{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["封-1_招标工程量清单","扉-1_招标工程量清单","表-01_总说明","表-02_建设项目投标报价汇总表","表-03_单项工程投标报价汇总表","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-11_总价措施项目清单与计价表","表-12_其他项目清单与计价汇总表","表-15_规费、增值税计价表","主要材料及价格表(全部工料机)"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封-1_招标工程量清单","index":0,"n_rows":12,"n_cols":5,"rows_kept":12,"merged":[[0,1,0,2],[1,1,1,3],[2,2,3,2],[5,2,6,2],[8,1,8,3],[9,1,9,3],[10,0,10,1],[10,2,10,4]],"flags":["formulas_cached_only"]}
[null,"昆仑校区1号变压器配电箱改造、汽车楼变压器令克更换",null,"工程"]
[null,"招 标 工 程 量 清 单"]
[null,null,"广西交通职业技术学院"]
[null,"招  标  人:"]
[null,null,"(单位盖章)"]
[]
[null,"造价咨询人:"]
[null,null,"(单位盖章)"]
[null,"2020年03月12日"]
[null,"软件名称及版本号：博奥清单计价软件V17（版本号：17.0.01）\r\n工程计价软件测评合格编号：2016J02"]
[]
[{"$nulls":4},"封-1"]

{"sheet":"扉-1_招标工程量清单","index":1,"n_rows":49,"n_cols":9,"rows_kept":49,"merged":[[3,1,3,6],[7,1,7,7],[16,2,17,4],[16,6,17,8],[17,0,17,1],[18,2,18,4],[18,6,18,8],[24,0,24,1],[24,2,25,4],[24,6,25,8],[25,0,25,1],[26,2,26,4],[26,6,26,8],[32,2,33,4],[32,6,33,8],[33,0,33,1],[34,2,34,4],[34,6,34,8],[41,0,41,1],[41,2,41,4],[41,6,41,8],[46,2,46,7]],"flags":["formulas_cached_only"]}
[]
[]
[]
[null,"昆仑校区1号变压器配电箱改造、汽车楼变压器令克更换",{"$nulls":5},"工程"]
[]
[]
[]
[null,"招 标 工 程 量 清 单"]
{"$rows_empty":8}
[null,null,"广西交通职业技术学院"]
["  招  标  人:",{"$nulls":4},"造价咨询人："]
[null,null,"（单位盖章）",{"$nulls":3},"（单位资质专用章）"]
[]
[]
[]
[]
[]
["  法定代表人 ",{"$nulls":4},"法定代表人  "]
["或其授权人：",{"$nulls":4},"或其授权人："]
[null,null,"（签字或盖章）",{"$nulls":3},"（签字或盖章）"]
[]
[]
[]
[]
[]
[]
["编  制  人：",{"$nulls":4},"复  核  人："]
["                 ",null,"（造价人员签字）",{"$nulls":3},"(造价工程师签字盖专用章)"]
[]
[]
[]
[]
[]
[]
["  编 制 时 间:",null,"2020年03月12日",null,null,"复 核 时 间：","2020年03月12日"]
[]
[]
[]
[]
[]
[]
[{"$nulls":8},"扉-1"]

{"sheet":"表-01_总说明","index":2,"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:","昆仑校区1号变压器配电箱改造、汽车楼变压器令克更换","第1页 共1页"]
["1、工程概况：昆仑校区1号变压器配电箱改造、汽车楼变压器令克更换项目\r\n2、编制依据：\r\n （1）本项目设计图纸、范围及设计补充说明，控制价编制过程中相关答疑。\r\n （2）《建设工程工程量清单计价规范》（GB50500-2013）；\r\n （3）《<建设工程工程量清单计价规范>（GB50500-2013）广西壮族自治区实施细则》；\r\n  (4）《建设工程工程量计算规范》（GB50854～50862-2013）；\r\n （5）《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（修订版）》；\r\n （6）2013年《广西壮族自治区安装拆除工程消耗量定额》\r\n （7）2015年《广西壮族自治区安装工程消耗量定额》及2016年《广西壮族自治区建设工程费用定额》；\r\n3、费率：\r\n （1）本工程综合费率按相关费用定额有关规定计取。\r\n  (2) 增值税税率按(桂建标【2019】10号文）规定进行调整。\r\n （3）定额人工费、管理费率按桂建标（桂建标字【2018】19号）规定进行调整。\r\n （4）本工程措施项目中的安全施工增加费、文明施工增加费、环境保护费、临时设施费等四项按桂建质【2006】22号计取及南建质按[2013]22文件要求执行。\r\n （5）建筑安装工程劳动保险费按（桂政发（2012）42号）文件要求执行。\r\n （6）《南宁建设工程造价信息》2019年第05期，缺项参考建材信息或市场询价。\r\n4、其他说明：\r\n （1）其他需要说明的问题\r\n"]
