{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["1.1 封-1 封面","1.2 扉-1 扉页","2.1 表-08 分部分项工程和单价措施项目清单与计价表","2.2 表-11 总价措施项目清单与计价表","2.3 表-12 其他项目清单与计价汇总表","2.4 表-12-1 暂列金额明细表","2.5 表-12-2 材料（工程设备）暂估单价及调整表","2.6 表-12-3 专业工程暂估价及结算价表","2.7 表-12-4 计日工表","2.8 表-12-5 总承包服务费计价表","2.9 表-13 规费、税金项目计价表"],"not_rendered":{"external_links":1,"defined_names":20},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1.1 封-1 封面","index":0,"n_rows":12,"n_cols":8,"rows_kept":12,"merged":[[1,1,1,6],[3,0,3,8],[5,2,5,3],[8,2,8,3],[11,3,11,5]],"flags":["formulas_cached_only"]}
[]
[null,"R22026地块建设项目围挡",{"$nulls":5},"工程"]
[]
["招标工程量清单"]
[]
[null,null,"招  标  人："]
[{"$nulls":4},"（单位盖章）"]
[]
[null,null,"造价咨询人："]
[{"$nulls":4},"（单位盖章）"]
[]
[{"$nulls":3},"2023-06-16"]

{"sheet":"1.2 扉-1 扉页","index":1,"n_rows":16,"n_cols":8,"rows_kept":16,"merged":[[1,2,1,6],[3,0,3,9],[5,1,5,2],[5,6,5,8],[6,6,6,8],[8,1,9,2],[8,3,9,3],[8,5,9,5],[9,6,9,8],[10,6,10,8],[12,1,12,2],[12,6,12,8],[13,6,13,8],[15,1,15,2],[15,6,15,8]],"flags":["formulas_cached_only"]}
[]
[null,null,"R22026地块建设项目围挡",{"$nulls":4},"工程"]
[]
["招标工程量清单"]
[]
[null,"招  标  人：",{"$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,"2023年05月24日",null,"复 核 时 间：","2023年05月24日"]

{"sheet":"2.1 表-08 分部分项工程和单价措施项目清单与计价表","index":2,"n_rows":25,"n_cols":9,"rows_kept":25,"merged":[[0,0,0,8],[1,0,1,4],[1,6,1,8],[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],[16,2,16,3],[17,2,17,3],[22,2,22,3],[23,0,23,6],[24,0,24,8]],"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：R22026地块建设项目围挡工程",{"$nulls":4},"标段：",""]
["序号","项目编码","项目名称","项目特征描述","计量\n单位","工程量","金额（元）"]
[{"$nulls":6},"综合单价","合价","其中"]
[{"$nulls":8},"暂估价"]
[null,null,"土、石方工程",null,null,""]
["1","010101004001","挖基坑土方","1、土壤类别:一、二类土\n2、挖土深度:1.2m内\n3、弃土运距:自行考虑","m3","257.09"]
["2","010103001001","回填方","1、密实度要求:夯填\n2、填方材料品种:素土\n3、填方来源、运距:自行考虑","m3","172.18"]
[null,null,"分部小计",null,null,""]
[null,null,"混凝土工程",null,null,""]
["3","010501006001","混凝土基础","1、钢架基础\n2、混凝土强度等级:C25","m3","84.91"]
[null,null,"分部小计",null,null,""]
[null,null,"金属结构工程",null,null,""]
["4","010606012001","围挡钢架","1、竖向支撑：80*80*1.5mm镀锌方管\n2、水平支撑：30*30*1.5mm镀锌方管\n3、斜撑：40*40mm镀锌角铁","t","16.969"]
["5","010605002001","彩钢围挡面","1、钢材品种、规格:0.4mm厚彩钢\n2、3cm草高高密度灰白色草皮","m2","1825.56"]
["6","01B001","草皮","1、3cm草高高密度草皮（颜色现场要求为准）","m2","1825.56"]
[null,null,"分部小计",null,null,""]
[null,null,"分部分项工程清单合计",null,null,""]
["1","011705001001","大型机械设备进退场及安拆",null,"项","1"]
["2","011701002001","外脚手架","双排脚手架，6米内","m2","209.16"]
["3","011701002002","外脚手架","双排脚手架，4米内","m2","1616.4"]
["4","011702001001","混凝土基础模板","1、钢架基础\n2、混凝土强度等级:C25","m2","149.44"]
[null,null,"单价措施项目清单合计",null,null,""]
["合    计"]
["【清单大师计价软件江苏版V9.46】"]

{"sheet":"2.2 表-11 总价措施项目清单与计价表","index":3,"n_rows":22,"n_cols":9,"rows_kept":22,"merged":[[0,0,0,8],[1,0,1,4],[1,6,1,8],[20,0,20,4],[21,0,21,8]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
["工程名称：R22026地块建设项目围挡工程",{"$nulls":4},"标段：",""]
["序号","项目编码","项目名称","计算基础","费率（%）","金额（元）","调整\n费率（%）","调整后\n金额（元）","备注"]
["1","011707001001","现场安全文明施工",null,0]
["1.1",null,"基本费","分部分项工程费+单价措施项目费-除税工程设备费",{"v":3.1,"d":"3.100"}]
["1.2",null,"标化增加费","分部分项工程费+单价措施项目费-除税工程设备费",0]
["1.3",null,"扬尘污染防治增加费","分部分项工程费+单价措施项目费-除税工程设备费",{"v":0.31,"d":"0.310"}]
["2","011707010001","工程按质论价","分部分项工程费+单价措施项目费-除税工程设备费",0]
["3","011707002001","夜间施工",null,0]
["4","011707004001","二次搬运",null,0]
["5","011707005001","冬雨季施工",null,0]
["6","011707006001","地上、地下设施、建筑物的临时保护设施",null,0]
["7","011707007001","已完工程及设备保护费",null,0]
["8","011707008001","临时设施费",null,0]
["9","011707009001","赶工措施费",null,0]
["10","01B002","特殊条件下施工增加费",null,0]
["11","011707003001","非夜间施工照明",null,0]
["12","011707011001","住宅工程分户验收",null,0]
["13","011707012001","建筑工人实名制费用",null,0]
["14","011707015001","智慧工地费用",null,0,{"$nulls":3},"现场安全隐患排查、人员信息动态管理、扬尘管控视频监控、高处作业防护预警、危大工程监测预警和集成平台等设备、软件和管理费用。"]
["合   计"]
["【清单大师计价软件江苏版V9.46】"]

