{"text_format":"3","workbook":"xls","n_sheets":4,"sheets":["扉-1 招标工程量清单扉页","表-08 分部分项工程和单价措施项目清单与计价表","表-11 总价措施项目清单与计价表","表-13 规费、税金项目清单与计价表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"扉-1 招标工程量清单扉页","index":0,"n_rows":8,"n_cols":5,"rows_kept":8,"flags":["formulas_cached_only"]}
[]
["招  标  人：",null,null,"造价咨询人："]
[null,"(单位盖章)",null,null,"(单位资质专用章)"]
["法定代表人\r\n或其授权人：",null,null,"法定代表人\r\n或其授权人："]
[null,"(签字或盖章)",null,null,"(签字或盖章)"]
["编  制  人：",null,null,"复  核  人："]
[null,"(造价人员签字盖专用章)",null,null,"(造价工程师签字盖专用章)"]
["编 制 时 间：","    年   月   日",null,"复 核 时 间：","    年   月   日"]

{"sheet":"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":100,"n_cols":9,"rows_kept":100,"merged":[[0,0,2,0],[0,1,2,1],[0,2,2,2],[0,3,2,3],[0,4,2,4],[0,5,2,5],[0,6,0,8],[1,6,2,6],[1,7,2,7],[25,0,25,6],[26,0,28,0],[26,1,28,1],[26,2,28,2],[26,3,28,3],[26,4,28,4],[26,5,28,5],[26,6,26,8],[27,6,28,6],[27,7,28,7],[49,0,49,6],[50,0,52,0],[50,1,52,1],[50,2,52,2],[50,3,52,3],[50,4,52,4],[50,5,52,5],[50,6,50,8],[51,6,52,6],[51,7,52,7],[71,0,71,6],[72,0,74,0],[72,1,74,1],[72,2,74,2],[72,3,74,3],[72,4,74,4],[72,5,74,5],[72,6,72,8],[73,6,74,6],[73,7,74,7],[98,0,98,6],[99,0,99,6]],"flags":["formulas_cached_only"]}
["序号","项目编码","项目名称","项 目 特 征","计量单位","工程量","金额（元）","",""]
["","","","","","","综合单价","合价","其中"]
["","","","","","","","","暂估价"]
[null,null,"飞行区外蓄水沟维修"]
[null,null,"防洪墙维修"]
[1,"041001007001","拆除砖石结构","1、人工拆除原有石砌挡土墙","m3",30]
[2,"040103002001","余方弃置","原有建筑垃圾外运，运距23公里","m3",30]
[3,"010403004001","石挡土墙","1、M10-S-3砌筑大青石","m3",30]
[4,"041001007002","零星维修排水沟","1、零星维修排水沟；含全部费用","处",16]
[null,null,"分部小计"]
[null,null,"跑道南侧防洪墙加高加固及延长"]
[null,null,"跑道南侧砌筑防洪砖墙3处"]
[5,"010101003001","挖沟槽土方","人工挖基础沟槽，下挖深度为20cm","m3",13.82]
[6,"010501001002","垫层---混凝土垫层","1、混凝土垫层，混凝土标号C15，厚度为10cm","m3",6.91]
[7,"010501001003","垫层","1、铺设10cm后砂砾石垫层","m3",6.91]
[8,"010401003001","实心砖墙","1、M10-S-3砌筑240小红砖围墙","m3",68.93]
[9,"011201003001","墙面勾缝","1、砖墙面水泥砂浆勾缝","m2",574.4]
[10,"011201004001","立面砂浆找平层","1、墙顶面水泥砂浆找平","m2",69.12]
[11,"010515001001","现浇构件钢筋","1、砌体每隔20米每层砖增设2根拉结筋，φ6","t",0.03]
[null,null,"分部小计"]
[null,null,"跑道南侧砌筑防洪砖墙加高3处"]
[12,"010401003002","实心砖墙","1、原墙面加高砌筑M10-S-3砌筑240小红砖围墙","m3",23.52]
[13,"011201003002","墙面勾缝","1、砖墙面水泥砂浆勾缝","m2",196]
