{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["封-1_招标工程量清单","表-02_建设项目预算投标报价汇总表","表-03_单项工程预算投标报价汇总表","表-04_单位工程预算汇总表","表-08_分部分项工程和单价措施项目费用表","表-09_总价措施费用表","表-13_规费、税金汇总表","主要材料价格表(全部工料机)"],"not_rendered":{"external_links":1},"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":[[0,0,0,5],[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"]}
["～～～～～～～～～～～～～～～～～～～～～～～～～～～～～～"]
["招 标 工 程 量 清 单"]
["～～～～～～～～～～～～～～～～～～～～～～～～～～～～～～"]
["工程名称:电力系10kv不停电作业培训与考核基地装修项目"]
["         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:","0.00元"]
["         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_建设项目预算投标报价汇总表","index":1,"n_rows":25,"n_cols":5,"rows_kept":25,"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"]}
["建设项目预算投标报价汇总表"]
["工程名称:电力系10kv不停电作业培训与考核基地装修项目",{"$nulls":3},"第1页 共1页"]
["序号","单项工程名称","金额(元)","其中:(元)"]
[{"$nulls":3},"暂估价","安全文明"]
[{"$nulls":4},"施工费"]
["1.1","电力系10kv不停电作业培训与考核基地装修项目"]
[null,"        投标报价合计"]
{"$rows_empty":17}
[{"$nulls":4},"表-02"]

{"sheet":"表-03_单项工程预算投标报价汇总表","index":2,"n_rows":25,"n_cols":5,"rows_kept":25,"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"]}
["单项工程预算投标报价汇总表"]
["工程名称:电力系10kv不停电作业培训与考核基地装修项目",{"$nulls":3},"第1页 共1页"]
["序号","单位工程名称","金额(元)","其中:(元)"]
[{"$nulls":3},"暂估价","安全文明"]
[{"$nulls":4},"施工费"]
["1.1.1","土建工程"]
["1.1.2","安装工程"]
[null,"        投标报价合计"]
{"$rows_empty":16}
[{"$nulls":4},"表-03"]

{"sheet":"表-04_单位工程预算汇总表","index":3,"n_rows":48,"n_cols":4,"rows_kept":48,"merged":[[0,0,0,3],[1,0,1,2],[24,0,24,3],[25,0,25,2]],"flags":["formulas_cached_only"]}
["单位工程预算汇总表"]
["工程名称:电力系10kv不停电作业培训与考核基地装修项目",null,null,"第1页 共2页"]
["序号","汇总内容","金额(元)","备注"]
[null,"土建工程"]
["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"]
["6","增值税"]
["7","工程总造价=1+2+3+4+5+6"]
[null,"安装工程"]
["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"]
["6","增值税"]
["7","工程总造价=1+2+3+4+5+6"]
[null,null," ","表-04"]
["单位工程预算汇总表"]
["工程名称:电力系10kv不停电作业培训与考核基地装修项目",null,null,"第2页 共2页"]
["序号","汇总内容","金额(元)","备注"]
[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"]
["6","增值税"]
["7","工程总造价=1+2+3+4+5+6"]
{"$rows_empty":10}
[null,null," ","表-04"]

