{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["报告书封面","封面","说明","单位工程预算价汇总表","分部分项工程计价表","综合单价分析表（三）","措施项目计价表（一）","单位工程人材机汇总表","(以下不打印)","定案书（包括基本信息）","业绩上报表"],"not_rendered":{"macros":1,"external_links":2,"defined_names":9,"comments":16},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"报告书封面","index":0,"n_rows":35,"n_cols":3,"rows_kept":35,"merged":[[1,0,1,8],[3,0,3,8],[4,0,4,8],[28,2,28,7],[29,2,29,6],[30,2,30,6],[31,2,31,6],[33,1,33,7],[34,1,34,7]],"flags":["formulas_cached_only"]}
[]
["汕头市粤建工程造价咨询有限公司"]
[]
["工程预算报告书"]
["工程编号：STYJ20191*"]
{"$rows_empty":23}
[null,"工程名称：　","新津校区学生宿舍4号楼空调线路铺设工程"]
[null,"建设单位：","汕头职业技术学院"]
[null,"施工单位：",0]
[null,"咨询单位：","汕头市粤建工程造价咨询有限公司"]
[]
[null,"咨询单位地址：汕头市中山路213号建设局大楼南附楼九楼  E-mail：styjgs@163.com"]
[null,"联系电话：0754-88566377             传真：0754-88566265           邮政编码：515041"]

{"sheet":"封面","index":1,"n_rows":18,"n_cols":5,"rows_kept":18,"merged":[[1,0,1,5],[2,0,2,5],[4,4,4,5],[9,2,9,4],[10,2,10,4],[11,3,11,4],[12,2,12,4],[17,0,17,1],[17,2,17,3],[17,4,17,5],[19,0,19,4]],"flags":["formulas_cached_only"]}
[]
["新津校区学生宿舍4号楼空调线路铺设工程"]
["工程预算书"]
[]
[null,"工程编号：","STYJ20191*","日期：","2019.07.25"]
[]
[]
[]
[]
[null,"建设单位：","汕头职业技术学院"]
[null,"工程名称：","新津校区学生宿舍4号楼空调线路铺设工程"]
[null,"工程造价：",{"v":127775.2,"d":"127775.20"},"元"]
[null,"咨询单位：","汕头市粤建工程造价咨询有限公司"]
[null," "]
[]
[]
[]
[" 单位负责人：",null,"                复核：",null,"      编制："]

{"sheet":"说明","index":2,"n_rows":12,"n_cols":4,"rows_kept":12,"merged":[[0,0,0,8],[1,0,1,8],[3,0,3,8],[4,0,4,8],[5,0,5,8],[6,0,6,8],[7,0,7,8],[8,0,8,8],[10,3,10,7],[11,3,11,7]],"flags":["formulas_cached_only"]}
["新津校区学生宿舍4号楼空调线路铺设工程"]
["预算编制说明"]
[]
["    受汕头职业技术学院的委托，我司对新津校区学生宿舍4号楼空调线路铺设工程预算进行编制，现就编制情况说明如下："]
["　　一、工程量根据建设单位提供的由广东新长安建筑设计院有限公司设计的新津校区学生宿舍4号楼空调线路铺设工程施工图进行实计。"]
["    二、本预算依据《工程量清单项目计量规范》(2013-广东)，套用《广东省通用安装工程综合定额》(2018)，并按《广东省建设工程计价依据》（2018）计费。材料单价、机械台班单价按《汕头工程造价管理》公布的2019年第一季度信息参考价计；主材单价按市场价计。"]
["    三、本预算费用依据："]
[" 1、管理费：按三类城市计算。\n 2、绿色施工安全防护措施费: 按分部分项的（人工费+施工机具费）×35.77％计算；\n 3、预算包干费：按分部分项的（人工费+施工机具费）×10%计算；\n 4、增值税销项税额：按税前造价×9%计算。"]
["    四、本预算造价为127775.2元。"]
[]
[{"$nulls":3},"汕头市粤建工程造价咨询有限公司"]
[{"$nulls":3},"2019.07.25"]

{"sheet":"单位工程预算价汇总表","index":3,"n_rows":23,"n_cols":8,"rows_kept":23,"merged":[[0,0,0,7],[1,0,1,3],[1,4,1,5],[1,6,1,7],[2,3,2,4],[2,5,2,6],[3,3,3,4],[3,5,3,6],[4,3,4,4],[4,5,4,6],[5,3,5,4],[5,5,5,6],[6,3,6,4],[6,5,6,6],[7,3,7,4],[7,5,7,6],[8,3,8,4],[8,5,8,6],[9,3,9,4],[9,5,9,6],[10,3,10,4],[10,5,10,6],[11,3,11,4],[11,5,11,6],[12,3,12,4],[12,5,12,6],[13,3,13,4],[13,5,13,6],[14,3,14,4],[14,5,14,6],[15,3,15,4],[15,5,15,6],[16,3,16,4],[16,5,16,6],[17,3,17,4],[17,5,17,6],[18,3,18,4],[18,5,18,6],[19,3,19,4],[19,5,19,6],[20,3,20,4],[20,5,20,6],[21,3,21,4],[21,5,21,6],[22,3,22,4],[22,5,22,6],[23,3,23,4],[23,5,23,6],[24,3,24,4],[24,5,24,6],[25,3,25,4],[25,5,25,6],[26,3,26,4],[26,5,26,6],[27,3,27,4],[27,5,27,6],[28,3,28,4],[28,5,28,6],[29,3,29,4],[29,5,29,6],[30,3,30,4],[30,5,30,6],[31,3,31,4],[31,5,31,6],[32,3,32,4],[32,5,32,6],[33,3,33,4],[33,5,33,6],[34,3,34,4],[34,5,34,6],[35,3,35,4],[35,5,35,6],[36,3,36,4],[36,5,36,6],[37,3,37,4],[37,5,37,6]],"flags":["formulas_cached_only"]}
["单位工程费汇总表"]
["工程名称：新津校区学生宿舍4号楼空调线路铺设工程",{"$nulls":5},"第 1 页  共 1 页"]
