{"text_format":"3","workbook":"xls","n_sheets":13,"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-02_建设项目投标报价汇总表","表-03_单项工程投标报价汇总表","表-04_单位工程投标报价汇总表","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-12_其他项目清单与计价汇总表","表-12-3_专业工程暂估价及结算价表","表-14_税前项目清单与计价表","表-15_规费、增值税计价表","表-22_承包人提供主要材料和工程设备一览表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封-1_招标工程量清单","index":0,"n_rows":12,"n_cols":5,"rows_kept":12,"merged":[[0,1,0,2],[1,1,1,3],[2,2,3,2],[5,2,6,2],[8,1,8,3],[9,1,9,3],[10,0,10,1],[10,2,10,4]],"flags":["formulas_cached_only"]}
[null,"中国—马来西亚钦州产业园区启动区综合配套设施建设项目一期5#、6#楼公共部分及3#楼酒店门厅精装修工程",null,"工程"]
[null,"招 标 工 程 量 清 单"]
[null,null,"广西孔雀湾投资开发有限公司"]
[null,"招  标  人:"]
[null,null,"(单位盖章)"]
[null,null,"云之龙招标集团有限公司"]
[null,"造价咨询人:"]
[null,null,"(单位盖章)"]
[null,"2019年04月11日"]
[null,"软件名称及版本号：博奥清单计价软件V17（版本号：17.0.01）\r\n工程计价软件测评合格编号：2016J02、2016A02"]
[]
[{"$nulls":4},"封-1"]

{"sheet":"扉-1_招标工程量清单","index":1,"n_rows":49,"n_cols":9,"rows_kept":49,"merged":[[3,1,3,6],[7,1,7,7],[16,2,17,4],[16,6,17,8],[17,0,17,1],[18,2,18,4],[18,6,18,8],[24,0,24,1],[24,2,25,4],[24,6,25,8],[25,0,25,1],[26,2,26,4],[26,6,26,8],[32,2,33,4],[32,6,33,8],[33,0,33,1],[34,2,34,4],[34,6,34,8],[41,0,41,1],[41,2,41,4],[41,6,41,8],[46,2,46,7]],"flags":["formulas_cached_only"]}
[]
[]
[]
[null,"中国—马来西亚钦州产业园区启动区综合配套设施建设项目一期5#、6#楼公共部分及3#楼酒店门厅精装修工程",{"$nulls":5},"工程"]
[]
[]
[]
[null,"招 标 工 程 量 清 单"]
{"$rows_empty":8}
[null,null,"广西孔雀湾投资开发有限公司",{"$nulls":3},"云之龙招标集团有限公司"]
["  招  标  人:",{"$nulls":4},"造价咨询人："]
[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,"2019年04月11日",null,null,"复 核 时 间：","2019年04月11日"]
[]
[]
[]
[]
[]
[]
[{"$nulls":8},"扉-1"]

{"sheet":"表-01_总说明","index":2,"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:","中国—马来西亚钦州产业园区启动区综合配套设施建设项目一期5#、6#楼公共部分及3#楼酒店门厅精装修工程","第1页 共1页"]
["一、工程概况\r\n    本工程为中国—马来西亚钦州产业园区启动区综合配套设施建设项目一期5#、6#楼公共部分及3#楼酒店门厅精装修工程，主要建设内容为3#门廊、5#大堂、5#一至五层公共走道及公共卫生间、6#一至三层公共走道及卫生间的装修及水电安装等。\r\n二、招标范围：施工图纸所包含的3#门廊柱面、吊顶天棚装修工程；5#大堂地面、墙面、吊顶的装修工程；5#一至五层公共走道及公共卫生间、6#一至三层公共走道及卫生间的地面、墙面、吊顶装修工程及门窗安装工程。5#大堂、5#一至五层公共走道及公共卫生间、6#一至三层公共走道及卫生间的水电安装。\r\n三、编制依据\r\n1、国家标准《建设工程工程量清单计价规范（GB50500-2013）》及《建设工程工程量计价规范（GB50854~50862-2013）》广西壮族自治区实施细则。\t\r\n2、桂建标字[2013]3号文《关于调整建设工程定额人工工资单价的通知》。桂建标[2015] 5号文《关于调整建设工程定额人工费及有关费率的通知》。\t\r\n3、按2013年《广西壮族自治区建筑装饰装修工程消耗量定额》(上、下册）、2013年《广西壮族自治区建筑装饰装修工程费用定额》、2015年《广西壮族自治区安装工程消耗量定额》、2011年《广西壮族自治区拆除工程消耗量定额》及其费用定额、计价相关规定。建筑装饰工程取费按2013年《广西壮族自治区建筑装饰装修工程费用定额》中值计算。关于调整建设工程定额人工费及有关费率的通知  桂建标[2015] 5号。\r\n4、《关于建筑业实施营业税改征增值税后广西壮族自治区建设工程计价依据调整的通知》（桂建标[2016]17号）\r\n5、《关于调整除税价计算适用增值税 税率的通知》（桂建标[2018]14号）\r\n6、《关于调整建设工程定额人工费及有关费率的通知》（桂建标[2018]19号）\r\n7、《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）\r\n四、本招标控制价编制说明：\t\r\n1、本工程：材料价格按《钦州市建设工程造价信息》钦州市2019年02月份下半月的价格计取，钦州市息价没有的参考同期南宁市信息价或按市场调查价。\r\n\t\r\n2、本工程5#大堂吧台酒柜、绿化带座椅、背景墙不计入本次控制价。\r\n\t\r\n3、本工程造价按现期提供的施工图纸编制，施工过程中如遇变更、签证等，工程量按实际施工为准。\r\n\r\n4、本工程材料风险系数最终以招标文件或施工合同为准。"]
{"$rows_empty":34}
[null,"表-01"]

{"sheet":"表-02_建设项目投标报价汇总表","index":3,"n_rows":35,"n_cols":5,"rows_kept":35,"merged":[[0,0,0,4],[1,0,1,3],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,2,4],[3,3,4,3]],"flags":["formulas_cached_only"]}
["建设项目投标报价汇总表"]
["工程名称:中国—马来西亚钦州产业园区启动区综合配套设施建设项目一期5#、6#楼公共部分及3#楼酒店门厅精装修工程",{"$nulls":3},"第1页 共1页"]
["序号","单项工程名称","金额(元)","其中:(元)"]
[{"$nulls":3},"暂估价","安全文明"]
[{"$nulls":4},"施工费"]
["1.1","中国-马来西亚钦州产业园区启动区综合配套设施建设项目"]
[null,"        投标报价合计"]
{"$rows_empty":27}
[{"$nulls":4},"表-02"]

{"sheet":"表-03_单项工程投标报价汇总表","index":4,"n_rows":35,"n_cols":5,"rows_kept":35,"merged":[[0,0,0,4],[1,0,1,3],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,2,4],[3,3,4,3]],"flags":["formulas_cached_only"]}
["单项工程投标报价汇总表"]
["工程名称:中国—马来西亚钦州产业园区启动区综合配套设施建设项目一期5#、6#楼公共部分及3#楼酒店门厅精装修工程",{"$nulls":3},"第1页 共1页"]
["序号","单位工程名称","金额(元)","其中:(元)"]
[{"$nulls":3},"暂估价","安全文明"]
[{"$nulls":4},"施工费"]
["1.1.1","中国-马来西亚钦州产业园区启动区综合配套设施建设项目-5#大堂"]
["1.1.2","中国-马来西亚钦州产业园区启动区综合配套设施建设项目-5#电梯厅"]
["1.1.3","中国-马来西亚钦州产业园区启动区综合配套设施建设项目-5#、6#公共部分"]
["1.1.4","中国-马来西亚钦州产业园区启动区综合配套设施建设项目-3#酒店门廊"]
["1.1.5","中国-马来西亚钦州产业园区启动区综合配套设施建设项目-安装"]
[null,"        投标报价合计"]
{"$rows_empty":23}
[{"$nulls":4},"表-03"]

{"sheet":"表-04_单位工程投标报价汇总表","index":5,"n_rows":84,"n_cols":4,"rows_kept":84,"merged":[[0,0,0,3],[1,0,1,2],[42,0,42,3],[43,0,43,2]],"flags":["formulas_cached_only"]}
