{"text_format":"3","workbook":"xlsx","n_sheets":7,"sheets":["单位工程预算价汇总表","分部分项工程清单与计价表","单价措施项目清单与计价表","总价措施项目清单与计价表","其他项目清单与计价汇总表","规费、 税金项目计价表","5.1-1单位工程人材机汇总表"],"read":"whole","date_system":"1900"}

{"sheet":"单位工程预算价汇总表","index":0,"n_rows":30,"n_cols":6,"rows_kept":30,"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]]}
["单位工程预算价汇总表"]
["工程名称：明城老旧小区改造项目（沧江桥至渔港桥道路提升建设）",{"$nulls":3},"第 1 页  共 1 页"]
["序号","汇总内容","金额(元)",null,null,"其中：暂估价(元)"]
["1","分部分项合计"]
["1.1","土石方工程"]
["1.2","换填"]
["1.3","路基防护"]
["1.4","路面工程"]
["1.5","排水沟"]
["1.6","拆除工程"]
["1.7","标志牌"]
["1.8","其他"]
["2","措施合计"]
["2.1","绿色施工安全防护措施费","124987.60"]
["2.2","其他措施费"]
["3","其他项目",{"$nulls":3},"－"]
["3.1","暂列金额","121964.97"]
["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"]

{"sheet":"分部分项工程清单与计价表","index":1,"n_rows":47,"n_cols":11,"rows_kept":47,"merged":[[0,0,0,10],[1,0,1,3],[1,4,1,7],[1,8,1,10],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,10],[3,7,4,8],[3,9,4,9],[3,10,4,10],[5,3,5,4],[5,7,5,8],[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],[19,0,19,8],[20,0,20,10],[21,0,21,3],[21,4,21,7],[21,8,21,10],[22,0,24,0],[22,1,24,1],[22,2,24,2],[22,3,24,4],[22,5,24,5],[22,6,24,6],[22,7,22,10],[23,7,24,8],[23,9,24,9],[23,10,24,10],[25,3,25,4],[25,7,25,8],[26,3,26,4],[26,7,26,8],[27,3,27,4],[27,7,27,8],[28,3,28,4],[28,7,28,8],[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],[36,0,36,8],[37,0,37,10],[38,0,38,3],[38,4,38,7],[38,8,38,10],[39,0,41,0],[39,1,41,1],[39,2,41,2],[39,3,41,4],[39,5,41,5],[39,6,41,6],[39,7,39,10],[40,7,41,8],[40,9,41,9],[40,10,41,10],[42,3,42,4],[42,7,42,8],[43,3,43,4],[43,7,43,8],[44,3,44,4],[44,7,44,8],[45,0,45,8],[46,0,46,8]]}
["分部分项工程清单与计价表"]
["工程名称：明城老旧小区改造项目（沧江桥至渔港桥道路提升建设）",{"$nulls":7},"第 1 页 ， 共 3 页"]
["序号","项目编码","项目名称","项目特征描述",null,"计量单位","工程量","金额（元）"]
[{"$nulls":7},"综合单价",null,"合价","其中：\n暂估价"]
[]
[null,null,"土石方工程"]
[1,"040101001001","挖一般土方","1.挖掘机挖装一般土方 一、二类土\n2.自卸汽车运土方 运距综合考虑",null,"m3",3423.27]
[2,"040103001001","回填方","1.装载机装土\n2.自卸汽车运土方 运距综合考虑\n3.压路机碾压土(石)方 填土方",null,"m3",12267.94]
[null,null,"换填"]