[14,"010515001002","现浇构件钢筋","1、砌体每隔20米每层砖增设2根拉结筋，φ6","t",0.01]
[15,"011201004002","立面砂浆找平层","1、墙顶面水泥砂浆找平","m2",64.8]
["本页小计","","","","","",""]
["序号","项目编码","项目名称","项 目 特 征","计量单位","工程量","金额（元）","",""]
["","","","","","","综合单价","合价","其中"]
["","","","","","","","","暂估价"]
[null,null,"分部小计"]
[null,null,"13端砖墙围界加固维修及下端排水沟\r\n改造维修工程"]
[null,null,"（一）砖墙围界加固"]
[16,"010101001001","平整场地","1、人工用夯实机夯实基础土","m2",50]
[17,"010101003002","挖沟槽土方","人工挖基槽土方，土方类别三类","m3",12.5]
[18,"010501001004","垫层---混凝土垫层","1、混凝土垫层，混凝土标号C15，厚度为10cm","m3",5]
[19,"010403001001","石基础","水泥砂浆 M10-S-3砌筑毛石挡墙基础","m3",28]
[20,"010403004002","石挡土墙","水泥砂浆 M10-S-3砌筑毛石挡墙","m3",1.08]
[null,null,"分部小计"]
[null,null,"（二）飞行区外排水沟出口下端排水沟砌筑维修工程"]
[21,"011601001001","风化片石混凝土废料石清理","风化片石混凝土废料石清理","m3",150]
[22,"010103002001","余方弃置","1、建筑垃圾需外运至垃圾场。运距23公里","m3",150]
[23,"010403001002","石基础","水泥砂浆 M10-S-3砌筑毛石挡墙基础","m3",180]
[24,"010403004003","石挡土墙","水泥砂浆 M10-S-3砌筑毛石挡墙","m3",45]
[25,"010103001001","回填方","1、人工回填土、夯填","m3",240]
[null,null,"分部小计"]
[null,null,"一、飞行区13端延长防洪砖墙"]
[26,"010401003003","实心砖墙","1、在原有长度的基础上延长130m，宽24cm、高35cm砖墙\r\n2、M10-S-3砌筑240小红砖围墙","m3",10.92]
[27,"011201003004","墙面勾缝","1、砖墙面水泥砂浆勾缝","m2",128.7]
[28,"010515001003","现浇构件钢筋","1、砌体每隔20米每层砖增设2根拉结筋，φ6","t",0.01]
["本页小计","","","","","",""]
["序号","项目编码","项目名称","项 目 特 征","计量单位","工程量","金额（元）","",""]
["","","","","","","综合单价","合价","其中"]
["","","","","","","","","暂估价"]
[null,null,"分部小计"]
[null,null,"31端及全向信标台砖墙围界维修\r\n及上方防攀爬维护"]
[null,null,"31端砖墙围界上方防攀爬维护"]
[29,"011604001001","平面抹灰层拆除","1、砖墙上方混凝土及碎玻璃人工打碎清理（清理厚度5cm、宽24cm、长200m），\r\n2、需搭设脚手架施工作业    工具式脚手架：200m2","m2",48]
[30,"011203001001","零星项目一般抹灰","1、重新抹水泥砼（厚度5cm、宽24cm、长150m）\r\n2、扎入碎玻璃，砌碎玻璃密度不低于80个/平米，玻璃碎片高度不低于5 cm","m2",48]
[31,"010103002002","余方弃置","1、垃圾需外运，运距23公里","m3",1.44]
[null,null,"分部小计"]
[null,null,"二、全向信标台砖墙围界维修"]
[32,"011601001002","砖砌体拆除","1、拆除拐角两侧6平米24墙","m3",1.44]
[33,"010401012001","零星砌砖","1、砖墙围界重新砌筑","m3",1.44]
[34,"011203001002","零星项目一般抹灰","1、拐角墙体上方重新抹水泥砂浆","m2",0.48]
[35,"011201003003","墙面勾缝","1、墙体进行水泥砂浆勾缝","m2",6]
[36,"010103002003","余方弃置","1、施工废料运到23公里外伊旗垃圾厂","m3",1.73]
[null,null,"分部小计"]
[null,null,"排水沟维修"]
[37,"041001007003","拆除砖石结构","1、人工拆除破损排水沟工程","m3",7.41]
[38,"010403004004","石挡土墙",null,"m3",7.41]
[39,"040103002002","余方弃置",null,"m3",7.41]
