{"text_format":"3","workbook":"xls","n_sheets":4,"sheets":["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-13 规费、税金项目计价表"],"not_rendered":{"external_links":1,"defined_names":4},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"表-08 分部分项工程和单价措施项目清单与计价表","index":0,"n_rows":113,"n_cols":11,"rows_kept":113,"merged":[[0,0,0,10],[2,0,2,3],[2,4,2,6],[2,7,2,10],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,4],[3,5,5,5],[3,6,5,7],[3,8,3,10],[4,8,5,8],[4,9,5,9],[6,2,6,4],[6,6,6,7],[7,3,7,4],[7,6,7,7],[8,3,8,4],[8,6,8,7],[9,3,9,4],[9,6,9,7],[10,3,10,4],[10,6,10,7],[11,2,11,4],[11,6,11,7],[12,2,12,4],[12,6,12,7],[13,3,13,4],[13,6,13,7],[14,3,14,4],[14,6,14,7],[15,2,15,4],[15,6,15,7],[16,3,16,4],[16,6,16,7],[17,3,17,4],[17,6,17,7],[18,3,18,4],[18,6,18,7],[19,2,19,4],[19,6,19,7],[20,3,20,4],[20,6,20,7],[21,3,21,4],[21,6,21,7],[22,3,22,4],[22,6,22,7],[23,3,23,4],[23,6,23,7],[24,3,24,4],[24,6,24,7],[25,3,25,4],[25,6,25,7],[26,3,26,4],[26,6,26,7],[27,3,27,4],[27,6,27,7],[28,3,28,4],[28,6,28,7],[29,0,29,7],[30,0,30,7],[32,0,32,7],[32,8,32,10],[33,0,33,10],[34,0,34,10],[36,0,36,3],[36,4,36,6],[36,7,36,10],[37,0,39,0],[37,1,39,1],[37,2,39,2],[37,3,39,4],[37,5,39,5],[37,6,39,7],[37,8,37,10],[38,8,39,8],[38,9,39,9],[40,3,40,4],[40,6,40,7],[41,3,41,4],[41,6,41,7],[42,2,42,4],[42,6,42,7],[43,3,43,4],[43,6,43,7],[44,3,44,4],[44,6,44,7],[45,2,45,4],[45,6,45,7],[46,3,46,4],[46,6,46,7],[47,3,47,4],[47,6,47,7],[48,2,48,4],[48,6,48,7],[49,3,49,4],[49,6,49,7],[50,2,50,4],[50,6,50,7],[51,3,51,4],[51,6,51,7],[52,3,52,4],[52,6,52,7],[53,2,53,4],[53,6,53,7],[54,3,54,4],[54,6,54,7],[55,3,55,4],[55,6,55,7],[56,3,56,4],[56,6,56,7],[57,0,57,7],[58,2,58,4],[58,6,58,7],[59,3,59,4],[59,6,59,7],[60,2,60,4],[60,6,60,7],[61,3,61,4],[61,6,61,7],[62,2,62,4],[62,6,62,7],[63,3,63,4],[63,6,63,7],[64,0,64,7],[65,0,65,7],[67,0,67,7],[67,8,67,10],[68,0,68,10],[69,0,69,10],[71,0,71,3],[71,4,71,6],[71,7,71,10],[72,0,74,0],[72,1,74,1],[72,2,74,2],[72,3,74,4],[72,5,74,5],[72,6,74,7],[72,8,72,10],[73,8,74,8],[73,9,74,9],[75,3,75,4],[75,6,75,7],[76,3,76,4],[76,6,76,7],[77,3,77,4],[77,6,77,7],[78,3,78,4],[78,6,78,7],[79,3,79,4],[79,6,79,7],[80,3,80,4],[80,6,80,7],[81,0,81,7],[82,3,82,4],[82,6,82,7],[83,3,83,4],[83,6,83,7],[84,3,84,4],[84,6,84,7],[85,3,85,4],[85,6,85,7],[86,3,86,4],[86,6,86,7],[87,3,87,4],[87,6,87,7],[88,3,88,4],[88,6,88,7],[89,3,89,4],[89