{"text_format":"3","workbook":"xls","n_sheets":10,"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-09_工程量清单综合单价分析表","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(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":9,"n_cols":5,"rows_kept":9,"merged":[[0,1,0,2],[1,1,1,3],[2,2,3,2],[5,1,5,3],[6,1,6,2],[7,0,7,1],[7,2,7,4]],"flags":["formulas_cached_only"]}
[null,"电力工程系样板党支部基地建设装修",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,"2021年06月08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\r\n"]
[]
[{"$nulls":4},"封-1"]

{"sheet":"扉-1_招标工程量清单","index":1,"n_rows":42,"n_cols":9,"rows_kept":42,"merged":[[1,1,1,6],[5,1,5,7],[9,2,10,4],[9,6,10,8],[10,0,10,1],[11,2,11,4],[11,6,11,8],[17,0,17,1],[17,2,18,4],[17,6,18,8],[18,0,18,1],[19,2,19,4],[19,6,19,8],[25,2,26,4],[25,6,26,8],[26,0,26,1],[27,2,27,4],[27,6,27,8],[34,0,34,1],[34,2,34,4],[34,6,34,8],[39,2,39,7]],"flags":["formulas_cached_only"]}
[]
[null,"电力工程系样板党支部基地建设装修",{"$nulls":5},"工程"]
[]
[]
[]
[null,"招 标 工 程 量 清 单"]
[]
[]
[]
[null,null,"广西水利电力职业技术学院",{"$nulls":3},"华物盛泰工程咨询管理有限公司"]
["  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）",{"$nulls":3},"(造价工程师签字盖专用章)"]
[]
[]
[]
[]
[]
[]
["  编 制 时 间:",{"$nulls":4},"复 核 时 间："]
[]
[]
[]
[]
[]
[]
[{"$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:电力工程系样板党支部基地建设装修工程",{"$nulls":3},"第1页 共1页"]
["序号","单项工程名称","金额(元)","其中:(元)"]
[{"$nulls":3},"暂估价","安全文明"]
[{"$nulls":4},"施工费"]
[null,"        投标报价合计"]
{"$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:电力工程系样板党支部基地建设装修工程",{"$nulls":3},"第1页 共1页"]
["序号","单位工程名称","金额(元)","其中:(元)"]
[{"$nulls":3},"暂估价","安全文明"]
[{"$nulls":4},"施工费"]
["1.1","里建校区电力系建设工程--装饰装修"]
["1.2","里建校区电力系建设工程--安装"]
[null,"        投标报价合计"]
{"$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:电力工程系样板党支部基地建设装修工程",null,null,"第1页 共2页"]
["序号","汇总内容","金额(元)","备注"]
[null,"电力工程系样板党支部基地建设装修工程--装饰装修"]
["一","建筑装饰装修工程(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"]
["2.1","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"]
["5.2.1","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"]
["5.2.1","增值税"]
["6","工程总造价"]
[null,"电力工程系样板党支部基地建设装修工程--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)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"]
["2.1","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"]
["5.2.1","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"]
[null,null," ","表-04"]
["单位工程投标报价汇总表"]
["工程名称:电力工程系样板党支部基地建设装修工程",null,null,"第2页 共2页"]
["序号","汇总内容","金额(元)","备注"]
