{"text_format":"3","workbook":"xls","n_sheets":10,"sheets":["封-1_招标工程量清单","扉-1_招标工程量清单","表-01_总说明","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-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","表-22_承包人提供主要材料和工程设备一览表"],"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,"广西工商职业技术学院中尧校区3教维修",null,"工程"]
[null,"招 标 工 程 量 清 单"]
[null,null,"广西工商职业技术学院"]
[null,"招  标  人:"]
[null,null,"(单位盖章)"]
[null,null,"广西盛元华工程造价咨询有限公司"]
[null,"造价咨询人:"]
[null,null,"(单位盖章)"]
[null,"2018年06月18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"]
[]
[{"$nulls":4},"封-1"]

{"sheet":"扉-1_招标工程量清单","index":1,"n_rows":49,"n_cols":9,"rows_kept":49,"merged":[[3,1,3,6],[7,1,7,7],[16,2,17,4],[16,6,17,8],[17,0,17,1],[18,2,18,4],[18,6,18,8],[24,0,24,1],[24,2,25,4],[24,6,25,8],[25,0,25,1],[26,2,26,4],[26,6,26,8],[32,2,33,4],[32,6,33,8],[33,0,33,1],[34,2,34,4],[34,6,34,8],[41,0,41,1],[41,2,41,4],[41,6,41,8],[46,2,46,7]],"flags":["formulas_cached_only"]}
[]
[]
[]
[null,"广西工商职业技术学院中尧校区3教维修",{"$nulls":5},"工程"]
[]
[]
[]
[null,"招 标 工 程 量 清 单"]
{"$rows_empty":8}
[null,null,"广西工商职业技术学院",{"$nulls":3},"广西盛元华工程造价咨询有限公司"]
["  招  标  人:",{"$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,"2018年06月18日",null,null,"复 核 时 间：","2018年06月18日"]
[]
[]
[]
[]
[]
[]
[{"$nulls":8},"扉-1"]

{"sheet":"表-01_总说明","index":2,"n_rows":38,"n_cols":3,"rows_kept":38,"merged":[[0,0,0,2],[2,0,36,2]],"flags":["formulas_cached_only"]}
["总  说  明"]
["工程名称:","广西工商职业技术学院中尧校区3教维修工程","第1页 共1页"]
["    1、工程概况：本工程为房屋翻新工程，主要施工内容为：（1）卫生间旧墙面、天棚打磨刷乳胶漆；（2）卫生间旧墙面、天棚破损部位抹灰刮腻子涂乳胶漆；（3）建筑垃圾清运；（3）3教3楼实训室增加做玻璃隔断，做法参考3教3楼实训室原有的玻璃隔断；（4）3教302和304教室更换静电地板。\r\n\r\n   2、编制依据：\r\n    （1）按照《建设工程工程量清单计价规范》（GB50500-2013）；《建设工程工程量清单计价规范》（GB50500-2013）广西壮族自治区实施细则；2011年《广西壮族自治区建筑工程拆除消耗量定额》及其配套费用定额；2013年《广西壮族自治区建筑装饰装修工程消耗量定额》及其配套费用定额；2015年《广西安装工程量消耗量定额》及其配套费用定额和相关规定；桂建标[2016]17号《自治区住房城乡建设厅关于建筑业实施营业税改征增值税后广西壮族自治区建设工程计价依据调整的通知》。材料价格按2018年04期《南宁建设工程造价信息》除税价，没有的信息价则参照市场价格。\r\n  \r\n    3、建设单位未提供设计图纸，工程量按现场测量暂定，结算时按实际施工工程量结算。\r\n    4、旧墙面、天棚面刮腻子，破损面面积为预估量。\r\n    5、旧墙面、天棚面腻子打磨面积为预估量。\r\n    6、旧墙面、天棚面修补破损抹灰面积为预估量。"]
{"$rows_empty":34}
[null,"表-01"]

{"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],[1,4,1,4],[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:广西工商职业技术学院中尧校区3教维修",{"$nulls":3},"第1页 共1页"]
["序号","单位工程名称","金额(元)","其中:(元)"]
[{"$nulls":3},"暂估价","安全文明"]
[{"$nulls":4},"施工费"]
["1.4","广西工商职业技术学院中尧校区3教维修工程-拆除"]
["1.5","广西工商职业技术学院中尧校区3教维修工程-装饰装修"]
[null,"        投标报价合计"]
{"$rows_empty":26}
[{"$nulls":4},"表-03"]

