{"text_format":"3","workbook":"xls","n_sheets":10,"sheets":["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-14_税前项目清单与计价表","表-15_规费、增值税计价表","主要材料价格表(打勾部分)"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"扉-1_招标工程量清单","index":0,"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,"广西水利电力职业技术学院创新创业孵化基地及成果转化中心改造装修项目",{"$nulls":5},"工程"]
[]
[]
[]
[null,"招 标 工 程 量 清 单"]
{"$rows_empty":8}
[null,null,"广西水利电力职业技术学院",{"$nulls":3},"广西德胜工程项目管理有限公司"]
["  招  标  人:",{"$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10月27日",null,null,"复 核 时 间：","2020年10月27日"]
[]
[]
[]
[]
[]
[]
[{"$nulls":8},"扉-1"]

{"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:","广西水利电力职业技术学院创新创业孵化基地工程","第1页 共1页"]
["    一、工程概况：\r\r\n   （1）建设地点：武鸣里建新校区教学一楼\r\r\n   （2）建设规模：广西水利电力职业技术学院创新创业孵化基地工程。\r\r\n二、编制依据：\r\r\n   （1） 设计图纸等资料；\r\r\n   （2）《建设工程工程量清单计价规范》广西壮族自治区实施细则(GB50500-2013) ；\r\r\n   （3）《建设工程工程量计算规范》广西壮族自治区实施细则(GB50854~GB50862-2013) （修订本） ；\r\r\n   \n\n  \r\n  \r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n"]
{"$rows_empty":34}
[null,"表-01"]

{"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:广西水利电力职业技术学院创新创业孵化基地工程",{"$nulls":3},"第1页 共1页"]
["序号","单项工程名称","金额(元)","其中:(元)"]
[{"$nulls":3},"暂估价","安全文明"]
[{"$nulls":4},"施工费"]
["1.1","拆除工程"]
["1.2","装修工程"]
["1.3","安装工程"]
[null,"        投标报价合计"]
{"$rows_empty":25}
[{"$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:广西水利电力职业技术学院创新创业孵化基地工程",{"$nulls":3},"第1页 共1页"]
["序号","单位工程名称","金额(元)","其中:(元)"]
[{"$nulls":3},"暂估价","安全文明"]
[{"$nulls":4},"施工费"]
["1.1.1","广西水利电力创新创业孵化基地--拆除"]
["1.2.1","广西水利电力创新创业孵化基地--办公室区域"]
["1.2.2","广西水利电力创新创业孵化基地--转换中心"]
["1.2.3","广西水利电力创新创业孵化基地--书吧"]
["1.2.4","广西水利电力创新创业孵化基地-安装"]
[null,"        投标报价合计"]
{"$rows_empty":23}
[{"$nulls":4},"表-03"]

{"sheet":"表-04_单位工程投标报价汇总表","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:广西水利电力职业技术学院创新创业孵化基地工程",null,null,"第1页 共2页"]
["序号","汇总内容","金额(元)","备注"]
[null,"广西水利电力创新创业孵化基地--拆除"]
["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,"广西水利电力创新创业孵化基地--办公室区域"]
["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,"广西水利电力创新创业孵化基地--转换中心"]
["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,"广西水利电力创新创业孵化基地--书吧"]
["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:广西水利电力职业技术学院创新创业孵化基地工程",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"]
[null,"广西水利电力创新创业孵化基地-安装"]
["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、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"]
["5","规费"]
["6","增值税"]
{"$rows_empty":14}
