{"text_format":"3","workbook":"xlsx","n_sheets":5,"sheets":["扉-3 投标总价扉页","表-04 单位工程投标报价汇总表","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"}

{"sheet":"扉-3 投标总价扉页","index":0,"n_rows":14,"n_cols":7,"rows_kept":14,"merged":[[0,1,0,5],[1,0,1,6],[2,0,2,1],[2,2,2,6],[3,0,3,1],[3,2,3,6],[4,0,4,1],[4,3,4,6],[5,0,5,1],[5,3,5,6],[6,0,6,1],[6,2,6,6],[7,0,7,1],[7,2,7,6],[8,0,8,1],[8,2,8,6],[9,0,9,1],[9,2,9,6],[10,0,10,1],[10,2,10,6],[11,0,11,1],[11,2,11,6],[12,0,12,1],[12,2,12,6],[13,1,13,5]]}
[null,"广重废铁屑堆放场地进行升级改造工程",{"$nulls":4},"工程"]
["预 算 总 价"]
["招  标  人："]
["工 程 名 称："]
["投 标 总 价 "]
[]
["投  标  人："]
[]
["法定代表人\n\n或其授权人："]
[]
["编  制  人："]
[]
["编 制 时 间：  "]
[{"$nulls":6},"扉-3"]

{"sheet":"表-04 单位工程投标报价汇总表","index":1,"n_rows":38,"n_cols":6,"rows_kept":38,"merged":[[0,0,0,5],[1,0,1,2],[1,4,1,5],[2,2,2,4],[3,2,3,4],[4,2,4,4],[5,2,5,4],[6,2,6,4],[7,2,7,4],[8,2,8,4],[9,2,9,4],[10,2,10,4],[11,2,11,4],[12,2,12,4],[13,2,13,4],[14,2,14,4],[15,2,15,4],[16,2,16,4],[17,2,17,4],[18,2,18,4],[19,2,19,4],[20,2,20,4],[21,2,21,4],[22,2,22,4],[23,2,23,4],[24,2,24,4],[25,2,25,4],[26,2,26,4],[27,2,27,4],[28,2,28,4],[29,2,29,4],[30,2,30,4],[31,2,31,4],[32,2,32,4],[33,2,33,4],[34,2,34,4],[35,0,35,1],[35,2,35,4],[36,0,36,5],[37,0,37,2],[37,4,37,5]]}
["单位工程投标报价汇总表"]
["工程名称：广重集团危险废物仓库（含油金属）改造工程",null,null,"标段：","第 1 页  共 1 页"]
["序号","汇总内容","金额:(元)",null,null,"其中：暂估价(元)"]
["1","分部分项合计"]
["2","措施合计"]
["2.1","绿色施工安全防护措施费"]
["2.2","其他措施费"]
["3","其他项目"]
["3.1","暂列金额"]
["3.2","暂估价"]
["3.3","计日工"]
["3.4","总承包服务费"]
["3.5","预算包干费"]
["3.6","工程优质费"]
["3.7","概算幅度差"]
["3.8","索赔费用"]
["3.9","现场签证费用"]
["3.10","其他费用"]
["4","税前工程造价"]
["5","增值税销项税额"]
["6","总造价"]
["7","人工费"]
{"$rows_empty":13}
["投标报价合计=1+2+3+5",null,{"$f":"C21","v":{"v":0,"d":"0.00"}},null,null,"0"]
["注：本表适用于单位工程招标控制价或投标报价的汇总，如无单位工程划分，单项工程也使用本表汇总"]
[{"$nulls":4},"表—04"]

{"sheet":"表-08 分部分项工程和单价措施项目清单与计价表","index":2,"n_rows":68,"n_cols":11,"rows_kept":68,"merged":[[0,0,0,10],[1,0,1,3],[1,4,1,8],[1,9,1,10],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,10],[3,7,4,7],[3,8,4,9],[5,3,5,4],[5,8,5,9],[6,3,6,4],[6,8,6,9],[7,3,7,4],[7,8,7,9],[8,3,8,4],[8,8,8,9],[9,3,9,4],[9,8,9,9],[10,3,10,4],[10,8,10,9],[11,3,11,4],[