整形","㎡","81.33"]
["C2-0001","路床槽整形 路床 碾压检验","100㎡","0.8133"]
["040203007001","水泥混凝土","㎡","81.33"]
["C2-0124换","水泥混凝土路面 厚度24cm[实际25]{换:碎石 GD40  商品普通砼  C25 换:碎石 GD40  商品普通砼  C25}","100㎡","0.8133"]
["桂011616003001","房屋整体机械拆除","㎡","12.82"]
["07020005","框架结构","100㎡","0.1282"]
[]
[]
[]
[{"$nulls":11},"表－08"]
["分部分项工程和单价措施项目费用表"]
["工程名称：广西中马钦州产业园区开发有限公司中马青年公寓电源迁改下地10kV配电工程",{"$nulls":7},"第7页 共8页"]
["定额编号","定额名称","单位","工程量","单价(元)","合价(元)","单价分析(元)"]
[{"$nulls":6},"人工费","材料费","机械费","管理费","利润","其中:\r\n暂估价"]
[]
[]
[null,"     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"]
[]
[]
[]
[]
[]
[]
[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"]
[{"$nulls":11},"表－08"]
["分部分项工程和单价措施项目费用表"]
["工程名称：广西中马钦州产业园区开发有限公司中马青年公寓电源迁改下地10kV配电工程",{"$nulls":7},"第8页 共8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)"]
[{"$nulls":6},"人工费","材料费","机械费","管理费","利润","其中:\r\n暂估价"]
[null,"     ∑机械费"]
[null,"     ∑管理费"]
[null,"     ∑利  润"]
[null,"     总 合 计"]
[null,"     ∑人工费"]
[null,"     ∑材料费"]
[null,"     ∑机械费"]
[null,"     ∑管理费"]
[null,"     ∑利  润"]
{"$rows_empty":16}
[{"$nulls":11},"表－08"]

{"sheet":"表-09_总价措施费用表","index":6,"n_rows":25,"n_cols":6,"rows_kept":25,"merged":[[0,0,0,5],[1,0,1,3],[1,4,1,5],[5,2,7,2],[10,2,13,2],[23,0,23,5],[24,0,24,4]],"flags":["formulas_cached_only"]}
["总 价 措 施 费 用 表"]
["工程名称:广西中马钦州产业园区开发有限公司中马青年公寓电源迁改下地10kV配电工程",{"$nulls":3},"第1页 共1页"]
["序号","项 目 名 称","计算基础","费率(%)\r\n或标准","金 额(元)","备注"]
[null,"中马青年公寓电源迁改下地10kV配电工程-安装部分"]
["一","给排水、燃气、电气、通风空调、消防、建筑智能、通信、自控仪表工程(营改增)一般计税法"]
["1","安全文明施工费","∑分部分项及单价措施费定额(人工费+机械费)"]
["2","检验试验配合费"]
["3","雨季施工增加费"]
[null,"中马青年公寓电源迁改下地10kV配电工程-市政部分"]
["一","市政综合工程(营改增)一般计税法"]
["1","安全文明施工费","∑分部分项、单价措施(人工费+机械费)"]
["2","检验试验配合费"]
["3","雨季施工增加费"]
["4","工程定位复测费"]
[null,"         合     计"]
{"$rows_empty":8}
["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-10_其他项目计价表","index":7,"n_rows":29,"n_cols":4,"rows_kept":29,"merged":[[0,0,0,3],[1,0,1,2],[28,0,28,2]],"flags":["formulas_cached_only"]}
["其 他 项 目 费 用 表"]
["工程名称:广西中马钦州产业园区开发有限公司中马青年公寓电源迁改下地10kV配电工程   ",null,null,"第1页 共1页"]
["序号","项目名称","计算公式","金额(元)"]
[null,"中马青年公寓电源迁改下地10kV配电工程-安装部分"]
["1","暂列金额","明细详见表－12－1"]
["2","材料暂估价","明细详见表－12－2"]
["3","专业工程暂估价","明细详见表－12－3"]
["4","计日工","明细详见表－12－4"]
["5","总承包服务费","明细详见表－12－5"]
[null,"中马青年公寓电源迁改下地10kV配电工程-市政部分"]
["1","暂列金额","明细详见表－12－1"]
["2","材料暂估价","明细详见表－12－2"]
["3","专业工程暂估价","明细详见表－12－3"]
["4","计日工","明细详见表－12－4"]
["5","总承包服务费","明细详见表－12－5"]
[null,"             合               计"]
{"$rows_empty":12}
