{"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、税金项目清单与计价表"],"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":45,"n_cols":14,"rows_kept":45,"merged":[[0,0,0,10],[0,11,0,13],[1,0,1,13],[2,0,2,5],[2,6,2,10],[2,11,2,13],[3,0,5,0],[3,1,5,2],[3,3,5,4],[3,5,5,6],[3,7,5,7],[3,8,5,9],[3,10,3,13],[4,10,5,11],[4,12,5,12],[6,1,6,2],[6,3,6,4],[6,5,6,6],[6,8,6,9],[6,10,6,11],[7,1,7,2],[7,3,7,4],[7,5,7,6],[7,8,7,9],[7,10,7,11],[8,1,8,2],[8,3,8,4],[8,5,8,6],[8,8,8,9],[8,10,8,11],[9,1,9,2],[9,3,9,4],[9,5,9,6],[9,8,9,9],[9,10,9,11],[10,1,10,2],[10,3,10,4],[10,5,10,6],[10,8,10,9],[10,10,10,11],[11,1,11,2],[11,3,11,4],[11,5,11,6],[11,8,11,9],[11,10,11,11],[12,1,12,2],[12,3,12,4],[12,5,12,6],[12,8,12,9],[12,10,12,11],[13,1,13,2],[13,3,13,4],[13,5,13,6],[13,8,13,9],[13,10,13,11],[14,1,14,2],[14,3,14,4],[14,5,14,6],[14,8,14,9],[14,10,14,11],[15,1,15,2],[15,3,15,4],[15,5,15,6],[15,8,15,9],[15,10,15,11],[16,1,16,2],[16,3,16,4],[16,5,16,6],[16,8,16,9],[16,10,16,11],[17,0,17,9],[17,10,17,11],[18,0,18,1],[18,2,18,3],[18,4,18,5],[18,6,18,8],[18,9,18,10],[18,11,18,13],[19,0,19,10],[19,11,19,13],[20,0,20,13],[21,0,21,5],[21,6,21,10],[21,11,21,13],[22,0,24,0],[22,1,24,2],[22,3,24,4],[22,5,24,6],[22,7,24,7],[22,8,24,9],[22,10,22,13],[23,10,24,11],[23,12,24,12],[25,1,25,2],[25,3,25,4],[25,5,25,6],[25,8,25,9],[25,10,25,11],[26,1,26,2],[26,3,26,4],[26,5,26,6],[26,8,26,9],[26,10,26,11],[27,1,27,2],[27,3,27,4],[27,5,27,6],[27,8,27,9],[27,10,27,11],[28,1,28,2],[28,3,28,4],[28,5,28,6],[28,8,28,9],[28,10,28,11],[29,1,29,2],[29,3,29,4],[29,5,29,6],[29,8,29,9],[29,10,29,11],[30,1,30,2],[30,3,30,4],[30,5,30,6],[30,8,30,9],[30,10,30,11],[31,1,31,2],[31,3,31,4],[31,5,31,6],[31,8,31,9],[31,10,31,11],[32,1,32,2],[32,3,32,4],[32,5,32,6],[32,8,32,9],[32,10,32,11],[33,1,33,2],[33,3,33,4],[33,5,33,6],[33,8,33,9],[33,10,33,11],[34,1,34,2],[34,3,34,4],[34,5,34,6],[34,8,34,9],[34,10,34,11],[35,1,35,2],[35,3,35,4],[35,5,35,6],[35,8,35,9],[35,10,35,11],[36,1,36,2],[36,3,36,4],[36,5,36,6],[36,8,36,9],[36,10,36,11],[37,1,37,2],[37,3,37,4],[37,5,37,6],[37,8,37,9],[37,10,37,11],[38,1,38,2],[38,3,38,4],[38,5,38,6],[38,8,38,9],[38,10,38,11],[39,1,39,2],[39,3,39,4],[39,5,39,6],[39,8,39,9],[39,10,39,11],[40,1,40,2],[40,3,40,4],[40,5,40,6],[40,8,40,9],[40,10,40,11],[41,1,41,2],[41,3,41,4],[41,5,41,6],[41,8,41,9],[41,10,41,11],[42,0,42,9],[42,10,42,11],[43,0,43,9],[43,10,43,11],[44,0,44,1],[44,2,44,3],[44,4,44,5],[44,6,44,8],[44,9,44,10],[44,11,44,13]],"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：沈阳万博材料研究中心项目一期排水沟及零星栏杆工程",{"$nulls":5},"标段：沈阳万博材料研究中心项目一期排水沟及零星栏杆工程",{"$nulls":4},"第  1  页  共  2  页"]
