{"text_format":"3","workbook":"xlsx","n_sheets":9,"sheets":["封-1招标工程量清单","表-01总说明","表-02建设项目建筑安装工程费汇总表","表-03单项工程建筑安装工程费汇总表","表-04单位工程建筑安装工程费汇总表","表-08分部分项工程和单价措施项目费用表","表-10总价措施项目费用表","表-11其他项目费用汇总表","表-20允许调整价格的主要材料和工程设备一览表"],"read":"whole","date_system":"1900"}

{"sheet":"封-1招标工程量清单","index":0,"n_rows":18,"n_cols":6,"rows_kept":18,"merged":[[0,1,1,3],[3,0,3,5],[5,3,6,4],[6,0,6,1],[7,2,7,4],[9,2,10,4],[10,0,10,1],[11,2,11,4],[13,1,13,4],[15,1,15,4],[16,1,16,4]]}
["","集团办公楼一楼大厅改造工程","","","",""]
["","","","","",""]
["","","","","",""]
["招标工程量清单","","","","",""]
["","","","","",""]
["","","",null,"",""]
["招  标  人:","","","","",""]
["","","(单位盖章)","","",""]
["","","","","",""]
["","",null,"","",""]
["造价咨询人:","","","","",""]
["","","(单位盖章)","","",""]
["","","","","",""]
["",null,"","","",""]
["","","","","",""]
["","软件名称及版本号:博奥云计价软件","","","",""]
["","工程计价软件测评合格编号:2016J02","","","",""]
["","","","","","封-1"]

{"sheet":"表-01总说明","index":1,"n_rows":40,"n_cols":2,"rows_kept":40,"merged":[[0,0,0,1],[2,0,2,1],[3,0,3,1],[4,0,4,1],[5,0,5,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[13,0,13,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[20,0,20,1],[21,0,21,1],[22,0,22,1],[23,0,23,1],[24,0,24,1],[25,0,25,1],[26,0,26,1],[27,0,27,1],[28,0,28,1],[29,0,29,1],[30,0,30,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[39,0,39,1]]}
["总  说  明",""]
["工程名称:集团办公楼一楼大厅改造工程","第1页 共1页"]
["  一、工程概况：  \t",""]
["   1.本项目为集团办公楼一楼大厅改造工程，地点位于南宁市。\t",""]
["",""]
["  二、编制依据：\t",""]
["      工程图纸\t",""]
["      1.(GB50854~50862-2013) 建设工程工程量计算规范广西壮族自治区实施细则（修订本）、",""]
["      2.2013年《<建设工程工程量清单计价规范>广西壮族自治区实施细则》、",""]
["      3.2023年《广西壮族自治区安装工程消耗量及费用定额》、",""]
["      4.2024年《广西壮族自治区建筑装饰装修工程消耗量及费用定额》、",""]
["      5.2024年《广西壮族自治区建设建筑工程拆除消耗量及费用定额》、",""]
["      6.《关于调整除税价计算适用增值税税率的通知》桂造价[2019]10号文、",""]
["      7.桂建发[2023]6号文关于工程安全生产责任保险计价规定的通知及现行有关规定及相关资料。\t",""]
["",""]
["  三、材料价格选用原则和依据：\t",""]
["    材料价格按《南宁市建设工程造价信息》2025年第6期上半月除税价格计取，信息价没有的参考市场调查价计算。\t",""]
["",""]
["  四、其他需要说明的问题",""]
["    1.根据(桂建价(2024)2号)《自治区住房城乡建设厅关于进一步明确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费计价规定的通知》的要求，本工程安全生产责任保险费暂估价571.35元。",""]
["    2.余渣弃置运距暂按10km计算，结算时按时结算。",""]
["    3.施工所需的脚手架等措施费已含在相应子目综合单价中。",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["表-01",""]

{"sheet":"表-02建设项目建筑安装工程费汇总表","index":2,"n_rows":40,"n_cols":5,"rows_kept":40,"merged":[[0,0,0,4],[1,0,1,2],[1,3,1,4],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,4],[39,0,39,4]]}
["建设项目建筑安装工程费汇总表\n","","","",""]
["工程名称:集团办公楼一楼大厅改造工程","","","第1页 共1页",""]
["序号","单项工程名称","金额(元)","其中:(元)",""]
["","","","暂估价","安全文明施工费"]
["1.1","集团办公楼一楼大厅改造工程","","",""]
