{"text_format":"3","workbook":"xls","n_sheets":9,"sheets":["封-1_招标工程量清单","扉-1_招标工程量清单","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（分专业）","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-15_规费、增值税计价表","主要材料及价格表(有信息价)"],"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,"汽车实训楼维护工程与文化宣传设计施工",null,"工程"]
[null,"招 标 工 程 量 清 单"]
[null,null,"广西水利电力职业技术学院"]
[null,"招  标  人:"]
[null,null,"(单位盖章)"]
[null,null,"广西德胜工程项目管理有限公司"]
[null,"造价咨询人:"]
[null,null,"(单位盖章)"]
[null,"2022年04月01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,"汽车实训楼维护工程与文化宣传设计施工",{"$nulls":5},"工程"]
[]
[]
[]
[null,"招 标 工 程 量 清 单"]
{"$rows_empty":8}
[null,null,"广西水利电力职业技术学院"]
["  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）",{"$nulls":3},"(造价工程师签字盖专用章)"]
[]
[]
[]
[]
[]
[]
["  编 制 时 间:",null,"2022年04月01日",null,null,"复 核 时 间：","2022年04月01日"]
[]
[]
[]
[]
[]
[]
[{"$nulls":8},"扉-1"]

{"sheet":"表-02_建设项目投标报价汇总表","index":2,"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:汽车实训楼维护工程与文化宣传设计施工",{"$nulls":3},"第1页 共1页"]
["序号","单项工程名称","金额(元)","其中:(元)"]
[{"$nulls":3},"暂估价","安全文明"]
[{"$nulls":4},"施工费"]
[null,"        投标报价合计"]
{"$rows_empty":28}
[{"$nulls":4},"表-02"]

{"sheet":"表-03_单项工程投标报价汇总表","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"]}
["单项工程投标报价汇总表"]
["工程名称:汽车实训楼维护工程与文化宣传设计施工",{"$nulls":3},"第1页 共1页"]
["序号","单位工程名称","金额(元)","其中:(元)"]
[{"$nulls":3},"暂估价","安全文明"]
[{"$nulls":4},"施工费"]
["1.1","汽车实训楼维护工程"]
["1.2","汽车实训楼文化宣传设计与施工"]
[null,"        投标报价合计"]
{"$rows_empty":26}
[{"$nulls":4},"表-03"]