["序号","项目编码",null,"项目名称",null,"项目特征描述",null,"计量单位","工程量",null,"金额（元）"]
[{"$nulls":10},"综合单价",null,"合价","其中"]
[{"$nulls":13},"人工费+机械费"]
[{"$nulls":3},"4#屋顶花园增加截水沟"]
[1,"01B002",null,"楼地面成品保护",null,"1、名称：楼地面成品保护\n2、备注：满足建设单位、施工图纸及相关规范的要求",null,"m2",611]
[2,"040203007015",null,"水泥混凝土路面 缩缝 锯缝机切缝 缝宽6mm缝深32cm",null,"1、名称：切割\n2、备注：满足建设单位、施工图纸及相关规范的要求",null,"100m",4.756]
[3,"011605001001",null,"平面块料拆除 楼地面 地面砖",null,"1、名称：拆除地面砖含结合层\n2、备注：满足建设单位、施工图纸及相关规范的要求",null,"10m2",19.536]
[4,"011602001001",null,"混凝土构件拆除 混凝土地面",null,"1、名称：拆除屋面水泥砂浆找平及混凝土基层等\n2、备注：满足建设单位、施工图纸及相关规范的要求",null,"m3",39.456]
[5,"011607002001",null,"拆除屋面防水卷材",null,"1、名称：拆除屋面防水卷材\n2、备注：满足建设单位、施工图纸及相关规范的要求",null,"10m2",12.33]
[6,"011616001001",null,"楼层运出垃圾 垂直运距15m以内",null,"1、名称：楼层运出垃圾\n2、备注：满足建设单位、施工图纸及相关规范的要求",null,"10m3",3.9456]
[7,"011616001003",null,"建筑垃圾外运 运距1000m以内",null,"1、名称：建筑垃圾外运，运距自行考虑\n2、备注：满足建设单位、施工图纸及相关规范的要求",null,"10m3",3.9456]
[8,"010902002007",null,"涂膜防水 聚氨酯防水涂膜 1.5mm厚",null,"1、名称：聚氨酯防水\n2、规格：1.5mm厚\n3、备注：满足建设单位、施工图纸及相关规范的要求",null,"100m2",1.1962]
[9,"010402001009",null,"蒸压加气混凝土砌块墙",null,"1、名称：混凝土砌块\n2、规格：200mm厚\n3、备注：满足建设单位、施工图纸及相关规范的要求",null,"10m3",1.563]
[10,"011201001002",null,"一般抹灰",null,"1、名称：水泥砂浆20厚\n2、部位：排水底及侧壁\n3、备注：满足建设单",null,"100m2",2.33308]
["本页小计"]
[{"$nulls":11},"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：沈阳万博材料研究中心项目一期排水沟及零星栏杆工程",{"$nulls":5},"标段：沈阳万博材料研究中心项目一期排水沟及零星栏杆工程",{"$nulls":4},"第  2  页  共  2  页"]
["序号","项目编码",null,"项目名称",null,"项目特征描述",null,"计量单位","工程量",null,"金额（元）"]
[{"$nulls":10},"综合单价",null,"合价","其中"]
[{"$nulls":13},"人工费+机械费"]
[{"$nulls":5},"位、施工图纸及相关规范的要求"]
[11,"011102003002",null,"块料楼地面 陶瓷地面砖",null,"1、名称：面砖（利旧）\n2、备注：满足建设单位、施工图纸及相关规范的要求",null,"100m2",1.209]
[12,"010609009022",null,"铝合金披水板",null,"1、名称：铝合金披水板\n2、备注：满足建设单位、施工图纸及相关规范的要求",null,"10m2",11.962]
[13,"010202009004",null,"泄水孔",null,"1、名称：泄水孔\n2、备注：满足建设单位、施工图纸及相关规范的要求",null,"10个",16.4]
[14,"010606012001",null,"钢支架",null,"1、名称：角钢支架\n2、备注：满足建设单位、施工图纸及相关规范的要求",null,"t",1.775]
[15,"01B001",null,"304不锈钢格栅  排水沟",null,"1、名称：排水沟不锈钢格栅\n2、备注：满足建设单位、施工图纸及相关规范的要求",null,"m",248.2]
