XLS《封-1_工程预算书》

"~ "工程预算书",,

,,

, "工程名称:桂林市中西医结合医院消防控制系统扩容改造工程",,

,,

, "建设单位:","桂林市中西医结合医院",,

"工程造价:",,

"施工单位:",,

,"建筑面积:","O", "编制单位:",,

,"单方造价:",,

"审核单位:",,

,"编制日期:",,

"编制人:",,

,"编制人证号:",,

"审核人:",,

,"审核人证号:",,

,,

,,

, "单位工程(预算)汇总表",,

, "工程名称:桂林市中西医结合医院消防控制扩容改造工程",,

,"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费用计价合计",,

"1.

1","其中:暂估价",,

"2","总价措施项目费用计价合计",,

"2.1","其中:安全文明施工费",,

"3","其他项目费用计价合计",,

"4","税前项目费用计价合计",,

"5","规费",,

"6","增值税",,

"7","工程总造价=1+2+3+4+5+6",,

,,

, ,,

, ,,

, ,,

, ,,

, ,,

, ,,

, ,,

, ,,

, ,,

, ,,

, ,,

"","表-04" "分部分项工程和单价措施项目费用表" "工程名称:桂林市中西医结合医院消防控制扩容改造工程"第1页共2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)",,

,,

, ,,

,,

,,

"人工费","材料费","机械费","管理费","利润","其中:暂估价" ,"分部分项工程" ,"B5消防改造安装工程" "B5-1354","原报警主机拆除","台","1" "B5-1369","广播主机拆除","台","1" "B5-1375","电话主机拆除","台","1" "B5-1354","JB-QT-GST5000火灾报警控制器(联动型)1694点琴台柜式控制器","台","1" "B5-1346","多线联动控制盘","台","1" "B5-1346","总线联动控制盘","台","1" "B5-1369","广播主机安装","台","1" "B5-1375","电话主机安装","台","1" "B4-1531换","砖、混凝土结构明配刚性阻燃管公称口径(mm以内)20","100m","1.0000" "B4-1611换","管内穿线ZR-RVS-2*1.5mO","100m束","1" "B4-1612换","管内穿线ZR-RVS-2*2.5mO","100m束","1" ,"小计" ,"∑人工费" ,"∑材料费" ,"∑机械费" ,"∑管理费" ,"∑利润" ,"合计" ,"∑人工费" ,"∑材料费" ,"∑机械费" ,"∑管理费" 表-08" "分部分项工程和单价措施项目费用表" "工程名称:桂林市中西医结合医院消防控制扩容改造工程"第2页共2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)",,

,,

, ,,

,,

,,

"人工费","材料费","机械费","管理费","利润","其中:暂估价" ,"∑利润" 表-08" "总价措施费用表",,

,,

, "工程名称:桂林市中西医结合医院消防控制扩容改造工程",,

,,

"第1页共1页", "序号","项目名称","计算基础","费率(%)或标准","金额(元)","备注" "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",,

,,

"10","脚手架搭拆费",,

,,

,"合计",,

,,

,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, "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.",,

,,

, ,,

,,

,"表-09" "规费、增值税汇总表",,

,,

"工程名称:桂林市中西医结合医院消防控制扩容改造工程",,

,,

"第1页共1页" "序号","项目名称","计算基础","计算费率(%)","金额(元)" "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)",,

,"合计",,

, ,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

"表-13" "主要材料及价格表",,

,,

, "工程名称:桂林市中西医结合医院消防控制扩容改造工程",,

,,

"第1页共1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","B5-1346","多线联动控制盘","台","1", "2","B5-1346","总线联动控制盘","台","1", "3","B5-1354","JB-QT-GST5000火灾报警控制器(联动型)1694点琴台柜式控制器","台","1", "4","B5-1369","广播主机安装","台","1", "5","B5-1375","电话主机安装","台","1", "6","Z280301000","管内穿线ZR-RVS-2*1.5mO","m","108", "7","Z280301000","管内穿线ZR-RVS-2*2.5mO","m","108", "8","Z290604000","刚性阻燃塑料管PVC20","m","110", ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

,