{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["分部分项工程和单价措施项目清单与计价表","规费、税金项目清单与计价表"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"分部分项工程和单价措施项目清单与计价表","index":0,"n_rows":126,"n_cols":9,"rows_kept":126,"merged":[[0,0,0,8],[1,0,1,3],[1,4,1,8],[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],[6,0,9,0],[6,1,9,1],[6,2,9,2],[6,4,9,4],[6,5,9,5],[6,6,9,6],[6,7,9,7],[6,8,9,8],[10,2,10,3],[11,2,11,3],[13,0,15,0],[13,1,15,1],[13,2,15,2],[13,4,15,4],[13,5,15,5],[13,6,15,6],[13,7,15,7],[13,8,15,8],[16,2,16,3],[17,0,18,0],[17,1,18,1],[17,2,17,3],[17,4,18,4],[17,5,18,5],[17,6,18,6],[17,7,18,7],[17,8,18,8],[18,2,18,3],[20,0,22,0],[20,1,22,1],[20,2,22,2],[20,4,22,4],[20,5,22,5],[20,6,22,6],[20,7,22,7],[20,8,22,8],[23,0,24,0],[23,1,24,1],[23,2,24,2],[23,4,24,4],[23,5,24,5],[25,0,26,0],[25,1,26,1],[25,2,26,2],[25,4,26,4],[25,5,26,5],[25,6,26,6],[25,7,26,7],[25,8,26,8],[27,0,28,0],[27,1,28,1],[27,2,28,2],[27,4,28,4],[27,5,28,5],[27,6,28,6],[27,7,28,7],[27,8,28,8],[29,0,30,0],[29,1,30,1],[29,2,30,2],[29,4,30,4],[29,5,30,5],[29,6,30,6],[29,7,30,7],[29,8,30,8],[31,0,33,0],[31,1,33,1],[31,2,33,2],[31,4,33,4],[31,5,33,5],[34,0,36,0],[34,1,36,1],[34,2,36,2],[34,4,36,4],[34,5,36,5],[37,0,39,0],[37,1,39,1],[37,2,39,2],[37,4,39,4],[37,5,39,5],[37,6,39,6],[37,7,39,7],[37,8,39,8],[40,0,41,0],[40,1,41,1],[40,2,41,2],[40,4,41,4],[40,5,41,5],[40,6,41,6],[40,7,41,7],[40,8,41,8],[44,2,44,3],[45,2,45,3],[47,2,47,3],[54,2,54,3],[55,2,55,3],[56,0,59,0],[56,1,59,1],[56,2,59,2],[56,4,59,4],[56,5,59,5],[56,6,59,6],[56,7,59,7],[56,8,59,8],[60,2,60,3],[61,2,61,3],[62,0,66,0],[62,1,66,1],[62,2,66,2],[62,4,66,4],[62,5,66,5],[62,6,66,6],[62,7,66,7],[62,8,66,8],[67,0,71,0],[67,1,71,1],[67,2,71,2],[67,4,71,4],[67,5,71,5],[67,6,71,6],[67,7,71,7],[67,8,71,8],[72,0,76,0],[72,1,76,1],[72,2,76,2],[72,4,76,4],[72,5,76,5],[72,6,76,6],[72,7,76,7],[72,8,76,8],[77,0,81,0],[77,1,81,1],[77,2,81,2],[77,4,81,4],[77,5,81,5],[77,6,81,6],[77,7,81,7],[77,8,81,8],[82,2,82,3],[83,2,83,3],[84,0,89,0],[84,1,89,1],[84,2,89,2],[84,4,89,4],[84,5,89,5],[84,6,89,6],[84,7,89,7],[84,8,89,8],[90,0,93,0],[90,1,93,1],[90,2,93,2],[90,4,93,4],[90,5,93,5],[90,6,93,6],[90,7,93,7],[90,8,93,8],[94,0,99,0],[94,1,99,1],[94,2,99,2],[94,4,99,4],[94,5,99,5],[94,6,99,6],[94,7,99,7],[94,8,99,8],[100,2,100,3],[101,2,101,3],[102,0,106,0],[102,1,106,1],[102,2,106,2],[102,4,106,4],[102,5,106,5],[102,6,106,6],[