[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":362,"n_cols":8,"rows_kept":362,"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],[81,0,81,7],[82,0,82,5],[82,6,82,7],[83,0,85,0],[83,1,85,1],[83,2,85,2],[83,3,85,3],[83,4,85,4],[83,5,83,7],[84,5,85,5],[84,6,85,6],[119,0,119,7],[120,0,120,5],[120,6,120,7],[121,0,123,0],[121,1,123,1],[121,2,123,2],[121,3,123,3],[121,4,123,4],[121,5,121,7],[122,5,123,5],[122,6,123,6],[159,0,159,7],[160,0,160,5],[160,6,160,7],[161,0,163,0],[161,1,163,1],[161,2,163,2],[161,3,163,3],[161,4,163,4],[161,5,161,7],[162,5,163,5],[162,6,163,6],[196,0,196,7],[197,0,197,5],[197,6,197,7],[198,0,200,0],[198,1,200,1],[198,2,200,2],[198,3,200,3],[198,4,200,4],[198,5,198,7],[199,5,200,5],[199,6,200,6],[236,0,236,7],[237,0,237,5],[237,6,237,7],[238,0,240,0],[238,1,240,1],[238,2,240,2],[238,3,240,3],[238,4,240,4],[238,5,238,7],[239,5,240,5],[239,6,240,6],[278,0,278,7],[279,0,279,5],[279,6,279,7],[280,0,282,0],[280,1,282,1],[280,2,282,2],[280,3,282,3],[280,4,282,4],[280,5,280,7],[281,5,282,5],[281,6,282,6],[319,0,319,7],[320,0,320,5],[320,6,320,7],[321,0,323,0],[321,1,323,1],[321,2,323,2],[321,3,323,3],[321,4,323,4],[321,5,321,7],[322,5,323,5],[322,6,323,6]],"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:广西水利电力职业技术学院创新创业孵化基地工程 ",{"$nulls":5},"第1页 共9页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"广西水利电力创新创业孵化基地--拆除"]
[null,null,"分部分项工程"]
[null,null,"一、 砖砌体拆除工程"]
["1","011601001001","开门洞","个","1"]
[null,null,"二、 楼地面拆除工程"]
["2","011602001001","折除讲台","㎡","37.60"]
["3","011605001001","拆除讲台面砖","㎡","37.60"]
[null,null,"五、 其他拆除工程"]
["4","011610002001","金属门窗拆除","樘","2"]
[null,null,"G.4 渣土场外运输"]
["5","010103002001","建筑垃圾弃置","","22.30"]
[null,null,"1.废弃料品种:建筑垃圾"]
[null,null,"2.运距：1km"]
["6","桂010103003001","建筑垃圾弃置运输增（减）m3·km","·km","22.30"]
[null,null,"1.运距:9km"]
["7","010103002002","建筑垃圾消纳费","","22.30"]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"单价措施项目"]
[]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"     合    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[{"$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:广西水利电力职业技术学院创新创业孵化基地工程 ",{"$nulls":5},"第2页 共9页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"广西水利电力创新创业孵化基地--办公室区域"]
[null,null,"分部分项工程"]
[null,null,"办公室区域"]
[null,null,"A.9 楼地面工程"]
["8","011102003001","块料楼地面","㎡","19.20"]
[null,null,"1.面层材料品种、规格、颜色:800×800米抛光砖"]
[null,null,"2.25厚 1∶3干硬性水泥砂浆结合层，表面撒水泥粉"]
[null,null,"3.现浇钢筋混凝土楼板"]
["9","011105006001","不锈钢踢脚线","㎡","2.55"]
[null,null,"高度：100mm"]
[null,null,"1.基层材料种类、规格:9mm阻燃夹板"]
[null,null,"2.面层材料品种、规格、颜色:1.0mm黑色不锈钢 304#"]
[null,null,"A.10 墙、柱面工程"]
["10","011207001001","墙面装饰板","㎡","64.73"]
[null,null,"1.龙骨材料种类、规格、中距:钢龙骨"]
[null,null,"2.基层材料种类、规格:8mm埃特板"]
[null,null,"3.面层材料品种、规格、颜色:岩棉吸音板"]
["11","011207001002","公共区造型墙","㎡","11.30"]
[null,null,"1.龙骨材料种类、规格、中距:上下木方通"]
[null,null,"2.基层材料种类、规格:8mm埃特板"]
[null,null,"3.面层材料品种、规格、颜色:18厘免漆板拼接造型"]
