{"text_format":"3","workbook":"xls","n_sheets":10,"sheets":["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-15_规费、增值税计价表","主要材料及价格表(主材)"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"扉-2_招标控制价","index":0,"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,"广西中医药大学仙葫校区学术报告厅配电工程",{"$nulls":5},"工程"]
[]
[]
[]
[null,"招 标 控 制 价"]
[]
[]
[]
[]
[]
["  招标控制价",null,"(小写):","736804.53元"]
[]
[{"$nulls":3},"柒拾叁万陆仟捌佰零肆元伍角叁分"]
[null,null,"(大写):"]
[]
[]
[]
[{"$nulls":5},"工程造价  "]
["  招  标  人:",{"$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,"2021年05月09日",null,null,"复 核 时 间：","2021年05月09日"]
{"$rows_empty":7}
[{"$nulls":8},"扉-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:","广西中医药大学仙葫校区学术报告厅配电工程","第1页 共1页"]
["\r\n一、工程概况：详见广西中医药大学仙葫校区学术报告厅配电工程材料清册及图纸。\r\n\r\n二、建设规模\r\n\r\n1、详见预算书。\r\n\r\n三、编制依据：\r\n\r\n1、工程量：《广西中医药大学仙葫校区学术报告厅配电工程》的设计图纸、相关说明、有关数据\r\n\r\n资料、工程量清单计取计算。\r\n\r\n2、定额：执行2015年《广西壮族自治区安装工程消耗量定额》（桂建标[2015]18号）及《广西\r\n\r\n壮族自治区市政工程消耗量定额》（桂建标[2014]30号）。\r\n\r\n3、费用标准：安装工程按《广西壮族自治区安装工程费用定额》（桂建标[2015]18号），建筑\r\n\r\n工程按《广西壮族自治区市政工程费用定额的通知》(桂建标[2014]31号)，费用定额中间的区间\r\n\r\n的，按区间的平均值计算。\r\n\r\n4、根据桂造价〔2019〕13号关于调整除税价计算适用增值税税率的通知调整。\r\n\r\n5、设备、材料价格：参照市场价及《南宁建设工程造价信息》2021年04期价格计列。 \r\n\r\n\r\n"]
{"$rows_empty":34}
[null,"表-01"]

{"sheet":"表-02_建设项目招标控制价汇总表","index":2,"n_rows":35,"n_cols":5,"rows_kept":35,"merged":[[0,0,0,4],[1,0,1,3],[1,4,1,4],[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:广西中医药大学仙葫校区学术报告厅配电工程",{"$nulls":3},"第1页 共1页"]
["序号","单项工程名称","金额(元)","其中:(元)"]
[{"$nulls":3},"暂估价","安全文明"]
[{"$nulls":4},"施工费"]
["1.1","广西中医药大学仙葫校区学术报告厅配电工程",736804.53,null,3832.98]
[null,"        招标控制价合计",736804.53,null,3832.98]
{"$rows_empty":27}
[{"$nulls":4},"表-02"]

{"sheet":"表-03_单项工程招标控制价汇总表","index":3,"n_rows":35,"n_cols":5,"rows_kept":35,"merged":[[0,0,0,4],[1,0,1,3],[1,4,1,4],[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:广西中医药大学仙葫校区学术报告厅配电工程",{"$nulls":3},"第1页 共1页"]
["序号","单位工程名称","金额(元)","其中:(元)"]
[{"$nulls":3},"暂估价","安全文明"]
[{"$nulls":4},"施工费"]
["1.1.1","广西中医药大学仙葫校区学术报告厅配电工程 -安装",706885.21,null,{"v":3057.6,"d":"3057.60"}]
["1.1.2","广西中医药大学仙葫校区学术报告厅配电工程 -市政",29919.32,null,775.38]
[null,"        招标控制价合计",736804.53,null,3832.98]
{"$rows_empty":26}
[{"$nulls":4},"表-03"]

{"sheet":"表-04_单位工程招标控制价汇总表","index":4,"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:广西中医药大学仙葫校区学术报告厅配电工程",null,null,"第1页 共1页"]
["序号","汇总内容","金额(元)","备注"]
[null,"广西中医药大学仙葫校区学术报告厅配电工程 -安装"]
["1","分部分项工程和单价措施项目清单计价合计",637536.66]
[" 1.1","  其中:暂估价"]
["2","总价措施项目清单计价合计",4218.07]
[" 2.1","  其中:安全文明施工费",{"v":3057.6,"d":"3057.60"}]
["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",6763.81]
["6","增值税",58366.67]
["7","工程总造价=1+2+3+4+5+6",706885.21]
[null,"广西中医药大学仙葫校区学术报告厅配电工程 -市政"]
["1","分部分项工程和单价措施项目清单计价合计",25124.95]
[" 1.1","  其中:暂估价"]
["2","总价措施项目清单计价合计",1022.98]
[" 2.1","  其中:安全文明施工费",775.38]
["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",1051.45]
["6","增值税",2719.94]
["7","工程总造价=1+2+3+4+5+6",29919.32]
[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",662661.61]
["1.1","  其中:暂估价"]
["2","总价措施项目清单计价合计",5241.05]
["2.1","  其中:安全文明施工费",3832.98]
["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",7815.26]
["6","增值税",61086.61]
