{"text_format":"3","workbook":"xls","n_sheets":17,"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-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-11_总价措施项目清单与计价表","表-12_其他项目清单与计价汇总表","表-12-1_暂列金额明细表","表-12-2_材料(工程设备)暂估单价表及调整表","表-12-3_专业工程暂估价及结算价表","表-12-4_计日工表","表-12-5_总承包服务费计价表","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,"园湖校区食堂北侧扩改",null,"工程"]
[null,"招 标 工 程 量 清 单"]
[null,null,"广西交通职业技术学院"]
[null,"招  标  人:"]
[null,null,"(单位盖章)"]
[]
[null,"造价咨询人:"]
[null,null,"(单位盖章)"]
[null,"2020年01月10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,"园湖校区食堂北侧扩改",{"$nulls":5},"工程"]
[]
[]
[]
[null,"招 标 工 程 量 清 单"]
{"$rows_empty":8}
[null,null,"广西交通职业技术学院"]
["  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 ",{"$nulls":4},"法定代表人  "]
["或其授权人：",{"$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）",{"$nulls":3},"(造价工程师签字盖专用章)"]
[]
[]
[]
[]
[]
[]
["  编 制 时 间:",null,"2020年01月10日",null,null,"复 核 时 间：","2020年01月10日"]
[]
[]
[]
[]
[]
[]
[{"$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:","园湖校区食堂北侧扩改工程","第1页 共1页"]
["  1、工程概况：园湖校区食堂北侧扩改工程。\r\n2、编制依据：\r\n （1）本项目设计图纸、范围及设计补充说明，预算编制过程中相关答疑。\r\n （2）《建设工程工程量清单计价规范》（GB50500-2013）；\r\n （3）《<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》；\r\n  (4）《建设工程工程量计算规范》（GB50854～50862-2013）；\r\n （5）《建设工程工程量计算规范（GB50854~50862-2013）广西壮族自治区实施细则（修订版）》；\r\n （6）2013年《广西壮族自治区建筑装饰装修工程消耗量定额》及2016年《广西壮族自治区建设工程费用定额》；\r\n （7）2015年《广西壮族自治区安装工程消耗量定额》及2016年《广西壮族自治区建设工程费用定额》；\r\n3、费率：\r\n （1）本工程综合费率按相关费用定额有关规定计取。\r\n （2）桂造价【2019】10号文《关于调整除税价计算适用增值税税率的通知》，从4月1日起增值税变更为9%。\r\n （3）定额人工费、管理费率按桂建标（桂建标字【2018】19号）规定进行调整。\r\n （4）本工程措施项目中的安全施工增加费、文明施工增加费、环境保护费、临时设施费等四项按桂建质【2006】22号计取及南建质按[2013]22文件要求执行。\r\n （5）建筑安装工程劳动保险费按（桂政发（2012）42号）文件要求执行。\r\n （6）《南宁建设工程造价信息》2019年第11期，缺项参考建材信息或市场询价；对于造价信息没有发布价格信息的材料，其价格参照造价通市场中档产品价。 \r\n4、其他说明：\r\n （1）建筑垃圾运距：按15km；\r\n\r\n\r\n\r\n"]
{"$rows_empty":34}
[null,"表-01"]

{"sheet":"表-02_建设项目投标报价汇总表","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"]}
["建设项目投标报价汇总表"]
["工程名称:园湖校区食堂北侧扩改工程",{"$nulls":3},"第1页 共1页"]
["序号","单项工程名称","金额(元)","其中:(元)"]
[{"$nulls":3},"暂估价","安全文明"]
[{"$nulls":4},"施工费"]
["1.1","园湖校区食堂北侧扩改工程"]
[null,"        投标报价合计"]
{"$rows_empty":27}
[{"$nulls":4},"表-02"]

{"sheet":"表-03_单项工程投标报价汇总表","index":4,"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:园湖校区食堂北侧扩改工程",{"$nulls":3},"第1页 共1页"]
["序号","单位工程名称","金额(元)","其中:(元)"]
[{"$nulls":3},"暂估价","安全文明"]
[{"$nulls":4},"施工费"]
["1.1.1","园湖校区食堂北侧扩改工程-拆除工程"]
["1.1.2","园湖校区食堂北侧扩改工程-装饰工程"]
["1.1.3","园湖校区食堂北侧扩改工程-安装工程"]
[null,"        投标报价合计"]
{"$rows_empty":25}
[{"$nulls":4},"表-03"]