["序号","代号","名称","取费基数",null,"费率(%)",null,"金额（元）"]
["1","_FHJ","分部分项合计","FBFXHJ",{"$nulls":3},109412.29]
["1.1",null,"电气设备安装工程",{"$nulls":4},104795.22]
["1.2",null,"建筑工程",{"$nulls":4},4617.07]
["2","_CHJ","措施合计","_AFWSCXMF+_QTCSF",{"$nulls":3},6226.51]
["2.1","_AFWSCXMF","绿色施工安全防护措施费","AQWMSGF",{"$nulls":3},5673.65]
["2.2","_QTCSF","其他措施费","QTCSF",{"$nulls":3},552.86]
["3","_QTXM","其他项目","QTXMHJ",{"$nulls":3},1586.15]
["3.1","_ZLJE","暂列金额","ZLJE"]
["3.2","_ZGJ","暂估价","ZGJHJ"]
["3.3","_JRG","计日工","JRG"]
["3.4","_ZCBFWF","总承包服务费","ZCBFWF"]
["3.5","_YSBGF","预算包干费","YSBGF",{"$nulls":3},1586.15]
["3.6","_GCYZF","工程优质费","GCYZF"]
["3.7","_GSFDC","概算幅度差","GSFDC"]
["3.8","_SPFY","索赔费用","SPFY"]
["3.9","_XCQZFY","现场签证费用","XCQZFY"]
["3.10","_QTFY","其他费用","QTFY"]
["4","_SQGCZJ","税前工程造价","_FHJ+_CHJ+_QTXM",{"$nulls":3},117224.95]
["5","_ZZSXXSE","增值税销项税额","_FHJ+_CHJ+_QTXM",null,"9",null,10550.25]
["6","_ZZJ","总造价","_SQGCZJ+_ZZSXXSE",{"$nulls":3},127775.2]

{"sheet":"分部分项工程计价表","index":4,"n_rows":45,"n_cols":10,"rows_kept":45,"merged":[[0,0,0,9],[1,0,1,5],[1,7,1,9],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,7],[2,8,2,9],[4,2,4,3],[4,5,4,7],[5,5,5,7],[6,5,6,7],[7,5,7,7],[8,5,8,7],[9,5,9,7],[10,5,10,7],[11,5,11,7],[12,5,12,7],[13,5,13,7],[14,5,14,7],[15,5,15,7],[16,5,16,7],[17,5,17,7],[18,2,18,3],[18,5,18,7],[19,2,19,3],[19,5,19,7],[20,5,20,7],[21,5,21,7],[22,0,22,9],[23,0,23,5],[23,7,23,9],[24,0,25,0],[24,1,25,1],[24,2,25,2],[24,3,25,3],[24,4,25,4],[24,5,25,7],[24,8,24,9],[26,5,26,7],[27,5,27,7],[28,5,28,7],[29,5,29,7],[30,5,30,7],[31,5,31,7],[32,2,32,3],[32,5,32,7],[33,5,33,7],[34,5,34,7],[35,5,35,7],[36,5,36,7],[37,5,37,7],[38,5,38,7],[39,5,39,7],[40,5,40,7],[41,5,41,7],[42,5,42,7],[43,5,43,7],[44,0,44,8]],"flags":["formulas_cached_only"]}
["分部分项工程报价表"]
["工程名称：新津校区学生宿舍4号楼空调线路铺设工程",{"$nulls":6},"第 1 页  共 2 页"]
["序号","项目编码","项目名称","项目特征描述","计量\n单位","工程量",null,null,"金额（元）"]
[{"$nulls":8},"综合单价","合价"]
[null,null," 电气设备安装工程"]
[1,"030404017001","总配电箱","1.成套配电箱安装 悬挂式(半周长m以内) 0.5","台","1",null,null,3037.02,3037.02]
[2,"030404017002","18位电表箱","1.成套配电箱安装 悬挂式(半周长m以内) 0.5","台","2",null,null,5637.02,11274.04]
[3,"030404019001","自动空气开关 32A2P","1.DZ自动空气断路器安装 额定电流(A以内) 32","个","32",null,null,87.69,2806.08]
[4,"030411002002","金属线槽 MR100*50","1.金属线槽安装 宽+高(mm以内) 300","m","173.7",null,null,55.7,9675.09]
[5,"030411002001","塑料线槽 PR30*15","1.难燃线槽安装 线槽断面周长(mm以内) 120","m","251.6",null,null,19.2,4830.72]
[6,"030413001001","金属线槽支吊架","1.铁构件制作、安装 一般铁构件 制作\n2.铁构件制作、安装 一般铁构件 安装\n3.手工除锈 一般钢结构 轻锈\n4.一般钢结构 红丹防锈漆 第一遍\n5.一般钢结构 调和漆 第一遍\n6.一般钢结构 调和漆 每增一遍","kg","47.4",null,null,28.56,1353.74]
[7,"030410003001","钢丝绳10mm","1.导线架设 裸铝绞线(截面mm2以下) 95","km","0.221",null,null,9648.8,2132.38]
[8,"030408001001","电力电缆 YJLV23-5*50","1.铜芯电力电缆敷设 电缆(截面mm2以下) 70 \u007f五芯 单价*1.3","m","231",null,null,215.62,49808.22]
[9,"030408001002","电力电缆 YJV-2*35+1*16","1.铜芯电力电缆敷设 电缆(截面mm2以下) 35","m","44",null,null,77.01,3388.44]
[10,"030411004001","电气配线 BVV-2.5mm2","1.硬绝缘导线管内穿线 导线截面(mm2以内) 2.5","m","1063.1",null,null,3.81,4050.41]
[11,"030411004002","电气配线 BVV-4mm2","1.硬绝缘导线管内穿线 导线截面(mm2以内) 6","m","2126.2",null,null,5.29,11247.6]
[12,"030411006001","接线盒","1.接线盒安装 接线盒 暗装","个","32",null,null,8.92,285.44]