["","     建筑安装工程费合计","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["表-02","","","",""]

{"sheet":"表-03单项工程建筑安装工程费汇总表","index":3,"n_rows":40,"n_cols":5,"rows_kept":40,"merged":[[0,0,0,4],[1,0,1,2],[1,3,1,4],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,4],[39,0,39,4]]}
["单项工程建筑安装工程费汇总表\n","","","",""]
["工程名称:集团办公楼一楼大厅改造工程","","","第1页 共1页",""]
["序号","单位工程名称","金额(元)","其中:(元)",""]
["","","","暂估价","安全文明施工费"]
["1.1.1","建筑工程","","",""]
["1.1.2","安装工程","","",""]
["","建筑安装工程费合计","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["表-03","","","",""]

{"sheet":"表-04单位工程建筑安装工程费汇总表","index":4,"n_rows":80,"n_cols":4,"rows_kept":80,"merged":[[0,0,0,3],[1,0,1,1],[1,2,1,3],[39,0,39,3],[40,0,40,3],[41,0,41,1],[41,2,41,3],[79,0,79,3]]}
["单位工程建筑安装工程费汇总表\n","","",""]
["工程名称:集团办公楼一楼大厅改造工程","","第1页 共2页",""]
["序号","汇总内容","金额(元)","备注"]
["","建筑工程","",""]
["一","2024建筑装饰装修工程一般计税法","",""]
["1","分部分项工程和单价措施项目费用合计","",""]
["1.1","其中:材料暂估价","",""]
["2","总价措施项目费用合计","",""]
["2.1","其中：安全文明施工费","",""]
["3","其他项目费用合计","",""]
["4","建筑安装工程费合计","",""]
["","工程总价","",""]
["1","分部分项工程和单价措施项目费用合计","",""]
["1.1","其中:材料暂估价","",""]
["2","总价措施项目费用合计","",""]
["2.1","其中：安全文明施工费","",""]
["3","其他项目费用合计","",""]
["4","建筑安装工程费合计","",""]
["","安装工程","",""]
["一","2023给排水、燃气、电气、通风空调、消防、建筑智能、通信、自控仪表工程一般计税法","",""]
["1","分部分项工程和单价措施项目费用合计","",""]
["1.1","其中:材料暂估价","",""]
["2","总价措施项目费用合计","",""]
["2.1","其中：安全文明施工费","",""]
["3","其他项目费用合计","",""]
["4","建筑安装工程费合计","",""]
["","工程总价","",""]
["1","分部分项工程和单价措施项目费用合计","",""]
["1.1","其中:材料暂估价","",""]
["2","总价措施项目费用合计","",""]
["2.1","其中：安全文明施工费","",""]
["3","其他项目费用合计","",""]
["4","建筑安装工程费合计","",""]
["","工程项目汇总","",""]
["1","分部分项工程和单价措施项目费用合计","",""]
["1.1","其中:材料暂估价","",""]
["2","总价措施项目费用合计","",""]
["2.1","其中：安全文明施工费","",""]
["3","其他项目费用合计","",""]
["表-04","","",""]
["单位工程建筑安装工程费汇总表\r\n（适用于单价合同）","","",""]
["工程名称:集团办公楼一楼大厅改造工程","","第2页 共2页",""]
["序号","汇总内容","金额(元)","备注"]
["4","建筑安装工程费合计","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["表-04","","",""]

{"sheet":"表-08分部分项工程和单价措施项目费用表","index":5,"n_rows":157,"n_cols":8,"rows_kept":157,"merged":[[0,0,0,7],[1,0,1,5],[1,6,1,7],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,2,7],[20,0,20,7],[21,0,21,7],[22,0,22,7],[23,0,23,5],[23,6,23,7],[24,0,25,0],[24,1,25,1],[24,2,25,2],[24,3,25,3],[24,4,25,4],[24,5,24,7],[45,0,45,7],[46,0,46,7],[47,0,47,7],[48,0,48,5],[48,6,48,7],[49,0,50,0],[49,1,50,1],[49,2,50,2],[49,3,50,3],[49,4,50,4],[49,5,49,7],[84,0,84,7],[85,0,85,7],[86,0,86,7],[87,0,87,5],[87,6,87,7],[88,0,89,0],[88,1,89,1],[88,2,89,2],[88,3,89,3],[88,4,89,4],[88,5,88,7],[116,0,116,7],[117,0,117,7],[118,0,118,7],[119,0,119,5],[119,6,119,7],[120,0,121,0],[120,1,121,1],[120,2,121,2],[120,3,121,3],[120,4,121,4],[120,5,120,7],[155,0,155,7],[156,0,156,7]]}