102,7,106,7],[102,8,106,8],[107,0,108,0],[107,1,108,1],[107,2,108,2],[107,4,108,4],[107,5,108,5],[107,6,108,6],[107,7,108,7],[107,8,108,8],[109,2,109,3],[110,2,110,3],[111,0,113,0],[111,1,113,1],[111,2,113,2],[111,4,113,4],[111,5,113,5],[111,6,113,6],[111,7,113,7],[111,8,113,8],[114,0,116,0],[114,1,116,1],[114,2,116,2],[114,4,116,4],[114,5,116,5],[114,6,116,6],[114,7,116,7],[114,8,116,8],[117,0,119,0],[117,1,119,1],[117,2,119,2],[117,4,119,4],[117,5,119,5],[117,6,119,6],[117,7,119,7],[117,8,119,8],[120,2,120,3],[121,2,121,3],[124,2,124,3],[125,2,125,3]],"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：房屋工程",{"$nulls":3},"标段：施工2标"]
["序号","项目编码","项目名称","项目特征描述","计量单位","工程量","金额（元）"]
[{"$nulls":6},"综合单价","合价","其中"]
[{"$nulls":8},"暂估价"]
[null,null,"0103 桩基工程"]
[1,"010302001001","灌注桩","1、  桩长20M，桩径0.6m，17根","m",{"v":660,"d":"660.00"}]
[{"$nulls":3},"2、  C30灌注桩"]
[{"$nulls":3},"3、  泥浆护壁成孔灌注桩"]
[{"$nulls":3},"4、  含成孔、混凝土浇筑、购买及凿桩头"]
[null,null,"分部小计"]
[null,null,"0104砌筑工程"]
[2,"010401001001","砖基础","240厚MU10混凝土砖, M10水泥砂浆砌筑","m3",{"v":26.211840000000002,"d":"26.21"}]
[3,"010404008001","填充墙","1、砖品种、规格、强度等级：240厚A5.0砂加气砌块(B06), M5专用水泥类砌筑砂浆砌筑","m3",{"v":188.46239999999997,"d":"188.46"}]
[{"$nulls":3},"2、墙体类型：内外墙"]
[{"$nulls":3},"3、砂浆强度等级、配合比：M5专用砂浆"]
[null,null,"分部小计"]
[null,null,"0104 混凝土及钢筋混凝土工程"]
[null,null,"（含模板及支架）"]
[4,"010501005001","桩承台梁","1、混凝土种类：泵送     2、C30 ","m3",{"v":78.88640000000002,"d":"78.89"}]
[5,"010502001001","矩形柱","1、混凝土种类：泵送","m3",{"v":46.248000000000005,"d":"46.25"}]
[{"$nulls":3},"2、混凝土强度等级：C30"]
[{"$nulls":3},"3、柱截面：400x400，400x500，含模板"]
[6,"010502002001","构造柱","1、混凝土种类：非泵送","m3",10.35]
[{"$nulls":3},"2、混凝土强度等级：C25，含模板"]
[7,"010503001001","基础梁","1、混凝土种类：非泵送","m3",{"v":8.092500000000001,"d":"8.09"}]
[{"$nulls":3},"2、混凝土强度等级：C25，含模板"]
[8,"010503002001","矩形梁","1、混凝土种类：泵送","m3",{"v":23.60448,"d":"23.60"}]
[{"$nulls":3},"2、混凝土强度等级：C30、P6，含模板"]
[9,"010503004001","过梁、圈梁","1、混凝土种类：非泵送","m3",8.96]
[{"$nulls":3},"2、混凝土强度等级：C25，含模板"]
[10,"010505001001","有梁板","1、混凝土种类：泵送","m3",{"v":8.690399999999999,"d":"8.69"}]
[{"$nulls":3},"2、混凝土强度等级：C30、含模板"]
[{"$nulls":3},"3、板厚200mm内"]
[11,"010505001002","有梁板","1、混凝土种类：泵送","m3",{"v":72.12359999999998,"d":"72.12"}]
[{"$nulls":3},"2、混凝土强度等级：C30、P6，含模板"]
[{"$nulls":3},"3、板厚200mm内"]
[12,"010506001001","楼梯","1、混凝土种类：泵送","m2",{"v":87.76799999999999,"d":"87.77"}]
[{"$nulls":3},"2、混凝土强度等级：C30、P6，含模板"]