["注:专业工程暂估价、检验试验费暂估价包含除税金之外的所有费用，不计规费。",null,null,"表－10"]

{"sheet":"表-12_税前项目费表","index":8,"n_rows":31,"n_cols":7,"rows_kept":31,"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],[29,0,29,6]],"flags":["formulas_cached_only"]}
["税 前 项 目 费 表"]
["工程名称：广西中马钦州产业园区开发有限公司中马青年公寓电源迁改下地10kV配电工程",{"$nulls":5},"第1页  共1页"]
["序号","项目编号","项目名称及项目特征描述","计量单位","工程量","金额（元）"]
[{"$nulls":5},"单价","合价"]
[null,null,"中马青年公寓电源迁改下地10kV配电工程-安装部分"]
["1","03B001","电缆走向标示桩（PVC管内灌砂浆）","根","2"]
[null,"B-换","电缆走向标示桩（PVC管内灌砂浆）","根","2"]
["2","03B002","电缆走向牌(80*200mm不锈钢)","块","2"]
[null,"B-换","电缆走向牌(80*200mm不锈钢)","块","2"]
["3","03B003","电缆标示牌","块","15"]
[null,"B-换","电缆标示牌","块","15"]
["4","03B004","10kV主接线图上墙 800×1200㎜","块","1"]
[null,"B-换","10kV主接线图上墙 800×1200㎜","块","1"]
["5","050307009001","设备标示牌","个","1"]
[null,null,"厚度：3mm"]
[null,"B-换","设备标示牌","块","1"]
["6","030408008001","防火堵洞材料","kg","30.00"]
[null,null,"防火胶泥"]
[null,"B-换","防火胶泥","kg","30.00"]
[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、税金汇总表","index":9,"n_rows":57,"n_cols":5,"rows_kept":57,"merged":[[0,0,0,4],[1,0,1,3],[6,2,13,2],[18,2,25,2],[28,0,28,4],[29,0,29,3]],"flags":["formulas_cached_only"]}
["规费、增值税汇总表"]
["工程名称:广西中马钦州产业园区开发有限公司中马青年公寓电源迁改下地10kV配电工程",{"$nulls":3},"第1页 共2页"]
["序号","项  目  名  称","计 算 基 础","费率(%)","金额(元)"]
[null,"中马青年公寓电源迁改下地10kV配电工程-安装部分"]
["一","给排水、燃气、电气、通风空调、消防、建筑智能、通信、自控仪表工程(营改增)一般计税法"]
["1","规费","1.1+1.2+1.3"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
["1.1.5","工伤保险费"]
["1.2","住房公积金"]
["1.3","工程排污费"]
["2","增值税","Σ（分部分项工程费及单价措施项目费+总价措施项目费+其他项目费+税前项目费+规费）"]
[null,"中马青年公寓电源迁改下地10kV配电工程-市政部分"]
["一","市政综合工程(营改增)一般计税法"]
["1","规费","1.1+1.2+1.3"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
["1.1.5","工伤保险费"]
["1.2","住房公积金"]
["1.3","工程排污费"]
["2","增值税","Σ（分部分项工程费及单价措施项目费+总价措施项目费+其他项目费+税前项目费+规费）"]
[{"$nulls":4},"表-13"]
["规费、增值税汇总表"]
["工程名称:广西中马钦州产业园区开发有限公司中马青年公寓电源迁改下地10kV配电工程",{"$nulls":3},"第2页 共2页"]
["序号","项  目  名  称","计 算 基 础","费率(%)","金额(元)"]
[null,"            合              计"]
{"$rows_empty":24}
[{"$nulls":4},"表-13"]

{"sheet":"表-19_发包人提供主要材料和工程设备一览表","index":10,"n_rows":28,"n_cols":8,"rows_kept":28,"merged":[[0,0,0,7],[1,0,1,5],[1,6,1,7],[27,0,27,4]],"flags":["formulas_cached_only"]}
["发包人提供主要材料和工程设备一览表"]
["工程名称:广西中马钦州产业园区开发有限公司中马青年公寓电源迁改下地10kV配电工程",{"$nulls":5},"编号："]
["序号","材料(工程设备)名称、规格、型号","单位","数量","单价(元)","交货方式","送达地点","备注"]
[1]
{"$rows_empty":23}
["注：此表由招标人填写，供投标人在投标报价、确定总承包服务费时参考。",{"$nulls":6},"表－19"]

