{"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-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-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","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,"路桥工程学院虚拟仿真实训室改造",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,"2022年05月28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,"路桥工程学院虚拟仿真实训室改造",{"$nulls":5},"工程"]
[]
[]
[]
[null,"招 标 工 程 量 清 单"]
{"$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）",{"$nulls":3},"(造价工程师签字盖专用章)"]
[]
[]
[]
[]
[]
[]
["  编 制 时 间:",null,"2022年05月28日",null,null,"复 核 时 间："]
[]
[]
[]
[]
[]
[]
[{"$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:","路桥工程学院虚拟仿真实训室改造","第1页 共1页"]
["一、工程概况：本工程位于广西交通技术学院昆仑校区内。\r\n\r\n  \r\n二、编制依据:\r\n（一）、业主提供的相关资料。\r\n（二）、《建设工程工程量清单计价规范》GB50500-2013及配套使用的广西清单实施细则。 \r\n（三）、《建设工程工程量计算规范》GB50854～50862-2013及配套使用的广西清单实施细则(修订版)。 \r\n（四）、2013年《广西壮族自治区建筑装饰装修工程消耗量定额》及其计价相关规定、2015年《广西壮族自治区安装工程消耗量定额》及其计价相关规定、2011年版《广西壮族自治区建筑工程拆除消耗量定额》及其计价相关规定、2013年版《广西壮族自治区安装拆除工程消耗量及费用定额》及其计价相关规定。 \r\n（五）、桂建标[2018]19号文关于调整建设工程定额人工费及有关费率的通知。 \r\n（六）、桂建标[2016]17号文《自治区住房城乡建设厅关于建筑业实施营业税改征值税后广西壮族自治区建设工程计价依据调整的通知》。 \r\n（七）、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》。\r\n\r\n\r\n三、本工程按《南宁市建设工程造价信息》南宁市2022年4月上半月刊的价格计取，南宁信息价没有的按市场调查价。\r\n\r\n四、编制范围及其他说明：\r\n    工程量清单中，“余方弃置每增运1公里”项目的工程量暂按14KM考虑。\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:路桥工程学院虚拟仿真实训室改造",{"$nulls":3},"第1页 共1页"]
["序号","单项工程名称","金额(元)","其中:(元)"]
[{"$nulls":3},"暂估价","安全文明"]
[{"$nulls":4},"施工费"]
["1.1","四楼机房改造部分"]
["1.2","六楼、七楼、八楼机房改造部分"]
[null,"        投标报价合计"]
{"$rows_empty":26}
[{"$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:路桥工程学院虚拟仿真实训室改造",{"$nulls":3},"第1页 共1页"]
["序号","单位工程名称","金额(元)","其中:(元)"]
[{"$nulls":3},"暂估价","安全文明"]
[{"$nulls":4},"施工费"]
["1.1.1","四楼机房改造-拆除工程"]
["1.1.2","四楼机房改造-装饰装修工程"]
["1.1.3","四楼机房改造-安装工程"]
["1.2.1","六楼、七楼、八楼机房改造-安装工程"]
[null,"        投标报价合计"]
{"$rows_empty":24}
[{"$nulls":4},"表-03"]

{"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":238,"n_cols":8,"rows_kept":238,"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],[41,0,41,7],[42,0,42,5],[42,6,42,7],[43,0,45,0],[43,1,45,1],[43,2,45,2],[43,3,45,3],[43,4,45,4],[43,5,43,7],[44,5,45,5],[44,6,45,6],[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],[120,0,120,7],[121,0,121,5],[121,6,121,7],[122,0,124,0],[122,1,124,1],[122,2,124,2],[122,3,124,3],[122,4,124,4],[122,5,122,7],[123,5,124,5],[123,6,124,6],[159,0,159,7],[160,0,160,5],[160,6,160,7],[161,0,163,0],[161,1,163,1],[161,2,163,2],[161,3,163,3],[161,4,163,4],[161,5,161,7],[162,5,163,5],[162,6,163,6],[198,0,198,7],[199,0,199,5],[199,6,199,7],[200,0,202,0],[200,1,202,1],[200,2,202,2],[200,3,202,3],[200,4,202,4],[200,5,200,7],[201,5,202,5],[201,6,202,6]],"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:路桥工程学院虚拟仿真实训室改造 ",{"$nulls":5},"第1页 共6页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"四楼机房改造-拆除工程"]
[null,null,"分部分项工程"]
[null,null,"1 变配电及低压电器拆除"]
["1","011613001001","灯具拆除","套","22"]
[null,null,"原室内吊式双管带罩灯具拆除"]
["2","011613001002","吊扇拆除","套","9"]
[null,null,"原室内吊扇拆除"]
[null,null,"单价措施项目"]
[]
[null,null,"四楼机房改造-装饰装修工程"]
[null,null,"分部分项工程"]
[null,null,"A.9 楼地面工程"]
["3","011104004001","防静电活动地板","㎡","114.46"]
[null,null,"规格：600*600*35mm防静电地板（陶瓷面）"]
[null,null,"金属支架基层：H=250mm"]
[null,null,"含人工安装及其他辅材"]
["4","011105004001","塑料板踢脚线","㎡","4.29"]
[null,null,"100mm高踢脚线安装"]
[null,null,"A.10 墙、柱面工程"]
["5","011207001001","墙面装饰板","㎡","570.00"]
[null,null,"75型轻钢龙骨架基层"]
[null,null,"填充岩棉吸音板：50mm厚"]
[null,null,"生态木吸音板饰面：3000mm*210mm*12mm"]
[null,null,"品牌相当于或优于“天戈”“盛霖”“建磊”"]
[null,null,"颜色由业主选定"]
[null,null,"A.11 天棚工程"]
["6","011302001001","铝方通吊顶","㎡","114.46"]
[null,null,"轻钢龙骨架基层（不上人型）"]
[null,null,"U型铝方通面层：1.0mm厚 50*100 间距100mm"]
[null,null,"颜色由业主选定"]
[null,null,"A.13 油漆、涂料、裱糊工程"]
["7","011407002001","天棚喷（刷）涂料","㎡","161.65"]
[null,null,"天棚面层喷刷黑色内墙乳胶漆二遍"]
[null,null,"A.14 其他装饰工程"]
["8","011502001001","金属装饰线","m","5.00"]
[{"$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:路桥工程学院虚拟仿真实训室改造 ",{"$nulls":5},"第2页 共6页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"规格：30*30mm不锈钢角线"]
[null,null,"304拉丝不锈钢角线包角"]
[null,null,"单价措施项目"]
[null,"011701","脚手架工程"]
["9","011701006001","满堂脚手架","㎡","114.46"]
[null,null,"层高3.6M"]
["10","桂011701004001","内装修脚手架","㎡","572.30"]
[null,null,"层高3.6M"]
[null,"011703","垂直运输"]
["11","桂011703002001","局部装饰装修垂直运输","㎡","686.76"]
[null,null,"四楼机房改造-安装工程"]
[null,null,"分部分项工程"]
["12","030404017001","机房总配电箱（非标）","台","1"]
[null,null,"部位：配电房"]
[null,null,"参数：1000*1200 钢质"]
[null,null,"内置元器件：250A3P塑壳断路器1个，浪涌防雷保护装置1套，3P63A塑壳断路器7个"]
[null,null,"安装方式：箱体底边距地1.6米挂墙暗装"]
[null,null,"元器件品牌相当于或优于“施耐德”或“正泰”品牌"]
[null,null,"箱体品牌相当于或优于“乔顿”品牌"]
["13","030404017002","机房分配电箱（非标）","台","1"]
[null,null,"参数：600*800 钢质"]
[null,null,"内置元器件：63A3P塑壳断路器1个，浪涌防雷保护装置1套，2P32A空开6个"]
[null,null,"安装方式：箱体底边距地1.6米挂墙暗装"]
[null,null,"元器件品牌相当于或优于“施耐德”或“正泰”品牌"]
[null,null,"箱体品牌相当于或优于“乔顿”品牌"]
["14","030404035001","多孔排插","套","65"]