{"sheet":"表-04_单位工程投标报价汇总表","index":5,"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:园湖校区食堂北侧扩改工程",null,null,"第1页 共2页"]
["序号","汇总内容","金额(元)","备注"]
[null,"园湖校区食堂北侧扩改工程-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,"园湖校区食堂北侧扩改工程-装饰工程"]
["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,"园湖校区食堂北侧扩改工程-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,"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:园湖校区食堂北侧扩改工程",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":6,"n_rows":210,"n_cols":8,"rows_kept":210,"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],[83,0,83,7],[84,0,84,5],[84,6,84,7],[85,0,87,0],[85,1,87,1],[85,2,87,2],[85,3,87,3],[85,4,87,4],[85,5,85,7],[86,5,87,5],[86,6,87,6],[125,0,125,7],[126,0,126,5],[126,6,126,7],[127,0,129,0],[127,1,129,1],[127,2,129,2],[127,3,129,3],[127,4,129,4],[127,5,127,7],[128,5,129,5],[128,6,129,6],[167,0,167,7],[168,0,168,5],[168,6,168,7],[169,0,171,0],[169,1,171,1],[169,2,171,2],[169,3,171,3],[169,4,171,4],[169,5,169,7],[170,5,171,5],[170,6,171,6]],"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:园湖校区食堂北侧扩改工程 ",{"$nulls":5},"第1页 共5页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"园湖校区食堂北侧扩改工程-拆除工程"]
[null,null,"分部分项工程"]
[null,null,"G.1 人工拆除工程"]
["1","011601001001","砖砌体拆除","  m3","7.00"]
[null,null,"包含搬运至指定地点及上车费用"]
["2","011610002001","拆除 钢门","㎡","3.84"]
[null,null,"包含搬运至指定地点及上车费用"]
["3","011610002002","拆除 铝合金玻璃窗","㎡","49.70"]
[null,null,"包含搬运至指定地点及上车费用"]
["4","011611005001","拆除防盗网","㎡","49.70"]
[null,null,"包含搬运至指定地点及上车费用"]
["5","011604002001","墙柱面铲除腻子及抹灰","㎡","156.28"]
[null,null,"包含搬运至指定地点及上车费用"]
["6","011605001001","拆除地面瓷砖","㎡","109.34"]
[null,null,"包含搬运至指定地点及上车费用"]
["7","01B001","施工前垃圾清理费","项","1"]
["8","010103002001","渣土弃置","m3","15.60"]
[null,null,"暂按30km计取"]
[]
[]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"单价措施项目"]
[]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"     合    计"]
[null,null,"     ∑人工费"]
[{"$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:园湖校区食堂北侧扩改工程 ",{"$nulls":5},"第2页 共5页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"园湖校区食堂北侧扩改工程-装饰工程"]
[null,null,"分部分项工程"]
[null,null,"A.3 砌筑工程"]
["9","010401012001","砖砌台阶","㎡","8.96"]
[null,null,"为两级台阶，台阶总宽度是60cm"]
[null,null,"水泥石灰砂浆中砂M5"]
[null,null,"含台阶表面、立面瓷砖粘贴"]
["10","010401004001","多孔砖墙","m3","10.13"]
[null,null,"1.砖品种、规格、强度等级:多孔页岩砖"]
[null,null,"3.墙体厚度:240mm"]
[null,null,"4.砂浆种类、强度等级:水泥石灰砂浆中砂M5"]
["11","010401004002","多孔砖墙","m3","1.22"]
[null,null,"1.砖品种、规格、强度等级:多孔页岩砖"]
[null,null,"3.墙体厚度:120mm"]
[null,null,"4.砂浆种类、强度等级:水泥石灰砂浆中砂M5"]
["12","010401011001","砖砌隔油池1.2m*1.8m*1.0m","座","1"]
[null,null,"三级隔油池，砖池壁厚度：37cm"]
[null,null,"隔油池内侧抹防水砂浆"]
[null,null,"破开的是混凝土地面25cm"]
[null,null,"垫层采用C15混凝土浇筑，100厚"]
[null,null,"余方外运30km"]
[null,null,"土方开挖、回填"]
[null,null,"隔油池盖板C15混凝土浇筑，100厚"]
["13","010401014001","砖地沟、明沟","m","14.00"]
[null,null,"水泥防水砂浆(加防水粉5％) 1∶2.5"]
[null,null,"破开的是混凝土地面25cm"]
[null,null,"304不锈钢空洞盖板"]
[null,null,"砖砌明沟 标准砖11.5cm壁厚 内空260×120mm"]
[null,null,"余方外运30km"]
[null,null,"A.9 楼地面工程"]
["14","011102003001","600*600防滑块料楼地面","㎡","109.34"]
[{"$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:园湖校区食堂北侧扩改工程 ",{"$nulls":5},"第3页 共5页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"A.10 墙、柱面工程"]
["15","011201001001","墙面一般抹灰","㎡","190.00"]
[null,null,"内墙 水泥砂浆 砖墙 (15+5)mm{水泥砂浆 1∶2}"]
["16","桂011204007001","300*600块料墙面","㎡","150.00"]
["17","桂011206004001","石材零星项目","㎡","5.06"]
[null,null,"3cm大理石窗台"]
["18","011210003001","304不锈钢框架玻璃隔断","㎡","36.54"]
[null,null,"钢化玻璃 10mm"]
[null,null,"A.11 天棚工程"]
["19","011302001001","吊顶天棚","㎡","110.00"]
[null,null,"装配式U型轻钢天棚龙骨(不上人型) 面层规格(600×600mm)  平面"]
[null,null,"600*600铝扣板"]
[null,null,"A.12 门窗工程"]
["20","010802001001","铝合金平开门","㎡","3.84"]
[null,null,"2.0mm铝合金门壁厚"]
[null,null,"4个门"]
["21","010802001002","玻璃地弹门","㎡","3.98"]
[null,null,"双开门1.5m*2.65m，成品门"]
[null,null,"补门缝"]
["22","010802001003","普通不锈钢板门","㎡","3.98"]
[null,null,"2.0mm厚"]
["23","010807001001","铝合金固定窗","㎡","5.00"]
[null,null,"5mm平板浮法玻璃"]
["24","010807004001","纱窗","㎡","6.06"]
[null,null,"不锈钢包边"]
[null,null,"A.13 油漆、涂料、裱糊工程"]
["25","011406003001","满刮腻子","㎡","40.00"]
[null,null,"耐水腻子两遍"]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"单价措施项目"]
[null,"011701","脚手架工程"]
[{"$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:园湖校区食堂北侧扩改工程 ",{"$nulls":5},"第4页 共5页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
["26","桂011701004001","内装修钢管脚手架 3.6m以上","㎡","78.44"]
[]
[]
[]
[]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"     合    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"园湖校区食堂北侧扩改工程-安装工程"]
[null,null,"分部分项工程"]
[null,null,"B4 电气设备安装工程"]
["27","030411001001","砖、混凝土结构明配 刚性阻燃管公称口径(mm以内) 20","m","100.00"]
["28","030411002001","塑料线槽安装 宽×高(mm以内) 20×10","m","100.00"]
["29","030412005001","LED灯盘 600mm*600mm","套","5"]
[null,null,"含双管光源及接线盒"]
["30","030404034001","跷板开关 明装 单联","套","5"]
["31","030404035001","单、三相明插座 单相明插座10A 5孔","套","10"]
["32","030411004001","线槽配线 照明线路 BV-2.5mm2","m","100.00"]
["33","030411004002","线槽配线 照明线路 BV-4.0mm2","m","100.00"]
["34","030411004003","管内穿线 照明线路 铜芯 BV-2.5mm2","m","100.00"]
["35","030411004004","管内穿线 照明线路 铜芯 BV-4.0mm2","m","100.00"]
["36","031001006001","PP-R塑料给水管及管件安装（粘接连接） dn25","m","50.00"]
["37","桂031004020001","水龙头 dn25","个","6"]
["38","030702001001","40cm*40cm的镀锌铁皮排风管","㎡","9.00"]
[null,null,"预留4个排风接口"]
[]
[]
[{"$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:园湖校区食堂北侧扩改工程 ",{"$nulls":5},"第5页 共5页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"单价措施项目"]
[]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"     合    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"     总 合 计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
{"$rows_empty":11}
[{"$nulls":7},"表-08"]

