{"text_format":"3","workbook":"xls","n_sheets":7,"sheets":["封-1_招标工程量清单","扉-1_招标工程量清单","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-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,"昆仑校区综合教学楼南面草坪铺装人行步道",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,"2021/5/25"]
[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,"昆仑校区综合教学楼南面草坪铺装人行步道",{"$nulls":5},"工程"]
[]
[]
[]
[null,"招 标 工 程 量 清 单"]
{"$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）",{"$nulls":3},"(造价工程师签字盖专用章)"]
[]
[]
[]
[]
[]
[]
["  编 制 时 间:",{"$nulls":4},"复 核 时 间："]
[]
[]
[]
[]
[]
[]
[{"$nulls":8},"扉-1"]

{"sheet":"表-03_单项工程投标报价汇总表","index":2,"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:昆仑校区综合教学楼南面草坪铺装人行步道",{"$nulls":3},"第1页 共1页"]
["序号","单位工程名称","金额(元)","其中:(元)"]
[{"$nulls":3},"暂估价","安全文明"]
[{"$nulls":4},"施工费"]
["1.1","土建"]
["1.2","市政"]
[null,"        投标报价合计"]
{"$rows_empty":26}
[{"$nulls":4},"表-03"]

{"sheet":"表-04_单位工程投标报价汇总表","index":3,"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:昆仑校区综合教学楼南面草坪铺装人行步道",null,null,"第1页 共1页"]
["序号","汇总内容","金额(元)","备注"]
[null,"土建"]
["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,"市政"]
["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"]
["6","增值税"]
["7","工程总造价=1+2+3+4+5+6"]
{"$rows_empty":8}
[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":4,"n_rows":125,"n_cols":8,"rows_kept":125,"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],[82,0,82,7],[83,0,83,5],[83,6,83,7],[84,0,86,0],[84,1,86,1],[84,2,86,2],[84,3,86,3],[84,4,86,4],[84,5,84,7],[85,5,86,5],[85,6,86,6]],"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:昆仑校区综合教学楼南面草坪铺装人行步道 ",{"$nulls":5},"第1页 共3页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"土建"]
[null,null,"分部分项工程"]
[null,null,"2、新建台阶，宽度3.5米，长度6米，高差1.2m，10个步级，步级高0.12m，步级宽0.6m。"]
["1","010401012","砖砌台阶","㎡","23.10"]
[null,null,"1.零星砌砖名称、部位:台阶"]
[null,null,"2.砖品种、规格、强度等级:页岩砖240×115×53"]
[null,null,"3.砂浆种类、强度等级:水泥石灰砂浆中砂M5"]
["2","010401012","零星砌砖","","0.37"]
[null,null,"1.零星砌砖名称、部位:台阶挡墙"]
[null,null,"2.砖品种、规格、强度等级:标准砖240×115×53"]
[null,null,"3.砂浆种类、强度等级:水泥石灰砂浆中砂M5"]
["3","010501001","台阶垫层","","0.63"]
[null,null,"1.混凝土种类:商品砼"]
[null,null,"2.混凝土强度等级:C15"]
["4","010103001","回填方","","2.77"]
[null,null,"1.三类土回填"]
["5","011107002","块料台阶面","㎡","35.77"]
[null,null,"1.广场砖100*100mm"]
[null,null,"2.找平层厚度、砂浆种类、配合比: 20mm厚1:4水泥砂浆"]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"单价措施项目"]
[null,"011705","大型机械设备进出场及安拆"]
[]
[]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[{"$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:昆仑校区综合教学楼南面草坪铺装人行步道 ",{"$nulls":5},"第2页 共3页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"     ∑利  润"]
[null,null,"     合    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"市政"]
[null,null,"分部分项工程"]
[null,null,"1、透水砖路面，长196米，宽2.5米，600*200*100路缘石铺设"]
["6","040101001","挖一般土方","","150.92"]
[null,null,"1.土壤类别:三类土"]
[null,null,"2.挖土深度:20cm"]
["7","040303001","混凝土垫层","","75.46"]
[null,null,"混凝土种类、强度等级:C15"]
[null,null,"厚度：100mm"]
["8","040203008","透水砖路面","㎡","754.60"]
[null,null,"1.块料品种、规格:素色生态环保透水砖200*100*60"]
[null,null,"2.垫层：材料品种、厚度、强度等级:4cm厚粗砂垫层"]
["9","040204004","安砌侧路缘石","m","432.10"]
[null,null,"1.600×200×100砼成品路缘石"]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"单价措施项目"]
[]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"     合    计"]
[{"$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:昆仑校区综合教学楼南面草坪铺装人行步道 ",{"$nulls":5},"第3页 共3页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"     总 合 计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
{"$rows_empty":26}
[{"$nulls":7},"表-08"]

