{"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-12-1_暂列金额明细表","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,"广西交通职业技术学院昆仑校区东区学生食堂和13-18#学生公寓楼场地平整",null,"工程"]
[null,"招 标 工 程 量 清 单"]
[]
[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09月22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东区学生食堂和13-18#学生公寓楼场地平整",{"$nulls":5},"工程"]
[]
[]
[]
[null,"招 标 工 程 量 清 单"]
{"$rows_empty":9}
["  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）",{"$nulls":3},"(造价工程师签字盖专用章)"]
[]
[]
[]
[]
[]
[]
["  编 制 时 间:",null,"2020年09月22日",null,null,"复 核 时 间：","2020年09月22日"]
[]
[]
[]
[]
[]
[]
[{"$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东区学生食堂和13-18#学生公寓楼场地平整","第1页 共1页"]
["一、工程概况\r\n  1、工程名称：广西交通职业技术学院昆仑校区东区学生食堂和13-18#学生公寓楼场地平整\r\n  2、建设地点：广西交通职业技术学院\r\n二、编制范围\r\n   本工程包含范围：土方平整、砍伐树木。\r\n三、编制依据：\r\n（1）本工程施工设计图纸及相关资料；\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》（修订本）；\r\n（6）2014年《广西壮族自治区市政工程消耗量定额》及其配套费用定额；\r\n（7）2013年《广西壮族自治区园林绿化及仿古建筑工程消耗量定额》及其配套费用定额\r\n（8）自治区住房城乡建设厅关于颁布2016年《广西壮族自治区建设工程费用定额》的通知(桂建标[2016]16号)； \r\n（9）《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》（桂建标【2016】17号）；《自治区住房城乡建设厅关于调整建设工程计价增值税税率的通知》（桂建标【2019】12号）；\r\n（10）桂建标〔2018〕19号《关于调整建设工程定额人工费及有关费率的通知》； \r\n（11）材料信息价按南宁市发布的《南宁建设工程造价信息》 2019年8月刊除税价 ，缺项部分参考市场除税价。\r\n四、其它说明：\r\n（1）弃渣运距：暂按3km计算。\r\n（2）借方运距：暂按3km计算。\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],[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"]}
["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东区学生食堂和13-18#学生公寓楼场地平整",{"$nulls":3},"第1页 共1页"]
["序号","单项工程名称","金额(元)","其中:(元)"]
[{"$nulls":3},"暂估价","安全文明"]
[{"$nulls":4},"施工费"]
["1.1","广西交通职业技术学院昆仑校区东区学生食堂和13-18#学生公寓楼场地平整"]
[null,"        投标报价合计"]
{"$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],[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:广西交通职业技术学院昆仑校区东区学生食堂和13-18#学生公寓楼场地平整",{"$nulls":3},"第1页 共1页"]
["序号","单位工程名称","金额(元)","其中:(元)"]
[{"$nulls":3},"暂估价","安全文明"]
[{"$nulls":4},"施工费"]
["1.1.2","伐树工程"]
["1.1.3","道路工程"]
[null,"        投标报价合计"]
{"$rows_empty":26}
[{"$nulls":4},"表-03"]

{"sheet":"表-04_单位工程投标报价汇总表","index":5,"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:广西交通职业技术学院昆仑校区东区学生食堂和13-18#学生公寓楼场地平整",null,null,"第1页 共1页"]
["序号","汇总内容","金额(元)","备注"]
[null,"伐树工程"]
["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,"道路工程"]
["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"]
["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":6,"n_rows":126,"n_cols":8,"rows_kept":126,"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]],"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东区学生食堂和13-18#学生公寓楼场地平整 ",{"$nulls":5},"第1页 共3页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"伐树工程"]
[null,null,"分部分项工程"]
[null,null,"1、绿化工程"]
["1","桂050101013001","伐树、挖树根、树蔸（含乔木、单干棕榈植物）","株","300"]
[null,null,"树干胸径:15cm"]
["2","桂050101013002","伐树、挖树根、树蔸（含乔木、单干棕榈植物）","株","200"]
[null,null,"树干胸径:20cm-25cm"]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"单价措施项目"]
[]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"     合    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"道路工程"]
[null,null,"分部分项工程"]
[null,null,"土石方工程"]
["3","040101001001","挖一般土方","","5874.50"]
[null,null,"1.土壤类别:三类土"]
[null,null,"2.含挖土、装车"]
["4","040101001002","挖一般土方（借方）","","24054.37"]
[null,null,"1.土壤类别:三类土"]
[null,null,"2.含挖土、装车"]
[{"$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东区学生食堂和13-18#学生公寓楼场地平整 ",{"$nulls":5},"第2页 共3页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
["5","040101005001","挖淤泥、流砂","","6666.60"]
[null,null,"1.挖掘深度:2m"]
[null,null,"2.弃淤泥、流砂运距:1km"]
["6","040101001003","清除表土30cm","","14323.08"]
["7","040103001001","回填方","","26025.10"]
[null,null,"1.密实度:达到设计要求"]
[null,null,"2.填方材料品种:符合设计要求的土"]
[null,null,"3.填方来源、运距:原合格土"]
["8","040103001002","鱼塘回填土方","","13299.87"]
[null,null,"1.密实度:达到设计要求"]
[null,null,"2.填方材料品种:符合设计要求的土"]
[null,null,"3.填方来源、运距:原合格土"]
["9","040103002001","场内运输","","5874.50"]
[null,null,"1.运距0.5km"]
["10","040103002002","借方运输","","39349.22"]
[null,null,"1.运距1km"]