["单位工程投标报价汇总表"]
["工程名称:中国—马来西亚钦州产业园区启动区综合配套设施建设项目一期5#、6#楼公共部分及3#楼酒店门厅精装修工程",null,null,"第1页 共2页"]
["序号","汇总内容","金额(元)","备注"]
[null,"中国-马来西亚钦州产业园区启动区综合配套设施建设项目-5#大堂"]
["1","分部分项工程和单价措施项目清单计价合计"]
[" 1.1","  其中:暂估价"]
["2","总价措施项目清单计价合计"]
[" 2.1","  其中:安全文明施工费"]
["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"]
["6","增值税"]
["7","工程总造价=1+2+3+4+5+6"]
[null,"中国-马来西亚钦州产业园区启动区综合配套设施建设项目-5#电梯厅"]
["1","分部分项工程和单价措施项目清单计价合计"]
[" 1.1","  其中:暂估价"]
["2","总价措施项目清单计价合计"]
[" 2.1","  其中:安全文明施工费"]
["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"]
["6","增值税"]
["7","工程总造价=1+2+3+4+5+6"]
[null,"中国-马来西亚钦州产业园区启动区综合配套设施建设项目-5#、6#公共部分"]
["1","分部分项工程和单价措施项目清单计价合计"]
[" 1.1","  其中:暂估价"]
["2","总价措施项目清单计价合计"]
[" 2.1","  其中:安全文明施工费"]
["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"]
["6","增值税"]
["7","工程总造价=1+2+3+4+5+6"]
[null,"中国-马来西亚钦州产业园区启动区综合配套设施建设项目-3#酒店门廊"]
["1","分部分项工程和单价措施项目清单计价合计"]
[" 1.1","  其中:暂估价"]
["2","总价措施项目清单计价合计"]
[" 2.1","  其中:安全文明施工费"]
["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"]
[null,null," ","表-04"]
["单位工程投标报价汇总表"]
["工程名称:中国—马来西亚钦州产业园区启动区综合配套设施建设项目一期5#、6#楼公共部分及3#楼酒店门厅精装修工程",null,null,"第2页 共2页"]
["序号","汇总内容","金额(元)","备注"]
["6","增值税"]
["7","工程总造价=1+2+3+4+5+6"]
[null,"中国-马来西亚钦州产业园区启动区综合配套设施建设项目-安装"]
["1","分部分项工程和单价措施项目清单计价合计"]
[" 1.1","  其中:暂估价"]
["2","总价措施项目清单计价合计"]
[" 2.1","  其中:安全文明施工费"]
["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"]
["6","增值税"]
["7","工程总造价=1+2+3+4+5+6"]
[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"]
["1.1","  其中:暂估价"]
["2","总价措施项目清单计价合计"]
["2.1","  其中:安全文明施工费"]
["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"]
["6","增值税"]
["7","工程总造价=1+2+3+4+5+6"]
{"$rows_empty":16}
[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":6,"n_rows":478,"n_cols":8,"rows_kept":478,"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],[35,0,35,7],[36,0,36,5],[36,6,36,7],[37,0,39,0],[37,1,39,1],[37,2,39,2],[37,3,39,3],[37,4,39,4],[37,5,37,7],[38,5,39,5],[38,6,39,6],[74,0,74,7],[75,0,75,5],[75,6,75,7],[76,0,78,0],[76,1,78,1],[76,2,78,2],[76,3,78,3],[76,4,78,4],[76,5,76,7],[77,5,78,5],[77,6,78,6],[113,0,113,7],[114,0,114,5],[114,6,114,7],[115,0,117,0],[115,1,117,1],[115,2,117,2],[115,3,117,3],[115,4,117,4],[115,5,115,7],[116,5,117,5],[116,6,117,6],[154,0,154,7],[155,0,155,5],[155,6,155,7],[156,0,158,0],[156,1,158,1],[156,2,158,2],[156,3,158,3],[156,4,158,4],[156,5,156,7],[157,5,158,5],[157,6,158,6],[194,0,194,7],[195,0,195,5],[195,6,195,7],[196,0,198,0],[196,1,198,1],[196,2,198,2],[196,3,198,3],[196,4,198,4],[196,5,196,7],[197,5,198,5],[197,6,198,6],[232,0,232,7],[233,0,233,5],[233,6,233,7],[234,0,236,0],[234,1,236,1],[234,2,236,2],[234,3,236,3],[234,4,236,4],[234,5,234,7],[235,5,236,5],[235,6,236,6],[266,0,266,7],[267,0,267,5],[267,6,267,7],[268,0,270,0],[268,1,270,1],[268,2,270,2],[268,3,270,3],[268,4,270,4],[268,5,268,7],[269,5,270,5],[269,6,270,6],[308,0,308,7],[309,0,309,5],[309,6,309,7],[310,0,312,0],[310,1,312,1],[310,2,312,2],[310,3,312,3],[310,4,312,4],[310,5,310,7],[311,5,312,5],[311,6,312,6],[350,0,350,7],[351,0,351,5],[351,6,351,7],[352,0,354,0],[352,1,354,1],[352,2,354,2],[352,3,354,3],[352,4,354,4],[352,5,352,7],[353,5,354,5],[353,6,354,6],[393,0,393,7],[394,0,394,5],[394,6,394,7],[395,0,397,0],[395,1,397,1],[395,2,397,2],[395,3,397,3],[395,4,397,4],[395,5,395,7],[396,5,397,5],[396,6,397,6],[435,0,435,7],[436,0,436,5],[436,6,436,7],[437,0,439,0],[437,1,439,1],[437,2,439,2],[437,3,439,3],[437,4,439,4],[437,5,437,7],[438,5,439,5],[438,6,439,6]],"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:中国—马来西亚钦州产业园区启动区综合配套设施建设项目一期5#、6#楼公共部分及3#楼酒店门厅精装修工程 ",{"$nulls":5},"第1页 共12页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"中国-马来西亚钦州产业园区启动区综合配套设施建设项目-5#大堂"]
[null,null,"分部分项工程"]
[null,null,"A.9 楼地面工程"]
["1","011105006001","金属踢脚线","㎡","7.00"]
[null,null,"踢脚线高度:100mm"]
[null,null,"面层材料品种、规格、颜色:黑色拉丝不锈钢板"]
["2","011102003001","块料楼地面","㎡","462.41"]
[null,null,"做法参照1ZJ001第25页地202"]
[null,null,"12厚600*900意大利灰仿石材砖、600*900黑色仿石材砖铺实拍平，水泥浆擦缝"]
[null,null,"20厚1:4干硬性水泥砂浆"]
[null,null,"素水泥浆结合层一遍"]
[null,null,"A.10 墙、柱面工程"]
["3","011204004001","干挂石材钢骨架","t","14.832"]
[null,null,"骨架类型、规格:8#槽钢主龙骨、L50*50*5镀锌角钢次龙骨"]
["4","桂011204005001","石材墙面","㎡","670.38"]
[null,null,"安装方式:干挂"]