{"sheet":"表-08_分部分项工程和单价措施项目费用表","index":4,"n_rows":118,"n_cols":12,"rows_kept":118,"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],[2,5,3,5],[2,6,2,11],[29,0,29,11],[30,0,30,7],[30,8,30,11],[31,0,32,0],[31,1,32,1],[31,2,32,2],[31,3,32,3],[31,4,32,4],[31,5,32,5],[31,6,31,11],[58,0,58,11],[59,0,59,7],[59,8,59,11],[60,0,61,0],[60,1,61,1],[60,2,61,2],[60,3,61,3],[60,4,61,4],[60,5,61,5],[60,6,60,11],[87,0,87,11],[88,0,88,7],[88,8,88,11],[89,0,90,0],[89,1,90,1],[89,2,90,2],[89,3,90,3],[89,4,90,4],[89,5,90,5],[89,6,89,11]],"flags":["formulas_cached_only"]}
["分部分项工程和单价措施项目费用表"]
["工程名称：电力系10kv不停电作业培训与考核基地装修项目",{"$nulls":7},"第1页 共4页"]
["定额编号","定额名称","单位","工程量","单价(元)","合价(元)","单价分析(元)"]
[{"$nulls":6},"人工费","材料费","机械费","管理费","利润","其中:\r\n暂估价"]
[null,"土建工程"]
[null,"分部分项工程"]
[null,"A.9 楼地面工程"]
["011104004001","防静电活动地板","㎡","250.00"]
["A9-160","防静电活动地板 铝质","100㎡","2.5000"]
[null,"A.11 天棚工程"]
["011302001001","埃特板吊顶天棚","㎡","108.50"]
["A11-82","天棚 埃特板 面层","100㎡","1.0850"]
["A11-29","装配式U型轻钢天棚龙骨(不上人型) 面层规格(600×600mm)  平面","100㎡","1.0850"]
["011302001002","铝方通吊顶天棚","㎡","250.00"]
[null,"45*65*0.6厚"]
["A11-130","铝合金格栅吊顶天棚 铝格栅(包括吊配件)规格(100×100×4.5mm)","100㎡","2.5000"]
[null,"A.13 油漆、涂料、裱糊工程"]
["011406003001","满刮腻子","㎡","929.60"]
["A13-206","刮成品腻子粉 内墙面 两遍","100㎡","9.2960"]
["011407001001","墙面喷（刷）涂料","㎡","929.60"]
["A13-210换","乳胶漆 内墙、柱、天棚抹灰面 二遍[实际3]","100㎡","9.2960"]
[null,"A.14 其他装饰工程"]
["010810001001","窗帘","m","118.60"]
["B-","窗帘","m","118.6"]
[null,"     小    计"]
[null,"     ∑人工费"]
[null,"     ∑材料费"]
[null,"     ∑机械费"]
[{"$nulls":11},"表－08"]
["分部分项工程和单价措施项目费用表"]
["工程名称：电力系10kv不停电作业培训与考核基地装修项目",{"$nulls":7},"第2页 共4页"]
["定额编号","定额名称","单位","工程量","单价(元)","合价(元)","单价分析(元)"]
[{"$nulls":6},"人工费","材料费","机械费","管理费","利润","其中:\r\n暂估价"]
[null,"     ∑管理费"]
[null,"     ∑利  润"]
[null,"单价措施项目"]
["桂011701002","里脚手架","㎡","929.60"]
["A15-1","扣件式钢管里脚手架 3.6m以内","100㎡","9.2960"]
[null,"     小    计"]
[null,"     ∑人工费"]
[null,"     ∑材料费"]
[null,"     ∑机械费"]
[null,"     ∑管理费"]
[null,"     ∑利  润"]
[null,"     合    计"]
[null,"     ∑人工费"]
[null,"     ∑材料费"]
[null,"     ∑机械费"]
[null,"     ∑管理费"]
[null,"     ∑利  润"]
[null,"安装工程"]
[null,"分部分项工程"]
[null,"B4 电气设备安装工程"]
["030408001001","DWZ-YJV-5*6","m","100.00"]
["B4-0992换","铜芯电力电缆敷设 普通敷设 电缆(截面m㎡以下)10","100m","1.0000"]
["030411001001","配管","m","750.00"]
[null,"半硬质塑料管 Φ32"]
[{"$nulls":11},"表－08"]
["分部分项工程和单价措施项目费用表"]
["工程名称：电力系10kv不停电作业培训与考核基地装修项目",{"$nulls":7},"第3页 共4页"]
["定额编号","定额名称","单位","工程量","单价(元)","合价(元)","单价分析(元)"]
[{"$nulls":6},"人工费","材料费","机械费","管理费","利润","其中:\r\n暂估价"]
["B4-1553换","半硬质阻燃管暗敷设 半硬质阻燃管公称口径(mm以内) 32","100m","7.5000"]
["030411004001","配线","m","300.00"]