["7","工程总造价=1+2+3+4+5+6",736804.53]
{"$rows_empty":8}
[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":5,"n_rows":155,"n_cols":8,"rows_kept":155,"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],[34,0,34,7],[35,0,35,5],[35,6,35,7],[36,0,38,0],[36,1,38,1],[36,2,38,2],[36,3,38,3],[36,4,38,4],[36,5,36,7],[37,5,38,5],[37,6,38,6],[73,0,73,7],[74,0,74,5],[74,6,74,7],[75,0,77,0],[75,1,77,1],[75,2,77,2],[75,3,77,3],[75,4,77,4],[75,5,75,7],[76,5,77,5],[76,6,77,6],[112,0,112,7],[113,0,113,5],[113,6,113,7],[114,0,116,0],[114,1,116,1],[114,2,116,2],[114,3,116,3],[114,4,116,4],[114,5,114,7],[115,5,116,5],[115,6,116,6]],"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:广西中医药大学仙葫校区学术报告厅配电工程 ",{"$nulls":5},"第1页 共4页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"广西中医药大学仙葫校区学术报告厅配电工程 -安装",{"$nulls":3},637536.66]
[null,null,"分部分项工程",{"$nulls":3},637536.66]
[null,null,"0.4kV电缆及桥架部分",{"$nulls":3},622457.41]
["1","030408001001","铜芯电力电缆敷设 普通敷设  WDZ-YJE-1KV-4x70","m","135.00",238.77,32233.95]
[null,null,"1.电缆品牌相当于或优于“广西网联”、“昆明明超”。"]
["2","030408001002","铜芯电力电缆敷设 普通敷设 NG-A(BTLY)-1KV-4x16","m","135.00",{"v":70.4,"d":"70.40"},{"v":9504,"d":"9504.00"}]
[null,null,"1.电缆品牌相当于或优于“广西网联”、“昆明明超”。"]
["3","030408001003","铜芯电力电缆敷设 普通敷设 NG-A(BTLY)-1KV 4x240","m","270.00",863.21,{"v":233066.7,"d":"233066.70"}]
[null,null,"1.电缆品牌相当于或优于“广西网联”、“昆明明超”。"]
["4","030408001004","铜芯电力电缆敷设 普通敷设 WDZ-YJE-1KV-4x240","m","270.00",816.56,{"v":220471.2,"d":"220471.20"}]
[null,null,"1.电缆品牌相当于或优于“广西网联”、“昆明明超”。"]
["5","030408001005","铜芯电力电缆敷设 普通敷设 WDZ-YJE-1KV 4x185","m","135.00",640.87,86517.45]
[null,null,"1.电缆品牌相当于或优于“广西网联”、“昆明明超”。"]
["6","030408006001","户内热缩式电力电缆终端头制作、安装1kV以下 4×70mm2","个","2",188.47,376.94]
["7","030408006002","户内热缩式电力电缆终端头制作、安装1kV以下 4×16mm2","个","2",107.19,214.38]
["8","030408006003","户内热缩式电力电缆终端头制作、安装1kV以下 4×240mm2","个","8",395.11,3160.88]
["9","030408006004","户内热缩式电力电缆终端头制作、安装1kV以下 4×185","个","2",329.37,658.74]
["10","030408003001","电缆保护管  C-PVCф167×8.5","m","288.00",59.88,17245.44]
[null,null,"1.含管枕、配件，管沟土方挖填另计。"]
[null,null,"2.品牌相当于或优于“雄塑”、“联塑”。"]
["11","030411003002","热镀锌钢制槽式带盖电缆桥架  500*150mm，2.0mm厚","m","65.00",222.47,14460.55]
[null,null,"1.含盖板、弯头、三通、配件、接地线，支架及刷油另计。"]
[null,null,"2.品牌相当于或优于“南宁乔顿”、“北乔”。"]
["12","030413001001","热镀锌电缆桥架支架制作安装 配套500*150mm","kg","263.90",13.34,3520.43]
["13","030408008001","电缆桥架防火封堵","处","3",342.25,1026.75]
[null,null,"0.4kV配电箱部分",{"$nulls":3},15079.25]
["14","030404017001","低压配电箱  （250A/3P进线开关1个+7个32A/3P开关）","台","1",2055.85,2055.85]
[null,null,"安装方式：底边距地1.5m明装"]
[{"$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:广西中医药大学仙葫校区学术报告厅配电工程 ",{"$nulls":5},"第2页 共4页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"详相关系统图"]
[null,null,"符合入网要求、元件品牌相当于或优于“ABB”、“施耐德”。"]
["15","030404017002","低压配电箱  （100A/3P进线开关1个+5个63A/3P开关）","台","1",1255.85,1255.85]
[null,null,"安装方式：底边距地1.5m明装"]
[null,null,"详相关系统图"]
[null,null,"符合入网要求、元件品牌相当于或优于“ABB”、“施耐德”。"]
["16","030404017003","低压配电箱  （400A/3P进线开关1个+7个100A/3P开关+4个250A/3P开关）","台","1",4755.85,4755.85]
[null,null,"安装方式：底边距地1.5m明装"]
[null,null,"详相关系统图"]
[null,null,"符合入网要求、元件品牌相当于或优于“ABB”、“施耐德”。"]
["17","030404017004","低压配电箱  （630A/3P进线开关1个+5个100A/3P开关+1个400A/3P开关）","台","1",3755.85,3755.85]
