{"text_format":"3","workbook":"xls","n_sheets":9,"sheets":["封-1_工程预算书","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-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(有信息价)"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封-1_工程预算书","index":0,"n_rows":12,"n_cols":5,"rows_kept":12,"merged":[[0,0,0,5],[1,0,1,5],[2,0,2,5],[3,0,3,5],[4,1,4,2],[4,4,4,5],[5,1,5,2],[5,4,5,5],[6,1,6,2],[6,4,6,5],[7,1,7,2],[7,4,7,5],[8,1,8,2],[8,3,8,4],[9,1,9,2],[9,3,9,4],[11,0,11,5]],"flags":["formulas_cached_only"]}
["～～～～～～～～～～～～～～～～～～～～～～～～～～～～～～"]
["工程量清单"]
["～～～～～～～～～～～～～～～～～～～～～～～～～～～～～～"]
["工程名称:里建校区食堂、教学楼、实验实训楼、图书馆等建筑屋顶防水维修工程"]
["         建设单位:","广西水利电力职业技术学院",null,"工程造价:"]
["         施工单位:",null,null,"建筑面积:","㎡"]
["         编制单位:",null,null,"单方造价:"]
["         审核单位:",null,null,"编制日期:"]
["         编 制 人:",null,null,"编制人证号:"]
["      审 核 人:",null,null,"审核人证号:"]
[]
["          软件名称及版本号：博奥清单计价软件V17（版本号：17.0.01）              工程计价软件测评合格编号：2016J02"]

{"sheet":"表-02_建设项目投标报价汇总表","index":1,"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:里建校区房屋建筑防水维修工程",{"$nulls":3},"第1页 共1页"]
["序号","单项工程名称","金额(元)","其中:(元)"]
[{"$nulls":3},"暂估价","安全文明"]
[{"$nulls":4},"施工费"]
["1.1","里建校区房屋建筑防水维修工程"]
[null,"        投标报价合计"]
{"$rows_empty":27}
[{"$nulls":4},"表-02"]

{"sheet":"表-03_单项工程投标报价汇总表","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"]}
["单项工程投标报价汇总表"]
["工程名称:里建校区房屋建筑防水维修工程",{"$nulls":3},"第1页 共1页"]
["序号","单位工程名称","金额(元)","其中:(元)"]
[{"$nulls":3},"暂估价","安全文明"]
[{"$nulls":4},"施工费"]
["1.1.1","里建校区房屋建筑防水维修工程-拆除"]
["1.1.2","里建校区房屋建筑防水维修工程-建筑"]
[null,"        投标报价合计"]
{"$rows_empty":26}
[{"$nulls":4},"表-03"]

{"sheet":"表-04_单位工程投标报价汇总表","index":3,"n_rows":42,"n_cols":4,"rows_kept":42,"merged":[[0,0,0,3],[1,0,1,2]],"flags":["formulas_cached_only"]}
["单位工程投标报价汇总表"]
["工程名称:里建校区房屋建筑防水维修工程",null,null,"第1页 共1页"]
["序号","汇总内容","金额(元)","备注"]
[null,"里建校区房屋建筑防水维修工程-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,"里建校区房屋建筑防水维修工程-建筑"]
["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"]
[]
[]
[]
[]
[]
[]
[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":4,"n_rows":168,"n_cols":8,"rows_kept":168,"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],[83,0,83,7],[84,0,84,5],[84,6,84,7],[85,0,87,0],[85,1,87,1],[85,2,87,2],[85,3,87,3],[85,4,87,4],[85,5,85,7],[86,5,87,5],[86,6,87,6],[125,0,125,7],[126,0,126,5],[126,6,126,7],[127,0,129,0],[127,1,129,1],[127,2,129,2],[127,3,129,3],[127,4,129,4],[127,5,127,7],[128,5,129,5],[128,6,129,6]],"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:里建校区房屋建筑防水维修工程 ",{"$nulls":5},"第1页 共4页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"里建校区房屋建筑防水维修工程-拆除"]