[null,null,"面层材料品种、规格、颜色:600*1200东方白大理石18mm厚"]
[null,null,"缝宽、嵌缝材料种类:密封胶"]
["5","011207001001","墙面装饰板","㎡","11.48"]
[null,null,"黑色镜面不锈钢饰面"]
[null,null,"A.11 天棚工程"]
["6","011302001001","吊顶天棚","㎡","383.17"]
[null,null,"吊顶形式、吊杆规格、高度:不上人型 平面"]
[null,null,"龙骨材料种类、规格、中距:φ8全螺纹镀锌吊杆双向@1200，UC60系列轻钢龙骨，吊码、调节螺栓、五金配件等为厂家配套构件"]
[null,null,"1200*2400铝单板面层"]
["7","011302002001","格栅吊顶","㎡","31.23"]
[null,null,"吊顶形式、吊杆规格、高度:不上人型 平面"]
[null,null,"龙骨材料种类、规格、中距:φ8全螺纹镀锌吊杆双向@1200，UC60系列轻钢龙骨，吊码、调节螺栓、五金配件等为厂家配套构件"]
[null,null,"浅灰色铝方通格栅"]
[{"$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:中国—马来西亚钦州产业园区启动区综合配套设施建设项目一期5#、6#楼公共部分及3#楼酒店门厅精装修工程 ",{"$nulls":5},"第2页 共12页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
["8","011302001002","吊顶天棚","㎡","17.65"]
[null,null,"吊顶形式、吊杆规格、高度:不上人型 平面"]
[null,null,"龙骨材料种类、规格、中距:φ8全螺纹镀锌吊杆双向@900，UC60系列轻钢龙骨，吊码、调节螺栓、五金配件等为镀锌构件"]
[null,null,"8mm厚低密度埃特板"]
["9","011304002001","回风口","个","16"]
[null,null,"安装固定方式:嵌入式"]
["10","011304002002","出风口","个","20"]
[null,null,"安装固定方式:嵌入式"]
[null,null,"A.13 油漆、涂料、裱糊工程"]
["11","011405001001","金属面油漆","㎡","242.48"]
[null,null,"铝单板面喷涂丙烯酸烘干型金属漆（米白色）"]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"单价措施项目"]
["12","011701006001","钢管满堂脚手架 基本层 高3.6m[实际9.7]","㎡","462.41"]
[null,null,"搭设高度:9.7m"]
[null,null,"脚手架材质:钢管满堂脚手架"]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"     合    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[{"$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:中国—马来西亚钦州产业园区启动区综合配套设施建设项目一期5#、6#楼公共部分及3#楼酒店门厅精装修工程 ",{"$nulls":5},"第3页 共12页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"中国-马来西亚钦州产业园区启动区综合配套设施建设项目-5#电梯厅"]
[null,null,"分部分项工程"]
[null,null,"A.9 楼地面工程"]
["13","011102003002","块料楼地面","㎡","107.14"]
[null,null,"做法参照1ZJ001第25页地202"]
[null,null,"12厚600*900意大利灰仿石材砖、600*900黑色仿石材砖铺实拍平，水泥浆擦缝"]
[null,null,"20厚1:4干硬性水泥砂浆"]
[null,null,"素水泥浆结合层一遍"]
["14","011102003003","块料楼地面","㎡","71.42"]
[null,null,"做法参照1ZJ001第25页地202"]
[null,null,"12厚800*800深灰色玻化砖铺实拍平，水泥浆擦缝"]
[null,null,"20厚1:4干硬性水泥砂浆"]
[null,null,"素水泥浆结合层一遍"]
[null,null,"部位：公共走道"]
[null,null,"A.10 墙、柱面工程"]
["15","011204004002","干挂石材钢骨架","t","12.290"]
[null,null,"骨架类型、规格:8#槽钢主龙骨、L50*50*5镀锌角钢次龙骨"]
["16","桂011204005002","石材墙面","㎡","234.30"]
[null,null,"安装方式:干挂"]
[null,null,"面层材料品种、规格、颜色:600*1200东方白大理石18mm厚"]
[null,null,"缝宽、嵌缝材料种类:密封胶"]
["17","桂011204007001","块料墙面","㎡","135.00"]
[null,null,"安装方式:干挂"]
[null,null,"面层材料品种、规格、颜色:400*800白色仿石材砖"]
[null,null,"缝宽、嵌缝材料种类:密封胶"]
["18","011207001002","墙面装饰板","㎡","36.48"]
[null,null,"黑色镜面不锈钢饰面"]
[null,null,"18厚阻燃夹板基层"]
[null,null,"30*40木龙骨"]
["19","011207001003","100*1200磨砂有机灯片","㎡","3.62"]
[null,null,"搁置在墙面龙骨上"]
[null,null,"A.11 天棚工程"]
["20","011302001003","吊顶天棚","㎡","178.56"]
[{"$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:中国—马来西亚钦州产业园区启动区综合配套设施建设项目一期5#、6#楼公共部分及3#楼酒店门厅精装修工程 ",{"$nulls":5},"第4页 共12页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"吊顶形式、吊杆规格、高度:不上人型 平面"]
[null,null,"龙骨材料种类、规格、中距:φ8全螺纹镀锌吊杆双向@900，UC60系列轻钢龙骨，吊码、调节螺栓、五金配件等为镀锌构件"]
[null,null,"8mm厚低密度埃特板"]
["21","011304002003","回风口","个","15"]
[null,null,"安装固定方式:嵌入式"]
["22","011304002004","送风口","个","5"]
[null,null,"安装固定方式:嵌入式"]
[null,null,"A.12 门窗工程"]
["23","010808004001","金属门窗套","㎡","15.96"]
[null,null,"黑色镜面不锈钢门套"]
["24","010801004001","木质防火门","㎡","7.20"]
[null,null,"成品丙级防火门"]
[null,null,"含五金配件等在内"]
["25","010801004002","木质防火门","㎡","12.96"]
[null,null,"成品双开丙级防火门"]
[null,null,"含五金配件等在内"]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"单价措施项目"]
[]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"     合    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[{"$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:中国—马来西亚钦州产业园区启动区综合配套设施建设项目一期5#、6#楼公共部分及3#楼酒店门厅精装修工程 ",{"$nulls":5},"第5页 共12页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"     ∑利  润"]
[null,null,"中国-马来西亚钦州产业园区启动区综合配套设施建设项目-5#、6#公共部分"]
[null,null,"分部分项工程"]
[null,null,"A.9 楼地面工程"]
["26","011102003004","块料楼地面","㎡","114.05"]
[null,null,"做法参照1ZJ001第26页楼202"]
[null,null,"12厚600*600深灰色防滑地砖铺实拍平，水泥浆擦缝"]
[null,null,"20厚1:4干硬性水泥砂浆"]
[null,null,"1.2厚聚合物水泥防水涂料"]
[null,null,"15厚1:3水泥砂浆找平"]
[null,null,"部位：卫生间、保洁室等"]
["27","011102003005","块料楼地面","㎡","1032.34"]
[null,null,"做法参照1ZJ001第25页地202"]
[null,null,"12厚800*800浅灰色玻化砖铺实拍平，水泥浆擦缝"]
[null,null,"20厚1:4干硬性水泥砂浆"]
[null,null,"素水泥浆结合层一遍"]
