{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["1.1 扉-1 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","4.1 表-08 分部分项工程和单价措施项目清单与计价表","4.2 表-11 总价措施项目清单与计价表","4.3 表-12 其他项目清单与计价汇总表","4.4 表-12-1 暂列金额明细表","4.5 表-13 规费、税金项目计价表"],"not_rendered":{"external_links":1,"defined_names":10},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1.1 扉-1 扉页","index":0,"n_rows":20,"n_cols":8,"rows_kept":20,"merged":[[1,2,2,6],[1,7,2,7],[4,0,4,9],[7,1,7,2],[7,6,7,8],[8,6,8,8],[10,1,11,2],[10,3,11,3],[10,5,11,5],[11,6,11,8],[12,6,12,8],[15,1,15,2],[15,6,15,8],[16,6,16,8],[19,1,19,2],[19,6,19,8]],"flags":["formulas_cached_only"]}
[]
[null,null,"湾头地块围墙",{"$nulls":4},"工程"]
[]
[]
["招标工程量清单"]
[]
[]
[null,"招  标  人：",{"$nulls":3},"造价咨询人："]
[{"$nulls":3},"（单位盖章）",null,null,"（单位资质专用章）"]
[]
[null,"法定代表人\n或其授权人：",{"$nulls":3},"法定代表人\n或其授权人："]
[]
[{"$nulls":3},"（签字或盖章）",null,null,"（签字或盖章）"]
[]
[]
[null,"编  制  人：",{"$nulls":3},"复  核  人："]
[{"$nulls":3},"（造价人员签字盖专用章）",null,null,"（造价工程师签字盖专用章）"]
[]
[]
[null,"编 制 时 间：",null,"2020年09月07日",null,"复 核 时 间：","2020年09月07日"]

{"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":17,"n_cols":9,"rows_kept":17,"merged":[[0,0,0,8],[1,0,1,3],[1,3,1,7],[1,7,1,8],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,2,8],[3,6,4,6],[3,7,4,7],[5,2,5,3],[11,2,11,3],[12,2,12,3],[14,2,14,3],[15,0,15,6],[16,2,16,8]],"flags":["formulas_cached_only"]}
["分部分项工程和单价措施项目清单与计价表",null,null,"","","","","",""]
["工程名称：大型土石方",null,null,"","","","","",""]
["序号","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）","",""]
[{"$nulls":3},"","","","综合单价","合价","其中"]
[{"$nulls":3},"","","","","","暂估价"]
[null,null,"0101 土石方工程","","","","","",""]
["1","010101001001","平整场地","1、工作内容：清理围墙基槽杂树、灌木、障碍物等","m2",2602.6,"","",""]
["2","010101003002","挖沟槽土方","1、土壤类别：三类土\n2、挖土深度：1m以内\n3、弃土运距：投标人自行考虑","m3",1301.3,"","",""]
["3","010101002001","挖一般土方","1、土壤类别：一、二类土\n2、挖土深度：2M内\n3、土方场内转运","m3",4000,"","",""]
["4","010101002002","挖一般土方","1、土壤类别：一、二类土\n2、推土机推平","m3",3000,"","",""]
["5","010103001002","回填方","1、密实度要求：满足设计及规范要求\n2、填方材料品种：原土利用\n3、填方来源、运距：投标人自行考虑","m3",150.18,"","",""]
[null,null,"分部小计","","","","","",""]
[null,null,"分部分项合计","","","","","",""]
["1","011705001001","大型机械设备进出场及安拆","","项",1,"","",""]
[null,null,"单价措施合计","","","","","",""]
["合    计",null,null,"","","","","",""]
[{"$nulls":3},"","","","","",""]

