{"text_format":"3","workbook":"xlsx","n_sheets":5,"sheets":["表-04 单位工程预算价汇总表","表-08 分部分项工程和单价措施项目清单与计价表(含分部小计)","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"}

{"sheet":"表-04 单位工程预算价汇总表","index":0,"n_rows":38,"n_cols":6,"rows_kept":38,"merged":[[0,0,0,5],[1,0,1,2],[1,4,1,5],[2,2,2,4],[3,2,3,4],[4,2,4,4],[5,2,5,4],[6,2,6,4],[7,2,7,4],[8,2,8,4],[9,2,9,4],[10,2,10,4],[11,2,11,4],[12,2,12,4],[13,2,13,4],[14,2,14,4],[15,2,15,4],[16,2,16,4],[17,2,17,4],[18,2,18,4],[19,2,19,4],[20,2,20,4],[21,2,21,4],[22,2,22,4],[23,2,23,4],[24,2,24,4],[25,2,25,4],[26,2,26,4],[27,2,27,4],[28,2,28,4],[29,2,29,4],[30,2,30,4],[31,2,31,4],[32,2,32,4],[33,2,33,4],[34,2,34,4],[35,0,35,1],[35,2,35,4],[36,0,36,5],[37,0,37,2],[37,4,37,5]]}
["单位工程汇总表"]
["工程名称：沙圩一村盛泰花园南区电动自行车充电桩停车棚建设工程",null,null,"标段：","第 1 页  共 1 页"]
["序号","汇总内容","金额:(元)",null,null,"其中：暂估价(元)"]
["1","分部分项合计"]
["1.1","余泥渣土场外运输"]
["1.2","地面硬化"]
["1.3","新建停车棚"]
["1.4","雨棚"]
["2","措施合计"]
["2.1","绿色施工安全防护措施费"]
["2.2","其他措施费"]
["3","其他项目",{"$nulls":3},"－"]
["3.1","暂列金额"]
["3.2","暂估价"]
["3.3","计日工"]
["3.4","总承包服务费"]
["3.5","预算包干费"]
["3.6","工程优质费"]
["3.7","概算幅度差"]
["3.8","索赔费用"]
["3.9","现场签证费用"]
["3.10","其他费用"]
["4","税前工程造价"]
["5","增值税销项税额",{"$nulls":3},"－"]
["6","总造价"]
["7","人工费"]
{"$rows_empty":9}
["预算价合计=1+2+3+5",{"$nulls":4},"0.00"]
["注：本表适用于单位工程的汇总，如无单位工程划分，单项工程也使用本表汇总"]
[{"$nulls":4},"表—04"]

{"sheet":"表-08 分部分项工程和单价措施项目清单与计价表(含分部小计)","index":1,"n_rows":86,"n_cols":11,"rows_kept":86,"merged":[[0,0,0,10],[1,0,1,4],[1,5,1,7],[1,8,1,10],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,5],[2,6,3,6],[2,7,2,10],[3,7,3,8],[4,4,4,5],[4,7,4,8],[5,4,5,5],[5,7,5,8],[6,4,6,5],[6,7,6,8],[7,4,7,5],[7,7,7,8],[8,4,8,5],[8,7,8,8],[9,4,9,5],[9,7,9,8],[10,4,10,5],[10,7,10,8],[11,4,11,5],[11,7,11,8],[12,4,12,5],[12,7,12,8],[13,4,13,5],[13,7,13,8],[14,4,14,5],[14,7,14,8],[15,4,15,5],[15,7,15,8],[16,4,16,5],[16,7,16,8],[17,4,17,5],[17,7,17,8],[18,4,18,5],[18,7,18,8],[19,4,19,5],[19,7,19,8],[20,4,20,5],[20,7,20,8],[21,4,21,5],[21,7,21,8],[22,0,22,8],[23,0,23,10],[24,0,24,4],[24,5,24,7],[24,8,24,10],[25,0,25,10],[26,0,26,4],[26,5,26,7],[26,8,26,10],[27,0,28,0],[27,1,28,1],[27,2,28,2],[27,3,28,3],[27,4,28,5],[27,6,28