{"text_format":"3","workbook":"xls","n_sheets":6,"sheets":["1.1扉-1 招标工程量清单扉页","3.1表-08 分部分项工程和单价措施项目清单与计价表","3.2表-11 总价措施项目清单与计价表","3.3表-12 其他项目清单与计价汇总表","3.4表-12-1暂列金额明细表","3.5表-13 规费、税金项目计价表"],"not_rendered":{"external_links":1,"defined_names":6},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1.1扉-1 招标工程量清单扉页","index":0,"n_rows":18,"n_cols":5,"rows_kept":18,"merged":[[1,1,1,3],[4,0,4,4],[6,0,6,1],[9,0,9,1],[12,0,12,1],[15,0,15,1],[17,0,17,4]],"flags":["formulas_cached_only"]}
[]
[null,"食堂西侧庭院地面出新工程",null,null,"工程"]
[]
[]
["招标工程量清单"]
[]
["招  标  人：",null,null,"造价咨询人："]
[null,null,"（单位盖章）",null,"（单位资质专用章）"]
[]
["法定代表人\n或其授权人：",null,null,"法定代表人\n或其授权人："]
[null,null,"（签字或盖章）",null,"（签字或盖章）"]
[]
["编  制  人：",null,null,"复  核  人："]
[null,null,"（造价人员签字盖专用章）",null,"（造价工程师签字盖专用章）"]
[]
["编制时间：",null,"2022年06月30日","复核时间：","2022年06月30日"]
[]
["扉-1"]

{"sheet":"3.1表-08 分部分项工程和单价措施项目清单与计价表","index":1,"n_rows":67,"n_cols":9,"rows_kept":67,"merged":[[0,0,0,8],[2,0,2,5],[2,6,2,8],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,8],[4,6,5,6],[4,7,5,7],[6,2,6,3],[7,2,7,3],[11,2,11,3],[15,2,15,3],[20,0,20,5],[21,0,21,5],[23,0,23,5],[23,6,23,8],[24,0,24,8],[25,0,25,8],[27,0,27,5],[27,6,27,8],[28,0,30,0],[28,1,30,1],[28,2,30,2],[28,3,30,3],[28,4,30,4],[28,5,30,5],[28,6,28,8],[29,6,30,6],[29,7,30,7],[33,0,33,5],[35,0,35,5],[62,0,62,5],[63,0,63,5],[65,0,65,5],[65,6,65,8],[66,0,66,8]],"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：食堂西侧庭院地面出新工程",{"$nulls":5},"第1页 共2页"]
["序\n号","项目编码","项目名称","项目特征描述","计量\n单位","工程量","金 额(元)"]
[{"$nulls":6},"综合单价","合价","其中"]
[{"$nulls":8},"暂估价"]
[null,null,"D 食堂庭院场地出新",null,null,"1"]
[null,null,"A.16.5 庭院混凝土破损处面层清理拆除",null,null,"1"]
["1","040203001001","庭院冲洗、清理、原有破损破碎破碎夯实、细石混凝土破损处找平","1.对庭院采用高压水枪或机械方式进行冲洗、清理及基层处理，\n2.庭院原有破损处破碎夯实，采用C30细石混凝土找平，保证与原有庭院混凝土场地标高一致，\n3.清理的垃圾集中堆放自运，运距自行考虑；\n4.庭院原基层清理、修复，其它需发生的工作内容，均包含在本清单内。","项","1"]
["2","040204004001","拆除、恢复安砌侧（平、缘）石","停车场混凝土侧石拆除、恢复并调整高度；","m","45"]
["3","011605001001","平面块料拆除","1.庭院走廊及厨余垃圾粉碎机处面砖拆除，将于排水沟接触处凿30º角斜坡，并用水泥砂浆抹平；\n2.清理的垃圾集中堆放自运，运距自行考虑；","m2","70"]
[null,null,"D.2 庭院沥青混凝土",null,null,"1"]
["4","040203003001","喷洒乳化沥青","1.喷洒乳化沥青一道。\n2.庭院、停车场基层喷洒乳化沥青其它需发生的工作内容，均包含在本清单内。","m2","653"]