{"sheet":"表-20_承包人提供主要材料和工程设备一览表","index":11,"n_rows":56,"n_cols":10,"rows_kept":56,"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],[28,0,28,9],[29,0,29,9],[30,0,30,7],[30,8,30,9],[53,0,53,9],[54,0,54,9]],"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:广西中马钦州产业园区开发有限公司中马青年公寓电源迁改下地10kV配电工程",{"$nulls":7},"编号:"]
["序号","名称、规格、型号","单位","数量","风险系数(%)","基准单价(元)","投标单价(元)","确认单价(元)","价差(元)","合计差价(元)"]
[1,"螺纹钢筋HRB400 10以上(综合)","t",null,null,3850.61]
[2,"镀锌铁丝(综合)","kg",null,null,6.47]
[3,"圆钢HPB300 Φ10以内(综合)","kg",null,null,3.52]
[4,"铁钉(综合)","kg",null,null,9.17]
[5,"电焊条（综合）","kg",null,null,5.96]
[6,"铁件(综合)","kg",null,null,4.95]
[7,"普通硅酸盐水泥 32.5MPa","t",null,null,393.51]
[8,"砂(综合)","",null,null,238.63]
[9,"中砂","",null,null,238.63]
[10,"页岩标准砖 240×115×53","千块",null,null,491.45]
[11,"周转圆木(支撑)","",null,null,1080.58]
[12,"周转板枋材","",null,null,1332.71]
[13,"周转枋材","",null,null,1332.71]
[14,"(PVC－U)排水管 200","m",null,null,28.38]
[15,"水","",null,null,3.11]
[16,"胶合板模板 1830×915×18","㎡",null,null,32.56]
[17,"碎石 GD40  商品普通砼  C15","",null,null,368.93]
[18,"碎石 GD40  商品普通砼  C20","",null,null,{"v":383.5,"d":"383.50"}]
[19,"碎石 GD40  商品普通砼  C25","",null,null,398.06]
[20,"碎石 GD40  商品普通砼  C30","",null,null,412.62]
[21,"φ160*8.0mmMPP管","m",null,null,{"v":52.6,"d":"52.60"}]
["注:1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。"]
["   2.招标人应优先采用工程造价管理机构发布的单价作为基础单价，未发布的，通过市场调查确定其基准单价。"]
[{"$nulls":9},"表-20"]
["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:广西中马钦州产业园区开发有限公司中马青年公寓电源迁改下地10kV配电工程",{"$nulls":7},"编号:"]
["序号","名称、规格、型号","单位","数量","风险系数(%)","基准单价(元)","投标单价(元)","确认单价(元)","价差(元)","合计差价(元)"]
[22,"冷缩式电缆中间接头 3*120mm2（含防爆盒）","套",null,null,{"v":1804,"d":"1804.00"}]
[23,"坑内回填碎石","",null,null,113.48]
[24,"汽油 93#","kg",null,null,7.78]
[25,"轻柴油 0#","kg",null,null,6.47]
[26,"电","kW.h",null,null,0.64]
[27,"            合       计"]
{"$rows_empty":15}
["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"]

{"sheet":"主要材料价格表(全部工料机)","index":12,"n_rows":159,"n_cols":6,"rows_kept":159,"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],[93,0,93,5],[94,0,94,2],[94,4,94,5],[124,0,124,5],[125,0,125,2],[125,4,125,5],[155,0,155,5],[156,0,156,2],[156,4,156,5]],"flags":["formulas_cached_only"]}
["主要材料及价格表"]
["工程名称:广西中马钦州产业园区开发有限公司中马青年公寓电源迁改下地10kV配电工程",{"$nulls":3},"第1页  共6页"]
["序号","材料编码","项目名称及规格、型号等特殊要求","单位","数量","单价（元）"]
[1,null,"◆人工◆"]
[2,"000301000","建筑装饰人工","元"]
[3,"000501000","安装人工","元"]
[4,"000701000","市政人工","元"]
[5,"R0101001","建筑综合工日(一类)","工日"]
[6,null,"◆材料◆"]
[7,"010103002","螺纹钢筋HRB400 10以上(综合)","t"]
