{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["封-3_投标总价","扉-3_投标总价","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-14_税前项目清单与计价表","表-15_规费、增值税计价表","主要材料及价格表(全部工料机)"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封-3_投标总价","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,"长堽校区8栋306公住房维修工程",null,"工程"]
[null,"投 标 总 价"]
[]
[null,"投  标  人:"]
[null,null,"(单位盖章)"]
[null,"2022年07月14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-3"]

{"sheet":"扉-3_投标总价","index":1,"n_rows":42,"n_cols":9,"rows_kept":42,"merged":[[1,1,1,6],[5,1,5,7],[8,0,8,1],[8,2,8,7],[9,0,9,1],[9,2,9,7],[11,0,11,1],[11,3,11,7],[13,3,14,7],[17,2,18,7],[18,0,18,1],[19,2,19,7],[22,0,22,1],[22,2,23,7],[23,0,23,1],[24,2,24,7],[27,2,28,7],[28,0,28,1],[29,2,29,7],[33,0,33,1],[33,2,33,4],[33,6,33,8],[38,2,38,6]],"flags":["formulas_cached_only"]}
[]
[null,"长堽校区8栋306公住房维修工程",{"$nulls":5},"工程"]
[]
[]
[]
[null,"投 标 总 价"]
[]
[]
["招  标  人:",null,"广西水利电力职业技术学院"]
["工 程 名 称:",null,"长堽校区8栋306公住房维修工程"]
[]
["  投 标 总 价",null,"(小写):"]
[]
[]
[null,null,"(大写):"]
[]
[]
[]
["  投  标  人:"]
[null,null,"（单位盖章）"]
[]
[]
["  法定代表人 "]
["或其授权人："]
[null,null,"（签字或盖章））"]
[]
[]
[]
["编  制  人："]
[null,null,"（造价人员签字）"]
[]
[]
[]
["  时 间:",null,"2022年07月14日"]
{"$rows_empty":7}
[{"$nulls":8},"扉-3"]

{"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:长堽校区8栋306公住房维修工程",{"$nulls":3},"第1页 共1页"]
["序号","单项工程名称","金额(元)","其中:(元)"]
[{"$nulls":3},"暂估价","安全文明"]
[{"$nulls":4},"施工费"]
["1.1","长堽校区8栋306公住房维修工程"]
[null,"        投标报价合计"]
{"$rows_empty":27}
[{"$nulls":4},"表-02"]

{"sheet":"表-03_单项工程投标报价汇总表","index":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:长堽校区8栋306公住房维修工程",{"$nulls":3},"第1页 共1页"]
["序号","单位工程名称","金额(元)","其中:(元)"]
[{"$nulls":3},"暂估价","安全文明"]
[{"$nulls":4},"施工费"]
["1.1.1","长堽校区8栋306公住房维修工程-拆除工程"]
["1.1.2","长堽校区8栋306公住房维修工程-装修"]
["1.1.3","长堽校区8栋306公住房维修工程-安装"]
[null,"        投标报价合计"]
{"$rows_empty":25}
[{"$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:长堽校区8栋306公住房维修工程",null,null,"第1页 共2页"]
["序号","汇总内容","金额(元)","备注"]
[null,"长堽校区8栋306公住房维修工程-拆除工程"]
["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,"长堽校区8栋306公住房维修工程-装修"]
["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,"长堽校区8栋306公住房维修工程-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"]
[null,null," ","表-04"]
["单位工程投标报价汇总表"]
["工程名称:长堽校区8栋306公住房维修工程",null,null,"第2页 共2页"]
["序号","汇总内容","金额(元)","备注"]
["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":34}