,6,89,7],[90,3,90,4],[90,6,90,7],[91,3,91,4],[91,6,91,7],[92,3,92,4],[92,6,92,7],[93,3,93,4],[93,6,93,7],[94,3,94,4],[94,6,94,7],[95,3,95,4],[95,6,95,7],[96,3,96,4],[96,6,96,7],[97,3,97,4],[97,6,97,7],[98,3,98,4],[98,6,98,7],[99,3,99,4],[99,6,99,7],[100,3,100,4],[100,6,100,7],[101,3,101,4],[101,6,101,7],[102,3,102,4],[102,6,102,7],[103,3,103,4],[103,6,103,7],[104,3,104,4],[104,6,104,7],[105,3,105,4],[105,6,105,7],[106,3,106,4],[106,6,106,7],[107,3,107,4],[107,6,107,7],[108,0,108,7],[109,0,109,7],[111,0,111,7],[111,8,111,10],[112,0,112,10]],"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：垃圾站改造土建工程",{"$nulls":3},"标段：",null,null,"第1页 共3页"]
["序\n号","项目编码","项目名称","项目特征描述",null,"计量\n单位","工程量",null,"金 额(元)"]
[{"$nulls":8},"综合单价","合价","其中"]
[{"$nulls":10},"暂估价"]
[null,null," 拆除部分",{"$nulls":3},"1"]
["1","011602001001","地面修整","原混凝土地面凿除修整",null,"m2","140"]
["2","011602002001","钢筋混凝土构件拆除","1、拆除原有柱梁板等混凝土结构\n2、拆除高度：详现场",null,"m3","9.89"]
["3","011601001001","砖砌体拆除","1、拆除原有墙体等砌体结构\n2、拆除高度:详现场",null,"m3","16.25"]
["4","010103002001","建筑垃圾清理","1、建筑垃圾清理及外运处置",null,"m3","37.34"]
[null,null," 新建部分",{"$nulls":3},"1"]
[null,null,"A.1.1 土方工程",{"$nulls":3},"1"]
["5","010101003001","挖沟槽土方","1.挖基础土方及外运",null,"m3","49.59"]
["6","010103001001","回填方","1.土方回填，转运及外运自行考虑",null,"m3","34.22"]
[null,null,"A.4 砌筑工程",{"$nulls":3},"1"]
["7","010401001001","砖基础","正负零以下八五水泥砖基础\n1.厚度：240mm\n2.砂浆强度等级 M5水泥砂浆",null,"m3","2.68"]
["8","010401004001","多孔砖墙","正负零以上水泥多孔砖外墙\n1.厚度：240mm\n2.砂浆强度等级 M5混合砂浆",null,"m3","20.11"]
["9","010607005001","砌块墙网格布加固","1.外墙满铺网格布\n2.内墙砌体与混凝土交界处",null,"m2","158.6"]
[null,null,"A.5 混凝土及钢筋混凝土工程",{"$nulls":3},"1"]
["10","010503001001","基础梁","基础梁\n1.混凝土强度等级 C30\n2.商品混凝土",null,"m3","13.8"]
["11","010502001001","矩形柱","矩形柱\n1.混凝土强度等级 C30\n2.周长<1.6m H<5m\n3.商品混凝土",null,"m3","8.4"]
["12","010502002001","构造柱","构造柱\n1.混凝土强度等级 C20",null,"m3","1.6"]
["13","010503004001","圈梁","圈梁\n1.混凝土强度等级 C20",null,"m3","1.11"]
["14","010503005001","过梁","过梁\n1.混凝土强度等级 C20",null,"m3","0.05"]
["15","010505001001","有梁板","有梁板\n1.混凝土强度等级 C30\n2.商品混凝土",null,"m3","24.95"]
["16","010505007001","挑檐","挑檐\n1.混凝土强度等级 C30\n2.商品混凝土",null,"m3","2.17"]
["17","010515001001","现浇构件钢筋","现浇钢筋，Ⅲ级钢<12",null,"t","3.242"]
["18","010515001002","现浇构件钢筋","现浇钢筋，Ⅲ级钢<25",null,"t","4.757"]
["            本页小计"]
["            合    计"]
[]
["未来软件编制",{"$nulls":7},"2019年1月10日"]
["表-08"]