["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"]
["5.2.1","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"]
["5.2.1","增值税"]
["6","工程总造价"]
{"$rows_empty":19}
[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":118,"n_cols":8,"rows_kept":118,"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],[35,0,35,7],[36,0,36,5],[36,6,36,7],[37,0,39,0],[37,1,39,1],[37,2,39,2],[37,3,39,3],[37,4,39,4],[37,5,37,7],[38,5,39,5],[38,6,39,6],[76,0,76,7],[77,0,77,5],[77,6,77,7],[78,0,80,0],[78,1,80,1],[78,2,80,2],[78,3,80,3],[78,4,80,4],[78,5,78,7],[79,5,80,5],[79,6,80,6]],"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:电力工程系样板党支部基地建设装修工程",{"$nulls":5},"第1页 共3页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"里建校区电力系建设工程--装饰装修"]
[null,null,"分部分项工程"]
[null,"0113","天棚工程"]
["1","011302001001","吊顶天棚","㎡","76.80"]
[null,null,"1.吊顶形式、吊杆规格、高度:跌级，φ8吊杆@1000，不上人型"]
[null,null,"2.龙骨材料种类、规格、中距:C60轻钢龙骨（主龙骨）@1000，C60轻钢龙骨（副龙骨）@400"]
[null,null,"3.基层材料种类、规格:双层9.5mm纸面石膏板"]
[null,null,"4.吊顶规格：宽度为400mm的跌级造型边吊"]
[null,null,"5.位置:过道"]
["2","011302001002","吊顶天棚","㎡","81.78"]
[null,null,"1.吊顶形式、吊杆规格、高度:跌级，φ8吊杆@1000，不上人型"]
[null,null,"2.龙骨材料种类、规格、中距:C60轻钢龙骨（主龙骨）@1000，C60轻钢龙骨（副龙骨）@400"]
[null,null,"3.基层材料种类、规格:双层9.5mm纸面石膏板"]
[null,null,"4.吊顶规格：宽度为500mm的跌级造型边吊"]
[null,null,"5.位置：房间、放映室、党员活动室"]
["3","011302001003","吊顶天棚","㎡","462.94"]
[null,null,"1.吊顶形式、吊杆规格、高度:跌级，φ8吊杆@1000，不上人型"]
[null,null,"2.龙骨材料种类、规格、中距::C60轻钢龙骨（主龙骨）@1000，C60轻钢龙骨（副龙骨）@400"]
[null,null,"3.基层材料种类、规格:双层9.5mm纸面石膏板"]
[null,null,"4.吊顶样式、规格：50*60铝方通"]
[null,"0114","油漆、涂料、裱糊工程"]
["4","011406001001","抹灰面油漆","㎡","1775.29"]
[null,null,"1.基层类型:抹灰面"]
[null,null,"2.腻子种类:防水腻子（另计）"]
[null,null,"3.油漆品种、刷漆遍数:立邦环保型油性外墙乳胶漆2遍"]
[null,null,"4.部位:房间、放映室、党员活动室、楼梯间、过道"]
[null,null,"5.防护材料种类:"]
[null,null,"6.油漆品种、刷漆遍数:"]
["5","011406003001","内墙满刮腻子","㎡","1243.21"]
[{"$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:电力工程系样板党支部基地建设装修工程",{"$nulls":5},"第2页 共3页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"1.基层类型:抹灰基层"]
[null,null,"2.腻子种类:钢化腻子"]
[null,null,"3.刮腻子遍数:2遍"]
[null,null,"4.部位:房间、放映室、党员活动室、过道墙面"]
["6","011407002001","天棚满刮腻子","㎡","1332.08"]
[null,null,"1.喷刷涂料部位:天棚"]
[null,null,"2.腻子种类:面刮钢化腻子2厚"]
[null,null,"3.刮腻子遍数:2遍"]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"     合    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"电力工程系样板党支部基地建设装修工程--安装"]
[null,null,"分部分项工程"]
[null,"0304","电气设备安装工程"]
["7","030411004001","配线","m","3600.00"]
[null,null,"1.配线形式:照明线路管内穿线"]
