{"text_format":"3","workbook":"xlsx","n_sheets":6,"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","单位工程人材机汇总表"],"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：沙圩一村公共设施维修工程",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","村心小公园"]
["1.2","水果铺"]
["1.3","盛泰花园"]
["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"]
{"$rows_empty":10}
["预算价合计=1+2+3+5"]
["注：本表适用于单位工程的汇总，如无单位工程划分，单项工程也使用本表汇总"]
[{"$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":126,"n_cols":11,"rows_kept":126,"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],[13,0,13,8],[14,0,14,10],[15,0,15,4],[15,5,15,7],[15,8,15,10],[16,0,16,10],[17,0,17,4],[17,5,17,7],[17,8,17,10],[18,0,19,0],[18,1,19,1],[18,2,19,2],[18,3,19,3],[18,4,19,5],[18,6,19,6],[18,7,18,10],[19,7,19,8],[20,4,20,5],[20,7,20,8],[21,4,21,5],[21,7,21,8],[22,4,22,5],[22,7,22,8],[23,4,23,5],[23,7,23,8],[24,4,24,5],[24,7,24,8],[25,4,25,5],[25,7,25,8],[26,4,26,5],[26,7,26,8],[27,4,27,5],[27,7,27,8],[28,4,28,5],[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],[37,0,37,8],[38,0,38,10],[39,0,39,4],[39,5,39,7],[39,8,39,10],[40,0,40,10],[41,0,41,4],[41,5,41,7],[41,8,41,10],[42,0,43,0],[42,1,43,1],[42,2,43,2],[42,3,43,3],[42,4,43,5],[42,6,43,6],[42,7,42,10],[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],[47,4,47,5],[47,7,47,8],[48,4,48,5],[48,7,48,8],[49,4,49,5],[49,7,49,8],[50,4,50,5],[50,7,50,8],[51,4,51,5],[51,7,51,8],[52,4,52,5],[52,7,52,8],[53,4,53,5],[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],[62,0,62,8],[63,0,63,10],[64,0,64,4],[64,5,64,7],[64,8,64,10],[65,0,65,10],[66,0,66,4],[66,5,66,7],[66,8,66,10],[67,0,68,0],[67,1,68,1],[67,2,68,2],[67,3,68,3],[67,4,68,5],[67,6,68,6],[67,7,67,10],[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],[82,4,82,5],[82,7,82,8],[83,4,83,5],[83,7,83,8],[84,4,84,5],[84,7,84,8],[85,4,85,5],[85,7,85,8],[86,4,86,5],[86,7,86,8],[87,0,87,8],[88,0,88,10],[89,0,89,4],[89,5,89,7],[89,8,89,10],[90,0,90,10],[91,0,91,4],[91,5,91,7],[91,8,91,10],[92,0,93,0],[92,1,93,1],[92,2,93,2],[92,3,93,3],[92,4,93,5],[92,6,93,6],[92,7,92,10],[93,7,93,8],[94,4,94,5],[94,7,94,8],[95,4,95,5],[95,7,95,8],[96,4,96,5],[96,7,96,8],[97,4,97,5],[97,7,97,8],[98,4,98,5],[98,7,98,8],[99,4,99,5],[99,7,99,8],[100,4,100,5],[100,7,100,8],[101,4,101,5],[101,7,101,8],[102,4,102,5],[102,7,102,8],[103,4,103,5],[103,7,103,8],[104,4,104,5],[104,7,104,8],[105,4,105