[13,"030414002001","送配电装置系统","1.送配电装置系统调试 (综合) 1kV以下交流供电","系统","1",null,null,906.04,906.04]
[null,null,"分部小计",{"$nulls":6},104795.22]
[null,null," 建筑工程"]
[14,"010507004001","台阶","1.现浇混凝土其他构件 台阶\n2.普通预拌混凝土 碎石粒径40石 C15","m3","0.9",null,null,550.37,495.33]
[15,"010401001001","砖砌台阶","1.砖基础\n2.砌筑用水泥砂浆(配合比) 中砂 M5","m3","2.25",null,null,500.43,1125.97]
["分部分项工程报价表"]
["工程名称：新津校区学生宿舍4号楼空调线路铺设工程",{"$nulls":6},"第 2 页  共 2 页"]
["序号","项目编码","项目名称","项目特征描述","计量\n单位","工程量",null,null,"金额（元）"]
[{"$nulls":8},"综合单价","合价"]
[16,"010401012001","零星砌砖","1.零星砌体\n2.砌筑用水泥砂浆(配合比) 中砂 M5","m3","0.384",null,null,773.5,297.02]
[17,"010401003001","实心砖墙","1.混水砖外墙 墙体厚度 1/2砖\n2.砌筑用水泥砂浆(配合比) 中砂 M7.5","m3","0.972",null,null,635.57,617.77]
[18,"011203001001","零星项目一般抹灰","1.零星项目 水泥石灰砂浆底 水泥砂浆面 15+5mm\n2.抹灰水泥砂浆(配合比) 中砂 1:2.5\n3.抹灰用混合砂浆(配合比) 中砂 1:1:6","m2","5.4",null,null,131.88,712.15]
[19,"010802001001","钢质防火门 单扇","1.钢质防火门安装\n2.抹灰水泥砂浆(配合比) 中砂 1:2.5\n3.钢质防火门 单扇(甲级)\n4.特殊五金安装 门锁安装 单向","m2","2.18",null,null,568.4,1239.11]
[20,"011610002001","金属门窗拆除","1.门窗拆除(整樘) 金属 \u007f4m2以内 人工*1.3\n2.拆除废料外运 人工装自卸汽车运 3km内 \u007f实际运距(km):12","m2","2.36",null,null,38.29,90.36]
[21,"011601001001","砖砌体拆除","1.开门窗洞口 180墙\n2.砌筑用水泥砂浆(配合比) 中砂 M10\n3.拆除废料外运 人工装自卸汽车运 3km内 \u007f实际运距(km):12","m2","0.43",null,null,91.53,39.36]
[null,null,"分部小计",{"$nulls":6},4617.07]
{"$rows_empty":11}
["合  计",{"$nulls":8},109412.29]

{"sheet":"综合单价分析表（三）","index":5,"n_rows":31,"n_cols":12,"rows_kept":31,"merged":[[0,0,0,11],[1,0,1,6],[1,8,1,11],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,2,10],[2,11,3,11],[3,6,3,8],[4,2,4,3],[4,6,4,8],[5,6,5,8],[6,6,6,8],[7,6,7,8],[8,6,8,8],[9,6,9,8],[10,6,10,8],[11,6,11,8],[12,6,12,8],[13,6,13,8],[14,6,14,8],[15,6,15,8],[16,6,16,8],[17,6,17,8],[18,2,18,3],[18,6,18,8],[19,6,19,8],[20,6,20,8],[21,0,21,11],[22,0,22,6],[22,8,22,11],[23,0,24,0],[23,1,24,1],[23,2,24,2],[23,3,24,3],[23,4,23,10],[23,11,24,11],[24,6,24,8],[25,6,25,8],[26,6,26,8],[27,6,27,8],[28,6,28,8],[29,6,29,8],[30,6,30,8],[31,6,31,8],[32,6,32,8],[33,6,33,8],[34,6,34,8],[35,6,35,8],[36,6,36,8],[37,6,37,8],[38,6,38,8],[39,6,39,8],[40,6,40,8],[41,6,41,8],[42,6,42,8]],"flags":["formulas_cached_only"]}
["综合单价分析表"]
["工程名称：新津校区学生宿舍4号楼空调线路铺设工程",{"$nulls":7},"第 1 页  共 2 页"]
["序号","项目编码","项目名称","项目特征","金额（元）",{"$nulls":6},"综合单价"]
[{"$nulls":4},"人工费","材料费","机械使用费",null,null,"管理费","利润"]
[null,null,"电气设备安装工程"]
[1,"030404017001","总配电箱","1.成套配电箱安装 悬挂式(半周长m以内) 0.5",143.81,2823.12,{"$nulls":3},41.33,28.76,3037.02]
[2,"030404017002","18位电表箱","1.成套配电箱安装 悬挂式(半周长m以内) 0.5",143.81,5423.12,{"$nulls":3},41.33,28.76,5637.02]
[3,"030404019001","自动空气开关 32A2P","1.DZ自动空气断路器安装 额定电流(A以内) 32",18.2,60.62,{"$nulls":3},5.23,3.64,87.69]
[4,"030411002002","金属线槽 MR100*50","1.金属线槽安装 宽+高(mm以内) 300",22.17,22.72,{"$nulls":3},6.37,4.43,55.7]
[5,"030411002001","塑料线槽 PR30*15","1.难燃线槽安装 线槽断面周长(mm以内) 120",10.28,3.91,{"$nulls":3},2.96,2.06,19.2]
[6,"030413001001","金属线槽支吊架","1.铁构件制作、安装 一般铁构件 制作\n2.铁构件制作、安装 一般铁构件 安装\n3.手工除锈 一般钢结构 轻锈\n4.一般钢结构 红丹防锈漆 第一遍\n5.一般钢结构 调和漆 第一遍\n6.一般钢结构 调和漆 每增一遍",14.41,5.16,1.4,null,null,4.44,3.16,28.56]
[7,"030410003001","钢丝绳10mm","1.导线架设 裸铝绞线(截面mm2以下) 95",853.71,8261.99,78.64,null,null,267.96,186.47,9648.8]