["11","桂040103003001","借方运距每增运1公里","·km","39349.22"]
["12","040103002003","淤泥弃置1km","","6666.60"]
["13","040103002004","清除表土弃置1km","","14323.08"]
["14","桂040103003002","清除表土弃置运输1公里","·km","28646.16"]
["15","040103002005","废土外运1km","","15000.00"]
["16","桂040103003003","废土运输每增1公里","·km","30000.00"]
[null,null,"道路工程"]
["17","040202001001","路床槽整形 路床 碾压检验","㎡","6739.67"]
[null,null,"压实度≥95%"]
["18","040202011001","20cm厚级配碎石垫层","㎡","6739.67"]
["19","040202015001","20cm厚6%水泥稳定碎石下基层","㎡","6739.67"]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"单价措施项目"]
[null,"041106","大型机械、设备进出场及安拆、使用"]
["20","041106001001","大型机械场外运输费 履带式挖掘机 1以外","台·次","1"]
[{"$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东区学生食堂和13-18#学生公寓楼场地平整 ",{"$nulls":5},"第3页 共3页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
["21","041106001002","大型机械场外运输费 压路机","台·次","1"]
["22","041106001003","大型机械场外运输费 履带式推土机 90kw以内","台·次","1"]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"     合    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"     总 合 计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
{"$rows_empty":16}
[{"$nulls":7},"表-08"]

{"sheet":"表-11_总价措施项目清单与计价表","index":7,"n_rows":40,"n_cols":7,"rows_kept":40,"merged":[[0,0,0,6],[1,0,1,4],[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:广西交通职业技术学院昆仑校区东区学生食堂和13-18#学生公寓楼场地平整   ",{"$nulls":5},"第1页 共1页"]
["序\r\n号","项目编码","项 目 名 称","计 算 基 础","费 率(%)\r\n或标准","金 额(元)","备注"]
[null,null,"伐树工程"]
["一",null,"绿化工程(营改增)一般计税法"]
["1","桂050501001001","安全文明施工费","∑分部分项、单价措施(人工费+机械费)"]
["3","桂050501003001","雨季施工增加费"]
[null,null,"道路工程"]
["一",null,"市政综合工程(营改增)一般计税法"]
["1","桂041201001001","安全文明施工费","∑分部分项、单价措施(人工费+机械费)"]
["2","桂041201002001","检验试验配合费"]
["3","桂041201003001","雨季施工增加费"]
["4","桂041201004001","工程定位复测费"]
[null,null,"      合     计"]
{"$rows_empty":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-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东区学生食堂和13-18#学生公寓楼场地平整   ",null,null,"第1页 共1页"]
["序号","项目名称","金额（元）","备注"]
[null,"伐树工程"]
["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,"道路工程"]
["1","暂列金额",{"v":20000,"d":"20000.00"},"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":25}
["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：广西交通职业技术学院昆仑校区东区学生食堂和13-18#学生公寓楼场地平整",{"$nulls":3},"第1页 共1页"]
["序号","项目名称","计量单位","暂定金额(元)","备注"]
[]
[null,"伐树工程"]
["1","暂列金额"]
[null,"道路工程",null,{"v":20000,"d":"20000.00"}]
["1","暂列金额",null,{"v":20000,"d":"20000.00"}]
[null,"暂列金额",null,{"v":20000,"d":"20000.00"}]
[null,"            合       计",null,{"v":20000,"d":"20000.00"}]
{"$rows_empty":29}
["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-15_规费、增值税计价表","index":10,"n_rows":41,"n_cols":5,"rows_kept":41,"merged":[[0,0,0,4],[1,0,1,3],[6,2,13,2],[18,2,25,2]],"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东区学生食堂和13-18#学生公寓楼场地平整",{"$nulls":3},"第1页 共1页"]
["序号","项目名称","计算基础","计算费率(%)","金额(元)"]
[null,"伐树工程"]
["一","绿化工程(营改增)一般计税法"]
["1","规费","1.1+1.2+1.3"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
["1.1.5","工伤保险费"]
["1.2","住房公积金"]
["1.3","工程排污费"]
["2","增值税","Σ（分部分项工程费及单价措施项目费+总价措施项目费+其他项目费+税前项目费+规费）"]
[null,"道路工程"]
["一","市政综合工程(营改增)一般计税法"]
["1","规费","1.1+1.2+1.3"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
["1.1.5","工伤保险费"]
["1.2","住房公积金"]
["1.3","工程排污费"]
["2","增值税","Σ（分部分项工程费及单价措施项目费+总价措施项目费+其他项目费+税前项目费+规费）"]
[null,"       合          计"]
{"$rows_empty":12}
[{"$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":11,"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:广西交通职业技术学院昆仑校区东区学生食堂和13-18#学生公寓楼场地平整",{"$nulls":7},"编号:"]
["序号","名称、规格、型号","单位","数量","风险系数(%)","基准单价(元)","投标单价(元)","确认单价(元)","价差(元)","合计差价(元)"]
[1,"市政人工","元",null,null,1.24]
[2,"园林绿化人工","元",null,null,{"v":1.3,"d":"1.30"}]
[3,"普通硅酸盐水泥 32.5MPa","t",null,null,459.29]
[4,"碎石 5～40mm","",null,null,121.36]
[5,"水","",null,null,3.34]
[6,"机械台班人工费","元",null,null,{"v":1.3,"d":"1.30"}]
[7,"国V汽油 92#","kg",null,null,6.82]
[8,"轻柴油 0#","kg",null,null,5.59]
[9,"            合       计"]
{"$rows_empty":15}
["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"]