{"text_format":"3","workbook":"xls","n_sheets":5,"sheets":["表-04 单位工程招标控制价汇总表","表-08 分部分项工程和单价措施项目清单与计价表","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-04 单位工程招标控制价汇总表","index":0,"n_rows":31,"n_cols":7,"rows_kept":31,"merged":[[1,0,1,3],[2,0,2,1],[2,2,2,3],[28,0,28,3],[29,0,29,1],[29,2,29,3]],"flags":["formulas_cached_only"]}
["","","","","","",""]
["单位工程招标控制价汇总表","","","","","",""]
["工程名称:白马庙戏台提升改造工程                      标段:","","第1页、共1页","","","",""]
["序号","汇总内容","金额:(元)","其中:暂估价(元)","分部分项暂估价","单价措施暂估价","暂估价合计"]
["一","分部分项工程量清单计价合计",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["1.1","其中：定额人工费",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["1.2","其中：定额机械费",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二","单价措施项目清单计价合计",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2.1","其中：定额人工费",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2.2","其中：定额机械费",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["三","总价措施项目清单计价合计",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["3.1","安全文明施工费",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["3.1.1","安全文明环保费",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["3.1.2","临时设施费",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["3.2","其他总价措施费",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["四","其他项目清单计价合计",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["4.1","暂列金额",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["4.2","专业工程暂估价",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["4.3","计日工",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["4.4","总承包服务费",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["4.5","招标代理费",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["五","规费",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["5.1","社会保险费",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["5.2","住房公积金",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["5.3","工程排污费",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["六","税金",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["七","总价下浮",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["八","工程总造价",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["注：本表适用于单位工程招标控制价或投标报价的汇总，如无单位工程划分，单项工程也使用本表汇总。","","","","","",""]
["","","表-04","","","",""]
["","","","","","",{"v":0,"d":"0.00"}]

{"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":40,"n_cols":11,"rows_kept":40,"merged":[[1,0,1,8],[2,0,2,6],[2,7,2,8],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,8],[13,0,13,6],[14,0,14,6],[17,0,17,8],[18,0,18,6],[18,7,18,8],[19,0,20,0],[19,1,20,1],[19,2,20,2],[19,3,20,3],[19,4,20,4],[19,5,20,5],[19,6,19,8],[36,0,36,6],[37,0,37,6],[38,0,38,6]],"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：白马庙戏台提升改造工程  标段：","","","","","","","第1页  共2页","","",""]
["序号","项目编码","项目名称","项目特征描述","计量\r\n单位","工程量","金额(元)","","","",""]
["","","","","","","综合\r\n单价","合价","其中\r\n暂估价","",""]
["","","分部分项工程费","","",{"v":0,"d":"0.000"},0,null,0,"",""]
["1","011104002002","舞台面层及侧面围板","1、主舞台表面材质防腐木，厚度（4公分以上）， 高60公分；\r\n2、舞台基层材质50*50*30mm镀锌方管框焊接","m2",{"v":107,"d":"107.000"},null,null,0,"39641.36",""]
["2","010702004001","舞台台阶踏步","1、基层材质50*50*30mm镀锌方管框焊接。      \r\n2、表面材质防腐木，厚度（4公分以上）。   \r\n3、踏步宽度为1500mm。","步",{"v":8,"d":"8.000"},null,null,0,"2710.48",""]
["3","010702004001","舞台台阶踏步","1、基层材质50*50*30mm镀锌方管框焊接。      \r\n2、表面材质防腐木，厚度（4公分以上）。   \r\n3、踏步宽度为2500mm。","步",{"v":4,"d":"4.000"},null,null,0,"2387.6",""]
["4","011503002001","防腐木护栏H=900mm","防腐木护栏H=900mm","m",{"v":42,"d":"42.000"},null,null,0,"10920",""]
["5","011404007001","原古戏台油漆饰面翻新","刷底油、调和漆二遍 磁漆一遍","m2",{"v":60,"d":"60.000"},null,null,0,"1339.2",""]
["6","010701001001","原古戏台两侧新建两层高亭子","1、方木屋架；\r\n2、屋面铺设防腐木面板；\r\n3、地面铺设防腐木面层.","套",{"v":2,"d":"2.000"},null,null,0,"25745.6",""]
["7","030412004001","大灯笼","大灯笼500*600mm，材质铁艺丝架布艺","个",{"v":16,"d":"16.000"},null,null,0,"1200",""]
["本页合计","","","","","","",null,0,"",""]
["","","","","","","","","","",""]
["","","","","","","","","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：白马庙戏台提升改造工程  标段：","","","","","","","第2页  共2页","","",""]
["序号","项目编码","项目名称","项目特征描述","计量\r\n单位","工程量","金额(元)","","","",""]
["","","","","","","综合\r\n单价","合价","其中\r\n暂估价","",""]
["8","030412004002","小灯笼","小灯笼300*500mm，材质铁艺丝架布艺","个",{"v":30,"d":"30.000"},null,null,0,"1350",""]
["9","030412004003","灯笼饰品","灯笼饰品250*400mm，材质铁艺丝架布艺","个",{"v":48,"d":"48.000"},null,null,0,"1680",""]
["10","030412004004","装饰灯","舞台地面射灯","个",{"v":8,"d":"8.000"},null,null,0,"2065.12",""]
["11","030411004001","配线","2.5mm2照明电线暗敷（含16mm塑料配管）","m",{"v":600,"d":"600.000"},null,null,0,"6456",""]
["12","030404033001","折扇","3000mm*1800mm\r\n","个",{"v":2,"d":"2.000"},null,null,0,"900",""]
["13","030412004003","二层大灯笼饰品","灯笼饰品900*1500mm，材质铁艺丝架布艺","个",{"v":2,"d":"2.000"},null,null,0,"1600",""]
["14","011507001001","牌匾","一副3000mm*1100mm牌匾","块",{"v":1,"d":"1.000"},null,null,0,"1700",""]
["15","010702005001","防腐木木质小桥","","座",{"v":2,"d":"2.000"},null,null,0,"2400",""]
["16","011707001001","场地清理及垃圾清理","","项",{"v":1,"d":"1.000"},null,null,0,"2000",""]
["17","010516002001","预埋铁件","","t",0.112,null,null,0,"861.12",""]
["18","010507007001","其他构件","现浇混凝土 小型构件","m3",{"v":2,"d":"2.000"},null,null,0,"1466.42",""]
["19","010515001001","现浇构件钢筋","现浇构件圆钢筋HPB300 直径(mm) ≤25","t",{"v":0.35,"d":"0.350"},null,null,0,"1409.09",""]
["20","011702025001","其它现浇构件","小型构件 复合模板木支撑","m2",{"v":16,"d":"16.000"},null,null,0,"1016.8",""]
["","","单价措施项目费","","",{"v":0,"d":"0.000"},null,null,0,"",""]
["21","011701001001","综合脚手架","单层建筑综合脚手架建筑面积500m2以内","m2",{"v":60,"d":"60.000"},null,null,0,"1900.8",""]
["","","","","","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",""]
["本页合计","","","","","","",null,0,"1900.8",""]
["合    计","","","","","","",null,0,"",""]
["","","","","","","","","表-08","",""]