[3,"040101001002","挖一般土方","1.挖掘机挖装一般土方 一、二类土\n2.自卸汽车运土方 运距综合考虑",null,"m3",1237.03]
[4,"040103001005","换填","1.软基处理工程 石渣（利用拆除路面碎石） ",null,"m3",99.55]
[5,"040103001004","换填","1.挖掘机挖装松散石方\n2.自卸汽车运石方 运距综合考虑\n3.软基处理工程 填石渣",null,"m3",1137.48]
[null,null,"路基防护"]
[6,"050102013001","喷播植草(灌木)籽","1.草(灌木)籽种类:草籽\n2.养护期:半年",null,"m2",2948.82]
[null,null,"路面工程"]
[7,"040203007001","水泥混凝土","1.水泥混凝土路面 厚度 15cm\n2.普通预拌混凝土 碎石粒径综合考虑 C30\n3.缩缝\n4.水泥混凝土路面养生 水养生",null,"m2",1610.66]
[8,"040202015001","水泥稳定石屑","1.机械铺筑4%水泥石屑混合料 厚度 15cm",null,"m2",2686.38]
[9,"040203007002","水泥混凝土(破除路面修复）","1.水泥混凝土路面 厚度 20cm\n2.普通预拌混凝土 碎石粒径综合考虑 C30\n3.缩缝\n4.水泥混凝土路面养生 水养生",null,"m2",497.73]
[null,null,"排水沟"]
["本页小计"]
["分部分项工程清单与计价表"]
["工程名称：明城老旧小区改造项目（沧江桥至渔港桥道路提升建设）",{"$nulls":7},"第 2 页 ， 共 3 页"]
["序号","项目编码","项目名称","项目特征描述",null,"计量单位","工程量","金额（元）"]
[{"$nulls":7},"综合单价",null,"合价","其中：\n暂估价"]
[]
[10,"040201022001","边坡排水沟","1.断面尺寸:（80/200）*60梯形排水沟（土沟）",null,"m",237]
[11,"040201022002","盖板排水沟","1.断面尺寸:30cm×30cm\n2.基础、垫层：碎石砂垫层10cm\n3.沟身:C25混凝土\n4.底座:C15混凝土\n5.盖板材质、规格:C25混凝土\n6.Φ8盖板钢筋",null,"m",54]
[null,null,"拆除工程"]
[12,"041001001001","拆除路面","1.旧路面机械切缝 水泥混凝土路面 20cm厚 \n2.液压岩石破碎机破碎混凝土类面层 普通混凝土面层 厚20cm",null,"m2",497.73]
[13,"041001003001","拆除基层","1.液压岩石破碎机破碎水泥稳定层  厚15cm\n2.挖掘机装土\n3.自卸汽车运土方 运距综合考虑",null,"m2",497.73]
[null,null,"标志牌"]
[14,"040205004001","标志板","1.类型:交通标志\n2.材质、规格尺寸:D=60cm\n3.板面反光膜等级:IV类反光膜",null,"块",4]
[15,"040205003001","标杆","1.类型:单立柱标志杆\n2.材质:镀锌钢管\n3.规格尺寸: Φ76×3.75×3500\n4.基础、垫层:C25混凝土基础\n5.油漆品种:环氧富锌漆二遍,银色调和漆二遍",null,"根",4]
[null,null,"其他"]
[16,"040204004001","安砌侧(平、缘)石","1.材料品种、规格:C30预制混凝土600*450*235\n2.基础、垫层:材料品种、厚度:C15混凝土基座",null,"m",489]
[17,"040205018001","警示柱","1.类型:警示柱\n2.规格、型号:δ114mm*1400mm",null,"根",18]
["本页小计"]
["分部分项工程清单与计价表"]
["工程名称：明城老旧小区改造项目（沧江桥至渔港桥道路提升建设）",{"$nulls":7},"第 3 页 ， 共 3 页"]
["序号","项目编码","项目名称","项目特征描述",null,"计量单位","工程量","金额（元）"]
[{"$nulls":7},"综合单价",null,"合价","其中：\n暂估价"]
[]
[18,"040205017001","车止石","1.材料品种:花岗岩车止石\n2.规格、型号:Φ200×1000",null,"个",12]
[19,"050102012001","铺种草皮","1.铺草皮 原土铺草皮\n2.养护期:半年",null,"m2",1430.66]
[20,"050101009001","种植土回(换)填","1.换耕植土 机械",null,"m3",429.2]
["本页小计"]
["合   计"]

