{"text_format":"3","workbook":"xlsx","n_sheets":6,"sheets":["投标报价","表-01总说明","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-15规费、增值税计价表"],"read":"whole","date_system":"1900"}

{"sheet":"投标报价","index":0,"n_rows":22,"n_cols":9,"rows_kept":22,"merged":[[0,1,1,6],[3,0,3,8],[5,0,5,1],[5,2,5,3],[5,4,5,8],[7,2,7,3],[7,4,7,8],[9,3,10,4],[9,6,10,8],[10,0,10,2],[11,3,11,4],[11,6,11,8],[13,0,14,2],[13,3,13,4],[13,5,14,5],[13,6,13,8],[14,3,14,4],[14,6,14,8],[16,0,16,2],[16,3,16,4],[16,6,16,8],[17,3,17,4],[17,6,17,8],[19,0,19,2],[19,3,19,4],[19,6,19,8]]}
["","绿港国际中心B1地下室防排烟系统与应急照明系统维修","","","","","","",""]
["","","","","","","","工程",""]
["","","","","","","","",""]
["投 标 报 价 ","","","","","","","",""]
["","","","","","","","",""]
["投标报价","","(小写):","","元","","","",""]
["","","","","","","","",""]
["","","(大写):","",null,"","","",""]
["","","","","","","","",""]
["","","",null,"",""]
["投标人:","","","",""]
["","","","(单位盖章)","",""]
["","","","","","","","",""]
["法定代表人 \r\n或其授权人:","","","",""]
["","","","(签字或盖章)",""]
["","","","","","","","",""]
["编制时间:","","","","",null,"","",""]
["","","",null,null,""]
["","","","","","","","",""]
[{"$nulls":6},"","",""]
["","","","","","","","",""]
["","","","","","","",""]

{"sheet":"表-01总说明","index":1,"n_rows":39,"n_cols":2,"rows_kept":39,"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]]}
["总  说  明",""]
["工程名称:绿港国际中心B1地下室防排烟系统与应急照明系统维修工程","第1页 共1页"]
[" 1、工程概况：  ",""]
["   工程名称:绿港国际中心B1地下室防排烟系统与应急照明系统维修工程",""]
["",""]
["",""]
["2、编制依据：",""]
["（1）拆除局部已损坏的防排烟风管、新装镀锌薄钢板风管。",""]
["（2）拆除部分不亮的应急照明灯具，新装安全出口标志灯、应急照明灯、单向疏散标志灯，新装管内穿线NH-BV-2.5。",""]
["",""]
["3、编制依据：",""]
["（1）绿港国际中心B1地下室防排烟系统与应急照明系统维修工程工作清单。",""]
["（2）《建设工程工程量清单计价规范》（GB50500-2013）；",""]
["（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》；",""]
["（4）《建设工程工程量计算规范》（GB50854～50862-2013）；",""]
["（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）；",""]
["（6）2023年《广西壮族自治区安装工程消耗量定额》及其配套费用定额、2013年《广西壮族自治区安装拆除工程消耗量定额》及其配套费用定额。",""]
["",""]
["4、费率：",""]
[" （1）本工程综合费率按相关费用定额有关规定计取；",""]
[" （2）《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》(桂建标[2019]12号)；",""]
[" （3）《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》（桂建标[2023] 7号）；",""]
[" （4）《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》（桂建发[2023]6号）；",""]
[" （5）本工程材料价格按照《南宁建设工程造价信息》2025年第11期下半月的除税信息价，信息价缺少的按市场询价确定其价格。",""]
["5、本本工程标注“★”未限价清单，投标报价不得大于控制价，否则为无效报价。",""]
["6、本工程废旧风管弃置已经包含了弃置点的费用。\n",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["表-01",""]

{"sheet":"投标报价汇总表","index":2,"n_rows":39,"n_cols":5,"rows_kept":39,"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],[38,0,38,4]]}
["投标报价汇总表","","","",""]
["工程名称:绿港国际中心B1地下室防排烟系统与应急照明系统维修工程","","","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\r\n施工费"]
["1.1.1","拆除风管工程"]
["1.1.2","新增风管工程"]
["1.1.3","应急照明系统拆改工程"]