{"sheet":"表-11_总价措施项目清单与计价表","index":7,"n_rows":38,"n_cols":7,"rows_kept":38,"merged":[[0,0,0,6],[1,0,1,4],[5,3,6,3],[9,3,12,3],[15,3,17,3],[36,0,36,6]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
["工程名称:园湖校区食堂北侧扩改工程   ",{"$nulls":5},"第1页 共1页"]
["序\r\n号","项目编码","项 目 名 称","计 算 基 础","费 率(%)\r\n或标准","金 额(元)","备注"]
[null,null,"园湖校区食堂北侧扩改工程-拆除工程"]
["一",null,"建筑拆除工程(营改增)简易计税法"]
["2","桂011801001001","安全文明施工费","∑(分部分项人材机+单价措施人材机)"]
["4","桂011801003001","雨季施工增加费"]
[null,null,"园湖校区食堂北侧扩改工程-装饰工程"]
["一",null,"建筑装饰装修工程(营改增)一般计税法"]
["1","桂011801001001","安全文明施工费","∑(分部分项人材机+单价措施人材机)"]
["2","桂011801002001","检验试验配合费"]
["3","桂011801003001","雨季施工增加费"]
["4","桂011801004001","工程定位复测费"]
[null,null,"园湖校区食堂北侧扩改工程-安装工程"]
["一",null,"给排水、燃气、电气、通风空调、消防、建筑智能、通信、自控仪表工程(营改增)一般计税法"]
["1","桂031401001001","安全文明施工费","∑分部分项及单价措施费定额(人工费+机械费)"]
["2","桂031401002001","检验试验配合费"]
["3","桂031401003001","雨季施工增加费"]
["10","桂031401010001","脚手架搭拆费"]
[null,null,"      合     计"]
{"$rows_empty":16}
["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-12_其他项目清单与计价汇总表","index":8,"n_rows":42,"n_cols":4,"rows_kept":42,"merged":[[0,0,0,3],[1,0,1,2],[41,0,41,2]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表"]
["工程名称:园湖校区食堂北侧扩改工程   ",null,null,"第1页 共1页"]
["序号","项目名称","金额（元）","备注"]
[null,"园湖校区食堂北侧扩改工程-拆除工程"]
["1","暂列金额",null,"明细详见表－12－1"]
["2","材料暂估价",null,"明细详见表－12－2"]
["3","专业工程暂估价",null,"明细详见表－12－3"]
["4","计日工",null,"明细详见表－12－4"]
["5","总承包服务费",null,"明细详见表－12－5"]
[null,"园湖校区食堂北侧扩改工程-装饰工程"]
["1","暂列金额",{"v":10000,"d":"10000.00"},"明细详见表－12－1"]
["2","材料暂估价",null,"明细详见表－12－2"]
["3","专业工程暂估价",null,"明细详见表－12－3"]
["4","计日工",null,"明细详见表－12－4"]
["5","总承包服务费",null,"明细详见表－12－5"]
[null,"园湖校区食堂北侧扩改工程-安装工程"]
["1","暂列金额",{"v":10000,"d":"10000.00"},"明细详见表－12－1"]
["2","材料暂估价",null,"明细详见表－12－2"]
["3","专业工程暂估价",null,"明细详见表－12－3"]
["4","计日工",null,"明细详见表－12－4"]
["5","总承包服务费",null,"明细详见表－12－5"]
[null,"            合           计",{"v":20000,"d":"20000.00"}]
{"$rows_empty":19}
["注:材料暂估单价进入清单综合单价，此处不汇总。",null,null,"表－12"]