["分部分项工程和单价措施项目清单与计价表"]
[]
["工程名称：垃圾站改造土建工程",{"$nulls":3},"标段：",null,null,"第2页 共3页"]
["序\n号","项目编码","项目名称","项目特征描述",null,"计量\n单位","工程量",null,"金 额(元)"]
[{"$nulls":8},"综合单价","合价","其中"]
[{"$nulls":10},"暂估价"]
["19","010515003001","砌体加固钢筋","1.钢筋种类、规格 砌体加固钢筋",null,"t","0.014"]
["20","010516004001","钢筋电渣压力焊接头","电渣压力焊接头",null,"个","120"]
[null,null,"A.9 屋面及防水工程",{"$nulls":3},"1"]
["21","010902001001","屋面卷材防水","屋面3mm厚SBS卷材防水",null,"m2","182.82"]
["22","010902003001","屋面刚性层","3.20厚1:3水泥砂浆面层\n2.SBS防水（另计）\n1.20厚1:3水泥砂浆找平",null,"m2","182.82"]
[null,null,"A.8 门窗工程",{"$nulls":3},"1"]
["23","010802001001","铝合金门","成品普通铝合金门\n包含五金等所有配套材料及安装",null,"m2","3.3"]
["24","010807001001","铝合金窗","成品普通铝合金窗\n包含五金等所有配套材料及安装",null,"m2","27.12"]
[null,null,"A.11 楼地面装饰工程",{"$nulls":3},"1"]
["25","011101003001","混凝土地面","1.素土夯实\n2.60厚碎石垫层\n3.200厚C30混凝土地面，表面加金刚砂机械收光\n4.含垃圾站与原道路通道",null,"m2","186.65"]
[null,null,"A.12 墙、柱面装饰",{"$nulls":3},"1"]
["26","011201001001","外墙面抹灰","外墙\n1.刷（喷）灰色涂料（另计）\n2.6厚1:2.5水泥砂浆抹面 \n3.12厚1:3水泥砂浆打底",null,"m2","220.04"]
["27","011204003001","块料墙面","内墙\n1.磁砖面层300*600抛光砖\n2.1:3水泥砂浆打底",null,"m2","191.68"]
[null,null,"A.14 油漆、涂料、裱糊工程",{"$nulls":3},"1"]
["28","011407001001","墙面喷刷涂料","外墙\n1.刷（喷）灰色涂料",null,"m2","220.04"]
["29","011407002001","天棚喷刷涂料","天棚批901胶混合腻子、刷乳胶漆各2遍",null,"m2","146.5"]
["30","040201022001","排水沟","砖砌排水沟\n上盖金属箅子",null,"m","39.5"]
["            分部分项合计"]
[null,null,"A.17.1 脚手架工程",{"$nulls":3},"1"]
["31","011701001001","综合脚手架","1.建筑结构形式 全现浇钢筋混凝土框架2.层高 ≤5m",null,"m2","141.75"]
[null,null,"A.17.3 垂直运输",{"$nulls":3},"1"]
["32","011703001001","垂直运输",null,null,"天","20"]
[null,null,"A.17.2 混凝土模板及支架（撑）",{"$nulls":3},"1"]
["33","011702009001","过梁模板","过梁模板",null,"m2","0.6"]
["            本页小计"]
["            合    计"]
[]
["未来软件编制",{"$nulls":7},"2019年1月10日"]
["表-08"]
["分部分项工程和单价措施项目清单与计价表"]
[]
["工程名称：垃圾站改造土建工程",{"$nulls":3},"标段：",null,null,"第3页 共3页"]
["序\n号","项目编码","项目名称","项目特征描述",null,"计量\n单位","工程量",null,"金 额(元)"]
[{"$nulls":8},"综合单价","合价","其中"]
[{"$nulls":10},"暂估价"]
["34","011702008001","圈梁模板","圈梁模板",null,"m2","9.246"]
["35","011702003001","构造柱模板","构造柱模板",null,"m2","17.76"]
["36","011702014001","有梁板模板","有梁板模板",null,"m2","201.347"]
["37","011702002001","矩形柱模板","矩形柱模板",null,"m2","111.972"]
["38","011702005001","基础梁模板","基础梁模板",null,"m2","141.036"]
["39","011702023001","挑檐模板","挑檐模板",null,"m2","54.25"]
["            单价措施合计"]
{"$rows_empty":26}