["分部分项工程和单价措施项目费用表\n","","","","","","",""]
["工程名称:集团办公楼一楼大厅改造工程","","","","","","第1页 共5页",""]
["序号","项目编码","项目名称及\r\n项目特征描述","计量\r\n单位","工程量","金额(元)","",""]
["","","","","","综合单价","合价","其中：\r\n暂估价"]
["","","建筑工程","","","","",""]
["","","分部分项工程","","","","",""]
["","","拆除部分","","","","",""]
["1","011606003001","拆除吊顶天棚\r\n1.拆除阻燃板、石膏板吊顶天棚，含拆除金属龙骨","㎡","130.00","","",""]
["2","011601001001","拆除砌体 砖墙","m³","2.47","","",""]
["3","010103002001","余渣弃置\r\n1.运距:首运1km\r\n2.自卸汽车运渣土 人工装渣土1km以内","m³","15.31","","",""]
["4","010103002002","渣土弃置增运\r\n1.增运运距暂按9km","m³","137.79","","",""]
["","","天花部分","","","","",""]
["5","011407002001","天棚刷黑色环保涂料 二遍","㎡","192.00","","",""]
["6","011302001001","吊顶天棚\r\n1.天棚50型轻钢龙骨，不上人型，跌级\r\n2.18mm厚细木工板基层\r\n3.涂刷防火涂料3遍\r\n3.6mm厚无石棉埃特板面层\r\n4.天棚面腻子打底2遍，刷白色乳胶漆（另计）\r\n5.部位：荣誉区吊顶、入口区吊顶","㎡","32.16","","",""]
["","","展墙部分","","","","",""]
["7","011207001001","新建隔墙\r\n1.75#轻钢龙骨墙中支撑\r\n2.18mm厚细木工板，隔墙双面布置\r\n3.防火涂料3遍，隔墙双面布置\r\n4.6mm厚无石棉埃特板，隔墙双面布置\r\n5.刮腻子2遍（另计）","㎡","14.76","","",""]
["8","011207001002","背墙底板\r\n1.50型轻钢龙骨\r\n2.9mm阻燃板\r\n3.炭晶板饰面","㎡","74.58","","",""]
["9","011207001003","凸起展示墙\r\n1.50型轻钢龙骨\r\n2.9mm厚阻燃板\r\n3.刷防火涂料3遍\r\n4.9.5mm厚石膏板饰面\r\n5.含墙画布、定制PVC立体展板","㎡","85.29","","",""]
["","","地面部分","","","","",""]
["10","011101005001","自流平地面\r\n1.地面清店平整\r\n2.原地面水泥找平\r\n3.刷一层基层处理剂\r\n4.2-3mm水泥自流平","㎡","171.25","","",""]
["注：材料设备暂估价计入工程量清单综合单价报价。","","","","","","",""]
["表-08","","","","","","",""]
["分部分项工程和单价措施项目费用表\n","","","","","","",""]
["工程名称:集团办公楼一楼大厅改造工程","","","","","","第2页 共5页",""]
["序号","项目编码","项目名称及\r\n项目特征描述","计量\r\n单位","工程量","金额(元)","",""]
["","","","","","综合单价","合价","其中：\r\n暂估价"]
["11","011103001001","展厅专用地板胶 厚度2mm","㎡","171.25","","",""]
["12","011104002001","荣誉区木地板\r\n1.大芯板12mm基层、复合木地板面层（高5cm）","㎡","24.85","","",""]
["13","011105006001","304不锈钢踢脚线 H=80mm","m","73.00","","",""]
["","14.","A.14 其他装饰工程","","","","",""]
["14","010802001001","玻璃平移感应门\r\n1.尺寸：2990*2000mm\r\n2.含电子感应装置、电动装置、门轨等全部工序","㎡","7.05","","",""]
["","","A.13 油漆、涂料、裱糊工程","","","","",""]
["15","011406003001","墙面刮腻子\r\n1.人工清扫、打磨平整，刮腻子两遍","㎡","114.81","","",""]
["16","011406003002","天棚刮腻子\r\n1.人工清扫、打磨平整，刮耐水腻子两遍","㎡","32.16","","",""]
["17","011407002002","天棚刷白色乳胶漆 两遍","㎡","32.16","","",""]
["","","其他部分","","","","",""]
["18","011507001001","南楼大门打卡点（龙舟筑迹，规划引航）\r\n1.规格：9500*2580mm\r\n2.龙舟造型：激光雕刻1.2厚镀锌板钣金烤烤漆（内用方通做龙骨架）\r\n3.不锈钢字+PVC小字“南宁市建筑规划设计集团60周年华诞”","项","1","","",""]
["19","011507001002","南楼阶梯打卡点（集团缩写标志：NAPD）\r\n1.规格：4800*2100mm\r\n2.不锈钢字，楼梯车贴贴地地面","项","1","","",""]
["20","011507001003","北楼大门打卡点（南宁建规集团60华诞）\r\n1.规格：3340*3500mm\r\n2.龙舟造型：背景板铁架十五厘PVC打底（内用方通做龙骨架）\r\n3.十厘PVC喷图叠成立体造型，立体字“南宁建规集团60华诞”","项","1","","",""]