{"$rows_empty":34}
[null,"表-01"]

{"sheet":"表-02_建设项目投标报价汇总表","index":3,"n_rows":35,"n_cols":5,"rows_kept":35,"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"]}
["建设项目投标报价汇总表"]
["工程名称:昆仑校区1号变压器配电箱改造、汽车楼变压器令克更换",{"$nulls":3},"第1页 共1页"]
["序号","单项工程名称","金额(元)","其中:(元)"]
[{"$nulls":3},"暂估价","安全文明"]
[{"$nulls":4},"施工费"]
["1.1","昆仑校区1号变压器配电箱改造、汽车楼变压器令克更换"]
[null,"        投标报价合计"]
{"$rows_empty":27}
[{"$nulls":4},"表-02"]

{"sheet":"表-03_单项工程投标报价汇总表","index":4,"n_rows":35,"n_cols":5,"rows_kept":35,"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"]}
["单项工程投标报价汇总表"]
["工程名称:昆仑校区1号变压器配电箱改造、汽车楼变压器令克更换",{"$nulls":3},"第1页 共1页"]
["序号","单位工程名称","金额(元)","其中:(元)"]
[{"$nulls":3},"暂估价","安全文明"]
[{"$nulls":4},"施工费"]
["1.1.1","昆仑校区1号变压器配电箱改造、汽车楼变压器令克更换-安装工程"]
["1.1.2","昆仑校区1号变压器配电箱改造、汽车楼变压器令克更换-拆除工程"]
["1.1.3","昆仑校区1号变压器配电箱改造、汽车楼变压器令克更换-配电箱安装工程"]
[null,"        投标报价合计"]
{"$rows_empty":25}
[{"$nulls":4},"表-03"]

{"sheet":"表-04_单位工程投标报价汇总表","index":5,"n_rows":84,"n_cols":4,"rows_kept":84,"merged":[[0,0,0,3],[1,0,1,2],[42,0,42,3],[43,0,43,2]],"flags":["formulas_cached_only"]}
["单位工程投标报价汇总表"]
["工程名称:昆仑校区1号变压器配电箱改造、汽车楼变压器令克更换",null,null,"第1页 共2页"]
["序号","汇总内容","金额(元)","备注"]
[null,"昆仑校区1号变压器配电箱改造、汽车楼变压器令克更换-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,"昆仑校区1号变压器配电箱改造、汽车楼变压器令克更换-拆除工程"]
["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、税金项目清单计价合计"]
[" 5.1","其中:增值税"]
["6","工程总造价=1+2+3+4+5"]
[null,"昆仑校区1号变压器配电箱改造、汽车楼变压器令克更换-配电箱安装工程"]
["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,"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"]
[null,null," ","表-04"]
["单位工程投标报价汇总表"]
["工程名称:昆仑校区1号变压器配电箱改造、汽车楼变压器令克更换",null,null,"第2页 共2页"]
["序号","汇总内容","金额(元)","备注"]
["6","增值税"]
["7","工程总造价=1+2+3+4+5+6"]
["5","规费、税金项目清单计价合计"]
["5.1","其中:增值税"]
{"$rows_empty":34}
[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":6,"n_rows":167,"n_cols":8,"rows_kept":167,"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],[41,0,41,7],[42,0,42,5],[42,6,42,7],[43,0,45,0],[43,1,45,1],[43,2,45,2],[43,3,45,3],[43,4,45,4],[43,5,43,7],[44,5,45,5],[44,6,45,6],[82,0,82,7],[83,0,83,5],[83,6,83,7],[84,0,86,0],[84,1,86,1],[84,2,86,2],[84,3,86,3],[84,4,86,4],[84,5,84,7],[85,5,86,5],[85,6,86,6],[124,0,124,7],[125,0,125,5],[125,6,125,7],[126,0,128,0],[126,1,128,1],[126,2,128,2],[126,3,128,3],[126,4,128,4],[126,5,126,7],[127,5,128,5],[127,6,128,6]],"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:昆仑校区1号变压器配电箱改造、汽车楼变压器令克更换 ",{"$nulls":5},"第1页 共4页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"昆仑校区1号变压器配电箱改造、汽车楼变压器令克更换-安装工程"]
