{"text_format":"3","workbook":"xls","n_sheets":4,"sheets":["1.1 扉-1 扉页","2.1 表-08 分部分项工程和单价措施项目清单与计价表","2.2 表-11 总价措施项目清单与计价表","2.3 表-13 规费、税金项目计价表"],"not_rendered":{"external_links":1,"defined_names":7},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1.1 扉-1 扉页","index":0,"n_rows":16,"n_cols":8,"rows_kept":16,"merged":[[1,2,1,6],[3,0,3,9],[5,1,5,2],[5,6,5,8],[6,6,6,8],[8,1,9,2],[8,3,9,3],[8,5,9,5],[9,6,9,8],[10,6,10,8],[12,1,12,2],[12,6,12,8],[13,6,13,8],[15,1,15,2],[15,6,15,8]],"flags":["formulas_cached_only"]}
[]
[null,null,"南通第二中学3号教学楼改造及水箱钢结构油漆见新工程",{"$nulls":4},"工程"]
[]
["招标工程量清单"]
[]
[null,"招  标  人：",{"$nulls":3},"造价咨询人："]
[{"$nulls":3},"（单位盖章）",null,null,"（单位资质专用章）"]
[]
[null,"法定代表人\n或其授权人：",{"$nulls":3},"法定代表人\n或其授权人："]
[]
[{"$nulls":3},"（签字或盖章）",null,null,"（签字或盖章）"]
[]
[null,"编  制  人：",{"$nulls":3},"复  核  人："]
[{"$nulls":3},"（造价人员签字盖专用章）",null,null,"（造价工程师签字盖专用章）"]
[]
[null,"编 制 时 间：",null,"2023年06月02日",null,"复 核 时 间：","2023年06月02日"]

{"sheet":"2.1 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":46,"n_cols":9,"rows_kept":46,"merged":[[0,0,0,8],[1,0,1,4],[1,6,1,8],[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],[10,2,10,3],[11,2,11,3],[13,2,13,3],[14,2,14,3],[17,2,17,3],[18,2,18,3],[20,2,20,3],[21,2,21,3],[24,2,24,3],[25,2,25,3],[30,2,30,3],[31,2,31,3],[39,2,39,3],[40,2,40,3],[43,2,43,3],[44,0,44,6],[45,0,45,8]],"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：南通第二中学3号教学楼改造及水箱钢结构油漆见新工程",{"$nulls":4},"标段：",""]
["序号","项目编码","项目名称","项目特征描述","计量\n单位","工程量","金额（元）"]
[{"$nulls":6},"综合单价","合价","其中"]
[{"$nulls":8},"暂估价"]
[null,"011600000","拆除工程",null,null,""]
["1","011601001001","砖砌体拆除","1、拆除墙体\n2、投标单位自行查看现场，综合考虑报价","m3","21.94"]
["2","011605002001","立面块料拆除","1、铲除旧饰面砖\n2、铲除后对面层进行清理","m2","12.8"]
["3","011606003001","天棚面龙骨及饰面拆除","1、拆除卫生间吊顶\n2、拆除过程中注意保护面层","m2","44.64"]
["4","010103002001","余方弃置","1、拆除后垃圾由施工单位自行考虑处理\n2、包含从楼上搬运处理，运输等费用\n3、施工单位综合考虑处理，结算时不得以任何理由增加费用","项","1"]
[null,null,"分部小计",null,null,""]
[null,"010400000","砌筑工程",null,null,""]
["5","010401004001","多孔砖墙","1、淤泥烧结七五多孔砖(十七孔砖)\n2、规格：190*90*90mm\n3、砌筑砂浆M7.5\n4、墙厚320mm","m3","11.09"]
