{"text_format":"3","workbook":"xls","n_sheets":12,"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-14_税前项目清单与计价表","表-15_规费、增值税计价表","主要材料及价格表(全部工料机)"],"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,"广西交通职业技术学院昆仑校区地埋式污水处理站",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,"2019年07月29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,"广西交通职业技术学院昆仑校区地埋式污水处理站",{"$nulls":5},"工程"]
[]
[]
[]
[null,"招 标 工 程 量 清 单"]
{"$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）",{"$nulls":3},"(造价工程师签字盖专用章)"]
[]
[]
[]
[]
[]
[]
["  编 制 时 间:",null,"2019年07月29日",null,null,"复 核 时 间：","2019年07月29日"]
[]
[]
[]
[]
[]
[]
[{"$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:","广西交通职业技术学院昆仑校区地埋式污水处理站","第1页 共1页"]
["1、工程概况：广西交通职业技术学院昆仑校区地埋式污水处理站\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，控制价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）2014年版《广西壮族自治区市政工程消耗量定额》\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) 增值税税率按(桂建标【2019】10号文）规定进行调整。\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06期，缺项参考建材信息或市场询价。\r\n4、其他说明：\r\n （1）现做全面维修改造的两个污水处理站需包干维护保养一年\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:广西交通职业技术学院昆仑校区地埋式污水处理站",{"$nulls":3},"第1页 共1页"]
["序号","单项工程名称","金额(元)","其中:(元)"]
[{"$nulls":3},"暂估价","安全文明"]
[{"$nulls":4},"施工费"]
["1.1","广西交通职业技术学院昆仑校区地埋式污水处理站"]
[null,"        投标报价合计"]
{"$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:广西交通职业技术学院昆仑校区地埋式污水处理站",{"$nulls":3},"第1页 共1页"]
["序号","单位工程名称","金额(元)","其中:(元)"]
[{"$nulls":3},"暂估价","安全文明"]
[{"$nulls":4},"施工费"]
["1.1.1","中二区学生公寓七号楼旁20/h污水处理站维修工程"]
["1.1.2","中二区学生公寓八号楼旁20/h污水处理站维修工程"]
["1.1.3","五个污水处理站的日常维护保养"]
[null,"        投标报价合计"]
{"$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:广西交通职业技术学院昆仑校区地埋式污水处理站",null,null,"第1页 共2页"]
["序号","汇总内容","金额(元)","备注"]
[null,"中二区学生公寓七号楼旁20/h污水处理站维修工程"]
["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,"中二区学生公寓八号楼旁20/h污水处理站维修工程"]
["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,"五个污水处理站的日常维护保养"]
["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"]
[null,null," ","表-04"]
["单位工程投标报价汇总表"]
["工程名称:广西交通职业技术学院昆仑校区地埋式污水处理站",null,null,"第2页 共2页"]
["序号","汇总内容","金额(元)","备注"]
["6","增值税"]
["7","工程总造价=1+2+3+4+5+6"]
{"$rows_empty":36}
[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":311,"n_cols":8,"rows_kept":311,"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],[80,0,80,7],[81,0,81,5],[81,6,81,7],[82,0,84,0],[82,1,84,1],[82,2,84,2],[82,3,84,3],[82,4,84,4],[82,5,82,7],[83,5,84,5],[83,6,84,6],[114,0,114,7],[115,0,115,5],[115,6,115,7],[116,0,118,0],[116,1,118,1],[116,2,118,2],[116,3,118,3],[116,4,118,4],[116,5,116,7],[117,5,118,5],[117,6,118,6],[155,0,155,7],[156,0,156,5],[156,6,156,7],