[null,null,"部位：公共走道"]
["28","011102003006","块料楼地面","㎡","182.75"]
[null,null,"做法参照1ZJ001第25页地202"]
[null,null,"12厚200宽黑色玻化砖波打线铺实拍平，水泥浆擦缝"]
[null,null,"20厚1:4干硬性水泥砂浆"]
[null,null,"素水泥浆结合层一遍"]
[null,null,"部位：公共走道"]
["29","011102003007","块料楼地面","㎡","20.61"]
[null,null,"做法参照1ZJ001第25页地202"]
[null,null,"12厚600*900意大利灰仿石材砖铺实拍平，水泥浆擦缝"]
[null,null,"20厚1:4干硬性水泥砂浆"]
[null,null,"素水泥浆结合层一遍"]
[null,null,"A.10 墙、柱面工程"]
["30","桂011204007002","块料墙面","㎡","313.41"]
[null,null,"详见：05ZJ001，内墙12"]
[null,null,"15厚1:3水泥砂浆"]
[null,null,"刷素水泥浆一遍"]
[null,null,"聚氨酯防水涂料3厚，涂刷高度1.8m"]
[{"$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:中国—马来西亚钦州产业园区启动区综合配套设施建设项目一期5#、6#楼公共部分及3#楼酒店门厅精装修工程 ",{"$nulls":5},"第6页 共12页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"4-5厚1:1水泥砂浆加水重20%白乳胶镶贴300*600米白色墙砖"]
[null,null,"部位：卫生间、保洁室等"]
["31","桂011204007003","块料墙面","㎡","71.19"]
[null,null,"详见：05ZJ001，内墙12"]
[null,null,"15厚1:3水泥砂浆"]
[null,null,"刷素水泥浆一遍"]
[null,null,"4-5厚1:1水泥砂浆加水重20%白乳胶镶贴300*600米白色墙砖"]
[null,null,"部位：公共内廊等"]
["32","011210005001","成品隔断","㎡","132.62"]
[null,null,"6#公共卫生间成品隔断"]
[null,null,"高度为2.12m"]
["33","011204004003","干挂米白色墙砖钢骨架","t","19.689"]
[null,null,"骨架类型、规格:8#槽钢主龙骨、L50*50*5镀锌角钢次龙骨"]
["34","桂011204007004","块料墙面","㎡","680.34"]
[null,null,"安装方式:干挂"]
[null,null,"面层材料品种、规格、颜色:800*400米白色墙砖"]
[null,null,"缝宽、嵌缝材料种类:密封胶"]
["35","桂011204005003","石材墙面","㎡","6.92"]
[null,null,"安装方式:干挂"]
[null,null,"面层材料品种、规格、颜色:白洞石材"]
[null,null,"缝宽、嵌缝材料种类:密封胶"]
["36","011207001004","墙面装饰板","㎡","6.92"]
[null,null,"黑色镜面不锈钢饰面"]
["37","011210003001","玻璃隔断","㎡","16.80"]
[null,null,"高度为2.8m"]
[null,null,"A.11 天棚工程"]
["38","011302001004","吊顶天棚","㎡","50.31"]
[null,null,"吊顶形式、吊杆规格、高度:不上人型 平面"]
[null,null,"龙骨材料种类、规格、中距:φ8全螺纹镀锌吊杆双向@900，UC60系列轻钢龙骨，吊码、调节螺栓、五金配件等为镀锌构件"]
[null,null,"8mm厚低密度埃特板"]
[null,null,"部位：卫生间、保洁室等"]
["39","011302001005","吊顶天棚","㎡","447.16"]
[{"$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:中国—马来西亚钦州产业园区启动区综合配套设施建设项目一期5#、6#楼公共部分及3#楼酒店门厅精装修工程 ",{"$nulls":5},"第7页 共12页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"吊顶形式、吊杆规格、高度:不上人型 平面"]
[null,null,"龙骨材料种类、规格、中距:φ8全螺纹镀锌吊杆双向@900，UC60系列轻钢龙骨，吊码、调节螺栓、五金配件等为镀锌构件"]
[null,null,"8mm厚低密度埃特板"]
["40","011302001006","吊顶天棚","㎡","17.92"]
[null,null,"吊顶形式、吊杆规格、高度:不上人型 平面"]
[null,null,"龙骨材料种类、规格、中距:φ8全螺纹镀锌吊杆双向@900，UC60系列轻钢龙骨，吊码、调节螺栓、五金配件等为镀锌构件"]
[null,null,"白色透光膜"]
[null,null,"部位：商业电梯厅"]
["41","011302001007","吊顶天棚","㎡","331.94"]
[null,null,"吊顶形式、吊杆规格、高度:不上人型 平面"]
[null,null,"龙骨材料种类、规格、中距:φ8全螺纹镀锌吊杆双向@1200，UC60系列轻钢龙骨，吊码、调节螺栓、五金配件等为厂家配套构件"]
[null,null,"600*600铝单板面层"]
["42","011302002002","格栅吊顶","㎡","31.50"]
[null,null,"吊顶形式、吊杆规格、高度:不上人型 平面"]
[null,null,"龙骨材料种类、规格、中距:φ8全螺纹镀锌吊杆双向@1200，UC60系列轻钢龙骨，吊码、调节螺栓、五金配件等为厂家配套构件"]
[null,null,"浅灰色铝方通格栅"]
["43","011304002005","回风口","个","4"]
[null,null,"安装固定方式:嵌入式"]
["44","011304002006","送风口","个","10"]
[null,null,"安装固定方式:嵌入式"]
[null,null,"A.12 门窗工程"]
["45","010801004003","木质防火门","㎡","39.47"]
[null,null,"成品丙级防火门"]
[null,null,"含五金配件等在内"]
["46","010808004002","金属门窗套","㎡","3.18"]
[null,null,"银灰色不锈钢门套"]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[{"$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:中国—马来西亚钦州产业园区启动区综合配套设施建设项目一期5#、6#楼公共部分及3#楼酒店门厅精装修工程 ",{"$nulls":5},"第8页 共12页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"单价措施项目"]
[]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"     合    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"中国-马来西亚钦州产业园区启动区综合配套设施建设项目-3#酒店门廊"]
[null,null,"分部分项工程"]
["47","011204004004","干挂石材钢骨架","t","8.691"]
[null,null,"部位：门廊柱子"]
[null,null,"L50x50x5镀锌角钢龙骨"]
[null,null,"10#镀锌槽钢立柱"]
[null,null,"具体做法详ZX-1F(G)-D02节点1、2"]
["48","011502003001","石材装饰线","m","14.24"]
[null,null,"宽度：60mm"]
[null,null,"英国棕花岗岩石材线条"]
[null,null,"具体做法详ZX-1F(G)-D03节点4"]
[null,null,"石材样式详见材料图"]
["49","011502003002","石材装饰线","m","16.08"]
[null,null,"宽度：205mm"]
[null,null,"英国棕花岗岩石材线条"]
[null,null,"具体做法详ZX-1F(G)-D03节点4"]
[null,null,"石材样式详见材料图"]
["50","011502003003","石材装饰线","m","16.08"]
[{"$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:中国—马来西亚钦州产业园区启动区综合配套设施建设项目一期5#、6#楼公共部分及3#楼酒店门厅精装修工程 ",{"$nulls":5},"第9页 共12页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"宽度：145mm"]
[null,null,"英国棕花岗岩石材线条"]
[null,null,"具体做法详ZX-1F(G)-D03节点4"]
[null,null,"石材样式详见材料图"]
["51","011208001001","柱(梁)面装饰","㎡","8.59"]