["5","040203006001","沥青面层","1.庭院、停车场机械摊铺10cm细粒式AC-13沥青混凝土；\n2.庭院南侧、东侧排水沟外侧摊铺沥青混凝土前，做好摊铺沥青混凝土收边质量的有效措施；\n3.庭院及停车场沥青混凝土面层其它需发生的工作内容，均包含在本清单内。","m2","653"]
["6","011102003001","地面PVC地胶","庭院走廊及厨余垃圾粉碎机处铺PVC地胶，铺地胶前用水泥砂浆抹平，找坡坡向排水沟；","m2","70"]
[null,null,"D.4.4 排水沟",null,null,"1"]
["7","010507003001","排水沟清理","原砼排水沟盖板起开，排水沟盖板泄水孔及排水沟内淤泥清理，重新安装排水沟盖板，垃圾集中堆放自运，运距自行考虑。","m","33"]
["8","010516002001","排水沟增高采用100*50mm厚3mm镀锌方管","排水沟增高采用100*50mm厚3mm镀锌方管固定在原排水管混凝土基层上，采用与胀栓焊接固定；","m","66"]
["9","040201022001","铸铁盖板500*300*30mm","1、铸铁盖板\n2、尺寸：300mm（宽）*500mm（长）*30mm（厚）；\n3、铸铁盖板表面光滑无毛刺，规格尺寸保证在偏差范围内。","块","40"]
["10","010516002002","电缆沟增高采用100*50mm厚3mm镀锌方管","1.电缆沟盖板拆除及复位；\n2.电缆井增高采用100*50mm厚3mm镀锌方管固定在原排水管混凝土基层上，采用与胀栓焊接固定或焊接；","m","21"]
["            本页小计"]
["            合    计"]
[]
["未来软件编制",{"$nulls":5},"2022年6月30日"]
["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：食堂西侧庭院地面出新工程",{"$nulls":5},"第2页 共2页"]
["序\n号","项目编码","项目名称","项目特征描述","计量\n单位","工程量","金 额(元)"]
[{"$nulls":6},"综合单价","合价","其中"]
[{"$nulls":8},"暂估价"]
["11","040204006001","检查井升降","检查井井圈抬升100mm;","座","2"]
["12","040103002001","垃圾外运","清扫保洁，垃圾外运，运距自行考虑","项","1"]
["            分部分项合计"]
["13","011705001001","大型机械设备进出场及安拆","投标人可根据工程实际与施工组织设计进行增补，但不应更改招标人已列措施项目；结算时，承包人不得以招标工程措施项目清单缺项为由要求新增措施费用。","项","1"]
["            单价措施合计"]
{"$rows_empty":26}
["            本页小计"]
["            合    计"]
[]
["未来软件编制",{"$nulls":5},"2022年6月30日"]
["表-08"]

{"sheet":"3.2表-11 总价措施项目清单与计价表","index":2,"n_rows":71,"n_cols":11,"rows_kept":71,"merged":[[0,0,0,10],[2,0,2,4],[2,5,2,7],[2,8,2,10],[3,3,3,4],[3,7,3,8],[4,3,4,4],[4,7,4,8],[5,3,5,4],[5,7,5,8],[6,3,6,4],[6,7,6,8],[7,3,7,4],[7,7,7,8],[8,3,8,4],[8,7,8,8],[9,3,9,4],[9,7,9,8],[10,3,10,4],[10,7,10,8],[11,3,11,4],[11,7,11,8],[12,3,12,4],[12,7,12,8],[14,0,14,3],[14,4,14,10],[15,0,15,3],[15,4,15,10],[16,0,16,10],[17,0,17,10],[19,0,19,4],[19,5,19,7],[19,8,19,10],[20,3,20,4],[20,7,20,8],[21,3,21,4],[21,7,21,8],[22,3,22,4],[22,7,22,8],[23,3,23,4],[23,7,23,8],[24,3,24,4],[24,7,24,8],[25,3,25,4],[25,7,25,8],[26,3,26,4],[26,7,26,8],[27,3,27,4],[27,7,27,8],[28,3,28,4],[28,7,28,8],[30,0,30,3],[30,4,30,10],[31,0,31,3],[31,4,31,10],[32,0,32,10],[33,0,33,10],[35,0,35,4],[35,5,35,7],[35,8,35,10],[36,3,36,4],[36,7,36,8],[37,3,37,4],[37,7,37