{"sheet":"表-12-1_暂列金额明细表","index":9,"n_rows":41,"n_cols":5,"rows_kept":41,"merged":[[0,0,0,4],[1,0,1,2],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[39,0,39,4]],"flags":["formulas_cached_only"]}
["暂列金额明细表"]
["工程名称：园湖校区食堂北侧扩改工程",{"$nulls":3},"第1页 共1页"]
["序号","项目名称","计量单位","暂定金额(元)","备注"]
[]
[null,"园湖校区食堂北侧扩改工程-拆除工程"]
["1","暂列金额"]
[null,"园湖校区食堂北侧扩改工程-装饰工程",null,{"v":10000,"d":"10000.00"}]
["1","暂列金额",null,{"v":10000,"d":"10000.00"}]
[null,"暂列金额","项",{"v":10000,"d":"10000.00"}]
[null,"园湖校区食堂北侧扩改工程-安装工程",null,{"v":10000,"d":"10000.00"}]
["1","暂列金额",null,{"v":10000,"d":"10000.00"}]
[null,"预留金","项",{"v":10000,"d":"10000.00"}]
[null,"            合       计",null,{"v":20000,"d":"20000.00"}]
{"$rows_empty":26}
["注：此表由招标人填写，如不能详列，也可只列暂定金额总额，投标人应将上述暂列金额计入总价中。"]
[{"$nulls":4},"表－12－1"]