["","      投标报价合计"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["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":3,"n_rows":144,"n_cols":8,"rows_kept":144,"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],[33,0,33,7],[34,0,34,7],[35,0,35,5],[35,6,35,7],[36,0,37,0],[36,1,37,1],[36,2,37,2],[36,3,37,3],[36,4,37,4],[36,5,36,7],[70,0,70,7],[71,0,71,7],[72,0,72,5],[72,6,72,7],[73,0,74,0],[73,1,74,1],[73,2,74,2],[73,3,74,3],[73,4,74,4],[73,5,73,7],[104,0,104,7],[105,0,105,7],[106,0,106,5],[106,6,106,7],[107,0,108,0],[107,1,108,1],[107,2,108,2],[107,3,108,3],[107,4,108,4],[107,5,107,7],[143,0,143,7]]}
["分部分项工程和单价措施项目清单与计价表","","","","","","",""]
["工程名称:绿港国际中心B1地下室防排烟系统与应急照明系统维修工程","","","","","","第1页 共4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"]
["","","拆除风管工程","","","",null,""]
["","","分部分项工程","","","",null,""]
["1","★030702006001","玻璃钢通风管道拆除 厚度10mm\r\n1、含搬运至现场指定集中堆放点，现场清理","㎡","1415.85",19.81,null,""]
["2","★010103002001","废旧风管弃置\r\n1、实际运距10公里","m3","141.59",23.15,null,""]
["","","     小    计","","","",null,""]
["","","     ∑人工费","","","",null,""]
["","","     ∑材料费","","","",null,""]
["","","     ∑机械费","","","",null,""]
["","","     ∑管理费","","","",null,""]
["","","     ∑利  润","","","",null,""]
["","","单价措施项目","","","",null,""]
["","","     小    计","","","","",""]
["","","     ∑人工费","","","","",""]
["","","     ∑材料费","","","","",""]
["","","     ∑机械费","","","","",""]
["","","     ∑管理费","","","","",""]
["","","     ∑利  润","","","","",""]
["","","     合    计","","","",null,""]
["","","     ∑人工费","","","",null,""]
["","","     ∑材料费","","","",null,""]
["","","     ∑机械费","","","",null,""]
["","","     ∑管理费","","","",null,""]
["","","     ∑利  润","","","",null,""]
["","","新增风管工程","","","",null,""]
["","","分部分项工程","","","",null,""]
["","7.","B7 通风空调工程","","","",null,""]
["3","★030702001001","镀锌薄钢板风管制作、安装 δ=1.2mm以内 长边长（≤2000mm）\r\n1、共板法兰连接\r\n2、含支架及支架刷油","㎡","918.48",141.68,null,""]
["4","★030702001002","镀锌薄钢板风管制作、安装 δ=1.0mm以内 长边长（≤1250mm）\r\n1、共板法兰连接\r\n2、含支架及支架刷油","㎡","397.21",126.15,null,""]
["5","★030702001003","镀锌薄钢板风管制作、安装 δ=1.0mm以内 长边长（≤1000mm）\r\n1、共板法兰连接","㎡","24.64",125.28,null,""]
["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:绿港国际中心B1地下室防排烟系统与应急照明系统维修工程","","","","","","第2页 共4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"]
["","","2、含支架及支架刷油","","","","",""]
["6","★030702001004","镀锌薄钢板风管制作、安装 δ=0.75mm以内 长边长（≤450mm）\r\n1、共板法兰连接\r\n2、含支架及支架刷油","㎡","300.58",139.42,null,""]
["7","★FC0202001001","更换旧风管支架\r\n1、每组吊杆由2根φ8圆钢与1根4*40镀锌角钢组成","kg","796.14",22.43,null,""]
["8","★030703007001","单层百叶风口 630*250","个","35",100.55,null,""]
["9","★030703007002","单层百叶风口 1250*320","个","1",121.18,null,""]
["10","★030703007003","单层百叶风口 800*800","个","4",121.18,null,""]
["11","★030703020001","管式消声器安装 2000*320mm  L=2000","个","2",896.22,null,""]
["12","★030703020002","管式消声器安装 2000*320mm   L=1200","个","1",896.22,null,""]
["13","★030703020003","管式消声器安装 1250*320mm   L=1000","个","1",812.21,null,""]
["14","★030703001001","防火阀安装 1250*320  70°C熔断","个","3",305.51,null,""]