{"sheet":"表-04_单位工程投标报价汇总表","index":4,"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:广西工商职业技术学院中尧校区3教维修",null,null,"第1页 共1页"]
["序号","汇总内容","金额(元)","备注"]
[null,"广西工商职业技术学院中尧校区3教维修工程-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,"广西工商职业技术学院中尧校区3教维修工程-装饰装修"]
["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,"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":5,"n_rows":169,"n_cols":8,"rows_kept":169,"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],[126,0,126,7],[127,0,127,5],[127,6,127,7],[128,0,130,0],[128,1,130,1],[128,2,130,2],[128,3,130,3],[128,4,130,4],[128,5,128,7],[129,5,130,5],[129,6,130,6]],"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:广西工商职业技术学院中尧校区3教维修 ",{"$nulls":5},"第1页 共4页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"广西工商职业技术学院中尧校区3教维修工程-拆除"]
[null,null,"分部分项工程"]
[null,null,"G.1 人工拆除工程"]
["1","011609002001","拆除公共厕所隔断","㎡","19.18"]
["2","011605001001","拆除静电地板","㎡","141.40"]
[null,null,"位置：3教302和304教室"]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"单价措施项目"]
[null,"011701","脚手架工程"]
[null,"011702","混凝土模板及支架(撑)"]
[null,"011703","垂直运输"]
[null,"011704","超高施工增加"]
[null,"011705","大型机械设备进出场及安拆"]
[null,"011706","施工排水、降水"]
[null,"011708","混凝土运输及泵送工程"]
[null,"011709","二次搬运"]
[null,"011710","已完工程保护费"]
[null,"011711","夜间施工增加费"]
[null,"011712","金属结构构件制作平台摊销"]
[null,"011713","地上、地下设施、建筑物的临时保护设施"]
[]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"     合    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[{"$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:广西工商职业技术学院中尧校区3教维修 ",{"$nulls":5},"第2页 共4页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"广西工商职业技术学院中尧校区3教维修工程-装饰装修"]
[null,null,"分部分项工程"]
[null,null,"A.9 楼地面工程"]
["3","011104004001","更换防静电地板","㎡","141.40"]
[null,null,"位置：3教302和304教室"]
[null,null,"参考品牌：相当于或优于“汇丽4.5mm”"]
[null,null,"A.10 墙、柱面工程"]
["4","011201001001","墙面一般抹灰","㎡","10.00"]
[null,null,"部位：内墙损坏面"]
[null,null,"破损面面积预估"]
[null,null,"15厚1:1:6水泥石灰砂浆"]
[null,null,"5厚1∶0.5∶3水泥石灰砂浆"]
["5","011210003001","铝合金玻璃隔断","㎡","137.07"]
[null,null,"位置：3教3楼实训室"]
[null,null,"材质：6厚钢化玻璃"]
[null,null,"做法参考3教3楼实训室原有的玻璃隔断"]
[null,null,"A.11 天棚工程"]
["6","011301001001","天棚抹灰","㎡","10.00"]
[null,null,"部位：天棚损坏面"]
[null,null,"破损面面积预估"]
[null,null,"5厚1:1:4水泥石灰砂浆"]
[null,null,"5厚1∶0.5∶3水泥石灰砂浆"]
[null,null,"A.12 门窗工程"]
["7","010802001001","玻璃推拉门","㎡","16.88"]
[null,null,"位置：3教3楼实训室"]
[null,null,"材质：6厚钢化玻璃"]
[null,null,"做法参考3教3楼实训室原有的玻璃门"]
[null,null,"A.13 油漆、涂料、裱糊工程"]
["8","011406003001","墙面满刮腻子","㎡","8.14"]
[null,null,"部位：内墙损坏面"]
[null,null,"破损面面积预估"]
[null,null,"腻子种类:满刮腻子找平"]
[null,null,"刮腻子遍数:两遍"]
["9","011406003002","天棚满刮腻子","㎡","4.68"]
[{"$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:广西工商职业技术学院中尧校区3教维修 ",{"$nulls":5},"第3页 共4页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"部位：天棚损坏面"]
[null,null,"破损面面积预估"]
[null,null,"腻子种类:满刮腻子找平"]
[null,null,"刮腻子遍数:两遍"]
[null,null,"A.14 其他装饰工程"]
["10","011210005001","公共厕所隔断","㎡","19.18"]
[null,null,"高度：2m"]
[null,null,"8mm厚埃特板隔断板（包括五金配件）"]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"单价措施项目"]
[null,"011701","脚手架工程"]
["11","桂011701004001","内装修脚手架","㎡","20.36"]
[null,null,"材质：钢管"]
[null,"011702","混凝土模板及支架(撑)"]
[null,"011703","垂直运输"]
[null,"011704","超高施工增加"]
[null,"011705","大型机械设备进出场及安拆"]
[null,"011706","施工排水、降水"]
[null,"011708","混凝土运输及泵送工程"]
[null,"011709","二次搬运"]
[]
[]
[null,"011710","已完工程保护费"]
[null,"011711","夜间施工增加费"]
[null,"011712","金属结构构件制作平台摊销"]
[null,"011713","地上、地下设施、建筑物的临时保护设施"]
[]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[{"$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:广西工商职业技术学院中尧校区3教维修 ",{"$nulls":5},"第4页 共4页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"     合    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"     总 合 计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
{"$rows_empty":23}
[{"$nulls":7},"表-08"]