[157,0,159,0],[157,1,159,1],[157,2,159,2],[157,3,159,3],[157,4,159,4],[157,5,157,7],[158,5,159,5],[158,6,159,6],[194,0,194,7],[195,0,195,5],[195,6,195,7],[196,0,198,0],[196,1,198,1],[196,2,198,2],[196,3,198,3],[196,4,198,4],[196,5,196,7],[197,5,198,5],[197,6,198,6],[228,0,228,7],[229,0,229,5],[229,6,229,7],[230,0,232,0],[230,1,232,1],[230,2,232,2],[230,3,232,3],[230,4,232,4],[230,5,230,7],[231,5,232,5],[231,6,232,6],[268,0,268,7],[269,0,269,5],[269,6,269,7],[270,0,272,0],[270,1,272,1],[270,2,272,2],[270,3,272,3],[270,4,272,4],[270,5,270,7],[271,5,272,5],[271,6,272,6]],"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:广西交通职业技术学院昆仑校区地埋式污水处理站 ",{"$nulls":5},"第1页 共8页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"中二区学生公寓七号楼旁20/h污水处理站维修工程"]
[null,null,"分部分项工程"]
[null,null,"水处理工程"]
["1","040601002001","调节池清淤","","103.00"]
[null,null,"池规格：6.5*4.5*3.5m"]
[null,null,"清理各水池内部的淤泥"]
[null,null,"清理完成后搬运及装车运距20m内"]
[null,null,"目前工程量按照池子体积计，按照淤泥实际工程量结算"]
["2","040103002001","余方弃置","","283.00"]
[null,null,"废弃料品种:水池内部的淤泥"]
[null,null,"运距:1km以内"]
[null,null,"含遗弃费用"]
[null,null,"目前工程量按照池子体积计，按照淤泥实际工程量结算"]
["3","桂040103003001","土石方运输每增1km","·km","8207.00"]
[null,null,"运距:29km以内"]
[null,null,"目前工程量按照池子体积计，按照淤泥实际工程量结算"]
["4","040601002002","一体化设备清淤","","180.00"]
[null,null,"池规格：12*5*3m"]
[null,null,"清理各水池内部的淤泥"]
[null,null,"清理完成后搬运及装车运距20m内"]
[null,null,"目前工程量按照池子体积计，按照淤泥实际工程量结算"]
["5","040601002003","调节池及一体化设备内部清洗消毒","","283.00"]
[null,null,"工作内容：溶解漂白粉、灌水、消毒及冲洗"]
["6","040601002004","更换缺氧池为组合生化膜填料","","40.00"]
[null,null,"池规格：φ150 L=2200"]
[null,null,"生化膜规格：φ125*80"]
[null,null,"材质：PPR"]
["7","04B001","更换缺氧池填料支架","","40.00"]
[null,null,"组件：φ12螺纹钢、5#角钢、8#槽钢"]
[null,null,"含防腐"]
["8","04B002","增加缺氧池曝气器","套","30"]
[null,null,"组件：φ215 膜片式"]
[null,null,"含支座"]
["9","04B003","增加缺氧池曝气管","项","1"]
[{"$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:广西交通职业技术学院昆仑校区地埋式污水处理站 ",{"$nulls":5},"第2页 共8页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"组件：PVC DN50/DN150"]
[null,null,"含支座"]
["10","04B004","更换原好氧池为组合生化膜填料","","30.00"]
[null,null,"池规格：φ150 L=2200"]
[null,null,"生化膜规格：φ125*80"]
[null,null,"材质：PPR"]
["11","04B005","更换原好氧池填料支架","","30.00"]
[null,null,"组件：φ12螺纹钢、5#角钢、8#槽钢"]
[null,null,"含防腐"]
["12","04B006","更换好氧池曝气器","套","50"]
[null,null,"组件：φ215 膜片式"]
[null,null,"含支座"]
["13","04B007","增加好氧池曝气管","项","1"]
[null,null,"组件： DN50/DN150"]
[null,null,"材质：PVC"]
[null,null,"含支座"]
["14","030109001001","增加提升泵","台","2"]
[null,null,"功率：2.2KW Q=20/h H=15m"]
[null,null,"材质：铸铁"]
["15","030109001002","增加回流泵","台","2"]
[null,null,"功率：2.2KW Q=20/h H=15m"]
[null,null,"材质：铸铁"]
["16","030109001003","增加污泥泵","台","2"]
[null,null,"功率：0.75KW Q=20/h H=10m"]