[null,null,"分部分项工程"]
[null,null,"饭堂3楼包厢墙面"]
["1","011608002001","铲除腻子","㎡","52.86"]
[null,null,"饭堂屋顶防水"]
["2","010902001001","排水管口凿除做防水","处","2"]
[null,null,"约0.6m*0.6m"]
[null,null,"含材料"]
["3","011607001001","屋面瓷砖拆除","㎡","131.82"]
[null,null,"凿除伸缩缝两边瓷砖"]
["4","011604001001","凿除砂浆层","㎡","182.52"]
["5","011607002001","天面防水层拆除","㎡","182.52"]
[null,null,"其他"]
["6","011612001001","凿除φ110管口","处","7"]
[null,null,"实训楼6楼顶"]
["7","011607001002","屋面瓷砖拆除","㎡","34.50"]
[null,null,"凿除伸缩缝两边瓷砖"]
["8","011604001002","凿除砂浆层","㎡","34.50"]
["9","011607002002","天面防水层拆除","㎡","34.50"]
["10","011611005001","拆除原旧铁皮变形缝","m","23.00"]
[null,null,"教学楼3楼顶"]
["11","011607001003","屋面瓷砖拆除","㎡","40.00"]
[null,null,"凿除伸缩缝两边瓷砖"]
["12","011604001003","凿除砂浆层","㎡","40.00"]
["13","011607002003","天面防水层拆除","㎡","40.00"]
["14","011613002001","切割拆除夹胶玻璃","项","1"]
[null,null,"高空拆除"]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"     合    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑管理费"]
[{"$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:里建校区房屋建筑防水维修工程 ",{"$nulls":5},"第2页 共4页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"     ∑利  润"]
[null,null,"里建校区房屋建筑防水维修工程-建筑"]
[null,null,"分部分项工程"]
[null,null,"饭堂3楼包厢墙面"]
["15","011406003001","墙面刮腻子","㎡","52.86"]
[null,null,"1.刮腻子遍数:二遍"]
["16","011407001001","墙面刷乳胶漆（浅黄色）","㎡","52.86"]
[null,null,"1.涂料品种、喷刷遍数:浅黄色乳胶漆 二遍"]
["17","桂011801001001","卫生保洁","项","1"]
[null,null,"饭堂屋顶防水"]
["18","011101006","15mm平面砂浆找平层","㎡","182.52"]
["19","010902001002","屋面卷材防水","㎡","182.52"]
[null,null,"4厚SBS防水卷材，热熔铺贴，反边200mm；"]
[null,null,"刷基层处理剂一遍；"]
["20","011101006","砂浆层保护","㎡","182.52"]
[null,null,"50mm厚1:2.5水泥砂浆找平层"]
["21","011001001001","600mm*600mm瓷砖恢复","㎡","131.82"]
[null,null,"含水泥砂浆"]
["22","桂011801001002","材料搬运上楼","项","1"]
["23","010103002001","垃圾搬运下楼及运走","车","11"]
[null,null,"其他"]
["24","桂031004023","87型雨水斗","个","7"]
["25","010902001001","水泥砂浆及防水恢复","处","7"]
[null,null,"含材料"]
[null,null,"实训楼6楼顶"]
["26","011101006","15mm平面砂浆找平层","㎡","34.50"]
["27","010902001001","屋面卷材防水","㎡","48.30"]
[null,null,"4厚SBS防水卷材，热熔铺贴"]
[null,null,"刷基层处理剂一遍；"]
["28","011101006","砂浆层保护","㎡","48.30"]
[null,null,"50mm厚1:2.5水泥砂浆找平层"]