[{"$nulls":3},"增加不锈钢扶手"]
[1,"011503011001",null,"不锈钢管栏杆 直形",null,"1、名称：不锈钢栏杆\n2、规格：横梁40X40X2.0，立柱30X30X2.0\n3、备注：满足建设单位、施工图纸及相关规范的要求",null,"10m",50]
{"$rows_empty":9}
["本页小计"]
["合    计"]
[{"$nulls":11},"表—08"]

{"sheet":"表-11 总价措施项目清单与计价表","index":1,"n_rows":35,"n_cols":14,"rows_kept":35,"merged":[[0,0,0,10],[0,11,0,13],[1,0,1,13],[2,0,2,4],[2,5,2,10],[2,11,2,13],[3,1,3,2],[3,3,3,5],[3,8,3,9],[3,10,3,11],[4,1,4,2],[4,3,4,5],[4,8,4,9],[4,10,4,11],[5,1,5,2],[5,3,5,5],[5,8,5,9],[5,10,5,11],[6,1,6,2],[6,3,6,5],[6,8,6,9],[6,10,6,11],[7,1,7,2],[7,3,7,5],[7,8,7,9],[7,10,7,11],[8,1,8,2],[8,3,8,5],[8,8,8,9],[8,10,8,11],[9,1,9,2],[9,3,9,5],[9,8,9,9],[9,10,9,11],[10,1,10,2],[10,3,10,5],[10,8,10,9],[10,10,10,11],[11,1,11,2],[11,3,11,5],[11,8,11,9],[11,10,11,11],[12,1,12,2],[12,3,12,5],[12,8,12,9],[12,10,12,11],[13,1,13,2],[13,3,13,5],[13,8,13,9],[13,10,13,11],[14,1,14,2],[14,3,14,5],[14,8,14,9],[14,10,14,11],[15,1,15,2],[15,3,15,5],[15,8,15,9],[15,10,15,11],[16,1,16,2],[16,3,16,5],[16,8,16,9],[16,10,16,11],[17,1,17,2],[17,3,17,5],[17,8,17,9],[17,10,17,11],[18,1,18,2],[18,3,18,5],[18,8,18,9],[18,10,18,11],[19,1,19,2],[19,3,19,5],[19,8,19,9],[19,10,19,11],[20,1,20,2],[20,3,20,5],[20,8,20,9],[20,10,20,11],[21,1,21,2],[21,3,21,5],[21,8,21,9],[21,10,21,11],[22,1,22,2],[22,3,22,5],[22,8,22,9],[22,10,22,11],[23,1,23,2],[23,3,23,5],[23,8,23,9],[23,10,23,11],[24,1,24,2],[24,3,24,5],[24,8,24,9],[24,10,24,11],[25,1,25,2],[25,3,25,5],[25,8,25,9],[25,10,25,11],[26,1,26,2],[26,3,26,5],[26,8,26,9],[26,10,26,11],[27,1,27,2],[27,3,27,5],[27,8,27,9],[27,10,27,11],[28,1,28,2],[28,3,28,5],[28,8,28,9],[28,10,28,11],[29,1,29,2],[29,3,29,5],[29,8,29,9],[29,10,29,11],[30,1,30,2],[30,3,30,5],[30,8,30,9],[30,10,30,11],[31,0,31,7],[31,8,31,9],[31,10,31,11],[32,0,32,3],[32,5,32,8],[32,9,32,13],[33,0,33,13],[34,0,34,1],[34,2,34,3],[34,5,34,8],[34,9,34,10],[34,11,34,13]],"flags":["formulas_cached_only"]}
[]
["总价措施项目清单与计价表"]
["工程名称：沈阳万博材料研究中心项目一期排水沟及零星栏杆工程",{"$nulls":4},"标段：沈阳万博材料研究中心项目一期排水沟及零星栏杆工程",{"$nulls":5},"第  1  页  共  1  页"]
["序号","项目编码",null,"项目名称",null,null,"计算基础","费率(%)","金额(元)",null,"调整费率(%)",null,"调整后金额(元)","备注"]
[{"$nulls":3},"一般措施项目费(不含安全施工措施费)"]
[1,"011707001001",null,"文明施工和环境保护费"]
[2,"011707005001",null,"雨季施工费"]
[{"$nulls":3},"其他措施项目费"]
[3,"011707002001",null,"夜间施工增加费和白天施工需要照明费"]
[4,"011707004001",null,"二次搬运费"]
[5,"011707005002",null,"冬季施工费"]