[8,"010310001","镀锌铁丝(综合)","kg"]
[9,"010903001","圆钢HPB300 Φ10以内(综合)","kg"]
[10,"015303002","封铅 含铅 65% 含锡 35%","kg"]
[11,"020101002","橡胶板 2mm","㎡"]
[12,"021302001","密封塑料带","kg"]
[13,"022706002","棉布","kg"]
[14,"022706010","破布","kg"]
[15,"023301001","草袋","㎡"]
[16,"030127023","镀锌螺栓 M8×100","套"]
[17,"030127033","镀锌螺栓M 10×90","套"]
[18,"030183001","铁钉(综合)","kg"]
[19,"031311001","电焊条（综合）","kg"]
[20,"031321001","焊锡丝  综合","kg"]
[21,"031332002","焊锡膏 瓶装50g","kg"]
[22,"032107001","铜网","kg"]
[23,"032116001","铁件(综合)","kg"]
[24,"040102001","普通硅酸盐水泥 32.5MPa","t"]
[25,"040301001","砂(综合)",""]
[26,"040301004","中砂",""]
[27,"041301001","页岩标准砖 240×115×53","千块"]
[]
["主要材料及价格表"]
["工程名称:广西中马钦州产业园区开发有限公司中马青年公寓电源迁改下地10kV配电工程",{"$nulls":3},"第2页  共6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,"050102006","周转圆木(支撑)",""]
[29,"050306001","周转板枋材",""]
[30,"050306002","周转枋材",""]
[31,"130519001","沥青绝缘漆","kg"]
[32,"134101001","嵌缝料","kg"]
[33,"140301004","国V汽油 92#","kg"]
[34,"140901002","电力复合酯 一级","kg"]
[35,"143303001","硬酯酸 一级","kg"]
[36,"143304005","三氯乙烯","kg"]
[37,"143309001","丙酮","kg"]
[38,"143508001","脱模剂","kg"]
[39,"143520001","隔离剂","kg"]
[40,"143901002","乙炔气","kg"]
[41,"143906001","氧气",""]
[42,"144301004","自粘性橡胶带 20mm×5m","卷"]
[43,"172504004","(PVC－U)排水管 200","m"]
[44,"243301001","色带20mm×20m","卷"]
[45,"280104002","镀锡裸铜绞线 TJX-16","kg"]
[46,"290627005","铜压接管 Φ120","个"]
[47,"290635005","热缩套管","m"]
[48,"290905005","铜接线端子 DT-16mm2","个"]
[49,"290905011","铜线接端子DT-120mm2","个"]
[50,"292702006","尼龙扎带(综合)","个"]
[51,"330114001","高稀钢爬梯","个"]
[52,"340912001","试纸","张"]
[53,"341101001","水",""]
[54,"341301011","标志牌 塑料扁形","个"]
[]
["主要材料及价格表"]
["工程名称:广西中马钦州产业园区开发有限公司中马青年公寓电源迁改下地10kV配电工程",{"$nulls":3},"第3页  共6页"]
["序号","材料编码","项目名称及规格、型号等特殊要求","单位","数量","单价（元）"]
[55,"341301017","电缆标志牌","个"]
[56,"341508001","其他材料费","元"]
[57,"341508002","其他材料费","元"]
[58,"341509001","校验材料费","元"]
[59,"350103001","胶合板模板 1830×915×18","㎡"]
[60,null,"◆商品砼◆"]
[61,"043104002","碎石 GD40  商品普通砼  C15",""]
[62,"043104003","碎石 GD40  商品普通砼  C20",""]
[63,"043104004","碎石 GD40  商品普通砼  C25",""]
[64,"043104005","碎石 GD40  商品普通砼  C30",""]
[65,null,"◆配合比◆"]
[66,"800101006","水泥砂浆中砂M7.5",""]
[67,"800101007","水泥砂浆中砂M10",""]
[68,"800102003","水泥砂浆 1∶2",""]
[69,null,"◆主材◆"]
[70,"172500000","φ160*8.0mmMPP管","m"]
[71,"290702100","可触摸型电缆肘型头 3*120mm2","套"]
[72,"290703100","冷缩式电缆中间接头 3*120mm2（含防爆盒）","套"]
[73,"B-.1","设备标示牌","块"]
[74,"B-.2","10kV主接线图上墙 800×1200㎜","块"]
[75,"B-.3","电缆标示牌","块"]
[76,"B-.4","电缆走向标示桩（PVC管内灌砂浆）","根"]