[null,null,"分部小计",null,null,""]
[null,"011200000","墙、柱面装饰与隔断、幕墙工程",null,null,""]
["6","011201001001","墙面一般抹灰","1.滚涂渗透型界面剂一道；\n2.批涂聚合物防水砂浆二道","m2","41.52"]
["7","011204003001","块料墙面","1、块料墙面面层\n2、样式、颜色及做法跟原墙面一致","m2","50.4"]
[null,null,"分部小计",null,null,""]
[null,"011100000","楼地面装饰工程",null,null,""]
["8","011102003001","块料楼地面","1、拆除墙体处地砖修补\n2、瓷砖规格：300*300mm\n3、样式、颜色及做法跟原地面一致","m2","10"]
[null,null,"分部小计",null,null,""]
[null,"011300000","天棚工程",null,null,""]
["9","011302001001","吊顶天棚","1、恢复吊顶利用原有吊顶\n2、铝扣板采用原有拆除铝扣板，仅计取人工费，拆除时谨慎拆除，不得损坏，如有损坏，投标单位需原价购买并恢复原样。","m2","44.64"]
["10","011302001002","吊顶天棚","1、拆除墙体位置增加吊顶\n2、铝扣板吊顶，做法同临近吊顶部位做法。","m2","2.38"]
[null,null,"分部小计",null,null,""]
[null,"011400000","油漆、涂料、裱糊工程",null,null,""]
["11","011407002001","天棚喷刷涂料","1、拆除墙体处天棚\n2、白水泥腻子两遍，白色乳胶漆两遍","m2","4.22"]
["12","011407001001","墙面喷刷涂料","1.刮涂外墙耐水腻子一道（白）；\n2.滚涂饰面封闭底漆；\n3.刮涂饰面砂浆面涂一道\n4、1.6m高以上墙面","m2","19.38"]
["13","011407001002","墙面喷刷涂料","1、底部仿古饰面砂浆墙裙（效果同周边墙砖）\n2、底部1.6m高","m2","22.14"]
["14","011405001001","金属面油漆","1、对三号楼水箱钢结构见新\n2、对原有结构进行除锈，锈蚀情况投标单位自行查看现场综合考虑报价，结算时不得以任何理由增加造价\n3、除锈后再涂红丹防锈油漆两遍","m2","417"]
[null,null,"分部小计",null,null,""]
[null,"011500000","其他装饰工程",null,null,""]
["15","07B001","宿舍、行政楼卫生间防水","1、在卫生间注浆（水固化防水注浆，使用AB双液高压防水堵漏材料注浆，确保卫生间5年内不渗漏）","间","5"]
["16","07B002","拆除灯具及恢复","1、拆除原有灯具待施工完成后恢复安装灯具\n2、施工单位自行查看现场，综合考虑报价，结算时不得以任何理由增加费用","套","8"]
["17","07B003","拆除原有插座并重新安装","1、拆除原有墙面插座\n2、重新施工后安装原插座\n3、施工单位自行查看现场，综合考虑报价，结算时不得以任何理由增加费用","只","4"]
["18","07B004","拆除原有烘手机并重新安装","1、拆除原有烘手机\n2、重新施工后安装原插座\n3、施工单位自行查看现场，综合考虑报价，结算时不得以任何理由增加费用","套","4"]
["19","07B005","给排水改造","1、给排水：每层是4个排水口，封堵2个；2个地漏保留\n2、排水管（De50）明敷在水池下方，将水池排水软管接到排水管，再接到排水口（具体做法视现场实际）\n3、给水管从敲掉的内墙处找到原给水支管，贴墙明管（De20）敷设\n4、安装4个角阀分别与水池相接\n5、投标单位自行查看及询问甲方，综合考虑报价，报价内包含整个卫生间的给排水改造内容，结算时不得以任何理由增加造价","项","1"]
["20","07B006","电气改造","1、电气：保留拆除墙的电线、开关、插座、烘手器\n2、在新砌墙体相同高度，开槽敷管穿线，安装开关、插座、烘手器3、接线盒新购安装等\n4、投标单位自行查看及询问甲方，综合考虑报价，报价内包含整个卫生间的给排水改造内容，结算时不得以任何理由增加造价","项","1"]
["21","07B007","投标单位认为的其他项","1、投标单位认为需要增加的其他项\n2、投标单位需要自行踏勘现场，综合考虑施工过程中的难度，给出综合报价。\n2、如投标时未列出，结算时不得以任何理由增加造价。","项","1"]
[null,null,"分部小计",null,null,""]