["29","011001001001","600mm*600mm瓷砖恢复","㎡","34.50"]
[null,null,"含水泥砂浆"]
["30","010902008001","屋面不锈钢变形缝","m","23.00"]
[null,null,"600mm宽"]
[{"$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:里建校区房屋建筑防水维修工程 ",{"$nulls":5},"第3页 共4页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"铁皮变形缝换304不锈钢"]
[null,null,"工程量少，加工、安装费用较高"]
[null,null,"教学楼3楼顶"]
["31","011101006","15mm平面砂浆找平层","㎡","40.00"]
["32","010902001002","屋面卷材防水","㎡","44.96"]
[null,null,"4厚SBS防水卷材，热熔铺贴"]
[null,null,"刷基层处理剂一遍；"]
["33","011101006","砂浆层保护","㎡","40.00"]
[null,null,"50mm厚1:2.5水泥砂浆找平层"]
["34","011001001002","600mm*600mm瓷砖恢复","㎡","40.00"]
[null,null,"含水泥砂浆"]
["35","010902008002","不锈钢压边","m","16.00"]
[null,null,"工程量少，加工、安装费用较高"]
["36","01B001","疏通 φ110PVC排水管","项","1"]
[null,null,"共2条"]
["37","桂011801001001","材料搬运上楼","项","1"]
["38","桂011801001002","垃圾搬运下楼","项","1"]
["39","010103002001","垃圾清运","车","6"]
[null,null,"图书馆更换玻璃"]
["40","011505010001","5+5钢化夹胶玻","㎡","2.67"]
[null,null,"需定制"]
[null,null,"2.05*1.3"]
["41","01B001","玻璃运输费","项","1"]
[null,null,"从南宁市内运往武鸣区里建"]
["42","01B002","玻璃安装","项","1"]
[null,null,"高空作业"]
["43","01B003","玻璃打胶","项","1"]
["44","01B004","龙门架","付","2"]
[null,null,"含来回运费"]
["45","01B005","玻璃搬运上楼","项","1"]
[null,null,"地面楼梯上一楼，约30米，再上电梯到楼顶"]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[{"$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:里建校区房屋建筑防水维修工程 ",{"$nulls":5},"第4页 共4页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"     ∑利  润"]
[null,null,"单价措施项目"]
["46","桂011703002001","局部装饰装修垂直运输","㎡","74.50"]
[null,null,"     小    计"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"     合    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"     总 合 计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
{"$rows_empty":18}
[{"$nulls":7},"表-08"]

{"sheet":"表-09_工程量清单综合单价分析表","index":5,"n_rows":178,"n_cols":12,"rows_kept":178,"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],[31,0,31,11],[32,0,32,7],[32,8,32,11],[33,0,34,0],[33,1,34,1],[33,2,34,2],[33,3,34,3],[33,4,34,4],[33,6,33,11],[62,0,62,11],[63,0,63,7],[63,8,63,11],[64,0,65,0],[64,1,65,1],[64,2,65,2],[64,3,65,3],[64,4,65,4],[64,6,64,11],[90,0,90,11],[91,0,91,7],[91,8,91,11],[92,0,93,0],[92,1,93,1],[92,2,93,2],[92,3,93,3],[92,4,93,4],[92,6,92,11],[118,0,118,11],[119,0,119,7],[119,8,119,11],[120,0,121,0],[120,1,121,1],[120,2,121,2],[120,3,121,3],[120,4,121,4],[120,6,120,11],[147,0,147,11],[148,0,148,7],[148,8,148,11],[149,0,150,0],[149,1,150,1],[149,2,150,2],[149,3,150,3],[149,4,150,4],[149,6,149,11]],"flags":["formulas_cached_only"]}
