{"text_format":"3","workbook":"xls","n_sheets":4,"sheets":["扉-1 招标工程量清单扉页","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-13 规费、税金项目清单与计价表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"扉-1 招标工程量清单扉页","index":0,"n_rows":11,"n_cols":7,"rows_kept":11,"merged":[[0,0,0,1],[0,2,0,4],[0,5,0,6],[1,0,1,1],[1,2,1,4],[1,5,1,6],[2,1,2,2],[2,4,2,5],[3,1,3,2],[3,4,3,5],[4,1,4,2],[4,4,4,5],[5,1,5,2],[5,4,5,5],[6,1,6,2],[6,4,6,5],[7,1,7,2],[7,4,7,5],[8,1,8,2],[8,4,8,5],[9,1,9,2],[9,4,9,5],[10,0,10,1],[10,2,10,4],[10,5,10,6]],"flags":["formulas_cached_only"]}
["","","冷却塔护栏","","","工程",""]
["","","招标工程量清单","","","",""]
["","","","","","",""]
["招  标  人：","","","","造价咨询人：","",""]
["","(单位盖章)","","","","","(单位资质专用章)"]
["法定代表人\r\n或其授权人：","","","","法定代表人\r\n或其授权人：","",""]
["","(签字或盖章)","","","","","(签字或盖章)"]
["编  制  人：","","","","复  核  人：","",""]
["","(造价人员签字盖专用章)","","","","","(造价工程师签字盖专用章)"]
["编 制 时 间：","    年   月   日","","","复 核 时 间：","","    年   月   日"]
["","","","","","扉—1",""]

{"sheet":"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":52,"n_cols":11,"rows_kept":52,"merged":[[0,0,0,10],[1,0,1,10],[2,0,2,3],[2,4,2,7],[2,8,2,10],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,4],[3,5,5,5],[3,6,5,6],[3,7,3,10],[4,7,5,8],[4,9,5,9],[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],[16,3,16,4],[16,7,16,8],[17,3,17,4],[17,7,17,8],[18,3,18,4],[18,7,18,8],[19,3,19,4],[19,7,19,8],[20,0,20,8],[21,0,21,10],[22,0,22,3],[22,4,22,7],[22,8,22,10],[23,0,23,10],[24,0,24,10],[25,0,25,3],[25,4,25,7],[25,8,25,10],[26,0,28,0],[26,1,28,1],[26,2,28,2],[26,3,28,4],[26,5,28,5],[26,6,28,6],[26,7,26,10],[27,7,28,8],[27,9,28,9],[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],[47,3,47,4],[47,7,47,8],[48,0,48,8],[49,0,49,8],[50,0,50,10],[51,0,51,3],[51,4,51,7],[51,8,51,10]],"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：冷却塔护栏","","","","标段：冷却塔护栏","","","","第  1  页  共  2  页","",""]
["序号","项目编码","项目名称","项 目 特 征","","计量单位","工程量","金额（元）","","",""]
["","","","","","","","综合单价","","合价","其中"]
["","","","","","","","","","","暂估价"]
["","A.1","土石方工程","","","","","","","",""]
[1,"010101004001","挖基坑土方","1、土壤类别：一、二类土\r\n2、挖土方式：人工\r\n3、挖土深度：1.2m\r\n4、不考虑放坡及工作面","","m3",51.84,"","","",""]
[2,"010103002001","余方弃置","1、余土外运：5km","","m3",51.84,"","","",""]
["","","分部小计","","","","","","","",""]
["","A.5","混凝土及钢筋混凝土工程","","","","","","","",""]
[3,"010501003001","独立基础","1、独立基础\r\n2、C25~商砼","","m3",51.84,"","","",""]
[4,"010514002001","商砼运输","1、商砼运输25km\r\n2、泵送","","m3",52.36,"","","",""]
["","","分部小计","","","","","","","",""]
["","A.6","金属结构工程","","","","","","","",""]
[5,"010603002001","空腹钢柱","1、结构立柱：4寸热镀锌圆管立柱（国标壁厚4mm）\r\n2、结构立柱斜拉：1.5寸热镀锌圆管（国标壁厚3.5mm）\r\n3、钢结构立柱制作、安装、运输23km\r\n4、位置：主广告牌","","t",7.675,"","","",""]
[6,"010606012001","钢支架","1、广告牌面结构：40*40热轧镀锌方钢管，（壁厚2mm）\r\n2、广告牌面结构制作、安装、运输23km","","t",2.417,"","","",""]
[7,"010605002001","钢板墙板","1、广告牌面铁皮：0.8mm热轧镀锌铁皮","","m2",284,"","","",""]