[null,null,"安装方式：底边距地1.5m明装"]
[null,null,"详相关系统图"]
[null,null,"符合入网要求、元件品牌相当于或优于“ABB”、“施耐德”。"]
["18","030404017005","低压配电箱  （400A/4P进线开关1个+2个100A/3P开关+1个400A/3P开关）","台","1",3255.85,3255.85]
[null,null,"安装方式：底边距地1.5m明装"]
[null,null,"详相关系统图"]
[null,null,"符合入网要求、元件品牌相当于或优于“ABB”、“施耐德”。"]
[null,null,"     小    计",{"$nulls":3},637536.66]
[null,null,"     ∑人工费",{"$nulls":3},21404.48]
[null,null,"     ∑材料费",{"$nulls":3},{"v":600912.9,"d":"600912.90"}]
[null,null,"     ∑机械费",{"$nulls":3},3823.22]
[null,null,"     ∑管理费",{"$nulls":3},7763.83]
[null,null,"     ∑利  润",{"$nulls":3},3632.23]
[null,null,"     合    计",{"$nulls":3},637536.66]
[null,null,"     ∑人工费",{"$nulls":3},21404.48]
[null,null,"     ∑材料费",{"$nulls":3},{"v":600912.9,"d":"600912.90"}]
[null,null,"     ∑机械费",{"$nulls":3},3823.22]
[null,null,"     ∑管理费",{"$nulls":3},7763.83]
[null,null,"     ∑利  润",{"$nulls":3},3632.23]
[null,null,"广西中医药大学仙葫校区学术报告厅配电工程 -市政",{"$nulls":3},25124.95]
[null,null,"分部分项工程",{"$nulls":3},25124.95]
[null,null,"土石方工程",{"$nulls":3},{"v":5418.7,"d":"5418.70"}]
[{"$nulls":7},"表-08"]
["分部分项工程和单价措施项目清单与计价表"]
["工程名称:广西中医药大学仙葫校区学术报告厅配电工程 ",{"$nulls":5},"第3页 共4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"]
["19","040101002001","挖沟槽土方 装车","","57.93",6.89,399.14]
[null,null,"1.土壤类别:三类土；"]
[null,null,"2.部位:电缆管沟。"]
["20","040103001001","沟槽回填方","","29.17",131.05,3822.73]
[null,null,"1.填方材料品种:杂砂石夯填。"]
["21","040103002001","余方弃置","","57.93",20.66,1196.83]
[null,null,"1.废弃料品种:土方；"]
[null,null,"2.运距:10KM。"]
[null,null,"管网工程",{"$nulls":3},19706.25]
["22","040305001001","管沟C15垫层","","4.00",{"v":513.3,"d":"513.30"},{"v":2053.2,"d":"2053.20"}]
[null,null,"1.混凝土种类:商品砼；"]
[null,null,"2.混凝土强度等级:C15。"]
["23","040504001001","砌筑井 920*920*1330mm","座","1",3942.98,3942.98]
[null,null,"1.垫层:200厚C15商品砼"]
[null,null,"2.井壁砌筑材料品种、规格、强度等级:M7.5水泥砂浆砌MU15砖380厚"]
[null,null,"3.内外井壁抹面要求:抹1:2水泥砂浆20mm厚"]
[null,null,"4.井圈材质及规格:C20商品砼，用150*150*2.5热镀锌角钢包内框。"]
[null,null,"5.盖板材质及规格:C20商品砼,1190*400*150mm,上下外四周预埋150*50*2.5mm热镀锌C型钢"]
[null,null,"6.含模板制作安拆、HPB300钢筋制作安装、热镀锌铁件预埋"]
["24","041001001001","拆除水泥混凝土路面 风镐拆除  厚度15cm[实际20]","㎡","69.75",{"v":46.8,"d":"46.80"},{"v":3264.3,"d":"3264.30"}]
["25","040202011001","碎石（砾石）摊铺 厚15cm[实际20]","㎡","69.75",41.54,2897.42]
["26","040203007001","水泥混凝土路面 厚度20cm{碎石 GD31.5 商品砼 δ4.5}[实际20]","㎡","69.75",108.22,7548.35]
[null,null,"含塑料膜养生、刻纹机刻水泥混凝土路面、清扫洗刷路面"]
[null,null,"     小    计",{"$nulls":3},25124.95]
[null,null,"     ∑人工费",{"$nulls":3},3327.35]
[null,null,"     ∑材料费",{"$nulls":3},16531.48]
[null,null,"     ∑机械费",{"$nulls":3},3188.48]
[null,null,"     ∑管理费",{"$nulls":3},1435.37]
[null,null,"     ∑利  润",{"$nulls":3},642.27]
[null,null,"     合    计",{"$nulls":3},25124.95]
[null,null,"     ∑人工费",{"$nulls":3},3327.35]
[null,null,"     ∑材料费",{"$nulls":3},16531.48]
[null,null,"     ∑机械费",{"$nulls":3},3188.48]
[{"$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:广西中医药大学仙葫校区学术报告厅配电工程 ",{"$nulls":5},"第4页 共4页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"     ∑管理费",{"$nulls":3},1435.37]
[null,null,"     ∑利  润",{"$nulls":3},642.27]
[null,null,"     总 合 计",{"$nulls":3},662661.61]
[null,null,"     ∑人工费",{"$nulls":3},24731.83]