["12","011207001003","墙面装饰板","㎡","49.60"]
[null,null,"1.龙骨材料种类、规格、中距:木方通"]
[null,null,"2.基层材料种类、规格:多层板 9mm"]
[null,null,"3.面层材料品种、规格、颜色:7厘免漆板洞洞板"]
[null,null,"A.11 天棚工程"]
["13","011302001001","吊顶天棚","㎡","116.88"]
[null,null,"1.吊顶形式、吊杆规格、高度:平级"]
[null,null,"2.龙骨材料种类、规格、中距:轻钢龙骨"]
[null,null,"3.基层材料种类、规格:石膏板"]
[null,null,"4.面层材料品种、规格:9mm饰面板"]
[null,null,"5.含天棚贴绷带、嵌缝、补缝"]
["14","011302002001","格栅吊顶","㎡","52.06"]
[{"$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:广西水利电力职业技术学院创新创业孵化基地工程 ",{"$nulls":5},"第3页 共9页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"1.吊顶形式、吊杆规格、高度:平顶"]
[null,null,"2.龙骨材料种类、规格、中距:轻钢龙骨"]
[null,null,"3.面层材料品种、规格:70*100铝方通造型（间距100）"]
["15","011302002002","格栅吊顶","㎡","16.50"]
[null,null,"1.吊顶形式、吊杆规格、高度:平顶"]
[null,null,"2.龙骨材料种类、规格、中距:轻钢龙骨"]
[null,null,"3.面层材料品种、规格:600*600木方格造型"]
[null,null,"A.12 门窗工程"]
["16","010808004001","不锈钢面板门套 （304#材质）","㎡","5.40"]
[null,null,"1.龙骨材料种类、规格、中距:木方配合轻钢龙骨"]
[null,null,"2.面层材料品种、规格、颜色:1.0厚304#不锈钢面板"]
[null,null,"A.13 油漆、涂料、裱糊工程"]
["17","011407001001","墙面喷（刷）涂料","㎡","652.58"]
[null,null,"1.油漆品种、刷漆遍数:刮腻子2遍，面刷3遍乳胶漆"]
[null,null,"A.14 其他装饰工程"]
["18","010809001001","木窗台板","㎡","2.80"]
[null,null,"18mm免漆饰面板，木工制作，石英石罩面"]
["19","011502001001","100CM宽嵌入式黑色不锈钢（304#材质）","m","45.00"]
[null,null,"1.压条材料种类、规格:1.0厚100CM宽嵌入式黑色不锈钢（304#材质）"]
["20","011502001002","2CM宽嵌入式黑色不锈钢（304#材质）","m","45.00"]
[null,null,"1.压条材料种类、规格:1.0厚2CM宽嵌入式黑色不锈钢（304#材质）"]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"单价措施项目"]
[null,"021001","脚手架工程"]
["21","011701006001","满堂脚手架","㎡","360.00"]
[null,"011702","混凝土模板及支架(撑)"]
[null,"011702","混凝土模板及支架(撑)"]
[{"$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:广西水利电力职业技术学院创新创业孵化基地工程 ",{"$nulls":5},"第4页 共9页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,"011703","垂直运输"]
["22","桂011703002001","局部装饰装修垂直运输","㎡","360.00"]
[null,"011704","超高施工增加"]
[null,"011705","大型机械设备进出场及安拆"]
[null,"011706","施工排水、降水"]
[null,"011708","混凝土运输及泵送工程"]
[null,"011709","二次搬运"]
[null,"011710","已完工程保护费"]
["23","桂011710001001","楼地面成品保护","㎡","360.00"]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"     合    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"广西水利电力创新创业孵化基地--转换中心"]
[null,null,"分部分项工程"]
[null,null,"转换中心"]
[null,null,"A.9 楼地面工程"]
["24","011102003001","块料楼地面","㎡","9.60"]
[null,null,"1.面层材料品种、规格、颜色:800×800抛光砖"]
[null,null,"2.25厚 1∶3干硬性水泥砂浆结合层，表面撒水泥粉"]
[null,null,"3.现浇钢筋混凝土楼板"]
["25","011104001001","地毯楼地面","㎡","76.00"]
[null,null,"1.面层材料品种、规格、颜色:地毯"]
[null,null,"A.10 墙、柱面工程"]
["26","011207001001","墙面装饰板","㎡","104.15"]
[null,null,"1.龙骨材料种类、规格、中距:龙骨骨架"]
[{"$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:广西水利电力职业技术学院创新创业孵化基地工程 ",{"$nulls":5},"第5页 共9页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"2.基层材料种类、规格:双层9mm多层板"]
