{"text_format":"3","workbook":"xls","n_sheets":13,"sheets":["封-2_招标控制价","扉-2_招标控制价","表-01_总说明","表-02_建设项目招标控制价汇总表","表-03_单项工程招标控制价汇总表","表-04_单位工程招标控制价汇总表","表-08_分部分项工程和单价措施项目清单与计价表","表-09_工程量清单综合单价分析表","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","表-22_允许调整主要材料和工程设备一览表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封-2_招标控制价","index":0,"n_rows":12,"n_cols":4,"rows_kept":12,"merged":[[0,1,0,2],[1,1,1,3],[2,2,3,2],[5,2,6,2],[8,1,8,3],[9,1,9,2],[10,0,10,1],[10,2,10,4]],"flags":["formulas_cached_only"]}
[null,"广西中医药大学自明楼楼顶风机、管道维修项目"]
[null,"招 标 控 制 价"]
[null,null,"广西中医药大学"]
[null,"招  标  人:"]
[null,null,"(单位盖章)"]
[null,null,"广西信永咨询工程有限责任公司"]
[null,"造价咨询人:"]
[null,null,"(单位盖章)"]
[]
[]
[]
[{"$nulls":3},"封-2"]

{"sheet":"扉-2_招标控制价","index":1,"n_rows":46,"n_cols":9,"rows_kept":46,"merged":[[1,1,1,6],[5,1,5,7],[11,0,11,1],[11,3,11,7],[13,3,14,7],[18,2,19,4],[18,6,19,8],[19,0,19,1],[20,2,20,4],[20,6,20,8],[24,0,24,1],[24,2,25,4],[24,6,25,8],[25,0,25,1],[26,2,26,4],[26,6,26,8],[30,2,31,4],[30,6,31,8],[31,0,31,1],[32,2,32,4],[32,6,32,8],[37,0,37,1],[37,2,37,4],[37,6,37,8],[42,2,42,6]],"flags":["formulas_cached_only"]}
[]
[null,"广西中医药大学自明楼楼顶风机、管道维修项目"]
[]
[]
[]
[null,"招 标 控 制 价"]
[]
[]
[]
[]
[]
["  招标控制价",null,"(小写):","116036.1元"]
[]
[{"$nulls":3},"壹拾壹万陆仟零叁拾陆元壹角整"]
[null,null,"(大写):"]
[]
[]
[]
[null,null,"广西中医药大学",null,null,"工程造价  ","广西信永咨询工程有限责任公司"]
["  招  标  人:",{"$nulls":4},"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,"2024年12月11日",null,null,"复 核 时 间：","2024年12月11日"]
{"$rows_empty":7}
[{"$nulls":8},"扉-2"]

{"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:","广西中医药大学自明楼楼顶风机、管道维修项目","第1页 共1页"]
["一、项目概况\n    1.建设单位：广西中医药大学。\n    2.建设地点：广西中医药大学仙葫校区。\n    3.本工程名称为：广西中医药大学自明楼楼顶风机、管道维修项目。\n二、工程量编制范围：\n    屋面风机楼顶风机、管道维修8台。\n三、编制依据\n    1.《建设工程工程量清单计价规范》（GB50500-2013）及其广西壮族自治区实施细则。\n    2.《建设工程工程量计算规范》(GB50854-50862-2013)及其广西壮族自治区实施细则(修订本)。\n    3.2015年《广西壮族自治区安装工程消耗量定额》。\n    4.桂建标〔2023〕7号《自治区住房城乡建设厅关于调整建设工程定额人工费及有关费率的通知》。\n    5.桂建标〔2016〕17号《自治区住房城乡建设厅关于建筑业实施营业税改增值税后广西壮族自治区建设工程计价依据调整的通知》。\n    6.桂建标〔2019〕12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》。\n    7.桂建发〔2023〕6号《自治区住房城乡建设厅关于印发广西壮族自治区房屋建筑和市政基础设施工程安全生产责任保险计价规定的通知》。\n    8.桂建标〔2016〕16号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。\n    9.建设工程造价管理机构发布的《南宁建设工程造价信息》2024年第10期上半月除税信息价，南宁市没有发布的材料价按照周边地区同期除税信息价，没有信息价的参考市场价。\n    10.桂建标〔2018〕37号《广西壮族自治区工程建设其他费用定额的通知》。\n    11.预算工程量汇总文件。\n四、其他说明\n    1.本项目安全生产责任保险费暂估价200.99元。\n\n\n\n"]
{"$rows_empty":34}
[null,"表-01"]

{"sheet":"表-02_建设项目招标控制价汇总表","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"]}