[null,null,"材质：铸铁"]
["17","040601002005","增加沉淀池斜管填料","","10.00"]
[null,null,"池规格：φ50 PP材质厚5mm"]
[null,null,"材质：PVC"]
["18","04B008","增加沉淀池斜管填料支架","","10.00"]
[null,null,"组件：φ12螺纹钢、5#角钢、8#槽钢"]
[null,null,"含防腐"]
["19","030108005001","罗茨鼓风机","台","2"]
[null,null,"功率：7.5KW Q=5.25/min"]
[null,null,"含316不锈钢消声隔音罩、风机、电机等一套仪器"]
[{"$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:广西交通职业技术学院昆仑校区地埋式污水处理站 ",{"$nulls":5},"第3页 共8页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
["20","030404016001","电动自控柜(手动自动控制)","台","1"]
[null,null,"箱内元器件含小型断路器(DZ47-63/3P D63A)1只、小型断路器(DZ47-63/3P D25A)2只、小型断路器(DZ47-63/3P D20A)1只、交流接触器(CJX2-2510 AC220V)2只；"]
[null,null,"交流接触器(CJX2-1810 AC220V)1只、热继电器(JR36-20/3D 22A)2只、热继电器(JR36-20/3D 16A)1只、中间继电器(HH54P AC220V)1只、液位继电器(JYB714 AC220V)1只；"]
[null,null,"指示灯(AD16-22 AC220V红)3只、按钮(LAY3-11红)3只、按钮(LAY3-11绿)5只、旋钮(LAY3-11X)3只、熔断器(RT14-20 4A)3只、时间继电器(JS14P-AC220V 1-5小时)4只"]
["21","04B009","清除污水站植被及污水站池内垃圾","工日","30"]
[null,null,"含拆除原缺氧池填料、支架；拆除原好氧池填料、支架；拆除原沉淀池倒流装置、支架"]
[null,null,"含运费、弃置费"]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"单价措施项目"]
[]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"     合    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"中二区学生公寓八号楼旁20/h污水处理站维修工程"]
[{"$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:广西交通职业技术学院昆仑校区地埋式污水处理站 ",{"$nulls":5},"第4页 共8页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"分部分项工程"]
[null,null,"水处理工程"]
["22","040601002006","调节池清淤","","103.00"]
[null,null,"池规格：6.5*4.5*3.5m"]
[null,null,"清理各水池内部的淤泥"]
[null,null,"清理完成后搬运及装车运距20m内"]
[null,null,"目前工程量按照池子体积计，按照淤泥实际工程量结算"]
["23","040103002002","余方弃置","","283.00"]
[null,null,"废弃料品种:水池内部的淤泥"]
[null,null,"运距:1km以内"]
[null,null,"含遗弃费用"]
[null,null,"目前工程量按照池子体积计，按照淤泥实际工程量结算"]
["24","桂040103003002","土石方运输每增1km","·km","8207.00"]
[null,null,"运距:29km以内"]
[null,null,"目前工程量按照池子体积计，按照淤泥实际工程量结算"]
["25","040601002007","一体化设备清淤","","180.00"]
[null,null,"池规格：12*5*3m"]
[null,null,"清理各水池内部的淤泥"]
[null,null,"清理完成后搬运及装车运距20m内"]
[null,null,"目前工程量按照池子体积计，按照淤泥实际工程量结算"]
["26","040601002008","调节池及一体化设备内部清洗消毒","","283.00"]
[null,null,"工作内容：溶解漂白粉、灌水、消毒及冲洗"]
["27","040601002009","更换缺氧池为组合生化膜填料","","40.00"]
[null,null,"池规格：φ150 L=2200"]
[null,null,"生化膜规格：φ125*80"]
[null,null,"材质：PPR"]
["28","04B011","更换缺氧池填料支架","","40.00"]
[null,null,"组件：φ12螺纹钢、5#角钢、8#槽钢"]
[null,null,"含防腐"]
["29","04B012","增加缺氧池曝气器","套","30"]
[null,null,"组件：φ215 膜片式"]
[null,null,"含支座"]
["30","04B013","增加缺氧池曝气管","项","1"]
[null,null,"组件：PVC DN50/DN150"]
[null,null,"含支座"]
[{"$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:广西交通职业技术学院昆仑校区地埋式污水处理站 ",{"$nulls":5},"第5页 共8页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
