{"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,"南京交院主干道香樟树黄化处理工程",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05月20日","复核时间：","2022年05月20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":37,"n_cols":9,"rows_kept":37,"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],[14,2,14,3],[16,0,16,5],[18,0,18,5],[32,0,32,5],[33,0,33,5],[35,0,35,5],[35,6,35,8],[36,0,36,8]],"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：南京交院主干道香樟树黄化处理工程",{"$nulls":5},"第1页 共1页"]
["序\n号","项目编码","项目名称","项目特征描述","计量\n单位","工程量","金 额(元)"]
[{"$nulls":6},"综合单价","合价","其中"]
[{"$nulls":8},"暂估价"]
[null,null,"E 园林绿化工程",null,null,"1"]
[null,null,"E.1 绿化工程（黄化香樟树移栽置换）",null,null,"1"]
["1","050102001001","栽植乔木（黄化香樟树移栽置换）","1.黄化香樟树树池周圈铺装拆除、恢复；\n2.黄化香樟树起挖带土球移栽原交院驾校处树木林带；\n3.香樟树假植原交院驾校处树木林带；\n4.吊装及运输；","株","30"]
["2","050102001002","栽植乔木（香樟树移栽置换）","1.起挖香樟树；\n2.根据交院主干道香樟树长势及香樟树高度，合理移栽有原交院驾校处树木林带起挖的香樟树；\n3.吊装及运输；","株","30"]
["3","050101009001","香樟树养护","1.养护期12个月；\n2.浇水、施肥、除草、修剪；","株","60"]
["4","050101009002","挖土方","1、树坑挖土方；\n2.余土外运，运距自行考虑；","m3","120"]
["5","050103001001","香樟树根部漏水管安装","1、砂石漏水层下预埋DN110PUVC漏水管，与雨水官网连接；\n2、漏管外裹密目PP纳米纱窗网；","m","30"]
["6","050101011001","砂石漏水层","1.1:1砂石漏洞水层，厚500mm;\n2.滤层布坑底满铺；","m3","33.75"]
[null,null,"E.2 香樟树复壮",null,null,"127"]
["7","050102001003","香樟树复壮",null,"株","1"]
["            分部分项合计"]
["8","011705001001","大型机械设备进出场及安拆",null,"项","1"]
["            单价措施合计"]
{"$rows_empty":13}
["            本页小计"]
["            合    计"]
[]
["未来软件编制",{"$nulls":5},"2022年6月6日"]
["表-08"]

{"sheet":"3.2表-11 总价措施项目清单与计价表","index":2,"n_rows":52,"n_cols":11,"rows_kept":52,"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],[13,3,13,4],[13,7,13,8],[14,3,14,4],[14,7,14,8],[15,3,15,4],[15,7,15,8],[17,0,17,3],[17,4,17,10],[18,0,18,3],[18,4,18,10],[19,0,19,10],[20,0,20,10],[22,0,22,4],[22,5,22,7],[22,8,22,10],[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],[29,3,29,4],[29,7,29,8],[30,3,30,4],[30,7,30,8],[31,3,31,4],[31,7,31,8],[32,3,32,4],[32,7,32,8],[33,3,33,4],[33,7,33,8],[34,3,34,4],[34,7,34,8],[35,3,35,4],[35,7,35,8],[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],[47,0,47,5],[47,7,47,8],[49,0,49,3],[49,4,49,10],[50,0,50,3],[50,4,50,10],[51,0,51,10]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
[]
["工程名称：南京交院主干道香樟树黄化处理工程",{"$nulls":4},"标段：",null,null,"第1页 共2页"]
["序号","项目编码","项 目 名 称","计算基础",null,"费率(%)","金额(元)","调整\n费率(%)",null,"调整后\n金额(元)","备注"]
["1","050405001001","安全文明施工",null,null,""]
["1.1","1.1","基本费","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费",null,"1",{"$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",{"$nulls":4},"不取费时将“费率”置0；"]
["1.3","1.3","扬尘污染防治增加费","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费",null,"0.21"]
["2","050405002001","夜间施工",null,null,"",{"$nulls":4},"0～0.1%"]
["3","050405003001","非夜间施工照明",null,null,"",{"$nulls":4},"0.3%"]
["4","050405005001","冬雨季施工",null,null,"",{"$nulls":4},"0.05～0.2%"]
["5","050405006001","反季节栽植影响措施",null,null,""]
["6","050405007001","地上、地下设施、建筑物的临时保护设施",null,null,""]
["7","050405008001","已完成工程及设备保护",null,null,"",{"$nulls":4},"0～0.1%"]
["8","050405009001","临时设施","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费",null,"",{"$nulls":4},"0.3～0.8%"]
["9","050405010001","赶工措施",null,null,"",{"$nulls":4},"0.5～2.1%"]
[]
["编制人（造价人员）：",{"$nulls":3},"复核人（造价工程师）："]
["未来软件编制",{"$nulls":3},"2022年6月6日"]
["表-11"]
["总价措施项目清单与计价表"]
[]
["工程名称：南京交院主干道香樟树黄化处理工程",{"$nulls":4},"标段：",null,null,"第2页 共2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"]
["10","050405011001","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",{"$nulls":4},"市优0.8%/省优1.1%/国优专业1.2%/国优1.3%"]
["11","050405012001","建筑工人实名制费用","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费",null,"",{"$nulls":4},"0.04%"]
{"$rows_empty":21}
["合  计"]
[]
["编制人（造价人员）：",{"$nulls":3},"复核人（造价工程师）："]
["未来软件编制",{"$nulls":3},"2022年6月6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],[39,0,39,1],[39,3,39,4],[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：南京交院主干道香樟树黄化处理工程",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","10000.00",null,null,"明细详见表-12-1"]
["2","咨询服务费","6912.50"]
["2.1","施工方案优化","2100.00"]
["2.2","工程量清单及控制价编制","2100.00"]
["2.3","过程质量督查","2362.50",null,null,"2.5%"]
["2.4","项目资料审查"]
["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"]
{"$rows_empty":27}
["合  计",{"$nulls":4},"—"]
[]
["未来软件编制",{"$nulls":3},"2022年6月6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：南京交院主干道香樟树黄化处理工程",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","元","10000.00"]
{"$rows_empty":34}
["合  计",null,null,"10000.00",null,"—"]
[]
["未来软件编制",{"$nulls":3},"2022年6月6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：南京交院主干道香樟树黄化处理工程",{"$nulls":3},"标段：",null,null,"第1页 共1页"]
["序号","项 目 名 称","计算基础",null,null,"计算基数(元)","计算费率(%)",null,"金额(元)"]
["1","规费","分部分项工程费+措施项目费+其他项目费-除税工程设备费",{"$nulls":3},"100"]
["1.1","社会保险费",{"$nulls":4},"3.3"]
["1.2","住房公积金",{"$nulls":4},"0.55"]
["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6日"]
["表-13"]