[{"$nulls":3},"3、板厚200mm内"]
[13,"010507001001","散水、坡道","1、混凝土面层","m2",{"v":98.54400000000001,"d":"98.54"}]
[{"$nulls":3},"2、60厚C20细石混凝土   3、素土夯实、150厚3：7灰土压实"]
[14,"010515001001","现浇构件钢筋","1、钢筋种类、规格：三级钢、25以内","t",{"v":47.6,"d":"47.60"}]
[15,"010515003001","钢筋笼","1、钢筋种类、规格：三级钢、25以内","t",{"v":14.942399999999997,"d":"14.94"}]
[null,null,"分部小计"]
[null,null,"0106金属结构"]
[16,"010606013001","铝合金装饰条","1、铝合金方管            2、50*50*1.2mm","m",{"v":280.2,"d":"280.20"}]
[null,null,"0108门窗结构"]
[17,"010801001001","木门","1、成品木门，含门套、门锁、五金等配件（2樘）","m2",{"v":4.4,"d":"4.40"}]
[18,10802004001,"钢质防盗门","1、成品钢质防盗门，含门套、门锁、五金等配件（4樘）","m2",10.56]
[19,"010802003001","钢质防火门","1、成品钢质防火门，含门套、门锁、五金等配件（7樘）","m2",{"v":33,"d":"33.00"}]
[20,"010803001001","卷帘门","1、成品钢质卷帘门，含门套、门锁、五金等配件（1樘）","m2",{"v":15.840000000000002,"d":"15.84"}]
[21,"010807001001","铝合金窗","1、框、扇材质：铝合金型材壁厚不小于1.4mm   2、玻璃品种、厚度：普通玻璃6mm（50樘）","m2",146.88]
[22,"010807005001","防盗窗","1、不锈钢","m2",{"v":24.9,"d":"24.90"}]
[null,null,"分部小计"]
[null,null,"0109 屋面及防水工程"]
[23,"010901001001","瓦屋面","1）  混凝土瓦","m2",601.03]
[{"$nulls":3},"2）  挂瓦条30x30（h）中距按瓦材规格"]
[{"$nulls":3},"3）  8厚1:2.5水泥砂浆粘结层"]
[{"$nulls":3},"4）  C20细石混凝土保护层厚40（配直径4@150x150钢筋网，采用双股18号镀锌钢丝与预留直径10钢筋头绑牢）（双坡面钢筋网在阳脊处应搭接且绑扎牢固） 5）40厚挤塑板保温层  6)2mm厚聚合物水泥防水涂膜  7)1:3水泥砂浆找平层，厚15    8)钢筋混凝土板（预留直径10钢筋头@900*900）"]
[null,null,"分部小计"]
[null,null,"0111 楼地面装饰工程"]
[24,11102003001,"块料地面","1、10厚地面砖，干水泥擦缝","m2",{"v":130.932,"d":"130.93"}]
[{"$nulls":3},"2、撒素水泥面（洒适量清水）"]
[{"$nulls":3},"3、20厚1:2干硬性水砂浆结合层"]
[{"$nulls":3},"4、60厚C20混凝土垫层"]
[{"$nulls":3},"5、200厚碎石垫层                6、素土夯实"]
[25,"011102003002","块料楼面","1、10厚地面砖，干水泥擦缝","m2",250.42]
[{"$nulls":3},"2、撒素水泥面（洒适量清水）"]
[{"$nulls":3},"3、20厚1:2干硬性水砂浆结合层"]
[{"$nulls":3},"4、20厚1:3水泥砂浆找平层"]
[{"$nulls":3},"5、钢筋混凝土楼面"]
[26,"011106002001","块料地面（楼梯）","1、10厚地面砖，干水泥擦缝","m2",{"v":87.76799999999999,"d":"87.77"}]
[{"$nulls":3},"2、撒素水泥面（洒适量清水）"]
[{"$nulls":3},"3、20厚1:2干硬性水砂浆结合层"]
[{"$nulls":3},"4、20厚1:3水泥砂浆找平层"]
[{"$nulls":3},"5、钢筋混凝土楼面"]
[27,"011105003001","块料踢脚线","1、  踢脚线高150mm","m",{"v":114.67999999999999,"d":"114.68"}]
[{"$nulls":3},"2、撒素水泥面（洒适量清水）"]
[{"$nulls":3},"3、  5厚1:1水泥细砂结合层"]
[{"$nulls":3},"4、  12厚1:3水泥砂浆打底"]
[{"$nulls":3},"5、  刷界面处理剂一道"]
[null,null,"分部小计"]
[null,null,"0112 墙、柱面装饰与隔断、幕墙工程"]
[28,"011201001001","墙面一般抹灰（外墙）","1、刷外墙防水涂料面层（另计）","m2",{"v":383.244,"d":"383.24"}]
[{"$nulls":3},"2、柔性耐水腻子（另计） "]
