{"text_format":"3","workbook":"xls","n_sheets":13,"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-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,"园湖校区建设银行二楼公共办公室装修",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12月16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,"园湖校区建设银行二楼公共办公室装修",{"$nulls":5},"工程"]
[]
[]
[]
[null,"招 标 工 程 量 清 单"]
{"$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）",{"$nulls":3},"(造价工程师签字盖专用章)"]
[]
[]
[]
[]
[]
[]
["  编 制 时 间:",null,"2020年12月16日",null,null,"复 核 时 间：","2020年12月16日"]
[]
[]
[]
[]
[]
[]
[{"$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:","建行二楼装修工程","第1页 共1页"]
["1、工程概况：建行二楼装修工程。\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，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）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）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》2020年第09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，其价格参照南宁市场中档产品价。\r\n4、其他说明：\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:园湖校区建设银行二楼公共办公室装修工程",{"$nulls":3},"第1页 共1页"]
["序号","单项工程名称","金额(元)","其中:(元)"]
[{"$nulls":3},"暂估价","安全文明"]
[{"$nulls":4},"施工费"]
["1.1","园湖校区建设银行二楼公共办公室装修工程"]
[null,"        投标报价合计"]
{"$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:园湖校区建设银行二楼公共办公室装修工程",{"$nulls":3},"第1页 共1页"]
["序号","单位工程名称","金额(元)","其中:(元)"]
[{"$nulls":3},"暂估价","安全文明"]
[{"$nulls":4},"施工费"]
["1.1.1","园湖校区建设银行二楼公共办公室装修工程-拆除"]
["1.1.2","园湖校区建设银行二楼公共办公室装修工程-装修"]
["1.1.3","园湖校区建设银行二楼公共办公室装修工程-安装"]
[null,"        投标报价合计"]
{"$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:园湖校区建设银行二楼公共办公室装修工程",null,null,"第1页 共2页"]
["序号","汇总内容","金额(元)","备注"]
[null,"园湖校区建设银行二楼公共办公室装修工程-拆除"]
["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,"园湖校区建设银行二楼公共办公室装修工程-装修"]
["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,"园湖校区建设银行二楼公共办公室装修工程-安装"]
["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:园湖校区建设银行二楼公共办公室装修工程",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":211,"n_cols":8,"rows_kept":211,"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],[126,0,126,7],[127,0,127,5],[127,6,127,7],[128,0,130,0],[128,1,130,1],[128,2,130,2],[128,3,130,3],[128,4,130,4],[128,5,128,7],[129,5,130,5],[129,6,130,6],[168,0,168,7],[169,0,169,5],[169,6,169,7],[170,0,172,0],[170,1,172,1],[170,2,172,2],[170,3,172,3],[170,4,172,4],[170,5,170,7],[171,5,172,5],[171,6,172,6]],"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:园湖校区建设银行二楼公共办公室装修工程 ",{"$nulls":5},"第1页 共5页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"园湖校区建设银行二楼公共办公室装修工程-拆除"]
[null,null,"分部分项工程"]
[null,null,"G、1 人工拆除工程"]
["1","011605001001","地毯拆除清理","㎡","95.75"]
[null,null,"部位：房间"]
["2","011606002001","埃特板隔墙拆除","㎡","21.45"]
["3","011606003001","吊顶拆除","㎡","33.60"]
["4","011613001","灯具拆除","套","20"]
["5","011610002001","钢化地毯门及钢化玻璃隔断拆除","㎡","9.31"]
["6","011610002002","防盗门拆除","㎡","2.00"]
["7","011614005001","遮光窗帘拆除","m","20.93"]
["8","01B001","清理费 走廊尽头绿植清理、室内旧装饰拆除","工日","4"]
["9","01B002","垃圾清运","车","2"]
[]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"单价措施项目"]
[]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"     合    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"园湖校区建设银行二楼公共办公室装修工程-装修"]
[null,null,"分部分项工程"]
[{"$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:园湖校区建设银行二楼公共办公室装修工程 ",{"$nulls":5},"第2页 共5页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"A.6 金属结构工程"]
["10","010607004001","不锈钢防盗网","㎡","96.36"]
[null,null,"1.类型:不锈钢"]
[null,null,"2.规格:1.0mm厚 201材质，国标"]
[null,null,"A.9 楼地面工程"]
["11","011103002","国产3MM厚地板胶","㎡","166.24"]