[8,"010603001001","实腹钢柱","1、塔顶过道：8#热镀锌槽钢立柱\r\n2、槽钢立柱制作、安装、运输23km","","t",0.22,"","","",""]
[9,"010603003001","钢管柱","1、塔顶过道：4寸热镀锌圆管立柱（国标壁厚4mm）\r\n2、圆管立柱制作、安装、运输23km","","t",0.26,"","","",""]
["本页小计","","","","","","","","","",""]
["注：为计取规费等的使用，可在表中增设其中：“定额人工费”。","","","","","","","","","",""]
["","","","","","","","","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：冷却塔护栏","","","","标段：冷却塔护栏","","","","第  2  页  共  2  页","",""]
["序号","项目编码","项目名称","项 目 特 征","","计量单位","工程量","金额（元）","","",""]
["","","","","","","","综合单价","","合价","其中"]
["","","","","","","","","","","暂估价"]
[10,"010606001001","钢支撑","1、塔顶过道隔栅踏板支撑：2*2镀锌角钢支撑\r\n2、角钢支撑制作、安装、运输23km","","t",0.053,"","","",""]
[11,"010606012002","钢支架","1、扣板龙骨：20*40热轧镀锌方钢管，（壁厚2mm）\r\n2、扣板龙骨制作、安装、运输23km","","t",5.491,"","","",""]
["","","分部小计","","","","","","","",""]
["","A.8","门窗工程","","","","","","","",""]
[12,"010802002001","彩板门","1、彩钢门","","m2",8.32,"","","",""]
["","","分部小计","","","","","","","",""]
["","A.12","墙、柱面装饰与隔断、幕墙工程","","","","","","","",""]
[13,"011502001001","金属装饰线","1、扣板：1#C彩钢，0.5厚彩钢扎压成型","","m",3120,"","","",""]
[14,"011207001001","墙面装饰板","1、广告画面：PVC广告布，户外喷绘","","m2",284,"","","",""]
[15,"011502001002","金属装饰线","1、铁艺线条：20#、0.8mm彩钢雕刻成型（蒙古民族图案）","","m",176,"","","",""]
[16,"011508004001","铁艺造型","1、铁艺造型：1.2*2.4m，0.5mm彩钢雕刻成型（蒙古民族图案）","","个",30,"","","",""]
[17,"011104003001","金属复合地板","1、冷却塔顶过道：镀锌扁钢加麻花","","m2",21,"","","",""]
[18,"011503001001","金属扶手、栏杆、栏板","1、冷却塔顶过道：镀锌钢栏杆，1.5m高","","m",42,"","","",""]
["","","分部小计","","","","","","","",""]
["","","措施项目","","","","","","","",""]
[19,"011701002001","外脚手架","1、双排脚手架","","m2",853.6,"","","",""]
[20,"011703001001","垂直运输","","","项",1,"","","",""]
[21,"011707004001","二次搬运","","","项",1,"","","",""]
["","","","","","","","","","",""]
["本页小计","","","","","","","","","",""]
["合计","","","","","","","","","",""]
["注：为计取规费等的使用，可在表中增设其中：“定额人工费”。","","","","","","","","","",""]
["","","","","","","","","表-08","",""]

{"sheet":"表-11 总价措施项目清单与计价表","index":2,"n_rows":16,"n_cols":14,"rows_kept":16,"merged":[[0,0,0,11],[0,12,0,13],[1,0,1,13],[2,0,2,4],[2,5,2,11],[2,12,2,13],[3,1,3,2],[3,3,3,5],[3,8,3,9],[3,11,3,12],[4,1,4,2],[4,3,4,5],[4,8,4,9],[4,11,4,12],[5,1,5,2],[5,3,5,5],[5,8,5,9],[5,11,5,12],[6,1,6,2],[6,3,6,5],[6,8,6,9],[6,11,6,12],[7,1,7,2],[7,3,7,5],[7,8,7,9],[7,11,7,12],[8,1,8,2],[8,3,8,5],[8,8,8,9],[8,11,8,12],[9,1,9,2],[9,3,9,5],[9,8,9,9],[9,11,9,12],[10,1,10,2],[10,3,10,5],[10,8,10,9],[10,11,10,12],[11,1,11,2],[11,3,11,5],[11,8,11,9],[11,11,11,12],[12,0,12,7],[12,8,12,9],[12,11,12,12],[13,0,13,3],[13,5,13,8],[13,9,13,13],[14,0,14,13],[15,0,15,1],[15,2,15,3],[15,5,15,8],[15,9,15,11],[15,12,15,13]],"flags":["formulas_cached_only"]}
["","","","","","","","","","","","","",""]
["总价措施项目清单与计价表","","","","","","","","","","","","",""]
["工程名称：冷却塔护栏","","","","","标段：冷却塔护栏","","","","","","","第  1  页  共  1  页",""]