{"sheet":"表-12-2_材料(工程设备)暂估单价表及调整表","index":10,"n_rows":29,"n_cols":12,"rows_kept":29,"merged":[[0,0,0,11],[1,0,1,9],[1,10,1,11],[2,0,3,0],[2,1,3,1],[2,3,2,4],[2,5,2,6],[2,7,2,8],[2,9,2,10],[2,11,3,11],[26,0,26,11],[27,0,27,11]],"flags":["formulas_cached_only"]}
["材料(工程设备)暂估单价及调整表"]
["工程名称:园湖校区食堂北侧扩改工程   ",{"$nulls":9},"第1页 共1页"]
["序号","材料名称、规格、型号","计量","数量",null,"暂估(元)",null,"确认(元)",null,"差额(元)",null,"备注"]
[null,null,"单位","暂估数量","确认数量","单价","合价","单价","合价","单价","合价"]
[1,"            合   计"]
[2,"         其中：甲供材"]
{"$rows_empty":20}
[" 注：此表由招标人填写“暂估单价”，投标人应将上述材料、工程设备暂估单价计入工程量清单综合单价报价中。如为甲供材需在备注中说明“甲供材”。"]
[" 材料、工程设备暂估价、确认价均应为除税价格，结算价格差额只计取增值税。"]
[{"$nulls":11},"表-12-2"]

{"sheet":"表-12-3_专业工程暂估价及结算价表","index":11,"n_rows":43,"n_cols":6,"rows_kept":43,"merged":[[0,0,0,5],[1,0,1,3],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[40,0,40,5],[41,0,41,5]],"flags":["formulas_cached_only"]}
["专业工程暂估价及结算表"]
["工程名称:园湖校区食堂北侧扩改工程  ",{"$nulls":4},"第1页 共1页"]
["序号","工  程  名  称","工程内容","暂估金额(元)","结算金额(元)","备注"]
[]
[null,"园湖校区食堂北侧扩改工程-拆除工程"]
[null,"园湖校区食堂北侧扩改工程-装饰工程"]
[null,"园湖校区食堂北侧扩改工程-安装工程"]
[null,"            合       计"]
{"$rows_empty":32}
["注：此表“暂估金额”由招标人填写，投标人应将“暂估金额”计入投标总价中。结算时按合同约定结算金额填写。"]
["专业工程暂估金额为不包含增值税（可抵扣进项税额）的费用。"]
[{"$nulls":5},"表－12－3"]

{"sheet":"表-12-4_计日工表","index":12,"n_rows":42,"n_cols":6,"rows_kept":42,"merged":[[0,0,0,5],[1,0,1,3],[1,4,1,5],[38,0,38,5],[39,0,39,5],[40,0,40,5]],"flags":["formulas_cached_only"]}
["计 日 工 表"]
["工程名称:园湖校区食堂北侧扩改工程  ",{"$nulls":3},"第1页 共1页"]
["编号","项  目  名  称","单位","暂定数量","综合单价(元)","合价(元)"]
[null,"园湖校区食堂北侧扩改工程-拆除工程"]
[null,"园湖校区食堂北侧扩改工程-装饰工程"]
[null,"园湖校区食堂北侧扩改工程-安装工程"]
["一","人工","元"]
["二","材料","元"]
["三","施工机械","元"]
[null,"            总       计"]
{"$rows_empty":28}
["注：1.此表项目名称、暂定数量由招标人填写，编制招标控制价时，单价由招标人按有关计算规定确定。   "]
["2.投标时，单价由投标人自主报价，按暂定数量计算合价计入投标总介中。"]
["3.计日工单价包含除增值税以外的所有费用。"]
[{"$nulls":5},"表-12-4"]

