{"text_format":"3","workbook":"xls","n_sheets":5,"sheets":["1.1 封-2 封面","2.2 表-08 分部分项工程和单价措施项目清单与计价表","2.3 表-11 总价措施项目清单与计价表","2.4 表-12 其他项目清单与计价汇总表","2.5 表-13 规费、税金项目计价表"],"not_rendered":{"external_links":1,"defined_names":5},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1.1 封-2 封面","index":0,"n_rows":12,"n_cols":8,"rows_kept":12,"merged":[[1,1,1,6],[3,0,3,8],[5,2,5,3],[5,4,5,5],[6,4,6,5],[8,2,8,3],[8,4,8,5],[9,4,9,5],[11,3,11,4]],"flags":["formulas_cached_only"]}
[]
[null,"幸福花园管道封堵零星工程",{"$nulls":5},"工程"]
[]
["招标清单"]
[]
[null,null,"招  标  人："]
[{"$nulls":4},"（单位盖章）"]
[]
[null,null,"造价咨询人："]
[{"$nulls":4},"（单位盖章）"]
[]
[{"$nulls":3},"2026年04月07日"]

{"sheet":"2.2 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":58,"n_cols":9,"rows_kept":58,"merged":[[0,0,0,8],[1,0,1,3],[1,5,1,8],[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],[9,2,9,3],[10,0,10,6],[12,0,12,8],[13,0,13,8],[14,0,14,3],[14,5,14,8],[15,0,17,0],[15,1,17,1],[15,2,17,2],[15,3,17,3],[15,4,17,4],[15,5,17,5],[15,6,15,8],[16,6,17,6],[16,7,17,7],[19,2,19,3],[54,0,54,6],[55,0,55,6],[57,0,57,8]],"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：幸福花园管道封堵零星工程",{"$nulls":3},"标段：","第1页 共2页"]
["序号","项目编码","项目名称","项目特征描述","计量\n单位","工程量","金额（元）"]
[{"$nulls":6},"综合单价","合价","其中"]
[{"$nulls":8},"暂估价"]
["1","080807013001","孔洞封堵","1. 名称:φ38 孔洞封堵；\n2. 材质：1:2.5 防水水泥砂浆，强度≥M10；\n3. 工作内容：孔洞清理、凿毛、湿润、拌制、填塞、压实、养护；\n4. 工艺要求：分层填塞密实，表面齐平，无空鼓裂缝","处","34",null,null,0]
["2","041302001001","注浆加固","1. 浆液类别：聚氨酯注浆液；\n2. 注浆部位：地下室外墙；\n3. 工作内容：钻孔、埋管、注浆、封孔；\n4. 工艺要求：按设计布孔，注浆压力符合要求，无漏浆\n5、固化后切除注浆嘴、表面修复","m2","36.54",null,null,0]
["3","011604002001","立面抹灰层拆除","1. 拆除部位：管道封堵周边立面墙体；\n2. 拆除内容：铲除原有抹灰层；\n3. 工艺要求：不破坏主体结构，基层清理；\n4. 垃圾清运：分类收集、场内清运至指定地点","m2","97.92",null,null,0]
["4","011201001001","墙面一般抹灰","1. 基层处理：清理、修补、界面剂一道；\n2. 防水：JS 防水涂料一道（≥1.5mm）；\n3. 抗裂：抗裂砂浆 + 耐碱网格布一层；\n4. 面层：外墙涂料出新（腻子 + 底漆 + 面漆两道）；\n5. 质量要求：无空鼓、开裂，符合规范","m2","97.92",null,null,0]
[null,null,"分部分项工程清单合计",null,null,"",null,null,0]
["本页小计",{"$nulls":6},30186.22,0]
[]
["【金石工程计价软件V5.42】"]
["分部分项工程和单价措施项目清单与计价表"]
["工程名称：幸福花园管道封堵零星工程",{"$nulls":3},"标段：","第2页 共2页"]
["序号","项目编码","项目名称","项目特征描述","计量\n单位","工程量","金额（元）"]
[{"$nulls":6},"综合单价","合价","其中"]
[{"$nulls":8},"暂估价"]
["1","011701003001","里脚手架",null,"项","1",null,null,0]
[null,null,"单价措施项目清单合计",null,null,"",0,null,0]
{"$rows_empty":34}
["本页小计",{"$nulls":7},0]
["合    计",{"$nulls":7},0]
[]
["【金石工程计价软件V5.42】"]

{"sheet":"2.3 表-11 总价措施项目清单与计价表","index":2,"n_rows":36,"n_cols":9,"rows_kept":36,"merged":[[0,0,0,8],[1,0,1,4],[1,6,1,8],[15,0,15,8],[16,0,16,8],[17,0,17,4],[17,6,17,8],[33,0,33,4],[35,0,35,8]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
["工程名称：幸福花园管道封堵零星工程",{"$nulls":4},"标段：","第1页 共2页"]
["序号","项目编码","项目名称","计算基础","费率（%）","金额（元）","调整\n费率（%）","调整后\n金额（元）","备注"]
["1","011707001001","现场安全文明施工",null,0]
["1.1",null,"基本费","分部分项工程费+单价措施项目费-除税工程设备费",{"v":1.5,"d":"1.500"}]
["1.2",null,"标化增加费","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["1.3",null,"扬尘污染防治增加费","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["2","011707010001","工程按质论价","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["3","011707002001","夜间施工","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["4","011707004001","二次搬运","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["5","011707005001","冬雨季施工","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["6","011707006001","地上、地下设施、建筑物的临时保护设施","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["7","011707007001","已完工程及设备保护费","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["8","011707008001","临时设施费","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
[]
["【金石工程计价软件V5.42】"]
["总价措施项目清单与计价表"]
["工程名称：幸福花园管道封堵零星工程",{"$nulls":4},"标段：","第2页 共2页"]
["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"]
["9","011707009001","赶工措施费","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["10","01B001","特殊条件下施工增加费","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["11","011707003001","非夜间施工照明","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["12","011707011001","住宅工程分户验收","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["13","011707012001","建筑工人实名制费用","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["14","011707015001","智慧工地费用","分部分项工程费+单价措施项目费-除税工程设备费",0,0,null,null,"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。"]
{"$rows_empty":8}
["合   计"]
[]
["【金石工程计价软件V5.42】"]

{"sheet":"2.4 表-12 其他项目清单与计价汇总表","index":3,"n_rows":45,"n_cols":5,"rows_kept":45,"merged":[[0,0,0,4],[1,0,1,2],[42,0,42,1],[44,0,44,4]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表"]
["工程名称：幸福花园管道封堵零星工程",null,null,"标段：","第1页 共1页"]
["序号","项目名称","金额(元)","结算金额(元)","备注"]
["1","暂列金额",0]
["2","暂估价",0]
["2.1","材料暂估价",0]
["2.2","专业工程暂估价",0]
["3","计日工",0]
["4","总承包服务费",0]
{"$rows_empty":33}
["合  计",null,0]
[]
["【金石工程计价软件V5.42】"]

{"sheet":"2.5 表-13 规费、税金项目计价表","index":4,"n_rows":41,"n_cols":6,"rows_kept":41,"merged":[[0,0,0,5],[1,0,1,2],[1,4,1,5],[38,0,38,4],[40,0,40,5]],"flags":["formulas_cached_only"]}
["规费、税金项目计价表"]
["工程名称：幸福花园管道封堵零星工程",null,null,"标段：","第1页 共1页"]
["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"]
["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"}]
{"$rows_empty":30}
["合  计",{"$nulls":4},4531.94]
[]
["【金石工程计价软件V5.42】"]