{"sheet":"2.3 表-12 其他项目清单与计价汇总表","index":4,"n_rows":11,"n_cols":5,"rows_kept":11,"merged":[[0,0,0,4],[1,0,1,2],[9,0,9,1],[10,0,10,4]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表"]
["工程名称：R22026地块建设项目围挡工程",null,null,"标段：",""]
["序号","项目名称","金额(元)","结算金额(元)","备注"]
["1","暂列金额",0]
["2","暂估价",0]
["2.1","材料暂估价",0]
["2.2","专业工程暂估价",0]
["3","计日工",0]
["4","总承包服务费",0]
["合  计",null,0]
["【清单大师计价软件江苏版V9.46】"]

{"sheet":"2.4 表-12-1 暂列金额明细表","index":5,"n_rows":5,"n_cols":5,"rows_kept":5,"merged":[[0,0,0,4],[1,0,1,2],[3,0,3,2],[4,0,4,4]],"flags":["formulas_cached_only"]}
["暂列金额明细表"]
["工程名称：R22026地块建设项目围挡工程",null,null,"标段：",""]
["序号","项目名称","计量单位","暂定金额(元)","备注"]
["合  计",null,null,0]
["【清单大师计价软件江苏版V9.46】"]

{"sheet":"2.5 表-12-2 材料（工程设备）暂估单价及调整表","index":6,"n_rows":6,"n_cols":13,"rows_kept":6,"merged":[[0,0,0,12],[1,0,1,7],[1,9,1,12],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,2,5],[2,6,2,7],[2,8,2,9],[2,10,2,11],[2,12,3,12],[4,0,4,3],[5,0,5,12]],"flags":["formulas_cached_only"]}
["材料（工程设备）暂估单价及调整表"]
["工程名称：R22026地块建设项目围挡工程",{"$nulls":7},"标段：",""]
["序号","材料编码","材料(工程设备)名称、规格、型号","计量单位","数量",null,"暂估（元）",null,"确认（元）",null,"差额±(元)",null,"备注"]
[{"$nulls":4},"投标","确认","单价","合价","单价","合价","单价","合价"]
["合计"]
["【清单大师计价软件江苏版V9.46】"]

{"sheet":"2.6 表-12-3 专业工程暂估价及结算价表","index":7,"n_rows":5,"n_cols":7,"rows_kept":5,"merged":[[0,0,0,6],[1,0,1,3],[1,5,1,6],[3,0,3,2],[4,0,4,6]],"flags":["formulas_cached_only"]}
["专业工程暂估价及结算价表"]
["工程名称：R22026地块建设项目围挡工程",{"$nulls":3},"标段：",""]
["序号","工程名称","工程内容","暂估金额(元)","结算金额(元)","差额±(元)","备注"]
["合  计",null,null,0]
["【清单大师计价软件江苏版V9.46】"]

{"sheet":"2.7 表-12-4 计日工表","index":8,"n_rows":13,"n_cols":8,"rows_kept":13,"merged":[[0,0,0,7],[1,0,1,3],[1,5,1,7],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,2,7],[5,0,5,5],[7,0,7,5],[9,0,9,5],[10,0,10,5],[11,0,11,5],[12,0,12,7]],"flags":["formulas_cached_only"]}
["计日工表"]
["工程名称：R22026地块建设项目围挡工程",{"$nulls":3},"标段：",""]
["编号","项目名称","单位","暂定数量","实际数量","综合单价","合价（元）"]
[{"$nulls":6},"暂定","实际"]
["一","人工",null,0]
["人工小计"]
["二","材料",null,0]
["材料小计"]
["三","施工机械",null,0]
["施工机械小计"]
["四、企业管理费和利润"]
["总     计"]
["【清单大师计价软件江苏版V9.46】"]

{"sheet":"2.8 表-12-5 总承包服务费计价表","index":9,"n_rows":7,"n_cols":7,"rows_kept":7,"merged":[[0,0,0,6],[1,0,1,3],[1,5,1,6],[6,0,6,6]],"flags":["formulas_cached_only"]}
["总承包服务费计价表"]
["工程名称：R22026地块建设项目围挡工程",{"$nulls":3},"标段：",""]
["序号","项目名称","项目价值(元)","服务内容","计算基础","费率(％)","金额(元)"]
["1","发包人供应材料",0,null,"项目价值"]
["2","发包人发包专业工程",0,null,"项目价值"]
[null,"合  计"]
["【清单大师计价软件江苏版V9.46】"]

{"sheet":"2.9 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],[1,4,1,5],[8,0,8,4],[9,0,9,5]],"flags":["formulas_cached_only"]}
["规费、税金项目计价表"]
["工程名称：R22026地块建设项目围挡工程",null,null,"标段：",""]
["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",null,null,0]
["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",null,{"v":3.2,"d":"3.200"}]
["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",null,{"v":0.53,"d":"0.530"}]
["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",null,0]
["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",null,{"v":9,"d":"9.000"}]
["合  计"]
["【清单大师计价软件江苏版V9.46】"]