{"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":99,"n_cols":9,"rows_kept":99,"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],[21,0,21,6],[22,0,24,0],[22,1,24,1],[22,2,24,2],[22,3,24,3],[22,4,24,4],[22,5,24,5],[22,6,22,8],[23,6,24,6],[23,7,24,7],[43,0,43,6],[44,0,46,0],[44,1,46,1],[44,2,46,2],[44,3,46,3],[44,4,46,4],[44,5,46,5],[44,6,44,8],[45,6,46,6],[45,7,46,7],[70,0,70,6],[71,0,73,0],[71,1,73,1],[71,2,73,2],[71,3,73,3],[71,4,73,4],[71,5,73,5],[71,6,71,8],[72,6,73,6],[72,7,73,7],[97,0,97,6],[98,0,98,6]],"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,"A1到A3滑口之间土面区土方平整工程"]
[null,null,"A1--A2联络道间土面"]
[1,"010101001001","平整场地","1、机械平整场地，填洼找平","m2",36850]
[2,"010101001006","平整场地",null,"m2",2000]
[null,null,"分部小计"]
[null,null,"A2--A3联络道间土面"]
[3,"010101001002","机械平整场地","1、机械平整场地，填洼找平，填洼找平厚度平均厚度为50cm\r\n2、铲运土方量为：800m3","m2",51407]
[4,"010101001003","人工平整场地","1、人工平整场地，填洼找平  \r\n2、距离道肩3米及排水沟2米范围内土面","m2",5141]
[5,"010103002001","余方弃置","1、区域内土方倒运及填洼找平\r\n2、装载机运土，运距150m","m3",600]
[null,null,"分部小计"]
[null,null,"A2--A3平滑道东侧土面"]
[6,"010101001004","机械平整场地","1、机械平整场地，填洼找平","m2",9000]
[7,"010101001005","人工平整场地","1、人工平整场地，填洼找平  \r\n2、距离道肩3米及排水沟2米范围内土面","m2",4500]
[null,null,"分部小计"]
[null,null,"飞行区土方平整及13端防水砖墙延长"]
[null,null,"飞行区围界边土方平整"]
[null,null,"31端南侧砖墙内"]
[8,"010101002004","挖一般土方","1、人机配合挖土方\r\n2、土壤类别：一、二类土","m3",390]
["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"]
[9,"010103002005","余方弃置","1、自卸车运土\r\n2、土方运距：4km","m3",390]
[10,"010101001010","平整场地","1、人工平整土方\r\n2、人工原土夯实机夯实碾压","m2",390]
[null,null,"分部小计"]
[null,null,"跑道南侧围界处（53防区）"]
[11,"010101002005","挖一般土方","1、人机配合挖土方\r\n2、土壤类别：一、二类土","m3",750]
[12,"010103002006","余方弃置","1、自卸车运土\r\n2、土方运距：4km","m3",450]
[13,"010101001011","平整场地","1、人工平整土方\r\n2、人工原土夯实机夯实碾压","m2",750]
[null,null,"分部小计"]
[null,null,"13端跑道北侧围界处"]
[14,"010101002006","挖一般土方","1、人机配合挖土方\r\n2、土壤类别：一、二类土","m3",450]
[15,"010103002007","余方弃置","1、自卸车运土\r\n2、土方运距：4km","m3",450]
[16,"010101001012","平整场地","1、人工平整土方\r\n2、人工原土夯实机夯实碾压","m2",450]
[null,null,"分部小计"]
[null,null,"13下滑台旧址处土面区平整"]
[null,null,"13下滑台旧址处土面区"]
[17,"010101002002","挖一般土方","1、人机配合挖土方\r\n2、土壤类别：一、二类土","m3",19456]
[18,"010101003001","挖沟槽土方","1、地下电缆沟人工开挖\r\n2、土壤类别：一、二类土","m3",144]
[19,"010103002003","余方弃置","1、自卸车运土\r\n2、土方运距：6km","m3",19600]
["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"]
[20,"010101001008","平整场地","1、人工平整土方\r\n2、人工原土夯实机夯实碾压","m2",1400]
[null,null,"分部小计"]
[null,null,"堆筑挡土墙2处"]
[21,"010101001013","平整场地","1、原土压路机碾压","m2",1200]
[22,"010103002008","堆砌梯形挡土墙","1、堆砌梯形挡土墙2处\r\n2、装载机堆土\r\n3、人工夯实","m3",960]
[null,null,"分部小计"]
[null,null,"排水沟清淤"]
[null,null,"飞行区13段北侧"]
[null,null,"飞行区13端围界外西侧排水沟"]
[23,"010101006004","挖淤泥、流砂","1、人工挖淤泥，\r\n2、平均厚度约0.4m","m3",193]
[null,null,"分部小计"]
[null,null,"飞行区13端围界外北侧排水沟"]
[24,"010101006005","挖淤泥、流砂","1、人工挖淤泥，\r\n2、平均厚度约0.4m","m3",80]
[null,null,"分部小计"]
[null,null,"飞行区13段南侧"]
[25,"010101006006","挖淤泥、流砂","1、人工挖淤泥，\r\n2、平均厚度约0.4m","m3",88]
[null,null,"分部小计"]
[null,null,"飞行区13段南侧"]
[null,null,"飞行区13端砖墙围界排水沟"]
[26,"010101006002","挖淤泥、流砂","1、机械挖淤泥，\r\n2、平均厚度约0.2m","m3",142]
[null,null,"分部小计"]
[null,null,"跑道南侧排水沟、暗沟、跑道北侧进水口泥沙清理"]
[27,"010101007001","管沟土方","1、人工清理涵洞内淤泥","m3",30]
["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,"飞行区外蓄水沟清淤"]
[null,null,"飞行区外蓄水沟清淤"]
[28,"010101006007","挖淤泥、流砂","1、机械挖淤泥","m3",13760]
[null,null,"分部小计"]
[null,null,"措施项目"]
{"$rows_empty":17}
["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","","","",""]