{"sheet":"表-12-5_总承包服务费计价表","index":13,"n_rows":43,"n_cols":6,"rows_kept":43,"merged":[[0,0,0,5],[1,0,1,4],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[40,0,40,5],[41,0,41,5]],"flags":["formulas_cached_only"]}
["总承包服务费计价表"]
["工程名称:园湖校区食堂北侧扩改工程",{"$nulls":4},"第1页 共1页"]
["序号","项目名称","计算基础（元）","服务内容","费率(%)","金额(元)"]
[]
[null,"       合     计"]
{"$rows_empty":35}
["注：此表项目名称、服务内容由招标人填写，编制招标控制价时，费率及金额由招标人按有关计价规定确定。"]
["投标时，费率及金额由投标人自主报价，计入投标总价中。此表项目价值在结算时，计算基础按实计取。"]
[{"$nulls":5},"表－12－5"]

{"sheet":"表-14_税前项目清单与计价表","index":14,"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],[41,0,41,6],[42,0,42,4]],"flags":["formulas_cached_only"]}
["税前项目清单与计价表"]
["工程名称:园湖校区食堂北侧扩改工程 ",{"$nulls":4},"第1页 共1页"]
["序号","项目编码","项目名称及项目特征\r\n描述","计量单位","工程量","金  额(元)"]
[{"$nulls":5},"单价","合 价"]
[]
[null,null,"园湖校区食堂北侧扩改工程-装饰工程"]
["1","011407001001","墙面喷（刷）涂料","㎡","40.00"]
[null,null,"水性弹性外墙涂料"]
[null,null,"一底二涂8年保质期"]
[null,null,"               合             计"]
{"$rows_empty":31}
["注：税前项目包含除增值税以外的所有费用。"]
[{"$nulls":6},"表-14"]

{"sheet":"表-15_规费、增值税计价表","index":15,"n_rows":77,"n_cols":5,"rows_kept":77,"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],[36,0,36,4],[37,0,37,3],[39,2,46,2]],"flags":["formulas_cached_only"]}
["规费、增值税计价表"]
["工程名称:园湖校区食堂北侧扩改工程",{"$nulls":3},"第1页 共2页"]
["序号","项目名称","计算基础","计算费率(%)","金额(元)"]
[null,"园湖校区食堂北侧扩改工程-拆除工程"]
["一","建筑拆除工程(营改增)简易计税法"]
["1","规费","1+2+3"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
["1.1.5","工伤保险费"]
["1.2","住房公积金","分部分项及单价措施工程费+总价措施项目费+其他项目费"]
["1.3","工程排污费"]
["2","税金","分部分项及单价措施工程费+总价措施项目费+其他项目费+税前项目费+规费"]
["2.1","增值税"]
["2.2","城市维护建设税"]
["2.3","教育附加费"]
["2.4","地方教育附加费"]
["2.5","水利建设基金"]
[null,"园湖校区食堂北侧扩改工程-装饰工程"]
["一","建筑装饰装修工程(营改增)一般计税法"]
["1","规费","1.1+1.2+1.3"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
["1.1.5","工伤保险费"]
["1.2","住房公积金"]
["1.3","工程排污费","∑(分部分项人材机+单价措施人材机)"]
["2","增值税","Σ（分部分项工程费及单价措施项目费+总价措施项目费+其他项目费+税前项目费+规费）"]
[null,"园湖校区食堂北侧扩改工程-安装工程"]
["一","给排水、燃气、电气、通风空调、消防、建筑智能、通信、自控仪表工程(营改增)一般计税法"]
["1","规费","1.1+1.2+1.3"]
[{"$nulls":4},"表-15"]
["规费、增值税计价表"]
["工程名称:园湖校区食堂北侧扩改工程",{"$nulls":3},"第2页 共2页"]
["序号","项目名称","计算基础","计算费率(%)","金额(元)"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
["1.1.5","工伤保险费"]
["1.2","住房公积金"]
["1.3","工程排污费"]
["2","增值税","Σ（分部分项工程费及单价措施项目费+总价措施项目费+其他项目费+税前项目费+规费）"]
[null,"       合          计"]
{"$rows_empty":27}
[{"$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":16,"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:园湖校区食堂北侧扩改工程",{"$nulls":7},"编号:"]
["序号","名称、规格、型号","单位","数量","风险系数(%)","基准单价(元)","投标单价(元)","确认单价(元)","价差(元)","合计差价(元)"]
[1,"            合       计"]
{"$rows_empty":23}
["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"]