,6],[27,7,27,10],[28,7,28,8],[29,4,29,5],[29,7,29,8],[30,4,30,5],[30,7,30,8],[31,4,31,5],[31,7,31,8],[32,4,32,5],[32,7,32,8],[33,4,33,5],[33,7,33,8],[34,4,34,5],[34,7,34,8],[35,4,35,5],[35,7,35,8],[36,4,36,5],[36,7,36,8],[37,4,37,5],[37,7,37,8],[38,4,38,5],[38,7,38,8],[39,4,39,5],[39,7,39,8],[40,4,40,5],[40,7,40,8],[41,4,41,5],[41,7,41,8],[42,4,42,5],[42,7,42,8],[43,4,43,5],[43,7,43,8],[44,4,44,5],[44,7,44,8],[45,4,45,5],[45,7,45,8],[46,4,46,5],[46,7,46,8],[47,0,47,8],[48,0,48,10],[49,0,49,4],[49,5,49,7],[49,8,49,10],[50,0,50,10],[51,0,51,4],[51,5,51,7],[51,8,51,10],[52,0,53,0],[52,1,53,1],[52,2,53,2],[52,3,53,3],[52,4,53,5],[52,6,53,6],[52,7,52,10],[53,7,53,8],[54,4,54,5],[54,7,54,8],[55,4,55,5],[55,7,55,8],[56,4,56,5],[56,7,56,8],[57,4,57,5],[57,7,57,8],[58,4,58,5],[58,7,58,8],[59,4,59,5],[59,7,59,8],[60,4,60,5],[60,7,60,8],[61,4,61,5],[61,7,61,8],[62,4,62,5],[62,7,62,8],[63,4,63,5],[63,7,63,8],[64,4,64,5],[64,7,64,8],[65,4,65,5],[65,7,65,8],[66,4,66,5],[66,7,66,8],[67,4,67,5],[67,7,67,8],[68,4,68,5],[68,7,68,8],[69,4,69,5],[69,7,69,8],[70,4,70,5],[70,7,70,8],[71,4,71,5],[71,7,71,8],[72,4,72,5],[72,7,72,8],[73,4,73,5],[73,7,73,8],[74,4,74,5],[74,7,74,8],[75,4,75,5],[75,7,75,8],[76,4,76,5],[76,7,76,8],[77,4,77,5],[77,7,77,8],[78,4,78,5],[78,7,78,8],[79,4,79,5],[79,7,79,8],[80,4,80,5],[80,7,80,8],[81,4,81,5],[81,7,81,8],[82,0,82,8],[83,0,83,8],[84,0,84,10],[85,0,85,4],[85,5,85,7],[85,8,85,10]]}
["分部分项工程和单价措施项目清单与计价表"]
["工程名称：沙圩一村盛泰花园南区电动自行车充电桩停车棚建设工程",{"$nulls":4},"标段：",null,null,"第 1 页  共 3 页"]
["序号","项目编码","项目名称","项目特征描述","计量单位",null,"工程量","金额（元）"]
[{"$nulls":7},"综合单价",null,"综合合价","其中：暂估价"]
[null,null,"余泥渣土场外运输"]
[1,"040103002001","余方弃置","1.废弃料品种:拆除的废料\n2.运距:15km","m3",null,"20.77"]
[null,null,"余泥渣土场外运输合计"]
[null,null,"地面硬化"]
[2,"041001005001","拆除侧、平(缘)石","1.拆除围边路侧石","m",null,"17.10"]
[3,"041001008001","拆除混凝土结构","1.拆除路侧石垫层","m3",null,"5.30"]
[4,"041001002001","拆除人行道","1.铲除原有植草砖","m2",null,"97.79"]
[5,"041001003001","拆除基层","1.铲除原有植草砖40厚中砂找平层","m2",null,"97.79"]
[6,"040101001001","挖一般土方","1.清除种植土","m3",null,"3.77"]
[7,"050101003001","砍挖灌木丛及根","1.清除灌木","株",null,"2"]
[8,"040202001001","路床(槽)整形","1.原土平整夯实","m2",null,"108.69"]