[8,"030408001001","电力电缆 YJLV23-5*50","1.铜芯电力电缆敷设 电缆(截面mm2以下) 70 \u007f五芯 单价*1.3",10.73,198.21,0.97,null,null,3.36,2.34,215.62]
[9,"030408001002","电力电缆 YJV-2*35+1*16","1.铜芯电力电缆敷设 电缆(截面mm2以下) 35",6.19,67.58,0.15,null,null,1.82,1.27,77.01]
[10,"030411004001","电气配线 BVV-2.5mm2","1.硬绝缘导线管内穿线 导线截面(mm2以内) 2.5",0.78,2.65,{"$nulls":3},0.22,0.16,3.81]
[11,"030411004002","电气配线 BVV-4mm2","1.硬绝缘导线管内穿线 导线截面(mm2以内) 6",0.68,4.26,{"$nulls":3},0.2,0.14,5.29]
[12,"030411006001","接线盒","1.接线盒安装 接线盒 暗装",4.13,2.78,{"$nulls":3},1.19,0.83,8.92]
[13,"030414002001","送配电装置系统","1.送配电装置系统调试 (综合) 1kV以下交流供电",560.6,null,48.54,null,null,175.07,121.83,906.04]
[null,null,"建筑工程"]
[14,"010507004001","台阶","1.现浇混凝土其他构件 台阶\n2.普通预拌混凝土 碎石粒径40石 C15",106.53,388.94,1.99,null,null,31.2,21.7,550.37]
[15,"010401001001","砖砌台阶","1.砖基础\n2.砌筑用水泥砂浆(配合比) 中砂 M5",155.52,290.25,{"$nulls":3},23.55,31.1,500.43]
["综合单价分析表"]
["工程名称：新津校区学生宿舍4号楼空调线路铺设工程",{"$nulls":7},"第 2 页  共 2 页"]
["序号","项目编码","项目名称","项目特征","金额（元）",{"$nulls":6},"综合单价"]
[{"$nulls":4},"人工费","材料费","机械使用费",null,null,"管理费","利润"]
[16,"010401012001","零星砌砖","1.零星砌体\n2.砌筑用水泥砂浆(配合比) 中砂 M5",351.8,298.07,{"$nulls":3},53.26,70.36,773.5]
[17,"010401003001","实心砖墙","1.混水砖外墙 墙体厚度 1/2砖\n2.砌筑用水泥砂浆(配合比) 中砂 M7.5",243.22,306.88,{"$nulls":3},36.82,48.65,635.57]
[18,"011203001001","零星项目一般抹灰","1.零星项目 水泥石灰砂浆底 水泥砂浆面 15+5mm\n2.抹灰水泥砂浆(配合比) 中砂 1:2.5\n3.抹灰用混合砂浆(配合比) 中砂 1:1:6",90.25,9.59,{"$nulls":3},13.99,18.05,131.88]
[19,"010802001001","钢质防火门 单扇","1.钢质防火门安装\n2.抹灰水泥砂浆(配合比) 中砂 1:2.5\n3.钢质防火门 单扇(甲级)\n4.特殊五金安装 门锁安装 单向",26.58,532.62,{"$nulls":3},3.9,5.32,568.4]
[20,"011610002001","金属门窗拆除","1.门窗拆除(整樘) 金属 \u007f4m2以内 人工*1.3\n2.拆除废料外运 人工装自卸汽车运 3km内 \u007f实际运距(km):12",26.26,null,2.3,null,null,4.02,5.71,38.29]
[21,"011601001001","砖砌体拆除","1.开门窗洞口 180墙\n2.砌筑用水泥砂浆(配合比) 中砂 M10\n3.拆除废料外运 人工装自卸汽车运 3km内 \u007f实际运距(km):12",26.56,36.23,14.7,null,null,5.8,8.25,91.53]

{"sheet":"措施项目计价表（一）","index":6,"n_rows":34,"n_cols":7,"rows_kept":34,"merged":[[0,0,0,6],[1,0,1,3],[1,5,1,6],[2,3,2,5],[3,3,3,5],[4,3,4,5],[5,3,5,5],[6,3,6,5],[7,3,7,5],[8,3,8,5],[9,3,9,5],[10,3,10,5],[11,3,11,5],[12,3,12,5],[13,3,13,5],[14,3,14,5],[15,3,15,5],[16,3,16,5],[17,3,17,5],[18,3,18,5],[19,3,19,5],[20,3,20,5],[21,3,21,5],[22,3,22,5],[23,3,23,5],[24,3,24,5],[25,3,25,5],[26,3,26,5],[27,3,27,5],[28,3,28,5],[29,3,29,5],[30,3,30,5],[31,3,31,5],[32,0,32,5],[33,0,33,3],[33,5,33,6]],"flags":["formulas_cached_only"]}
["措施项目清单与计价表（一）"]
["工程名称：新津校区学生宿舍4号楼空调线路铺设工程",{"$nulls":4},"第 1 页  共 1 页"]
["序号","项目名称","计算基础","费 率（%）",null,null,"金额（元）"]
["1","绿色施工安全防护措施费"]
["LSSGCSF00001","绿色施工安全防护措施费","分部分项人工费+分部分项机械费","35.77",null,null,5673.65]
["2","措施其他项目"]
["031301010001","安装与生产同时进行增加费用","分部分项人工费","0"]
["031301011001","在有害身体健康环境中施工增加费","分部分项人工费","0"]
["TSSGBWZJF001","在地下（暗）室、设备及大口径管道内等特殊施工部位进行施工增加费",null,"30"]
["粤031302008001","赶工措施费","分部分项人工费+分部分项机械费","0"]
["031302002001","夜间施工增加费",null,"20"]
["JTGRSGZJF001","交通干扰工程施工增加费",null,"10"]
["粤031302009001","文明工地增加费","分部分项人工费+分部分项机械费","0"]
["DXGXJCJXF001","地下管线交叉降效费"]
["QTFY00000001","其他费用"]
{"$rows_empty":17}
["合    计",{"$nulls":5},5673.65]
["'注：本表适用于以“项”计价的措施项目"]