["31","04B014","更换原好氧池为组合生化膜填料","","30.00"]
[null,null,"池规格：φ150 L=2200"]
[null,null,"生化膜规格：φ125*80"]
[null,null,"材质：PPR"]
["32","04B015","更换原好氧池填料支架","","30.00"]
[null,null,"组件：φ12螺纹钢、5#角钢、8#槽钢"]
[null,null,"含防腐"]
["33","04B016","更换好氧池曝气器","套","50"]
[null,null,"组件：φ215 膜片式"]
[null,null,"含支座"]
["34","04B017","增加好氧池曝气管","项","1"]
[null,null,"组件： DN50/DN150"]
[null,null,"材质：PVC"]
[null,null,"含支座"]
["35","030109001004","增加提升泵","台","2"]
[null,null,"功率：2.2KW Q=20/h H=15m"]
[null,null,"材质：铸铁"]
["36","030109001005","增加回流泵","台","2"]
[null,null,"功率：2.2KW Q=20/h H=15m"]
[null,null,"材质：铸铁"]
["37","030109001006","增加污泥泵","台","2"]
[null,null,"功率：0.75KW Q=20/h H=10m"]
[null,null,"材质：铸铁"]
["38","040601002010","增加沉淀池斜管填料","","10.00"]
[null,null,"池规格：φ50 PP材质厚5mm"]
[null,null,"材质：PVC"]
["39","04B018","增加沉淀池斜管填料支架","","10.00"]
[null,null,"组件：φ12螺纹钢、5#角钢、8#槽钢"]
[null,null,"含防腐"]
["40","030108005002","罗茨鼓风机","台","2"]
[null,null,"功率：7.5KW Q=5.25/min"]
[null,null,"含316不锈钢消声隔音罩、风机、电机等一套仪器"]
["41","030404016002","电动自控柜(手动自动控制)","台","1"]
[{"$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:广西交通职业技术学院昆仑校区地埋式污水处理站 ",{"$nulls":5},"第6页 共8页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"箱内元器件含小型断路器(DZ47-63/3P D63A)1只、小型断路器(DZ47-63/3P D25A)2只、小型断路器(DZ47-63/3P D20A)1只、交流接触器(CJX2-2510 AC220V)2只；"]
[null,null,"交流接触器(CJX2-1810 AC220V)1只、热继电器(JR36-20/3D 22A)2只、热继电器(JR36-20/3D 16A)1只、中间继电器(HH54P AC220V)1只、液位继电器(JYB714 AC220V)1只；"]
[null,null,"指示灯(AD16-22 AC220V红)3只、按钮(LAY3-11红)3只、按钮(LAY3-11绿)5只、旋钮(LAY3-11X)3只、熔断器(RT14-20 4A)3只、时间继电器(JS14P-AC220V 1-5小时)4只"]
["42","04B019","清除污水站植被及污水站池内垃圾","工日","30"]
[null,null,"含拆除原缺氧池填料、支架；拆除原好氧池填料、支架；拆除原沉淀池倒流装置、支架"]
[null,null,"含运费、弃置费"]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"单价措施项目"]
[]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"     合    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"五个污水处理站的日常维护保养"]
[null,null,"分部分项工程"]
[{"$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:广西交通职业技术学院昆仑校区地埋式污水处理站 ",{"$nulls":5},"第7页 共8页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"水处理工程"]
["43","04B021","5个污水处理站日常维护保养","项","3"]
[null,null,"1.每个月定期检修(包含维修配件人工等)"]
[null,null,"2.突发故障维修(包含维修配件人工等)"]
[null,null,"3.每年进行一次清污；包括淤泥外运费及弃置费"]
[null,null,"4.现做两个污水处理站有保质维护期仅计其他三个污水处理站包干维护一年维护费"]
["44","04B022","5个污水处理站每年送检一次","项","5"]
[null,null,"1.现做两个污水处理站及其他三个污水处理站一年取样送检一次"]
[null,null,"2.费用含每个一年送检一次的费用"]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"单价措施项目"]
[]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"     合    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"     总 合 计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[{"$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:广西交通职业技术学院昆仑校区地埋式污水处理站 ",{"$nulls":5},"第8页 共8页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"     ∑利  润"]