[null,null,"3.面层材料品种、规格、颜色:带灯饰箱体，PVC板或亚克力板，灯箱片使用不碎板，骨架采用特制的五金件及铝合金型材，铝合金材料或高档木材为边框，透明亚克板为面板，写真胶片为画面（暂定价550元/平方米）"]
[null,null,"A.11 天棚工程"]
["27","011302001001","吊顶天棚（边吊）","㎡","19.61"]
[null,null,"1.吊顶形式、吊杆规格、高度:跌级"]
[null,null,"2.龙骨材料种类、规格、中距:轻钢龙骨"]
[null,null,"3.面层材料品种、规格:9mm石膏板"]
[null,null,"4.含天棚贴绷带、嵌缝、补缝"]
["28","011302002001","格栅吊顶","㎡","56.45"]
[null,null,"1.吊顶形式、吊杆规格、高度:平顶"]
[null,null,"2.龙骨材料种类、规格、中距:轻钢龙骨"]
[null,null,"3.面层材料品种、规格:70*100铝方通造型（间距100）"]
[null,null,"A.13 油漆、涂料、裱糊工程"]
["29","011407001001","墙面喷（刷）涂料","㎡","25.50"]
[null,null,"1.油漆品种、刷漆遍数:刮腻子2遍，面刷3遍白色乳胶漆"]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"单价措施项目"]
[null,"021001","脚手架工程"]
[null,"011702","混凝土模板及支架(撑)"]
[null,"011702","混凝土模板及支架(撑)"]
[null,"011703","垂直运输"]
[null,"011704","超高施工增加"]
[null,"011705","大型机械设备进出场及安拆"]
[null,"011706","施工排水、降水"]
[null,"011708","混凝土运输及泵送工程"]
[null,"011709","二次搬运"]
[{"$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:广西水利电力职业技术学院创新创业孵化基地工程 ",{"$nulls":5},"第6页 共9页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,"011710","已完工程保护费"]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"     合    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"广西水利电力创新创业孵化基地--书吧"]
[null,null,"分部分项工程"]
[null,null,"A.9 楼地面工程"]
["30","011102003001","块料楼地面","㎡","9.60"]
[null,null,"1.面层材料品种、规格、颜色:800×800抛光砖"]
[null,null,"2.25厚 1∶3干硬性水泥砂浆结合层，表面撒水泥粉"]
[null,null,"3.现浇钢筋混凝土楼板"]
["31","011104002001","木地板","㎡","77.50"]
[null,null,"1.面层材料品种、规格、颜色:防潮棉铺底，木地板拼铺，面喷灰色乳胶漆"]
["32","011107002001","木制台阶地台","㎡","19.80"]
[null,null,"A.11 天棚工程"]
["33","011302002001","格栅吊顶","㎡","78.00"]
[null,null,"1.吊顶形式、吊杆规格、高度:平顶"]
[null,null,"2.龙骨材料种类、规格、中距:轻钢龙骨"]
[null,null,"3.面层材料品种、规格:800*800木方格造型"]
[null,null,"A.13 油漆、涂料、裱糊工程"]
["34","011407001001","墙面喷（刷）涂料","㎡","88.50"]
[null,null,"1.油漆品种、刷漆遍数:刮腻子2遍，面刷3遍白色乳胶漆"]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[{"$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:广西水利电力职业技术学院创新创业孵化基地工程 ",{"$nulls":5},"第7页 共9页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"单价措施项目"]
[null,"021001","脚手架工程"]
[null,"011702","混凝土模板及支架(撑)"]
[null,"011702","混凝土模板及支架(撑)"]
[null,"011703","垂直运输"]
[null,"011704","超高施工增加"]
[null,"011705","大型机械设备进出场及安拆"]
[null,"011706","施工排水、降水"]
[null,"011708","混凝土运输及泵送工程"]
[null,"011709","二次搬运"]
[null,"011710","已完工程保护费"]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"     合    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"广西水利电力创新创业孵化基地-安装"]
[null,null,"分部分项工程"]
[null,null,"B4 电气设备安装工程"]
["35","030412004001","8cm嵌入式线性灯（含接线盒）","m","48.00"]
["36","030412004002","2cm嵌入式线性灯（含接线盒）","m","59.00"]
["37","030412001001","暗装吸顶筒灯（含接线盒）","套","78"]