[null,null,"2.型号:BV-2.5mm2"]
[null,"030412","照明器具安装"]
["8","030412001001","普通灯具","套","178"]
[null,null,"1.名称:点光源艺术装饰灯具 筒灯 吸顶式"]
[null,null,"2.型号:中号15W黑壳"]
["9","030412004001","装饰灯","套（m|㎡）","56.00"]
[null,null,"1.名称:党徽标志吊灯"]
[null,null,"2.型号:吊式艺术装饰灯具 吊杆式组合灯"]
[null,"030413","附属工程"]
["10","030413002001","凿(压)槽及恢复","m","1200.00"]
[{"$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:电力工程系样板党支部基地建设装修工程",{"$nulls":5},"第3页 共3页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"1.规格:管径32mm以内"]
[null,null,"2.开槽方式:人工开挖"]
[null,null,"3.部位:房间、放映室、党员活动室、过道"]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"     合    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"     总 合 计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
{"$rows_empty":15}
[{"$nulls":7},"表-08"]

{"sheet":"表-09_工程量清单综合单价分析表","index":6,"n_rows":107,"n_cols":12,"rows_kept":107,"merged":[[0,0,0,11],[1,0,1,7],[1,8,1,11],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,6,2,11],[24,0,24,11],[25,0,25,7],[25,8,25,11],[26,0,27,0],[26,1,27,1],[26,2,27,2],[26,3,27,3],[26,4,27,4],[26,6,26,11],[49,0,49,11],[50,0,50,7],[50,8,50,11],[51,0,52,0],[51,1,52,1],[51,2,52,2],[51,3,52,3],[51,4,52,4],[51,6,51,11],[77,0,77,11],[78,0,78,7],[78,8,78,11],[79,0,80,0],[79,1,80,1],[79,2,80,2],[79,3,80,3],[79,4,80,4],[79,6,79,11]],"flags":["formulas_cached_only"]}
["工程量清单综合单价分析表"]
["工程名称：里建校区电力系建设工程",{"$nulls":7},"第1页 共4页"]
["序号","项目编码","项目名称及项目\r\n特征描述","单位","工程量","综合单价","综合单价"]
[{"$nulls":5},"（元）","人工费","材料费","机械费","管理费","利润","其中:\r\n暂估价"]
[null,null,"里建校区电力系建设工程--装饰装修"]
[null,null,"分部分项工程"]
[null,"0113","天棚工程"]
["1","011302001001","吊顶天棚","㎡","76.80"]
[null,null,"1.吊顶形式、吊杆规格、高度:跌级，φ8吊杆@1000，不上人型"]
[null,null,"2.龙骨材料种类、规格、中距:C60轻钢龙骨（主龙骨）@1000，C60轻钢龙骨（副龙骨）@400"]
[null,null,"3.基层材料种类、规格:双层9.5mm纸面石膏板"]
[null,null,"4.吊顶规格：宽度为400mm的跌级造型边吊"]
[null,null,"5.位置:过道"]
[null,"A11-32","装配式U型轻钢天棚龙骨(不上人型) 面层规格(600×600mm) 以上 跌级","100㎡","0.7680"]
[null,"A11-94","天棚石膏板面层 安在U型轻钢龙骨上","100㎡","0.7680"]
["2","011302001002","吊顶天棚","㎡","81.78"]
[null,null,"1.吊顶形式、吊杆规格、高度:跌级，φ8吊杆@1000，不上人型"]
[null,null,"2.龙骨材料种类、规格、中距:C60轻钢龙骨（主龙骨）@1000，C60轻钢龙骨（副龙骨）@400"]
[null,null,"3.基层材料种类、规格:双层9.5mm纸面石膏板"]
[null,null,"4.吊顶规格：宽度为500mm的跌级造型边吊"]
[null,null,"5.位置：房间、放映室、党员活动室"]
[null,"A11-30","装配式U型轻钢天棚龙骨(不上人型) 面层规格(600×600mm)  跌级","100㎡","0.8178"]
[null,"A11-94","天棚石膏板面层 安在U型轻钢龙骨上","100㎡","0.8178"]
[" ",null,null," ",null,null," "," "," "," ",null,"表－09"]
["工程量清单综合单价分析表"]
["工程名称：里建校区电力系建设工程",{"$nulls":7},"第2页 共4页"]