[null,null,"18mm厚英国棕花岗岩石材，表面做亮面处理"]
[null,null,"具体做法详ZX-1F(G)-D03节点4"]
[null,null,"石材样式详见材料图"]
["52","桂011205006001","石材柱面","㎡","73.74"]
[null,null,"部位：石材柱身"]
[null,null,"25mm厚虾红岗岩石材面层，表面做麻面处理"]
[null,null,"5mm厚石材挂件"]
[null,null,"具体做法详ZX-1F(G)-D02节点2"]
[null,null,"石材样式详见材料图"]
["53","桂011205006002","石材柱面","㎡","13.88"]
[null,null,"部位：石材柱身"]
[null,null,"25mm厚虾红岗岩石材雕面层，表面做麻面处理"]
[null,null,"5mm厚石材挂件"]
[null,null,"具体做法详ZX-1F(G)-D02节点2"]
[null,null,"石材样式详见材料图"]
["54","011502003004","石材装饰线","m","9.44"]
[null,null,"宽度：120mm"]
[null,null,"虾红花岗岩石材线条"]
[null,null,"具体做法详ZX-1F(G)-D02节点3"]
[null,null,"石材样式详见材料图"]
["55","011502003005","石材装饰线","m","9.44"]
[null,null,"宽度：460mm"]
[null,null,"虾红花岗岩材线条"]
[null,null,"具体做法详ZX-1F(G)-D02节点3"]
[null,null,"石材样式详见材料图"]
["56","桂011205006003","石材柱面","㎡","5.48"]
[null,null,"部位：石材柱头"]
[null,null,"25mm厚虾红岗岩石材，表面做麻面处理"]
[null,null,"5mm厚石材挂件"]
[null,null,"具体做法详ZX-1F(G)-D03节点3"]
[null,null,"石材样式详见材料图"]
[{"$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:中国—马来西亚钦州产业园区启动区综合配套设施建设项目一期5#、6#楼公共部分及3#楼酒店门厅精装修工程 ",{"$nulls":5},"第10页 共12页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
["57","桂011206004001","石材零星项目","㎡","203.67"]
[null,null,"部位：干挂石材屋檐"]
[null,null,"25mm厚虾红岗岩石材，5mm厚石材挂件"]
[null,null,"具体做法详ZX-1F(G)-D02节点1"]
[null,null,"石材样式详见材料图"]
["58","011502003006","石材装饰线","m","51.20"]
[null,null,"宽度：400mm"]
[null,null,"虾红花岗岩石材线条"]
[null,null,"具体做法详ZX-1F(G)-D02节点1"]
[null,null,"石材样式详见材料图"]
["59","011502003007","石材装饰线","m","45.68"]
[null,null,"宽度：150mm"]
[null,null,"虾红花岗岩石材线条"]
[null,null,"具体做法详ZX-1F(G)-D02节点1"]
[null,null,"石材样式详见材料图"]
[null,null,"A.11 天棚工程"]
["60","011302001008","吊顶天棚","㎡","280.32"]
[null,null,"M12金属胀锚螺拴"]
[null,null,"200x200x8镀锌钢板"]
[null,null,"50x50x3镀锌钢通斜撑"]
[null,null,"50x50x3镀锌钢通吊杆双向@1200"]
[null,null,"50x50x3镀锌钢通双向@1200"]
[null,null,"2.5厚木纹铝单板面层"]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"单价措施项目"]
["61","011701006002","满堂脚手架","㎡","300.76"]
[null,null,"1.搭设高度:9m"]
[null,null,"2.脚手架材质:钢管满堂脚手架"]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[{"$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:中国—马来西亚钦州产业园区启动区综合配套设施建设项目一期5#、6#楼公共部分及3#楼酒店门厅精装修工程 ",{"$nulls":5},"第11页 共12页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"     合    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"中国-马来西亚钦州产业园区启动区综合配套设施建设项目-安装"]
[null,null,"分部分项工程"]
[null,null,"B4 电气设备安装工程"]
["62","030412004001","装饰灯","套","60"]
[null,null,"1.名称:格栅金卤射灯"]
[null,null,"2.型号:HYGD-P1G"]
[null,null,"3.规格:50W"]
[null,null,"4.安装形式:嵌入式"]
["63","030412004002","装饰灯","套","108"]
[null,null,"1.名称:格栅射灯"]
[null,null,"2.型号:AK-S6-101A-D"]
[null,null,"3.规格:50W"]
[null,null,"4.安装形式:吸顶式"]
["64","030412004003","装饰灯","套","10"]
[null,null,"1.名称:射灯"]
[null,null,"2.型号:SYZWD"]
[null,null,"3.规格:7W"]
[null,null,"4.安装形式:吸顶式"]
["65","030412004004","装饰灯","套","95"]
[null,null,"1.名称:6寸筒灯"]
[null,null,"2.规格:15W"]
[null,null,"3.安装形式:嵌入式"]
["66","030412004005","装饰灯","套","69"]
[null,null,"1.名称:5寸筒灯"]
[null,null,"2.规格:12W"]
[null,null,"3.安装形式:嵌入式"]
[null,null,"B9 给排水、燃气工程"]
["67","031004007001","小便器","套","9"]
[{"$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:中国—马来西亚钦州产业园区启动区综合配套设施建设项目一期5#、6#楼公共部分及3#楼酒店门厅精装修工程 ",{"$nulls":5},"第12页 共12页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"成品挂式小便斗，含暗装感应器"]
["68","031004006001","大便器","套","26"]
[null,null,"蹲式大便器"]
["69","031004006002","大便器","套","1"]
[null,null,"坐式大便器"]
["70","031004003001","挂式洗脸盆 冷水","套","11"]
[null,null,"1.组装形式:含节水五金"]
[null,null,"2.含水龙头DN15"]
["71","031004004001","成品污水池","套","5"]
[null,null,"不含水嘴"]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"单价措施项目"]
[]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"     合    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"     总 合 计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[]
[{"$nulls":7},"表-08"]

{"sheet":"表-11_总价措施项目清单与计价表","index":7,"n_rows":73,"n_cols":7,"rows_kept":73,"merged":[[0,0,0,6],[1,0,1,4],[5,3,8,3],[11,3,14,3],[17,3,20,3],[23,3,26,3],[30,0,30,6],[32,0,32,6],[33,0,33,4],[35,3,36,3],[71,0,71,6]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
["工程名称:中国—马来西亚钦州产业园区启动区综合配套设施建设项目一期5#、6#楼公共部分及3#楼酒店门厅精装修工程   ",{"$nulls":5},"第1页 共2页"]
["序\r\n号","项目编码","项 目 名 称","计 算 基 础","费 率(%)\r\n或标准","金 额(元)","备注"]