{"sheet":"单位工程人材机汇总表","index":7,"n_rows":113,"n_cols":9,"rows_kept":113,"merged":[[0,0,0,8],[1,0,1,4],[1,5,1,6],[1,7,1,8],[2,4,2,5],[2,6,2,7],[3,4,3,5],[3,6,3,7],[4,4,4,5],[4,6,4,7],[5,4,5,5],[5,6,5,7],[6,4,6,5],[6,6,6,7],[7,4,7,5],[7,6,7,7],[8,4,8,5],[8,6,8,7],[9,4,9,5],[9,6,9,7],[10,4,10,5],[10,6,10,7],[11,4,11,5],[11,6,11,7],[12,4,12,5],[12,6,12,7],[13,4,13,5],[13,6,13,7],[14,4,14,5],[14,6,14,7],[15,4,15,5],[15,6,15,7],[16,4,16,5],[16,6,16,7],[17,4,17,5],[17,6,17,7],[18,4,18,5],[18,6,18,7],[19,4,19,5],[19,6,19,7],[20,4,20,5],[20,6,20,7],[21,4,21,5],[21,6,21,7],[22,4,22,5],[22,6,22,7],[23,4,23,5],[23,6,23,7],[24,4,24,5],[24,6,24,7],[25,4,25,5],[25,6,25,7],[26,4,26,5],[26,6,26,7],[27,4,27,5],[27,6,27,7],[28,4,28,5],[28,6,28,7],[29,4,29,5],[29,6,29,7],[30,4,30,5],[30,6,30,7],[31,4,31,5],[31,6,31,7],[32,4,32,5],[32,6,32,7],[33,4,33,5],[33,6,33,7],[34,4,34,5],[34,6,34,7],[35,4,35,5],[35,6,35,7],[36,4,36,5],[36,6,36,7],[37,0,37,8],[38,0,38,4],[38,5,38,6],[38,7,38,8],[39,4,39,5],[39,6,39,7],[40,4,40,5],[40,6,40,7],[41,4,41,5],[41,6,41,7],[42,4,42,5],[42,6,42,7],[43,4,43,5],[43,6,43,7],[44,4,44,5],[44,6,44,7],[45,4,45,5],[45,6,45,7],[46,4,46,5],[46,6,46,7],[47,4,47,5],[47,6,47,7],[48,4,48,5],[48,6,48,7],[49,4,49,5],[49,6,49,7],[50,4,50,5],[50,6,50,7],[51,4,51,5],[51,6,51,7],[52,4,52,5],[52,6,52,7],[53,4,53,5],[53,6,53,7],[54,4,54,5],[54,6,54,7],[55,4,55,5],[55,6,55,7],[56,4,56,5],[56,6,56,7],[57,4,57,5],[57,6,57,7],[58,4,58,5],[58,6,58,7],[59,4,59,5],[59,6,59,7],[60,4,60,5],[60,6,60,7],[61,4,61,5],[61,6,61,7],[62,4,62,5],[62,6,62,7],[63,4,63,5],[63,6,63,7],[64,4,64,5],[64,6,64,7],[65,4,65,5],[65,6,65,7],[66,4,66,5],[66,6,66,7],[67,4,67,5],[67,6,67,7],[68,4,68,5],[68,6,68,7],[69,4,69,5],[69,6,69,7],[70,4,70,5],[70,6,70,7],[71,4,71,5],[71,6,71,7],[72,0,72,8],[73,0,73,4],[73,5,73,6],[73,7,73,8],[74,4,74,5],[74,6,74,7],[75,4,75,5],[75,6,75,7],[76,4,76,5],[76,6,76,7],[77,4,77,5],[77,6,77,7],[78,4,78,5],[78,6,78,7],[79,4,79,5],[79,6,79,7],[80,4,80,5],[80,6,80,7],[81,4,81,5],[81,6,81,7],[82,4,82,5],[82,6,82,7],[83,4,83,5],[83,6,83,7],[84,4,84,5],[84,6,84,7],[85,4,85,5],[85,6,85,7],[86,4,86,5],[86,6,86,7],[87,4,87,5],[87,6,87,7],[88,4,88,5],[88,6,88,7],[89,4,89,5],[89,6,89,7],[90,4,90,5],[90,6,90,7],[91,4,91,5],[91,6,91,7],[92,4,92,5],[92,6,92,7],[93,4,93,5],[93,6,93,7],[94,4,94,5],[94,6,94,7],[95,4,95,5],[95,6,95,7],[96,4,96,5],[96,6,96,7],[97,4,97,5],[97,6,97,7],[98,4,98,5],[98,6,98,7],[99,4,99,5],[99,6,99,7],[100,4,100,5],[100,6,100,7],[101,4,101,5],[101,6,101,7],[102,4,102,5],[102,6,102,7],[103,4,103,5],[103,6,103,7],[104,4,104,5],[104,6,104,7],[105,4,105,5],[105,6,105,7],[106,4,106,5],[106,6,106,7],[107,4,107,5],[107,6,107,7],[108,4,108,5],[108,6,108,7],[109,4,109,5],[109,6,109,7],[110,0,110,8],[111,0,111,4],[111,5,111,6],[111,7,111,8],[112,4,112,5],[112,6,112,7]],"flags":["formulas_cached_only"]}
["单位工程人材机汇总表"]
["工程名称：新津校区学生宿舍4号楼空调线路铺设工程",{"$nulls":6},"第 1 页  共 4 页"]
["序号","编码","名称及规格","单位","数量",null,"单价\n（元）",null,"合价\n（元）"]
[1,"00010010","人工费","元",15484.7988,null,1,null,15484.8]
[2,"RGFTZ","人工费调整","元",552.8592,null,1,null,552.86]
[3,"01430020","铝包带1×10","kg",0.5613,null,27.68,null,15.54]
[4,"01470010","铝绑线φ3.2","m",22.1641,null,0.7,null,15.51]
[5,"01530060","封铅含铅65% 含锡35%","kg",4.4308,null,26.42,null,117.06]
[6,"02270001","棉纱","kg",8.5181,null,11.47,null,97.7]
[7,"02270020","白布","kg",2.0597,null,2.75,null,5.66]