,5],[105,7,105,8],[106,4,106,5],[106,7,106,8],[107,4,107,5],[107,7,107,8],[108,4,108,5],[108,7,108,8],[109,4,109,5],[109,7,109,8],[110,4,110,5],[110,7,110,8],[111,4,111,5],[111,7,111,8],[112,4,112,5],[112,7,112,8],[113,4,113,5],[113,7,113,8],[114,4,114,5],[114,7,114,8],[115,4,115,5],[115,7,115,8],[116,4,116,5],[116,7,116,8],[117,4,117,5],[117,7,117,8],[118,4,118,5],[118,7,118,8],[119,4,119,5],[119,7,119,8],[120,4,120,5],[120,7,120,8],[121,4,121,5],[121,7,121,8],[122,0,122,8],[123,0,123,8],[124,0,124,10],[125,0,125,4],[125,5,125,7],[125,8,125,10]]}
["分部分项工程和单价措施项目清单与计价表"]
["工程名称：沙圩一村公共设施维修工程",{"$nulls":4},"标段：",null,null,"第 1 页  共 5 页"]
["序号","项目编码","项目名称","项目特征描述","计量单位",null,"工程量","金额（元）"]
[{"$nulls":7},"综合单价",null,"综合合价","其中：暂估价"]
[null,null,"村心小公园"]
[1,"040204007001","树池砌筑","1.材料品种、规格:砖砌\n2.树池尺寸:φ1800\n3.内侧批20厚WSP防水砂浆，R50防水砂浆护角\n4.外侧20厚WSP20水泥砂浆，橘红色45x45外墙砖贴面\n5.顶部30厚光面锈石板按树池圆形订料外侧面边磨半圆边，20厚WSP20水泥砂浆\n6.原有混凝土地面凿毛","个",null,"5"]
[2,"040204007003","树池砌筑","1.材料品种、规格:砖砌\n2.树池尺寸:φ2000\n3.内侧批20厚WSP防水砂浆，R50防水砂浆护角\n4.外侧20厚WSP20水泥砂浆，橘红色45x45外墙砖贴面\n5.顶部30厚光面锈石板按树池圆形订料外侧面边磨半圆边，20厚WSP20水泥砂浆\n6.原有混凝土地面凿毛","个",null,"2"]
[3,"040204007002","树池砌筑","1.材料品种、规格:砖砌\n2.树池尺寸:φ3200\n3.内侧批20厚WSP防水砂浆，R50防水砂浆护角\n4.外侧20厚WSP20水泥砂浆，橘红色45x45外墙砖贴面\n5.顶部30厚光面锈石板按树池圆形订料外侧面边磨半圆边，20厚WSP20水泥砂浆\n6.原有混凝土地面凿毛","个",null,"1"]
[4,"050101009001","种植土回(换)填","1.回填厚度:350mm厚\n2.回填土质要求:种植土","m3",null,"6.63"]
[null,null,"村心小公园合计"]
[null,null,"水果铺"]
[5,"011607001001","刚性层拆除","1.拆除原有1.0厚不锈钢防水(原有防水)","m2",null,"21.44"]
[6,"010901002001","型材屋面","1.树脂瓦安装完后重新安装原有1.0厚不锈钢(材料重新利用)\n2.内填防水聚氨酯","m2",null,"21.44"]
["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”。"]
[{"$nulls":8},"表—08"]
["分部分项工程和单价措施项目清单与计价表"]
["工程名称：沙圩一村公共设施维修工程",{"$nulls":4},"标段：",null,null,"第 2 页  共 5 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）"]
[{"$nulls":7},"综合单价",null,"综合合价","其中：暂估价"]
[7,"010901002002","型材屋面","1.原有瓦面维修\n2.根据原有檩条位置,用加长型螺丝安装配套防水盖帽","m2",null,"307.25"]
[8,"010901002003","型材屋面","1.原有50厚镀锌阻燃夹心彩钢板瓦整理平整(通长)\n2.增加10厚耐火夹板承托","m2",null,"43.96"]
[9,"010901002004","型材屋面","1.整体在屋面上加铺2.5mm厚灰色树脂瓦\n2.配套安装滴水瓦","m2",null,"307.25"]
[null,null,"水果铺合计"]
[null,null,"盛泰花园"]
[null,null,"入户雨棚"]
[10,"011607001002","拆除原有老化卡布隆","1.拆除原有老化卡布隆","m2",null,"6.42"]
[11,"010103002003","余方弃置","1.废弃料品种:拆除废料\n2.运距:15km","m3",null,"0.32"]
[12,"010901003001","阳光板屋面","1.新安装6mm厚PC耐力板\n2.原有不锈钢骨架清理干净\n3.1.0厚不锈钢防水折板内填防水聚氨酯","m2",null,"6.42"]