[null,null,"     ∑材料费",{"$nulls":3},617444.38]
[null,null,"     ∑机械费",{"$nulls":3},{"v":7011.7,"d":"7011.70"}]
[null,null,"     ∑管理费",{"$nulls":3},{"v":9199.2,"d":"9199.20"}]
[null,null,"     ∑利  润",{"$nulls":3},{"v":4274.5,"d":"4274.50"}]
{"$rows_empty":29}
[{"$nulls":7},"表-08"]

{"sheet":"表-09_工程量清单综合单价分析表","index":6,"n_rows":151,"n_cols":12,"rows_kept":151,"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],[24,0,24,11],[25,0,25,7],[25,8,25,11],[26,0,27,0],[26,1,27,1],[26,2,27,2],[26,3,27,3],[26,4,27,4],[26,6,26,11],[49,0,49,11],[50,0,50,7],[50,8,50,11],[51,0,52,0],[51,1,52,1],[51,2,52,2],[51,3,52,3],[51,4,52,4],[51,6,51,11],[73,0,73,11],[74,0,74,7],[74,8,74,11],[75,0,76,0],[75,1,76,1],[75,2,76,2],[75,3,76,3],[75,4,76,4],[75,6,75,11],[100,0,100,11],[101,0,101,7],[101,8,101,11],[102,0,103,0],[102,1,103,1],[102,2,103,2],[102,3,103,3],[102,4,103,4],[102,6,102,11],[123,0,123,11],[124,0,124,7],[124,8,124,11],[125,0,126,0],[125,1,126,1],[125,2,126,2],[125,3,126,3],[125,4,126,4],[125,6,125,11]],"flags":["formulas_cached_only"]}
["工程量清单综合单价分析表"]
["工程名称：广西中医药大学仙葫校区学术报告厅配电工程",{"$nulls":7},"第1页 共6页"]
["序号","项目编码","项目名称及项目\r\n特征描述","单位","工程量","综合单价","综合单价"]
[{"$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,"广西中医药大学仙葫校区学术报告厅配电工程 -安装"]
[null,null,"分部分项工程"]
[null,null,"0.4kV电缆及桥架部分"]
["1","030408001001","铜芯电力电缆敷设 普通敷设  WDZ-YJE-1KV-4x70","m","135.00",238.77,5.85,229.28,0.69,2.01,0.94]
[null,null,"1.电缆品牌相当于或优于“广西网联”、“昆明明超”。"]
[null,"B4-0995换","低压电力电缆 WDZ-YJE-4x70","100m","1.3500",23877.01,584.91,22927.83,68.93,201.25,94.09]
["2","030408001002","铜芯电力电缆敷设 普通敷设 NG-A(BTLY)-1KV-4x16","m","135.00",{"v":70.4,"d":"70.40"},4.26,63.95,0.18,1.37,0.64]
[null,null,"1.电缆品牌相当于或优于“广西网联”、“昆明明超”。"]
[null,"B4-0993换","低压电力电缆 NG-A(BTLY)-4x16","100m","1.3500",7038.72,{"v":425.6,"d":"425.60"},6394.57,18.12,136.58,63.85]
["3","030408001003","铜芯电力电缆敷设 普通敷设 NG-A(BTLY)-1KV 4x240","m","270.00",863.21,23.25,822.49,{"v":4.8,"d":"4.80"},8.63,4.04]
[null,null,"1.电缆品牌相当于或优于“广西网联”、“昆明明超”。"]
[null,"B4-0999换","低压电力电缆 NG-A(BTLY)-4x240","100m","2.7000",86319.68,2324.56,82248.59,{"v":479.8,"d":"479.80"},863.18,403.55]
["4","030408001004","铜芯电力电缆敷设 普通敷设 WDZ-YJE-1KV-4x240","m","270.00",816.56,{"v":15.5,"d":"15.50"},788.25,{"v":4,"d":"4.00"},{"v":6,"d":"6.00"},2.81]
[null,null,"1.电缆品牌相当于或优于“广西网联”、“昆明明超”。"]
[null,"B4-0999换","低压电力电缆 WDZ-YJE-4x240","100m","2.7000",81654.83,{"v":1549.7,"d":"1549.70"},78824.69,399.83,600.07,280.54]
["5","030408001005","铜芯电力电缆敷设 普通敷设 WDZ-YJE-1KV 4x185","m","135.00",640.87,14.09,616.12,2.96,5.25,2.45]
[null,null,"1.电缆品牌相当于或优于“广西网联”、“昆明明超”。"]
[null,"B4-0998换","低压电力电缆 WDZ-YJE-4x185","100m","1.3500",64087.71,1409.29,61612.28,{"v":295.9,"d":"295.90"},524.86,245.38]
["6","030408006001","户内热缩式电力电缆终端头制作、安装1kV以下 4×70mm2","个","2",188.47,56.61,103.66,1.81,17.98,8.41]
[" ",null,null," ",null,null," "," "," "," ",null,"表－09"]
["工程量清单综合单价分析表"]
["工程名称：广西中医药大学仙葫校区学术报告厅配电工程",{"$nulls":7},"第2页 共6页"]
["序号","项目编码","项目名称及项目\r\n特征描述","单位","工程量","综合单价","综合单价"]
[{"$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,"B4-1088换","户内热缩式电力电缆终端头制作、安装 4×70","个","2",188.47,56.61,103.66,1.81,17.98,8.41]
["7","030408006002","户内热缩式电力电缆终端头制作、安装1kV以下 4×16mm2","个","2",107.19,24.22,69.84,1.51,7.92,{"v":3.7,"d":"3.70"}]