["序号","项目编码","项目名称及项目\r\n特征描述","单位","工程量","综合单价","综合单价"]
[{"$nulls":5},"（元）","人工费","材料费","机械费","管理费","利润","其中:\r\n暂估价"]
["3","011302001003","吊顶天棚","㎡","462.94"]
[null,null,"1.吊顶形式、吊杆规格、高度:跌级，φ8吊杆@1000，不上人型"]
[null,null,"2.龙骨材料种类、规格、中距::C60轻钢龙骨（主龙骨）@1000，C60轻钢龙骨（副龙骨）@400"]
[null,null,"3.基层材料种类、规格:双层9.5mm纸面石膏板"]
[null,null,"4.吊顶样式、规格：50*60铝方通"]
[null,"A11-32","装配式U型轻钢天棚龙骨(不上人型) 面层规格(600×600mm) 以上 跌级","100㎡","4.6294"]
[null,"A11-141","铝合金格栅天棚(直接吊在天棚下) 直条型铝合金格栅天棚 规格(630×60×126mm)","100㎡","4.6294"]
[null,"0114","油漆、涂料、裱糊工程"]
["4","011406001001","抹灰面油漆","㎡","1775.29"]
[null,null,"1.基层类型:抹灰面"]
[null,null,"2.腻子种类:防水腻子（另计）"]
[null,null,"3.油漆品种、刷漆遍数:立邦环保型油性外墙乳胶漆2遍"]
[null,null,"4.部位:房间、放映室、党员活动室、楼梯间、过道"]
[null,null,"5.防护材料种类:"]
[null,null,"6.油漆品种、刷漆遍数:"]
[null,"A13-221换","外墙刷乳胶漆 油性 墙、柱面","100㎡","17.7529"]
["5","011406003001","内墙满刮腻子","㎡","1243.21"]
[null,null,"1.基层类型:抹灰基层"]
[null,null,"2.腻子种类:钢化腻子"]
[null,null,"3.刮腻子遍数:2遍"]
[" ",null,null," ",null,null," "," "," "," ",null,"表－09"]
["工程量清单综合单价分析表"]
["工程名称：电力工程系样板党支部基地建设装修工程",{"$nulls":7},"第3页 共4页"]
["序号","项目编码","项目名称及项目\r\n特征描述","单位","工程量","综合单价","综合单价"]
[{"$nulls":5},"（元）","人工费","材料费","机械费","管理费","利润","其中:\r\n暂估价"]
[null,null,"4.部位:房间、放映室、党员活动室、过道墙面"]
[null,"A13-206换","刮成品腻子粉 内墙面 两遍[实际2]","100㎡","12.4321"]
["6","011407002001","天棚满刮腻子","㎡","1332.08"]
[null,null,"1.喷刷涂料部位:天棚"]
[null,null,"2.腻子种类:面刮钢化腻子2厚"]
[null,null,"3.刮腻子遍数:2遍"]
[null,"A13-206","刮成品腻子粉 内墙面 两遍(梁、柱、天棚面刮腻子)","100㎡","13.3208"]
[null,null,"里建校区电力系建设工程--安装"]
[null,null,"分部分项工程"]
[null,"0304","电气设备安装工程"]
["7","030411004001","配线","m","3600.00"]
[null,null,"1.配线形式:照明线路管内穿线"]
[null,null,"2.型号:BV-2.5mm2"]
[null,"B4-1564换","管内穿线 照明线路 铜芯 导线截面(m㎡以内) 2.5","100m单线","36"]
[null,"030412","照明器具安装"]
["8","030412001001","普通灯具","套","178"]
[null,null,"1.名称:点光源艺术装饰灯具 筒灯 吸顶式"]
[null,null,"2.型号:中号15W黑壳"]
[null,"B4-1852换","装饰灯具安装 点光源艺术装饰灯具 筒灯 吸顶式","10套","17.8"]
["9","030412004001","装饰灯","套（m|㎡）","56.00"]
[null,null,"1.名称:党徽标志吊灯"]
[null,null,"2.型号:吊式艺术装饰灯具 吊杆式组合灯"]
[null,"B4-1750换","其他普通灯具 防水吊灯","10套","5.6"]
[" ",null,null," ",null,null," "," "," "," ",null,"表－09"]
["工程量清单综合单价分析表"]
["工程名称：电力工程系样板党支部基地建设装修工程",{"$nulls":7},"第4页 共4页"]
["序号","项目编码","项目名称及项目\r\n特征描述","单位","工程量","综合单价","综合单价"]
[{"$nulls":5},"（元）","人工费","材料费","机械费","管理费","利润","其中:\r\n暂估价"]
[null,"030413","附属工程"]
["10","030413002001","凿(压)槽及恢复","m","1200.00"]
[null,null,"1.规格:管径32mm以内"]
[null,null,"2.开槽方式:人工开挖"]
[null,null,"3.部位:房间、放映室、党员活动室、过道"]
[null,"B4-2007","凿槽、刨沟  砖结构（公称管径32mm以内）","10m","120.000"]