[null,null,"入户雨棚合计"]
[null,null,"工具房"]
[13,"011610001001","木门窗拆除","1.整体拆除原有木门和木门框\n2.因门拆除和安装损坏的门洞和墙体,需由施工方负责修复。","m2",null,"32.34"]
[14,"010103002004","余方弃置","1.废弃料品种:拆除废料\n2.运距:15km","m3",null,"1.62"]
[15,"010802004001","不锈钢门","1.门代号及洞口尺寸:不锈钢门M-1、M-2\n2.门框、扇材质:304不锈钢\n3.1.2厚40x40不锈钢骨架及门框,1.5厚单面不锈钢封面\n4.门锁、门把手拉手、插销、小五金等详见图纸","m2",null,"32.34"]
[null,null,"工具房合计"]
[null,null,"12座岗新建风雨棚"]
[16,"010501001001","垫层","1.混凝土种类:商品混凝土\n2.混凝土强度等级:C15","m3",null,"0.13"]
["本页小计"]
["注：为计取规费等的使用，可在表中增设其中：“定额人工费”。"]
[{"$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：沙圩一村公共设施维修工程",{"$nulls":4},"标段：",null,null,"第 3 页  共 5 页"]
["序号","项目编码","项目名称","项目特征描述","计量单位",null,"工程量","金额（元）"]
[{"$nulls":7},"综合单价",null,"综合合价","其中：暂估价"]
[17,"010501003001","独立基础","1.混凝土种类:商品混凝土\n2.混凝土强度等级:C30","m3",null,"0.27"]
[18,"010515001001","现浇构件钢筋","1.钢筋种类、规格:现浇构件带肋钢筋 φ25以内","t",null,"0.01"]
[19,"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,"2.74"]
[20,"010103001001","回填方","1.密实度要求:按设计要求\n2.填方材料品种:原土","m3",null,"2.34"]
[21,"010103002001","余方弃置","1.废弃料品种:土方\n2.运距:15km","m3",null,"0.40"]
[22,"041001001001","拆除路面","1.拆除30厚300x600烧面白麻石\n2.拆除100厚C25混凝土","m2",null,"3.92"]
[23,"040103002001","余方弃置","1.废弃料品种:拆除的废料\n2.运距:15km","m3",null,"0.51"]
[24,"粤040202017001","水泥混凝土","1.100厚C25混凝土","m2",null,"3.92"]
[25,"040204002001","人行道块料铺设","1.30厚DSM干硬性水泥砂浆\n2.30厚300x600烧面白麻石","m2",null,"3.92"]
[26,"010603003001","钢管柱","1.钢材品种、规格:GZ1 2.0厚100x100不锈钢管柱","t",null,"0.052"]
[27,"010602001001","钢屋架","1.钢材品种、规格:1.5厚50x100不锈钢管、1.2厚50x50不锈钢管","t",null,"0.290"]
[28,"010901003002","阳光板屋面","1.阳光板品种、规格:6mm厚耐力板\n2.接缝处1.0厚不锈钢折板防水内填防水聚氨酯","m2",null,"26.75"]
[29,"010516002001","预埋铁件","1.预埋5厚150x150不锈钢板","t",null,"0.01"]
[30,"010516001001","螺栓","1.4φ12螺栓植入柱梁穿孔塞焊","套",null,"28"]
[null,null,"12座岗新建风雨棚合计"]
[null,null,"2座岗新建风雨棚"]
[31,"010501001002","垫层","1.混凝土种类:商品混凝土\n2.混凝土强度等级:C15","m3",null,"0.13"]
[32,"010501003002","独立基础","1.混凝土种类:商品混凝土\n2.混凝土强度等级:C30","m3",null,"0.27"]
["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”。"]
[{"$nulls":8},"表—08"]
["分部分项工程和单价措施项目清单与计价表"]
["工程名称：沙圩一村公共设施维修工程",{"$nulls":4},"标段：",null,null,"第 4 页  共 5 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）"]
[{"$nulls":7},"综合单价",null,"综合合价","其中：暂估价"]
[33,"010515001002","现浇构件钢筋","1.钢筋种类、规格:现浇构件带肋钢筋 φ25以内","t",null,"0.01"]
[34,"010101004002","挖基坑土方","1.土壤类别:综合考虑\n2.挖土深度:详见图纸","m3",null,"2.74"]