["21","011501006001","定制荣誉展示立柜\r\n1.规格：275*235、100*235","㎡","8.82","","",""]
["22","011501006002","荣誉展示矮柜\r\n1.规格：710*55*55cm","m","7.10","","",""]
["23","011507001004","立体城市剪影造型\r\n1.PVC雕刻、UV印","m","15.48","","",""]
["24","011606003002","立体字：主题墙LOGO名称\r\n1.规格：170*23.1cm","套","1","","",""]
["25","011606003003","立体字：主题墙60周年\r\n1.规格：128*70cm","套","1","","",""]
["26","011508004001","立体字：分区标题\r\n1.规格：60*59cm","套","4","","",""]
["注：材料设备暂估价计入工程量清单综合单价报价。","","","","","","",""]
["表-08","","","","","","",""]
["分部分项工程和单价措施项目费用表\n","","","","","","",""]
["工程名称:集团办公楼一楼大厅改造工程","","","","","","第3页 共5页",""]
["序号","项目编码","项目名称及\r\n项目特征描述","计量\r\n单位","工程量","金额(元)","",""]
["","","","","","综合单价","合价","其中：\r\n暂估价"]
["27","011505010001","原玻璃贴磨砂膜\r\n1.规格:(680+680)*115cm","㎡","15.64","","",""]
["28","010801001001","暗门1000*2350","㎡","4.70","","",""]
["29","010801001002","消防暗门800*1200","㎡","1.92","","",""]
["30","01B001","方案费","㎡","179.61","","",""]
["31","02B001","垃圾清理保洁费","项","1","","",""]
["","","      小计","","","","",""]
["","","     ∑人工费","","","","",""]
["","","     ∑材料费","","","","",""]
["","","     ∑机械费","","","","",""]
["","","     ∑管理费","","","","",""]
["","","     ∑利润","","","","",""]
["","","     ∑增值税","","","","",""]
["","","单价措施项目","","","","",""]
["","011710","已完工程保护费","","","","",""]
["32","桂011710001001","楼地面成品保护 塑料地板胶","㎡","179.61","","",""]
["","","      小计","","","","",""]
["","","     ∑人工费","","","","",""]
["","","     ∑材料费","","","","",""]
["","","     ∑机械费","","","","",""]
["","","     ∑管理费","","","","",""]
["","","     ∑利润","","","","",""]
["","","     ∑增值税","","","","",""]
["","","      合计","","","","",""]
["","","     ∑人工费","","","","",""]
["","","     ∑材料费","","","","",""]
["","","     ∑机械费","","","","",""]
["","","     ∑管理费","","","","",""]
["","","     ∑利润","","","","",""]
["","","     ∑增值税","","","","",""]
["","","安装工程","","","","",""]
["","","分部分项工程","","","","",""]
["","","B4 电气设备安装工程","","","","",""]
["33","030412004001","荣誉区平板灯\r\n1.尺寸：(250+160+160)*240mm","㎡","13.68","","",""]
["注：材料设备暂估价计入工程量清单综合单价报价。","","","","","","",""]
["表-08","","","","","","",""]
["分部分项工程和单价措施项目费用表\n","","","","","","",""]
["工程名称:集团办公楼一楼大厅改造工程","","","","","","第4页 共5页",""]
["序号","项目编码","项目名称及\r\n项目特征描述","计量\r\n单位","工程量","金额(元)","",""]
["","","","","","综合单价","合价","其中：\r\n暂估价"]
["34","030412004002","吊装磁吸轨道灯","m","80.00","","",""]
["35","030412004003","吊装磁吸轨道灯\r\n1.材质：合金，功率：15W","套","52","","",""]
["36","030412004004","磁吸灯 长80cm","套","56","","",""]
["37","030412004005","筒灯\r\n1.嵌入式筒灯 6W LED光源","套","5","","",""]
["38","030412004006","LED灯带","m","127.00","","",""]
["","","其他改造部分","","","","",""]
["39","030411004001","强弱电\r\n1.含新增物业用房配电，插座、普通照明，空调配电","㎡","179.61","","",""]