["15","★030704001001","通风、防排烟工程检测、调试","系统","1",6644.68,null,""]
["","","     小    计","","","",null,""]
["","","     ∑人工费","","","",null,""]
["","","     ∑材料费","","","",null,""]
["","","     ∑机械费","","","",null,""]
["","","     ∑管理费","","","",null,""]
["","","     ∑利  润","","","",null,""]
["","","单价措施项目","","","",null,""]
["","","     小    计","","","","",""]
["","","     ∑人工费","","","","",""]
["","","     ∑材料费","","","","",""]
["","","     ∑机械费","","","","",""]
["","","     ∑管理费","","","","",""]
["","","     ∑利  润","","","","",""]
["","","     合    计","","","",null,""]
["","","     ∑人工费","","","",null,""]
["","","     ∑材料费","","","",null,""]
["","","     ∑机械费","","","",null,""]
["","","     ∑管理费","","","",null,""]
["","","     ∑利  润","","","",null,""]
["","","应急照明系统拆改工程","","","",null,""]
["","","分部分项工程","","","",null,""]
["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:绿港国际中心B1地下室防排烟系统与应急照明系统维修工程","","","","","","第3页 共4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"]
["16","★030412003001","安全出口标志灯\r\n1、新国标 335*145\r\n2、单面 3W 自带蓄电池\r\n3、含调试","套","20",{"v":193.3,"d":"193.30"},null,""]
["17","★030412003002","应急照明灯\r\n1、新国标 335*145\r\n2、双头应急灯 2*5W 自带蓄电池\r\n3、含调试","套","30",164.11,null,""]
["18","★030412003003","单向疏散标志灯\r\n1、新国标 335*145\r\n2、单面 3W 自带蓄电池\r\n3、含调试","套","60",156.65,null,""]
["19","★030411004001","管内穿线 NH-BV-2.5","m","900.00",4.31,null,""]
["20","★03B001","排查应急灯线路\r\n1、排查线路是否正常，结算按实际收方为准","工日","20.00",317.74,null,""]
["","","     小    计","","","",null,""]
["","","     ∑人工费","","","",null,""]
["","","     ∑材料费","","","",null,""]
["","","     ∑机械费","","","",null,""]
["","","     ∑管理费","","","",null,""]
["","","     ∑利  润","","","",null,""]
["","","单价措施项目","","","","",""]
["","","     小    计","","","","",""]
["","","     ∑人工费","","","","",""]
["","","     ∑材料费","","","","",""]
["","","     ∑机械费","","","","",""]
["","","     ∑管理费","","","","",""]
["","","     ∑利  润","","","","",""]
["","","     合    计","","","",null,""]
["","","     ∑人工费","","","",null,""]
["","","     ∑材料费","","","",null,""]
["","","     ∑机械费","","","",null,""]
["","","     ∑管理费","","","",null,""]
["","","     ∑利  润","","","",null,""]
["","","     总 合 计","","","",null,""]
["","","     ∑人工费","","","",null,""]
["","","     ∑材料费","","","",null,""]
["","","     ∑机械费","","","",null,""]
["","","     ∑管理费","","","",null,""]
["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:绿港国际中心B1地下室防排烟系统与应急照明系统维修工程","","","","","","第4页 共4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"]
["","","     ∑利  润","","","",null,""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["表-08","","","","","","",""]

{"sheet":"表-11总价措施项目清单与计价表","index":4,"n_rows":29,"n_cols":7,"rows_kept":29,"merged":[[0,0,0,6],[1,0,1,4],[1,5,1,6],[5,3,10,3],[27,0,27,6],[28,0,28,6]]}
["总价措施项目清单与计价表","","","","","",""]
["工程名称:绿港国际中心B1地下室防排烟系统与应急照明系统维修工程","","","","","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"]