[null,"B4-1086换","户内热缩式电力电缆终端头制作、安装 4×16","个","2",107.19,24.22,69.84,1.51,7.92,{"v":3.7,"d":"3.70"}]
["8","030408006003","户内热缩式电力电缆终端头制作、安装1kV以下 4×240mm2","个","8",395.11,128.82,201.93,4.25,40.96,19.15]
[null,"B4-1092换","户内热缩式电力电缆终端头制作、安装 4×240","个","8",395.11,128.82,201.93,4.25,40.96,19.15]
["9","030408006004","户内热缩式电力电缆终端头制作、安装1kV以下 4×185","个","2",329.37,96.42,186.76,1.81,30.24,14.14]
[null,"B4-1091换","户内热缩式电力电缆终端头制作、安装 4×185","个","2",329.37,96.42,186.76,1.81,30.24,14.14]
["10","030408003001","电缆保护管  C-PVCф167×8.5","m","288.00",59.88,5.91,{"v":49,"d":"49.00"},1.58,2.31,1.08]
[null,null,"1.含管枕、配件，管沟土方挖填另计。"]
[null,null,"2.品牌相当于或优于“雄塑”、“联塑”。"]
[null,"B4-0817换","电缆保护管  C-PVCф167×8.5","100m","2.8800",5987.06,591.28,4899.51,157.88,230.59,{"v":107.8,"d":"107.80"}]
["11","030411003002","热镀锌钢制槽式带盖电缆桥架  500*150mm，2.0mm厚","m","65.00",222.47,40.06,158.41,4.07,13.58,6.35]
[null,null,"1.含盖板、弯头、三通、配件、接地线，支架及刷油另计。"]
[null,null,"2.品牌相当于或优于“南宁乔顿”、“北乔”。"]
[null,"B4-0907换","热镀锌钢制槽式带盖电缆桥架  500*150mm，2.0mm厚","10m","6.500",2224.63,400.56,1584.04,40.71,135.82,{"v":63.5,"d":"63.50"}]
["12","030413001001","热镀锌电缆桥架支架制作安装 配套500*150mm","kg","263.90",13.34,3.41,8.09,0.21,1.11,0.52]
[null,"B4-0957换","热镀锌电缆桥架支架配套500*150mm","100kg","2.6390",{"v":1333.7,"d":"1333.70"},340.85,{"v":808.9,"d":"808.90"},20.66,111.27,52.02]
["13","030408008001","电缆桥架防火封堵","处","3",342.25,139.13,140.28,null,42.82,20.02]
[null,"B4-0961","防火涂料、堵洞、隔板及阻燃槽盒 防火堵洞 电缆隧道","处","3",342.25,139.13,140.28,null,42.82,20.02]
[null,null,"0.4kV配电箱部分"]
[" ",null,null," ",null,null," "," "," "," ",null,"表－09"]
["工程量清单综合单价分析表"]
["工程名称：广西中医药大学仙葫校区学术报告厅配电工程",{"$nulls":7},"第3页 共6页"]
["序号","项目编码","项目名称及项目\r\n特征描述","单位","工程量","综合单价","综合单价"]
[{"$nulls":5},"（元）","人工费","材料费","机械费","管理费","利润","其中:\r\n暂估价"]
["14","030404017001","低压配电箱  （250A/3P进线开关1个+7个32A/3P开关）","台","1",2055.85,133.33,1830.09,22.18,47.87,22.38]
[null,null,"安装方式：底边距地1.5m明装"]
[null,null,"详相关系统图"]
[null,null,"符合入网要求、元件品牌相当于或优于“ABB”、“施耐德”。"]
[null,"B4-0303换","低压配电箱  （250A/3P进线开关1个+7个32A/3P开关）","台","1",2055.85,133.33,1830.09,22.18,47.87,22.38]
["15","030404017002","低压配电箱  （100A/3P进线开关1个+5个63A/3P开关）","台","1",1255.85,133.33,1030.09,22.18,47.87,22.38]
[null,null,"安装方式：底边距地1.5m明装"]
[null,null,"详相关系统图"]
[null,null,"符合入网要求、元件品牌相当于或优于“ABB”、“施耐德”。"]
[null,"B4-0303换","低压配电箱  （100A/3P进线开关1个+5个63A/3P开关）","台","1",1255.85,133.33,1030.09,22.18,47.87,22.38]
["16","030404017003","低压配电箱  （400A/3P进线开关1个+7个100A/3P开关+4个250A/3P开关）","台","1",4755.85,133.33,4530.09,22.18,47.87,22.38]
[null,null,"安装方式：底边距地1.5m明装"]
[null,null,"详相关系统图"]
[null,null,"符合入网要求、元件品牌相当于或优于“ABB”、“施耐德”。"]
[null,"B4-0303换","低压配电箱  （400A/3P进线开关1个+7个100A/3P开关+4个250A/3P开关）","台","1",4755.85,133.33,4530.09,22.18,47.87,22.38]
["17","030404017004","低压配电箱  （630A/3P进线开关1个+5个100A/3P开关+1个400A/3P开关）","台","1",3755.85,133.33,3530.09,22.18,47.87,22.38]
[null,null,"安装方式：底边距地1.5m明装"]
[null,null,"详相关系统图"]
[null,null,"符合入网要求、元件品牌相当于或优于“ABB”、“施耐德”。"]
[" ",null,null," ",null,null," "," "," "," ",null,"表－09"]
["工程量清单综合单价分析表"]
["工程名称：广西中医药大学仙葫校区学术报告厅配电工程",{"$nulls":7},"第4页 共6页"]
["序号","项目编码","项目名称及项目\r\n特征描述","单位","工程量","综合单价","综合单价"]