,8],[38,3,38,4],[38,7,38,8],[39,3,39,4],[39,7,39,8],[40,3,40,4],[40,7,40,8],[41,3,41,4],[41,7,41,8],[42,3,42,4],[42,7,42,8],[43,3,43,4],[43,7,43,8],[44,3,44,4],[44,7,44,8],[45,3,45,4],[45,7,45,8],[46,3,46,4],[46,7,46,8],[47,3,47,4],[47,7,47,8],[48,3,48,4],[48,7,48,8],[49,3,49,4],[49,7,49,8],[50,3,50,4],[50,7,50,8],[51,3,51,4],[51,7,51,8],[52,3,52,4],[52,7,52,8],[53,3,53,4],[53,7,53,8],[54,3,54,4],[54,7,54,8],[55,3,55,4],[55,7,55,8],[56,3,56,4],[56,7,56,8],[57,3,57,4],[57,7,57,8],[58,3,58,4],[58,7,58,8],[59,3,59,4],[59,7,59,8],[60,3,60,4],[60,7,60,8],[61,3,61,4],[61,7,61,8],[62,3,62,4],[62,7,62,8],[63,3,63,4],[63,7,63,8],[64,3,64,4],[64,7,64,8],[65,3,65,4],[65,7,65,8],[66,0,66,5],[66,7,66,8],[68,0,68,3],[68,4,68,10],[69,0,69,3],[69,4,69,10],[70,0,70,10]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
[]
["工程名称：食堂西侧庭院地面出新工程",{"$nulls":4},"标段：",null,null,"第1页 共3页"]
["序号","项目编码","项 目 名 称","计算基础",null,"费率(%)","金额(元)","调整\n费率(%)",null,"调整后\n金额(元)","备注"]
["1","041109001001","安全文明施工",null,null,""]
["1.1","1.1","基本费","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费",null,"1.5",{"$nulls":4},"不取费时将“费率”置0；"]
["1.2","1.2","增加费","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费",null,"0",{"$nulls":4},"1星0.4%/2星0.44%/3星0.48%"]
["1.3","1.3","扬尘污染防治增加费","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费",null,"0.31"]
["2","041109002001","夜间施工","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费",null,"",{"$nulls":4},"0.05～0.15%"]
["3","041109004001","冬雨季施工","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费",null,"",{"$nulls":4},"0.1～0.3%"]
["4","041109005001","行车、行人干扰","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费",null,""]
[]
[]
[]
["编制人（造价人员）：",{"$nulls":3},"复核人（造价工程师）："]
["未来软件编制",{"$nulls":3},"2022年6月30日"]
["表-11"]
["总价措施项目清单与计价表"]
[]
["工程名称：食堂西侧庭院地面出新工程",{"$nulls":4},"标段：",null,null,"第2页 共3页"]
["序号","项目编码","项 目 名 称","计算基础",null,"费率(%)","金额(元)","调整\n费率(%)",null,"调整后\n金额(元)","备注"]
["5","041109006001","地上、地下设施、建筑物的临时保护设施","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费",null,""]
["6","041109007001","已完成工程及设备保护","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费",null,"",{"$nulls":4},"0～0.02%"]