[77,"B-.5","电缆走向牌","块"]
[78,"B-.6","防火胶泥","kg"]
[79,"B-","坑内回填碎石",""]
[80,"Z281100000","电力电缆ZR-YJV22-8.7/15kV-3*120","m"]
[81,null,"◆机械台班组成◆"]
[]
["主要材料及价格表"]
["工程名称:广西中马钦州产业园区开发有限公司中马青年公寓电源迁改下地10kV配电工程",{"$nulls":3},"第4页  共6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）"]
[82,"000301001A","机械台班人工费","元"]
[83,"000301001","机械台班人工费","元"]
[84,"140301001","汽油 93#","kg"]
[85,"140304001","轻柴油 0#","kg"]
[86,"341103001","电","kW.h"]
[87,"994701001","其他机械费","元"]
[88,"994701003","停滞费","元"]
[89,"994701004","折旧费","元"]
[90,"994701005","大修理费","元"]
[91,"994701006","经常修理费","元"]
[92,"994701007","安拆及场外运输费","元"]
[93,"994701008","其他费用","元"]
[94,"C1403001","轻柴油0#","kg"]
[95,"J00000001","折旧费","元"]
[96,"J00000002","大修理费","元"]
[97,"J00000003","经常修理费","元"]
[98,"J00000004","安拆及场外运输费","元"]
[99,"J00000005","停滞费","元"]
[100,"J00000006","其他费用","元"]
[101,"R0800001","机械台班工日","工日"]
[102,null,"◆机械◆"]
[103,"980502003","数字万用表 F-87","台班"]
[104,"981110002","绝缘电阻测试仪 ZC-8","台班"]
[105,"981115001","成套交流耐压试验设备10kV","台班"]
[106,"983510001","电缆测试仪 JH5132","台班"]
[107,"990101002","履带式液压单斗挖掘机[斗容量0.4]","台班"]
[108,"990101011","履带式液压单斗挖掘机 合资机型,斗容量1.25","台班"]
[]
["主要材料及价格表"]
["工程名称:广西中马钦州产业园区开发有限公司中马青年公寓电源迁改下地10kV配电工程",{"$nulls":3},"第5页  共6页"]
["序号","材料编码","项目名称及规格、型号等特殊要求","单位","数量","单价（元）"]
[109,"990506001","混凝土振捣器[平板式]","台班"]
[110,"990506002","混凝土振捣器[插入式]","台班"]
[111,"990506004","三滚轴整平机 功率75kW","台班"]
[112,"990509001","灰浆搅拌机[拌筒容量200L]","台班"]
[113,"990701004","履带式推土机[功率75kW]","台班"]
[114,"990701005","履带式推土机[功率90kW]","台班"]
[115,"990704004","载货汽车[装载质量4t]","台班"]
[116,"990704005","载货汽车[装载质量5t]","台班"]
[117,"990705007","自卸汽车[装载质量12t]","台班"]
[118,"990712002","平地机[功率120kW]","台班"]
[119,"990903002","汽车式起重机[提升质量8t]","台班"]
[120,"991302005","振动压路机[工作质量15t]","台班"]
[121,"991308001","手扶振动压实机 工作质量 1t","台班"]
[122,"991701001","钢筋调直机[直径14mm]","台班"]
[123,"991702001","钢筋切断机[直径40mm]","台班"]
[124,"991703001","钢筋弯曲机[直径40mm]","台班"]
[125,"992101001","木工圆锯机[直径500mm]","台班"]
[126,"992501003","交流电弧焊机[容量32kVA]","台班"]
[127,"992502006","直流电弧焊机[功率32kW]","台班"]
[128,"992509003","对焊机[容量75kVA]","台班"]
[129,"992511002","热熔焊接机 Φ160","台班"]
[130,"993908002","轻型试验变压器 TSB","台班"]
[131,"994506004","油压接管钳 50t","台班"]
[132,"J01080202","风动凿岩机[手持式]","台班"]
[133,"J01120301","履带式液压岩石破碎机综合","台班"]
[134,"J03010405","汽车式起重机[提升质量16t]","台班"]
[135,"J10020201","内燃空气压缩机[排气量3/MIN]","台班"]
[]
["主要材料及价格表"]
["工程名称:广西中马钦州产业园区开发有限公司中马青年公寓电源迁改下地10kV配电工程",{"$nulls":3},"第6页  共6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）"]
[136,null,"#### 合 计 ####"]