[null,null,"分部分项工程"]
[null,null,"B4 电气设备安装工程"]
["1","030403001001","引下线、跳线及设备连线","跨","1"]
["2","030410004001","杆上变配电设备安装 跌落式熔断器 (正美)","组","1"]
["3","桂030414016001","针瓶安装","个","3"]
["4","030410003001","绝缘铝绞线架设 绝缘铝绞线(截面m㎡以下)95","km","0.015"]
["5","桂030404039001","压铜接线端子 95mm2","个","2"]
["6","03B001","胶布 DJ-20","卷","5"]
["7","030410002001","令克担安装","组","1"]
["8","030410002002","避雷器担安装","组","1"]
["9","03B002","抱箍 Φ220","个","1"]
["10","03B003","抱箍 Φ200","个","1"]
["11","030410004002","原杆上变配电设备安装 避雷器","组","1"]
["12","03B004","方垫片","个","5"]
["13","03B005","螺栓 12*45","个","15"]
["14","030414002001","送配电装置系统调试 10KV以下交流供电  负荷隔离开关","系统","1"]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"单价措施项目"]
[]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"     合    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[{"$nulls":7},"表-08"]
["分部分项工程和单价措施项目清单与计价表"]
["工程名称:昆仑校区1号变压器配电箱改造、汽车楼变压器令克更换 ",{"$nulls":5},"第2页 共4页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"昆仑校区1号变压器配电箱改造、汽车楼变压器令克更换-拆除工程"]
[null,null,"分部分项工程"]
[null,null,"1 变配电及低压电器拆除"]
["15","030403001002","软母线引下线、跳线及设备连线拆除","跨","1"]
["16","030410004003","杆上变配电设备拆除 跌落式熔断器","组","1"]
["17","桂030414016002","针瓶拆除","个","3"]
["18","030410004004","杆上变配电设备拆除 避雷器","组","1"]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"单价措施项目"]
[]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"     合    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"昆仑校区1号变压器配电箱改造、汽车楼变压器令克更换-配电箱安装工程"]
[null,null,"分部分项工程"]
[null,null,"B4 电气设备安装工程"]
["19","030403001003","引下线、跳线及设备连线 150m㎡","跨","1"]
["20","030410003002","绝缘铜芯线架设 绝缘铜芯线 BV-240m㎡","km","0.050"]
["21","030410003003","绝缘铜芯线架设 绝缘铜芯线 BV-95m㎡","km","0.500"]
[{"$nulls":7},"表-08"]
["分部分项工程和单价措施项目清单与计价表"]
["工程名称:昆仑校区1号变压器配电箱改造、汽车楼变压器令克更换 ",{"$nulls":5},"第3页 共4页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
["22","030410002003","1kV以下横担安装 四线","组","5"]
["23","030410002004","1kV以下横担安装","组","2"]
["24","桂030404039002","压铜接线端子 BV-240m㎡","个","10"]
["25","桂030404039003","压铜接线端子 BV-95m㎡","个","8"]
["26","030404017001","配电箱","台","1"]
[null,null,"安装方式：悬挂嵌入式"]
[null,null,"按箱内元器件计价(总开关一个、分开关两个、浪涌保护器一个)"]