["7","041109008001","临时设施","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费",null,"",{"$nulls":4},"1.1～2.2%"]
["8","041109009001","赶工措施","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费",null,"",{"$nulls":4},"0.5～2.2%"]
["9","041109010001","工程按质论价","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费",null,"0",{"$nulls":4},"市优结构0.6%/市优0.8%/省优1.1%/国优1.3%"]
["10","041109011001","建筑工人实名制费用","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费",null,"",{"$nulls":4},"0.03%"]
[]
[]
[]
["编制人（造价人员）：",{"$nulls":3},"复核人（造价工程师）："]
["未来软件编制",{"$nulls":3},"2022年6月30日"]
["表-11"]
["总价措施项目清单与计价表"]
[]
["工程名称：食堂西侧庭院地面出新工程",{"$nulls":4},"标段：",null,null,"第3页 共3页"]
["序号","项目编码","项 目 名 称","计算基础",null,"费率(%)","金额(元)","调整\n费率(%)",null,"调整后\n金额(元)","备注"]
["11","041109015001","智慧工地费用","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费",null,"",{"$nulls":4},"0.02～0.04%"]
{"$rows_empty":28}
["合  计"]
[]
["编制人（造价人员）：",{"$nulls":3},"复核人（造价工程师）："]
["未来软件编制",{"$nulls":3},"2022年6月30日"]
["表-11"]

{"sheet":"3.3表-12 其他项目清单与计价汇总表","index":3,"n_rows":43,"n_cols":6,"rows_kept":43,"merged":[[0,0,0,5],[2,0,2,1],[2,2,2,3],[2,4,2,5],[3,3,3,4],[4,3,4,4],[5,3,5,4],[6,3,6,4],[7,3,7,4],[8,3,8,4],[9,3,9,4],[10,3,10,4],[11,3,11,4],[12,3,12,4],[13,3,13,4],[14,3,14,4],[15,3,15,4],[16,3,16,4],[17,3,17,4],[18,3,18,4],[19,3,19,4],[20,3,20,4],[21,3,21,4],[22,3,22,4],[23,3,23,4],[24,3,24,4],[25,3,25,4],[26,3,26,4],[27,3,27,4],[28,3,28,4],[29,3,29,4],[30,3,30,4],[31,3,31,4],[32,3,32,4],[33,3,33,4],[34,3,34,4],[35,3,35,4],[36,3,36,4],[37,3,37,4],[38,3,38,4],[39,3,39,4],[40,0,40,1],[40,3,40,4],[41,0,41,3],[41,4,41,5],[42,0,42,5]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表"]
[]
["工程名称：食堂西侧庭院地面出新工程",null,"标段：",null,"第1页 共1页"]
["序号","项 目 名 称","金额(元)","结算金额(元)",null,"备注"]
["1","暂列金额","12000.00",null,null,"明细详见表-12-1"]
["2","咨询服务费","7443.37"]
["2.1","施工方案优化","2100.00"]
["2.2","过程质量督查","2893.37",null,null,"2.5%"]
["2.3","工程量清单及控制价编制","2100.00"]
["2.4","项目资料审查","350.00"]
["3","计日工",{"$nulls":3},"明细详见表-12-4"]
["4","总承包服务费",{"$nulls":3},"明细详见表-12-5"]
{"$rows_empty":28}
["合  计",{"$nulls":4},"—"]
["未来软件编制",{"$nulls":3},"2022年6月30日"]
["表-12"]

