{"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-11_总价措施项目清单与计价表","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,"里建校区馨园1-14栋宿舍护栏翻新",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,null,"广西瑞真工程造价咨询有限责任公司"]
[null,"造价咨询人:"]
[null,null,"(单位盖章)"]
[null,"2022年06月10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,"里建校区馨园1-14栋宿舍护栏翻新",{"$nulls":5},"工程"]
[]
[]
[]
[null,"招 标 工 程 量 清 单"]
{"$rows_empty":8}
[null,null,"广西水利电力职业技术学院",{"$nulls":3},"广西瑞真工程造价咨询有限责任公司"]
["  招  标  人:",{"$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:",null,"2022年06月10日",null,null,"复 核 时 间：","2022年06月10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:里建校区馨园1-14栋宿舍护栏翻新",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":80,"n_cols":8,"rows_kept":80,"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],[40,0,40,7],[41,0,41,5],[41,6,41,7],[42,0,44,0],[42,1,44,1],[42,2,44,2],[42,3,44,3],[42,4,44,4],[42,5,42,7],[43,5,44,5],[43,6,44,6]],"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:里建校区馨园1-14栋宿舍护栏翻新 ",{"$nulls":5},"第1页 共2页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"分部分项工程"]
[null,null,"A.4 混凝土及钢筋混凝土工程"]
["1","010503004001","圈梁","","58.02"]
[null,null,"1.部位：护栏底部加固修复"]
[null,null,"2.学生宿舍阳台，每个栏杆底浇筑15mm厚15mm宽"]
[null,null,"3..混凝土强度等级:C25 商品砼"]
[null,null,"A.10 墙、柱面工程"]
["2","011201001001","零星抹灰","㎡","1160.46"]
[null,null,"1.护栏缺角修复，用水泥或瓷砖对护栏缺角进行修复处理"]
[null,null,"2.砂浆种类：20厚水泥砂浆1:1"]
[null,null,"A.13 油漆、涂料、裱糊工程"]
["3","011405001001","护栏除锈涂漆","㎡","10000.59"]
[null,null,"1.栏杆除锈，涂防锈漆"]
[null,null,"2.红丹防锈漆一遍"]
[null,null,"3.调和漆两遍"]
["4","011406003001","零星刮白","㎡","1160.46"]
[null,null,"1.对护栏修复处进行刮白"]
[null,null,"2.挂成品腻子，两遍"]
[null,null,"A.14 其他装饰工程"]
["5","011503001001","护栏更换","m","60.80"]
[null,null,"1. 1.1米高×1.7米宽，33幅；1.1米高×2.3米宽，1幅；1.1米高×2.4米宽，1幅，"]
[null,null,"2.做法：立柱为60*60钢方通厚度3mm，横杆为40*40钢方通厚度2mm，小立杆为30*30钢方通厚度3mm"]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"单价措施项目"]
[null,"011702","混凝土模板及支架(撑)"]
["6","011702008001","圈梁","㎡","773.64"]
[null,null,"1.模板、支撑材质:胶合板模板 木支撑"]
[null,"011703","垂直运输"]
["7","011703001001","建筑物垂直运输","㎡","386.82"]
[{"$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:里建校区馨园1-14栋宿舍护栏翻新 ",{"$nulls":5},"第2页 共2页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"1.建筑物建筑类型及结构形式:框架结构"]
[null,null,"2.建筑物垂直高度:20m内"]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"     合    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
{"$rows_empty":20}
[{"$nulls":7},"表-08"]

{"sheet":"表-11_总价措施项目清单与计价表","index":4,"n_rows":41,"n_cols":7,"rows_kept":41,"merged":[[0,0,0,6],[1,0,1,4],[4,3,7,3],[39,0,39,6]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
["工程名称:里建校区馨园1-14栋宿舍护栏翻新   ",{"$nulls":5},"第1页 共1页"]
["序\r\n号","项目编码","项 目 名 称","计 算 基 础","费 率(%)\r\n或标准","金额(元)","备注"]
["一",null,"建筑装饰装修工程"]
["1","桂011801001001","安全文明施工费","∑(分部分项人材机+单价措施人材机)"]
["2","桂011801002001","检验试验配合费"]
["3","桂011801003001","雨季施工增加费"]
["4","桂011801004001","工程定位复测费"]
[null,null,"      合     计"]
{"$rows_empty":30}
["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":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:里建校区馨园1-14栋宿舍护栏翻新",{"$nulls":3},"第1页 共1页"]
["序号","项目名称","计算基础","计算费率(%)","金额(元)"]
["一","建筑装饰装修工程"]
["1","规费","1.1+1.2+1.3"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
["1.1.5","工伤保险费"]
["1.2","住房公积金"]
["1.3","工程排污费","∑(分部分项人材机+单价措施人材机)"]
["2","增值税","Σ（分部分项工程费及单价措施项目费+总价措施项目费+其他项目费+税前项目费+规费）"]
[null,"       合         计"]
{"$rows_empty":26}
[{"$nulls":4},"表-15"]