{"text_format":"3","workbook":"xlsx","n_sheets":8,"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-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-22本工程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]]}
["","2025年现代职业教育质量提升计划篮球场改造项目","","","",""]
["","","","","工程",""]
["","","","","",""]
["招标工程量清单","","","","",""]
["","","","","",""]
["","","","广西工艺美术学校","",""]
["招  标  人:","","","","",""]
["","","(单位盖章)","","",""]
["","","","","",""]
["","",{"$nulls":3},""]
["造价咨询人:","",{"$nulls":3},""]
["","","(单位盖章)","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","","封-1"]

{"sheet":"扉-1招标工程量清单","index":1,"n_rows":21,"n_cols":11,"rows_kept":21,"merged":[[0,2,1,7],[3,0,3,10],[5,3,6,4],[5,7,6,10],[6,1,6,2],[7,3,7,4],[7,7,7,10],[9,3,10,4],[9,7,10,10],[10,1,11,2],[10,5,11,5],[11,3,11,4],[11,7,11,10],[13,0,13,2],[13,5,13,6],[13,7,13,10],[14,3,14,4],[14,7,14,10],[16,0,16,2],[16,5,16,6],[16,7,16,10],[18,1,18,10],[19,1,19,10]]}
["","","2025年现代职业教育质量提升计划篮球场改造项目","","","","","","","",""]
["","","","","","","","","工程","",""]
["","","","","","","","","","",""]
["招标工程量清单","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","广西工艺美术学校","","",""]
["","招标人:","","","","造价咨询人:",""]
["","","","(单位盖章)","","","","(单位盖章)","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","法定代表人 \r\n或其授权人:","","","","法定代表人 \r\n或其授权人:","","","","",""]
["","","","(签字或盖章)","","","","(签字或盖章)","","",""]
["","","","","","","","","","",""]
["编制人:","","","","","复核人:","","","","",""]
["","","","(造价人员签字盖专用章)","","","","(造价工程师签字盖专用章)","","",""]
["","","","","","","","","","",""]
["编制时间:","","","","","复核时间:","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","","扉-1"]

{"sheet":"表-01总说明","index":2,"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:2025年现代职业教育质量提升计划篮球场改造项目","第1页 共1页"]
["一、工程概况：",""]
["    1、工程名称：2025年现代职业教育质量提升计划篮球场改造项目；",""]
["    2、工程地点：广西工艺美术学校内；",""]
["    3、工程内容：旧篮球场面层拆除翻新。",""]
["二、编制依据：",""]
["    1、《建设工程工程量清单计价规范》GB50500-2013； ",""]
["    2、《房屋建筑与装饰工程工程量计算规范》GB50854-2024； ",""]
["    3、《广西壮族自治区安装工程消耗量定额》（2023）及配套费用定额；",""]
["    4、2016年《广西壮族自治区建设工程费用定额》；",""]
["    5、《广西壮族自治区建筑工程安全防护、文明施工措施费及使用管理细则》；",""]
["    6、《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）文件；",""]
["    7、《关于调整除税价计算适用增值税税率的通知》（桂建标〔2019〕10号）；",""]
["    8、其他现行计价文件。",""]
["三、材料价格：",""]
["    1、材料价格按2025年《柳州市建设工程造价信息》第3期计取，《柳州市建设工程造价信息》以外的材料价格参照柳州市市场价。",""]
["四、其他：",""]
["    1、本工程预算算软件采用博奥清单计价V17版（20200426）一般计税法。",""]
["　　2、本工程预算各项取费费率按相关规定计取，按营改增后一般计税方法计税（9%）。",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["表-01",""]

{"sheet":"表-04单位工程建筑安装工程费汇总表","index":3,"n_rows":40,"n_cols":4,"rows_kept":40,"merged":[[0,0,0,3],[1,0,1,1],[1,2,1,3],[39,0,39,3]]}
["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:2025年现代职业教育质量提升计划篮球场改造项目","","第1页 共1页",""]
["序号","汇总内容","金额(元)","备注"]
["一","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计价合计","",""]
["1.1","其中:材料暂估价","",""]
["2","总价措施项目费用计价合计","",""]
["2.1","其中：安全文明施工费","",""]
["3","其他项目费用计价合计","",""]
["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":4,"n_rows":37,"n_cols":8,"rows_kept":37,"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],[35,0,35,7],[36,0,36,7]]}
["分部分项工程和单价措施项目费用表\r\n（适用于单价合同）","","","","","","",""]
["工程名称:2025年现代职业教育质量提升计划篮球场改造项目","","","","","","第1页 共1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"]
["","","分部分项工程","","","","",""]
["","10.","楼地面装饰工程","","","","",""]
["1","桂011104006001","篮球场面层\r\n基层打磨\r\n渗透层底漆\r\n5mm厚硅PU面层\r\n含标准篮球场画线","㎡","1798.32","","",""]
["","14.","油漆、涂料、裱糊工程","","","","",""]
["2","011405001001","金属面油漆\r\n原篮球场金属围栏除锈刷漆","㎡","15.56","","",""]
["","1.","第一章人工拆除工程","","","","",""]
["3","011605001001","篮球场原地面面层拆除","㎡","1798.32","","",""]
["4","B-001","垃圾清运","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","","","","",""]
["","","     ∑增值税","","","","",""]
["","","      合计","","","","",""]
["","","     ∑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":5,"n_rows":39,"n_cols":7,"rows_kept":39,"merged":[[0,0,0,6],[1,0,1,4],[1,5,1,6],[4,3,7,3],[37,0,37,6],[38,0,38,6]]}
["总价措施项目费用表","","","","","",""]
["工程名称:2025年现代职业教育质量提升计划篮球场改造项目","","","","","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)\n税率9%","含税金额\r\n（元）"]
["一","","建筑装饰装修工程一般计税法","","","",""]
["1","桂011801001","安全文明施工费","∑(分部分项人机+单价措施人机)","","",""]
["2","桂011801002","检验试验配合费","","","",""]
["3","桂011801003","雨季施工增加费","","","",""]
["4","桂011801004","工程定位复测费","","","",""]
["","","        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":6,"n_rows":39,"n_cols":5,"rows_kept":39,"merged":[[0,0,0,4],[1,0,1,2],[1,3,1,4],[37,0,37,4],[38,0,38,4]]}
["其他项目费用汇总表\r\n（适用于单价合同）","","","",""]
["工程名称:2025年现代职业教育质量提升计划篮球场改造项目","","","第1页 共1页",""]
["序号","项目名称","不含税金额(元)","增值税(元)\n税率9%","含税金额(元)"]
["一","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",414.29,37.29,451.58]
["","合计","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["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-22本工程材料和工程设备一览表","index":7,"n_rows":40,"n_cols":6,"rows_kept":40,"merged":[[0,0,0,5],[1,0,1,3],[1,4,1,5],[39,0,39,5]]}
["本工程材料和工程设备一览表","","","","",""]
["工程名称:2025年现代职业教育质量提升计划篮球场改造项目","","","","第1页 共1页",""]
["序号","材料编码","名称、规格、型号","单位","数量","投标单价（元）"]
["1","","◆材料◆","","",""]
["2","031346001","钢丝刷子","把","",""]
["3","031347004","铁砂布","张","",""]
["4","072101005.1","5mm厚硅PU塑胶面层","㎡","",""]
["5","130507004","红丹酚醛防锈漆","kg","",""]
["6","140501003","油漆溶剂油","kg","",""]
["7","144116008","粘接剂","kg","",""]
["8","341508001","其他材料费","元","",""]
["9","","     合 计","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["表-22","","","","",""]