{"text_format":"3","workbook":"xls","n_sheets":6,"sheets":["封-1_招标工程量清单","扉-1_招标工程量清单","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-14_税前项目清单与计价表","表-15_规费、增值税计价表"],"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,"和园2栋宿舍楼阳台封窗工程",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,"造价咨询人:"]
[null,null,"(单位盖章)"]
[null,"2022年09月23日"]
[]
[]
[{"$nulls":4},"封-1"]

{"sheet":"扉-1_招标工程量清单","index":1,"n_rows":47,"n_cols":9,"rows_kept":47,"merged":[[1,1,1,6],[5,1,5,7],[14,2,15,4],[14,6,15,8],[15,0,15,1],[16,2,16,4],[16,6,16,8],[22,0,22,1],[22,2,23,4],[22,6,23,8],[23,0,23,1],[24,2,24,4],[24,6,24,8],[30,2,31,4],[30,6,31,8],[31,0,31,1],[32,2,32,4],[32,6,32,8],[39,0,39,1],[39,2,39,4],[39,6,39,8],[44,2,44,7]],"flags":["formulas_cached_only"]}
[]
[null,"和园2栋宿舍楼阳台封窗工程",{"$nulls":5},"工程"]
[]
[]
[]
[null,"招 标 工 程 量 清 单"]
{"$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 ",null,"李林",null,null,"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）"]
[]
[]
[]
[]
[]
[null,null,"谭程"]
["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09月23日",null,null,"复 核 时 间：","2022年09月22日"]
[]
[]
[]
[]
[]
[]
[{"$nulls":8},"扉-1"]

{"sheet":"表-04_单位工程投标报价汇总表","index":2,"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:和园2栋宿舍楼阳台封窗工程",null,null,"第1页 共1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","  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"]
{"$rows_empty":29}
[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":3,"n_rows":84,"n_cols":8,"rows_kept":84,"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],[41,0,41,7],[42,0,42,5],[42,6,42,7],[43,0,45,0],[43,1,45,1],[43,2,45,2],[43,3,45,3],[43,4,45,4],[43,5,43,7],[44,5,45,5],[44,6,45,6]],"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:和园2栋宿舍楼阳台封窗工程 ",{"$nulls":5},"第1页 共2页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"分部分项工程"]
["1","010807004","金属纱窗","㎡","777.60"]
[null,null,"90系列推拉窗成品窗，窗洞S≥2㎡，型材厚1.4mm"]
["2","010807004","推拉纱窗","㎡","311.04"]
[null,null,"1.90系列推拉窗纱窗,窗洞S≥2㎡，型材厚1.4mm"]
[null,null,"2.金刚纱窗"]
[null,null,"3.包含五金配件"]
["3","010807001","固定窗","㎡","90.72"]
[null,null,"1.90系列固定窗成品窗，窗洞S≤2㎡，型材厚1.4mm"]
[null,null,"2.固定窗，详见图纸：JZ2017-108，①栏杆大样图（一）"]
[null,null,"3.尺寸：700mm*1200mm"]
["4","010807004","推拉纱窗","㎡","87.48"]
[null,null,"1.90系列推拉窗纱窗,窗洞S≤2㎡，型材厚1.4mm"]
[null,null,"2.尺寸：900mm*900mm"]
[null,null,"3.金刚纱窗"]
[null,null,"4.包含五金配件"]
[null,"011701","脚手架工程"]
["5","桂011701004","内装修脚手架","㎡","388.80"]
[null,null,"高处安装及安全措施费"]
["6","011614001","拆装铜管加注雪种","个|m","108"]
[null,null,"1.空调抽空雪种；拆装铜管加注雪种"]
[null,null,"2.包含安全措施费"]
[null,"011709","二次搬运"]
["7","桂011709001","二次搬运","㎡","868.32"]
[null,null,"材料搬运上楼"]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"单价措施项目"]
[]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[{"$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:和园2栋宿舍楼阳台封窗工程 ",{"$nulls":5},"第2页 共2页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"     合    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
{"$rows_empty":27}
[{"$nulls":7},"表-08"]

{"sheet":"表-14_税前项目清单与计价表","index":4,"n_rows":43,"n_cols":7,"rows_kept":43,"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],[41,0,41,2],[42,0,42,4]],"flags":["formulas_cached_only"]}
["税前项目清单与计价表"]
["工程名称:和园2栋宿舍楼阳台封窗工程 ",{"$nulls":4},"第1页 共1页"]
["序号","项目编码","项目名称及项目特征\r\n描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"单价","总价"]
{"$rows_empty":37}
["注：税前项目包含除增值税以外的所有费用。"]
[{"$nulls":6},"表-14"]

{"sheet":"表-15_规费、增值税计价表","index":5,"n_rows":42,"n_cols":5,"rows_kept":42,"merged":[[0,0,0,4],[1,0,1,3],[5,2,11,2]],"flags":["formulas_cached_only"]}
["规费、增值税计价表"]
["工程名称:和园2栋宿舍楼阳台封窗工程",{"$nulls":3},"第1页 共1页"]
["序号","项目名称","计算基础","计算费率(%)","金额(元)"]
["一","建筑装饰装修工程(营改增)一般计税法"]
["1","规费","1.1+1.2+1.3"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
["1.1.5","工伤保险费"]
["1.2","住房公积金"]
["1.3","工程排污费","∑(分部分项人材机+单价措施人材机)"]
["2","增值税","Σ（分部分项工程费及单价措施项目费+总价措施项目费+其他项目费+税前项目费+规费）"]
[null,"       合         计"]
{"$rows_empty":26}
[{"$nulls":4},"表-15"]