[null,"铜芯塑料绝缘导线  BV-2.5"]
["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","3"]
["030411004002","配线","m","150.00"]
[null,"铜芯塑料绝缘导线  BV-4.0"]
["B4-1565换","管内穿线 照明线路 铜芯 导线截面(m㎡以内) 4","100m单线","1.5"]
["030411004003","配线","m","500.00"]
[null,"铜芯塑料绝缘导线  BV-6.0"]
["B4-1584换","管内穿线 动力线路 铜芯 导线截面(m㎡以内) 6","100m单线","5"]
["030404019001","空气开关100A","个","5"]
["B4-0316换","控制开关安装 自动空气开关 DW万能式","个","5"]
["030404019002","空调开关63A","个","4"]
["B4-0316换","控制开关安装 自动空气开关 DW万能式","个","4"]
["030404035001","插座","套","204"]
["B4-0436","单、三相暗插座 单相暗插座10A 5孔","10套","20.4"]
["030412004001","射灯","套","132"]
[null,"4寸"]
["B4-1856换","装饰灯具安装 点光源艺术装饰灯具 射灯 吸顶式","10套","13.2"]
[null,"     小    计"]
[null,"     ∑人工费"]
[null,"     ∑材料费"]
[null,"     ∑机械费"]
[null,"     ∑管理费"]
[{"$nulls":11},"表－08"]
["分部分项工程和单价措施项目费用表"]
["工程名称：电力系10kv不停电作业培训与考核基地装修项目",{"$nulls":7},"第4页 共4页"]
["定额编号","定额名称","单位","工程量","单价(元)","合价(元)","单价分析(元)"]
[{"$nulls":6},"人工费","材料费","机械费","管理费","利润","其中:\r\n暂估价"]
[null,"     ∑利  润"]
[null,"     合    计"]
[null,"     ∑人工费"]
[null,"     ∑材料费"]
[null,"     ∑机械费"]
[null,"     ∑管理费"]
[null,"     ∑利  润"]
[null,"     总 合 计"]
[null,"     ∑人工费"]
[null,"     ∑材料费"]
[null,"     ∑机械费"]
[null,"     ∑管理费"]
[null,"     ∑利  润"]
{"$rows_empty":13}
[{"$nulls":11},"表－08"]

{"sheet":"表-09_总价措施费用表","index":5,"n_rows":22,"n_cols":6,"rows_kept":22,"merged":[[0,0,0,5],[1,0,1,3],[1,4,1,5],[5,2,8,2],[11,2,13,2],[20,0,20,5],[21,0,21,4]],"flags":["formulas_cached_only"]}
["总 价 措 施 费 用 表"]
["工程名称:电力系10kv不停电作业培训与考核基地装修项目",{"$nulls":3},"第1页 共1页"]
["序号","项 目 名 称","计算基础","费率(%)\r\n或标准","金 额(元)","备注"]
[null,"土建工程"]
["一","建筑装饰装修工程(营改增)一般计税法"]
["1","安全文明施工费","∑(分部分项人材机+单价措施人材机)\r\n(217456.67+3820.65)"]
["2","检验试验配合费"]
["3","雨季施工增加费"]
["4","工程定位复测费"]
[null,"安装工程"]
["一","给排水、燃气、电气、通风空调、消防、建筑智能、通信、自控仪表工程(营改增)一般计税法"]
["1","安全文明施工费","∑分部分项及单价措施费定额(人工费+机械费)\r\n(8830.59+87.42+0+0)"]
["2","检验试验配合费"]
["3","雨季施工增加费"]
[null,"       合     计"]
[]
[]
[]
[]
[]
["注:以项计算的总价措施，无“计算基础”和“费率”的数值，可只填“金额”数值，但应在备注栏说明施工方案出处或计算方法。"]
[{"$nulls":5},"表-09"]

{"sheet":"表-13_规费、税金汇总表","index":6,"n_rows":52,"n_cols":5,"rows_kept":52,"merged":[[0,0,0,4],[1,0,1,3],[6,2,12,2],[18,2,22,2],[24,0,24,4],[25,0,25,3],[27,2,29,2]],"flags":["formulas_cached_only"]}
["规费、增值税汇总表"]
["工程名称:电力系10kv不停电作业培训与考核基地装修项目",{"$nulls":3},"第1页 共2页"]
["序号","项  目  名  称","计 算 基 础","计算费率(%)","金额(元)"]
[null,"土建工程"]
["一","建筑装饰装修工程(营改增)一般计税法"]