[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":127,"n_cols":8,"rows_kept":127,"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],[84,0,84,7],[85,0,85,5],[85,6,85,7],[86,0,88,0],[86,1,88,1],[86,2,88,2],[86,3,88,3],[86,4,88,4],[86,5,86,7],[87,5,88,5],[87,6,88,6]],"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:长堽校区8栋306公住房维修工程 ",{"$nulls":5},"第1页 共3页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"长堽校区8栋306公住房维修工程-拆除工程"]
[null,null,"分部分项工程"]
[null,null,"G.1 人工拆除工程"]
["1","011605001001","瓷砖拆除","㎡","46.91"]
[null,null,"1、位置：房间、卫生间、厨房、阳台"]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"     合    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"长堽校区8栋306公住房维修工程-装修"]
[null,null,"分部分项工程"]
[null,null,"A.9 楼地面工程"]
["2","011102003001","防滑地砖铺贴","㎡","46.91"]
[null,null,"1、位置：厨房及卫生间"]
[null,null,"2、规格：600*600mm"]
["3","011105003001","瓷砖踢脚线","㎡","4.59"]
[null,null,"1、规格：10cm"]
[null,null,"2、水泥砂浆粘贴"]
[null,null,"A.12 门窗工程"]
["4","010802001001","卫生间门安装","㎡","1.44"]
[null,null,"1、规格：700*2050mm"]
[null,null,"2、含门窗运输、安装"]
["5","010802001002","铝合金推拉门","㎡","3.90"]
[null,null,"1、规格：1.2厚铝合金框"]
[null,null,"2、含门窗运输、安装"]
["6","010807004001","不锈钢纱窗","㎡","6.00"]
[null,null,"1、利用原铝合金框"]
[null,null,"2、含门窗运输、安装"]
[null,null,"A.13 油漆、涂料、裱糊工程"]
["7","011406003001","内墙面刮腻子修补","㎡","30.00"]
[null,null,"1、含铲除部分旧墙面"]
["8","011407001001","墙面刷乳胶漆一底两面","㎡","170.91"]
[{"$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:长堽校区8栋306公住房维修工程 ",{"$nulls":5},"第2页 共3页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"     合    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"长堽校区8栋306公住房维修工程-安装"]
[null,null,"分部分项工程"]
["9","030412001001","吸顶灯","套","6"]
[null,null,"1、白色LED光源，每间配一盏"]
["10","030404033001","排气扇安装","台","2"]
[null,null,"1、品牌：金羚或等价品牌"]
["11","031001006001","PPR水管安装","m","20.00"]
[null,null,"1、安装方式：热熔连接安装"]
["12","桂031004020001","水龙头","个","2"]
[null,null,"1、材质：铜芯镀铬"]
["13","031004006001","水箱便盘安装","套","1"]
[null,null,"1、含冲水箱及蹲便器安装"]
["14","030411004001","线路改造","m","60.00"]
[null,null,"1.明装，ZR-BV-2.5mm2铜芯电线含线槽"]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"     合    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[{"$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:长堽校区8栋306公住房维修工程 ",{"$nulls":5},"第3页 共3页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"     总 合 计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
{"$rows_empty":29}
[{"$nulls":7},"表-08"]