["建设项目招标控制价汇总表"]
["工程名称:广西中医药大学自明楼楼顶风机、管道维修项目",{"$nulls":3},"第1页 共1页"]
["序号","单项工程名称","金额(元)","其中:(元)"]
[{"$nulls":3},"暂估价","安全文明"]
[{"$nulls":4},"施工费"]
["1.1","广西中医药大学自明楼楼顶风机、管道维修项目",{"v":116036.1,"d":"116036.10"},null,2493.64]
[null,"        招标控制价合计",{"v":116036.1,"d":"116036.10"},null,2493.64]
{"$rows_empty":27}
[{"$nulls":4},"表-02"]

{"sheet":"表-03_单项工程招标控制价汇总表","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"]}
["单项工程招标控制价汇总表"]
["工程名称:广西中医药大学自明楼楼顶风机、管道维修项目",{"$nulls":3},"第1页 共1页"]
["序号","单位工程名称","金额(元)","其中:(元)"]
[{"$nulls":3},"暂估价","安全文明"]
[{"$nulls":4},"施工费"]
["1.1.1","广西中医药大学自明楼楼顶风机、管道维修项目",{"v":116036.1,"d":"116036.10"},null,2493.64]
[null,"        招标控制价合计",{"v":116036.1,"d":"116036.10"},null,2493.64]
{"$rows_empty":27}
[{"$nulls":4},"表-03"]

{"sheet":"表-04_单位工程招标控制价汇总表","index":5,"n_rows":42,"n_cols":4,"rows_kept":42,"merged":[[0,0,0,3],[1,0,1,2]],"flags":["formulas_cached_only"]}
["单位工程招标控制价汇总表"]
["工程名称:广西中医药大学自明楼楼顶风机、管道维修项目",null,null,"第1页 共1页"]
["序号","汇总内容","金额(元)","备注"]
[null,"广西中医药大学自明楼楼顶风机、管道维修项目"]
["1","分部分项工程和单价措施项目清单计价合计",96994.27]
[" 1.1","  其中:暂估价"]
["2","总价措施项目清单计价合计",{"v":3502.9,"d":"3502.90"}]
[" 2.1","  其中:安全文明施工费",2493.64]
["3","其他项目清单计价合计",200.99]
["4","税前项目清单计价合计"]
["5","规费",5756.98]
["6","增值税",9580.96]
["7","工程总造价=1+2+3+4+5+6",{"v":116036.1,"d":"116036.10"}]
[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",96994.27]
["1.1","  其中:暂估价"]
["2","总价措施项目清单计价合计",{"v":3502.9,"d":"3502.90"}]
["2.1","  其中:安全文明施工费",2493.64]
["3","其他项目清单计价合计",200.99]
["4","税前项目清单计价合计"]
["5","规费",5756.98]
["6","增值税",9580.96]
["7","工程总造价=1+2+3+4+5+6",{"v":116036.1,"d":"116036.10"}]
{"$rows_empty":18}
[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":84,"n_cols":8,"rows_kept":84,"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]],"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:广西中医药大学自明楼楼顶风机、管道维修项目 ",{"$nulls":5},"第1页 共2页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"广西中医药大学自明楼楼顶风机、管道维修项目",{"$nulls":3},96994.27]
[null,null,"分部分项工程",{"$nulls":3},96994.27]
[null,null,"拆除工程",{"$nulls":3},9990.18]
["1","030702004001","铝板通风管道拆除","㎡","46.12",8.17,{"v":376.8,"d":"376.80"}]
["2","030703024001","原风帽拆除","个","8",{"v":65.2,"d":"65.20"},{"v":521.6,"d":"521.60"}]
["3","030108001001","原通风机设备拆除","台","5",808.53,4042.65]
[null,null,"型号：HTFC-I-15、HTFC-(DT)-25#"]
["4","030108001002","原通风机设备拆除","台","3",{"v":432,"d":"432.00"},{"v":1296,"d":"1296.00"}]
[null,null,"型号:HTFC-I-10、12"]
["5","011611005001","原槽钢拆除","m","48.00",{"v":11.6,"d":"11.60"},{"v":556.8,"d":"556.80"}]