{"sheet":"表-11_总价措施项目清单与计价表","index":6,"n_rows":40,"n_cols":7,"rows_kept":40,"merged":[[0,0,0,6],[1,0,1,4],[5,3,6,3],[9,3,12,3],[38,0,38,6]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
["工程名称:广西工商职业技术学院中尧校区3教维修   ",{"$nulls":5},"第1页 共1页"]
["序\r\n号","项目编码","项 目 名 称","计 算 基 础","费 率(%)\r\n或标准","金 额(元)","备注"]
[null,null,"广西工商职业技术学院中尧校区3教维修工程-拆除"]
["一",null,"建筑拆除工程(营改增)简易计税法"]
["2","桂011801001001","安全文明施工费","∑(分部分项人材机+单价措施人材机)"]
["4","桂011801003001","雨季施工增加费"]
[null,null,"广西工商职业技术学院中尧校区3教维修工程-装饰装修"]
["一",null,"建筑装饰装修工程(营改增)一般计税法"]
["1","桂011801001001","安全文明施工费","∑(分部分项人材机+单价措施人材机)"]
["2","桂011801002001","检验试验配合费"]
["3","桂011801003001","雨季施工增加费"]
["4","桂011801004001","工程定位复测费"]
[null,null,"      合     计"]
{"$rows_empty":24}
["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":7,"n_rows":40,"n_cols":7,"rows_kept":40,"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],[38,0,38,6],[39,0,39,4]],"flags":["formulas_cached_only"]}
["税前项目清单与计价表"]
["工程名称:广西工商职业技术学院中尧校区3教维修 ",{"$nulls":4},"第1页 共1页"]
["序号","项目编码","项目名称及项目特征\r\n描述","计量单位","工程量","金  额(元)"]
[{"$nulls":5},"单价","合 价"]
[]
[null,null,"广西工商职业技术学院中尧校区3教维修工程-拆除"]
["1","B001","建筑垃圾外运","项","1"]
[null,null,"含拆除卫生间隔断、教室静电地板等垃圾清运"]
[null,null,"运距：自行考虑"]
[null,null,"广西工商职业技术学院中尧校区3教维修工程-装饰装修"]
["2","B001","旧墙面打磨","㎡","12.22"]
[null,null,"打磨面积预估"]
["3","B002","旧天棚面打磨","㎡","7.01"]
[null,null,"打磨面积预估"]
["4","B003","墙面刷乳胶漆","㎡","20.36"]
[null,null,"墙面刮乳胶漆二遍"]
[null,null,"油漆品种、刷漆遍数:2遍水弹性乳胶漆(五至八年保质)"]
[null,null,"乳胶漆品牌:相当于\"立邦\"、\"多乐士\"、\"千色花\"中档次(优等品)"]
[null,null,"质量要求等级:合格"]
["5","B004","天棚面刷乳胶漆","㎡","11.69"]
[null,null,"天棚面刮乳胶漆二遍"]
[null,null,"油漆品种、刷漆遍数:2遍水弹性乳胶漆(五至八年保质)"]
[null,null,"乳胶漆品牌:相当于\"立邦\"、\"多乐士\"、\"千色花\"中档次(优等品)"]
[null,null,"质量要求等级:合格"]
["6","B007","建筑材料运输","项","1"]
[null,null,"材料二次搬运"]
[null,null,"               合             计"]
{"$rows_empty":11}
["注：税前项目包含除增值税以外的所有费用。"]
[{"$nulls":6},"表-14"]