[null,"B4-2019","所凿沟槽恢复  沟槽尺寸（公称管径32mm以内）{水泥砂浆 1∶2.5}","10m","120.000"]
{"$rows_empty":18}
[" ",null,null," ",null,null," "," "," "," ",null,"表－09"]

{"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],[5,3,8,3],[11,3,13,3],[32,0,32,6]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
["工程名称电力工程系样板党支部基地建设装修工程",{"$nulls":5},"第1页 共1页"]
["序\r\n号","项目编码","项 目 名 称","计 算 基 础","费 率(%)\r\n或标准","金 额(元)","备注"]
[null,null,"里建校区电力系建设工程--装饰装修"]
["一",null,"建筑装饰装修工程(营改增)简易计税法"]
["1","桂011801001001","安全文明施工费","∑(分部分项人材机+单价措施人材机)"]
["2","桂011801002001","检验试验配合费"]
["3","桂011801003001","雨季施工增加费"]
["4","桂011801004001","工程定位复测费"]
[null,null,"里建校区电力系建设工程--安装"]
["一",null,"给排水、燃气、电气、通风空调、消防、建筑智能、通信、自控仪表工程(营改增)简易计税法"]
["1","桂031401001001","安全文明施工费","∑分部分项及单价措施费定额(人工费+机械费)"]
["2","桂031401002001","检验试验配合费"]
["3","桂031401003001","雨季施工增加费"]
[null,null,"      合     计"]
{"$rows_empty":17}
["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":8,"n_rows":64,"n_cols":5,"rows_kept":64,"merged":[[0,0,0,4],[1,0,1,3],[6,2,12,2],[14,2,19,2],[23,2,27,2],[29,0,29,4],[30,0,30,3],[32,2,34,2],[35,2,40,2]],"flags":["formulas_cached_only"]}
["规费、增值税计价表"]
["工程名称:电力工程系样板党支部基地建设装修工程",{"$nulls":3},"第1页 共2页"]
["序号","项目名称","计算基础","计算费率(%)","金额(元)"]
[null,"里建校区电力系建设工程--装饰装修"]
["一","建筑装饰装修工程(营改增)简易计税法"]
["1","规费","1.1+1.2+1.3"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
["1.1.5","工伤保险费"]
["1.2","住房公积金"]
["1.3","工程排污费","∑(分部分项人材机+单价措施人材机)"]
["2","税金","分部分项及单价措施工程费+总价措施项目费+其他项目费+税前项目费+规费"]
["2.1","增值税"]
["2.2","城市维护建设税"]
["2.3","教育附加费"]
["2.4","地方教育附加费"]
["2.5","水利建设基金"]
[null,"里建校区电力系建设工程--安装"]
["一","给排水、燃气、电气、通风空调、消防、建筑智能、通信、自控仪表工程(营改增)简易计税法"]
["1","规费","1.1+1.2+1.3"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
[{"$nulls":4},"表-15"]
["规费、增值税计价表"]
["工程名称:电力工程系样板党支部基地建设装修工程",{"$nulls":3},"第2页 共2页"]
["序号","项目名称","计算基础","计算费率(%)","金额(元)"]
["1.1.5","工伤保险费","∑(分部分项人工费+单价措施人工费)"]
["1.2","住房公积金"]
["1.3","工程排污费"]
["2","税金","分部分项及单价措施工程费+总价措施项目费+其他项目费+税前项目费+规费"]
["2.1","增值税"]
["2.2","城市维护建设税"]
["2.3","教育附加费"]
["2.4","地方教育附加费"]
["2.5","水利建设基金"]
[null,"       合          计"]
{"$rows_empty":21}
[{"$nulls":4},"表-15"]

{"sheet":"主要材料及价格表(全部工料机)","index":9,"n_rows":90,"n_cols":6,"rows_kept":90,"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:电力工程系样板党支部基地建设装修工程",{"$nulls":3},"第1页  共3页"]
["序号","材料编码","项目名称及规格、型号等特殊要求","单位","数量","单价（元）"]
[1,null,"◆人工◆"]
[2,"000301000","建筑装饰人工","元"]
[3,"000501000","安装人工","元"]
[4,null,"◆材料◆"]
[5,"010310001","镀锌铁丝(综合)","kg"]