[9,"040203007001","水泥混凝土","1.100厚C30混凝土地面\n2.养护方式：水养护","m2",null,"108.69"]
[10,"040204004001","安砌侧(平、缘)石","1.150x300x500 C30混凝土路侧石\n2.100厚C30混凝土垫层及后座","m",null,"4.20"]
[11,"040205006001","标线","1.车位划线800x1600每格线宽50,采用3厚热熔漆绘制颜色为黄色","m2",null,"6.20"]
[null,null,"地面硬化合计"]
[null,null,"新建停车棚"]
[12,"010603002001","空腹钢柱","1.柱类型:GZ1 100x100x3镀锌钢管\n2.钢材品种、规格:Q345","t",null,"0.720"]
[13,"010604001001","钢梁","1.梁类型:GL1 80x40x3镀锌钢管\n2.钢材品种、规格:Q345","t",null,"0.531"]
["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”。"]
[{"$nulls":8},"表—08"]
["分部分项工程和单价措施项目清单与计价表"]
["工程名称：沙圩一村盛泰花园南区电动自行车充电桩停车棚建设工程",{"$nulls":4},"标段：",null,null,"第 2 页  共 3 页"]
["序号","项目编码","项目名称","项目特征描述","计量单位",null,"工程量","金额（元）"]
[{"$nulls":7},"综合单价",null,"综合合价","其中：暂估价"]
[14,"010604001002","钢梁","1.梁类型:GL2 80x40x3镀锌钢管\n2.钢材品种、规格:Q345","t",null,"0.266"]
[15,"010606002001","钢檩条","1.钢材品种、规格:Q345\n2.构件类型:1.2厚60*40*15镀锌C型槽檩条","t",null,"0.424"]
[16,"011405001001","金属面油漆","1.环氧富锌底漆一道,氟碳面漆面漆二道。","m2",null,"49.30"]
[17,"011506001001","雨篷吊挂饰面","1.3mm灰色树脂瓦四周配套收口配套造型瓦","m2",null,"182.82"]
[18,"010606011001","铝合金成品水槽","1.7寸铝合金成品水槽(2.0厚)(深灰色通长)","m",null,"54.38"]
[19,"011503001001","金属扶手、栏杆、栏板","1.扶手材料种类、规格:2厚φ50镀锌钢管(灰色漆面)\n2.栏杆材料种类、规格:2厚φ50镀锌钢管(灰色漆面)","m",null,"34.60"]
[20,"011502001001","金属装饰线","1.1.5厚不锈钢包边线","m",null,"52.60"]
[21,"011207001001","墙面装饰板","1.L30*30*2镀锌角铁\n2.外包3mm厚灰色绝缘板","m2",null,"45.24"]
[22,"010501003001","独立基础","1.C30混凝土基础墩","m3",null,"1.15"]
[23,"010516002001","预埋铁件","1.10厚220x220镀锌钢板","t",null,"0.122"]
[24,"010515001001","现浇构件钢筋","1.4φ14预埋钢筋","t",null,"0.002"]
[25,"010101004001","挖基坑土方","1.土壤类别:综合考虑\n2.挖土深度:详见图纸","m3",null,"1.15"]
[null,null,"新建停车棚合计"]
[null,null,"雨棚"]
[26,"010606002002","钢檩条","1.钢材品种、规格:Q345\n2.构件类型:40x80x3镀锌钢管檩条","t",null,"0.107"]
[27,"011506001002","雨篷吊挂饰面","1.3mm灰色树脂瓦四周配套收口配套造型瓦","m2",null,"12.99"]
[28,"011405001002","金属面油漆","1.环氧富锌底漆一道,氟碳面漆面漆二道。","m2",null,"4.77"]
[null,null,"雨棚合计"]
["本页小计"]
["注：为计取规费等的使用，可在表中增设其中：“定额人工费”。"]
[{"$nulls":8},"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：沙圩一村盛泰花园南区电动自行车充电桩停车棚建设工程",{"$nulls":4},"标段：",null,null,"第 3 页  共 3 页"]
["序号","项目编码","项目名称","项目特征描述","计量单位",null,"工程量","金额（元）"]
[{"$nulls":7},"综合单价",null,"综合合价","其中：暂估价"]