[null,null,"规格：220v 10A 五位五孔排插"]
[null,null,"安装方式：桌子侧板明装"]
[null,null,"品牌参考或相当于“公牛”“德力西”“西门子”"]
["15","030404035002","五孔插座","套","2"]
[null,null,"规格：220V 10A 明装"]
[null,null,"品牌参考或相当于“公牛”“德力西”“西门子”"]
[null,"030408","电缆安装"]
[{"$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:路桥工程学院虚拟仿真实训室改造 ",{"$nulls":5},"第3页 共6页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
["16","030408001001","WDZ-YJV-4*70+1*35mm2铜芯电缆","m","15.00"]
[null,null,"部位：配电房"]
[null,null,"安装方式：沿桥架敷设"]
[null,null,"品牌参考或相当于“桂南”“阳工”“家友”"]
["17","030408001002","WDZ-YJV-4*16+1*10mm2铜芯电缆","m","280.00"]
[null,null,"品牌参考或相当于“桂南”“阳工”“家友”"]
[null,null,"安装方式：沿桥架敷设"]
["18","030408004001","100*50钢制槽式桥架","m","160.00"]
[null,null,"规格：100*50*1.0mm厚 钢质"]
[null,null,"安装方式：沿墙或地面敷设"]
[null,null,"品牌参考或相当于“雷正”“北乔”“合兴”"]
["19","030411001001","PVC-φ25线管敷设","m","120.00"]
["20","030408006001","YJV-4*70+1*35mm2电缆头","个","2"]
["21","030408006002","YJV-4*16+1*10mm2电缆头","个","12"]
[null,"030411","配管、配线"]
["22","030411001002","可挠金属套管敷设","m","32.00"]
[null,null,"规格：包塑金属软管φ16"]
[null,null,"敷设方式：吊顶内敷设"]
["23","030411004001","照明线路","m","200.00"]
[null,null,"规格：BV-2*2.5mm2铜芯电线"]
[null,null,"线槽内敷设"]
[null,null,"品牌参考或相当于“桂南”“阳工”“家友”"]
["24","030411004002","ZR-BV-6mm2铜芯电线","m","300.00"]
[null,null,"规格：ZR-BV-3*6mm2铜芯电线"]
[null,null,"线槽内敷设"]
[null,null,"品牌参考或相当于“桂南”“阳工”“家友”"]
["25","030411004003","ZR-BV-2.5mm2铜芯电线","m","390.00"]
[null,null,"规格：ZR-BV-3*2.5mm2铜芯电线"]
[null,null,"品牌参考或相当于“桂南”“阳工”“家友”"]
[null,"030412","照明器具安装"]
["26","030412005001","LED条形灯（40W）","套","16"]
[null,null,"LED条形灯：1200*100*40 1*36W 白光"]
[null,null,"品牌相当于“欧普”“雷士”“飞利浦”"]
[null,"030413","附属工程"]
[{"$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:路桥工程学院虚拟仿真实训室改造 ",{"$nulls":5},"第4页 共6页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
["27","030413003001","空调孔打孔","个","2"]
[null,null,"打孔φ50"]
[null,null,"B5 建筑智能化系统设备安装工程"]
["28","030501005001","18U交换机机柜","台","1"]
[null,null,"1.顶峰1米机柜宽600mm深600mm"]
["29","030502005001","网线安装","m","1350.00"]
[null,null,"1.符合标准：ISO/IEC 11801：2008；IEC 61156-5-2009；TIA /EIA- 568-C.2；"]
[null,null,"2.通过标准250MHz带宽测试要求 可扩展到550MHz带宽；"]
[null,null,"3.单根导体直流电阻：≤9.0Ω/100m；"]
[null,null,"3.额定传输速率(NVP)：速率不低于1000Mbs高速传输速率；"]
[null,null,"4.电缆对数：4对；"]
[null,null,"5.十字骨架材料：PE混合物；"]
[null,null,"6.导体材料：不低于六类纯铜网线，无氧圆铜（纯度99.99%）；"]
[null,null,"7.导体线规：23AWG；"]
[null,null,"8.绝缘材料：HDPE；"]
[null,null,"9.屏蔽方式：U/UTP3；"]
[null,null,"10.电缆外径：6.3±0.3mm；"]
[null,null,"11.外护套材料：PVC；"]
[null,null,"12.工作温度：-20℃～+60℃；"]