["            本页小计"]
["            合    计"]
[]
["未来软件编制",{"$nulls":7},"2019年1月10日"]
["表-08"]

{"sheet":"表-11 总价措施项目清单与计价表","index":1,"n_rows":29,"n_cols":11,"rows_kept":29,"merged":[[0,0,0,10],[2,0,2,4],[2,5,2,6],[2,7,2,10],[3,3,3,4],[3,6,3,7],[4,3,4,4],[4,6,4,7],[5,3,5,4],[5,6,5,7],[6,3,6,4],[6,6,6,7],[7,3,7,4],[7,6,7,7],[8,3,8,4],[8,6,8,7],[9,3,9,4],[9,6,9,7],[10,3,10,4],[10,6,10,7],[11,3,11,4],[11,6,11,7],[12,3,12,4],[12,6,12,7],[13,3,13,4],[13,6,13,7],[14,3,14,4],[14,6,14,7],[15,3,15,4],[15,6,15,7],[16,3,16,4],[16,6,16,7],[17,3,17,4],[17,6,17,7],[18,3,18,4],[18,6,18,7],[19,3,19,4],[19,6,19,7],[20,3,20,4],[20,6,20,7],[21,3,21,4],[21,6,21,7],[22,3,22,4],[22,6,22,7],[23,3,23,4],[23,6,23,7],[24,0,24,5],[24,6,24,7],[26,0,26,3],[26,4,26,10],[27,0,27,3],[27,4,27,10],[28,0,28,10]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
[]
["工程名称：垃圾站改造土建工程",{"$nulls":4},"标段：",null,"第1页 共1页"]
["序号","项目编码","项 目 名 称","计算基础",null,"费率(%)","金额(元)",null,"调整\n费率(%)","调整后\n金额(元)","备注"]
["1","011707001001","安全文明施工",null,null,""]
["1.1","1.1","基本费",null,null,"3.1",{"$nulls":4},"不取费时将“费率”置0；"]
["1.2","1.2","增加费",null,null,"0",{"$nulls":4},"0.7%，不取费时将“费率”置0；"]
["2","011707002001","夜间施工",null,null,"",{"$nulls":4},"0～0.1%"]
["3","011707003001","非夜间施工照明",null,null,"",{"$nulls":4},"0.2%"]
["4","011707005001","冬雨季施工",null,null,"",{"$nulls":4},"0.05～0.2%"]
["5","011707006001","地上、地下设施、建筑物的临时保护设施",null,null,""]
["6","011707007001","已完成工程及设备保护",null,null,"",{"$nulls":4},"0～0.05%"]
["7","011707008001","临时设施",null,null,"",{"$nulls":4},"1～2.3%"]
["8","011707009001","赶工措施",null,null,"",{"$nulls":4},"0.5～2.1%"]
["9","011707010001","工程按质论价",null,null,"",{"$nulls":4},"1～3.1%"]
["10","011707011001","住宅分户验收",null,null,"",{"$nulls":4},"0.4%"]
{"$rows_empty":8}
["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},"2019年1月10日"]
["表-11"]

{"sheet":"表-12 其他项目清单与计价汇总表","index":2,"n_rows":43,"n_cols":8,"rows_kept":43,"merged":[[0,0,0,7],[2,0,2,2],[2,3,2,4],[2,5,2,7],[3,2,3,3],[3,4,3,6],[4,2,4,3],[4,4,4,6],[5,2,5,3],[5,4,5,6],[6,2,6,3],[6,4,6,6],[7,2,7,3],[7,4,7,6],[8,2,8,3],[8,4,8,6],[9,2,9,3],[9,4,9,6],[10,2,10,3],[10,4,10,6],[11,2,11,3],[11,4,11,6],[12,2,12,3],[12,4,12,6],[13,2,13,3],[13,4,13,6],[14,2,14,3],[14,4,14,6],[15,2,15,3],[15,4,15,6],[16,2,16,3],[16,4,16,6],[17,2,17,3],[17,4,17,6],[18,2,18,3],[18,4,18,6],[19,2,19,3],[19,4,19,6],[20,2,20