{"sheet":"3.4表-12-1暂列金额明细表","index":4,"n_rows":43,"n_cols":6,"rows_kept":43,"merged":[[0,0,0,5],[2,0,2,1],[2,2,2,3],[2,4,2,5],[3,3,3,4],[4,3,4,4],[5,3,5,4],[6,3,6,4],[7,3,7,4],[8,3,8,4],[9,3,9,4],[10,3,10,4],[11,3,11,4],[12,3,12,4],[13,3,13,4],[14,3,14,4],[15,3,15,4],[16,3,16,4],[17,3,17,4],[18,3,18,4],[19,3,19,4],[20,3,20,4],[21,3,21,4],[22,3,22,4],[23,3,23,4],[24,3,24,4],[25,3,25,4],[26,3,26,4],[27,3,27,4],[28,3,28,4],[29,3,29,4],[30,3,30,4],[31,3,31,4],[32,3,32,4],[33,3,33,4],[34,3,34,4],[35,3,35,4],[36,3,36,4],[37,3,37,4],[38,3,38,4],[39,0,39,2],[39,3,39,4],[41,0,41,3],[41,4,41,5],[42,0,42,5]],"flags":["formulas_cached_only"]}
["暂列金额明细表"]
[]
["工程名称：食堂西侧庭院地面出新工程",null,"标段：",null,"第1页 共1页"]
["序号","项 目 名 称","计量单位","暂定金额(元)",null,"备注"]
["1","暂列金额","元","12000.00"]
{"$rows_empty":34}
["合  计",null,null,"12000.00",null,"—"]
[]
["未来软件编制",{"$nulls":3},"2022年6月30日"]
["表-12-1"]

{"sheet":"3.5表-13 规费、税金项目计价表","index":5,"n_rows":39,"n_cols":9,"rows_kept":39,"merged":[[0,0,0,8],[2,0,2,3],[2,4,2,6],[2,7,2,8],[3,2,3,4],[3,6,3,7],[4,2,7,4],[4,6,4,7],[5,6,5,7],[6,6,6,7],[7,6,7,7],[8,2,8,4],[8,6,8,7],[9,2,9,4],[9,6,9,7],[10,2,10,4],[10,6,10,7],[11,2,11,4],[11,6,11,7],[12,2,12,4],[12,6,12,7],[13,2,13,4],[13,6,13,7],[14,2,14,4],[14,6,14,7],[15,2,15,4],[15,6,15,7],[16,2,16,4],[16,6,16,7],[17,2,17,4],[17,6,17,7],[18,2,18,4],[18,6,18,7],[19,2,19,4],[19,6,19,7],[20,2,20,4],[20,6,20,7],[21,2,21,4],[21,6,21,7],[22,2,22,4],[22,6,22,7],[23,2,23,4],[23,6,23,7],[24,2,24,4],[24,6,24,7],[25,2,25,4],[25,6,25,7],[26,2,26,4],[26,6,26,7],[27,2,27,4],[27,6,27,7],[28,2,28,4],[28,6,28,7],[29,2,29,4],[29,6,29,7],[30,2,30,4],[30,6,30,7],[31,2,31,4],[31,6,31,7],[32,2,32,4],[32,6,32,7],[33,2,33,4],[33,6,33,7],[34,0,34,5],[34,6,34,7],[36,0,36,2],[36,3,36,8],[37,0,37,2],[37,3,37,8],[38,0,38,8]],"flags":["formulas_cached_only"]}
["规费、税金项目计价表"]
[]
["工程名称：食堂西侧庭院地面出新工程",{"$nulls":3},"标段：",null,null,"第1页 共1页"]
["序号","项 目 名 称","计算基础",null,null,"计算基数(元)","计算费率(%)",null,"金额(元)"]
["1","规费","分部分项工程费+措施项目费+其他项目费-除税工程设备费",{"$nulls":3},"100"]
["1.1","社会保险费",{"$nulls":4},"2"]
["1.2","住房公积金",{"$nulls":4},"0.34"]
["1.3","环境保护税",{"$nulls":4},"0.1"]
["2","税金","分部分项工程费+措施项目费+其他项目费+规费-(甲供材料费+甲供设备费)/1.01",{"$nulls":3},"9"]
{"$rows_empty":25}
["合  计"]
[]
["编制人（造价人员）：",null,null,"复核人（造价工程师）："]
["未来软件编制",null,null,"2022年6月30日"]
["表-13"]