{"sheet":"3.2 表-11 总价措施项目清单与计价表","index":2,"n_rows":20,"n_cols":9,"rows_kept":20,"merged":[[0,0,0,8],[1,0,1,4],[1,4,1,7],[1,7,1,8],[19,0,19,2],[19,5,19,8]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表",null,null,"","","","","",""]
["工程名称：大型土石方",null,null,"","","","","",""]
["序号","项目编码","项目名称","计算基础","费率（%）","金额（元）","调整\n费率（%）","调整后\n金额（元）","备注"]
["1","011707001001","安全文明施工费","","","","","",""]
["1.1",null,"基本费","分部分项合计+单价措施项目合计-除税工程设备费",1.5,"","","",""]
["1.2",null,"增加费","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["1.3",null,"扬尘污染防治增加费","分部分项合计+单价措施项目合计-除税工程设备费",0.42,"","","",""]
["2","011707002001","夜间施工","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["3","011707003001","非夜间施工照明","分部分项合计+单价措施项目合计-除税工程设备费","","","","","在计取非夜间施工照明费时，建筑工程、仿古工程、修缮土建部分仅地下室（地宫）部分可计取；单独装饰、安装工程、园林绿化工程、修缮安装部分仅特殊施工部位内施工项目可计取"]
["4","011707004001","二次搬运","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["5","011707005001","冬雨季施工","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["6","011707006001","地上、地下设施、建筑物的临时保护设施","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["7","011707007001","已完工程及设备保护","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["8","011707008001","临时设施","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["9","011707009001","赶工措施","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["10","011707010001","工程按质论价","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["11","011707011001","住宅分户验收","分部分项合计+单价措施项目合计-除税工程设备费","","","","","在计取住宅分户验收时，大型土石方工程、桩基工程和地下室部分不计入计费基础"]
["12","011707012001","建筑工人实名制费用","分部分项合计+单价措施项目合计-除税工程设备费","","","","","建筑工人实名制设备由建筑工人工资专用账户开户银行提供的，建筑工人实名制费用按表中费率乘以0.5系数计取"]
["13","011707091001","特殊条件下施工增加费","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["编制人（造价人员）：",{"$nulls":4},"复核人（造价工程师）：","","",""]

{"sheet":"3.3 表-12 其他项目清单与计价汇总表","index":3,"n_rows":11,"n_cols":5,"rows_kept":11,"merged":[[0,0,0,4],[1,0,1,2],[1,2,1,4],[9,0,9,1],[10,1,10,4]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表",null,"","",""]
["工程名称：大型土石方",null,"","",""]
["序号","项目名称","金额(元)","结算金额(元)","备注"]
["1","暂列金额",6945.45,"",""]
["2","暂估价","","",""]
["2.1","材料暂估价","","",""]
["2.2","专业工程暂估价","","",""]
["3","计日工","","",""]
["4","总承包服务费","","",""]
["合  计",null,6945.45,"",""]
[null,null,"","",""]

{"sheet":"3.4 表-12-1 暂列金额明细表","index":4,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[0,0,0,4],[1,0,1,2],[1,2,1,3],[4,0,4,2],[5,1,5,4]],"flags":["formulas_cached_only"]}
["暂列金额明细表",null,"","",""]
["工程名称：大型土石方",null,"","",""]
["序号","项目名称","计量单位","暂定金额(元)","备注"]
["1","暂列金额","项",6945.45,""]
["合  计",null,"",6945.45,""]
[null,null,"","",""]

{"sheet":"3.5 表-13 规费、税金项目计价表","index":5,"n_rows":10,"n_cols":6,"rows_kept":10,"merged":[[0,0,0,5],[1,0,1,2],[1,2,1,4],[1,4,1,5],[8,0,8,4],[9,0,9,2],[9,3,9,5]],"flags":["formulas_cached_only"]}
["规费、税金项目计价表",null,"","","",""]
["工程名称：大型土石方",null,"","","",""]
["序号","项目名称","计算基础","计算基数(元)","计算费率(％)","金额(元)"]
["1","规费","环境保护税+社会保险费+住房公积金","",100,""]
["1.1","社会保险费","分部分项工程费+措施项目费+其他项目费-除税工程设备费","",1.3,""]
["1.2","住房公积金","分部分项工程费+措施项目费+其他项目费-除税工程设备费","",0.24,""]
["1.3","环境保护税","分部分项工程费+措施项目费+其他项目费-除税工程设备费","","",""]
["2","税金","分部分项工程费+措施项目费+其他项目费+规费-除税甲供材料和甲供设备费/1.01","",9,""]
["合  计",null,"","","",""]
["编制人（造价人员）：",null,"","复核人（造价工程师）：","",""]