{"sheet":"表-04_单位工程投标报价汇总表（分专业）","index":4,"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:汽车实训楼维护工程与文化宣传设计施工",null,null,"第1页 共2页"]
["序号","汇总内容","金额(元)","备注"]
[null,"汽车实训楼维护工程"]
["一","建筑装饰装修工程(营改增)一般计税法"]
["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","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","规费"]
["5.2","增值税"]
["6","工程总造价"]
["二","建筑拆除工程(营改增)简易计税法"]
["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"]
["2.2","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","规费"]
["5.2","税金"]
["6","工程总造价"]
[null,"工程总价"]
["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","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","规费"]
["5.2","增值税"]
["6","工程总造价"]
["2.2","安全文明施工费"]
["5.2","税金"]
[null,"汽车实训楼文化宣传设计与施工"]
["一","建筑装饰装修工程(营改增)一般计税法"]
[null,null," ","表-04"]
["单位工程投标报价汇总表"]
["工程名称:汽车实训楼维护工程与文化宣传设计施工",null,null,"第2页 共2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","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","规费"]
["5.2","增值税"]
["6","工程总造价"]
[null,"工程总价"]
["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","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","规费"]
["5.2","增值税"]
["6","工程总造价"]
[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","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","规费"]
["5.2","增值税"]
["6","工程总造价"]
[]
[]
[]
[]
[]
[]
[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":5,"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],[42,0,42,7],[43,0,43,5],[43,6,43,7],[44,0,46,0],[44,1,46,1],[44,2,46,2],[44,3,46,3],[44,4,46,4],[44,5,44,7],[45,5,46,5],[45,6,46,6],[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:汽车实训楼维护工程与文化宣传设计施工 ",{"$nulls":5},"第1页 共4页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"汽车实训楼维护工程"]
[null,null,"分部分项工程"]
[null,null,"G.1 人工拆除工程"]
["1","011603001001","拆除原屏风","㎡","21.90"]
["2","011609002001","铝合金隔墙拆除","㎡","129.77"]
["3","011601001001","砖砌体拆除","","49.09"]
["4","011602001001","混凝土构件拆除","","0.80"]
[null,null,"汽车底盘文化墙立面改造"]
["5","010103002001","渣石外运","","67.65"]
["6","桂010103003001","土（石）方运输增（减）m3·km","·km","947.10"]
[null,null,"运距按增加14km计算"]
[null,null,"A.1 土（石）方工程"]
["7","010101003001","挖沟槽土方","","4.83"]
[null,null,"汽车底盘文化墙立面改造"]
[null,null,"挖土深度:1m以内"]
["8","010103001001","回填方","","0.48"]
["9","010103002002","余土弃置","","4.35"]
["10","桂010103003002","土（石）方运输增（减）m3·km","·km","60.90"]
[null,null,"运距按增加14km计算"]
[null,null,"A.4 混凝土及钢筋混凝土工程"]
["11","010501001001","垫层","","0.47"]
[null,null,"地面恢复"]
["12","010501001002","垫层","","0.80"]
[null,null,"C15混凝土"]
[null,null,"汽车底盘文化墙立面改造"]
["13","010501003001","杯型基础","","6.16"]
[null,null,"C30混凝土"]
[null,null,"汽车底盘文化墙立面改造"]
[null,null,"A.10 墙、柱面工程"]
["14","011207001001","墙面装饰板","㎡","21.90"]
[null,null,"30*1.5镀锌方通"]
[null,null,"15厚胶合板，面饰铝塑板"]
[null,null,"汽车底盘文化墙立面改造"]
[null,null,"A.12 门窗工程"]
["15","010807001001","汽车实训楼实训室功能分区改造","㎡","250.27"]
[null,null,"镀锌方通隔断，下部为12厘钢化玻璃，上部为3厘双层中空钢化玻璃"]
[{"$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:汽车实训楼维护工程与文化宣传设计施工 ",{"$nulls":5},"第2页 共4页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"拆除原有砖墙或玻璃隔墙，安装新的玻璃隔墙"]
[null,null,"在玻璃隔墙风格，玻璃规格、钢材规格颜色等元素，新玻璃隔墙必与现有隔断形成统一风格"]
["16","010807001002","铝合金推拉窗>2m2","㎡","65.93"]
[null,null,"窗类型:90系列铝合金不带纱推拉窗"]
[null,null,"框材质:普通铝合金框1.4mm厚"]
[null,null,"玻璃品种、厚度:4厚单层钢化玻璃"]
[null,null,"含五金配件，门的制作、运输及安装等"]
["17","010802002001","安装双开玻璃门","㎡","33.60"]
[null,null,"玻璃品种、厚度:12厚钢化玻璃"]
[null,null,"安装7扇双开玻璃门，规格：2.4米*2米。"]
["18","010802002002","维修双开玻璃门","樘","3"]
[null,null,"1.维修3樘双开玻璃门，规格：2.4mx4.5m更换五金件，加固转轴。"]
["19","010802002003","消防门维修","樘","4"]
[null,null,"1.安装电动不锈钢防火卷帘门，规格为2.4mx1.5m。"]
[]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"单价措施项目"]
[null,"011702","混凝土模板及支架(撑)"]
["20","011702001001","基础","㎡","15.25"]
[]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"     合    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[{"$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:汽车实训楼维护工程与文化宣传设计施工 ",{"$nulls":5},"第3页 共4页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"汽车实训楼文化宣传设计与施工"]
[null,null,"分部分项工程"]
[null,null,"A.14  实训文化设计与安装施工"]
["21","011508001001","实训文化设计与安装施工","㎡","191.70"]
[null,null,"7厘夹板打底"]
[null,null,"结构胶贴单面铝塑板固定"]
[null,null,"文字与画均为PVC字雕刻，用无影胶粘贴完成（包含文字、画）"]
["22","011508001002","采购并安装定制LOGO双面印刷广告窗帘","㎡","98.42"]
[null,null,"采购并安装定制LOGO双面印刷广告窗帘"]
[]
[]
[]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"单价措施项目"]
[]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"     合    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"     总 合 计"]
[{"$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:汽车实训楼维护工程与文化宣传设计施工 ",{"$nulls":5},"第4页 共4页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
{"$rows_empty":32}
[{"$nulls":7},"表-08"]