[null,null,"分部分项合计"]
[null,null,"措施项目"]
[29,"粤011701012001","活动脚手架","1.天棚活动脚手架","m2",null,"194.07"]
[30,"041102021001","小型构件模板","1.后座钢模板制安","m2",null,"1.26"]
[null,null,"单价措施合计"]
{"$rows_empty":23}
["本页小计"]
["合   计"]
["注：为计取规费等的使用，可在表中增设其中：“定额人工费”。"]
[{"$nulls":8},"表—08"]

{"sheet":"表-11 总价措施项目清单与计价表","index":2,"n_rows":17,"n_cols":11,"rows_kept":17,"merged":[[0,0,0,10],[1,0,1,5],[1,6,1,7],[1,8,1,10],[2,5,2,6],[2,7,2,8],[3,5,3,6],[3,7,3,8],[4,5,4,6],[4,7,4,8],[5,5,5,6],[5,7,5,8],[6,5,6,6],[6,7,6,8],[7,5,7,6],[7,7,7,8],[8,5,8,6],[8,7,8,8],[9,5,9,6],[9,7,9,8],[10,5,10,6],[10,7,10,8],[11,5,11,6],[11,7,11,8],[12,5,12,6],[12,7,12,8],[13,0,13,4],[13,5,13,6],[13,7,13,8],[14,0,14,5],[14,6,14,10],[15,0,15,10],[16,0,16,5],[16,6,16,7],[16,8,16,10]]}
["总价措施项目清单与计价表"]
["工程名称：沙圩一村盛泰花园南区电动自行车充电桩停车棚建设工程",{"$nulls":5},"标段：",null,"第 1 页  共 1 页"]
["序号","项目编码","项目名称","计算基础","费率\n(%)","金额\n(元)",null,"调整\n费率(%)",null,"调整后\n金额(元)","备注"]
["1","LSSGCSF00001","绿色施工安全防护措施费","分部分项人工费+分部分项机具费","19",{"$nulls":5},"以分部分项的人工费与施工机具费之和为计算基础，费率19%"]
["2","WMGDZJF00001","文明工地增加费","分部分项人工费+分部分项机具费","0",{"$nulls":5},"以分部分项的人工费与施工机具费之和为计算基础，市级文明工地为1.20%；省级文明工地为2.10%"]
["3","011707002001","夜间施工增加费",null,"20",{"$nulls":5},"以夜间施工项目人工费的20%计算"]
["4","GGCSF0000001","赶工措施费","分部分项人工费+分部分项机具费","0",{"$nulls":5},"赶工措施费=（1-δ）*分部分项的（人工费+施工机具费）*0.3 （0.8≤δ＜1   式中：δ=合同工期/定额工期）"]
["5","QTFY00000001","其他费用",{"$nulls":7},"按经批准的专项施工组织方案计算"]
[]
[]
[]
[]
[]
["合    计"]
["编制人（造价人员）：",{"$nulls":5},"复核人（造价工程师）："]
["注：1.“计算基础”中安全文明施工费可为“定额基价”、“定额人工费”或“定额人工费+定额机械费”，其他项目可为“定额人工费”或“定额人工费+定额机械费”。\n    2.按施工方案计算的措施费，若无“计算基础”和“费率”的数值，也可只填“金额”数值，但应在备注栏说明施工方案出处或计算方法。"]
[{"$nulls":8},"表-11"]

{"sheet":"表-12 其他项目清单与计价汇总表","index":3,"n_rows":38,"n_cols":7,"rows_kept":38,"merged":[[0,0,0,4],[0,5,0,6],[1,0,1,6],[2,0,2,2],[2,3,2,4],[2,5,2,6],[3,2,3,3],[3,4,3,5],[4,2,4,3],[4,4,4,5],[5,2,5,3],[5,4,5,5],[6,2,6,3],[6,4,6,5],[7,2,7,3],[7,4,7,5],[8,2,8,3],[8,4,8,5],[9,2,9,3],[9,4,9,5],[10,2,10,3],[10,4,10,5],[11,2,11,3],[11,4,11,5],[12,2,12,3],[12,4,12,5],[13,2,13,3],[13,4,13,5],[14,2,14,3],[14,4,14,5],[15,2,15,3],[15,4,15,5],[16,2,16,3],[16,4,16,5],[17,2,17,3],[17,4,17,5],[18,2,18,3],[18,4,18,5],[19,2,19,3],[19,4,19,5],[20