[6,"011707007001",null,"已完工程及设备保护费"]
[7,"041109005001",null,"市政工程（含园林绿化工程）施工干扰费"]
{"$rows_empty":18}
["合    计"]
["编制人（造价人员）：",{"$nulls":8},"复核人（造价工程师）："]
["注：按施工方案计算的措施费，若无“计算基础”和“费率”的数值，也可只填“金额”数值，但应在备注栏说明施工方案出处或计算方法。"]
[{"$nulls":11},"表-11"]

{"sheet":"表-12 其他项目清单与计价汇总表","index":2,"n_rows":38,"n_cols":10,"rows_kept":38,"merged":[[0,0,0,7],[0,8,0,9],[1,0,1,9],[2,0,2,3],[2,4,2,7],[2,8,2,9],[3,0,3,1],[3,2,3,4],[3,5,3,6],[3,7,3,8],[4,0,4,1],[4,2,4,4],[4,5,4,6],[4,7,4,8],[5,0,5,1],[5,2,5,4],[5,5,5,6],[5,7,5,8],[6,0,6,1],[6,2,6,4],[6,5,6,6],[6,7,6,8],[7,0,7,1],[7,2,7,4],[7,5,7,6],[7,7,7,8],[8,0,8,1],[8,2,8,4],[8,5,8,6],[8,7,8,8],[9,0,9,1],[9,2,9,4],[9,5,9,6],[9,7,9,8],[10,0,10,1],[10,2,10,4],[10,5,10,6],[10,7,10,8],[11,0,11,1],[11,2,11,4],[11,5,11,6],[11,7,11,8],[12,0,12,1],[12,2,12,4],[12,5,12,6],[12,7,12,8],[13,0,13,1],[13,2,13,4],[13,5,13,6],[13,7,13,8],[14,0,14,1],[14,2,14,4],[14,5,14,6],[14,7,14,8],[15,0,15,1],[15,2,15,4],[15,5,15,6],[15,7,15,8],[16,0,16,1],[16,2,16,4],[16,5,16,6],[16,7,16,8],[17,0,17,1],[17,2,17,4],[17,5,17,6],[17,7,17,8],[18,0,18,1],[18,2,18,4],[18,5,18,6],[18,7,18,8],[19,0,19,1],[19,2,19,4],[19,5,19,6],[19,7,19,8],[20,0,20,1],[20,2,20,4],[20,5,20,6],[20,7,20,8],[21,0,21,1],[21,2,21,4],[21,5,21,6],[21,7,21,8],[22,0,22,1],[22,2,22,4],[22,5,22,6],[22,7,22,8],[23,0,23,1],[23,2,23,4],[23,5,23,6],[23,7,23,8],[24,0,24,1],[24,2,24,4],[24,5,24,6],[24,7,24,8],[25,0,25,1],[25,2,25,4],[25,5,25,6],[25,7,25,8],[26,0,26,1],[26,2,26,4],[26,5,26,6],[26,7,26,8],[27,0,27,1],[27,2,27,4],[27,5,27,6],[27,7,27,8],[28,0,28,1],[28,2,28,4],[28,5,28,6],[28,7,28,8],[29,0,29,1],[29,2,29,4],[29,5,29,6],[29,7,29,8],[30,0,30,1],[30,2,30,4],[30,5,30,6],[30,7,30,8],[31,0,31,1],[31,2,31,4],[31,5,31,6],[31,7,31,8],[32,0,32,1],[32,2,32,4],[32,5,32,6],[32,7,32,8],[33,0,33,1],[33,2,33,4],[33,5,33,6],[33,7,33,8],[34,0,34,1],[34,2,34,4],[34,5,34,6],[34,7,34,8],[35,0,35,4],[35,5,35,6],[35,7,35,8],[36,0,36,9],[37,1,37,2],[37,4,37,5],[37,6,37,7],[37,8,37,9]],"flags":["formulas_cached_only"]}
[]
["其他项目清单与计价汇总表"]
["工程名称：沈阳万博材料研究中心项目一期排水沟及零星栏杆工程",{"$nulls":3},"标段：沈阳万博材料研究中心项目一期排水沟及零星栏杆工程",{"$nulls":3},"第  1  页  共  1  页"]
["序号",null,"项目名称",null,null,"金额(元)",null,"结算金额(元)",null,"备注"]
["1",null,"暂列金额",{"$nulls":6},"明细详见表-12-1"]
["2",null,"暂估价"]
["2.1",null,"材料（工程设备）暂估价",null,null,"—",{"$nulls":3},"明细详见表-12-2"]
