{"text_format":"3","workbook":"xls","n_sheets":6,"sheets":["封-2_招标控制价","表-01_总说明","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-11_总价措施项目清单与计价表","表-15_规费、增值税计价表"],"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,"绿港•金阳产业城（一期）1#、7#楼防火卷帘门洞封堵工程"]
[null,"工 程 量 清 单"]
[null,null,"南宁嘉通置业有限责任公司"]
[null,"招  标  人:"]
[null,null,"(单位盖章)"]
[]
[null,"投  标 人:"]
[null,null,"(单位盖章)"]
[null,"2024年11月4日"]
[]
[]
[{"$nulls":3},"封-2"]

{"sheet":"表-01_总说明","index":1,"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:","绿港•金阳产业城（一期）1#、7#楼防火卷帘门洞封堵工程","第1页 共1页"]
[" 一、工程概括\r\n  \r\n 1、做法根据工程设计修改通知单JZT-03（1#厂房、7#厂房），工程量依据设计图纸计算。\r\n\r\n二、编制依据\r\n\r\n1、施工图设计文件\r\n\r\n2、广西壮族自治区建设行政主管部门颁发的：\r\n\r\n(1)《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\r\n(2)《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\r\n(3)2013年《广西壮族自治区建筑装饰装修工程消耗量定额》；\r\n\r\n(4)2016年《广西壮族自治区建设工程费用定额》及其计价相关规定；\r\n\r\n(5)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》；\r\n\r\n(6)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》；\r\n\r\n(7)桂造价[2019]10号《关于调整除税价计算适用增值税税率的通知》；  \r\n\r\n(8)材料价格参考《南宁建设工程造价信息》2024年第8期（上半月）信息价及市场综合询价，没有信\r\n\r\n息价的参考广西其他城市信息价。\r\n\r\n    "]
{"$rows_empty":34}
[null,"表-01"]

{"sheet":"表-04_单位工程招标控制价汇总表","index":2,"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:绿港•金阳产业城（一期）1#、7#楼防火卷帘门洞封堵工程",null,null,"第1页 共1页"]
["序号","汇总内容","金额(元)","备注"]
["1","分部分项工程和单价措施项目清单计价合计",74452.07]
[" 1.1","  其中:暂估价"]
["2","总价措施项目清单计价合计",5140.71]
[" 2.1","  其中:安全文明施工费",4700.07]
["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",{"v":9406.4,"d":"9406.40"}]
["6","增值税",8009.93]
["7","工程总造价=1+2+3+4+5+6",97009.11]
{"$rows_empty":29}
[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":3,"n_rows":85,"n_cols":8,"rows_kept":85,"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:绿港•金阳产业城（一期）1#、7#楼防火卷帘门洞封堵工程 ",{"$nulls":5},"第1页 共2页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"分部分项工程",{"$nulls":3},68869.47]
[null,null,"A.3 砌筑工程",{"$nulls":3},68869.47]
["1","010402001001","砌块墙","","92.88",426.41,39604.96]
[null,null,"200厚A5.0加气砼砌块"]
[null,null,"砂浆种类、强度等级:M5预拌砂浆砌筑"]
["2","桂010515012001","植筋","根","444",1.68,745.92]
["3","桂010515011001","砌体加固筋    不绑扎","t","0.103",5182.99,533.85]
[null,null,"间距600"]
["4","011201001","墙面一般抹灰-砖墙","㎡","928.80",30.13,27984.74]
[null,null,"基层墙体清理干净，刷专用界面处理剂"]
[null,null,"15厚M5或1:1:6水泥石灰砂浆(分两次抹灰)"]
[null,null,"5厚M5或1:0.5:3水泥石灰砂浆"]
[null,null,"砂浆采用预拌砂浆"]
[]
[null,null,"     小    计",{"$nulls":3},68869.47]
[null,null,"     ∑人工费",{"$nulls":3},25950.73]
[null,null,"     ∑材料费",{"$nulls":3},33185.25]
[null,null,"     ∑机械费",{"$nulls":3},482.61]
[null,null,"     ∑管理费",{"$nulls":3},7262.96]
[null,null,"     ∑利  润",{"$nulls":3},1987.93]
[null,null,"单价措施项目",{"$nulls":3},{"v":5582.6,"d":"5582.60"}]
[null,"011701","脚手架工程",{"$nulls":3},{"v":5582.6,"d":"5582.60"}]
["5","桂011701002","砌筑里脚手架","㎡","374.40",9.39,3515.62]
[null,null,"搭设高度:3.6m以上"]
[null,null,"脚手架材质:扣件式钢管"]
["6","桂011701002","内装修脚手架","㎡","374.40",4.04,1512.58]
[null,null,"搭设高度:3.6m以上"]
[null,null,"脚手架材质:扣件式钢管"]
["7","桂011701002","砌筑里脚手架","㎡","90.00",6.16,{"v":554.4,"d":"554.40"}]
[null,null,"搭设高度:3.6m以内"]
[null,null,"脚手架材质:扣件式钢管"]
[]
[]
[]
[]
[]
[{"$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:绿港•金阳产业城（一期）1#、7#楼防火卷帘门洞封堵工程 ",{"$nulls":5},"第2页 共2页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"     小    计",{"$nulls":3},{"v":5582.6,"d":"5582.60"}]
[null,null,"     ∑人工费",{"$nulls":3},3317.87]
[null,null,"     ∑材料费",{"$nulls":3},785.45]
[null,null,"     ∑机械费",{"$nulls":3},{"v":137.8,"d":"137.80"}]
[null,null,"     ∑管理费",{"$nulls":3},1054.33]
[null,null,"     ∑利  润",{"$nulls":3},287.14]
[null,null,"     合    计",{"$nulls":3},74452.07]
[null,null,"     ∑人工费",{"$nulls":3},{"v":29268.6,"d":"29268.60"}]
[null,null,"     ∑材料费",{"$nulls":3},{"v":33970.7,"d":"33970.70"}]
[null,null,"     ∑机械费",{"$nulls":3},620.41]
[null,null,"     ∑管理费",{"$nulls":3},8317.29]
[null,null,"     ∑利  润",{"$nulls":3},2275.07]
{"$rows_empty":25}
[{"$nulls":7},"表-08"]