["1","规费","1.1+1.2+1.3"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费))"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
["1.1.5","工伤保险费"]
["1.2","住房公积金"]
["1.3","工程排污费","∑(分部分项人材机+单价措施人材机)"]
["2","增值税","Σ（分部分项工程费及单价措施项目费+总价措施项目费+其他项目费+税前项目费+规费）"]
[null,"安装工程"]
["一","给排水、燃气、电气、通风空调、消防、建筑智能、通信、自控仪表工程(营改增)一般计税法"]
["1","规费","1.1+1.2+1.3"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
[{"$nulls":4},"表-13"]
["规费、增值税汇总表"]
["工程名称:电力工程系里建校区1+X实训室建设工程",{"$nulls":3},"第2页 共2页"]
["序号","项  目  名  称","计 算 基 础","计算费率(%)","金额(元)"]
["1.1.5","工伤保险费","∑(分部分项人工费+单价措施人工费)"]
["1.2","住房公积金"]
["1.3","工程排污费"]
["2","增值税","Σ（分部分项工程费及单价措施项目费+总价措施项目费+其他项目费+税前项目费+规费）"]
[null,"            合              计"]
{"$rows_empty":19}
[{"$nulls":4},"表-13"]

{"sheet":"主要材料价格表(全部工料机)","index":7,"n_rows":118,"n_cols":6,"rows_kept":118,"merged":[[0,0,0,5],[1,0,1,2],[1,4,1,5],[31,0,31,5],[32,0,32,2],[32,4,32,5],[62,0,62,5],[63,0,63,2],[63,4,63,5],[93,0,93,5],[94,0,94,2],[94,4,94,5]],"flags":["formulas_cached_only"]}
["主要材料及价格表"]
["工程名称:电力系10kv不停电作业培训与考核基地装修项目",{"$nulls":3},"第1页  共4页"]
["序号","材料编码","项目名称及规格、型号等特殊要求","单位","数量","单价（元）"]
[1,null,"◆人工◆"]
[2,"000301000","建筑装饰人工","元"]
[3,"000501000","安装人工","元"]
[4,null,"◆材料◆"]
[5,"010301002","钢丝 Φ1.6","kg"]
[6,"010310001","镀锌铁丝(综合)","kg"]
[7,"011303002","镀锌扁钢 -25×4","kg"]
[8,"015303002","封铅 含铅 65% 含锡 35%","kg"]
[9,"020101002","橡胶板 2mm","㎡"]
[10,"022705004","棉纱头","kg"]
[11,"022706004","白布 0.9m","㎡"]
[12,"022706010","破布","kg"]
[13,"030108001","自攻螺钉","百个"]
[14,"030110003","镀锌自攻螺钉 M4～6×20～35","个"]
[15,"030113002","镀锌木螺钉 M4.5～6×15～100","个"]
[16,"030119001","机螺钉","kg"]
[17,"030127034","镀锌螺栓 M10×100","套"]
[18,"030156001","膨胀螺栓","套"]
[19,"030168004","镀锌锁紧螺母 20","个"]
[20,"030171101","螺母","百个"]
[21,"030172001","垫圈","百个"]
[22,"030182005","塑料胀管 Φ6~8","颗"]
[23,"031311001","电焊条（综合）","kg"]
[24,"031311002","电焊条 结4222.5~3.2","kg"]
[25,"031321003","焊锡","kg"]
[26,"031332002","焊锡膏 瓶装50g","kg"]
[27,"031337001","冲击钻头（综合）","根"]
[]
["主要材料及价格表"]
["工程名称:电力工程系里建校区1+X实训室建设工程",{"$nulls":3},"第2页  共4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）"]
[28,"031338001","合金钢钻头(综合)","个"]
[29,"031345001","钢锯条","根"]
[30,"031347002","砂纸(木)","张"]
[31,"031347004","铁砂布","张"]
[32,"032116004","预埋铁件","kg"]
[33,"032118013","镀锌全螺纹吊杆Φ6","m"]
[34,"040903001","石膏粉","kg"]
[35,"040904003","滑石粉","kg"]
[36,"050306001","周转板枋材",""]
[37,"053501002","竹篾","百根"]