{"sheet":"单价措施项目清单与计价表","index":2,"n_rows":29,"n_cols":11,"rows_kept":29,"merged":[[0,0,0,10],[1,0,1,6],[1,8,1,10],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,2,10],[3,6,4,8],[3,9,4,9],[3,10,4,10],[5,6,5,8],[6,6,6,8],[7,6,7,8],[8,6,8,8],[9,6,9,8],[10,6,10,8],[11,6,11,8],[12,6,12,8],[13,6,13,8],[14,0,14,8],[15,6,15,8],[16,6,16,8],[17,6,17,8],[18,6,18,8],[19,6,19,8],[20,6,20,8],[21,6,21,8],[22,6,22,8],[23,6,23,8],[24,6,24,8],[25,6,25,8],[26,6,26,8],[27,0,27,8],[28,0,28,8]]}
["单价措施项目清单与计价表"]
["工程名称：明城老旧小区改造项目（沧江桥至渔港桥道路提升建设）",{"$nulls":7},"第 1 页 ， 共 1 页"]
["序号","项目编码","项目名称","项目特征描述","计量\n单位","工程量","金额（元）"]
[{"$nulls":6},"综合单价",null,null,"合价","其中\n暂估价"]
[]
[1,null,"绿色施工安全防护措施费"]
["1.1","1.1","综合脚手架",null,"项","1"]
["1.2","1.2","靠脚手架安全挡板",null,"项","1"]
["1.3","1.3","围尼龙编制布",null,"项","1"]
["1.4","1.4","桥梁支架",null,"项","1"]
["1.5","1.5","施工现场围挡和临时占地围挡",null,"项","1"]
["1.6","1.6","施工围挡照明",null,"项","1"]
["1.7","1.7","独立安全防护挡板",null,"项","1"]
["1.8","1.8","吊装设备基础",null,"项","1"]
["小  计"]
[2,null,"措施其他项目"]
["2.1","2.7","围堰工程",null,"项","1"]
["2.2","2.8","材料二次运输",null,"项","1"]
["2.3","2.9","井点降水工程",null,"项","1"]
["2.4","2.10","施工护栏",null,"项","1"]
["2.5","2.11","监测量控工程",null,"项","1"]
["2.6","2.12","模板工程",null,"项","1"]
["2.6.1","041102002001","路缘石底座模板","1.后座木模制安","m2","195.67"]
["2.6.2","011702001001","基础","1.独立基础模板（标志牌基础模板）","m2","5.60"]
["2.6.3","041102001001","垫层模板","1.盖板排水沟混凝土基础垫层模板","m2","13.32"]
["2.6.4","041102021001","沟身模板","1.混凝土排水沟模板","m2","82.08"]
["2.6.5","041102033001","井顶(盖)板模板","1.井顶(盖)板模板","m2","16.16"]
["小  计"]
["合  计"]

{"sheet":"总价措施项目清单与计价表","index":3,"n_rows":18,"n_cols":9,"rows_kept":18,"merged":[[0,0,0,8],[1,0,1,3],[1,4,1,6],[1,7,1,8],[2,3,2,4],[2,6,2,7],[3,3,3,4],[3,6,3,7],[4,3,4,4],[4,6,4,7],[5,0,5,5],[5,6,5,7],[6,3,6,4],[6,6,6,7],[7,3,7,4],[7,6,7,7],[8,3,8,4],[8,6,8,7],[9,3,9,4],[9,6,9,7],[10,3,10,4],[10,6,10,7],[11,0,11,8],[12,0,12,3],[12,4,12,6],[12,7,12,8],[13,3,13,4],[13,6,13,7],[14,3,14,4],[14,6,14,7],[15,3,15,4],[15,6,15,7],[16,0,16,5],[16,6,16,7],[17,0,17,5],[17,6,17,7]]}
["总价措施项目清单与计价表"]
["工程名称：明城老旧小区改造项目（沧江桥至渔港桥道路提升建设）",{"$nulls":6},"第 1 页 ， 共 2 页"]
["序号","项目编码","项目名称","计算基础",null,"费率(%)","金额(元)",null,"备注"]
["1",null,"绿色施工安全防护措施费"]
["1.1","LSSGCSF00001","绿色施工安全防护措施费","分部分项人工费+分部分项机具费"]
["小计"]
["2",null,"措施其他项目"]
["2.1","粤041109009001","文明工地增加费","分部分项人工费+分部分项机具费"]
["2.2","041109002001","夜间施工增加费"]
["2.3","041109005001","交通疏解员增加费"]
["2.4","041108001001","地下管线交叉降效费"]
["总价措施项目清单与计价表"]
["工程名称：明城老旧小区改造项目（沧江桥至渔港桥道路提升建设）",{"$nulls":6},"第 2 页 ， 共 2 页"]
["序号","项目编码","项目名称","计算基础",null,"费率(%)","金额(元)",null,"备注"]
["2.5","粤041109008001","赶工措施费","分部分项人工费+分部分项机具费"]
["2.6","QTFY00000001","其他费用"]
["小计"]
["合 计"]