[null,null,"13.最小弯曲半径：10倍电缆外径。"]
[null,null,"单价措施项目"]
[]
[null,null,"六楼、七楼、八楼机房改造-安装工程"]
[null,null,"分部分项工程"]
["30","030404017001","机房分配电箱（非标）","台","3"]
[null,null,"参数：600*800 钢质"]
[null,null,"内置元器件：63A3P塑壳断路器1个，浪涌防雷保护装置1套，2P32A空开6个"]
[null,null,"安装方式：箱体底边距地1.6米挂墙暗装"]
[null,null,"元器件品牌相当于或优于“施耐德”或“正泰”品牌"]
[null,null,"箱体品牌相当于或优于“乔顿”品牌"]
["31","030404035001","多孔排插","套","195"]
[null,null,"规格：220v 10A 五位五孔排插"]
[null,null,"安装方式：桌子侧板明装"]
[{"$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:路桥工程学院虚拟仿真实训室改造 ",{"$nulls":5},"第5页 共6页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"品牌参考或相当于“公牛”“德力西”“西门子”"]
["32","030404035002","五孔插座","套","6"]
[null,null,"规格：220V 10A 明装"]
[null,null,"品牌参考或相当于“公牛”“德力西”“西门子”"]
[null,"030408","电缆安装"]
["33","030408001001","WDZ-YJV-4*16+1*10mm2铜芯电缆","m","240.00"]
[null,null,"品牌参考或相当于“桂南”“阳工”“家友”"]
[null,null,"安装方式：沿桥架敷设"]
["34","030408004001","100*50钢制槽式桥架","m","75.00"]
[null,null,"规格：100*50*1.0mm厚 钢质"]
[null,null,"安装方式：沿墙或地面敷设"]
[null,null,"品牌参考或相当于“雷正”“北乔”“合兴”"]
["35","030408006001","YJV-4*16+1*10mm2电缆头","个","6"]
[null,"030411","配管、配线"]
["36","030411002001","弧形线槽（加厚型）安装","m","180.00"]
[null,null,"规格：PVC-69*25阻燃线槽 弧形（加厚）"]
[null,null,"沿地面或墙面敷设"]
[null,null,"品牌参考或相当于“雄塑”“联塑”“天隆”"]
["37","030411002002","PVC-39*19线槽安装","m","162.00"]
[null,null,"规格：PVC-39*19阻燃线槽"]
[null,null,"沿墙面或电脑桌侧板敷设"]
[null,null,"品牌参考或相当于“雄塑”“联塑”“天隆”"]
["38","030411004001","ZR-BV-6mm2铜芯电线","m","680.00"]
[null,null,"规格：ZR-BV-3*6mm2铜芯电线"]
[null,null,"线槽内敷设"]
[null,null,"品牌参考或相当于“桂南”“阳工”“家友”"]
["39","030411004002","ZR-BV-2.5mm2铜芯电线","m","1170.00"]
[null,null,"规格：ZR-BV-3*2.5mm2铜芯电线"]
[null,null,"线槽内敷设"]
[null,null,"品牌参考或相当于“桂南”“阳工”“家友”"]
[null,"030413","附属工程"]
["40","030413003001","空调孔打孔","个","6"]
[null,null,"打孔φ50"]
[{"$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:路桥工程学院虚拟仿真实训室改造 ",{"$nulls":5},"第6页 共6页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"B5 建筑智能化系统设备安装工程"]
["41","030501005001","18U交换机机柜","台","1"]
[null,null,"1.顶峰1米机柜宽600mm深600mm"]
["42","030502005001","网线安装","m","4050.00"]
[null,null,"1.符合标准：ISO/IEC 11801：2008；IEC 61156-5-2009；TIA /EIA- 568-C.2；"]
[null,null,"2.通过标准250MHz带宽测试要求 可扩展到550MHz带宽；"]
[null,null,"3.单根导体直流电阻：≤9.0Ω/100m；"]
[null,null,"3.额定传输速率(NVP)：速率不低于1000Mbs高速传输速率；"]
[null,null,"4.电缆对数：4对；"]
[null,null,"5.十字骨架材料：PE混合物；"]
[null,null,"6.导体材料：不低于六类纯铜网线，无氧圆铜（纯度99.99%）；"]
[null,null,"7.导体线规：23AWG；"]
[null,null,"8.绝缘材料：HDPE；"]
[null,null,"9.屏蔽方式：U/UTP3；"]
[null,null,"10.电缆外径：6.3±0.3mm；"]