[35,"010103001002","回填方","1.密实度要求:按设计要求\n2.填方材料品种:原土","m3",null,"2.34"]
[36,"010103002002","余方弃置","1.废弃料品种:土方\n2.运距:15km","m3",null,"0.40"]
[37,"041001001002","拆除路面","1.拆除30厚300x600烧面白麻石\n2.拆除100厚C25混凝土","m2",null,"3.92"]
[38,"040103002002","余方弃置","1.废弃料品种:拆除的废料\n2.运距:15km","m3",null,"0.51"]
[39,"粤040202017002","水泥混凝土","1.100厚C25混凝土","m2",null,"3.92"]
[40,"040204002002","人行道块料铺设","1.30厚DSM干硬性水泥砂浆\n2.30厚300x600烧面白麻石","m2",null,"3.92"]
[41,"010603003002","钢管柱","1.钢材品种、规格:GZ1 2.0厚100x100不锈钢管柱","t",null,"0.052"]
[42,"010602001002","钢屋架","1.钢材品种、规格:1.5厚50x100不锈钢管、1.2厚50x50不锈钢管","t",null,"0.224"]
[43,"010901003003","阳光板屋面","1.阳光板品种、规格:6mm厚耐力板\n2.接缝处1.0厚不锈钢折板防水内填防水聚氨酯","m2",null,"19.18"]
[44,"010516002002","预埋铁件","1.预埋5厚150x150不锈钢板","t",null,"0.01"]
[45,"010516001002","螺栓","1.4φ12螺栓植入柱梁穿孔塞焊","套",null,"28"]
[null,null,"2座岗新建风雨棚合计"]
[null,null,"盛泰花园合计"]
[null,null,"分部分项合计"]
[null,null,"措施项目"]
[46,"粤011701012001","活动脚手架","1.天棚活动脚手架","m2",null,"351.03"]
["本页小计"]
["注：为计取规费等的使用，可在表中增设其中：“定额人工费”。"]
[{"$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：沙圩一村公共设施维修工程",{"$nulls":4},"标段：",null,null,"第 5 页  共 5 页"]
["序号","项目编码","项目名称","项目特征描述","计量单位",null,"工程量","金额（元）"]
[{"$nulls":7},"综合单价",null,"综合合价","其中：暂估价"]
[47,"011702001001","基础","1.基础垫层模板","m2",null,"1.28"]
[48,"011702001002","基础","1.独立基础模板","m2",null,"4.32"]
[null,null,"单价措施合计"]
{"$rows_empty":25}
["本页小计"]
["合   计"]
["注：为计取规费等的使用，可在表中增设其中：“定额人工费”。"]
[{"$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：沙圩一村公共设施维修工程",{"$nulls":5},"标段：",null,"第 1 页  共 1 页"]
["序号","项目编码","项目名称","计算基础","费率\n(%)","金额\n(元)",null,"调整\n费率(%)",null,"调整后\n金额(元)","备注"]
["1","LSSGCSF00001","绿色施工安全防护措施费","分部分项人工费+分部分项机具费","19",{"$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：沙圩一村公共设施维修工程",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",{"$nulls":4},"明细详见表-12-5"]
["5","预算包干费"]
["6","工程优质费"]
["7","概算幅度差"]
["8","现场签证费用"]
["9","索赔费用"]
["10","其他费用"]
["11","建筑垃圾处置消纳费"]
{"$rows_empty":18}
[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：沙圩一村公共设施维修工程",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",null,null,"9"]
{"$rows_empty":30}
["合    计"]
[" 编制人（造价人员）：",null,null,"复核人（造价工程师）："]
[{"$nulls":6},"表—13"]