,2,20,3],[20,4,20,5],[21,2,21,3],[21,4,21,5],[22,2,22,3],[22,4,22,5],[23,2,23,3],[23,4,23,5],[24,2,24,3],[24,4,24,5],[25,2,25,3],[25,4,25,5],[26,2,26,3],[26,4,26,5],[27,2,27,3],[27,4,27,5],[28,2,28,3],[28,4,28,5],[29,2,29,3],[29,4,29,5],[30,2,30,3],[30,4,30,5],[31,2,31,3],[31,4,31,5],[32,2,32,3],[32,4,32,5],[33,2,33,3],[33,4,33,5],[34,2,34,3],[34,4,34,5],[35,2,35,3],[35,4,35,5],[36,0,36,6],[37,0,37,2],[37,3,37,4],[37,5,37,6]]}
[]
["其他项目清单与计价汇总表"]
["工程名称：沙圩一村盛泰花园南区电动自行车充电桩停车棚建设工程",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,"备注"]
["1","暂列金额",{"$nulls":4},"明细详见表-12-1"]
["2","暂估价"]
["2.1","材料暂估价","—",{"$nulls":3},"明细详见表-12-2"]
["2.2","专业工程暂估价",{"$nulls":4},"明细详见表-12-3"]
["3","计日工",{"$nulls":4},"明细详见表-12-4"]
["4","总承包服务费",{"$nulls":4},"明细详见表-12-5"]
["5","预算包干费"]
["6","工程优质费"]
["7","概算幅度差"]
["8","现场签证费用"]
["9","索赔费用"]
["10","其他费用"]
{"$rows_empty":19}
[null,"合  计",{"$nulls":4},"—"]
["注：材料（工程设备）暂估单价进入清单项目综合单价，此处不汇总。"]
[{"$nulls":5},"表—12"]

{"sheet":"表-13 规费、税金项目清单与计价表","index":4,"n_rows":37,"n_cols":8,"rows_kept":37,"merged":[[0,0,0,7],[1,0,1,2],[1,3,1,5],[1,6,1,7],[2,2,2,3],[2,5,2,6],[3,2,3,3],[3,5,3,6],[4,2,4,3],[4,5,4,6],[5,2,5,3],[5,5,5,6],[6,2,6,3],[6,5,6,6],[7,2,7,3],[7,5,7,6],[8,2,8,3],[8,5,8,6],[9,2,9,3],[9,5,9,6],[10,2,10,3],[10,5,10,6],[11,2,11,3],[11,5,11,6],[12,2,12,3],[12,5,12,6],[13,2,13,3],[13,5,13,6],[14,2,14,3],[14,5,14,6],[15,2,15,3],[15,5,15,6],[16,2,16,3],[16,5,16,6],[17,2,17,3],[17,5,17,6],[18,2,18,3],[18,5,18,6],[19,2,19,3],[19,5,19,6],[20,2,20,3],[20,5,20,6],[21,2,21,3],[21,5,21,6],[22,2,22,3],[22,5,22,6],[23,2,23,3],[23,5,23,6],[24,2,24,3],[24,5,24,6],[25,2,25,3],[25,5,25,6],[26,2,26,3],[26,5,26,6],[27,2,27,3],[27,5,27,6],[28,2,28,3],[28,5,28,6],[29,2,29,3],[29,5,29,6],[30,2,30,3],[30,5,30,6],[31,2,31,3],[31,5,31,6],[32,2,32,3],[32,5,32,6],[33,2,33,3],[33,5,33,6],[34,0,34,6],[35,0,35,2],[35,3,35,7],[36,0,36,2],[36,3,36,5],[36,6,36,7]]}
["规费、税金项目清单与计价表"]
["工程名称：沙圩一村盛泰花园南区电动自行车充电桩停车棚建设工程",null,null,"标段：",null,null,"第 1 页  共 1 页"]
["序号","项目名称","计算基础",null,"取费基数","计算费率\n(%)",null,"金额(元)"]
["1","增值税销项税额","分部分项合计+措施合计+其他项目"]
{"$rows_empty":30}
["合    计"]
[" 编制人（造价人员）：",null,null,"复核人（造价工程师）："]
[{"$nulls":6},"表—13"]