{"sheet":"表-15_规费、增值税计价表","index":8,"n_rows":38,"n_cols":5,"rows_kept":38,"merged":[[0,0,0,4],[1,0,1,3],[6,2,11,2],[12,2,13,2],[14,2,19,2],[23,2,29,2]],"flags":["formulas_cached_only"]}
["规费、增值税计价表"]
["工程名称:广西工商职业技术学院中尧校区3教维修",{"$nulls":3},"第1页 共1页"]
["序号","项目名称","计算基础","计算费率(%)","金额(元)"]
[null,"广西工商职业技术学院中尧校区3教维修工程-拆除"]
["一","建筑拆除工程(营改增)简易计税法"]
["1","规费","1+2+3"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
["1.1.5","工伤保险费"]
["1.2","住房公积金","分部分项及单价措施工程费+总价措施项目费+其他项目费"]
["1.3","工程排污费"]
["2","税金","分部分项及单价措施工程费+总价措施项目费+其他项目费+税前项目费+规费"]
["2.1","增值税"]
["2.2","城市维护建设税"]
["2.3","教育附加费"]
["2.4","地方教育附加费"]
["2.5","水利建设基金"]
[null,"广西工商职业技术学院中尧校区3教维修工程-装饰装修"]
["一","建筑装饰装修工程(营改增)一般计税法"]
["1","规费","1.1+1.2+1.3"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
["1.1.5","工伤保险费"]
["1.2","住房公积金"]
["1.3","工程排污费","∑(分部分项人材机+单价措施人材机)"]
["2","增值税","Σ（分部分项工程费及单价措施项目费+总价措施项目费+其他项目费+税前项目费+规费）"]
[null,"       合          计"]
[]
[]
[]
[]
[{"$nulls":4},"表-15"]

{"sheet":"表-22_承包人提供主要材料和工程设备一览表","index":9,"n_rows":31,"n_cols":10,"rows_kept":31,"merged":[[0,0,0,9],[1,0,1,9],[2,0,2,7],[2,8,2,9],[28,0,28,9],[29,0,29,9]],"flags":["formulas_cached_only"]}
["承包人提供主要材料和工程设备一览表"]
["(适用于造价信息差额调整法)"]
["工程名称:广西工商职业技术学院中尧校区3教维修",{"$nulls":7},"编号:"]
["序号","名称、规格、型号","单位","数量","风险系数(%)","基准单价(元)","投标单价(元)","确认单价(元)","价差(元)","合计差价(元)"]
[1,"建筑装饰人工","元",null,null,1.15]
[2,"建筑综合工日(一类)","工日",null,null,{"v":56,"d":"56.00"}]
[3,"铁件(综合)","kg",null,null,5.21]
[4,"普通硅酸盐水泥 32.5MPa","t",null,null,400.85]
[5,"砂(综合)","",null,null,130.42]
[6,"铝质活动地板(含配件)","㎡",null,null,{"v":380,"d":"380.00"}]
[7,"玻璃推拉门(成品)","㎡",null,null,{"v":165,"d":"165.00"}]
[8,"成品腻子粉（一般型）","kg",null,null,0.85]
[9,"水","",null,null,3.34]
[10,"机械台班人工费","元",null,null,1.15]
[11,"电","kW.h",null,null,0.69]
[12,"            合       计"]
{"$rows_empty":12}
["注:1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n"]
["   2.招标人应优先采用工程造价管理机构发布的单价作为基础单价，未发布的，通过市场调查确定其基准单价。"]
[{"$nulls":9},"表-22"]