["27","桂030414016003","绝缘子安装","个","2"]
["28","03B006","对收螺丝 12*300","套","20"]
["29","03B007","U型抱箍","个","2"]
["30","03B008","膨胀螺丝","个","21"]
["31","03B009","防火胶泥","kg","6.00"]
["32","03B010","胶布","卷","10"]
["33","030414002002","送配电装置系统","系统","1"]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"单价措施项目"]
[]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"     合    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"     总 合 计"]
[null,null,"     ∑人工费"]
[{"$nulls":7},"表-08"]
["分部分项工程和单价措施项目清单与计价表"]
["工程名称:昆仑校区1号变压器配电箱改造、汽车楼变压器令克更换 ",{"$nulls":5},"第4页 共4页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
{"$rows_empty":33}
[{"$nulls":7},"表-08"]

{"sheet":"表-11_总价措施项目清单与计价表","index":7,"n_rows":34,"n_cols":7,"rows_kept":34,"merged":[[0,0,0,6],[1,0,1,4],[5,3,7,3],[10,3,15,3],[18,3,20,3],[32,0,32,6]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
["工程名称:昆仑校区1号变压器配电箱改造、汽车楼变压器令克更换项目   ",{"$nulls":5},"第1页 共1页"]
["序\r\n号","项目编码","项 目 名 称","计 算 基 础","费 率(%)\r\n或标准","金 额(元)","备注"]
[null,null,"昆仑校区1号变压器配电箱改造、汽车楼变压器令克更换-安装工程"]
["一",null,"给排水、燃气、电气、通风空调、消防、建筑智能、通信、自控仪表工程(营改增)一般计税法"]
["1","桂031401001001","安全文明施工费","∑分部分项及单价措施费定额(人工费+机械费)"]
["2","桂031401002001","检验试验配合费"]
["3","桂031401003001","雨季施工增加费"]
[null,null,"昆仑校区1号变压器配电箱改造、汽车楼变压器令克更换-拆除工程"]
["一",null,"安装拆除工程(营改增)简易计税法"]
["1","桂031401001001","安全文明施工费","∑分部分项、单价措施(人工费+机械费)"]
["1.1",null,"环境保护费"]
["1.2",null,"文明施工费"]
["1.3",null,"安全施工费"]
["1.4",null,"临时设施费"]
["3","桂031401003001","雨季施工增加费"]
[null,null,"昆仑校区1号变压器配电箱改造、汽车楼变压器令克更换-配电箱安装工程"]
["一",null,"给排水、燃气、电气、通风空调、消防、建筑智能、通信、自控仪表工程(营改增)一般计税法"]
["1","桂031401001001","安全文明施工费","∑分部分项及单价措施费定额(人工费+机械费)"]
["2","桂031401002001","检验试验配合费"]
["3","桂031401003001","雨季施工增加费"]
[null,null,"      合     计"]
{"$rows_empty":10}
["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-12_其他项目清单与计价汇总表","index":8,"n_rows":42,"n_cols":4,"rows_kept":42,"merged":[[0,0,0,3],[1,0,1,2],[41,0,41,2]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表"]
["工程名称:昆仑校区1号变压器配电箱改造、汽车楼变压器令克更换   ",null,null,"第1页 共1页"]
["序号","项目名称","金额（元）","备注"]
[null,"昆仑校区1号变压器配电箱改造、汽车楼变压器令克更换-安装工程"]
["1","暂列金额",null,"明细详见表－12－1"]
["2","材料暂估价",null,"明细详见表－12－2"]
["3","专业工程暂估价",null,"明细详见表－12－3"]
["4","计日工",null,"明细详见表－12－4"]
["5","总承包服务费",null,"明细详见表－12－5"]
[null,"昆仑校区1号变压器配电箱改造、汽车楼变压器令克更换-拆除工程"]
["1","暂列金额",null,"明细详见表－12－1"]
["2","材料暂估价",null,"明细详见表－12－2"]
["3","专业工程暂估价",null,"明细详见表－12－3"]
["4","计日工",null,"明细详见表－12－4"]