{"sheet":"表-15_规费、增值税计价表","index":5,"n_rows":41,"n_cols":5,"rows_kept":41,"merged":[[0,0,0,4],[1,0,1,3],[6,2,12,2],[18,2,25,2]],"flags":["formulas_cached_only"]}
["规费、增值税计价表"]
["工程名称:昆仑校区综合教学楼南面草坪铺装人行步道",{"$nulls":3},"第1页 共1页"]
["序号","项目名称","计算基础","计算费率(%)","金额(元)"]
[null,"土建"]
["一","建筑装饰装修工程(营改增)一般计税法"]
["1","规费","1.1+1.2+1.3"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
["1.1.5","工伤保险费"]
["1.2","住房公积金"]
["1.3","工程排污费","∑(分部分项人材机+单价措施人材机)"]
["2","增值税","Σ（分部分项工程费及单价措施项目费+总价措施项目费+其他项目费+税前项目费+规费）"]
[null,"市政"]
["一","市政综合工程(营改增)一般计税法"]
["1","规费","1.1+1.2+1.3"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
["1.1.5","工伤保险费"]
["1.2","住房公积金"]
["1.3","工程排污费"]
["2","增值税","Σ（分部分项工程费及单价措施项目费+总价措施项目费+其他项目费+税前项目费+规费）"]
[null,"       合          计"]
{"$rows_empty":12}
[{"$nulls":4},"表-15"]

{"sheet":"主要材料及价格表(全部工料机)","index":6,"n_rows":54,"n_cols":6,"rows_kept":54,"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]],"flags":["formulas_cached_only"]}
["主要材料及价格表"]
["工程名称:昆仑校区综合教学楼南面草坪铺装人行步道",{"$nulls":3},"第1页  共2页"]
["序号","材料编码","项目名称及规格、型号等特殊要求","单位","数量","单价（元）"]
[1,null,"◆人工◆"]
[2,"000301000","建筑装饰人工","元"]
[3,"000701000","市政人工","元"]
[4,null,"◆材料◆"]
[5,"022705004","棉纱头","kg"]
[6,"031345004","石料切割锯片","片"]
[7,"040102001","普通硅酸盐水泥 32.5MPa","t"]
[8,"040103001","白水泥(综合)","t"]
[9,"040301001","粗砂",""]
[10,"040301001","砂(综合)",""]
[11,"040301004","中砂",""]
[12,"040501005","砾石 10～40mm",""]
[13,"040902004","石灰膏",""]
[14,"041302001","多孔页岩砖 240×115×53","千块"]
[15,"042704001","路缘石600*200*100","m"]
[16,"052502006","锯木屑",""]
[17,"070501012","广场砖100*100*10","㎡"]
[18,"341101001","水",""]
[19,"341508001","其他材料费","元"]
[20,"341508002","其他材料费","元"]
[21,null,"◆商品砼◆"]
[22,"043103002","碎石 GD20  商品普通砼  C15",""]
[23,"043104002","碎石 GD40  商品普通砼  C15",""]
[24,"043104003","碎石 GD40  商品普通砼  C20",""]
[25,null,"◆配合比◆"]
[26,"800102003","水泥砂浆 1∶2",""]
[27,"800102006","水泥砂浆 1∶4",""]
[28,"800301004","水泥石灰砂浆中砂M5",""]
[29,"801101001","素水泥浆",""]
[30,null,"◆主材◆"]
[31,"041104005Z","素色透水砖200*100*60","㎡"]
[32,null,"◆机械台班组成◆"]
[33,"000301001","机械台班人工费","元"]
[34,"140304001","轻柴油 0#","kg"]
[35,"341103001","电","kW.h"]
[36,"994701003","停滞费","元"]
[37,"994701004","折旧费","元"]
[38,"994701005","大修理费","元"]
[]
["主要材料及价格表"]
["工程名称:昆仑校区综合教学楼南面草坪铺装人行步道",{"$nulls":3},"第2页  共2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,"994701006","经常修理费","元"]
[40,"994701007","安拆及场外运输费","元"]
[41,null,"◆机械◆"]
[42,"990506001","混凝土振捣器[平板式]","台班"]
[43,"990506002","混凝土振捣器[插入式]","台班"]
[44,"990509001","灰浆搅拌机[拌筒容量200L]","台班"]
[45,"991302005","振动压路机[工作质量15t]","台班"]
[46,"992302001","石料切割机5.5KW以内","台班"]
[47,null,"#### 合 计 ####"]