{"sheet":"表-09_工程量清单综合单价分析表","index":6,"n_rows":90,"n_cols":12,"rows_kept":90,"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],[30,0,30,11],[31,0,31,7],[31,8,31,11],[32,0,33,0],[32,1,33,1],[32,2,33,2],[32,3,33,3],[32,4,33,4],[32,6,32,11],[60,0,60,11],[61,0,61,7],[61,8,61,11],[62,0,63,0],[62,1,63,1],[62,2,63,2],[62,3,63,3],[62,4,63,4],[62,6,62,11]],"flags":["formulas_cached_only"]}
["工程量清单综合单价分析表"]
["工程名称：长堽校区8栋306公住房维修工程",{"$nulls":7},"第1页 共3页"]
["序号","项目编码","项目名称及项目\r\n特征描述","单位","工程量","综合单价","综合单价"]
[{"$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,"长堽校区8栋306公住房维修工程-拆除工程"]
[null,null,"分部分项工程"]
[null,null,"G.1 人工拆除工程"]
["1","011605001001","瓷砖拆除","㎡","46.91"]
[null,null,"1、位置：房间、卫生间、厨房、阳台"]
[null,"07010089","楼地面面层拆除 面砖","100㎡","0.4691"]
[null,null,"长堽校区8栋306公住房维修工程-装修"]
[null,null,"分部分项工程"]
[null,null,"A.9 楼地面工程"]
["2","011102003001","防滑地砖铺贴","㎡","46.91"]
[null,null,"1、位置：厨房及卫生间"]
[null,null,"2、规格：600*600mm"]
[null,"A9-83换","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㎡","0.4691"]
["3","011105003001","瓷砖踢脚线","㎡","4.59"]
[null,null,"1、规格：10cm"]
[null,null,"2、水泥砂浆粘贴"]
[null,"A9-99","陶瓷地砖 踢脚线 水泥砂浆{素水泥浆}","100㎡","0.0459"]
[null,null,"A.12 门窗工程"]
["4","010802001001","卫生间门安装","㎡","1.44"]
[null,null,"1、规格：700*2050mm"]
[null,null,"2、含门窗运输、安装"]
[null,"A12-44","塑钢平开门","100㎡","0.0144"]
["5","010802001002","铝合金推拉门","㎡","3.90"]
[null,null,"1、规格：1.2厚铝合金框"]
[null,null,"2、含门窗运输、安装"]
[" ",null,null," ",null,null," "," "," "," ",null,"表－09"]
["工程量清单综合单价分析表"]
["工程名称：长堽校区8栋306公住房维修工程",{"$nulls":7},"第2页 共3页"]
["序号","项目编码","项目名称及项目\r\n特征描述","单位","工程量","综合单价","综合单价"]
[{"$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,"A12-42","铝合金推拉门 带亮","100㎡","0.0390"]
["6","010807004001","不锈钢纱窗","㎡","6.00"]
[null,null,"1、利用原铝合金框"]
[null,null,"2、含门窗运输、安装"]
[null,"A12-120换","铝合金纱扇","100㎡","0.0600"]
[null,null,"A.13 油漆、涂料、裱糊工程"]
["7","011406003001","内墙面刮腻子修补","㎡","30.00"]
[null,null,"1、含铲除部分旧墙面"]
[null,"A13-206","刮成品腻子粉 内墙面 两遍","100㎡","0.3000"]
["8","011407001001","墙面刷乳胶漆一底两面","㎡","170.91"]
[null,"A13-210换","乳胶漆 内墙、柱、天棚抹灰面 二遍[实际3]","100㎡","1.7091"]
[null,null,"长堽校区8栋306公住房维修工程-安装"]
[null,null,"分部分项工程"]
["9","030412001001","吸顶灯","套","6"]
[null,null,"1、白色LED光源，每间配一盏"]
[null,"B4-1745换","普通灯具安装 吸顶灯具 灯罩周长 2000mm以内","10套","0.6"]
["10","030404033001","排气扇安装","台","2"]
[null,null,"1、品牌：金羚或等价品牌"]
[null,"B4-0476换","风扇 排气扇 墙上安装","台","2"]
["11","031001006001","PPR水管安装","m","20.00"]
[null,null,"1、安装方式：热熔连接安装"]
[null,"B9-0114换","塑料给水管（热熔连接）安装 公称外径（mm以内）25","10m","2.000"]
["12","桂031004020001","水龙头","个","2"]
[null,null,"1、材质：铜芯镀铬"]
[null,"B9-0579换","水龙头安装 公称直径(mm以内) 20","10个","0.2"]
[" ",null,null," ",null,null," "," "," "," ",null,"表－09"]
["工程量清单综合单价分析表"]
["工程名称：长堽校区8栋306公住房维修工程",{"$nulls":7},"第3页 共3页"]