["38","030412004003","小吊灯（含接线盒）","套","10"]
["39","030412004004","异型吊灯（含接线盒）","套","6"]
["40","030412004005","LED吊灯欧普照明（含接线盒）","套","3"]
["41","030412004006","暗藏灯带（含接线盒）","m","71.00"]
[{"$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:广西水利电力职业技术学院创新创业孵化基地工程 ",{"$nulls":5},"第8页 共9页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
["42","030502012001","信息插座（含接线盒）","个","20"]
[null,null,"安装方式:底边距地0.3m安装"]
["43","030404035001","普通5孔插座（含接线盒）","套","54"]
[null,null,"安装方式:底边距地0.3m安装"]
["44","030404035002","展区插座（含接线盒）","套","18"]
[null,null,"安装方式:底边距地2.0m安装"]
["45","030404035003","空调插座（含接线盒）","套","6"]
[null,null,"安装方式:底边距地2.2m安装"]
["46","030404034001","单联单控跷板暗开关安装10A～250V （含接线盒）","套","10"]
[null,null,"安装方式:距地1.4m暗装"]
["47","030404034002","双联单控跷板暗开关安装10A～250V （含接线盒）","套","5"]
[null,null,"安装方式:距地1.4m暗装"]
["48","030404034003","三联单控跷板暗开关安装10A～250V （含接线盒）","套","5"]
[null,null,"安装方式:距地1.4m暗装"]
["49","030411001001","砖、混凝土结构楼板墙暗配 刚性阻燃管 PC16","m","1571.38"]
["50","030411004001","管内穿线 BV-6mm2","m","480.00"]
[null,null,"具有3C认证、IS09000认证"]
["51","030411004002","管内穿线 BV-4mm2","m","1614.19"]
[null,null,"具有3C认证、IS09000认证"]
["52","030411004003","管内穿线 BV-2.5mm2","m","935.55"]
[null,null,"具有3C认证、IS09000认证"]
["53","030502005001","管内穿放超五类4对双绞线缆","m","1100.00"]
[null,null,"具有3C认证ISO9000认证"]
["54","030408001001","铜芯电力电缆普通敷设 YJV-4*6+1*4mm2","m","20.00"]
[null,null,"具有3C认证、IS09000认证的产品"]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"单价措施项目"]
[]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[{"$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:广西水利电力职业技术学院创新创业孵化基地工程 ",{"$nulls":5},"第9页 共9页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"     合    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"     总 合 计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
{"$rows_empty":21}
[{"$nulls":7},"表-08"]

{"sheet":"表-11_总价措施项目清单与计价表","index":6,"n_rows":78,"n_cols":7,"rows_kept":78,"merged":[[0,0,0,6],[1,0,1,4],[5,3,6,3],[9,3,12,3],[16,3,19,3],[23,3,26,3],[30,3,32,3],[34,0,34,6],[36,0,36,6],[37,0,37,4],[76,0,76,6]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
["工程名称:广西水利电力职业技术学院创新创业孵化基地工程   ",{"$nulls":5},"第1页 共2页"]
["序\r\n号","项目编码","项 目 名 称","计 算 基 础","费 率(%)\r\n或标准","金 额(元)","备注"]
[null,null,"广西水利电力创新创业孵化基地--拆除"]
["一",null,"建筑拆除工程(营改增)简易计税法"]
["1","桂011801001001","安全文明施工费","∑(分部分项人材机+单价措施人材机)"]
["3","桂011801003001","雨季施工增加费"]
[null,null,"广西水利电力创新创业孵化基地--办公室区域"]
["一",null,"建筑装饰装修工程(营改增)一般计税法"]
["1","桂011801001001","安全文明施工费","∑(分部分项人材机+单价措施人材机)"]
["2","桂011801002001","检验试验配合费"]
["3","桂011801003001","雨季施工增加费"]
["4","桂011801004001","工程定位复测费"]
["5","桂011801005001","暗室施工增加费","暗室施工人工费"]
[null,null,"广西水利电力创新创业孵化基地--转换中心"]
["一",null,"建筑装饰装修工程(营改增)一般计税法"]