[{"$nulls":3},"3、刷5厚防裂抗渗砂浆（压入玻纤网格布一层，底层加设一层）压实抹光水刷带出小麻面"]
[{"$nulls":3},"4、12厚1:3水泥砂浆打底 "]
[{"$nulls":3},"5、12厚1：3水泥砂浆打底"]
[{"$nulls":3},"6、界面剂一道"]
[29,"011201001002","墙面一般抹灰（内墙）","1、刷乳胶漆（另计）","m2",{"v":898.4720000000001,"d":"898.47"}]
[{"$nulls":3},"2、5厚1:0.3：3水泥石灰膏砂浆粉面（压入玻纤网格布一层）"]
[{"$nulls":3},"3、12厚1:1:6水泥石膏砂浆打底"]
[{"$nulls":3},"4、刷界面处理剂一道"]
[30,"011204003001","块料墙面","1、1）1：1水泥砂浆勾缝","m2",199.38]
[{"$nulls":3},"2、6-12厚面砖"]
[{"$nulls":3},"3、8厚1:2.5水泥砂浆粘结层"]
[{"$nulls":3},"4、弹性底涂面刮柔性耐水腻子"]
[{"$nulls":3},"5、10厚抗裂砂浆复合热镀锌电焊网一层"]
[{"$nulls":3},"6、20厚1:3聚合物水泥防水砂浆找平层                             7、刷界面处理剂一道"]
[null,null,"分部小计"]
[null,null,"0113 天棚工程"]
[31,"011301001001","天棚抹灰","1、刷乳胶漆（另计）","m2",326.98]
[{"$nulls":3},"2、3厚1:0.3:3水泥石灰膏砂浆粉面"]
[{"$nulls":3},"3、2厚1:0.3:3水泥石灰膏砂浆打底扫毛"]
[{"$nulls":3},"4、刷素水泥浆一道（内掺建筑胶）"]
[{"$nulls":3},"5、现浇钢筋混凝土"]
[32,"011301002001","天棚吊顶","1、刷乳胶漆（另计）","m2",{"v":337.6,"d":"337.60"}]
[{"$nulls":3},"2、轻钢龙骨石膏板吊顶"]
[null,null,"分部小计"]
[null,null,"0114 油漆、涂料、裱糊工程"]
[33,"011406001001","抹灰面油漆","1、基层类型：外墙","m2",{"v":383.244,"d":"383.24"}]
[{"$nulls":3},"2、腻子种类：防水腻子"]
[{"$nulls":3},"3、油漆品种、刷漆遍数：2遍防水涂料"]
[34,"011406001002","抹灰面油漆","1、基层类型：内墙","m2",{"v":898.4720000000001,"d":"898.47"}]
[{"$nulls":3},"2、腻子种类：混合腻子"]
[{"$nulls":3},"3、油漆品种、刷漆遍数：2遍乳胶漆"]
[35,"011406001003","抹灰面油漆","1、基层类型：顶棚","m2",664.58]
[{"$nulls":3},"2、腻子种类：混合腻子"]
[{"$nulls":3},"3、油漆品种、刷漆遍数：2遍乳胶漆"]
[null,null,"分部小计"]
[null,null,"0115 其他工程"]
[36,"011503001001","金属栏杆","不锈钢","m",{"v":72,"d":"72.00"}]
[37,null,"综合脚手费","措施费（其他措施费和水工建筑物一起列）","m2",{"v":489.9,"d":"489.90"}]
[null,null,"分部小计"]
[null,null,"分部分项合计"]

{"sheet":"规费、税金项目清单与计价表","index":1,"n_rows":29,"n_cols":8,"rows_kept":29,"merged":[[0,0,0,7],[1,0,1,2],[1,3,1,4],[1,5,1,7],[2,2,2,3],[2,4,2,5],[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],[27,0,27,6],[28,0,28,2],[28,3,28,4],[28,5,28,7]],"flags":["formulas_cached_only"]}
["规费、税金项目清单与计价表"]
["工程名称：房屋工程",null,null,"标段：施工2标",null,"第 1 页  共 1 页"]
["序号","项目名称","计算基础",null,"计算基数",null,"计算费率(%)","金额(元)"]
["1","规费","社会保险费+住房公积金+环境保护税"]
["1.1","社会保险费","分部分项工程+措施项目+其他项目-分部分项设备费-技术措施项目设备费-税后独立费",{"$nulls":3},3.2]
["1.2","住房公积金","分部分项工程+措施项目+其他项目-分部分项设备费-技术措施项目设备费-税后独立费",{"$nulls":3},0.53]
["1.3","环境保护税","分部分项工程+措施项目+其他项目-分部分项设备费-技术措施项目设备费-税后独立费",{"$nulls":3},0]
["2","税金","分部分项工程+措施项目+其他项目+规费-(甲供材料费+甲供主材费+甲供设备费)/1.01-税后独立费",{"$nulls":3},"9"]
{"$rows_empty":19}
["合    计"]
[{"$nulls":5},"表—13"]