{"sheet":"表-11_总价措施项目清单与计价表","index":6,"n_rows":39,"n_cols":7,"rows_kept":39,"merged":[[0,0,0,6],[1,0,1,4],[5,3,8,3],[10,3,11,3],[14,3,17,3],[37,0,37,6]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
["工程名称:汽车实训楼维护工程与文化宣传设计施工   ",{"$nulls":5},"第1页 共1页"]
["序\r\n号","项目编码","项 目 名 称","计 算 基 础","费 率(%)\r\n或标准","金 额(元)","备注"]
[null,null,"汽车实训楼维护工程"]
["一",null,"建筑装饰装修工程(营改增)一般计税法"]
["1","桂011801001001","安全文明施工费","∑(分部分项人材机+单价措施人材机)"]
["2","桂011801002001","检验试验配合费"]
["3","桂011801003001","雨季施工增加费"]
["4","桂011801004001","工程定位复测费"]
["二",null,"建筑拆除工程(营改增)简易计税法"]
["2","桂011801001002","安全文明施工费","∑(分部分项人材机+单价措施人材机)"]
["4","桂011801003002","雨季施工增加费"]
[null,null,"汽车实训楼文化宣传设计与施工"]
["一",null,"建筑装饰装修工程(营改增)一般计税法"]
["1","桂011801001001","安全文明施工费","∑(分部分项人材机+单价措施人材机)"]
["2","桂011801002001","检验试验配合费"]
["3","桂011801003001","雨季施工增加费"]
["4","桂011801004001","工程定位复测费"]
[null,null,"      合     计"]
{"$rows_empty":18}
["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-15_规费、增值税计价表","index":7,"n_rows":79,"n_cols":5,"rows_kept":79,"merged":[[0,0,0,4],[1,0,1,3],[6,2,12,2],[17,2,22,2],[23,2,24,2],[25,2,30,2],[34,2,36,2],[38,0,38,4],[39,0,39,3],[41,2,44,2]],"flags":["formulas_cached_only"]}
["规费、增值税计价表"]
["工程名称:汽车实训楼维护工程与文化宣传设计施工",{"$nulls":3},"第1页 共2页"]
["序号","项目名称","计算基础","计算费率(%)","金额(元)"]
[null,"汽车实训楼维护工程"]
["一","建筑装饰装修工程(营改增)一般计税法"]
["1","规费","1.1+1.2+1.3"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
["1.1.5","工伤保险费"]
["1.2","住房公积金"]
["1.3","工程排污费","∑(分部分项人材机+单价措施人材机)"]
["2","增值税","Σ（分部分项工程费及单价措施项目费+总价措施项目费+其他项目费+税前项目费+规费）"]
["二","建筑拆除工程(营改增)简易计税法"]
["1","规费","1+2+3"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
["1.1.5","工伤保险费"]
["1.2","住房公积金","分部分项及单价措施工程费+总价措施项目费+其他项目费"]
["1.3","工程排污费"]
["2","税金","分部分项及单价措施工程费+总价措施项目费+其他项目费+税前项目费+规费"]
["2.1","增值税"]
["2.2","城市维护建设税"]
["2.3","教育附加费"]
["2.4","地方教育附加费"]
["2.5","水利建设基金"]
[null,"汽车实训楼文化宣传设计与施工"]
["一","建筑装饰装修工程(营改增)一般计税法"]
["1","规费","1.1+1.2+1.3"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
[{"$nulls":4},"表-15"]
["规费、增值税计价表"]
["工程名称:汽车实训楼维护工程与文化宣传设计施工",{"$nulls":3},"第2页 共2页"]
["序号","项目名称","计算基础","计算费率(%)","金额(元)"]
["1.1.3","医疗保险费","∑(分部分项人工费+单价措施人工费)"]
["1.1.4","生育保险费"]
["1.1.5","工伤保险费"]
["1.2","住房公积金"]
["1.3","工程排污费","∑(分部分项人材机+单价措施人材机)"]
["2","增值税","Σ（分部分项工程费及单价措施项目费+总价措施项目费+其他项目费+税前项目费+规费）"]
[null,"       合          计"]
{"$rows_empty":30}
[{"$nulls":4},"表-15"]

{"sheet":"主要材料及价格表(有信息价)","index":8,"n_rows":36,"n_cols":6,"rows_kept":36,"merged":[[0,0,0,5],[1,0,1,2],[1,4,1,5]],"flags":["formulas_cached_only"]}
["主要材料及价格表"]
["工程名称:汽车实训楼维护工程与文化宣传设计施工",{"$nulls":3},"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,"R0101001","建筑综合工日(一类)","工日"]
[2,"011101001","镀锌方管(综合)","t"]
[3,"011101004","镀锌方通30*1.5","t"]
[4,"030156001","膨胀螺栓","套"]
[5,"030183001","铁钉(综合)","kg"]
[6,"031311001","电焊条（综合）","kg"]
[7,"040102001","普通硅酸盐水泥 32.5MPa","t"]
[8,"040301001","砂(综合)",""]
[9,"040301004","中砂",""]
[10,"040502003","碎石 5～20mm",""]
[11,"040502004","碎石 5～40mm",""]
[12,"050306001","周转板枋材",""]
[13,"050306002","周转枋材",""]
[14,"050306003","周转板材",""]
[15,"050501011","15mm胶合板","㎡"]
[16,"060101001","3厚中空钢化玻璃","㎡"]
[17,"060501004","钢化玻璃 12mm","㎡"]
[18,"091301001","铝塑板(室内) 3mm","㎡"]
[19,"110906001","12厚钢化玻璃双开玻璃地弹门(成品)","㎡"]
[20,"110908001","铝合金推拉窗不带亮(成品)>2m2","㎡"]
[21,"112505001","不锈钢防火卷帘门(电机另计）","㎡"]
[22,"113702001","卷帘门电动装置","套"]
[23,"133503001","防水胶(310g/支)","支"]
[24,"143520001","隔离剂","kg"]
[25,"143901001","乙炔气",""]
[26,"143906001","氧气",""]
[27,"144108001","乳白胶","kg"]
[28,"144113003","玻璃胶 350g","支"]
[29,"144114001","密封胶","kg"]
[30,"341101001","水",""]
[31,"140301004","国V汽油 92#","kg"]
[32,"341103001","电","kW.h"]
[33,"R0800001","机械台班工日","工日"]