["5","总承包服务费",null,"明细详见表－12－5"]
[null,"昆仑校区1号变压器配电箱改造、汽车楼变压器令克更换-配电箱安装工程"]
["1","暂列金额",null,"明细详见表－12－1"]
["2","材料暂估价",null,"明细详见表－12－2"]
["3","专业工程暂估价",null,"明细详见表－12－3"]
["4","计日工",null,"明细详见表－12－4"]
["5","总承包服务费",null,"明细详见表－12－5"]
[null,"            合           计"]
{"$rows_empty":19}
["注:材料暂估单价进入清单综合单价，此处不汇总。",null,null,"表－12"]

{"sheet":"表-15_规费、增值税计价表","index":9,"n_rows":77,"n_cols":5,"rows_kept":77,"merged":[[0,0,0,4],[1,0,1,3],[6,2,13,2],[18,2,25,2],[26,2,31,2],[36,0,36,4],[37,0,37,3],[39,2,46,2]],"flags":["formulas_cached_only"]}
["规费、增值税计价表"]
["工程名称:昆仑校区1号变压器配电箱改造、汽车楼变压器令克更换",{"$nulls":3},"第1页 共2页"]
["序号","项目名称","计算基础","计算费率(%)","金额(元)"]
[null,"昆仑校区1号变压器配电箱改造、汽车楼变压器令克更换-安装工程"]
["一","给排水、燃气、电气、通风空调、消防、建筑智能、通信、自控仪表工程(营改增)一般计税法"]
["1","规费","1.1+1.2+1.3"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
["1.1.5","工伤保险费"]
["1.2","住房公积金"]
["1.3","工程排污费"]
["2","增值税","Σ（分部分项工程费及单价措施项目费+总价措施项目费+其他项目费+税前项目费+规费）"]
[null,"昆仑校区1号变压器配电箱改造、汽车楼变压器令克更换-拆除工程"]
["一","安装拆除工程(营改增)简易计税法"]
["1","规费","1+2+3"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
["1.1.5","工伤保险费"]
["1.2","住房公积金"]
["1.3","工程排污费"]
["2","税金","分部分项及单价措施工程费+总价措施项目费+其他项目费+税前项目费+规费"]
["2.1","增值税"]
["2.2","城市维护建设税"]
["2.3","教育附加费"]
["2.4","地方教育附加费"]
["2.5","水利建设基金"]
[null,"昆仑校区1号变压器配电箱改造、汽车楼变压器令克更换-配电箱安装工程"]
["一","给排水、燃气、电气、通风空调、消防、建筑智能、通信、自控仪表工程(营改增)一般计税法"]
["1","规费","1.1+1.2+1.3"]
[{"$nulls":4},"表-15"]
["规费、增值税计价表"]
["工程名称:昆仑校区1号变压器配电箱改造、汽车楼变压器令克更换",{"$nulls":3},"第2页 共2页"]
["序号","项目名称","计算基础","计算费率(%)","金额(元)"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
["1.1.5","工伤保险费"]
["1.2","住房公积金"]
["1.3","工程排污费"]
["2","增值税","Σ（分部分项工程费及单价措施项目费+总价措施项目费+其他项目费+税前项目费+规费）"]
[null,"       合          计"]
{"$rows_empty":27}
[{"$nulls":4},"表-15"]

{"sheet":"主要材料及价格表(全部工料机)","index":10,"n_rows":112,"n_cols":6,"rows_kept":112,"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],[84,0,84,5],[85,0,85,2],[85,4,85,5]],"flags":["formulas_cached_only"]}
["主要材料及价格表"]
["工程名称:昆仑校区1号变压器配电箱改造、汽车楼变压器令克更换项目",{"$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,"000501000","安装人工","元",3075.469]
[3,"R09001","安装拆除工日","元",{"v":117.97,"d":"117.970"}]
[4,null,"◆材料◆"]
[5,"010308003","铁线 Φ2","m",64.125]
[6,"010310001","镀锌铁丝(综合)","kg",{"v":4.5,"d":"4.500"}]
[7,"010904001","镀锌圆钢 （综合）","kg",{"v":8.04,"d":"8.040"}]
[8,"011303003","镀锌扁钢 -40×4","kg",{"v":7.17,"d":"7.170"}]
[9,"022705004","棉纱头","kg",0.704]
[10,"022706010","破布","kg",{"v":1.42,"d":"1.420"}]