["6","011602001001","混凝土构件拆除","","1.00",244.33,244.33]
["7","010103002001","人工搬运废料垃圾下楼","工日","6",{"v":267,"d":"267.00"},{"v":1602,"d":"1602.00"}]
[null,null,"含垃圾装车"]
["8","010103002002","垃圾清理自卸汽车外运","车","3",{"v":450,"d":"450.00"},{"v":1350,"d":"1350.00"}]
[null,null,"安装工程",{"$nulls":3},86004.09]
["9","030108001003","离心式通风机 2.2KW","台","2",4494.46,8988.92]
[null,null,"型号:HTFC-I-10"]
[null,null,"风量：3020m3/h"]
[null,null,"功率:2.2KW"]
[null,null,"风压：499Pa"]
[null,null,"转速：1600r/min"]
["10","030108001004","离心式通风机 2.2KW","台","1",5153.24,5153.24]
[null,null,"型号:HTFC-I-12"]
[null,null,"风量：4587m3/h"]
[null,null,"功率:2.2KW"]
[null,null,"风压：520Pa"]
[null,null,"转速：1450r/min"]
["11","030108001005","离心式通风机 3KW","台","2",6201.47,12402.94]
[null,null,"型号:HTFC-I-15"]
[null,null,"风量：9330m3/h"]
[null,null,"功率:3KW"]
[null,null,"风压：489Pa"]
[null,null,"转速：900r/min"]
["12","030108001006","离心式通风机 11KW","台","3",12036.79,36110.37]
[null,null,"型号:HTFC-(DT)-25#"]
[null,null,"风量：22000m3/h"]
[{"$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:广西中医药大学自明楼楼顶风机、管道维修项目 ",{"$nulls":5},"第2页 共2页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"功率:11KW"]
[null,null,"风压：425Pa"]
[null,null,"转速：1450r/min"]
["13","030702004002","铝板矩形通风管道 风管壁厚（δ=2mm）","㎡","46.12",290.12,13380.33]
["14","030702010001","铝合金百叶风口 500*400mm","个","16",{"v":132.4,"d":"132.40"},{"v":2118.4,"d":"2118.40"}]
["15","030703015001","铝制圆伞形风帽制作安装","个","9",106.38,957.42]
["16","031002002001","设备支架","m","48.00",67.88,3258.24]
[null,null,"材质：10#槽钢"]
["17","031201003001","支架除锈，防锈","kg","480.34",1.69,811.77]
[null,null,"手工除轻锈后，再刷红丹防锈漆两道"]
["18","031202003001","一般钢结构支架防腐蚀","㎡","17.47",22.84,399.01]
[null,null,"防腐涂料底漆两遍+面漆两遍"]
["19","桂030413011001","现浇基础","","1.00",604.77,604.77]
[null,null,"含模板制作、安装"]
["20","桂030113027001","设备基础灌浆","","1.00",1818.68,1818.68]
[null,null,"修复工程",{"$nulls":3},{"v":1000,"d":"1000.00"}]
["21","03B001","风管维修","项","1",{"v":1000,"d":"1000.00"},{"v":1000,"d":"1000.00"}]
[null,null,"逐步排查风管问题及维修"]
[null,null,"     合    计",{"$nulls":3},96994.27]
[null,null,"     ∑人工费",{"$nulls":3},{"v":18218.3,"d":"18218.30"}]
[null,null,"     ∑材料费",{"$nulls":3},70164.25]
[null,null,"     ∑机械费",{"$nulls":3},2356.25]
[null,null,"     ∑管理费",{"$nulls":3},4279.83]
[null,null,"     ∑利  润",{"$nulls":3},1975.65]
{"$rows_empty":12}
[{"$nulls":7},"表-08"]