["1","桂011801001001","安全文明施工费","∑(分部分项人材机+单价措施人材机)"]
["2","桂011801002001","检验试验配合费"]
["3","桂011801003001","雨季施工增加费"]
["4","桂011801004001","工程定位复测费"]
["5","桂011801005001","暗室施工增加费","暗室施工人工费"]
[null,null,"广西水利电力创新创业孵化基地--书吧"]
["一",null,"建筑装饰装修工程(营改增)一般计税法"]
["1","桂011801001001","安全文明施工费","∑(分部分项人材机+单价措施人材机)"]
["2","桂011801002001","检验试验配合费"]
["3","桂011801003001","雨季施工增加费"]
["4","桂011801004001","工程定位复测费"]
["5","桂011801005001","暗室施工增加费","暗室施工人工费"]
[null,null,"广西水利电力创新创业孵化基地-安装"]
["一",null,"给排水、燃气、电气、通风空调、消防、建筑智能、通信、自控仪表工程(营改增)一般计税法"]
["1","桂031401001001","安全文明施工费","∑分部分项及单价措施费定额(人工费+机械费)"]
["2","桂031401002001","检验试验配合费"]
["3","桂031401003001","雨季施工增加费"]
["10","桂031401010001","脚手架搭拆费"]
["注：以项计算的总价措施，无“计算基础”和“费率”的数值，可只填“金额”数值，但应在备注栏说明施工方案出处或计算方式。"]
[{"$nulls":6},"表-11"]
["总价措施项目清单与计价表"]
["工程名称:广西水利电力职业技术学院创新创业孵化基地工程   ",{"$nulls":5},"第2页 共2页"]
["序\r\n号","项目编码","项 目 名 称","计 算 基 础","费 率(%)\r\n或标准","金 额(元)","备注"]
[null,null,"      合     计"]
{"$rows_empty":36}
["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-14_税前项目清单与计价表","index":7,"n_rows":42,"n_cols":7,"rows_kept":42,"merged":[[0,0,0,6],[1,0,1,4],[1,5,1,6],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,4,3],[2,4,4,4],[2,5,2,6],[3,5,4,5],[3,6,4,6],[40,0,40,6],[41,0,41,4]],"flags":["formulas_cached_only"]}
["税前项目清单与计价表"]
["工程名称:广西水利电力职业技术学院创新创业孵化基地工程 ",{"$nulls":4},"第1页 共1页"]
["序号","项目编码","项目名称及项目特征\r\n描述","计量单位","工程量","金  额(元)"]
[{"$nulls":5},"单价","合 价"]
[]
[null,null,"广西水利电力创新创业孵化基地--办公室区域"]
["1","011501003001","柜子","㎡","68.04"]
[null,null,"1.规格：350宽"]
[null,null,"2.面层材料种类:18厘免漆板，木工制作"]
[null,null,"3.含五金配件"]
["2","011501003002","打印区柜子","m","3.33"]
[null,null,"1.面层材料种类:18厘免漆板，木工制作"]
[null,null,"2.含五金配件"]
["3","011501003003","成品架子","㎡","3.16"]
[null,null,"1.面层材料种类:18厘免漆板，木工制作"]
[null,null,"2.含五金配件"]
["4","011508003001","墙面图案-按学校要求制作","个","3"]
["5","011508003002","亚克力字-按学校要求制作","个","4"]
["6","01B001","百叶窗帘","m","47.88"]
[null,null,"1.材质为铝合金，开合方式为拉绳转棒"]
[null,null,"广西水利电力创新创业孵化基地--转换中心"]
["1","011501003001","展示柜-根据设计制作造型","个","3"]
[null,null,"2.面层材料种类:18厘免漆板，木工制作"]
[null,null,"3.含五金配件"]
["2","011501020001","办公桌","张","2"]
[null,null,"广西水利电力创新创业孵化基地--书吧"]
["1","011501003001","墙面书柜造型","㎡","38.50"]
[null,null,"2.面层材料种类:18厘免漆板，木工制作"]
[null,null,"3.含五金配件"]
[null,null,"               合             计"]
{"$rows_empty":10}
["注：税前项目包含除增值税以外的所有费用。"]
[{"$nulls":6},"表-14"]

{"sheet":"表-15_规费、增值税计价表","index":8,"n_rows":77,"n_cols":5,"rows_kept":77,"merged":[[0,0,0,4],[1,0,1,3],[6,2,11,2],[12,2,13,2],[14,2,19,2],[23,2,29,2],[35,2,36,2],[38,0,38,4],[39,0,39,3],[41,2,45,2],[51,2,57,2],[63,2,70,2]],"flags":["formulas_cached_only"]}
["规费、增值税计价表"]
["工程名称:广西水利电力职业技术学院创新创业孵化基地工程",{"$nulls":3},"第1页 共2页"]