[null,null,"分部分项工程清单合计",null,null,""]
["1","011701001001","脚手架","1、砌筑墙体及天棚安装等所有的脚手架\n2、投标单位综合考虑报价","项","1"]
["2","07B008","投标单位认为的其他措施项","1、投标单位认为需要增加的其他措施项\n2、投标单位需要自行踏勘现场，综合考虑施工过程中的难度，给出综合报价。\n2、如投标时未列出，结算时不得以任何理由增加造价。","项","1"]
[null,null,"单价措施项目清单合计",null,null,""]
["合    计"]
["【清单大师计价软件江苏版V9.46】"]

{"sheet":"2.2 表-11 总价措施项目清单与计价表","index":2,"n_rows":22,"n_cols":9,"rows_kept":22,"merged":[[0,0,0,8],[1,0,1,4],[1,6,1,8],[20,0,20,4],[21,0,21,8]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
["工程名称：南通第二中学3号教学楼改造及水箱钢结构油漆见新工程",{"$nulls":4},"标段：",""]
["序号","项目编码","项目名称","计算基础","费率（%）","金额（元）","调整\n费率（%）","调整后\n金额（元）","备注"]
["1","011707001001","现场安全文明施工",null,0]
["1.1",null,"基本费","分部分项工程费+单价措施项目费-除税工程设备费",{"v":1.5,"d":"1.500"}]
["1.2",null,"标化增加费","分部分项工程费+单价措施项目费-除税工程设备费",0]
["1.3",null,"扬尘污染防治增加费","分部分项工程费+单价措施项目费-除税工程设备费",{"v":0.21,"d":"0.210"}]
["2","011707010001","工程按质论价","分部分项工程费+单价措施项目费-除税工程设备费",0]
["3","011707002001","夜间施工",null,0]
["4","011707004001","二次搬运",null,0]
["5","011707005001","冬雨季施工",null,0]
["6","011707006001","地上、地下设施、建筑物的临时保护设施",null,0]
["7","011707007001","已完工程及设备保护费",null,0]
["8","011707008001","临时设施费",null,0]
["9","011707009001","赶工措施费",null,0]
["10","01B001","特殊条件下施工增加费",null,0]
["11","011707003001","非夜间施工照明",null,0]
["12","011707011001","住宅工程分户验收",null,0]
["13","011707012001","建筑工人实名制费用",null,0]
["14","011707015001","智慧工地费用",null,0,{"$nulls":3},"现场安全隐患排查、人员信息动态管理、扬尘管控视频监控、高处作业防护预警、危大工程监测预警和集成平台等设备、软件和管理费用。"]
["合   计"]
["【清单大师计价软件江苏版V9.46】"]

{"sheet":"2.3 表-13 规费、税金项目计价表","index":3,"n_rows":10,"n_cols":6,"rows_kept":10,"merged":[[0,0,0,5],[1,0,1,2],[1,4,1,5],[8,0,8,4],[9,0,9,5]],"flags":["formulas_cached_only"]}
["规费、税金项目计价表"]
["工程名称：南通第二中学3号教学楼改造及水箱钢结构油漆见新工程",null,null,"标段：",""]
["序号","项目名称","计算基础","计算基数(元)","计算费率(％)","金额(元)"]
["1","规费",null,null,0]
["1.1","社会保险费","分部分项工程费+措施项目费+其他项目费-除税工程设备费",null,{"v":3.8,"d":"3.800"}]
["1.2","住房公积金","分部分项工程费+措施项目费+其他项目费-除税工程设备费",null,{"v":0.67,"d":"0.670"}]
["1.3","环境保护税","分部分项工程费+措施项目费+其他项目费-除税工程设备费",null,0]
["2","税金","分部分项工程费+措施项目费+其他项目费+规费-除税甲供材料和甲供设备费/1.01",null,{"v":9,"d":"9.000"}]
["合  计"]
["【清单大师计价软件江苏版V9.46】"]