{"sheet":"单位工程人材机汇总表","index":5,"n_rows":109,"n_cols":9,"rows_kept":109,"merged":[[0,0,0,8],[1,0,1,5],[1,7,1,8],[2,5,2,7],[3,5,3,7],[4,5,4,7],[5,5,5,7],[6,5,6,7],[7,5,7,7],[8,5,8,7],[9,5,9,7],[10,5,10,7],[11,5,11,7],[12,5,12,7],[13,5,13,7],[14,5,14,7],[15,5,15,7],[16,5,16,7],[17,5,17,7],[18,5,18,7],[19,5,19,7],[20,5,20,7],[21,5,21,7],[22,5,22,7],[23,5,23,7],[24,5,24,7],[25,5,25,7],[26,5,26,7],[27,5,27,7],[28,5,28,7],[29,5,29,7],[30,5,30,7],[31,5,31,7],[32,5,32,7],[33,5,33,7],[34,5,34,7],[35,5,35,7],[36,5,36,7],[37,0,37,8],[38,0,38,5],[38,7,38,8],[39,5,39,7],[40,5,40,7],[41,5,41,7],[42,5,42,7],[43,5,43,7],[44,5,44,7],[45,5,45,7],[46,5,46,7],[47,5,47,7],[48,5,48,7],[49,5,49,7],[50,5,50,7],[51,5,51,7],[52,5,52,7],[53,5,53,7],[54,5,54,7],[55,5,55,7],[56,5,56,7],[57,5,57,7],[58,5,58,7],[59,5,59,7],[60,5,60,7],[61,5,61,7],[62,5,62,7],[63,5,63,7],[64,5,64,7],[65,5,65,7],[66,5,66,7],[67,5,67,7],[68,5,68,7],[69,5,69,7],[70,5,70,7],[71,5,71,7],[72,0,72,8],[73,0,73,5],[73,7,73,8],[74,5,74,7],[75,5,75,7],[76,5,76,7],[77,5,77,7],[78,5,78,7],[79,5,79,7],[80,5,80,7],[81,5,81,7],[82,5,82,7],[83,5,83,7],[84,5,84,7],[85,5,85,7],[86,5,86,7],[87,5,87,7],[88,5,88,7],[89,5,89,7],[90,5,90,7],[91,5,91,7],[92,5,92,7],[93,5,93,7],[94,5,94,7],[95,5,95,7],[96,5,96,7],[97,5,97,7],[98,5,98,7],[99,5,99,7],[100,5,100,7],[101,5,101,7],[102,5,102,7],[103,5,103,7],[104,5,104,7],[105,5,105,7],[106,5,106,7],[107,5,107,7],[108,5,108,7]]}
["单位工程人材机汇总表"]
["工程名称：沙圩一村公共设施维修工程",{"$nulls":6},"第 1 页  共 3 页"]
["序号","编码","名称及规格","单位","数量","单价\n（元）",null,null,"合价\n（元）"]
[1,"00010010","人工费","元",15457.8633]
[2,"01010040","螺纹钢筋φ25以内","t",0.0206]
[3,"01030017","镀锌低碳钢丝φ4.0","kg",2.246]
[4,"01030031","镀锌低碳钢丝φ0.7~1.2","kg",0.0464]
[5,"01050001","钢丝绳φ14.1~15","kg",2.9127]
[6,"01150002","六角空心钢综合","kg",0.0294]
[7,"01630130","吊装夹具","套",0.0103]
[8,"02270070","土工布","m2",0.635]
[9,"02290030","麻袋","个",2.7974]
[10,"03010040","铝拉铆钉综合","十个",15.358]
[11,"03010430","六角螺栓综合","kg",2.7263]
[12,"03011505","镀锌六角螺栓M12×40","十套",8.9472]
[13,"03012479","六角螺栓屋面板专用","十套",9.2148]
[14,"03019021","圆钉50~75","kg",0.802]
[15,"03019051","水泥钉","kg",18.9881]
[16,"03032011","单舌(双舌)门锁","把",14.14]
[17,"03033021","拉手30以内","套",14.14]
[18,"03135001","低碳钢焊条综合","kg",0.913]
[19,"03135071","低合金钢耐热焊条综合","kg",3.6865]
[20,"03135270","电焊条","kg",3.1337]
[21,"03136191","二氧化碳药芯焊丝V-71","kg",0.9932]
[22,"03139131","合金钢钻头一字型","个",0.0188]
[23,"03213001","铁件综合","kg",54.4065]
[24,"04010015","复合普通硅酸盐水泥P.C 32.5","t",0.0297]
[25,"04010045","白色硅酸盐水泥32.5","t",0.0014]
[26,"04090155","熟耕土(松方)","m3",2.2874]
[27,"04090175","通用种植土(松方)","m3",5.3372]