{"$rows_empty":36}
[{"$nulls":7},"表-08"]

{"sheet":"表-11_总价措施项目清单与计价表","index":7,"n_rows":39,"n_cols":7,"rows_kept":39,"merged":[[0,0,0,6],[1,0,1,4],[5,3,8,3],[11,3,14,3],[37,0,37,6]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
["工程名称:广西交通职业技术学院昆仑校区地埋式污水处理站   ",{"$nulls":5},"第1页 共1页"]
["序\r\n号","项目编码","项 目 名 称","计 算 基 础","费 率(%)\r\n或标准","金 额(元)","备注"]
[null,null,"中二区学生公寓七号楼旁20/h污水处理站维修工程"]
["一",null,"市政综合工程(营改增)一般计税法"]
["1","桂041201001001","安全文明施工费","∑分部分项、单价措施(人工费+机械费)"]
["2","桂041201002001","检验试验配合费"]
["3","桂041201003001","雨季施工增加费"]
["4","桂041201004001","工程定位复测费"]
[null,null,"中二区学生公寓八号楼旁20/h污水处理站维修工程"]
["一",null,"市政综合工程(营改增)一般计税法"]
["1","桂041201001001","安全文明施工费","∑分部分项、单价措施(人工费+机械费)"]
["2","桂041201002001","检验试验配合费"]
["3","桂041201003001","雨季施工增加费"]
["4","桂041201004001","工程定位复测费"]
[null,null,"      合     计"]
{"$rows_empty":21}
["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:广西交通职业技术学院昆仑校区地埋式污水处理站   ",null,null,"第1页 共1页"]
["序号","项目名称","金额（元）","备注"]
[null,"中二区学生公寓七号楼旁20/h污水处理站维修工程"]
["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,"中二区学生公寓八号楼旁20/h污水处理站维修工程"]
["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,"五个污水处理站的日常维护保养"]
["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,"            合           计"]
{"$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-14_税前项目清单与计价表","index":9,"n_rows":42,"n_cols":7,"rows_kept":42,"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],[40,0,40,6],[41,0,41,4]],"flags":["formulas_cached_only"]}
["税前项目清单与计价表"]
["工程名称:广西交通职业技术学院昆仑校区地埋式污水处理站 ",{"$nulls":4},"第1页 共1页"]
["序号","项目编码","项目名称及项目特征\r\n描述","计量单位","工程量","金  额(元)"]
[{"$nulls":5},"单价","合 价"]
[]
[null,null,"中二区学生公寓七号楼旁20/h污水处理站维修工程"]
["1","04B010","弃淤泥、流砂费用","","283.00"]
[null,null,"清理各水池内部的淤泥、流砂"]
[null,null,"中二区学生公寓八号楼旁20/h污水处理站维修工程"]
["2","04B020","弃淤泥、流砂费用","","283.00"]
[null,null,"清理各水池内部的淤泥、流砂"]
[null,null,"               合             计"]
{"$rows_empty":28}
["注：税前项目包含除增值税以外的所有费用。"]
[{"$nulls":6},"表-14"]

{"sheet":"表-15_规费、增值税计价表","index":10,"n_rows":82,"n_cols":5,"rows_kept":82,"merged":[[0,0,0,4],[1,0,1,3],[6,2,13,2],[18,2,25,2],[30,2,37,2],[40,0,40,4],[41,0,41,3]],"flags":["formulas_cached_only"]}
["规费、增值税计价表"]
["工程名称:广西交通职业技术学院昆仑校区地埋式污水处理站",{"$nulls":3},"第1页 共2页"]
["序号","项目名称","计算基础","计算费率(%)","金额(元)"]
[null,"中二区学生公寓七号楼旁20/h污水处理站维修工程"]
["一","市政综合工程(营改增)一般计税法"]
["1","规费","1.1+1.2+1.3"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
["1.1.5","工伤保险费"]
["1.2","住房公积金"]
["1.3","工程排污费"]
["2","增值税","Σ（分部分项工程费及单价措施项目费+总价措施项目费+其他项目费+税前项目费+规费）"]
[null,"中二区学生公寓八号楼旁20/h污水处理站维修工程"]
["一","市政综合工程(营改增)一般计税法"]