["工程量清单综合单价分析表"]
["工程名称：里建校区房屋建筑防水维修工程",{"$nulls":7},"第1页 共6页"]
["序号","项目编码","项目名称及项目\r\n特征描述","单位","工程量","综合单价","综合单价"]
[{"$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,"里建校区房屋建筑防水维修工程-拆除"]
[null,null,"分部分项工程"]
[null,null,"饭堂3楼包厢墙面"]
["1","011608002001","铲除腻子","㎡","52.86"]
[null,"07010115","清理涂料层 内墙","100㎡","0.5286"]
[null,null,"饭堂屋顶防水"]
["2","010902001001","排水管口凿除做防水","处","2"]
[null,null,"约0.6m*0.6m"]
[null,null,"含材料"]
[null,"B-","排水管口凿除做防水","处","2"]
["3","011607001001","屋面瓷砖拆除","㎡","131.82"]
[null,null,"凿除伸缩缝两边瓷砖"]
[null,"07010089","楼地面面层拆除 面砖","100㎡","1.3182"]
["4","011604001001","凿除砂浆层","㎡","182.52"]
[null,"07010087","楼地面面层拆除 水泥砂浆","100㎡","1.8252"]
["5","011607002001","天面防水层拆除","㎡","182.52"]
[null,"07010082","铲除卷材、涂膜防水层 带砂石保护层","100㎡","1.8252"]
[null,null,"其他"]
["6","011612001001","凿除φ110管口","处","7"]
[null,"B-","凿除φ110管口","处","7"]
[null,null,"实训楼6楼顶"]
["7","011607001002","屋面瓷砖拆除","㎡","34.50"]
[null,null,"凿除伸缩缝两边瓷砖"]
[null,"07010089","楼地面面层拆除 面砖","100㎡","0.3450"]
["8","011604001002","凿除砂浆层","㎡","34.50"]
[null,"07010087","楼地面面层拆除 水泥砂浆","100㎡","0.3450"]
[" ",null,null," ",null,null," "," "," "," ",null,"表－09"]
["工程量清单综合单价分析表"]
["工程名称：里建校区房屋建筑防水维修工程",{"$nulls":7},"第2页 共6页"]
["序号","项目编码","项目名称及项目\r\n特征描述","单位","工程量","综合单价","综合单价"]
[{"$nulls":5},"（元）","人工费","材料费","机械费","管理费","利润","其中:\r\n暂估价"]
["9","011607002002","天面防水层拆除","㎡","34.50"]
[null,"07010082","铲除卷材、涂膜防水层 带砂石保护层","100㎡","0.3450"]
["10","011611005001","拆除原旧铁皮变形缝","m","23.00"]
[null,"07010073","屋面拆除 铁皮檐沟、斜沟","10m","2.300"]
[null,null,"教学楼3楼顶"]
["11","011607001003","屋面瓷砖拆除","㎡","40.00"]
[null,null,"凿除伸缩缝两边瓷砖"]
[null,"07010089","楼地面面层拆除 面砖","100㎡","0.4000"]
["12","011604001003","凿除砂浆层","㎡","40.00"]
[null,"07010087","楼地面面层拆除 水泥砂浆","100㎡","0.4000"]
["13","011607002003","天面防水层拆除","㎡","40.00"]
[null,"07010082","铲除卷材、涂膜防水层 带砂石保护层","100㎡","0.4000"]
["14","011613002001","切割拆除夹胶玻璃","项","1"]
[null,null,"高空拆除"]
[null,"B-","切割拆除夹胶玻璃","项","1"]
[null,null,"里建校区房屋建筑防水维修工程-建筑"]
[null,null,"分部分项工程"]
[null,null,"饭堂3楼包厢墙面"]
["15","011406003001","墙面刮腻子","㎡","52.86"]
[null,null,"1.刮腻子遍数:二遍"]
[null,"A13-206","刮成品腻子粉 内墙面 两遍","100㎡","0.5286"]
["16","011407001001","墙面刷乳胶漆（浅黄色）","㎡","52.86"]
[null,null,"1.涂料品种、喷刷遍数:浅黄色乳胶漆 二遍"]
[null,"A13-210","乳胶漆 内墙、柱、天棚抹灰面 二遍","100㎡","0.5286"]
["17","桂011801001001","卫生保洁","项","1"]