{"sheet":"表-09_工程量清单综合单价分析表","index":7,"n_rows":122,"n_cols":12,"rows_kept":122,"merged":[[0,0,0,11],[1,0,1,7],[1,8,1,11],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,6,2,11],[30,0,30,11],[31,0,31,7],[31,8,31,11],[32,0,33,0],[32,1,33,1],[32,2,33,2],[32,3,33,3],[32,4,33,4],[32,6,32,11],[61,0,61,11],[62,0,62,7],[62,8,62,11],[63,0,64,0],[63,1,64,1],[63,2,64,2],[63,3,64,3],[63,4,64,4],[63,6,63,11],[91,0,91,11],[92,0,92,7],[92,8,92,11],[93,0,94,0],[93,1,94,1],[93,2,94,2],[93,3,94,3],[93,4,94,4],[93,6,93,11]],"flags":["formulas_cached_only"]}
["工程量清单综合单价分析表"]
["工程名称：广西中医药大学自明楼楼顶风机、管道维修项目",{"$nulls":7},"第1页 共4页"]
["序号","项目编码","项目名称及项目\r\n特征描述","单位","工程量","综合单价","综合单价"]
[{"$nulls":5},"（元）","人工费","材料费","机械费","管理费","利润","其中:\r\n暂估价"]
[null,null,"广西中医药大学自明楼楼顶风机、管道维修项目"]
[null,null,"分部分项工程"]
[null,null,"拆除工程"]
["1","030702004001","铝板通风管道拆除","㎡","46.12",8.17,5.57,0.17,{"v":0.1,"d":"0.10"},1.59,0.74]
[null,"0904010","复合型风管拆除  圆/方形风管直径/周长(mm以内)500/2000","10㎡","4.612",81.71,{"v":55.7,"d":"55.70"},{"v":1.7,"d":"1.70"},{"v":1,"d":"1.00"},15.88,7.43]
["2","030703024001","原风帽拆除","个","8",{"v":65.2,"d":"65.20"},50.06,{"v":1.8,"d":"1.80"},{"v":0.8,"d":"0.80"},8.36,4.18]
[null,"0904036","风帽拆除  直径(mm以内)900","个","8",{"v":65.2,"d":"65.20"},50.06,{"v":1.8,"d":"1.80"},{"v":0.8,"d":"0.80"},8.36,4.18]
["3","030108001001","原通风机设备拆除","台","5",808.53,{"v":634.5,"d":"634.50"},{"v":1.8,"d":"1.80"},{"v":12.7,"d":"12.70"},106.33,{"v":53.2,"d":"53.20"}]
[null,null,"型号：HTFC-I-15、HTFC-(DT)-25#"]
[null,"0904068","落地安装式通风机拆除 20#以内","台","5",808.53,{"v":634.5,"d":"634.50"},{"v":1.8,"d":"1.80"},{"v":12.7,"d":"12.70"},106.33,{"v":53.2,"d":"53.20"}]
["4","030108001002","原通风机设备拆除","台","3",{"v":432,"d":"432.00"},{"v":338.4,"d":"338.40"},{"v":1.7,"d":"1.70"},{"v":6.8,"d":"6.80"},56.72,28.38]
[null,null,"型号:HTFC-I-10、12"]
[null,"0904067","落地安装式通风机拆除 12#以内","台","3",{"v":432,"d":"432.00"},{"v":338.4,"d":"338.40"},{"v":1.7,"d":"1.70"},{"v":6.8,"d":"6.80"},56.72,28.38]
["5","011611005001","原槽钢拆除","m","48.00",{"v":11.6,"d":"11.60"},7.61,0.72,{"v":0.1,"d":"0.10"},2.16,1.01]
[null,"0901068","基础槽钢拆除","10m","4.800",116.03,76.14,7.17,{"v":1,"d":"1.00"},21.61,10.11]
["6","011602001001","混凝土构件拆除","","1.00",244.33,{"v":222,"d":"222.00"},null,null,16.78,5.55]
[null,"07010044","混凝土拆除","10","0.100",2443.33,{"v":2220,"d":"2220.00"},null,null,167.83,{"v":55.5,"d":"55.50"}]
["7","010103002001","人工搬运废料垃圾下楼","工日","6",{"v":267,"d":"267.00"},null,{"v":267,"d":"267.00"}]
[null,null,"含垃圾装车"]
[null,"B-换","人工搬运废料垃圾下楼","工日","6",{"v":267,"d":"267.00"},null,{"v":267,"d":"267.00"}]
["8","010103002002","垃圾清理自卸汽车外运","车","3",{"v":450,"d":"450.00"},null,null,{"v":450,"d":"450.00"}]
[null,"B-换","垃圾清理自卸汽车外运","车","3",{"v":450,"d":"450.00"},null,null,{"v":450,"d":"450.00"}]
[null,null,"安装工程"]