[null,null,"中国-马来西亚钦州产业园区启动区综合配套设施建设项目-5#大堂"]
["一",null,"建筑装饰装修工程(营改增)一般计税法"]
["1","桂011801001001","安全文明施工费","∑(分部分项人材机+单价措施人材机)"]
["2","桂011801002001","检验试验配合费"]
["3","桂011801003001","雨季施工增加费"]
["4","桂011801004001","工程定位复测费"]
[null,null,"中国-马来西亚钦州产业园区启动区综合配套设施建设项目-5#电梯厅"]
["一",null,"建筑装饰装修工程(营改增)一般计税法"]
["1","桂011801001001","安全文明施工费","∑(分部分项人材机+单价措施人材机)"]
["2","桂011801002001","检验试验配合费"]
["3","桂011801003001","雨季施工增加费"]
["4","桂011801004001","工程定位复测费"]
[null,null,"中国-马来西亚钦州产业园区启动区综合配套设施建设项目-5#、6#公共部分"]
["一",null,"建筑装饰装修工程(营改增)一般计税法"]
["1","桂011801001001","安全文明施工费","∑(分部分项人材机+单价措施人材机)"]
["2","桂011801002001","检验试验配合费"]
["3","桂011801003001","雨季施工增加费"]
["4","桂011801004001","工程定位复测费"]
[null,null,"中国-马来西亚钦州产业园区启动区综合配套设施建设项目-3#酒店门廊"]
["一",null,"建筑装饰装修工程(营改增)一般计税法"]
["1","桂011801001001","安全文明施工费","∑(分部分项人材机+单价措施人材机)"]
["2","桂011801002001","检验试验配合费"]
["3","桂011801003001","雨季施工增加费"]
["4","桂011801004001","工程定位复测费"]
[null,null,"中国-马来西亚钦州产业园区启动区综合配套设施建设项目-安装"]
["一",null,"给排水、燃气、电气、通风空调、消防、建筑智能、通信、自控仪表工程(营改增)一般计税法"]
["1","桂031401001001","安全文明施工费","∑分部分项及单价措施费定额(人工费+机械费)"]
["注：以项计算的总价措施，无“计算基础”和“费率”的数值，可只填“金额”数值，但应在备注栏说明施工方案出处或计算方式。"]
[{"$nulls":6},"表-11"]
["总价措施项目清单与计价表"]
["工程名称:中国—马来西亚钦州产业园区启动区综合配套设施建设项目一期5#、6#楼公共部分及3#楼酒店门厅精装修工程   ",{"$nulls":5},"第2页 共2页"]
["序\r\n号","项目编码","项 目 名 称","计 算 基 础","费 率(%)\r\n或标准","金 额(元)","备注"]
["2","桂031401002001","检验试验配合费","∑分部分项及单价措施费定额(人工费+机械费)"]
["3","桂031401003001","雨季施工增加费"]
[null,null,"      合     计"]
{"$rows_empty":33}
["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-12_其他项目清单与计价汇总表","index":8,"n_rows":42,"n_cols":4,"rows_kept":42,"merged":[[0,0,0,3],[1,0,1,2],[41,0,41,2]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表"]
["工程名称:中国—马来西亚钦州产业园区启动区综合配套设施建设项目一期5#、6#楼公共部分及3#楼酒店门厅精装修工程   ",null,null,"第1页 共1页"]
["序号","项目名称","金额（元）","备注"]
[null,"中国-马来西亚钦州产业园区启动区综合配套设施建设项目-5#大堂"]
["1","暂列金额",null,"明细详见表－12－1"]
["2","材料暂估价",null,"明细详见表－12－2"]
["3","专业工程暂估价",null,"明细详见表－12－3"]
["4","计日工",null,"明细详见表－12－4"]
["5","总承包服务费",null,"明细详见表－12－5"]
[null,"中国-马来西亚钦州产业园区启动区综合配套设施建设项目-5#电梯厅"]
["1","暂列金额",null,"明细详见表－12－1"]
["2","材料暂估价",null,"明细详见表－12－2"]
["3","专业工程暂估价",null,"明细详见表－12－3"]
["4","计日工",null,"明细详见表－12－4"]
["5","总承包服务费",null,"明细详见表－12－5"]
[null,"中国-马来西亚钦州产业园区启动区综合配套设施建设项目-5#、6#公共部分"]
["1","暂列金额",null,"明细详见表－12－1"]
["2","材料暂估价",null,"明细详见表－12－2"]
["3","专业工程暂估价",null,"明细详见表－12－3"]
["4","计日工",null,"明细详见表－12－4"]
["5","总承包服务费",null,"明细详见表－12－5"]
[null,"中国-马来西亚钦州产业园区启动区综合配套设施建设项目-3#酒店门廊"]
["1","暂列金额",null,"明细详见表－12－1"]
["2","材料暂估价",null,"明细详见表－12－2"]
["3","专业工程暂估价",null,"明细详见表－12－3"]
["4","计日工",null,"明细详见表－12－4"]
["5","总承包服务费",null,"明细详见表－12－5"]
[null,"中国-马来西亚钦州产业园区启动区综合配套设施建设项目-安装"]
["1","暂列金额",null,"明细详见表－12－1"]
["2","材料暂估价",null,"明细详见表－12－2"]
["3","专业工程暂估价",{"v":100000,"d":"100000.00"},"明细详见表－12－3"]
["4","计日工",null,"明细详见表－12－4"]
["5","总承包服务费",null,"明细详见表－12－5"]
[null,"            合           计",{"v":100000,"d":"100000.00"}]
{"$rows_empty":7}
["注:材料暂估单价进入清单综合单价，此处不汇总。",null,null,"表－12"]

{"sheet":"表-12-3_专业工程暂估价及结算价表","index":9,"n_rows":41,"n_cols":6,"rows_kept":41,"merged":[[0,0,0,5],[1,0,1,3],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[38,0,38,5],[39,0,39,5]],"flags":["formulas_cached_only"]}
["专业工程暂估价及结算表"]
["工程名称:中国—马来西亚钦州产业园区启动区综合配套设施建设项目一期5#、6#楼公共部分及3#楼酒店门厅精装修工程  ",{"$nulls":4},"第1页 共1页"]
["序号","工  程  名  称","工程内容","暂估金额(元)","结算金额(元)","备注"]
[]
[null,"中国-马来西亚钦州产业园区启动区综合配套设施建设项目-5#大堂"]
[null,"中国-马来西亚钦州产业园区启动区综合配套设施建设项目-5#电梯厅"]
[null,"中国-马来西亚钦州产业园区启动区综合配套设施建设项目-3#酒店门廊"]
[null,"中国-马来西亚钦州产业园区启动区综合配套设施建设项目-安装",null,{"v":100000,"d":"100000.00"}]
["1","专业工程暂估价",null,{"v":100000,"d":"100000.00"}]
[null,"电气线路及开关插座安装",null,{"v":70000,"d":"70000.00"}]
[null,"给排水管道安装",null,{"v":30000,"d":"30000.00"}]
[null,"            合       计",null,{"v":100000,"d":"100000.00"}]
{"$rows_empty":26}
["注：此表“暂估金额”由招标人填写，投标人应将“暂估金额”计入投标总价中。结算时按合同约定结算金额填写。"]
["专业工程暂估金额为不包含增值税（可抵扣进项税额）的费用。"]
[{"$nulls":5},"表－12－3"]

{"sheet":"表-14_税前项目清单与计价表","index":10,"n_rows":42,"n_cols":7,"rows_kept":42,"merged":[[0,0,0,6],[1,0,1,4],[1,5,1,6],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,4,3],[2,4,4,4],[2,5,2,6],[3,5,4,5],[3,6,4,6],[40,0,40,6],[41,0,41,4]],"flags":["formulas_cached_only"]}
["税前项目清单与计价表"]
["工程名称:中国—马来西亚钦州产业园区启动区综合配套设施建设项目一期5#、6#楼公共部分及3#楼酒店门厅精装修工程 ",{"$nulls":4},"第1页 共1页"]