[6,"011301001","扁钢(综合)","t"]
[7,"012901031","中厚钢板 4.1～20mm","t"]
[8,"022705004","棉纱头","kg"]
[9,"030108001","自攻螺钉","百个"]
[10,"030110003","镀锌自攻螺钉 M4～6×20～35","个"]
[11,"030119001","机螺钉","kg"]
[12,"030156001","膨胀螺栓","套"]
[13,"030168004","镀锌锁紧螺母 20","个"]
[14,"030171101","螺母","百个"]
[15,"030172001","垫圈","百个"]
[16,"030182005","塑料胀管 Φ6~8","颗"]
[17,"031321003","焊锡","kg"]
[18,"031332002","焊锡膏 瓶装50g","kg"]
[19,"031337001","冲击钻头（综合）","根"]
[20,"031338001","合金钢钻头(综合)","个"]
[21,"031345007","钢割片","片"]
[22,"032118013","镀锌全螺纹吊杆Φ6","m"]
[23,"040102001","普通硅酸盐水泥 32.5MPa","t"]
[24,"040301001","砂(综合)",""]
[25,"050301003","一等杉木枋材",""]
[26,"050306001","周转板枋材",""]
[27,"090101001","石膏板","㎡"]
[28,"093704001","直条型铝合金格栅(含配件) 630×60×126","㎡"]
[29,"100102002","轻钢大龙骨 h45","m"]
[30,"100102003","轻钢中龙骨 h19","m"]
[31,"100102004","轻钢小龙骨 h19","m"]
[32,"100102005","轻钢中龙骨横撑 h19","m"]
[33,"100102006","轻钢小龙骨横撑 h19","m"]
[34,"101301001","轻钢龙骨主接件","个"]
[35,"101301002","轻钢龙骨次接件","个"]
[36,"101301003","轻钢龙骨小接件","个"]
[37,"101302002","轻钢中龙骨平面连接件","个"]
[38,"101302003","轻钢小龙骨平面连接件","个"]
[]
["主要材料及价格表"]
["工程名称:电力工程系样板党支部基地建设装修工程",{"$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,"101302004","轻钢大龙骨垂直吊挂件","个"]
[40,"101302005","轻钢中龙骨垂直吊挂件","个"]
[41,"101302006","轻钢小龙骨垂直吊挂件","个"]
[42,"130301002","油性外墙乳胶漆","kg"]
[43,"130301003","外墙油性底漆","kg"]
[44,"130311003","成品腻子粉（一般型）","kg"]
[45,"133501001","防水腻子","kg"]
[46,"140301004","国V汽油 92#","kg"]
[47,"143504005","稀释剂","kg"]
[48,"144101005","建筑胶","kg"]
[49,"144309004","塑料胶布带 25mm×10m","卷"]
[50,"170902001","方钢管 25×25×2.5","m"]
[51,"271702001","绝缘黑胶布 20mm×20m","卷"]
[52,"290628002","塑料护口 15～20","个"]
[53,"290905002","铜接线端子 DT-4mm2","个"]
[54,"291112001","接线盒","个"]
[55,"291125000","灯具塑料吊盒","个"]
[56,"340702001","防尘面罩","套"]
[57,"340703001","护目镜","套"]
[58,"341101001","水",""]
[59,"341508001","其他材料费","元"]
[60,"351101001","钢凿","个"]
[61,null,"◆配合比◆"]
[62,"800102004","水泥砂浆 1∶2.5",""]
[63,"800102005","水泥砂浆 1∶3",""]
[64,null,"◆主材◆"]
[65,"Z250001001","党徽标志吊灯","套"]
[66,"Z250001001","筒灯嵌入式","套"]
[67,"Z280301000","铜芯塑料绝缘导线 BV-2.5mm2","m"]
[68,null,"◆机械台班组成◆"]
[69,"341103001","电","kW.h"]
[70,"994701003","停滞费","元"]
[71,"994701004","折旧费","元"]
[72,"994701005","大修理费","元"]
[73,"994701006","经常修理费","元"]
[74,"994701007","安拆及场外运输费","元"]
[75,null,"◆机械◆"]
[76,"992314001","角向磨光机","台班"]
[]
["主要材料及价格表"]
["工程名称:电力工程系样板党支部基地建设装修工程",{"$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,"994508001","电锤 520W","台班"]
[78,"994701001","其他机械费","元"]
[79,null,"#### 合 计 ####"]