["9","030108001003","离心式通风机 2.2KW","台","2",4494.46,561.65,{"v":3698.3,"d":"3698.30"},52.01,127.33,55.17]
[null,null,"型号:HTFC-I-10"]
[" ",null,null," ",null,null," "," "," "," ",null,"表－09"]
["工程量清单综合单价分析表"]
["工程名称：广西中医药大学自明楼楼顶风机、管道维修项目",{"$nulls":7},"第2页 共4页"]
["序号","项目编码","项目名称及项目\r\n特征描述","单位","工程量","综合单价","综合单价"]
[{"$nulls":5},"（元）","人工费","材料费","机械费","管理费","利润","其中:\r\n暂估价"]
[null,null,"风量：3020m3/h"]
[null,null,"功率:2.2KW"]
[null,null,"风压：499Pa"]
[null,null,"转速：1600r/min"]
[null,"B1-0686换","离心式通（引）风机 设备重量（t以内）0.3","台","2",4494.46,561.65,{"v":3698.3,"d":"3698.30"},52.01,127.33,55.17]
["10","030108001004","离心式通风机 2.2KW","台","1",5153.24,561.65,4357.08,52.01,127.33,55.17]
[null,null,"型号:HTFC-I-12"]
[null,null,"风量：4587m3/h"]
[null,null,"功率:2.2KW"]
[null,null,"风压：520Pa"]
[null,null,"转速：1450r/min"]
[null,"B1-0686换","离心式通（引）风机 设备重量（t以内）0.3","台","1",5153.24,561.65,4357.08,52.01,127.33,55.17]
["11","030108001005","离心式通风机 3KW","台","2",6201.47,561.65,5405.31,52.01,127.33,55.17]
[null,null,"型号:HTFC-I-15"]
[null,null,"风量：9330m3/h"]
[null,null,"功率:3KW"]
[null,null,"风压：489Pa"]
[null,null,"转速：900r/min"]
[null,"B1-0686换","离心式通（引）风机 设备重量（t以内）0.3","台","2",6201.47,561.65,5405.31,52.01,127.33,55.17]
["12","030108001006","离心式通风机 11KW","台","3",12036.79,710.09,11048.04,52.01,158.14,68.51]
[null,null,"型号:HTFC-(DT)-25#"]
[null,null,"风量：22000m3/h"]
[null,null,"功率:11KW"]
[null,null,"风压：425Pa"]
[null,null,"转速：1450r/min"]
[null,"B1-0687换","离心式通（引）风机 设备重量（t以内）0.5","台","3",12036.79,710.09,11048.04,52.01,158.14,68.51]
[" ",null,null," ",null,null," "," "," "," ",null,"表－09"]
["工程量清单综合单价分析表"]
["工程名称：广西中医药大学自明楼楼顶风机、管道维修项目",{"$nulls":7},"第3页 共4页"]
["序号","项目编码","项目名称及项目\r\n特征描述","单位","工程量","综合单价","综合单价"]
[{"$nulls":5},"（元）","人工费","材料费","机械费","管理费","利润","其中:\r\n暂估价"]
["13","030702004002","铝板矩形通风管道 风管壁厚（δ=2mm）","㎡","46.12",290.12,{"v":100.7,"d":"100.70"},142.31,4.05,29.34,13.72]
[null,"B7-0235换","铝板矩形风管壁厚（δ=2mm） （气焊） 周长×壁厚（2000以下×2mm）","10㎡","4.612",{"v":2901.2,"d":"2901.20"},1007.02,1423.06,40.49,293.41,137.22]
["14","030702010001","铝合金百叶风口 500*400mm","个","16",{"v":132.4,"d":"132.40"},27.72,92.01,{"v":0.9,"d":"0.90"},8.02,3.75]
[null,"B7-0341换","百叶风口安装 1800mm周长以内","个","16",{"v":132.4,"d":"132.40"},27.72,92.01,{"v":0.9,"d":"0.90"},8.02,3.75]
["15","030703015001","铝制圆伞形风帽制作安装","个","9",106.38,39.57,49.74,0.57,11.24,5.26]
[null,"B7-0405","铝制圆伞形风帽制作安装","100kg","0.2700",3546.09,1318.98,{"v":1657.9,"d":"1657.90"},19.12,{"v":374.8,"d":"374.80"},175.29]
["16","031002002001","设备支架","m","48.00",67.88,15.34,44.62,1.14,4.62,2.16]
[null,null,"材质：10#槽钢"]