[28,"04130001","标准砖240×115×53","千块",0.2085]
[29,"04170070","彩钢脊瓦","m",1.0378]
[30,"04170090@1","灰色树脂瓦2.5mm厚","m2",319.54]
[31,"05030080","松杂板枋材","m3",0.049]
[32,"05030320","垫木","m3",0.0084]
[33,"05050120","防水胶合板模板用 18mm","m2",0.648]
[34,"07070002@1","外墙砖45*45","m2",21.5646]
["单位工程人材机汇总表"]
["工程名称：沙圩一村公共设施维修工程",{"$nulls":6},"第 2 页  共 3 页"]
["序号","编码","名称及规格","单位","数量","单价\n（元）",null,null,"合价\n（元）"]
[35,"08010001@1","光面锈石板30mm厚","m2",13.478]
[36,"09090001@1","耐火夹板10mm厚","m2",45.2788]
[37,"09090001@2","PC耐力板6mm厚","m2",53.9205]
[38,"09250030@1","不锈钢板1.0厚","m2",0.6537]
[39,"12030190","铝合金压条30×1.2","m",55.2816]
[40,"13010210","环氧富锌底漆","kg",1.1999]
[41,"13050153","聚氨酯防水涂料双组份 I型","kg",70.26]
[42,"13350150","冷底子油","kg",258.09]
[43,"14090070","石蜡","kg",0.337]
[44,"14310050","草酸","kg",0.1259]
[45,"14350250","隔离剂","kg",0.56]
[46,"14350300","环氧富锌底漆稀释剂","kg",0.12]
[47,"14390030","二氧化碳","m3",0.8974]
[48,"14390070","氧气","m3",3.7439]
[49,"14390100","乙炔气","kg",2.0592]
[50,"14410450","耐候胶","L",6.1019]
[51,"17270090","高压风管","m",0.0032]
[52,"18090030","塑料管堵综合","个",1.9022]
[53,"34090010","白棉纱","kg",0.4165]
[54,"34110010","水","m3",1.2324]
[55,"99450760","其他材料费","元",252.2401]
[56,"BCCLF0","原有不锈钢骨架清理干净","m2",6.42]
[57,"CLFTZ","材料费调整","元",0.0032]
[58,"MC1-115@1","不锈钢门","m2",32.34]
[59,"80210190","普通预拌混凝土C15","m3",1.0636]
[60,"80210220","普通预拌混凝土C30","m3",0.5454]
[61,"8005902","湿拌砌筑砂浆砌筑灰缝≥5mm M7.5","m3",0.0153]
[62,"8005909","湿拌抹灰砂浆一次抹灰厚度≥5mm M20","m3",0.7554]
[63,"8005911","湿拌地面砂浆地面普通找平 M20","m3",0.241]
[64,"8005915","湿拌防水砂浆：P6用于抗渗压力要求的工程部位 M20","m3",0.3809]
[65,"03011330@1","加长型螺栓","套",136.08]
[66,"03011330@2","螺栓φ12","套",60.48]
["单位工程人材机汇总表"]
["工程名称：沙圩一村公共设施维修工程",{"$nulls":6},"第 3 页  共 3 页"]
["序号","编码","名称及规格","单位","数量","单价\n（元）",null,null,"合价\n（元）"]
[67,"08000005@1","烧面白麻石30厚300x600","m2",7.9968]
[68,"33010365@1","钢柱2.0厚100x100不锈钢管柱","t",0.104]
[69,"33010640@1","1.5厚50x100不锈钢管","t",0.5]
[70,"33010640@2","1.2厚50x50不锈钢管","t",0.02]
[71,"补充主材001@1","防水盖帽","套",136.08]
[72,"00010003","机上人工","工日",0.9664]
[73,"99450630","折旧费","元",117.6274]
[74,"99450640","检修费","元",38.9685]
[75,"99450650","维护费","元",95.7597]
[76,"99450660","安拆费","元",11.0712]
[77,"99450670","汽油(机械用)国Ⅲ93#","kg",7.3555]
[78,"99450680","柴油(机械用)0#","kg",16.2483]
[79,"99450700","电(机械用)","kW·h",47.9496]
[80,"JXFTZ","机械费调整","元",-0.0046]
{"$rows_empty":19}
[null,null,"合计",{"$nulls":5},72091.1]