["序号","项目名称","计算基础","计算费率(%)","金额(元)"]
[null,"广西水利电力创新创业孵化基地--拆除"]
["一","建筑拆除工程(营改增)简易计税法"]
["1","规费","1+2+3"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
["1.1.5","工伤保险费"]
["1.2","住房公积金","分部分项及单价措施工程费+总价措施项目费+其他项目费"]
["1.3","工程排污费"]
["2","税金","分部分项及单价措施工程费+总价措施项目费+其他项目费+税前项目费+规费"]
["2.1","增值税"]
["2.2","城市维护建设税"]
["2.3","教育附加费"]
["2.4","地方教育附加费"]
["2.5","水利建设基金"]
[null,"广西水利电力创新创业孵化基地--办公室区域"]
["一","建筑装饰装修工程(营改增)一般计税法"]
["1","规费","1.1+1.2+1.3"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
["1.1.5","工伤保险费"]
["1.2","住房公积金"]
["1.3","工程排污费","∑(分部分项人材机+单价措施人材机)"]
["2","增值税","Σ（分部分项工程费及单价措施项目费+总价措施项目费+其他项目费+税前项目费+规费）"]
[null,"广西水利电力创新创业孵化基地--转换中心"]
["一","建筑装饰装修工程(营改增)一般计税法"]
["1","规费","1.1+1.2+1.3"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)"]
["1.1.1","养老保险费"]
[{"$nulls":4},"表-15"]
["规费、增值税计价表"]
["工程名称:广西水利电力职业技术学院创新创业孵化基地工程",{"$nulls":3},"第2页 共2页"]
["序号","项目名称","计算基础","计算费率(%)","金额(元)"]
["1.1.2","失业保险费","∑(分部分项人工费+单价措施人工费)"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
["1.1.5","工伤保险费"]
["1.2","住房公积金"]
["1.3","工程排污费","∑(分部分项人材机+单价措施人材机)"]
["2","增值税","Σ（分部分项工程费及单价措施项目费+总价措施项目费+其他项目费+税前项目费+规费）"]
[null,"广西水利电力创新创业孵化基地--书吧"]
["一","建筑装饰装修工程(营改增)一般计税法"]
["1","规费","1.1+1.2+1.3"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
["1.1.5","工伤保险费"]
["1.2","住房公积金"]
["1.3","工程排污费","∑(分部分项人材机+单价措施人材机)"]
["2","增值税","Σ（分部分项工程费及单价措施项目费+总价措施项目费+其他项目费+税前项目费+规费）"]
[null,"广西水利电力创新创业孵化基地-安装"]
["一","给排水、燃气、电气、通风空调、消防、建筑智能、通信、自控仪表工程(营改增)一般计税法"]
["1","规费","1.1+1.2+1.3"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
["1.1.5","工伤保险费"]
["1.2","住房公积金"]
["1.3","工程排污费"]
["2","增值税","Σ（分部分项工程费及单价措施项目费+总价措施项目费+其他项目费+税前项目费+规费）"]
[null,"       合          计"]
[]
[]
[]
[{"$nulls":4},"表-15"]

{"sheet":"主要材料价格表(打勾部分)","index":9,"n_rows":27,"n_cols":6,"rows_kept":27,"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:广西水利电力职业技术学院创新创业孵化基地工程",{"$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,"011301001","扁钢(综合)","t"]
[2,"012105001","镀锌角钢(综合)　","t"]
[3,"012901031","中厚钢板 4.1～20mm","t"]
[4,"030183001","铁钉(综合)","kg"]
[5,"031311001","电焊条（综合）","kg"]
[6,"032118013","镀锌全螺纹吊杆Φ6","m"]
[7,"040102001","普通硅酸盐水泥 32.5MPa","t"]
[8,"040103001","白水泥(综合)","t"]
[9,"040301001","砂(综合)",""]
[10,"050301002","一等杉木板材",""]
[11,"050301003","一等杉木枋材",""]
[12,"050306001","周转板枋材",""]
[13,"050501004","7mm厚免漆板","㎡"]
[14,"050501008","胶合板 9mm","㎡"]
[15,"050901002","9mm饰面板","㎡"]
[16,"050901002","阻燃夹板 9mm","㎡"]
[17,"070505004","米黄色抛光地砖 800×800","㎡"]
[18,"071301002","硬木地板(企口)成品","㎡"]
[19,"090101002","防火纸面石膏板 9.5mm","㎡"]
[20,"130301001","乳胶漆","kg"]
[21,"170902001","方钢管 25×25×2.5","m"]
[22,"341101001","水",""]
[23,"000301001","机械台班人工费","元"]
[24,"341103001","电","kW.h"]