[8,"03010225","木螺钉M2~4×6~65","十套",1.248,null,0.18,null,0.22]
[9,"03011390","铜接地端子带螺栓DT-6mm2","十套",18.2385,null,10.38,null,189.32]
[10,"03011425","半圆头镀锌螺栓M5×40","十套",6.528,null,0.58,null,3.79]
[11,"03011430","半圆头镀锌螺栓M2~5×15~50","十套",104.22,null,0.43,null,44.81]
[12,"03011605","镀锌六角螺栓2平1弹垫 M10×100以内","十套",3.8911,null,5.04,null,19.61]
[13,"03013431","塑料胀管D6~8","十套",1.32,null,0.6,null,0.79]
[14,"03014291","镀锌锁紧螺母DN20×3","十套",7.12,null,3.81,null,27.13]
[15,"03019001","圆钉综合","kg",0.0227,null,5.46,null,0.12]
[16,"03032011","单舌(双舌)门锁","把",1.0252,null,85,null,87.14]
[17,"03134021","铁砂布0~2#","张",3.2017,null,0.94,null,3.01]
[18,"03135001","低碳钢焊条综合","kg",1.5168,null,6.01,null,9.12]
[19,"03136021","焊锡丝综合","kg",0.15,null,7.69,null,1.15]
[20,"03137041","焊锡膏","kg",0.3189,null,47.01,null,14.99]
[21,"03138001","锡基钎料","kg",4.2524,null,52.47,null,223.12]
[22,"03139071","冲击钻头φ6~8","个",0.084,null,2.76,null,0.23]
[23,"03139281","钢锯条","条",1.643,null,0.43,null,0.71]
[24,"03139321","钢丝刷子","把",0.0711,null,12.82,null,0.91]
[25,"03139521","合金钢钻头φ10","个",0.5209,null,4.57,null,2.38]
[26,"04010015","复合普通硅酸盐水泥P.C 32.5","t",0.2442,null,410,null,100.12]
[27,"04030015","中砂","m3",0.6702,null,188,null,126]
[28,"04030015@1","中砂","m3",0.5344,null,188,null,100.47]
[29,"04090015","生石灰","t",0.0102,null,466,null,4.75]
[30,"04130001","蒸压灰砂砖240×115×53","千块",0.7783,null,410,null,319.1]
[31,"04130001@1","标准砖240×115×53","千块",1.1781,null,410,null,483.02]
[32,"05030080","松杂板枋材","m3",0.0011,null,1459,null,1.6]
[33,"13010120","酚醛磁漆","kg",0.03,null,12,null,0.36]
[34,"13010130","酚醛调和漆","kg",0.1848,null,11.4,null,2.11]
["单位工程人材机汇总表"]
["工程名称：新津校区学生宿舍4号楼空调线路铺设工程",{"$nulls":6},"第 2 页  共 4 页"]
["序号","编码","名称及规格","单位","数量",null,"单价\n（元）",null,"合价\n（元）"]
[35,"13050080","防锈漆C53-1","kg",0.1533,null,17.3,null,2.65]
[36,"13050210","沥青绝缘漆","kg",0.4344,null,6.2,null,2.69]
[37,"14030040","汽油综合","kg",20.9664,null,7.2,null,150.96]
[38,"14050040","溶剂汽油","kg",0.2228,null,7.2,null,1.6]
[39,"14050050","溶剂油","kg",0.0474,null,3.94,null,0.19]
[40,"14090010","电力复合脂","kg",1.2411,null,14.45,null,17.93]
[41,"14330320","硬脂酸","kg",0.2322,null,6.33,null,1.47]
[42,"17250170","塑料软管D5","m",0.39,null,0.4,null,0.16]
[43,"27170001","电气绝缘胶带18mm×10m×0.13mm","卷",18.2227,null,2.4,null,43.73]
[44,"28010080","裸铜线6mm2","kg",0.51,null,53.88,null,27.48]
[45,"28030300","双色多股铜芯聚氯乙烯绝缘软导线BVR-6mm2","m",44.2067,null,2.8,null,123.78]
[46,"29030070","塑料线槽配件线槽断面周长120以内","个",176.12,null,0.25,null,44.03]
[47,"29060115","镀锌钢管塑料护口DN15~20","个",71.2,null,0.06,null,4.27]
[48,"29060525","钳接管QL-95","个",0.4464,null,19.12,null,8.54]
[49,"29070150","电缆敷设牵引头综合","只",0.3544,null,370,null,131.13]
[50,"29090215","铜接线端子DT-6mm2","个",6.09,null,1.74,null,10.6]
[51,"29170040","并沟线夹95mm2","个",1.1161,null,33.25,null,37.11]
[52,"34110010","水","m3",1.0097,null,3.42,null,3.45]
[53,"34130001","标志牌塑料扁形","个",20.658,null,0.68,null,14.05]
[54,"35250001","电缆敷设滚轮综合","个",0.5886,null,45.5,null,26.78]
[55,"35250010","电缆敷设转向导轮综合","个",0.1532,null,116.35,null,17.82]
[56,"37091110","钢垫板1~2","kg",0.45,null,4.37,null,1.97]
[57,"99450760","其他材料费","元",86.5875,null,1,null,86.59]
[58,"CLFTZ","材料费调整","元",-0.005,null,1,null,-0.01]
[59,"MC1-73","钢质防火门单扇(甲级)","m2",2.18,null,486,null,1059.48]