["序号","项目编码","项目名称及项目\r\n特征描述","单位","工程量","综合单价","综合单价"]
[{"$nulls":5},"（元）","人工费","材料费","机械费","管理费","利润","其中:\r\n暂估价"]
["13","031004006001","水箱便盘安装","套","1"]
[null,null,"1、含冲水箱及蹲便器安装"]
[null,"B9-0553换","蹲式大便器安装 蹲式 高水箱","10套","0.1"]
["14","030411004001","线路改造","m","60.00"]
[null,null,"1.明装，ZR-BV-2.5mm2铜芯电线含线槽"]
[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","0.6"]
{"$rows_empty":19}
[" ",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":32,"n_cols":7,"rows_kept":32,"merged":[[0,0,0,6],[1,0,1,4],[5,3,6,3],[9,3,12,3],[15,3,17,3],[30,0,30,6]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
["工程名称:长堽校区8栋306公住房维修工程   ",{"$nulls":5},"第1页 共1页"]
["序\r\n号","项目编码","项 目 名 称","计 算 基 础","费 率(%)\r\n或标准","金 额(元)","备注"]
[null,null,"长堽校区8栋306公住房维修工程-拆除工程"]
["一",null,"建筑拆除工程(营改增)简易计税法"]
["1","桂011801001001","安全文明施工费","∑(分部分项人材机+单价措施人材机)\n"]
["3","桂011801003001","雨季施工增加费"]
[null,null,"长堽校区8栋306公住房维修工程-装修"]
["一",null,"建筑装饰装修工程(营改增)一般计税法"]
["1","桂011801001001","安全文明施工费","∑(分部分项人材机+单价措施人材机)\n"]
["2","桂011801002001","检验试验配合费"]
["3","桂011801003001","雨季施工增加费"]
["4","桂011801004001","工程定位复测费"]
[null,null,"长堽校区8栋306公住房维修工程-安装"]
["一",null,"给排水、燃气、电气、通风空调、消防、建筑智能、通信、自控仪表工程(营改增)一般计税法"]
["1","桂031401001001","安全文明施工费","∑分部分项及单价措施费定额(人工费+机械费)\n"]
["2","桂031401002001","检验试验配合费"]
["3","桂031401003001","雨季施工增加费"]
[null,null,"      合     计"]
{"$rows_empty":11}
["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":8,"n_rows":46,"n_cols":7,"rows_kept":46,"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],[44,0,44,6],[45,0,45,4]],"flags":["formulas_cached_only"]}
["税前项目清单与计价表"]
["工程名称:长堽校区8栋306公住房维修工程 ",{"$nulls":4},"第1页 共1页"]
["序号","项目编码","项目名称及项目特征\r\n描述","计量单位","工程量","金  额(元)"]
[{"$nulls":5},"单价","合 价"]
[]
[null,null,"长堽校区8栋306公住房维修工程-拆除工程"]
["1","011610002001","木门拆除","樘","5"]
[null,null,"房间门2，阳台门1，卫生间门1，厨房1"]
["2","011614002001","柜体拆除","m","3.90"]
[null,null,"长堽校区8栋306公住房维修工程-装修"]
[null,null,"A.12 门窗工程"]
["3","010801001001","定制生态门","樘","3"]
[null,null,"1、规格：860*2350mm"]
[null,null,"2、含门运输、安装"]
["4","010802001003","铝合金窗维修","樘","4"]
[null,null,"1、更换滚轮、调整导轨"]
["5","011505003001","不锈钢晾衣杆","条","2"]
[null,null,"1、规格：2.8m长*Φ25不锈钢管"]
[null,null,"2、材质：304#材质"]
["6","011201001001","门边抹灰","㎡"]
[null,null,"水泥砂浆"]
["7","011501009001","橱柜","m","3.90"]
[null,null,"1、钢化玻璃柜门"]
[null,null,"2、大理石台面"]
["8","01B001","材料垃圾搬运上下楼","项","1"]
[null,null,"1、人工搬运：三楼"]
["9","01B002","专业保洁","㎡","50.70"]
["10","01B003","垃圾清理运输","车","2"]
[null,null,"长堽校区8栋306公住房维修工程-安装"]
["11","011612001001","管道拆除","m","5.00"]