[null,"B4-0485换","基础槽钢、角钢制作安装 槽钢","10m","4.800",{"v":678.7,"d":"678.70"},153.39,446.18,11.39,46.15,21.59]
["17","031201003001","支架除锈，防锈","kg","480.34",1.69,0.76,0.29,0.32,0.22,{"v":0.1,"d":"0.10"}]
[null,null,"手工除轻锈后，再刷红丹防锈漆两道"]
[null,"B11-0007","手工除锈 一般钢结构 轻锈","100kg","4.8034",55.05,30.02,2.15,10.75,8.46,3.67]
[null,"B11-0117换","金属结构刷油 一般钢结构 红丹防锈漆 第一遍","100kg","4.8034",58.17,22.83,{"v":14.6,"d":"14.60"},10.75,6.97,3.02]
[null,"B11-0118换","金属结构刷油 一般钢结构 红丹防锈漆 第二遍","100kg","4.8034",55.65,22.83,12.08,10.75,6.97,3.02]
["18","031202003001","一般钢结构支架防腐蚀","㎡","17.47",22.84,10.17,6.85,2.15,2.56,1.11]
[null,null,"防腐涂料底漆两遍+面漆两遍"]
[null,"B11-0304换","漆酚树脂漆 一般钢结构 底漆两遍","10㎡","1.747",135.94,60.24,43.84,10.75,14.73,6.38]
[null,"B11-0308换","漆酚树脂漆 一般钢结构 面漆两遍","10㎡","1.747",92.41,{"v":41.5,"d":"41.50"},24.62,10.75,10.84,{"v":4.7,"d":"4.70"}]
["19","桂030413011001","现浇基础","","1.00",604.77,{"v":103,"d":"103.00"},405.59,38.15,39.54,18.49]
[null,null,"含模板制作、安装"]
[null,"B4-2063换","路灯基础、接线井 现浇基础  C20混凝土基础","","1.00",604.77,{"v":103,"d":"103.00"},405.59,38.15,39.54,18.49]
["20","桂030113027001","设备基础灌浆","","1.00",1818.68,1021.45,493.45,null,211.95,91.83]
[null,"B1-1424","设备底座与基础间灌浆 一台设备的灌浆体积(以内) 0.1","","1.00",1818.68,1021.45,493.45,null,211.95,91.83]
[null,null,"修复工程"]
["21","03B001","风管维修","项","1",{"v":1000,"d":"1000.00"},null,{"v":1000,"d":"1000.00"}]
[" ",null,null," ",null,null," "," "," "," ",null,"表－09"]
["工程量清单综合单价分析表"]
["工程名称：广西中医药大学自明楼楼顶风机、管道维修项目",{"$nulls":7},"第4页 共4页"]
["序号","项目编码","项目名称及项目\r\n特征描述","单位","工程量","综合单价","综合单价"]
[{"$nulls":5},"（元）","人工费","材料费","机械费","管理费","利润","其中:\r\n暂估价"]
[null,null,"逐步排查风管问题及维修"]
[null,"B-换","风管维修","项","1",{"v":1000,"d":"1000.00"},null,{"v":1000,"d":"1000.00"}]
{"$rows_empty":24}
[" ",null,null," ",null,null," "," "," "," ",null,"表－09"]

{"sheet":"表-11_总价措施项目清单与计价表","index":8,"n_rows":39,"n_cols":7,"rows_kept":39,"merged":[[0,0,0,6],[1,0,1,4],[4,3,6,3],[37,0,37,6]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
["工程名称:广西中医药大学自明楼楼顶风机、管道维修项目   ",{"$nulls":5},"第1页 共1页"]
["序\r\n号","项目编码","项 目 名 称","计 算 基 础","费 率(%)\r\n或标准","金 额(元)","备注"]
[null,null,"广西中医药大学自明楼楼顶风机、管道维修项目",null,null,3502.9]
["1","桂031401001001","安全文明施工费","∑分部分项及单价措施费定额(人工费+机械费)",null,2493.64]
["2","桂031401002001","检验试验配合费",null,null,104.93]
["3","桂031401003001","雨季施工增加费",null,null,841.5]
["11","桂031401011001","高层建筑增加费",null,null,62.83]
[null,null,"       合     计",null,null,3502.9]
{"$rows_empty":28}
["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":9,"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:广西中医药大学自明楼楼顶风机、管道维修项目   ",null,null,"第1页 共1页"]
["序号","项目名称","金额（元）","备注"]