[null,null,"11.外护套材料：PVC；"]
[null,null,"12.工作温度：-20℃～+60℃；"]
[null,null,"13.最小弯曲半径：10倍电缆外径。"]
[null,null,"单价措施项目"]
[]
[null,null,"     合    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
{"$rows_empty":8}
[{"$nulls":7},"表-08"]

{"sheet":"表-11_总价措施项目清单与计价表","index":6,"n_rows":39,"n_cols":7,"rows_kept":39,"merged":[[0,0,0,6],[1,0,1,4],[4,3,9,3],[11,3,14,3],[16,3,18,3],[20,3,22,3],[37,0,37,6]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
["工程名称:路桥工程学院虚拟仿真实训室改造   ",{"$nulls":5},"第1页 共1页"]
["序\r\n号","项目编码","项 目 名 称","计 算 基 础","费 率(%)\r\n或标准","金 额(元)","备注"]
[null,null,"四楼机房改造-拆除工程"]
["1","桂031401001001","安全文明施工费","∑分部分项、单价措施(人工费+机械费)"]
["2",null,"环境保护费"]
["3",null,"文明施工费"]
["4",null,"安全施工费"]
["5",null,"临时设施费"]
["7","桂031401003001","雨季施工增加费"]
[null,null,"四楼机房改造-装饰装修工程"]
["1","桂011801001001","安全文明施工费","∑(分部分项人材机+单价措施人材机)"]
["2","桂011801002001","检验试验配合费"]
["3","桂011801003001","雨季施工增加费"]
["4","桂011801004001","工程定位复测费"]
[null,null,"四楼机房改造-安装工程"]
["1","桂031401001001","安全文明施工费","∑分部分项及单价措施费定额(人工费+机械费)"]
["2","桂031401002001","检验试验配合费"]
["3","桂031401003001","雨季施工增加费"]
[null,null,"六楼、七楼、八楼机房改造-安装工程"]
["1","桂031401001001","安全文明施工费","∑分部分项及单价措施费定额(人工费+机械费)"]
["2","桂031401002001","检验试验配合费"]
["3","桂031401003001","雨季施工增加费"]
[null,null,"      合     计"]
{"$rows_empty":13}
["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":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:路桥工程学院虚拟仿真实训室改造 ",{"$nulls":4},"第1页 共1页"]
["序号","项目编码","项目名称及项目特征\r\n描述","计量单位","工程量","金  额(元)"]
[{"$nulls":5},"单价","合 价"]
[]
[null,null,"四楼机房改造-拆除工程"]
["1","01B001","灯具、吊扇搬运至指定位置","项","1"]
[null,null,"部位：四楼、六楼、七楼、八楼"]
[null,null,"含人工及运输"]
[null,null,"四楼机房改造-安装工程"]
["2","01B002","水晶头","个","140"]
[null,null,"1.网络线水晶头，不低于超六类水晶头，透明，国标"]
[null,null,"六楼、七楼、八楼机房改造-安装工程"]
["3","01B001","水晶头","个","390"]
[null,null,"1.网络线水晶头，不低于超六类水晶头，透明，国标"]
[null,null,"               合             计"]
{"$rows_empty":24}
["注：税前项目包含除增值税以外的所有费用。"]
[{"$nulls":6},"表-14"]

{"sheet":"表-15_规费、增值税计价表","index":8,"n_rows":80,"n_cols":5,"rows_kept":80,"merged":[[0,0,0,4],[1,0,1,3],[5,2,12,2],[13,2,18,2],[21,2,27,2],[32,2,37,2],[39,0,39,4],[40,0,40,3],[42,2,43,2],[47,2,54,2]],"flags":["formulas_cached_only"]}
["规费、增值税计价表"]
["工程名称:路桥工程学院虚拟仿真实训室改造",{"$nulls":3},"第1页 共2页"]
["序号","项目名称","计算基础","计算费率(%)","金额(元)"]
[null,"四楼机房改造-拆除工程"]
["1","规费","1+2+3"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
["1.1.5","工伤保险费"]
["1.2","住房公积金"]
["1.3","工程排污费"]
["2","税金","分部分项及单价措施工程费+总价措施项目费+其他项目费+税前项目费+规费"]