["40","030701003001","空调改造\r\n1.含环绕出风型空调室内机、室外机安装 冷媒气/液铜管 UPVC冷凝水管 管道保温","台","3","","",""]
["41","030701003002","风机改造\r\n1.含排风机安装 风管 风阀 软接 固定百叶风口 防雨百叶风口","项","1","","",""]
["42","030701003003","旧设备利旧安装\r\n1.含拆除风机盘管本体重新安装 冷媒气/液铜管 UPVC冷凝水管 管道保温 ","项","1","","",""]
["43","030701003004","拆除旧设备\r\n1.含拆除风机盘管本体重新安装 冷媒气/液铜管 UPVC冷凝水管 管道保温 ","项","1","","",""]
["","","      小计","","","","",""]
["","","     ∑人工费","","","","",""]
["","","     ∑材料费","","","","",""]
["","","     ∑机械费","","","","",""]
["","","     ∑管理费","","","","",""]
["","","     ∑利润","","","","",""]
["","","     ∑增值税","","","","",""]
["","","单价措施项目","","","","",""]
["","","","","","","",""]
["","","      小计","","","","",""]
["","","     ∑人工费","","","","",""]
["","","     ∑材料费","","","","",""]
["","","     ∑机械费","","","","",""]
["","","     ∑管理费","","","","",""]
["","","     ∑利润","","","","",""]
["注：材料设备暂估价计入工程量清单综合单价报价。","","","","","","",""]
["表-08","","","","","","",""]
["分部分项工程和单价措施项目费用表\n","","","","","","",""]
["工程名称:集团办公楼一楼大厅改造工程","","","","","","第5页 共5页",""]
["序号","项目编码","项目名称及\r\n项目特征描述","计量\r\n单位","工程量","金额(元)","",""]
["","","","","","综合单价","合价","其中：\r\n暂估价"]
["","","     ∑增值税","","","","",""]
["","","      合计","","","","",""]
["","","     ∑人工费","","","","",""]
["","","     ∑材料费","","","","",""]
["","","     ∑机械费","","","","",""]
["","","     ∑管理费","","","","",""]
["","","     ∑利润","","","","",""]
["","","     ∑增值税","","","","",""]
["","","      总计","","","","",""]
["","","     ∑人工费","","","","",""]
["","","     ∑材料费","","","","",""]
["","","     ∑机械费","","","","",""]
["","","     ∑管理费","","","","",""]
["","","     ∑利润","","","","",""]
["","","     ∑增值税","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["注：材料设备暂估价计入工程量清单综合单价报价。","","","","","","",""]
["表-08","","","","","","",""]

{"sheet":"表-10总价措施项目费用表","index":6,"n_rows":38,"n_cols":7,"rows_kept":38,"merged":[[0,0,0,6],[1,0,1,4],[1,5,1,6],[5,3,8,3],[12,3,14,3],[36,0,36,6],[37,0,37,6]]}
["总价措施项目费用表","","","","","",""]
["工程名称:集团办公楼一楼大厅改造工程","","","","","第1页 共1页",""]
["序\r\n号","项目编码","项目名称","计算过程","金额\r\n（元）","增值税(元)","含税金额\r\n（元）"]
["","","建筑工程","","","",""]
["一","","2024建筑装饰装修工程一般计税法","","","",""]
["1","桂011801001001","安全文明施工费","∑(分部分项人机+单价措施人机)","","",""]
["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","","","",""]
["","","        合计","","","",""]
["","","安装工程","","","",""]
["一","","2023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","","","",""]
["","","        合计","","","",""]
["","","        合计","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["注：此表增值税是指建筑服务增值税，在一般计税法中为增值税销项税，在简易计税法中为应纳增值税。","","","","","",""]
["表-10","","","","","",""]