[{"$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,"B4-0303换","低压配电箱  （630A/3P进线开关1个+5个100A/3P开关+1个400A/3P开关）","台","1",3755.85,133.33,3530.09,22.18,47.87,22.38]
["18","030404017005","低压配电箱  （400A/4P进线开关1个+2个100A/3P开关+1个400A/3P开关）","台","1",3255.85,133.33,3030.09,22.18,47.87,22.38]
[null,null,"安装方式：底边距地1.5m明装"]
[null,null,"详相关系统图"]
[null,null,"符合入网要求、元件品牌相当于或优于“ABB”、“施耐德”。"]
[null,"B4-0303换","低压配电箱  （400A/3P进线开关1个+2个100A/3P开关+1个400A/3P开关）","台","1",3255.85,133.33,3030.09,22.18,47.87,22.38]
[null,null,"广西中医药大学仙葫校区学术报告厅配电工程 -市政"]
[null,null,"分部分项工程"]
[null,null,"土石方工程"]
["19","040101002001","挖沟槽土方 装车","","57.93",6.89,0.36,null,{"v":5.8,"d":"5.80"},0.47,0.26]
[null,null,"1.土壤类别:三类土；"]
[null,null,"2.部位:电缆管沟。"]
[null,"C1-0025","挖掘机挖沟槽、基坑土方（斗容量0.4）装车 三类土","1000","0.05793",6887.93,357.12,null,5801.07,468.02,261.72]
["20","040103001001","沟槽回填方","","29.17",131.05,8.93,118.84,1.99,0.83,0.46]
[null,null,"1.填方材料品种:杂砂石夯填。"]
[null,"C1-0100","沟槽回填机械碾压 振动压路机1t 沟槽回填（槽底宽≤2.8m）砂砾石","100","0.2917",13104.46,{"v":892.8,"d":"892.80"},11883.82,198.52,82.94,46.38]
["21","040103002001","余方弃置","","57.93",20.66,null,null,18.47,{"v":1.4,"d":"1.40"},0.79]
[null,null,"1.废弃料品种:土方；"]
[null,null,"2.运距:10KM。"]
[null,"C1-0124换","自卸汽车运土方（运距1km内） 12t[实际10]","1000","0.05793",20663.63,null,null,18474.41,1404.06,785.16]
[null,null,"管网工程"]
["22","040305001001","管沟C15垫层","","4.00",{"v":513.3,"d":"513.30"},65.66,417.93,2.85,18.71,8.15]
[" ",null,null," ",null,null," "," "," "," ",null,"表－09"]
["工程量清单综合单价分析表"]
["工程名称：广西中医药大学仙葫校区学术报告厅配电工程",{"$nulls":7},"第5页 共6页"]
["序号","项目编码","项目名称及项目\r\n特征描述","单位","工程量","综合单价","综合单价"]
[{"$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,"1.混凝土种类:商品砼；"]
[null,null,"2.混凝土强度等级:C15。"]
[null,"C5-2226","混凝土基础垫层 复合木模","10㎡","0.720",429.36,229.71,91.31,13.14,{"v":66.3,"d":"66.30"},{"v":28.9,"d":"28.90"}]
[null,"C5-0720换","非定型管道垫层 混凝土{换:碎石 GD40  商品普通砼  C15}","10","0.400",4360.13,243.14,{"v":4014.9,"d":"4014.90"},4.87,67.71,29.51]
["23","040504001001","砌筑井 920*920*1330mm","座","1",3942.98,1006.14,{"v":2436.6,"d":"2436.60"},76.03,295.43,128.78]
[null,null,"1.垫层:200厚C15商品砼"]
[null,null,"2.井壁砌筑材料品种、规格、强度等级:M7.5水泥砂浆砌MU15砖380厚"]
[null,null,"3.内外井壁抹面要求:抹1:2水泥砂浆20mm厚"]
[null,null,"4.井圈材质及规格:C20商品砼，用150*150*2.5热镀锌角钢包内框。"]
[null,null,"5.盖板材质及规格:C20商品砼,1190*400*150mm,上下外四周预埋150*50*2.5mm热镀锌C型钢"]
[null,null,"6.含模板制作安拆、HPB300钢筋制作安装、热镀锌铁件预埋"]
[null,"C5-0671换","非定型井垫层 混凝土{换:碎石 GD20  商品普通砼  C15}","10","0.068",4683.65,256.93,4318.93,5.08,71.53,31.18]
[null,"C5-0673换","非定型井砌筑 砖砌 矩形{换:水泥砂浆中砂M7.5}","10","0.239",{"v":5749,"d":"5749.00"},1365.33,3790.92,41.34,384.02,167.39]
[null,"C5-0678换","非定型井抹灰 砖墙 规格：井内侧 20mm{换:水泥砂浆 1∶2}","100㎡","0.1040",4106.23,{"v":2160.9,"d":"2160.90"},1043.58,39.28,600.65,261.82]
[null,"C5-0700换","非定型井井盖（箅）制作 井圈{换:碎石 GD40  商品普通砼  C20}","10","0.045",4759.69,459.78,4116.28,2.44,126.19,{"v":55,"d":"55.00"}]
[null,"C5-0689换","非定型井盖板制作 盖板（板厚cm以内）20{换:碎石 GD40  商品普通砼  C20}","10","0.021",4673.27,372.48,4148.38,{"v":4.6,"d":"4.60"},102.94,44.87]
[null,"C5-0693换","非定型井盖板安装 井室盖板（每块体积以内）0.1{水泥砂浆中砂M10}","10","0.021",{"v":2886.8,"d":"2886.80"},1669.88,526.83,{"v":25.5,"d":"25.50"},462.84,201.75]
[null,"C3-0551换","铁件预埋 一般铁件预埋 L150*150*2.5","t","0.061",9742.39,2169.88,5756.95,693.22,781.63,340.71]