11,8,11,9],[12,3,12,4],[12,8,12,9],[13,3,13,4],[13,8,13,9],[14,3,14,4],[14,8,14,9],[15,3,15,4],[15,8,15,9],[16,3,16,4],[16,8,16,9],[17,3,17,4],[17,8,17,9],[18,3,18,4],[18,8,18,9],[19,3,19,4],[19,8,19,9],[20,3,20,4],[20,8,20,9],[21,3,21,4],[21,8,21,9],[22,3,22,4],[22,8,22,9],[23,3,23,4],[23,8,23,9],[24,3,24,4],[24,8,24,9],[25,3,25,4],[25,8,25,9],[26,3,26,4],[26,8,26,9],[27,3,27,4],[27,8,27,9],[28,3,28,4],[28,8,28,9],[29,3,29,4],[29,8,29,9],[30,3,30,4],[30,8,30,9],[31,3,31,4],[31,8,31,9],[32,3,32,4],[32,8,32,9],[33,0,33,7],[33,8,33,9],[34,0,34,10],[35,0,35,3],[35,4,35,8],[35,9,35,10],[36,0,36,10],[37,0,37,3],[37,4,37,8],[37,9,37,10],[38,0,40,0],[38,1,40,1],[38,2,40,2],[38,3,40,4],[38,5,40,5],[38,6,40,6],[38,7,38,10],[39,7,40,7],[39,8,40,9],[41,3,41,4],[41,8,41,9],[42,3,42,4],[42,8,42,9],[43,3,43,4],[43,8,43,9],[44,3,44,4],[44,8,44,9],[45,3,45,4],[45,8,45,9],[46,3,46,4],[46,8,46,9],[47,3,47,4],[47,8,47,9],[48,3,48,4],[48,8,48,9],[49,3,49,4],[49,8,49,9],[50,3,50,4],[50,8,50,9],[51,3,51,4],[51,8,51,9],[52,3,52,4],[52,8,52,9],[53,3,53,4],[53,8,53,9],[54,3,54,4],[54,8,54,9],[55,3,55,4],[55,8,55,9],[56,3,56,4],[56,8,56,9],[57,3,57,4],[57,8,57,9],[58,3,58,4],[58,8,58,9],[59,3,59,4],[59,8,59,9],[60,3,60,4],[60,8,60,9],[61,3,61,4],[61,8,61,9],[62,3,62,4],[62,8,62,9],[63,3,63,4],[63,8,63,9],[64,0,64,7],[64,8,64,9],[65,0,65,7],[65,8,65,9],[66,0,66,10],[67,0,67,3],[67,4,67,8],[67,9,67,10]]}
["分部分项工程和单价措施项目清单与计价表"]
["工程名称：广重集团危险废物仓库（含油金属）改造工程",{"$nulls":3},"标段：广重集团危险废物仓库（含油金属）改造工程",{"$nulls":4},"第   页 共   页"]
["序号","项目编码","项目名称","项目特征描述",null,"计量单位","工程量","金 额(元)"]
[{"$nulls":7},"综合单价","合 价",null,"其中"]
[{"$nulls":10},"暂估价"]
[null,null,"整个项目"]
[1,null,"场地清理","1、清理铁屑、粉尘                               2、清理、刮除油泥                                 3、清除物用专用防渗漏危废容器存储并处置                           4.综合考虑人工、机械、耗材",null,"M2",569.4]
[2,null,"雨水井铁屑清理","1、清理雨水井内铁屑                               2、清理、刮除油泥                                 3、清除物用专用防渗漏危废容器存储并处置                           4.雨水井内壁直径：1000MM，井深：1500MM；   井内堵塞铁屑：满井                          5.综合考虑人工、机械、耗材",null,"座",8]