[60,"8021902","普通预拌混凝土碎石粒径40石 C15","m3",0.9226,null,374.66,null,345.66]
[61,"01010011","圆钢","kg",3.792,null,3.8,null,14.41]
[62,"01130003","扁钢","kg",10.428,null,3.79,null,39.52]
[63,"01210045","角钢","kg",35.55,null,3.79,null,134.73]
[64,"13010135","醇酸调和漆","kg",0.711,null,16,null,11.38]
[65,"13030795","醇酸防锈漆","kg",0.5498,null,15,null,8.25]
[66,"28000001@1","钢丝绳10mm","m",223.873,null,7.8,null,1746.21]
["单位工程人材机汇总表"]
["工程名称：新津校区学生宿舍4号楼空调线路铺设工程",{"$nulls":6},"第 3 页  共 4 页"]
["序号","编码","名称及规格","单位","数量",null,"单价\n（元）",null,"合价\n（元）"]
[67,"28030170@1","绝缘电线 BVV-2.5mm2","m",1169.41,null,2.26,null,2642.87]
[68,"28030170@2","绝缘电线 BVV-4mm2","m",2296.296,null,3.8,null,8725.92]
[69,"28110210@3","铜芯电缆 YJLV23-5*50","m",233.31,null,194.83,null,45455.79]
[70,"28110210@5","铜芯电缆 YJV-2*35+1*16","m",44.44,null,66.51,null,2955.7]
[71,"29030030@1","金属线槽 MR100*50","m",178.911,null,20,null,3578.22]
[72,"29030060@1","塑料线槽 PR30*15","m",264.18,null,3.5,null,924.63]
[73,"29110390","接线盒","个",32.64,null,1.72,null,56.14]
[74,"55150001@1","自动空气开关 32A2PDZ型","个",32,null,60,null,1920]
[75,"55090080@1","18位电表箱","台",2,null,5400,null,10800]
[76,"55090080@2","总配电箱","台",1,null,2800,null,2800]
[77,"00010003","机上人工","工日",0.5536,null,230,null,127.33]
[78,"99450630","折旧费","元",67.9817,null,1,null,67.98]
[79,"99450640","检修费","元",13.8767,null,1,null,13.88]
[80,"99450650","维护费","元",43.7724,null,1,null,43.77]
[81,"99450660","安拆费","元",8.9181,null,1,null,8.92]
[82,"99450670","汽油(机械用)国Ⅲ93#","kg",0.7892,null,7.2,null,5.68]
[83,"99450670@1","汽油(机械用)国Ⅲ93#","kg",0.5955,null,7.2,null,4.29]
[84,"99450680","柴油(机械用)0#","kg",10.0459,null,6.39,null,64.19]
[85,"99450700","电(机械用)","kw·h",44.4119,null,0.63,null,27.98]
[86,"99451300","校验费","元",12.619,null,1,null,12.62]
[87,"JXFTZ","机械费调整","元",-0.0007,null,1]
[88,"870613023","手持式万用表","台班",1.682,null,5.1,null,8.58]
[89,"870699068","相位表","台班",0.789,null,11.35,null,8.96]
[90,"870699204","电缆测试仪","台班",0.841,null,17.06,null,14.35]
[91,"873110056","振荡器","台班",0.789,null,21.12,null,16.66]
[92,"990304004","汽车式起重机提升质量8(t)","台班",0.1546,null,940.7,null,145.43]
[93,"990304016","汽车式起重机提升质量16(t)","台班",0.0188,null,1183.17,null,22.24]
[94,"990401010","载货汽车装载质量3(t)","台班",0.0332,null,502.43,null,16.68]
[95,"990401020","载货汽车装载质量5(t)","台班",0.1546,null,554.38,null,85.71]
[96,"990402015","自卸汽车装载质量5(t)","台班",0.019,null,620.23,null,11.78]
[97,"990605060","混凝土振捣器(插入式)","台班",0.18,null,9.93,null,1.79]
[98,"990735010","联合冲剪机板厚16(mm)","台班",0.0474,null,90.27,null,4.28]
[99,"990764010","液压压接机压力100(t)","台班",0.0199,null,36.52,null,0.73]
[100,"990783290","台式砂轮机砂轮直径250(mm)","台班",0.1896,null,9.26,null,1.76]
[101,"990901010","交流弧焊机容量21(kV·A)","台班",0.6684,null,56.39,null,37.69]
["单位工程人材机汇总表"]
["工程名称：新津校区学生宿舍4号楼空调线路铺设工程",{"$nulls":6},"第 4 页  共 4 页"]
[null,null,"合计",{"$nulls":5},102786.37]

{"sheet":"(以下不打印)","index":8,"n_rows":10,"n_cols":5,"rows_kept":10,"merged":[[0,0,0,4],[1,1,1,2]],"flags":["formulas_cached_only"]}
["工程预算造价汇总表"]
["工程名称：","新津校区学生宿舍4号楼空调线路铺设工程"]
["序号","项目名称","送审预算造价（元）","工程预算造价（元）","核减金额（元）"]
[1,{"$nulls":3},{"v":0,"d":"0.00"}]
[2,{"$nulls":3},{"v":0,"d":"0.00"}]
[3,{"$nulls":3},{"v":0,"d":"0.00"}]
[4,{"$nulls":3},{"v":0,"d":"0.00"}]
[5,{"$nulls":3},{"v":0,"d":"0.00"}]