[11,"030127034","镀锌螺栓 M10×100","套",{"v":2.1,"d":"2.100"}]
[12,"030127042","镀锌螺栓 M12×100","套",{"v":10.14,"d":"10.140"}]
[13,"030127048","镀锌螺栓 M14×100","套",{"v":19.46,"d":"19.460"}]
[14,"030127057","镀锌螺栓 M16×100","套",{"v":12.3,"d":"12.300"}]
[15,"030156018","膨胀螺栓 M10","套",{"v":4.2,"d":"4.200"}]
[16,"030168004","镀锌锁紧螺母 20","个",{"v":8.24,"d":"8.240"}]
[17,"031302004","尼龙砂轮片 400","片",{"v":0.4,"d":"0.400"}]
[18,"031311002","电焊条 结4222.5~3.2","kg",0.116]
[19,"031321001","焊锡丝  综合","kg",{"v":0.88,"d":"0.880"}]
[20,"031332002","焊锡膏 瓶装50g","kg",{"v":0.14,"d":"0.140"}]
[21,"031337010","冲击钻头 Φ12","个",{"v":0.1,"d":"0.100"}]
[22,"031338006","合金钢钻头 Φ16","个",{"v":0.04,"d":"0.040"}]
[23,"031345001","钢锯条","根",3.865]
[24,"031347004","铁砂布","张",{"v":7.5,"d":"7.500"}]
[25,"130102001","调和漆(综合)","kg",0.652]
[26,"130109001","酚醛磁漆(各种颜色)","kg",{"v":0.01,"d":"0.010"}]
[27,"130507001","防锈漆","kg",0.601]
[28,"140301004","国V汽油 92#","kg",1.151]
[29,"140901002","电力复合酯 一级","kg",0.722]
[30,"144301004","自粘性橡胶带 20mm×5m","卷",{"v":0.39,"d":"0.390"}]
[31,"172513000","塑料软管","kg",{"v":0.18,"d":"0.180"}]
[32,"270604001","镀锌接地板 40×5×120","个",{"v":2.08,"d":"2.080"}]
[33,"271702001","绝缘黑胶布 20mm×20m","卷",{"v":2.8,"d":"2.800"}]
[34,"290628002","塑料护口 15～20","个",{"v":8.24,"d":"8.240"}]
[35,"290905010","铜接线端子 DT-95mm2","个",{"v":5.08,"d":"5.080"}]
[36,"290905011","铜线接端子DT-120mm2","个",{"v":5.08,"d":"5.080"}]
[37,"290905014","铜接线端子 DT-240mm2","个",{"v":10.15,"d":"10.150"}]
[38,"340902002","黄漆布带 20mm×40m","卷",{"v":0.41,"d":"0.410"}]
[]
["主要材料及价格表"]
["工程名称:昆仑校区1号变压器配电箱改造、汽车楼变压器令克更换项目",{"$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）"]
[39,"341103001","电","kW.h",{"v":3,"d":"3.000"}]
[40,"341508001","其他材料费","元",{"v":5.36,"d":"5.360"}]
[41,"341509001","校验材料费","元",{"v":16.25,"d":"16.250"}]
[42,"370905001","钢垫板","kg",{"v":0.15,"d":"0.150"}]
[43,"C00010160","其他材料费","元",{"v":5.05,"d":"5.050"}]
[44,null,"◆主材◆"]
[45,"280301018","绝缘铜芯线架设 绝缘铜芯线 BV-240m㎡","1㎞/单线",{"v":0.05,"d":"0.050"}]
[46,"550117001","配电箱","台",{"v":1,"d":"1.000"}]
[47,"B4-0122","绝缘子安装","10串(10个)",{"v":0.2,"d":"0.200"}]
[48,"B4-0125","针瓶安装","10串(10个)",{"v":0.3,"d":"0.300"}]
[49,"B4-0134","引下线、跳线及设备连线 150m㎡","跨/三相",{"v":1,"d":"1.000"}]
[50,"B4-0392","压铜接线端子 95mm2","10个",{"v":0.2,"d":"0.200"}]
[51,"B4-0392","压铜接线端子 BV-95m㎡","10个",{"v":0.8,"d":"0.800"}]
[52,"B4-0394","压铜接线端子 BV-240m㎡","10个",{"v":1,"d":"1.000"}]
[53,"B4-1347","避雷器担安装","组",{"v":1,"d":"1.000"}]