[null,null,"自流平打底"]
[null,null,"品牌相当于“鸿辉”“耐宝丽”"]
[null,null,"A.10 墙、柱面工程"]
["12","011207001001","100mm轻钢龙骨隔墙-双面","㎡","42.48"]
[null,null,"优质轻钢龙骨骨架，8mm厚"]
[null,null,"双面封8mm埃特板隔墙"]
[null,null,"高度3600mm，龙骨竖向间距300mm"]
[null,null,"A.11 天棚工程"]
["13","011302002","格栅吊顶","㎡","227.12"]
[null,null,"1、铝合金格栅吊顶1260×60×126mm"]
[null,null,"2、品牌：相当于或不低于“欧斯宝”"]
[null,null,"A.12 门窗工程"]
["14","011210001001","木质工位隔断","㎡","17.83"]
[null,null,"隔断内夹磨砂玻璃"]
["15","010801001001","木质门","㎡","6.00"]
[null,null,"部位：工位"]
["16","010802001001","10mm钢化玻地弹门","㎡","2.99"]
["17","011210003001","钢化玻固定隔断","㎡","6.32"]
["18","010802004001","防盗门","㎡","2.00"]
["19","010801001002","生态木门","㎡","2.10"]
["20","FA080100600001","更换地弹门门锁","套","4"]
[null,null,"含拉手"]
["21","桂010811001001","特殊五金","个","64"]
[null,null,"推拉窗更换滚轮"]
["22","桂010811001002","特殊五金","个","32"]
[null,null,"纱网更换滚轮"]
["23","桂010811001003","特殊五金","个","32"]
[null,null,"更换推拉窗扣"]
["24","01B003","卫生间水龙头、吊顶、地板砖维修零星维修","工日","1"]
[null,null,"A.13 油漆、涂料、裱糊工程"]
[{"$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:园湖校区建设银行二楼公共办公室装修工程 ",{"$nulls":5},"第3页 共5页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
["25","011407001001","墙面喷（刷）涂料","㎡","84.96"]
[null,null,"1、满刮腻子二遍"]
[null,null,"2、刷底漆一遍"]
[null,null,"3、乳胶漆二遍"]
[null,null,"4、品牌：参照或相当于“多乐士全效净味三合一”"]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"单价措施项目"]
[]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"     合    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"园湖校区建设银行二楼公共办公室装修工程-安装"]
[null,null,"分部分项工程"]
[null,null,"B4 电气设备安装工程"]
["26","030404017001","开关箱","台","1"]
[null,null,"规格：600*400"]
[null,null,"安装方式：底边距地1.5m挂墙明装"]
["27","030408001001","铜芯电力电缆 普通敷设 ZR-YJV-5*4mm2","m","15.00"]
["28","030411002001","塑料线槽 39mm*19mm","m","43.29"]
[null,null,"1、品牌：相当或不低于“阳工”"]
["29","030411002002","塑料线槽 24mm*14mm","m","103.34"]
[null,null,"1、品牌：相当或不低于“阳工”"]
[{"$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:园湖校区建设银行二楼公共办公室装修工程 ",{"$nulls":5},"第4页 共5页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
["30","030411004001","线槽配线 动力线路 BV-6mm2","m","312.04"]
[null,null,"1、品牌：相当或不低于“阳工”"]
["31","030411004002","线槽配线 照明线路 BV-4mm2","m","243.92"]
[null,null,"1、品牌：相当或不低于“阳工”"]
["32","030411004003","线槽配线 照明线路 BV-2.5mm2","m","543.92"]
[null,null,"1、品牌：相当或不低于“阳工”"]
["33","030502005001","线槽内布放 超五类非屏蔽双绞线","m","305.00"]
[null,null,"含水晶头"]
[null,null,"品牌参考“绿联”、“山泽”"]
["34","030412005001","LED嵌入书T88格栅灯1200*300","套","24"]
[null,null,"1、规格2*36"]
[null,null,"2、品牌：相当于或不低于“井本”"]
["35","030404034001","照明开关","套","15"]
["36","030404019001","空气开关","个","3"]
[null,null,"1、32A空开2P"]
["37","030501012001","24口交换机","台","1"]
[null,null,"型号： S1730S-L24TR-A（24个10/100/1000BASE-T)以太网端口，"]
[null,null,"24个全千兆口，60W交流电源。"]
[null,null,"品牌参考“华为”"]
["38","030501012002","5口百兆铁壳交换机","台","9"]
[null,null,"品牌参考“华三”、“TP-LINK”"]
["39","011615001001","开孔(打洞)","个","5"]
[null,null,"钢化玻开孔50mm以下"]
[]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"单价措施项目"]
[]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[{"$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:园湖校区建设银行二楼公共办公室装修工程 ",{"$nulls":5},"第5页 共5页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"     合    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"     总 合 计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
{"$rows_empty":23}
[{"$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:园湖校区建设银行二楼公共办公室装修工程   ",{"$nulls":5},"第1页 共1页"]
["序\r\n号","项目编码","项 目 名 称","计 算 基 础","费 率(%)\r\n或标准","金 额(元)","备注"]
[null,null,"园湖校区建设银行二楼公共办公室装修工程-拆除"]