[" ",null,null," ",null,null," "," "," "," ",null,"表－09"]
["工程量清单综合单价分析表"]
["工程名称：广西中医药大学仙葫校区学术报告厅配电工程",{"$nulls":7},"第6页 共6页"]
["序号","项目编码","项目名称及项目\r\n特征描述","单位","工程量","综合单价","综合单价"]
[{"$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,"C3-0552换","钢筋制作、安装 φ10以内","t","0.018",6064.83,991.64,4649.74,24.95,277.53,120.97]
[null,"C3-0553换","钢筋制作、安装 φ10以上","t","0.072",{"v":6049.1,"d":"6049.10"},690.54,4938.02,107.65,217.91,94.98]
[null,"C5-2226","混凝土基础垫层 复合木模","10㎡","0.147",429.36,229.71,91.31,13.14,{"v":66.3,"d":"66.30"},{"v":28.9,"d":"28.90"}]
[null,"C6-0489","柱、梁模板 池壁基梁 木模","100㎡","0.0293",8476.78,{"v":4789.7,"d":"4789.70"},1402.96,292.07,1387.32,604.73]
["24","041001001001","拆除水泥混凝土路面 风镐拆除  厚度15cm[实际20]","㎡","69.75",{"v":46.8,"d":"46.80"},14.44,0.64,18.72,9.05,3.95]
[null,"C1-0350换","拆除水泥混凝土路面 风镐拆除  厚度15cm[实际20]","100㎡","0.6975",{"v":4679.2,"d":"4679.20"},1443.98,63.69,1871.76,{"v":905.2,"d":"905.20"},394.57]
["25","040202011001","碎石（砾石）摊铺 厚15cm[实际20]","㎡","69.75",41.54,2.71,32.39,3.86,{"v":1.8,"d":"1.80"},0.78]
[null,"C2-0019换","碎石（砾石）摊铺 厚15cm[实际20]","100㎡","0.6975",4155.02,271.39,3239.37,{"v":386.4,"d":"386.40"},179.58,78.28]
["26","040203007001","水泥混凝土路面 厚度20cm{碎石 GD31.5 商品砼 δ4.5}[实际20]","㎡","69.75",108.22,8.33,95.38,0.89,2.52,{"v":1.1,"d":"1.10"}]
[null,null,"含塑料膜养生、刻纹机刻水泥混凝土路面、清扫洗刷路面"]
[null,"C2-0122换","水泥混凝土路面 厚度20cm[实际20]{换:碎石 GD31.5 商品砼 δ4.5}","100㎡","0.6975",10137.99,535.89,9306.57,61.39,163.06,71.08]
[null,"C2-0138","塑料膜养生","100㎡","0.6975",225.69,70.68,{"v":127.3,"d":"127.30"},null,{"v":19.3,"d":"19.30"},8.41]
[null,"C2-0139","刻纹机刻水泥混凝土路面","100㎡","0.6975",{"v":433.9,"d":"433.90"},209.21,104.52,27.41,{"v":64.6,"d":"64.60"},28.16]
[null,"C2-0140","清扫洗刷路面 清扫","100㎡","0.6975",24.59,17.67,null,null,4.82,{"v":2.1,"d":"2.10"}]
{"$rows_empty":9}
[" ",null,null," ",null,null," "," "," "," ",null,"表－09"]

{"sheet":"表-11_总价措施项目清单与计价表","index":7,"n_rows":34,"n_cols":7,"rows_kept":34,"merged":[[0,0,0,6],[1,0,1,4],[5,3,7,3],[10,3,13,3],[32,0,32,6]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
["工程名称:广西中医药大学仙葫校区学术报告厅配电工程   ",{"$nulls":5},"第1页 共1页"]
["序\r\n号","项目编码","项 目 名 称","计 算 基 础","费 率(%)\r\n或标准","金 额(元)","备注"]
[null,null,"广西中医药大学仙葫校区学术报告厅配电工程 -安装",null,null,4218.07]
["一",null,"给排水、燃气、电气、通风空调、消防、建筑智能、通信、自控仪表工程(营改增)一般计税法",null,null,4218.07]
["1","桂031401001001","安全文明施工费","∑分部分项及单价措施费定额(人工费+机械费)\r\n(21404.48+3823.22+0+0)","12.12",{"v":3057.6,"d":"3057.60"}]
["2","桂031401002001","检验试验配合费",null,"0.51",128.66]
["3","桂031401003001","雨季施工增加费",null,"4.09",1031.81]
[null,null,"广西中医药大学仙葫校区学术报告厅配电工程 -市政",null,null,1022.98]
["一",null,"市政综合工程(营改增)一般计税法",null,null,1022.98]
["1","桂041201001001","安全文明施工费","∑分部分项、单价措施(人工费+机械费)\r\n(3327.35+3188.48+0+0)","11.90",775.38]
["2","桂041201002001","检验试验配合费",null,"0.50",32.58]
["3","桂041201003001","雨季施工增加费",null,"3.00",195.47]
["4","桂041201004001","工程定位复测费",null,"0.30",19.55]
[null,null,"      合     计",null,null,5241.05]
{"$rows_empty":17}
["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":8,"n_rows":33,"n_cols":5,"rows_kept":33,"merged":[[0,0,0,4],[1,0,1,3],[6,2,13,2],[18,2,25,2]],"flags":["formulas_cached_only"]}
["规费、增值税计价表"]
["工程名称:广西中医药大学仙葫校区学术报告厅配电工程",{"$nulls":3},"第1页 共1页"]
["序号","项目名称","计算基础","计算费率(%)","金额(元)"]