["2.2",null,"专业工程暂估价",{"$nulls":6},"明细详见表-12-3"]
["3",null,"计日工",{"$nulls":6},"明细详见表-12-4"]
["4",null,"总承包服务费",{"$nulls":6},"明细详见表-12-5"]
["5",null,"工程担保费"]
{"$rows_empty":24}
["合    计"]
["注：材料（工程设备）暂估单价进入清单项目综合单价，此处不汇总。"]
[{"$nulls":8},"表-12"]

{"sheet":"表-13 规费、税金项目清单与计价表","index":3,"n_rows":47,"n_cols":11,"rows_kept":47,"merged":[[0,0,0,7],[0,8,0,10],[1,0,1,10],[2,0,2,3],[2,4,2,7],[2,8,2,10],[3,1,3,4],[3,5,3,6],[3,7,3,8],[4,1,4,4],[4,5,4,6],[4,7,4,8],[5,1,5,4],[5,5,5,6],[5,7,5,8],[6,1,6,4],[6,5,6,6],[6,7,6,8],[7,1,7,4],[7,5,7,6],[7,7,7,8],[8,1,8,4],[8,5,8,6],[8,7,8,8],[9,1,9,4],[9,5,9,6],[9,7,9,8],[10,1,10,4],[10,5,10,6],[10,7,10,8],[11,1,11,4],[11,5,11,6],[11,7,11,8],[12,1,12,4],[12,5,12,6],[12,7,12,8],[13,1,13,4],[13,5,13,6],[13,7,13,8],[14,1,14,4],[14,5,14,6],[14,7,14,8],[15,1,15,4],[15,5,15,6],[15,7,15,8],[16,1,16,4],[16,5,16,6],[16,7,16,8],[17,1,17,4],[17,5,17,6],[17,7,17,8],[18,1,18,4],[18,5,18,6],[18,7,18,8],[19,1,19,4],[19,5,19,6],[19,7,19,8],[20,1,20,4],[20,5,20,6],[20,7,20,8],[21,1,21,4],[21,5,21,6],[21,7,21,8],[22,1,22,4],[22,5,22,6],[22,7,22,8],[23,1,23,4],[23,5,23,6],[23,7,23,8],[24,1,24,4],[24,5,24,6],[24,7,24,8],[25,1,25,4],[25,5,25,6],[25,7,25,8],[26,1,26,4],[26,5,26,6],[26,7,26,8],[27,1,27,4],[27,5,27,6],[27,7,27,8],[28,1,28,4],[28,5,28,6],[28,7,28,8],[29,1,29,4],[29,5,29,6],[29,7,29,8],[30,1,30,4],[30,5,30,6],[30,7,30,8],[31,1,31,4],[31,5,31,6],[31,7,31,8],[32,1,32,4],[32,5,32,6],[32,7,32,8],[33,1,33,4],[33,5,33,6],[33,7,33,8],[34,1,34,4],[34,5,34,6],[34,7,34,8],[35,1,35,4],[35,5,35,6],[35,7,35,8],[36,1,36,4],[36,5,36,6],[36,7,36,8],[37,1,37,4],[37,5,37,6],[37,7,37,8],[38,1,38,4],[38,5,38,6],[38,7,38,8],[39,1,39,4],[39,5,39,6],[39,7,39,8],[40,1,40,4],[40,5,40,6],[40,7,40,8],[41,1,41,4],[41,5,41,6],[41,7,41,8],[42,1,42,4],[42,5,42,6],[42,7,42,8],[43,1,43,4],[43,5,43,6],[43,7,43,8],[44,0,44,9],[45,0,45,3],[45,4,45,5],[45,6,45,10],[46,0,46,1],[46,4,46,5],[46,6,46,7],[46,8,46,10]],"flags":["formulas_cached_only"]}
[]
["规费、税金项目计价表"]
["工程名称：沈阳万博材料研究中心项目一期排水沟及零星栏杆工程",{"$nulls":3},"标段：沈阳万博材料研究中心项目一期排水沟及零星栏杆工程",{"$nulls":3},"第  1  页  共  1  页"]
["序号","项目名称",{"$nulls":3},"计算基础",null,"计算基数",null,"计算费率(%)","金额（元）"]
["1","规费"]
["1.1","社会保障费"]
["1.2","住房公积金"]
["1.3","工程排污费"]
["1.4","其它"]
["1.5","工伤保险"]
["2","税金"]
{"$rows_empty":33}
["合    计"]
["编制人（造价人员）：",{"$nulls":5},"复核人（造价工程师）："]
[{"$nulls":8},"表-13"]