[null,null,"原室内供水铁管"]
[null,null,"            合         计"]
{"$rows_empty":12}
["注：税前项目包含除增值税以外的所有费用。"]
[{"$nulls":6},"表-14"]

{"sheet":"表-15_规费、增值税计价表","index":9,"n_rows":64,"n_cols":5,"rows_kept":64,"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],[39,2,46,2]],"flags":["formulas_cached_only"]}
["规费、增值税计价表"]
["工程名称:长堽校区8栋306公住房维修工程",{"$nulls":3},"第1页 共2页"]
["序号","项目名称","计算基础","计算费率(%)","金额(元)"]
[null,"长堽校区8栋306公住房维修工程-拆除工程"]
["一","建筑拆除工程(营改增)简易计税法"]
["1","规费","1+2+3"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)\n"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
["1.1.5","工伤保险费"]
["1.2","住房公积金","分部分项及单价措施工程费+总价措施项目费+其他项目费\n"]
["1.3","工程排污费"]
["2","税金","分部分项及单价措施工程费+总价措施项目费+其他项目费+税前项目费+规费\n"]
["2.1","增值税"]
["2.2","城市维护建设税"]
["2.3","教育附加费"]
["2.4","地方教育附加费"]
["2.5","水利建设基金"]
[null,"长堽校区8栋306公住房维修工程-装修"]
["一","建筑装饰装修工程(营改增)一般计税法"]
["1","规费","1.1+1.2+1.3"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)\n"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
[{"$nulls":4},"表-15"]
["规费、增值税计价表"]
["工程名称:长堽校区8栋306公住房维修工程",{"$nulls":3},"第2页 共2页"]
["序号","项目名称","计算基础","计算费率(%)","金额(元)"]
["1.1.5","工伤保险费","∑(分部分项人工费+单价措施人工费)\n"]
["1.2","住房公积金"]
["1.3","工程排污费","∑(分部分项人材机+单价措施人材机)\n"]
["2","增值税","Σ（分部分项工程费及单价措施项目费+总价措施项目费+其他项目费+税前项目费+规费）\n"]
[null,"长堽校区8栋306公住房维修工程-安装"]
["一","给排水、燃气、电气、通风空调、消防、建筑智能、通信、自控仪表工程(营改增)一般计税法"]
["1","规费","1.1+1.2+1.3"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)\n"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
["1.1.5","工伤保险费"]
["1.2","住房公积金"]
["1.3","工程排污费"]
["2","增值税","Σ（分部分项工程费及单价措施项目费+总价措施项目费+其他项目费+税前项目费+规费）\n"]
[null,"       合          计"]
{"$rows_empty":14}
[{"$nulls":4},"表-15"]

{"sheet":"主要材料及价格表(全部工料机)","index":10,"n_rows":107,"n_cols":6,"rows_kept":107,"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:长堽校区8栋306公住房维修工程",{"$nulls":3},"第1页  共3页"]
["序号","材料编码","项目名称及规格、型号等特殊要求","单位","数量","单价（元）"]
[1,null,"◆人工◆"]
[2,"000301000","建筑装饰人工","元"]
[3,"000501000","安装人工","元"]
[4,"R0101001","建筑综合工日(一类)","工日"]
[5,null,"◆材料◆"]
[6,"014101004","铜丝 Φ1.6","kg"]
[7,"015302003","铅板 3mm","kg"]
[8,"020101009","橡胶板 1～3mm","kg"]
[9,"021303001","聚四氟乙烯生料带 宽20mm","m"]
[10,"022705004","棉纱头","kg"]
[11,"022706004","白布 0.9m","㎡"]
[12,"030110003","镀锌自攻螺钉 M4～6×20～35","个"]
[13,"030112013","木螺钉 M4×60","个"]
[14,"030112018","木螺钉 M6×50","个"]
[15,"030156014","膨胀螺栓 M8×65","套"]
[16,"030168004","镀锌锁紧螺母 20","个"]
[17,"030182005","塑料胀管 Φ6~8","颗"]
[18,"031321003","焊锡","kg"]
[19,"031332002","焊锡膏 瓶装50g","kg"]
[20,"031337001","冲击钻头（综合）","根"]
[21,"031337010","冲击钻头 Φ12","个"]