[null,"广西中医药大学自明楼楼顶风机、管道维修项目",200.99]
["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"]
["6","安全生产责任保险费暂估价",200.99,"分部分项工程费及措施项目费"]
[null,"            合           计",200.99]
{"$rows_empty":30}
["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":10,"n_rows":46,"n_cols":7,"rows_kept":46,"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],[44,0,44,6],[45,0,45,4]],"flags":["formulas_cached_only"]}
["税前项目清单与计价表"]
["工程名称:广西中医药大学自明楼楼顶风机、管道维修项目 ",{"$nulls":4},"第1页 共1页"]
["序号","项目编码","项目名称及项目特征\r\n描述","计量单位","工程量","金  额(元)"]
[{"$nulls":5},"单价","合 价"]
[]
[null,null,"            合         计"]
{"$rows_empty":38}
["注：税前项目包含除增值税以外的所有费用。"]
[{"$nulls":6},"表-14"]

{"sheet":"表-15_规费、增值税计价表","index":11,"n_rows":37,"n_cols":5,"rows_kept":37,"merged":[[0,0,0,4],[1,0,1,3],[5,2,12,2],[14,2,18,2]],"flags":["formulas_cached_only"]}
["规费、增值税计价表"]
["工程名称:广西中医药大学自明楼楼顶风机、管道维修项目",{"$nulls":3},"第1页 共1页"]
["序号","项目名称","计算基础","计算费率(%)","金额(元)"]
[null,"广西中医药大学自明楼楼顶风机、管道维修项目",null,null,15337.94]
["1","规费","1.1+1.2+1.3",null,5756.98]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)\r\n(18218.3+0)","29.35",5347.07]
["1.1.1","养老保险费",null,"17.22",3137.19]
["1.1.2","失业保险费",null,"0.34",61.94]
["1.1.3","医疗保险费",null,"10.25",1867.38]
["1.1.4","生育保险费",null,"0.64",{"v":116.6,"d":"116.60"}]
["1.1.5","工伤保险费",null,"0.90",163.96]
["1.2","住房公积金",null,"1.85",337.04]
["1.3","工程排污费",null,"0.40",72.87]
["2","增值税","Σ（分部分项工程费及单价措施项目费+总价措施项目费+其他项目费+税前项目费+规费）","9.00",9580.96]
["2","税金","分部分项及单价措施工程费+总价措施项目费+其他项目费+税前项目费+规费"]
["2.2","城市维护建设税"]
["2.3","教育附加费",null,"0.09"]
["2.4","地方教育附加费",null,"0.06"]
["2.5","水利建设基金",null,"0.10"]
[null,"       合          计",null,null,15337.94]
{"$rows_empty":16}
[{"$nulls":4},"表-15"]

{"sheet":"表-22_允许调整主要材料和工程设备一览表","index":12,"n_rows":29,"n_cols":10,"rows_kept":29,"merged":[[0,0,0,9],[1,0,1,9],[2,0,2,7],[2,8,2,9],[26,0,26,9],[27,0,27,9]],"flags":["formulas_cached_only"]}
["允许调整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:广西中医药大学自明楼楼顶风机、管道维修项目",{"$nulls":7},"编号:"]
["序号","名称、规格、型号","单位","数量","风险系数(%)","基准单价(元)","投标单价(元)","确认单价(元)","价差(元)","合计差价(元)"]
[1,"圆钢HPB300 Φ10以内(综合)","kg",19.728,null,4.03]
[2,"铁钉(综合)","kg",{"v":0.18,"d":"0.180"},null,5.58]
[3,"电焊条（综合）","kg",{"v":1.68,"d":"1.680"},null,{"v":6.5,"d":"6.50"}]
[4,"砂(综合)","",{"v":0.69,"d":"0.690"},null,178.64]
[5,"碎石(综合)","",{"v":0.76,"d":"0.760"},null,115.53]
[6,"周转枋材","",0.005,null,967.26]
[7,"木板","",0.114,null,828.21]
[8,"氧气","",47.069,null,3.98]
[9,"            合       计"]
{"$rows_empty":13}
["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"]