{"sheet":"表-11 总价措施项目清单与计价表","index":2,"n_rows":27,"n_cols":9,"rows_kept":27,"merged":[[1,0,1,8],[2,0,2,6],[2,7,2,8],[25,1,25,2],[25,5,25,7]],"flags":["formulas_cached_only"]}
["","","","","","","","",""]
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称:白马庙戏台提升改造工程  标段:","","","","","","","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\n(元)","调整费率\r\n(%)","调整后金额\n(元)","备注"]
["1","1","总价措施项目费","",null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["2","1.1","安全文明施工措施费","",null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["3","1.1.1","安全文明环保费(环境保护、文明施工、安全施工费)","",null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["4","1.1.1.1","安全文明环保费(环境保护、文明施工、安全施工费)_建筑","定额人工费×相应费率",null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["5","1.1.1.2","安全文明环保费(环境保护、文明施工、安全施工费)_装饰","定额人工费×相应费率",null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["6","1.1.1.3","安全文明环保费(环境保护、文明施工、安全施工费)_安装","定额人工费×相应费率",null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["7","1.1.2","临时设施费","",null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["8","1.1.2.1","临时设施费_建筑","定额人工费×相应费率",null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["9","1.1.2.2","临时设施费_装饰","定额人工费×相应费率",null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["10","1.1.2.3","临时设施费_安装","定额人工费×相应费率",null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["11","1.2","其他总价措施费","",null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["12","1.2.1","其他总价措施费_建筑","定额人工费×相应费率",null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["13","1.2.2","其他总价措施费_装饰","定额人工费×相应费率",null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["14","1.2.3","其他总价措施费_安装","定额人工费×相应费率",null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["","","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["","","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["","","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["","","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["","","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["","","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["","","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["","编制人(造价人员):","","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["","","","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"表-11"]

{"sheet":"表-12 其他项目清单与计价汇总表","index":3,"n_rows":33,"n_cols":5,"rows_kept":33,"merged":[[1,0,1,4],[2,0,2,3],[31,0,31,1]],"flags":["formulas_cached_only"]}
["","","","",""]
["其他项目清单与计价汇总表","","","",""]
["工程名称:白马庙戏台提升改造工程  标段:","","","","第1页  共1页"]
["序号","项 目 名 称","金额\r\n(元)","结算金额\r\n(元)","备注"]
["1"," 暂列金额",null,{"v":0,"d":"0.00"},"明细详见表-12-1"]
["2"," 暂估价",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["2.1","  材料(工程设备)暂估价",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"明细详见表-12-2"]
["2.2","  专业工程暂估价",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"明细详见表-12-3"]
["3"," 计日工",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"明细详见表-12-4"]
["4"," 总承包服务费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"明细详见表-12-5"]
["5"," 索赔与现场签证",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"明细详见表-12-6"]
["6"," 其他子目",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["合计","",{"v":20000,"d":"20000.00"},{"v":0,"d":"0.00"},""]
["","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"表12"]

{"sheet":"表-13 规费、税金项目清单与计价表","index":4,"n_rows":11,"n_cols":7,"rows_kept":11,"merged":[[1,0,1,6],[2,0,2,3],[2,4,2,6],[3,2,3,3],[4,2,4,3],[5,2,5,3],[6,2,6,3],[7,2,7,3],[8,2,8,3],[9,0,9,6],[10,2,10,3],[10,4,10,5]],"flags":["formulas_cached_only"]}
["","","","","","",""]
["规费、税金项目清单与计价表","","","","","",""]
["工程名称:白马庙戏台提升改造工程                  标段:","","","","第1页  共1页","",""]
["序号","项目名称","计算基础","","取费基数","费率(%)","金额(元)"]
["1","规费","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["1.1","社会保险费","[(1)+(2)+(3)+(4)]×费率","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["1.2","住房公积金","[(1)+(2)+(3)+(4)]×费率","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["1.3","工程排污费","[(1)+(2)+(3)+(4)]×费率","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2","税金","[(一)+(二)+(三)+(四)+(五)]×税率","",{"v":0,"d":"0.00"}]
["","","","","","",""]
["","","","","","","表-13"]