{"sheet":"其他项目清单与计价汇总表","index":4,"n_rows":16,"n_cols":8,"rows_kept":16,"merged":[[0,0,0,7],[1,0,1,3],[1,4,1,5],[1,6,1,7],[2,3,2,4],[2,5,2,6],[3,3,3,4],[3,5,3,6],[4,3,4,4],[4,5,4,6],[5,3,5,4],[5,5,5,6],[6,3,6,4],[6,5,6,6],[7,3,7,4],[7,5,7,6],[8,3,8,4],[8,5,8,6],[9,3,9,4],[9,5,9,6],[10,3,10,4],[10,5,10,6],[11,3,11,4],[11,5,11,6],[12,3,12,4],[12,5,12,6],[13,3,13,4],[13,5,13,6],[14,3,14,4],[14,5,14,6],[15,0,15,1],[15,3,15,4],[15,5,15,6]]}
["其他项目清单与计价汇总表"]
["工程名称：明城老旧小区改造项目（沧江桥至渔港桥道路提升建设）",{"$nulls":5},"第 1 页 ， 共 1 页"]
["序号","项目名称","计算基础","费率（%）",null,"金额（元）",null,"备注"]
["1","暂列金额","暂列金额",null,null,"121964.97"]
["2","暂估价","暂估价材料合计+专业工程暂估价"]
["2.1","材料暂估价","暂估价材料合计",null,null,"—"]
["2.2","专业工程暂估价","专业工程暂估价"]
["3","计日工","计日工"]
["4","总承包服务费","总承包服务费"]
["5","预算包干费","预算包干费"]
["6","工程优质费","工程优质费"]
["7","概算幅度差","概算幅度差"]
["8","现场签证费用","现场签证"]
["9","索赔费用","索赔"]
["10","其他费用","其他费用"]
["总    计"]

{"sheet":"规费、 税金项目计价表","index":5,"n_rows":5,"n_cols":8,"rows_kept":5,"merged":[[0,0,0,7],[1,0,1,3],[1,4,1,5],[1,6,1,7],[2,3,2,4],[2,5,2,6],[3,3,3,4],[3,5,3,6],[4,0,4,6]]}
["税金项目计价表"]
["工程名称：明城老旧小区改造项目（沧江桥至渔港桥道路提升建设）",{"$nulls":5},"第 1 页 ， 共 1 页"]
["序号","项目名称","计算基础","计算基数",null,"计算费率(%)",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","_FHJ+_CHJ+_QTXM",null,"9"]
["合       计"]

{"sheet":"5.1-1单位工程人材机汇总表","index":6,"n_rows":37,"n_cols":6,"rows_kept":37,"hidden":true,"merged":[[0,0,0,5],[1,0,1,3],[1,4,1,5],[2,3,2,4],[3,3,3,4],[4,3,4,4],[5,3,5,4],[6,3,6,4],[7,3,7,4],[8,3,8,4],[9,3,9,4],[10,3,10,4],[11,3,11,4],[12,3,12,4],[13,3,13,4],[14,3,14,4],[15,3,15,4],[16,3,16,4],[17,3,17,4],[18,3,18,4],[19,3,19,4],[20,3,20,4],[21,3,21,4],[22,3,22,4],[23,3,23,4],[24,3,24,4],[25,3,25,4],[26,3,26,4],[27,3,27,4],[28,3,28,4],[29,3,29,4],[30,3,30,4],[31,3,31,4],[32,3,32,4],[33,3,33,4],[34,3,34,4],[35,3,35,4],[36,3,36,4]]}
["单位工程人材机汇总表"]
["工程名称：明城老旧小区改造项目（沧江桥至渔港桥道路提升建设）",{"$nulls":3},"第 1 页  共 1 页"]
["序号","编码","名称及规格","单位",null,"税前综合价格\n（元）"]
[1,"01010120","螺纹钢筋φ10以内","t",null,4355.44]
[2,"04010015","复合普通硅酸盐水泥P.C 32.5","t",null,428.5]
[3,"04030015","中砂","m3",null,231.46]
[4,"04050040","碎石40","m3",null,168.11]
[5,"04070045","石屑","m3",null,104.89]
[6,"80210200","普通预拌混凝土C20","m3",null,518.98]
[7,"8021902","普通预拌混凝土碎石粒径综合考虑 C15","m3",null,512.06]
[8,"8021904","普通预拌混凝土碎石粒径综合考虑 C25","m3",null,526.9]
[9,"8021905","普通预拌混凝土碎石粒径综合考虑 C30","m3",null,536.75]
[10,"8005901","湿拌砌筑砂浆砌筑灰缝≥5mm M5","m3",null,454.73]
[11,"8005902","湿拌砌筑砂浆砌筑灰缝≥5mm M7.5","m3",null,464.64]
[12,"99450670","汽油(机械用)国Ⅲ93#","kg",null,9.03]
[13,"99450680","柴油(机械用)0#","kg",null,7.6]
[14,"99450700","电(机械用)","kw·h",null,0.8]
{"$rows_empty":19}
[null,null,"合计"]