["1","规费","1.1+1.2+1.3"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
["1.1.5","工伤保险费"]
["1.2","住房公积金"]
["1.3","工程排污费"]
["2","增值税","Σ（分部分项工程费及单价措施项目费+总价措施项目费+其他项目费+税前项目费+规费）"]
[null,"五个污水处理站的日常维护保养"]
["一","市政综合工程(营改增)一般计税法"]
["1","规费","1.1+1.2+1.3"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
["1.1.5","工伤保险费"]
["1.2","住房公积金"]
["1.3","工程排污费"]
["2","增值税","Σ（分部分项工程费及单价措施项目费+总价措施项目费+其他项目费+税前项目费+规费）"]
[{"$nulls":4},"表-15"]
["规费、增值税计价表"]
["工程名称:广西交通职业技术学院昆仑校区地埋式污水处理站",{"$nulls":3},"第2页 共2页"]
["序号","项目名称","计算基础","计算费率(%)","金额(元)"]
[null,"       合          计"]
{"$rows_empty":37}
[{"$nulls":4},"表-15"]

{"sheet":"主要材料及价格表(全部工料机)","index":11,"n_rows":99,"n_cols":6,"rows_kept":99,"merged":[[0,0,0,5],[1,0,1,2],[1,4,1,5],[42,0,42,5],[43,0,43,2],[43,4,43,5],[84,0,84,5],[85,0,85,2],[85,4,85,5]],"flags":["formulas_cached_only"]}
["主要材料及价格表"]
["工程名称:广西交通职业技术学院昆仑校区地埋式污水处理站",{"$nulls":3},"第1页  共3页"]
["序号","材料编码","项目名称及规格、型号等特殊要求","单位","数量","单价（元）"]
[1,null,"◆人工◆"]
[2,"000501000","安装人工","元",{"v":19960.42,"d":"19960.420"}]
[3,"R0401001","市政综合工日(一类)","工日",{"v":560.17,"d":"560.170"}]
[4,null,"◆材料◆"]
[5,"010310001","镀锌铁丝(综合)","kg",{"v":13.6,"d":"13.600"}]
[6,"011303002","镀锌扁钢 -25×4","kg",{"v":24.84,"d":"24.840"}]
[7,"011303005","镀锌扁钢 -60×6","kg",{"v":6,"d":"6.000"}]
[8,"012902020","钢板 1.6～1.9mm","kg",{"v":6.4,"d":"6.400"}]
[9,"021301001","塑料带 20mm×40m","卷",{"v":7.96,"d":"7.960"}]
[10,"022705004","棉纱头","kg",{"v":4.04,"d":"4.040"}]
[11,"022706010","破布","kg",6.096]
[12,"023301002","草袋","条",{"v":4,"d":"4.000"}]
[13,"030127034","镀锌螺栓 M10×100","套",{"v":12.2,"d":"12.200"}]
[14,"031311001","电焊条（综合）","kg",{"v":3.74,"d":"3.740"}]
[15,"031311002","电焊条 结4222.5~3.2","kg",{"v":1.1,"d":"1.100"}]
[16,"031321001","焊锡丝  综合","kg",1.728]
[17,"031332002","焊锡膏 瓶装50g","kg",{"v":0.36,"d":"0.360"}]
[18,"032113003","平垫铁 0#~3#钢 1#","kg",52.832]
[19,"032114002","斜垫铁 0#~3#钢 1#","kg",{"v":53.04,"d":"53.040"}]
[20,"050308001","木板","",0.132]
[21,"130102001","调和漆(综合)","kg",{"v":0.4,"d":"0.400"}]
[22,"130109001","酚醛磁漆(各种颜色)","kg",{"v":0.1,"d":"0.100"}]
[23,"130705002","铅油","kg",{"v":4.4,"d":"4.400"}]
[24,"133515001","油浸石棉盘根(综合)","kg",{"v":4.2,"d":"4.200"}]
[25,"140301004","国V汽油 92#","kg",8.412]
[26,"140303001","煤油","kg",{"v":28.14,"d":"28.140"}]
[27,"140702001","机油（综合）","kg",14.348]
[28,"140717001","黄油","kg",8.692]
[29,"140901002","电力复合酯 一级","kg",0.324]
[30,"143124001","漂白粉","kg",{"v":56.6,"d":"56.600"}]
[31,"143901001A","乙炔气","",2.176]
[32,"143906001","氧气","",6.528]
[33,"144301004","自粘性橡胶带 20mm×5m","卷",6.192]
[34,"150103001","石棉编绳(综合)","kg",{"v":2,"d":"2.000"}]
[35,"172513000","塑料软管","kg",{"v":3,"d":"3.000"}]
[36,"172517001","异型塑料管 Φ2.5~5","m",{"v":24,"d":"24.000"}]