[null,"B-","卫生保洁","项","1"]
[" ",null,null," ",null,null," "," "," "," ",null,"表－09"]
["工程量清单综合单价分析表"]
["工程名称：里建校区房屋建筑防水维修工程",{"$nulls":7},"第3页 共6页"]
["序号","项目编码","项目名称及项目\r\n特征描述","单位","工程量","综合单价","综合单价"]
[{"$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,"饭堂屋顶防水"]
["18","011101006","15mm平面砂浆找平层","㎡","182.52"]
[null,"A9-1换","水泥砂浆找平层 混凝土或硬基层上 20mm{素水泥浆}[实际15]","100㎡","1.8252"]
["19","010902001002","屋面卷材防水","㎡","182.52"]
[null,null,"4厚SBS防水卷材，热熔铺贴，反边200mm；"]
[null,null,"刷基层处理剂一遍；"]
[null,"A7-47换","改性沥青防水卷材热贴屋面 一层 满铺{冷底子油 30∶70}","100㎡","1.8252"]
[null,"A10-91","混凝土基层界面处理 界面处理剂","100㎡","1.8252"]
["20","011101006","砂浆层保护","㎡","182.52"]
[null,null,"50mm厚1:2.5水泥砂浆找平层"]
[null,"A9-1换","水泥砂浆找平层 混凝土或硬基层上 20mm{素水泥浆}[实际50]","100㎡","1.8252"]
["21","011001001001","600mm*600mm瓷砖恢复","㎡","131.82"]
[null,null,"含水泥砂浆"]
[null,"A9-83","陶瓷地砖楼地面 每块周长(2400mm以内)  水泥砂浆 密缝{素水泥浆}","100㎡","1.3182"]
["22","桂011801001002","材料搬运上楼","项","1"]
[null,"B-","材料搬运上楼","项","1"]
["23","010103002001","垃圾搬运下楼及运走","车","11"]
[null,"B-","垃圾搬运下楼及运走","车","11"]
[null,null,"其他"]
["24","桂031004023","87型雨水斗","个","7"]
[null,"B9-0600换","雨水斗安装 雨水斗 150{水泥防水砂浆(加防水粉5％) 1∶2.5}","10个","0.7"]
["25","010902001001","水泥砂浆及防水恢复","处","7"]
[null,null,"含材料"]
[" ",null,null," ",null,null," "," "," "," ",null,"表－09"]
["工程量清单综合单价分析表"]
["工程名称：里建校区房屋建筑防水维修工程",{"$nulls":7},"第4页 共6页"]
["序号","项目编码","项目名称及项目\r\n特征描述","单位","工程量","综合单价","综合单价"]
[{"$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,"B-","水泥砂浆及防水恢复","处","7"]
[null,null,"实训楼6楼顶"]
["26","011101006","15mm平面砂浆找平层","㎡","34.50"]
[null,"A9-1换","水泥砂浆找平层 混凝土或硬基层上 20mm{素水泥浆}[实际15]","100㎡","0.3450"]
["27","010902001001","屋面卷材防水","㎡","48.30"]
[null,null,"4厚SBS防水卷材，热熔铺贴"]
[null,null,"刷基层处理剂一遍；"]
[null,"A7-47换","改性沥青防水卷材热贴屋面 一层 满铺{冷底子油 30∶70}","100㎡","0.4830"]
[null,"A10-91","混凝土基层界面处理 界面处理剂","100㎡","0.4830"]
["28","011101006","砂浆层保护","㎡","48.30"]
[null,null,"50mm厚1:2.5水泥砂浆找平层"]
[null,"A9-1换","水泥砂浆找平层 混凝土或硬基层上 20mm{素水泥浆}[实际50]","100㎡","0.4830"]
["29","011001001001","600mm*600mm瓷砖恢复","㎡","34.50"]
[null,null,"含水泥砂浆"]
[null,"A9-83","陶瓷地砖楼地面 每块周长(2400mm以内)  水泥砂浆 密缝{素水泥浆}","100㎡","0.3450"]
["30","010902008001","屋面不锈钢变形缝","m","23.00"]
[null,null,"600mm宽"]
[null,null,"铁皮变形缝换304不锈钢"]
[null,null,"工程量少，加工、安装费用较高"]
[null,"A7-219换","屋面变形缝盖缝 不锈钢板 1.0mm厚 缝宽100mm","100m","0.2300"]
[null,null,"教学楼3楼顶"]
["31","011101006","15mm平面砂浆找平层","㎡","40.00"]