["本页小计","","","","","",""]
["序号","项目编码","项目名称","项 目 特 征","计量单位","工程量","金额（元）","",""]
["","","","","","","综合单价","合价","其中"]
["","","","","","","","","暂估价"]
[null,null,"分部小计"]
[null,null,"措施项目"]
{"$rows_empty":21}
["本页小计","","","","","",""]
["合计","","","","","",""]

{"sheet":"表-11 总价措施项目清单与计价表","index":2,"n_rows":31,"n_cols":9,"rows_kept":31,"merged":[[30,0,30,4]],"flags":["formulas_cached_only"]}
["序号","项目编码","项目名称","计算基础","费率\r\n(%)","金额\r\n(元)","调整\r\n费率\r\n(%)","调整后金额(元)","备注"]
[1,"011707001001","安全文明施工","分部分项人工费+分部分项机械费*0.89-分部分项措施子目人工费-分部分项措施子目机械费*0.89+商砼人工费+商砼机械费+沥青混凝土机械费+沥青混凝土人工费","2.7"]
[2,"011707001002","临时设施","分部分项人工费+分部分项机械费*0.89-分部分项措施子目人工费-分部分项措施子目机械费*0.89+商砼人工费+商砼机械费+沥青混凝土机械费+沥青混凝土人工费","4"]
[3,"01B002","远程视频监控增加费","分部分项人工费+分部分项机械费*0.89-分部分项措施子目人工费-分部分项措施子目机械费*0.89+商砼人工费+商砼机械费+沥青混凝土机械费+沥青混凝土人工费","1.05"]
[4,"01B003","扬尘治理增加费","分部分项人工费+分部分项机械费*0.89-分部分项措施子目人工费-分部分项措施子目机械费*0.89+商砼人工费+商砼机械费+沥青混凝土机械费+沥青混凝土人工费","1.45"]
[5,"011707002001","夜间施工"]
[6,"011707003001","非夜间施工照明"]
[7,"011707005001","雨季施工","分部分项人工费+分部分项机械费*0.89-分部分项措施子目人工费-","0.3"]
["序号","项目编码","项目名称","计算基础","费率\r\n(%)","金额\r\n(元)","调整\r\n费率\r\n(%)","调整后金额(元)","备注"]
[{"$nulls":3},"分部分项措施子目机械费*0.89+商砼人工费+商砼机械费+沥青混凝土机械费+沥青混凝土人工费"]
[8,"011707005002","冬季施工"]
[9,"011707006001","地上、地下设施、建筑物的临时保护设施"]
[10,"011707007001","已完工程及设备保护","分部分项人工费+分部分项机械费*0.89-分部分项措施子目人工费-分部分项措施子目机械费*0.89+商砼人工费+商砼机械费+沥青混凝土机械费+沥青混凝土人工费","0.5"]
[11,"01B001","材料及产品质量检测"]
[12,"2.1","井点降水"]
[13,"2.2","预制混凝土构件运输及安装"]
[14,"2.3","金属构件运输及安装"]
[15,"2.4","大型机械进出场及安拆"]
[16,"2.5","垂运超高及其它措施"]
[17,"011707004001","二次搬运"]
{"$rows_empty":10}
["合    计","","","",""]

{"sheet":"表-13 规费、税金项目清单与计价表","index":3,"n_rows":24,"n_cols":6,"rows_kept":24,"merged":[[23,0,23,4]],"flags":["formulas_cached_only"]}
["序号","项目名称","计算基础","计算基数","计算费率(%)","金额"]
["1","规费","社会保险费+住房公积金+水利建设基金+工程排污费"]
["1.1","社会保险费","养老失业保险+基本医疗保险+工伤保险费+生育保险费"]
["(1)","养老失业保险","分部分项工程费+措施项目工程费+其他项目费",null,"2.5"]
["(2)","基本医疗保险","分部分项工程费+措施项目工程费+其他项目费",null,"0.7"]
["(3)","工伤保险费","分部分项工程费+措施项目工程费+其他项目费",null,"0.1"]
["(4)","生育保险费","分部分项工程费+措施项目工程费+其他项目费",null,"0.07"]
["1.2","住房公积金","分部分项工程费+措施项目工程费+其他项目费",null,"0.7"]
["1.3","水利建设基金","分部分项工程费+措施项目工程费+其他项目费",null,"0.1"]
["1.4","工程排污费"]
["2","税金","税前工程造价",null,"11"]
{"$rows_empty":12}
["合计","","","",""]