["序号","项目编码","","项目名称","","","计算基础","费率\r\n(%)","金额\r\n(元)","","调整\r\n费率\r\n(%)","调整后金额(元)","","备注"]
[1,"011707001001","","安全文明施工","","","分部分项人工费+分部分项机械费*0.89-分部分项措施子目人工费-分部分项措施子目机械费*0.89+商砼人工费+商砼机械费+沥青混凝土机械费+沥青混凝土人工费","2.3","","","","","",""]
[2,"011707001002","","临时设施","","","分部分项人工费+分部分项机械费*0.89-分部分项措施子目人工费-分部分项措施子目机械费*0.89+商砼人工费+商砼机械费+沥青混凝土机械费+沥青混凝土人工费","3.7","","","","","",""]
[3,"011707005001","","雨季施工","","","分部分项人工费+分部分项机械费*0.89-分部分项措施子目人工费-分部分项措施子目机械费*0.89+商砼人工费+商砼机械费+沥青混凝土机械费+沥青混凝土人工费","0.3","","","","","",""]
[4,"011707007001","","已完工程及设备保护","","","分部分项人工费+分部分项机械费*0.89-分部分项措施子目人工费-分部分项措施子目机械费*0.89+商砼人工费+商砼机械费+沥青混凝土机械费+沥青混凝土人工费","0.5","","","","","",""]
[5,"01B001","","材料及产品质量检测","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["合    计","","","","","","","","","","","","",""]
["编制人（造价人员）：","","","","","","","","","复核人（造价工程师）：","","","",""]
["注：1.“计算基础”中安全文明施工费可为“定额基价”、“定额人工费”或“定额人工费+定额机械费”，其他项目可为“定额人工费”或“定额人工费+定额机械费”。\r\n    2.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。","","","","","","","","","","","","",""]
["","","","","","","","","","","","","表-11",""]

{"sheet":"表-13 规费、税金项目清单与计价表","index":3,"n_rows":29,"n_cols":11,"rows_kept":29,"merged":[[0,0,0,8],[0,9,0,10],[1,0,1,10],[2,0,2,2],[2,5,2,8],[2,9,2,10],[3,2,3,6],[3,8,3,9],[4,2,4,6],[4,8,4,9],[5,2,5,6],[5,8,5,9],[6,2,6,6],[6,8,6,9],[7,2,7,6],[7,8,7,9],[8,2,8,6],[8,8,8,9],[9,2,9,6],[9,8,9,9],[10,2,10,6],[10,8,10,9],[11,2,11,6],[11,8,11,9],[12,2,12,6],[12,8,12,9],[13,2,13,6],[13,8,13,9],[14,2,14,6],[14,8,14,9],[15,2,15,6],[15,8,15,9],[16,2,16,6],[16,8,16,9],[17,2,17,6],[17,8,17,9],[18,2,18,6],[18,8,18,9],[19,2,19,6],[19,8,19,9],[20,2,20,6],[20,8,20,9],[21,2,21,6],[21,8,21,9],[22,2,22,6],[22,8,22,9],[23,2,23,6],[23,8,23,9],[24,2,24,6],[24,8,24,9],[25,2,25,6],[25,8,25,9],[26,0,26,9],[27,0,27,2],[27,6,27,8],[27,9,27,10],[28,0,28,2],[28,6,28,8],[28,9,28,10]],"flags":["formulas_cached_only"]}
["","","","","","","","","","",""]
["规费、税金项目计价表","","","","","","","","","",""]
["工程名称：冷却塔护栏","","","","","标段：冷却塔护栏","","","","第 1 页  共 1 页",""]
["序号","项目名称","计算基础","","","","","计算基数","计算费率(%)","","金额"]
["1","规费","社会保险费+住房公积金+水利建设基金+工程排污费","","","","","","","",""]
["1.1","社会保险费","养老失业保险+基本医疗保险+工伤保险费+生育保险费","","","","","","","",""]
["(1)","养老失业保险","分部分项工程费+措施项目工程费+其他项目费","","","","","","2.5","",""]
["(2)","基本医疗保险","分部分项工程费+措施项目工程费+其他项目费","","","","","","0.7","",""]
["(3)","工伤保险费","分部分项工程费+措施项目工程费+其他项目费","","","","","","0.1","",""]
["(4)","生育保险费","分部分项工程费+措施项目工程费+其他项目费","","","","","","0.07","",""]
["1.2","住房公积金","分部分项工程费+措施项目工程费+其他项目费","","","","","","0.7","",""]
["1.3","水利建设基金","分部分项工程费+措施项目工程费+其他项目费","","","","","","0.1","",""]
["1.4","工程排污费","","","","","","","","",""]
["2","税金","税前工程造价","","","","","","11","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["合计","","","","","","","","","",""]
["编制人（造价人员）：","","","","","","复核人（造价工程师）：","","","",""]
["","","","","","","","","","表—13",""]