{"sheet":"4.1 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":23,"n_cols":9,"rows_kept":23,"merged":[[0,0,0,8],[1,0,1,3],[1,3,1,7],[1,7,1,8],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,2,8],[3,6,4,6],[3,7,4,7],[5,2,5,3],[8,2,8,3],[9,2,9,3],[11,2,11,3],[12,2,12,3],[14,2,14,3],[15,2,15,3],[17,2,17,3],[18,2,18,3],[20,2,20,3],[21,0,21,6],[22,2,22,8]],"flags":["formulas_cached_only"]}
["分部分项工程和单价措施项目清单与计价表",null,null,"","","","","",""]
["工程名称：湾头地块围墙",null,null,"","","","","",""]
["序号","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）","",""]
[{"$nulls":3},"","","","综合单价","合价","其中"]
[{"$nulls":3},"","","","","","暂估价"]
[null,null,"0104 砌筑工程","","","","","",""]
["1","010401001001","砖基础","1、砖品种、规格、强度等级：MU10混凝土实心砖\n2、砂浆强度等级：M5混合砂浆砌筑","m3",630.6,"","",""]
["2","010401003001","实心砖墙","1、砖品种、规格、强度等级：MU10混凝土实心砖\n2、砂浆强度等级、配合比：M5混合砂浆砌筑","m3",1113.18,"","",""]
[null,null,"分部小计","","","","","",""]
[null,null,"0108 门窗工程","","","","","",""]
["3","010804005001","金属格栅门","1、门代号及洞口尺寸：成品金属格栅门","m2",11,"","",""]
[null,null,"分部小计","","","","","",""]
[null,null,"0112 墙、柱面装饰与隔断、幕墙工程","","","","","",""]
["4","011201001001","墙面一般抹灰","1、12厚1:2水泥砂浆抹灰","m2",6504.13,"","",""]
[null,null,"分部小计","","","","","",""]
[null,null,"0114 油漆、涂料、裱糊工程","","","","","",""]
["5","011407001001","墙面喷刷涂料","1、喷刷涂料部位：外墙喷刷涂料两遍","m2",6504.13,"","",""]
[null,null,"分部小计","","","","","",""]
[null,null,"分部分项合计","","","","","",""]
["1","011701002001","外脚手架","1、脚手架材质：外墙砌墙脚手架","m2",5560.1,"","",""]
[null,null,"单价措施合计","","","","","",""]
["合    计",null,null,"","","","","",""]
[{"$nulls":3},"","","","","",""]