[38,"072501001","铝质活动地板(含配件)","㎡"]
[39,"091501001","埃特板 6mm","㎡"]
[40,"093702002","铝格栅(含配件) 100×100×4.5","㎡"]
[41,"100102002","轻钢大龙骨 h45","m"]
[42,"100102003","轻钢中龙骨 h19","m"]
[43,"100102005","轻钢中龙骨横撑 h19","m"]
[44,"101301001","轻钢龙骨主接件","个"]
[45,"101301002","轻钢龙骨次接件","个"]
[46,"101302002","轻钢中龙骨平面连接件","个"]
[47,"101302004","轻钢大龙骨垂直吊挂件","个"]
[48,"101302005","轻钢中龙骨垂直吊挂件","个"]
[49,"130301001","乳胶漆","kg"]
[50,"130311003","成品腻子粉（一般型）","kg"]
[51,"130312002","大白粉","kg"]
[52,"130519001","沥青绝缘漆","kg"]
[53,"140301004","国V汽油 92#","kg"]
[54,"140901002","电力复合酯 一级","kg"]
[]
["主要材料及价格表"]
["工程名称:电力工程系里建校区1+X实训室建设工程",{"$nulls":3},"第3页  共4页"]
["序号","材料编码","项目名称及规格、型号等特殊要求","单位","数量","单价（元）"]
[55,"143303001","硬酯酸 一级","kg"]
[56,"143315001","羧甲基纤维素","kg"]
[57,"144108001","乳白胶","kg"]
[58,"144116003","胶合剂","kg"]
[59,"144309002","塑料胶布带 20mm×10m","卷"]
[60,"144309004","塑料胶布带 25mm×10m","卷"]
[61,"280102001","裸铜绞线 TJ-10","m"]
[62,"280301005","铜芯塑料绝缘导线  BV-2.5","m"]
[63,"280301006","铜芯塑料绝缘导线  BV-4.0","m"]
[64,"280301007","铜芯塑料绝缘导线  BV-6.0","m"]
[65,"290606004","半硬质塑料管 Φ32","m"]
[66,"290628002","塑料护口 15～20","个"]
[67,"290631007","电缆吊挂 3×50","套"]
[68,"290905002","铜接线端子 DT-4mm2","个"]
[69,"290905004","铜接线端子 DT-10mm2","个"]
[70,"291112001","接线盒","个"]
[71,"292702006","尼龙扎带(综合)","个"]
[72,"341101001","水",""]
[73,"341301011","标志牌 塑料扁形","个"]
[74,"341508001","其他材料费","元"]
[75,"350302001","回转扣件","个"]
[76,"350302003","直角扣件","个"]
[77,"350303001","脚手架焊接钢管 Φ48.3×3.6","t"]
[78,"350307002","竹脚手板","㎡"]
[79,null,"◆主材◆"]
[80,"251701000","射灯","套"]
[81,"264902001","自动空气开关100A","个"]
[]
["主要材料及价格表"]
["工程名称:电力工程系里建校区1+X实训室建设工程",{"$nulls":3},"第4页  共4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）"]
[82,"264902001","自动空气开关63A","个"]
[83,"B-Z.1","窗帘 主材费","元"]
[84,"BZ02311","DWZ铜芯交联电力电缆截面6m㎡ 五芯 YJV 0.6/1KV 中档综合 阻燃型（ZR）","100m"]
[85,"Z264101001","成套插座","套"]
[86,"Z290635003","套接管","m"]
[87,null,"◆机械台班组成◆"]
[88,"000301001","机械台班人工费","元"]
[89,"140301004","国V汽油 92#","kg"]
[90,"341103001","电","kW.h"]
[91,"994701003","停滞费","元"]
[92,"994701004","折旧费","元"]
[93,"994701005","大修理费","元"]
[94,"994701006","经常修理费","元"]
[95,"994701007","安拆及场外运输费","元"]
[96,"994701008","其他费用","元"]
[97,null,"◆机械◆"]
[98,"981110002","绝缘电阻测试仪 ZC-8","台班"]
[99,"990704004","载货汽车[装载质量4t]","台班"]
[100,"992501001A","交流电弧焊机 容量21kV.A","台班"]
[101,"992501002","交流电弧焊机[容量30kVA]","台班"]
[102,"994508001","电锤 520W","台班"]
[103,null,"#### 合 计 ####"]