["序号","项目编码","项目名称及项目特征\r\n描述","计量单位","工程量","金  额(元)"]
[{"$nulls":5},"单价","合 价"]
[]
[null,null,"中国-马来西亚钦州产业园区启动区综合配套设施建设项目-5#、6#公共部分"]
["1","010801001002","成品柚木饰面门","㎡","159.34"]
[null,null,"含五金配件等"]
["2","011407001001","墙面喷（刷）涂料","㎡","185.63"]
[null,null,"\t\r\n一底二涂,平涂 10年保质 国产"]
["3","011407002001","天棚喷（刷）涂料","㎡","129.67"]
[null,null,"\t\r\n一底二涂,平涂 10年保质 国产"]
[null,null,"               合             计"]
{"$rows_empty":27}
["注：税前项目包含除增值税以外的所有费用。"]
[{"$nulls":6},"表-14"]

{"sheet":"表-15_规费、增值税计价表","index":11,"n_rows":76,"n_cols":5,"rows_kept":76,"merged":[[0,0,0,4],[1,0,1,3],[6,2,12,2],[18,2,24,2],[30,2,36,2],[38,0,38,4],[39,0,39,3],[46,2,52,2],[58,2,65,2]],"flags":["formulas_cached_only"]}
["规费、增值税计价表"]
["工程名称:中国—马来西亚钦州产业园区启动区综合配套设施建设项目一期5#、6#楼公共部分及3#楼酒店门厅精装修工程",{"$nulls":3},"第1页 共2页"]
["序号","项目名称","计算基础","计算费率(%)","金额(元)"]
[null,"中国-马来西亚钦州产业园区启动区综合配套设施建设项目-5#大堂"]
["一","建筑装饰装修工程(营改增)一般计税法"]
["1","规费","1.1+1.2+1.3"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
["1.1.5","工伤保险费"]
["1.2","住房公积金"]
["1.3","工程排污费","∑(分部分项人材机+单价措施人材机)"]
["2","增值税","Σ（分部分项工程费及单价措施项目费+总价措施项目费+其他项目费+税前项目费+规费）"]
[null,"中国-马来西亚钦州产业园区启动区综合配套设施建设项目-5#电梯厅"]
["一","建筑装饰装修工程(营改增)一般计税法"]
["1","规费","1.1+1.2+1.3"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
["1.1.5","工伤保险费"]
["1.2","住房公积金"]
["1.3","工程排污费","∑(分部分项人材机+单价措施人材机)"]
["2","增值税","Σ（分部分项工程费及单价措施项目费+总价措施项目费+其他项目费+税前项目费+规费）"]
[null,"中国-马来西亚钦州产业园区启动区综合配套设施建设项目-5#、6#公共部分"]
["一","建筑装饰装修工程(营改增)一般计税法"]
["1","规费","1.1+1.2+1.3"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
["1.1.5","工伤保险费"]
["1.2","住房公积金"]
[{"$nulls":4},"表-15"]
["规费、增值税计价表"]
["工程名称:中国—马来西亚钦州产业园区启动区综合配套设施建设项目一期5#、6#楼公共部分及3#楼酒店门厅精装修工程",{"$nulls":3},"第2页 共2页"]
["序号","项目名称","计算基础","计算费率(%)","金额(元)"]
["1.3","工程排污费","∑(分部分项人材机+单价措施人材机)"]
["2","增值税","Σ（分部分项工程费及单价措施项目费+总价措施项目费+其他项目费+税前项目费+规费）"]
[null,"中国-马来西亚钦州产业园区启动区综合配套设施建设项目-3#酒店门廊"]
["一","建筑装饰装修工程(营改增)一般计税法"]
["1","规费","1.1+1.2+1.3"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
["1.1.5","工伤保险费"]
["1.2","住房公积金"]
["1.3","工程排污费","∑(分部分项人材机+单价措施人材机)"]
["2","增值税","Σ（分部分项工程费及单价措施项目费+总价措施项目费+其他项目费+税前项目费+规费）"]
[null,"中国-马来西亚钦州产业园区启动区综合配套设施建设项目-安装"]
["一","给排水、燃气、电气、通风空调、消防、建筑智能、通信、自控仪表工程(营改增)一般计税法"]
["1","规费","1.1+1.2+1.3"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
["1.1.5","工伤保险费"]
["1.2","住房公积金"]
["1.3","工程排污费"]
["2","增值税","Σ（分部分项工程费及单价措施项目费+总价措施项目费+其他项目费+税前项目费+规费）"]
[null,"       合          计"]
{"$rows_empty":7}
[{"$nulls":4},"表-15"]

{"sheet":"表-22_承包人提供主要材料和工程设备一览表","index":12,"n_rows":124,"n_cols":10,"rows_kept":124,"merged":[[0,0,0,9],[1,0,1,9],[2,0,2,7],[2,8,2,9],[28,0,28,9],[29,0,29,9],[31,0,31,9],[32,0,32,9],[33,0,33,7],[33,8,33,9],[59,0,59,9],[60,0,60,9],[62,0,62,9],[63,0,63,9],[64,0,64,7],[64,8,64,9],[90,0,90,9],[91,0,91,9],[93,0,93,9],[94,0,94,9],[95,0,95,7],[95,8,95,9],[121,0,121,9],[122,0,122,9]],"flags":["formulas_cached_only"]}
["承包人提供主要材料和工程设备一览表"]
["(适用于造价信息差额调整法)"]
["工程名称:中国—马来西亚钦州产业园区启动区综合配套设施建设项目一期5#、6#楼公共部分及3#楼酒店门厅精装修工程",{"$nulls":7},"编号:"]
["序号","名称、规格、型号","单位","数量","风险系数(%)","基准单价(元)","投标单价(元)","确认单价(元)","价差(元)","合计差价(元)"]
[1,"型钢（综合）","t",null,null,4071.45]
[2,"等边角钢(综合)","t",null,null,3933.89]
[3,"镀锌型钢(综合)","t",null,null,4585.12]
[4,"铁钉(综合)","kg",null,null,8.93]
[5,"防火铰链","副",null,null,12.93]
[6,"闭门器（明装）","套",null,null,77.79]
[7,"电焊条（综合）","kg",null,null,{"v":5.8,"d":"5.80"}]
[8,"预埋铁件","kg",null,null,5.03]
[9,"普通硅酸盐水泥 32.5MPa","t",null,null,392.68]
[10,"白水泥(综合)","t",null,null,649.57]
[11,"细砂","",null,null,212.12]
[12,"一等杉木板枋材(综合)","",null,null,1416.67]
[13,"一等杉木枋材","",null,null,1416.67]
[14,"周转板枋材","",null,null,{"v":1311.4,"d":"1311.40"}]
[15,"胶合板 18mm","㎡",null,null,44.34]
[16,"大芯板 18mm","㎡",null,null,36.28]
[17,"钢化玻璃 12mm","㎡",null,null,{"v":81.2,"d":"81.20"}]
[18,"300*600米白色墙砖","㎡",null,null,{"v":46.9,"d":"46.90"}]
[19,"400*800白色仿石材墙面砖","㎡",null,null,115.04]
[20,"800*400米白色墙砖","㎡",null,null,92.92]
[21,"600*600深灰色防滑地砖","㎡",null,null,{"v":78,"d":"78.00"}]
[22,"600*900仿石材地面砖","㎡",null,null,{"v":154,"d":"154.00"}]
[23,"600*900仿石材砖","㎡",null,null,{"v":154,"d":"154.00"}]
[24,"800*800浅灰色玻化砖","㎡",null,null,105.17]
["注:1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n"]
["   2.招标人应优先采用工程造价管理机构发布的单价作为基础单价，未发布的，通过市场调查确定其基准单价。"]
[{"$nulls":9},"表-22"]
["承包人提供主要材料和工程设备一览表"]
["(适用于造价信息差额调整法)"]