["","","拆除风管工程","","",null,""]
["一","","安装拆除工程(营改增)简易计税法","","",null,""]
["1","桂031401001","安全文明施工费","∑分部分项、单价措施(人工费+机械费)\r\n(21804.09+2827.55+0+0)",7.42,null,""]
["1.1","","环境保护费","",0.29,null,""]
["1.2","","文明施工费","",0.95,null,""]
["1.3","","安全施工费","",2.38,null,""]
["1.4","","临时设施费","",{"v":3.8,"d":"3.80"},null,""]
["3","桂031401003","雨季施工增加费","",{"v":1.9,"d":"1.90"},null,""]
["4","桂031401004","暗室施工增加费","暗室施工人工费\r\n21799.84",{"v":25,"d":"25.00"},null,""]
["10","★桂031401010","脚手架工程费","925.73","项",925.73,""]
["","","新增风管工程","","",null,""]
["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","","",null,""]
["1","桂031401001","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)\r\n(73270.35+9493.56)*11%",{"v":11,"d":"11.00"},null,""]
["2","桂031401002","检验试验配合费","∑分部分项及单价措施费定额(人工费+机械费)\r\n(73270.35+9493.56)*0.5%",{"v":0.5,"d":"0.50"},null,""]
["3","桂031401003","雨季施工增加费","∑分部分项及单价措施费定额(人工费+机械费)\r\n(73270.35+9493.56)*4%",{"v":4,"d":"4.00"},null,""]
["4","桂031401004","暗室施工增加费","暗室施工人工费\r\n(69069.69*25.00%)*25.00%",{"v":25,"d":"25.00"},null,""]
["","","应急照明系统拆改工程","","",null,""]
["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","","",null,""]
["1","桂031401001","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)\r\n(2977.00+24.20)*11%",{"v":11,"d":"11.00"},null,""]
["2","桂031401002","检验试验配合费","∑分部分项及单价措施费定额(人工费+机械费)\r\n(2977.00+24.20)*0.5%",{"v":0.5,"d":"0.50"},null,""]
["3","桂031401003","雨季施工增加费","∑分部分项及单价措施费定额(人工费+机械费)\r\n(2977.00+24.20)*4%",{"v":4,"d":"4.00"},null,""]
["4","桂031401004","暗室施工增加费","暗室施工人工费\r\n(2975.19*25.00%)*25.00%",{"v":25,"d":"25.00"},null,""]
["","","      合     计","","",null,""]
["","","","","","",""]
["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，\r\n    但应在备注栏说明施工方案出处或计算方式。","","","","","",""]
["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],[1,0,1,2],[1,3,1,4],[6,2,13,2],[14,2,19,2],[37,0,37,4]]}
["规费、增值税计价表","","","",""]
["工程名称:绿港国际中心B1地下室防排烟系统与应急照明系统维修工程","","","第1页 共1页",""]
["序号","项目名称","计算基础","计算费率(%)","金额(元)"]
["","拆除风管工程","",""]
["一","安装拆除工程(营改增)简易计税法","",""]
["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)\r\n(21804.09+0)","29.35"]
["1.1.1","养老保险费","","17.22"]
["1.1.2","失业保险费","","0.34"]
["1.1.3","医疗保险费","","10.25"]
["1.1.4","生育保险费","","0.64"]
["1.1.5","工伤保险费","","0.9"]
["1.2","住房公积金","","1.85"]
["1.3","工程排污费","","0.40"]
["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\r\n(31325.80+8671.36+79.99+0+6890.10)","3.46"]
["2.1","增值税","","3.00"]
["2.2","城市维护建设税","","0.21"]
["2.3","教育附加费","","0.09"]
["2.4","地方教育附加费","","0.06"]
["2.5","水利建设基金","","0.10"]
["","新增风管工程","","",""]
["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","","",""]
["","应急照明系统拆改工程","","",""]
["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","","",""]
["","       合          计","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["表-15","","","",""]