["2.1","增值税"]
["2.2","城市维护建设税"]
["2.3","教育附加费"]
["2.4","地方教育附加费"]
["2.5","水利建设基金"]
[null,"四楼机房改造-装饰装修工程"]
["1","规费","1.1+1.2+1.3"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
["1.1.5","工伤保险费"]
["1.2","住房公积金"]
["1.3","工程排污费","∑(分部分项人材机+单价措施人材机)"]
["2","增值税","Σ（分部分项工程费及单价措施项目费+总价措施项目费+其他项目费+税前项目费+规费）"]
[null,"四楼机房改造-安装工程"]
["1","规费","1.1+1.2+1.3"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
["1.1.5","工伤保险费"]
[{"$nulls":4},"表-15"]
["规费、增值税计价表"]
["工程名称:路桥工程学院虚拟仿真实训室改造",{"$nulls":3},"第2页 共2页"]
["序号","项目名称","计算基础","计算费率(%)","金额(元)"]
["1.2","住房公积金","∑(分部分项人工费+单价措施人工费)"]
["1.3","工程排污费"]
["2","增值税","Σ（分部分项工程费及单价措施项目费+总价措施项目费+其他项目费+税前项目费+规费）"]
[null,"六楼、七楼、八楼机房改造-安装工程"]
["1","规费","1.1+1.2+1.3"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
["1.1.5","工伤保险费"]
["1.2","住房公积金"]
["1.3","工程排污费"]
["2","增值税","Σ（分部分项工程费及单价措施项目费+总价措施项目费+其他项目费+税前项目费+规费）"]
[null,"       合          计"]
{"$rows_empty":22}
[{"$nulls":4},"表-15"]

{"sheet":"主要材料及价格表(全部工料机)","index":9,"n_rows":189,"n_cols":6,"rows_kept":189,"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],[126,0,126,5],[127,0,127,2],[127,4,127,5],[168,0,168,5],[169,0,169,2],[169,4,169,5]],"flags":["formulas_cached_only"]}
["主要材料及价格表"]
["工程名称:路桥工程学院虚拟仿真实训室改造",{"$nulls":3},"第1页  共5页"]
["序号","材料编码","项目名称及规格、型号等特殊要求","单位","数量","单价（元）"]
[1,null,"◆人工◆"]
[2,"000301000","建筑装饰人工","元"]
[3,"000501000","安装人工","元"]
[4,"R09001","安装拆除工日","元"]
[5,null,"◆材料◆"]
[6,"010301002","钢丝 Φ1.6","kg"]
[7,"010310001","镀锌铁丝(综合)","kg"]
[8,"010903001","圆钢HPB300 Φ10以内(综合)","kg"]
[9,"011303002","镀锌扁钢 -25×4","kg"]
[10,"015303002","封铅 含铅 65% 含锡 35%","kg"]
[11,"020101002","橡胶板 2mm","㎡"]
[12,"022705004","棉纱头","kg"]
[13,"022706004","白布 0.9m","㎡"]
[14,"022706010","破布","kg"]
[15,"030108001","自攻螺钉","百个"]
[16,"030110003","镀锌自攻螺钉 M4～6×20～35","个"]
[17,"030113002","镀锌木螺钉 M4.5～6×15～100","个"]
[18,"030119001","机螺钉","kg"]
[19,"030120002","镀锌机螺钉 M6~12×12~120","个"]
[20,"030127023","镀锌螺栓 M8×100","套"]
[21,"030127034","镀锌螺栓 M10×100","套"]
[22,"030156001","膨胀螺栓","套"]
[23,"030156005","膨胀螺栓 M6","套"]
[24,"030156012","膨胀螺栓 M8","套"]
[25,"030156016","膨胀螺栓 M8×80","套"]
[26,"030156018","膨胀螺栓 M10","套"]
[27,"030168004","镀锌锁紧螺母 20","个"]
[28,"030171101","螺母","百个"]
[29,"030172001","垫圈","百个"]
[30,"030182005","塑料胀管 Φ6~8","颗"]
[31,"030183001","铁钉(综合)","kg"]
[32,"030188001","射钉","百个"]
[33,"030188004","射钉(枪钉)","盒"]
[34,"031311002","电焊条 结4222.5~3.2","kg"]
[35,"031321001","焊锡丝  综合","kg"]
[36,"031321003","焊锡","kg"]
[37,"031332002","焊锡膏 瓶装50g","kg"]