{"sheet":"4.2 表-11 总价措施项目清单与计价表","index":7,"n_rows":20,"n_cols":9,"rows_kept":20,"merged":[[0,0,0,8],[1,0,1,4],[1,4,1,7],[1,7,1,8],[19,0,19,2],[19,5,19,8]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表",null,null,"","","","","",""]
["工程名称：湾头地块围墙",null,null,"","","","","",""]
["序号","项目编码","项目名称","计算基础","费率（%）","金额（元）","调整\n费率（%）","调整后\n金额（元）","备注"]
["1","011707001001","安全文明施工费","","","","","",""]
["1.1",null,"基本费","分部分项合计+单价措施项目合计-除税工程设备费",3.1,"","","",""]
["1.2",null,"增加费","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["1.3",null,"扬尘污染防治增加费","分部分项合计+单价措施项目合计-除税工程设备费",0.31,"","","",""]
["2","011707002001","夜间施工","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["3","011707003001","非夜间施工照明","分部分项合计+单价措施项目合计-除税工程设备费","","","","","在计取非夜间施工照明费时，建筑工程、仿古工程、修缮土建部分仅地下室（地宫）部分可计取；单独装饰、安装工程、园林绿化工程、修缮安装部分仅特殊施工部位内施工项目可计取"]
["4","011707004001","二次搬运","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["5","011707005001","冬雨季施工","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["6","011707006001","地上、地下设施、建筑物的临时保护设施","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["7","011707007001","已完工程及设备保护","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["8","011707008001","临时设施","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["9","011707009001","赶工措施","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["10","011707010001","工程按质论价","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["11","011707011001","住宅分户验收","分部分项合计+单价措施项目合计-除税工程设备费","","","","","在计取住宅分户验收时，大型土石方工程、桩基工程和地下室部分不计入计费基础"]
["12","011707012001","建筑工人实名制费用","分部分项合计+单价措施项目合计-除税工程设备费","","","","","建筑工人实名制设备由建筑工人工资专用账户开户银行提供的，建筑工人实名制费用按表中费率乘以0.5系数计取"]
["13","011707091001","特殊条件下施工增加费","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["编制人（造价人员）：",{"$nulls":4},"复核人（造价工程师）：","","",""]

{"sheet":"4.3 表-12 其他项目清单与计价汇总表","index":8,"n_rows":11,"n_cols":5,"rows_kept":11,"merged":[[0,0,0,4],[1,0,1,2],[1,2,1,4],[9,0,9,1],[10,1,10,4]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表",null,"","",""]
["工程名称：湾头地块围墙",null,"","",""]
["序号","项目名称","金额(元)","结算金额(元)","备注"]
["1","暂列金额",136626.94,"",""]
["2","暂估价","","",""]
["2.1","材料暂估价","","",""]
["2.2","专业工程暂估价","","",""]
["3","计日工","","",""]
["4","总承包服务费","","",""]
["合  计",null,136626.94,"",""]
[null,null,"","",""]

{"sheet":"4.4 表-12-1 暂列金额明细表","index":9,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[0,0,0,4],[1,0,1,2],[1,2,1,3],[4,0,4,2],[5,1,5,4]],"flags":["formulas_cached_only"]}
["暂列金额明细表",null,"","",""]
["工程名称：湾头地块围墙",null,"","",""]
["序号","项目名称","计量单位","暂定金额(元)","备注"]
["1","暂列金额","项",136626.94,""]
["合  计",null,"",136626.94,""]
[null,null,"","",""]

{"sheet":"4.5 表-13 规费、税金项目计价表","index":10,"n_rows":10,"n_cols":6,"rows_kept":10,"merged":[[0,0,0,5],[1,0,1,2],[1,2,1,4],[1,4,1,5],[8,0,8,4],[9,0,9,2],[9,3,9,5]],"flags":["formulas_cached_only"]}
["规费、税金项目计价表",null,"","","",""]
["工程名称：湾头地块围墙",null,"","","",""]
["序号","项目名称","计算基础","计算基数(元)","计算费率(％)","金额(元)"]
["1","规费","环境保护税+社会保险费+住房公积金","",100,""]
["1.1","社会保险费","分部分项工程费+措施项目费+其他项目费-除税工程设备费","",3.2,""]
["1.2","住房公积金","分部分项工程费+措施项目费+其他项目费-除税工程设备费","",0.53,""]
["1.3","环境保护税","分部分项工程费+措施项目费+其他项目费-除税工程设备费","","",""]
["2","税金","分部分项工程费+措施项目费+其他项目费+规费-除税甲供材料和甲供设备费/1.01","",9,""]
["合  计",null,"","","",""]
["编制人（造价人员）：",null,"","复核人（造价工程师）：","",""]