["一",null,"建筑拆除工程(营改增)简易计税法"]
["2","桂011801001001","安全文明施工费","∑(分部分项人材机+单价措施人材机)"]
["4","桂011801003001","雨季施工增加费"]
[null,null,"园湖校区建设银行二楼公共办公室装修工程-装修"]
["一",null,"建筑装饰装修工程(营改增)一般计税法"]
["1","桂011801001001","安全文明施工费","∑(分部分项人材机+单价措施人材机)"]
["2","桂011801002001","检验试验配合费"]
["3","桂011801003001","雨季施工增加费"]
["4","桂011801004001","工程定位复测费"]
[null,null,"园湖校区建设银行二楼公共办公室装修工程-安装"]
["一",null,"给排水、燃气、电气、通风空调、消防、建筑智能、通信、自控仪表工程(营改增)一般计税法"]
["1","桂031401001001","安全文明施工费","∑分部分项及单价措施费定额(人工费+机械费)"]
["2","桂031401002001","检验试验配合费"]
["3","桂031401003001","雨季施工增加费"]
[null,null,"      合     计"]
{"$rows_empty":17}
["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:园湖校区建设银行二楼公共办公室装修工程   ",null,null,"第1页 共1页"]
["序号","项目名称","金额（元）","备注"]
[null,"园湖校区建设银行二楼公共办公室装修工程-拆除"]
["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,"园湖校区建设银行二楼公共办公室装修工程-装修"]
["1","暂列金额",{"v":9500,"d":"9500.00"},"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,"园湖校区建设银行二楼公共办公室装修工程-安装"]
["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",{"v":9500,"d":"9500.00"}]
{"$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：园湖校区建设银行二楼公共办公室装修工程",{"$nulls":3},"第1页 共1页"]
["序号","项目名称","计量单位","暂定金额(元)","备注"]
[]
[null,"园湖校区建设银行二楼公共办公室装修工程-装修",null,{"v":9500,"d":"9500.00"}]
["1","暂列金额",null,{"v":9500,"d":"9500.00"}]
[null,"暂列金额","项",{"v":9500,"d":"9500.00"}]
[null,"            合       计",null,{"v":9500,"d":"9500.00"}]
{"$rows_empty":31}
["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-14_税前项目清单与计价表","index":10,"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:园湖校区建设银行二楼公共办公室装修工程 ",{"$nulls":4},"第1页 共1页"]
["序号","项目编码","项目名称及项目特征\r\n描述","计量单位","工程量","金  额(元)"]
[{"$nulls":5},"单价","合 价"]
[]
[null,null,"园湖校区建设银行二楼公共办公室装修工程-装修"]
["1","010810001001","卷拉式 遮光窗帘 全遮光","㎡","58.60"]
[null,null,"按洞口面积计算"]
[null,null,"化纤涤纶布布"]
[null,null,"加粗铝合金卷管；铝合金底杆"]
[null,null,"               合             计"]
{"$rows_empty":29}
["注：税前项目包含除增值税以外的所有费用。"]
[{"$nulls":6},"表-14"]

{"sheet":"表-15_规费、增值税计价表","index":11,"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:园湖校区建设银行二楼公共办公室装修工程",{"$nulls":3},"第1页 共2页"]
["序号","项目名称","计算基础","计算费率(%)","金额(元)"]
[null,"园湖校区建设银行二楼公共办公室装修工程-拆除"]
["一","建筑拆除工程(营改增)简易计税法"]
["1","规费","1+2+3"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
["1.1.5","工伤保险费"]
["1.2","住房公积金","分部分项及单价措施工程费+总价措施项目费+其他项目费"]
["1.3","工程排污费"]
["2","税金","分部分项及单价措施工程费+总价措施项目费+其他项目费+税前项目费+规费"]
["2.1","增值税"]
["2.2","城市维护建设税"]
["2.3","教育附加费"]
["2.4","地方教育附加费"]
["2.5","水利建设基金"]
[null,"园湖校区建设银行二楼公共办公室装修工程-装修"]
["一","建筑装饰装修工程(营改增)一般计税法"]
["1","规费","1.1+1.2+1.3"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
["1.1.5","工伤保险费"]
["1.2","住房公积金"]
["1.3","工程排污费","∑(分部分项人材机+单价措施人材机)"]
["2","增值税","Σ（分部分项工程费及单价措施项目费+总价措施项目费+其他项目费+税前项目费+规费）"]
[null,"园湖校区建设银行二楼公共办公室装修工程-安装"]
["一","给排水、燃气、电气、通风空调、消防、建筑智能、通信、自控仪表工程(营改增)一般计税法"]
["1","规费","1.1+1.2+1.3"]
[{"$nulls":4},"表-15"]
["规费、增值税计价表"]
["工程名称:园湖校区建设银行二楼公共办公室装修工程",{"$nulls":3},"第2页 共2页"]
["序号","项目名称","计算基础","计算费率(%)","金额(元)"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
["1.1.5","工伤保险费"]
["1.2","住房公积金"]
["1.3","工程排污费"]
["2","增值税","Σ（分部分项工程费及单价措施项目费+总价措施项目费+其他项目费+税前项目费+规费）"]
[null,"       合          计"]
{"$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":12,"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:园湖校区建设银行二楼公共办公室装修工程",{"$nulls":7},"编号:"]
["序号","名称、规格、型号","单位","数量","风险系数(%)","基准单价(元)","投标单价(元)","确认单价(元)","价差(元)","合计差价(元)"]
[1,"安装人工","元",null,null,1.13]
[2,"            合       计"]
{"$rows_empty":22}
["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"]