[38,"031337001","冲击钻头（综合）","根"]
[]
["主要材料及价格表"]
["工程名称:路桥工程学院虚拟仿真实训室改造",{"$nulls":3},"第2页  共5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,"031337006","冲击钻头 Φ8","个"]
[40,"031337010","冲击钻头 Φ12","个"]
[41,"031338001","合金钢钻头(综合)","个"]
[42,"031338003","合金钢钻头 Φ8","个"]
[43,"031339005","金刚钻钻头 Φ63","个"]
[44,"031345001","钢锯条","根"]
[45,"031347002","砂纸(木)","张"]
[46,"031347004","铁砂布","张"]
[47,"032118013","镀锌全螺纹吊杆Φ6","m"]
[48,"040903001","石膏粉","kg"]
[49,"040904003","滑石粉","kg"]
[50,"050301002","一等杉木板材",""]
[51,"050306001","周转板枋材",""]
[52,"050501004","12mm厚竹木纤维吸音板","㎡"]
[53,"053501002","竹篾","百根"]
[54,"072501001","600*600*35mm静电地板","㎡"]
[55,"093706001","U型铝方通(100间距)","㎡"]
[56,"100101001","轻钢龙骨 75×50","kg"]
[57,"100101002","轻钢龙骨 75×40","kg"]
[58,"100102002","轻钢大龙骨 h45","m"]
[59,"100102003","轻钢中龙骨 h19","m"]
[60,"100102005","轻钢中龙骨横撑 h19","m"]
[61,"101301001","轻钢龙骨主接件","个"]
[62,"101301002","轻钢龙骨次接件","个"]
[63,"101302002","轻钢中龙骨平面连接件","个"]
[64,"101302004","轻钢大龙骨垂直吊挂件","个"]
[65,"101302005","轻钢中龙骨垂直吊挂件","个"]
[66,"120302001","30*30mm不锈钢角线","m"]
[67,"121101001","复合板踢脚板（成品）","㎡"]
[68,"130102001","调和漆(综合)","kg"]
[69,"130109001","酚醛磁漆(各种颜色)","kg"]
[70,"130301001","黑色内墙乳胶漆","kg"]
[71,"130312002","大白粉","kg"]
[72,"130503001","沥青漆","kg"]
[73,"130507011","醇酸防锈漆 C53-1","kg"]
[74,"130519001","沥青绝缘漆","kg"]
[75,"130705002","铅油","kg"]
[76,"140101001","清油","kg"]
[]
["主要材料及价格表"]
["工程名称:路桥工程学院虚拟仿真实训室改造",{"$nulls":3},"第3页  共5页"]
["序号","材料编码","项目名称及规格、型号等特殊要求","单位","数量","单价（元）"]
[77,"140301004","国V汽油 92#","kg"]
[78,"140501002","溶剂汽油 200#","kg"]
[79,"140901002","电力复合酯 一级","kg"]
[80,"143303001","硬酯酸 一级","kg"]
[81,"143309001","丙酮","kg"]
[82,"143315001","羧甲基纤维素","kg"]
[83,"144103005","903胶","kg"]
[84,"144108001","乳白胶","kg"]
[85,"144110002","202胶FSC-2","kg"]
[86,"144301004","自粘性橡胶带 20mm×5m","卷"]
[87,"144309002","塑料胶布带 20mm×10m","卷"]
[88,"144309004","塑料胶布带 25mm×10m","卷"]
[89,"150301003","岩棉吸音板","㎡"]
[90,"172513000","塑料软管","kg"]
[91,"181522004","可挠金属套管接头 KS-17","个"]
[92,"182502003","镀锌管卡子(电线管用) DN25","个"]
[93,"182510004","可挠金属套管卡子 SP-17","个"]
[94,"182511000","接地卡子(综合)","个"]
[95,"182519002","固定卡子 3×80","套"]
[96,"243301001","色带20mm×20m","卷"]
[97,"280104002","镀锡裸铜绞线 TJX-16","kg"]
[98,"280301009","铜芯塑料绝缘导线  BV-16","m"]
[99,"280304002","塑料软铜绝缘导线 BVR-2.5","m"]
[100,"290618004","可挠金属套管护口 BP-17","个"]
[101,"290621003","电线管接头 25","个"]
[102,"290628002","塑料护口 15～20","个"]
[103,"290631007","电缆吊挂 3×50","套"]
[104,"290905005","铜接线端子 DT-16mm2","个"]
[105,"290905009","铜接线端子 DT-70mm2","个"]