,3],[20,4,20,6],[21,2,21,3],[21,4,21,6],[22,2,22,3],[22,4,22,6],[23,2,23,3],[23,4,23,6],[24,2,24,3],[24,4,24,6],[25,2,25,3],[25,4,25,6],[26,2,26,3],[26,4,26,6],[27,2,27,3],[27,4,27,6],[28,2,28,3],[28,4,28,6],[29,2,29,3],[29,4,29,6],[30,2,30,3],[30,4,30,6],[31,2,31,3],[31,4,31,6],[32,2,32,3],[32,4,32,6],[33,2,33,3],[33,4,33,6],[34,2,34,3],[34,4,34,6],[35,2,35,3],[35,4,35,6],[36,2,36,3],[36,4,36,6],[37,2,37,3],[37,4,37,6],[38,2,38,3],[38,4,38,6],[39,2,39,3],[39,4,39,6],[40,0,40,1],[40,2,40,3],[40,4,40,6],[41,0,41,5],[41,6,41,7],[42,0,42,7]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表"]
[]
["工程名称：垃圾站改造土建工程",null,null,"标段：",null,"第1页 共1页"]
["序号","项 目 名 称","金额(元)",null,"结算金额(元)",null,null,"备注"]
["1","暂列金额","0.00",{"$nulls":4},"明细详见表-12-1"]
["2","暂估价","0.00"]
["2.1","材料(工程设备)暂估价","—",{"$nulls":4},"明细详见表-12-2"]
["2.2","专业工程暂估价","0.00",{"$nulls":4},"明细详见表-12-3"]
["3","计日工",{"$nulls":5},"明细详见表-12-4"]
["4","总承包服务费",{"$nulls":5},"明细详见表-12-5"]
{"$rows_empty":30}
["合  计",{"$nulls":6},"—"]
["未来软件编制",{"$nulls":5},"2019年1月10日"]
["表-12"]

{"sheet":"表-13 规费、税金项目计价表","index":3,"n_rows":39,"n_cols":9,"rows_kept":39,"merged":[[0,0,0,8],[2,0,2,3],[2,4,2,5],[2,6,2,8],[3,2,3,4],[3,5,3,6],[4,2,7,4],[4,5,4,6],[5,5,5,6],[6,5,6,6],[7,5,7,6],[8,2,8,4],[8,5,8,6],[9,2,9,4],[9,5,9,6],[10,2,10,4],[10,5,10,6],[11,2,11,4],[11,5,11,6],[12,2,12,4],[12,5,12,6],[13,2,13,4],[13,5,13,6],[14,2,14,4],[14,5,14,6],[15,2,15,4],[15,5,15,6],[16,2,16,4],[16,5,16,6],[17,2,17,4],[17,5,17,6],[18,2,18,4],[18,5,18,6],[19,2,19,4],[19,5,19,6],[20,2,20,4],[20,5,20,6],[21,2,21,4],[21,5,21,6],[22,2,22,4],[22,5,22,6],[23,2,23,4],[23,5,23,6],[24,2,24,4],[24,5,24,6],[25,2,25,4],[25,5,25,6],[26,2,26,4],[26,5,26,6],[27,2,27,4],[27,5,27,6],[28,2,28,4],[28,5,28,6],[29,2,29,4],[29,5,29,6],[30,2,30,4],[30,5,30,6],[31,2,31,4],[31,5,31,6],[32,2,32,4],[32,5,32,6],[33,2,33,4],[33,5,33,6],[34,0,34,6],[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：垃圾站改造土建工程",{"$nulls":3},"标段：",null,"第1页 共1页"]
["序号","项 目 名 称","计算基础",null,null,"计算基数(元)",null,"计算费率(%)","金额(元)"]
["1","规费","分部分项工程费+措施项目费+其他项目费-除税工程设备费",{"$nulls":4},"100"]
["1.1","社会保险费",{"$nulls":5},"3.2"]
["1.2","住房公积金",{"$nulls":5},"0.53"]
["1.3","工程排污费",{"$nulls":5},"0.1"]
["2","税金","分部分项工程费+措施项目费+其他项目费+规费-(甲供材料费+甲供设备费)/1.01",{"$nulls":4},"10"]
{"$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,"2019年1月10日"]
["表-13"]