{"sheet":"表-11_总价措施项目清单与计价表","index":4,"n_rows":39,"n_cols":7,"rows_kept":39,"merged":[[0,0,0,6],[1,0,1,4],[4,3,7,3],[37,0,37,6]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
["工程名称:绿港•金阳产业城（一期）1#、7#楼防火卷帘门洞封堵工程   ",{"$nulls":5},"第1页 共1页"]
["序\r\n号","项目编码","项 目 名 称","计 算 基 础","费 率(%)\r\n或标准","金 额(元)","备注"]
["一",null,"建筑装饰装修工程(营改增)一般计税法",null,null,5140.71]
["1","桂011801001001","安全文明施工费","∑(分部分项人材机+单价措施人材机)\r\n(59618.59+4241.12)","7.36",4700.07]
["2","桂011801002001","检验试验配合费",null,"0.11",70.25]
["3","桂011801003001","雨季施工增加费",null,"0.53",338.46]
["4","桂011801004001","工程定位复测费",null,"0.05",31.93]
[null,null,"        合        计",null,null,5140.71]
{"$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-15_规费、增值税计价表","index":5,"n_rows":38,"n_cols":5,"rows_kept":38,"merged":[[0,0,0,4],[1,0,1,3],[5,2,11,2]],"flags":["formulas_cached_only"]}
["规费、增值税计价表"]
["工程名称:绿港•金阳产业城（一期）1#、7#楼防火卷帘门洞封堵工程",{"$nulls":3},"第1页 共1页"]
["序号","项目名称","计算基础","计算费率(%)","金额(元)"]
["一","建筑装饰装修工程(营改增)一般计税法",null,null,17416.33]
["1","规费","1.1+1.2+1.3",null,{"v":9406.4,"d":"9406.40"}]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)\r\n(25950.73+3317.87)","29.35",8590.33]
["1.1.1","养老保险费",null,"17.22",5040.05]
["1.1.2","失业保险费",null,"0.34",99.51]
["1.1.3","医疗保险费",null,"10.25",3000.03]
["1.1.4","生育保险费",null,"0.64",187.32]
["1.1.5","工伤保险费",null,"0.90",263.42]
["1.2","住房公积金",null,"1.85",541.47]
["1.3","工程排污费","∑(分部分项人材机+单价措施人材机)\r\n(59618.59+4241.12)","0.43",{"v":274.6,"d":"274.60"}]
["2","增值税","Σ（分部分项工程费及单价措施项目费+总价措施项目费+其他项目费+税前项目费+规费）\r\n(74452.07+5140.71+0+0+9406.4)","9.00",8009.93]
[null,"       合          计",null,null,17416.33]
{"$rows_empty":22}
[{"$nulls":4},"表-15"]