[22,"031338001","合金钢钻头(综合)","个"]
[23,"031345001","钢锯条","根"]
[24,"031345004","石料切割锯片","片"]
[25,"031347002","砂纸(木)","张"]
[26,"040102001","普通硅酸盐水泥 32.5MPa","t"]
[27,"040102004","普通硅酸盐水泥 42.5MPa","kg"]
[28,"040103001","白水泥(综合)","t"]
[29,"040301001","砂(综合)",""]
[30,"040903001","石膏粉","kg"]
[31,"040904003","滑石粉","kg"]
[32,"041301002","页岩标准砖 240×115×53","块"]
[33,"050101001","木材(综合)",""]
[34,"052502006","锯木屑",""]
[35,"070501013","陶瓷踢脚砖","㎡"]
[36,"070503006","防滑地砖 600×600×11","㎡"]
[37,"110901001","铝合金推拉门带亮(成品)","㎡"]
[38,"111102001","塑钢平开门(成品)","㎡"]
[]
["主要材料及价格表"]
["工程名称:长堽校区8栋306公住房维修工程",{"$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,"112101001","铝合金纱扇(成品)","㎡"]
[40,"130132001","油灰","kg"]
[41,"130301001","乳胶漆","kg"]
[42,"130311003","成品腻子粉（一般型）","kg"]
[43,"130312002","大白粉","kg"]
[44,"133503001","防水胶(310g/支)","支"]
[45,"140301004","国V汽油 92#","kg"]
[46,"140702001","机油（综合）","kg"]
[47,"143124001","漂白粉","kg"]
[48,"143315001","羧甲基纤维素","kg"]
[49,"144103001","108胶","kg"]
[50,"144108001","乳白胶","kg"]
[51,"144309004","塑料胶布带 25mm×10m","卷"]
[52,"172502001","PP－R给水管 de20","m"]
[53,"182501002","塑料管卡 de25","个"]
[54,"182504003","镀锌管卡子(给水管用)DN25","个"]
[55,"213313001","角型阀(带铜活) DN15","个"]
[56,"213321000","大便器胶皮碗","个"]
[57,"213321001","便器接头 De130×110","个"]
[58,"213322010","大便器塑料存水弯 DN100","个"]
[59,"271702001","绝缘黑胶布 20mm×20m","卷"]
[60,"290628004","塑料护口（钢管用）15~20","个"]
[61,"290901002","瓷接头 (双)","个"]
[62,"291112001","接线盒","个"]
[63,"341101001","水",""]
[64,"341508001","其他材料费","元"]
[65,null,"◆配合比◆"]
[66,"800102001","水泥砂浆 1∶1",""]
[67,"800102005","水泥砂浆 1∶3",""]
[68,"800102006","水泥砂浆 1∶4",""]
[69,"801101001","素水泥浆",""]
[70,null,"◆主材◆"]
[71,"172502000","PP－R给水管","m"]
[72,"180903000","塑料给水管件","个"]
[73,"211501000","蹲式大便器","个"]
[74,"212502000","蹲式大便器高水箱","个"]
[75,"213301000","铜芯镀铬 水龙头","个"]
[76,"213320000","大便器冲洗管","根"]
[]
["主要材料及价格表"]
["工程名称:长堽校区8栋306公住房维修工程",{"$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,"213326001","蹲式大便器高水箱配件","套"]
[78,"500102001","排气扇","台"]
[79,"Z250001001","吸顶灯","套"]
[80,"Z280301000","铜芯塑料绝缘导线2.5","m"]
[81,null,"◆机械台班组成◆"]
[82,"000301001","机械台班人工费","元"]
[83,"341103001","电","kW.h"]
[84,"994701001","其他机械费","元"]
[85,"994701003","停滞费","元"]
[86,"994701004","折旧费","元"]
[87,"994701005","大修理费","元"]
[88,"994701006","经常修理费","元"]
[89,"994701007","安拆及场外运输费","元"]
[90,null,"◆机械◆"]
[91,"990509001","灰浆搅拌机[拌筒容量200L]","台班"]
[92,"992302001","石料切割机5.5KW以内","台班"]
[93,"992511001","热熔焊接机 Φ63","台班"]
[94,"994410004","试压泵 压力 30MPa","台班"]
[95,"994508001","电锤 520W","台班"]
[96,null,"#### 合 计 ####"]