[null,"广西中医药大学仙葫校区学术报告厅配电工程 -安装",null,null,65130.48]
["一","给排水、燃气、电气、通风空调、消防、建筑智能、通信、自控仪表工程(营改增)一般计税法",null,null,65130.48]
["1","规费","1.1+1.2+1.3",null,6763.81]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)\r\n(21404.48+0)","29.35",6282.21]
["1.1.1","养老保险费",null,"17.22",3685.85]
["1.1.2","失业保险费",null,"0.34",72.78]
["1.1.3","医疗保险费",null,"10.25",2193.96]
["1.1.4","生育保险费",null,"0.64",136.99]
["1.1.5","工伤保险费",null,"0.90",192.64]
["1.2","住房公积金",null,"1.85",395.98]
["1.3","工程排污费",null,"0.40",85.62]
["2","增值税","Σ（分部分项工程费及单价措施项目费+总价措施项目费+其他项目费+税前项目费+规费）\r\n(637536.66+4218.07+0+0+6763.81)","9.00",58366.67]
[null,"广西中医药大学仙葫校区学术报告厅配电工程 -市政",null,null,3771.39]
["一","市政综合工程(营改增)一般计税法",null,null,3771.39]
["1","规费","1.1+1.2+1.3",null,1051.45]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)\r\n(3327.35+0)","29.35",976.58]
["1.1.1","养老保险费",null,"17.22",572.97]
["1.1.2","失业保险费",null,"0.34",11.31]
["1.1.3","医疗保险费",null,"10.25",341.05]
["1.1.4","生育保险费",null,"0.64",{"v":21.3,"d":"21.30"}]
["1.1.5","工伤保险费",null,"0.90",29.95]
["1.2","住房公积金",null,"1.85",61.56]
["1.3","工程排污费",null,"0.40",13.31]
["2","增值税","Σ（分部分项工程费及单价措施项目费+总价措施项目费+其他项目费+税前项目费+规费）\r\n(25124.95+1022.98+0+0+1051.45)","10.00",2719.94]
[null,"       合          计",null,null,68901.87]
[]
[]
[]
[]
[{"$nulls":4},"表-15"]

{"sheet":"主要材料及价格表(主材)","index":9,"n_rows":23,"n_cols":6,"rows_kept":23,"merged":[[0,0,0,5],[1,0,1,2],[1,4,1,5]],"flags":["formulas_cached_only"]}
["主要材料及价格表"]
["工程名称:广西中医药大学仙葫校区学术报告厅配电工程",{"$nulls":3},"第1页  共1页"]
["序号","材料编码","项目名称及规格、型号等特殊要求","单位","数量","单价（元）"]
[1,"042702006","盖板","m",65.325]
[2,"172500000","电缆保护管  C-PVCф167×8.5","m",{"v":305.28,"d":"305.280"},{"v":45,"d":"45.00"}]
[3,"290203000","隔板","m",65.325]
[4,"290206001","电缆桥架支架配套400*200mm","kg",{"v":265.22,"d":"265.220"},5.88]
[5,"290702000","低压电缆头 4×16","套",{"v":2.04,"d":"2.040"},{"v":18,"d":"18.00"}]
[6,"290702000","低压电缆头 4×185","套",{"v":2.04,"d":"2.040"},{"v":28,"d":"28.00"}]
[7,"290702000","低压电缆头 4×240","套",{"v":8.16,"d":"8.160"},{"v":28,"d":"28.00"}]
[8,"290702000","低压电缆头 4×70","套",{"v":2.04,"d":"2.040"},{"v":24,"d":"24.00"}]
[9,"550117001","低压配电箱  （100A进线开关1个+5个63A开关）","台",{"v":1,"d":"1.000"},{"v":1000,"d":"1000.00"}]
[10,"550117001","低压配电箱  （250A进线开关1个+7个32A开关）","台",{"v":1,"d":"1.000"},{"v":1800,"d":"1800.00"}]
[11,"550117001","低压配电箱  （400A进线开关1个+2个100A开关+1个400A开关）","台",{"v":1,"d":"1.000"},{"v":3000,"d":"3000.00"}]
[12,"550117001","低压配电箱  （400A进线开关1个+7个100A开关+4个250A开关）","台",{"v":1,"d":"1.000"},{"v":4500,"d":"4500.00"}]
[13,"550117001","低压配电箱  （630A进线开关1个+5个100A开关+1个400A开关）","台",{"v":1,"d":"1.000"},{"v":3500,"d":"3500.00"}]
[14,"B4-0961","防火涂料、堵洞、隔板及阻燃槽盒 防火堵洞 电缆隧道","处",{"v":3,"d":"3.000"},{"v":122,"d":"122.00"}]
[15,"Z281100000","低压电力电缆 NG-A(BTLY)-4x16","m",{"v":136.35,"d":"136.350"},62.95]
[16,"Z281100000","低压电力电缆 NG-A(BTLY)-4x240","m",{"v":272.7,"d":"272.700"},813.62]
[17,"Z281100000","低压电力电缆 WDZ-YJE-4x185","m",{"v":136.35,"d":"136.350"},609.35]
[18,"Z281100000","低压电力电缆 WDZ-YJE-4x240","m",{"v":272.7,"d":"272.700"},779.72]
[19,"Z281100000","低压电力电缆 WDZ-YJE-4x70","m",{"v":136.35,"d":"136.350"},{"v":226.5,"d":"226.50"}]
[20,"Z290101000","热镀锌钢制槽式带盖电缆桥架  500*150mm，2mm厚","m",65.325,155.05]