[37,"203302000","石棉橡胶板(综合)","kg",{"v":2,"d":"2.000"}]
[38,"271704001","黄腊带 20mm×10m","卷",19.152]
[]
["主要材料及价格表"]
["工程名称:广西交通职业技术学院昆仑校区地埋式污水处理站",{"$nulls":3},"第2页  共3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）"]
[39,"291720001","胶木线夹","个",{"v":24,"d":"24.000"}]
[40,"341101001","水","",{"v":1511.62,"d":"1511.620"}]
[41,"341103001","电","kW.h",{"v":43.2,"d":"43.200"}]
[42,"341508001","其他材料费","元",{"v":365.58,"d":"365.580"}]
[43,"370905001","钢垫板","kg",{"v":0.6,"d":"0.600"}]
[44,null,"◆主材◆"]
[45,"181517000","金属软管活接头","套",{"v":32.64,"d":"32.640"}]
[46,"550117001","电动自控柜(手动自动控制)","台",{"v":2,"d":"2.000"}]
[47,"B1-0716","罗茨鼓风机","台",{"v":4,"d":"4.000"}]
[48,"B1-0806","增加回流泵","台",{"v":4,"d":"4.000"}]
[49,"B1-0806","增加提升泵","台",{"v":4,"d":"4.000"}]
[50,"B1-0806","增加污泥泵","台",{"v":4,"d":"4.000"}]
[51,"B-","316不锈钢消声隔音罩","个",{"v":4,"d":"4.000"}]
[52,"B-","更换缺氧池填料支架","",{"v":140,"d":"140.000"}]
[53,"B-","更换缺氧池为组合生化膜填料","",{"v":80,"d":"80.000"}]
[54,"B-","更换原好氧池为组合生化膜填料","",{"v":60,"d":"60.000"}]
[55,"B-","清除污水站植被及垃圾","工日",{"v":60,"d":"60.000"}]
[56,"B-","增加沉淀池斜管填料","",{"v":20,"d":"20.000"}]
[57,"B-","增加沉淀池斜管填料支架","",{"v":20,"d":"20.000"}]
[58,"B-","增加缺氧池曝气管","项",{"v":4,"d":"4.000"}]
[59,"B-","增加缺氧池曝气器","套",{"v":160,"d":"160.000"}]
[60,"Z171901000","金属软管","m",{"v":20,"d":"20.000"}]
[61,null,"◆机械台班组成◆"]
[62,"000301001A","机械台班人工费","元",{"v":267.9,"d":"267.900"}]
[63,"140301004","国V汽油 92#","kg",3022.404]
[64,"140304001","轻柴油 0#","kg",97.846]
[65,"341103001","电","kW.h",{"v":241.24,"d":"241.240"}]
[66,"994701001","其他机械费","元",589.304]
[67,"994701003","停滞费","元",135.058]
[68,"994701004","折旧费","元",57.874]
[69,"994701005","大修理费","元",17.706]
[70,"994701006","经常修理费","元",43.052]
[71,"994701007","安拆及场外运输费","元",33.842]
[72,"994701008","其他费用","元",8.904]
[73,"J00000001","折旧费","元",6309.968]
[74,"J00000002","大修理费","元",811.612]
[75,"J00000003","经常修理费","元",3603.634]
[76,"J00000005","停滞费","元",15834.614]
[]
["主要材料及价格表"]
["工程名称:广西交通职业技术学院昆仑校区地埋式污水处理站",{"$nulls":3},"第3页  共3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）"]
[77,"J00000006","其他费用","元",{"v":1538.5,"d":"1538.500"}]
[78,"R0800001","机械台班工日","工日",120.346]
[79,null,"◆机械◆"]
[80,"990704004","载货汽车[装载质量4t]","台班",{"v":0.2,"d":"0.200"}]
[81,"990903002","汽车式起重机[提升质量8t]","台班",{"v":0.2,"d":"0.200"}]
[82,"990907003","叉式起重机 提升质量6t","台班",{"v":3.2,"d":"3.200"}]
[83,"990916004","电动卷扬机 单筒慢速 [牵引力50kN]","台班",{"v":0.4,"d":"0.400"}]
[84,"990918001","电动卷扬机 双筒慢速 [牵引力30kN]","台班",{"v":0.2,"d":"0.200"}]
[85,"992501001A","交流电弧焊机 容量21kV.A","台班",{"v":2.7,"d":"2.700"}]
[86,"994301002","电动空气压缩机[排气量1/min]","台班",{"v":1.44,"d":"1.440"}]
[87,"J04010204","自卸汽车[装载质量5t]","台班",96.276]
[88,null,"#### 合 计 ####"]