["工程名称:中国—马来西亚钦州产业园区启动区综合配套设施建设项目一期5#、6#楼公共部分及3#楼酒店门厅精装修工程",{"$nulls":7},"编号:"]
["序号","名称、规格、型号","单位","数量","风险系数(%)","基准单价(元)","投标单价(元)","确认单价(元)","价差(元)","合计差价(元)"]
[25,"800*800深灰色玻化砖","㎡",null,null,105.17]
[26,"200宽黑色玻化砖波打线","㎡",null,null,{"v":70,"d":"70.00"}]
[27,"25mm厚虾红岗岩石材(墙面用)","㎡",null,null,{"v":175,"d":"175.00"}]
[28,"25mm厚虾红岗岩石材雕面层(墙面用)","㎡",null,null,{"v":175,"d":"175.00"}]
[29,"18mm厚英国棕花岗岩(墙面用)","㎡",null,null,{"v":215,"d":"215.00"}]
[30,"600*1200东方白大理石18mm厚","㎡",null,null,{"v":690,"d":"690.00"}]
[31,"白洞石材","㎡",null,null,{"v":360,"d":"360.00"}]
[32,"25mm厚虾红岗岩石材(墙面用)","㎡",null,null,{"v":175,"d":"175.00"}]
[33,"2.5厚木纹铝单板","㎡",null,null,{"v":190,"d":"190.00"}]
[34,"铝合金靠墙方板","㎡",null,null,{"v":190,"d":"190.00"}]
[35,"铝板 600×600","㎡",null,null,{"v":69,"d":"69.00"}]
[36,"铝板 1200×2400","㎡",null,null,69.09]
[37,"黑色镜面不锈钢板 1mm 201材质","㎡",null,null,{"v":240,"d":"240.00"}]
[38,"银灰色不锈钢门套","㎡",null,null,{"v":450,"d":"450.00"}]
[39,"黑色镜面不锈钢饰面(8K 成品)","㎡",null,null,{"v":240,"d":"240.00"}]
[40,"镜面不锈钢板(8K 成品)","㎡",null,null,{"v":240,"d":"240.00"}]
[41,"埃特板 8mm","㎡",null,null,{"v":15,"d":"15.00"}]
[42,"铝格栅(含配件) 150×150×4.5","㎡",null,null,34.82]
[43,"成品浴厕隔断（包括五金配件）","㎡",null,null,{"v":360,"d":"360.00"}]
[44,"轻钢大龙骨 h45","m",null,null,3.75]
[45,"轻钢中龙骨 h19","m",null,null,2.23]
[46,"轻钢中龙骨横撑 h19","m",null,null,2.05]
[47,"轻钢龙骨主接件","个",null,null,0.45]
[48,"轻钢龙骨次接件","个",null,null,0.36]
["注:1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n"]
["   2.招标人应优先采用工程造价管理机构发布的单价作为基础单价，未发布的，通过市场调查确定其基准单价。"]
[{"$nulls":9},"表-22"]
["承包人提供主要材料和工程设备一览表"]
["(适用于造价信息差额调整法)"]
["工程名称:中国—马来西亚钦州产业园区启动区综合配套设施建设项目一期5#、6#楼公共部分及3#楼酒店门厅精装修工程",{"$nulls":7},"编号:"]
["序号","名称、规格、型号","单位","数量","风险系数(%)","基准单价(元)","投标单价(元)","确认单价(元)","价差(元)","合计差价(元)"]
[49,"轻钢中龙骨平面连接件","个",null,null,0.36]
[50,"轻钢大龙骨垂直吊挂件","个",null,null,0.36]
[51,"轻钢中龙骨垂直吊挂件","个",null,null,0.36]
[52,"成品丙级防火门","㎡",null,null,321.43]
[53,"成品双开丙级防火门","㎡",null,null,321.43]
[54,"黑色拉丝不锈钢板","㎡",null,null,{"v":174,"d":"174.00"}]
[55,"140mm宽英国棕花岗岩石材装饰线 100mm内","m",null,null,{"v":200,"d":"200.00"}]
[56,"120mm宽虾红花岗岩石材装饰线 200mm内","m",null,null,{"v":300,"d":"300.00"}]
[57,"150mm宽虾红花岗岩石材线条 200mm内","m",null,null,{"v":300,"d":"300.00"}]
[58,"60mm宽英国棕花岗岩石材装饰线 200mm内","m",null,null,{"v":150,"d":"150.00"}]
[59,"205mm宽英国棕花岗岩石材装饰线 200mm外","m",null,null,{"v":330,"d":"330.00"}]
[60,"400宽虾红花岗岩石材线条 200mm外","m",null,null,{"v":490,"d":"490.00"}]
[61,"460mm宽虾红花岗岩石材装饰线 200mm外","m",null,null,{"v":490,"d":"490.00"}]
[62,"丙烯酸清漆","kg",null,null,18.97]
[63,"聚合物水泥防水涂料 (JS-II)","kg",null,null,17.02]
[64,"清油","kg",null,null,9.82]
[65,"松节油","kg",null,null,6.25]
[66,"玻璃胶 310g","支",null,null,12.81]
[67,"玻璃胶 350g","支",null,null,14.86]
[68,"铝合金风口300×300单层","个",null,null,{"v":27.6,"d":"27.60"}]
[69,"水","",null,null,3.11]
[70,"回转扣件","个",null,null,5.26]
[71,"对接扣件","个",null,null,5.26]
[72,"直角扣件","个",null,null,5.35]
["注:1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n"]
["   2.招标人应优先采用工程造价管理机构发布的单价作为基础单价，未发布的，通过市场调查确定其基准单价。"]
[{"$nulls":9},"表-22"]
["承包人提供主要材料和工程设备一览表"]
["(适用于造价信息差额调整法)"]
["工程名称:中国—马来西亚钦州产业园区启动区综合配套设施建设项目一期5#、6#楼公共部分及3#楼酒店门厅精装修工程",{"$nulls":7},"编号:"]
["序号","名称、规格、型号","单位","数量","风险系数(%)","基准单价(元)","投标单价(元)","确认单价(元)","价差(元)","合计差价(元)"]
[73,"脚手架焊接钢管 Φ48.3×3.6","t",null,null,3836.21]
[74,"成品污水池","个",null,null,{"v":150,"d":"150.00"}]
[75,"蹲式大便器","个",null,null,{"v":85,"d":"85.00"}]
[76,"坐式大便器带水箱","个",null,null,{"v":560,"d":"560.00"}]
[77,"挂式小便器","个",null,null,{"v":481,"d":"481.00"}]
[78,"蹲式大便器低水箱","个",null,null,{"v":25,"d":"25.00"}]
[79,"水嘴","个",null,null,{"v":15,"d":"15.00"}]
[80,"感应控制器","套",null,null,{"v":230,"d":"230.00"}]
[81,"自闭式冲洗阀 DN15","个",null,null,{"v":35,"d":"35.00"}]
[82,"蹲式大便器低水箱配件","套",null,null,{"v":5,"d":"5.00"}]
[83,"挂式洗脸盆","个",null,null,{"v":360,"d":"360.00"}]
[84,"50W格栅金卤射灯","套",null,null,{"v":153,"d":"153.00"}]
[85,"5寸筒灯","套",null,null,{"v":88,"d":"88.00"}]
[86,"6寸筒灯","套",null,null,{"v":98,"d":"98.00"}]
[87,"格栅射灯","套",null,null,{"v":228.8,"d":"228.80"}]
[88,"射灯","套",null,null,{"v":40,"d":"40.00"}]
[89,"国V汽油 92#","kg",null,null,7.78]
[90,"电","kW.h",null,null,0.69]
[91,"            合       计"]
[]
[]
[]
[]
[]
["注:1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n"]
["   2.招标人应优先采用工程造价管理机构发布的单价作为基础单价，未发布的，通过市场调查确定其基准单价。"]
[{"$nulls":9},"表-22"]