[null,"A9-1换","水泥砂浆找平层 混凝土或硬基层上 20mm{素水泥浆}[实际15]","100㎡","0.4000"]
[" ",null,null," ",null,null," "," "," "," ",null,"表－09"]
["工程量清单综合单价分析表"]
["工程名称：里建校区房屋建筑防水维修工程",{"$nulls":7},"第5页 共6页"]
["序号","项目编码","项目名称及项目\r\n特征描述","单位","工程量","综合单价","综合单价"]
[{"$nulls":5},"（元）","人工费","材料费","机械费","管理费","利润","其中:\r\n暂估价"]
["32","010902001002","屋面卷材防水","㎡","44.96"]
[null,null,"4厚SBS防水卷材，热熔铺贴"]
[null,null,"刷基层处理剂一遍；"]
[null,"A7-47换","改性沥青防水卷材热贴屋面 一层 满铺{冷底子油 30∶70}","100㎡","0.4496"]
[null,"A10-91","混凝土基层界面处理 界面处理剂","100㎡","0.4496"]
["33","011101006","砂浆层保护","㎡","40.00"]
[null,null,"50mm厚1:2.5水泥砂浆找平层"]
[null,"A9-1换","水泥砂浆找平层 混凝土或硬基层上 20mm{素水泥浆}[实际50]","100㎡","0.4000"]
["34","011001001002","600mm*600mm瓷砖恢复","㎡","40.00"]
[null,null,"含水泥砂浆"]
[null,"A9-83","陶瓷地砖楼地面 每块周长(2400mm以内)  水泥砂浆 密缝{素水泥浆}","100㎡","0.4000"]
["35","010902008002","不锈钢压边","m","16.00"]
[null,null,"工程量少，加工、安装费用较高"]
[null,"B-","不锈钢压边","m","16"]
["36","01B001","疏通 φ110PVC排水管","项","1"]
[null,null,"共2条"]
[null,"B-","疏通 φ110PVC排水管","项","1"]
["37","桂011801001001","材料搬运上楼","项","1"]
[null,"B-","材料搬运上楼","项","1"]
["38","桂011801001002","垃圾搬运下楼","项","1"]
[null,"B-","垃圾搬运下楼","项","1"]
["39","010103002001","垃圾清运","车","6"]
[null,"B-","垃圾清运","车","6"]
[null,null,"图书馆更换玻璃"]
[" ",null,null," ",null,null," "," "," "," ",null,"表－09"]
["工程量清单综合单价分析表"]
["工程名称：里建校区房屋建筑防水维修工程",{"$nulls":7},"第6页 共6页"]
["序号","项目编码","项目名称及项目\r\n特征描述","单位","工程量","综合单价","综合单价"]
[{"$nulls":5},"（元）","人工费","材料费","机械费","管理费","利润","其中:\r\n暂估价"]
["40","011505010001","5+5钢化夹胶玻","㎡","2.67"]
[null,null,"需定制"]
[null,null,"2.05*1.3"]
[null,"A11-157换","夹丝玻璃采光天棚 钢骨架","100㎡","0.0267"]
["41","01B001","玻璃运输费","项","1"]
[null,null,"从南宁市内运往武鸣区里建"]
[null,"B-","玻璃运输费","项","1"]
["42","01B002","玻璃安装","项","1"]
[null,null,"高空作业"]
[null,"B-","玻璃安装","项","1"]
["43","01B003","玻璃打胶","项","1"]
[null,"B-","玻璃打胶","项","1"]
["44","01B004","龙门架","付","2"]
[null,null,"含来回运费"]
[null,"B-","龙门架","付","2"]
["45","01B005","玻璃搬运上楼","项","1"]
[null,null,"地面楼梯上一楼，约30米，再上电梯到楼顶"]
[null,"B-","玻璃搬运上楼","项","1"]
[null,null,"单价措施项目"]
["46","桂011703002001","局部装饰装修垂直运输","㎡","74.50"]
[null,"A16-31","局部装饰装修垂直运输高度 20m～40m","100㎡","0.7450"]
[]
[]
[]
[]
[]
[" ",null,null," ",null,null," "," "," "," ",null,"表－09"]

{"sheet":"表-11_总价措施项目清单与计价表","index":6,"n_rows":36,"n_cols":7,"rows_kept":36,"merged":[[0,0,0,6],[1,0,1,4],[5,3,6,3],[9,3,12,3],[34,0,34,6]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
["工程名称:里建校区房屋建筑防水维修工程   ",{"$nulls":5},"第1页 共1页"]