[106,"291112001","接线盒","个"]
[107,"292702006","尼龙扎带(综合)","个"]
[108,"330107003","镀锌圆钢支架 Φ10～14","套"]
[109,"341301011","标志牌 塑料扁形","个"]
[110,"341508001","其他材料费","元"]
[111,"350302001","回转扣件","个"]
[112,"350302002","对接扣件","个"]
[113,"350302003","直角扣件","个"]
[114,"350303001","脚手架焊接钢管 Φ48.3×3.6","t"]
[]
["主要材料及价格表"]
["工程名称:路桥工程学院虚拟仿真实训室改造",{"$nulls":3},"第4页  共5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）"]
[115,"350305001","金属脚手架底座","个"]
[116,"350307002","竹脚手板","㎡"]
[117,"370905001","钢垫板","kg"]
[118,"C00010160","其他材料费","元"]
[119,null,"◆主材◆"]
[120,"290105000","100*50*1.0mm厚 钢质","m"]
[121,"290602000","PVC-φ25线管","m"]
[122,"290702000","户内热缩式电缆终端头","套"]
[123,"550117001","机房分配电箱","台"]
[124,"550117001","机房总配电箱","台"]
[125,"550119001","18U交换机机柜","个"]
[126,"Z250001001","LED条形灯：1200*100 1*40W 白光","套"]
[127,"Z264101001","多孔排插","套"]
[128,"Z264101001","五孔插座","套"]
[129,"Z280301000","BV-2.5mm2铜芯电线","m"]
[130,"Z280301000","ZR-BV-2.5mm2铜芯电线","m"]
[131,"Z280301000","ZR-BV-6mm2铜芯电线","m"]
[132,"Z280311000","六类纯铜网线","m"]
[133,"Z281100000","WDZ-YJV-4*16+1*10mm2铜芯电缆","m"]
[134,"Z281100000","WDZ-YJV-4*70+1*35mm2铜芯电缆","m"]
[135,"Z290302000","PVC-69*25阻燃线槽 弧形（加厚）","m"]
[136,"Z290302000","塑料线槽39*19","m"]
[137,"Z290607000","包塑金属软管φ16","m"]
[138,null,"◆机械台班组成◆"]
[139,"000301001A","机械台班人工费","元"]
[140,"000301001","机械台班人工费","元"]
[141,"140301004","国V汽油 92#","kg"]
[142,"140304001","轻柴油 0#","kg"]
[143,"341103001","电","kW.h"]
[144,"994701001","其他机械费","元"]
[145,"994701003","停滞费","元"]
[146,"994701004","折旧费","元"]
[147,"994701005","大修理费","元"]
[148,"994701006","经常修理费","元"]
[149,"994701007","安拆及场外运输费","元"]
[150,"994701008","其他费用","元"]
[151,null,"◆机械◆"]
[152,"980502012","工业用真效値万用表","台班"]
[]
["主要材料及价格表"]
["工程名称:路桥工程学院虚拟仿真实训室改造",{"$nulls":3},"第5页  共5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）"]
[153,"981101007","钳形接地电阻测试仪","台班"]
[154,"981110002","绝缘电阻测试仪 ZC-8","台班"]
[155,"981701001","对讲机 C15","台班"]
[156,"990704004","载货汽车[装载质量4t]","台班"]
[157,"990704005","载货汽车[装载质量5t]","台班"]
[158,"990903002","汽车式起重机[提升质量8t]","台班"]
[159,"990912001","卷扬机架[架高40m以内]","台班"]
[160,"990915002","电动卷扬机 单筒快速 [牵引力10KN]","台班"]
[161,"991101002","手动液压叉车","台班"]
[162,"991523003","手提砂轮机[砂轮直径Φ150]","台班"]
[163,"991908004A","立式钻床 钻孔直径50mm","台班"]
[164,"991912001","混凝土钻孔机 ZZH1-160","台班"]
[165,"991926001","弯管机 WC27~108","台班"]
[166,"992501001A","交流电弧焊机 容量21kV.A","台班"]
[167,"994301001","电动空气压缩机[排气量0.3/min]","台班"]
[168,"994506004","油压接管钳 50t","台班"]
[169,"994508001","电锤 520W","台班"]
[170,null,"#### 合 计 ####"]