[6,{"$nulls":3},{"v":0,"d":"0.00"}]
[null,"工程总造价（1+～6）",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"定案书（包括基本信息）","index":9,"n_rows":23,"n_cols":17,"rows_kept":23,"merged":[[0,0,0,9],[0,11,1,17],[1,0,1,1],[1,2,1,9],[2,0,2,1],[2,2,2,9],[3,0,3,1],[3,2,3,9],[4,0,4,1],[4,2,4,9],[5,0,8,0],[5,2,5,9],[6,2,6,9],[7,1,8,9],[8,12,8,13],[9,0,11,0],[9,1,11,9],[9,12,9,17],[10,12,10,17],[11,12,11,17],[12,12,12,17],[13,0,13,3],[13,4,13,6],[13,7,13,9],[13,12,13,17],[14,12,14,17],[15,0,15,1],[15,12,15,17],[16,4,16,6],[16,7,16,9],[16,11,17,11],[17,0,17,3],[17,4,17,6],[17,7,17,9],[19,4,19,6],[19,7,19,9],[21,0,21,3],[21,4,21,6],[21,7,21,9],[21,13,21,14],[21,15,21,17],[22,13,22,14],[22,15,22,17]],"flags":["formulas_cached_only"]}
["工程预算定案书",{"$nulls":10},"基本信息"]
["工  程  名  称",null,"新津校区学生宿舍4号楼空调线路铺设工程"]
["建 设 单 位",null,"汕头职业技术学院",{"$nulls":8},"预算或结算","预算"]
["施 工 单 位",null,0,{"$nulls":8},"编制或审核","编制"]
["咨  询  单  位",null,"汕头市粤建工程造价咨询有限公司",{"$nulls":8},"送审造价",null,"元"]
["工程核定造价","小写",{"v":127775.2,"d":"¥127775.20元"},{"$nulls":8},"确认造价",{"v":127775.2,"d":"127775.20"},"元"]
[null,"大写","人民币：壹拾贰万柒仟柒佰柒拾伍元贰角零分",{"$nulls":8},"核减金额",{"v":-127775.2,"d":"(127775.20)"},"元"]
[{"$nulls":11},"审核送审造价",0,"元"]
[{"$nulls":11},"施工期相应的季度","2019年第一季度"]
["备 注","",{"$nulls":9},"建设单位：","汕头职业技术学院"]
[{"$nulls":11},"施工单位："]
[{"$nulls":11},"工程名称：","新津校区学生宿舍4号楼空调线路铺设工程"]
[{"$nulls":11},"日期：","2019.07.25"]
[" 建设单位:（盖章）",{"$nulls":3}," 施工单位:（盖章）",null,null," 工程造价咨询单位: (盖章）",{"$nulls":3},"工程编号：","20191*"]
[{"$nulls":11},"工程类型：","安装工程"]
["法人代表人或           其授权人：",{"$nulls":3},"法人代表人或其授权人：",null,null,"法人代表人或其授权人：",{"$nulls":3},"（工程类型选项）","□房建工程□室外总体□绿化工程□道路工程□桥涵工程□安装工程□隧道工程 □市政给水工程□市政排水管道工程□排水顶管工程□排水渠箱工程□燃气工程□轨道交通工程□其他工程"]
[{"$nulls":11},"所含专业","建筑与装饰工程",null,"安装工程","√","市政工程"]
[" 经办人：",{"$nulls":3},"复核人：",null,null,"复核人：",{"$nulls":4},"园林绿化工程",null,"轨道交通工程      "]
[{"$nulls":11},"咨询费（元）",null,"元"]
[{"$nulls":4},"编制人：",null,null,"编制人：",{"$nulls":3},"委托单位联系人"]
[{"$nulls":11},"委托单位联系电话"]
["日期：　　　　年 　  月  　 日",{"$nulls":3},"日期：　　　年   月 　 日",null,null,"日期：2019.07.25",{"$nulls":3},"编制人","叶龙","编制人证书编号",null,"叶龙：粤060D00315"]
[{"$nulls":11},"复核人","郑永卯","复核人证书编号",null,"郑永卯：A01440000042"]

{"sheet":"业绩上报表","index":10,"n_rows":33,"n_cols":4,"rows_kept":33,"merged":[[0,0,0,3],[1,1,1,3],[2,1,2,3],[3,1,3,3],[4,1,4,3],[5,1,5,3],[6,1,6,3],[7,1,7,3],[9,0,13,0],[9,2,13,2],[9,3,13,3],[19,1,19,2],[22,1,22,2],[23,0,23,2],[24,0,24,3],[25,0,25,3],[26,0,26,2],[35,0,36,0]],"flags":["formulas_cached_only"]}
["业绩上报"]
["工程编号：","20191*"]
["单位名称：","汕头市粤建工程造价咨询有限公司"]
["组织机构代码证：","74629271-6"]
["*项目名称：",0]
["*工程类型：","20191*"]
["工程规模："]
["面积(㎡)/长度（m):"]
["*项目阶段：","预算","资金来源：","○国有资金    ○非国有资金"]
["*所含专业：",0,"项目所在地："]
[null,"安装工程"]
[null,0]
[null,0]
[null,0]
["*委托酬金（元）：",0,"*编审日期：","2019.07.25"]
["*委托单位名称：","汕头职业技术学院","委托时间："]
["*委托单位联系人：",0,"*委托单位联系电话：",0]
["*编制人证书编号：","叶龙：粤060D00315","*编制人：","叶龙"]
["*复核人证书编号：","郑永卯：A01440000042","*复核人：","郑永卯"]
["委托内容："]
["送审造价（元）：",0,"*编审造价（元）：",{"v":127775.2,"d":"127775.20"}]
["核减造价（元）：",-127775.2,"核减率（%）：",{"v":0,"d":"0.00%"}]
["备注："]
["业绩备案应上传以下资料："]
["1造价咨询合同/委托书应含：“项目名称”，“委托费用”，“委托日期”，“委托单位公章”等内容的页面彩色扫描件"]
["2符合《广东省建设工程计价通则2010》格式的成果文件封面彩色扫描件"]
["3扫描件采用PDF或JPG格式，单文件大小不能超过2M"]
[]
[]
[]
[]
[]
[null,"  "]