[54,"B4-1347","令克担安装","组",{"v":1,"d":"1.000"}]
[55,"B4-1349","1kV以下横担安装","组",{"v":2,"d":"2.000"}]
[56,"B4-1350","1kV以下横担安装 四线","组",{"v":5,"d":"5.000"}]
[57,"B4-1401","杆上变配电设备安装 跌落式熔断器 (正美)","组",{"v":1,"d":"1.000"}]
[58,"B-","U型抱箍","个",{"v":2,"d":"2.000"}]
[59,"B-","抱箍 Φ200","个",{"v":1,"d":"1.000"}]
[60,"B-","抱箍 Φ220","个",{"v":1,"d":"1.000"}]
[61,"B-","对收螺丝 12*300","套",{"v":20,"d":"20.000"}]
[62,"B-","方垫片","个",{"v":5,"d":"5.000"}]
[63,"B-","防火胶泥","kg",{"v":6,"d":"6.000"}]
[64,"B-","胶布","卷",{"v":10,"d":"10.000"}]
[65,"B-","螺栓 12*45","个",{"v":20,"d":"20.000"}]
[66,"B-","膨胀螺丝","个",{"v":21,"d":"21.000"}]
[67,"Z290626006","绝缘铝绞线架设 绝缘铝绞线(截面m㎡以下)95","1㎞/单线",0.015]
[68,"Z290627005","绝缘铜芯线架设 绝缘铜芯线 BV-95m㎡","1㎞/单线",{"v":0.5,"d":"0.500"}]
[69,"Z291701002","并沟线夹JB-2","只",2.601]
[70,null,"◆机械台班组成◆"]
[71,"000301001A","机械台班人工费","元",6.217]
[72,"140301004","国V汽油 92#","kg",1.777]
[73,"341103001","电","kW.h",{"v":6.97,"d":"6.970"}]
[74,"994701003","停滞费","元",9.496]
[75,"994701004","折旧费","元",2.221]
[76,"994701005","大修理费","元",0.452]
[]
["主要材料及价格表"]
["工程名称:昆仑校区1号变压器配电箱改造、汽车楼变压器令克更换项目",{"$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）"]
[77,"994701006","经常修理费","元",1.617]
[78,"994701007","安拆及场外运输费","元",{"v":1.33,"d":"1.330"}]
[79,"994701008","其他费用","元",1.638]
[80,null,"◆机械◆"]
[81,"980502003","数字万用表 F-87","台班",{"v":4,"d":"4.000"}]
[82,"980504001","数字高压表 GYB-Ⅱ","台班",{"v":1,"d":"1.000"}]
[83,"980506001","电能校验仪 ST9040","台班",{"v":3,"d":"3.000"}]
[84,"980507001","电压、电流互感升流器 HJ-l2E","台班",{"v":1,"d":"1.000"}]
[85,"980508001","电压电流表(各种量程)","台班",{"v":2,"d":"2.000"}]
[86,"981110001","绝缘电阻测试仪3141","台班",{"v":0.25,"d":"0.250"}]
[87,"981110002","绝缘电阻测试仪 ZC-8","台班",{"v":0.7,"d":"0.700"}]
[88,"983510001","电缆测试仪 JH5132","台班",{"v":2,"d":"2.000"}]
[89,"984103001","高压整流硅堆、滤波器","台班",{"v":1,"d":"1.000"}]
[90,"984110001","直流高压发生器 ZGF-200","台班",{"v":1,"d":"1.000"}]
[91,"984714001","高压绝缘电阻测试仪 3124","台班",{"v":1,"d":"1.000"}]
[92,"990704002","载货汽车[装载质量2.5t]","台班",0.087]
[93,"991908002A","立式钻床 钻孔直径25mm","台班",{"v":0.3,"d":"0.300"}]
[94,"992501001A","交流电弧焊机 容量21kV.A","台班",{"v":0.09,"d":"0.090"}]
[95,"993908002","轻型试验变压器 TSB","台班",{"v":1,"d":"1.000"}]
[96,"994506003","液压线钳 100t","台班",0.954]
[97,"994508001","电锤 520W","台班",{"v":0.24,"d":"0.240"}]
[98,"J00020010","其他机械费","元",{"v":4,"d":"4.000"}]
[99,"J03010402","汽车式起重机 [提升质量 8t]","台班",{"v":0.22,"d":"0.220"}]
[100,"J04010105","载货汽车 [装载质量 5t]","台班",{"v":0.22,"d":"0.220"}]
[101,null,"#### 合 计 ####"]