{"sheet":"表-11其他项目费用汇总表","index":7,"n_rows":38,"n_cols":5,"rows_kept":38,"merged":[[0,0,0,4],[1,0,1,2],[1,3,1,4],[36,0,36,4],[37,0,37,4]]}
["其他项目费用汇总表\n","","","",""]
["工程名称:集团办公楼一楼大厅改造工程","","","第1页 共1页",""]
["序号","项目名称","不含税金额(元)","增值税(元)","含税金额(元)"]
["","建筑工程","","",""]
["一","2024建筑装饰装修工程一般计税法","","",""]
["1","暂列金额","","",""]
["2","材料设备暂估价","        ―        ","        ―        ","        ―        "]
["3","专业工程暂估价","","",""]
["4","计日工","","",""]
["5","总承包服务费","","",""]
["6","安全生产责任保险费暂估价",378.16,34.03,412.19]
["","安装工程","","",""]
["一","2023给排水、燃气、电气、通风空调、消防、建筑智能、通信、自控仪表工程一般计税法","","",""]
["1","暂列金额","","",""]
["2","材料设备暂估价","        ―        ","        ―        ","        ―        "]
["3","专业工程暂估价","","",""]
["4","安全生产责任保险费暂估价",146.02,13.14,159.16]
["5","计日工","","",""]
["6","总承包服务费","","",""]
["","            合计","","",571.35]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["注：1.此表增值税是指建筑服务增值税，在一般计税法中为增值税销项税，在简易计税法中为应纳增值税。\n　　2.材料暂估单价进入清单项目综合单价，此处不汇总。","","","",""]
["表-11","","","",""]

{"sheet":"表-20允许调整价格的主要材料和工程设备一览表","index":8,"n_rows":25,"n_cols":10,"rows_kept":25,"merged":[[0,0,0,9],[1,0,1,7],[1,8,1,9],[23,0,23,9],[24,0,24,9]]}
["允许调整价格的主要材料和工程设备一览表\r\n(适用于价格差额调整法)","","","","","","","","",""]
["工程名称:集团办公楼一楼大厅改造工程","","","","","","","","编号:",""]
["序号","名称、规格、型号","单位","数量","风险系数\r\n(%)","基准单价\r\n(元)","投标单价\r\n(元)","确认单价\r\n(元)","价差\r\n(元)","合计价差\r\n(元)"]
["1","扁钢（综合）","t","",{"v":5,"d":"5.00"},{"v":3105,"d":"3105.00"},"","","",""]
["2","角钢（综合）","t","",{"v":5,"d":"5.00"},{"v":3451,"d":"3451.00"},"","","",""]
["3","砌筑水泥 M32.5","t","",{"v":5,"d":"5.00"},401.77,"","","",""]
["4","砂（综合）","","",{"v":5,"d":"5.00"},171.84,"","","",""]
["5","一等杉木枋材","","",{"v":5,"d":"5.00"},1220.35,"","","",""]
["6","周转板枋材","","",{"v":5,"d":"5.00"},1039.82,"","","",""]
["7","18mm细木工板基层","㎡","",{"v":5,"d":"5.00"},33.92,"","","",""]
["8","胶合板9mm","㎡","",{"v":5,"d":"5.00"},22.12,"","","",""]
["9","大芯板12mm","㎡","",{"v":5,"d":"5.00"},24.07,"","","",""]
["10","6mm厚无石棉埃特板","㎡","",{"v":5,"d":"5.00"},13.72,"","","",""]
["11","石膏板9.5mm","㎡","",{"v":5,"d":"5.00"},19.03,"","","",""]
["12","6mm无石棉埃特板面层","㎡","",{"v":5,"d":"5.00"},13.72,"","","",""]
["13","乳胶漆","kg","",{"v":5,"d":"5.00"},14.16,"","","",""]
["14","成品腻子粉（一般型）","kg","",{"v":5,"d":"5.00"},0.88,"","","",""]
["15","成品腻子粉（防水型）","kg","",{"v":5,"d":"5.00"},1.33,"","","",""]
["16","汽油92#","kg","",{"v":5,"d":"5.00"},8.24,""," ","",""]
["17","电","kW·h","",{"v":5,"d":"5.00"},0.59,"","","",""]
["18","            合计","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["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。\n　　2.表中材料设备价格在一般计税法中不包含增值税，在简易计税法中包含进项税，但不含建筑服务增值税。","","","","","","","","",""]
["表-20","","","","","","","","",""]