["序\r\n号","项目编码","项 目 名 称","计 算 基 础","费 率(%)\r\n或标准","金 额(元)","备注"]
[null,null,"里建校区房屋建筑防水维修工程-拆除"]
["一",null,"拆除工程"]
["2","桂011801001001","安全文明施工费","∑(分部分项人材机+单价措施人材机)"]
["4","桂011801003001","雨季施工增加费"]
[null,null,"里建校区房屋建筑防水维修工程-建筑"]
["一",null,"建筑装饰装修工程"]
["1","桂011801001001","安全文明施工费","∑(分部分项人材机+单价措施人材机)"]
["2","桂011801002001","检验试验配合费"]
["3","桂011801003001","雨季施工增加费"]
["4","桂011801004001","工程定位复测费"]
[null,null,"      合     计"]
{"$rows_empty":20}
["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":69,"n_cols":5,"rows_kept":69,"merged":[[0,0,0,4],[1,0,1,3],[6,2,11,2],[12,2,13,2],[14,2,19,2],[23,2,27,2],[29,0,29,4],[30,0,30,3],[32,2,33,2]],"flags":["formulas_cached_only"]}
["规费、增值税计价表"]
["工程名称:里建校区房屋建筑防水维修工程",{"$nulls":3},"第1页 共2页"]
["序号","项目名称","计算基础","计算费率(%)","金额(元)"]
[null,"里建校区房屋建筑防水维修工程-拆除"]
["一","拆除工程"]
["1","规费","1+2+3"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
["1.1.5","工伤保险费"]
["1.2","住房公积金","分部分项及单价措施工程费+总价措施项目费+其他项目费"]
["1.3","工程排污费"]
["2","税金","分部分项及单价措施工程费+总价措施项目费+其他项目费+税前项目费+规费"]
["2.1","增值税"]
["2.2","城市维护建设税"]
["2.3","教育附加费"]
["2.4","地方教育附加费"]
["2.5","水利建设基金"]
[null,"里建校区房屋建筑防水维修工程-建筑"]
["一","建筑装饰装修工程"]
["1","规费","1.1+1.2+1.3"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
[{"$nulls":4},"表-15"]
["规费、增值税计价表"]
["工程名称:里建校区房屋建筑防水维修工程",{"$nulls":3},"第2页 共2页"]
["序号","项目名称","计算基础","计算费率(%)","金额(元)"]
["1.1.5","工伤保险费","∑(分部分项人工费+单价措施人工费)"]
["1.2","住房公积金"]
["1.3","工程排污费","∑(分部分项人材机+单价措施人材机)"]
["2","增值税","Σ（分部分项工程费及单价措施项目费+总价措施项目费+其他项目费+税前项目费+规费）"]
[null,"       合          计"]
{"$rows_empty":31}
[{"$nulls":4},"表-15"]

{"sheet":"主要材料及价格表(有信息价)","index":8,"n_rows":22,"n_cols":6,"rows_kept":22,"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:里建校区房屋建筑防水维修工程",{"$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,"R0101001","建筑综合工日(一类)","工日"]
[2,"012907006","镀锌铁皮26# 0.5mm","㎡"]
[3,"012910014","不锈钢板AISI304 1mm","㎡"]
[4,"040102001","普通硅酸盐水泥 32.5MPa","t"]
[5,"040103001","白水泥(综合)","t"]
[6,"040301001","砂(综合)",""]
[7,"070501006","陶瓷地面砖 600×600","㎡"]
[8,"130102001","调和漆(综合)","kg"]
[9,"130301001","乳胶漆","kg"]
[10,"130308001","聚氨酯甲料","kg"]
[11,"130311003","成品腻子粉（一般型）","kg"]
[12,"133101005","石油沥青 60#～100#","kg"]
[13,"133319002","改性沥青防水卷材 SBS-I型 聚酯胎 4.0mm厚","㎡"]
[14,"140301004","国V汽油 92#","kg"]
[15,"143504015","聚氨酯乙料","kg"]
[16,"143903002","煤气(液化石油气)","kg"]
[17,"144108001","乳白胶","kg"]
[18,"341101001","水",""]
[19,"341103001","电","kW.h"]