[3,null,"雨水管铁屑清理","1、清理雨水管铁屑                               2、清理、刮除油泥                                 3、清除物用专用防渗漏危废容器存储并处置                           4.管内堵塞铁屑：满管                                       5.管径：直径900MM                                      6.综合考虑人工、机械、耗材",null,"M",43.8]
[4,null,"油泥、机油去除","1、除油剂深度打磨、清理                               2、高压、高温汽雾水枪清洗                                 3、清除物、液用专用防渗漏危废容器存储并转运处置                      4.综合考虑人工、机械、耗材",null,"M2",{"$f":"G7","v":569.4}]
[5,null,"地面切割施工缝","1.材质:水泥混凝土 有筋 \n2.切割深度:150mm                             3.综合考虑人工、机械、耗材",null,"M",319.2]
[6,null,"导流槽混凝土人工拆除","1.材质:水泥混凝土 有筋 \n2.拆除深度:180mm                                3.拆除宽度150mm                           4.综合考虑人工、机械、耗材",null,"M",{"$f":"G11/2","v":159.6}]
[7,null,"人工拆除混凝土楼地面","1.材质:水泥混凝土 有筋\n2.厚度:地面厚度220mm                          3.综合考虑人工、机械、耗材",null,"M3",7.2]
[8,null,"人工挖基坑","1.土(石)类别:综合考虑\n2.开挖方式、开挖深度:人工挖土3m内\n3.场内运输综合考虑\n4.综合考虑转运增加费          5.按密闭空间规范作业                       6.综合考虑人工、机械、耗材",null,"M3",28.4]
[9,null,"余方弃置","1.废弃料品种:拆除的混凝土块、碎石、杂填土等\n2.人工装车                         3.运距:39km",null,"M3",39.76]
[10,null,"基坑整形、打夯机夯实","1.基坑整形、夯实\n2.打夯机预压荷载:基坑压实Eo≥30mpa                                   3.按密闭空间规范作业                                          4.综合考虑人工、机械、耗材",null,"M2",14.2]
[11,null,"基坑底板级配碎石层","1.碎石和粒径要求:按质量管理站要求综合考虑\n2.打夯机夯实，密实度要求:≥0.9\n3.夯填（碾压）要求:分层夯填                                   4.按密闭空间规范作业                     5.综合考虑人工、机械、耗材",null,"M3",4.26]
[12,null,"基坑底板6%水泥稳定层","1.水泥含量:6%\n2.石料规格:综合考虑\n3.厚度:20cm                            4.打夯机夯实密实度要求:≥0.9                       5.按密闭空间规范作业                   6.综合考虑人工、机械、耗材",null,"M3",4.26]
[13,null,"混凝土垫层","1.部位:应急池底板\n2.混凝土种类:商品混凝土\n3.混凝土强度等级:C15\n4.池形状、池深:详见设计图纸                                                     5.人工铺摊、机械振动、磨面、成品养护                            6.按密闭空间规范作业                7.综合考虑人工、机械、耗材\n",null,"M3",2.8]
[14,null,"现浇构件钢筋","1.部位:应急池及地面\n2.钢筋种类:Ø14三级螺纹钢\n3.含马镫铁、S拉结筋                           4.现场加工、绑扎、焊接                       5.综合考虑人工、机械、耗材\n",null,"吨",1.64]
[15,null,"植筋","1.名称:植筋\n2.直径:16mm, 钢筋长600MM\n3.植入深度:300MM \n4.植筋胶品种:强力植筋胶\n5.其他:综合考虑完成该工艺的所有施工内容                                                 6.综合考虑人工、机械、耗材",null,"根",101]
[16,null,"抗渗商品混凝土","1.部位:应急池及地面\n2.混凝土种类:抗渗商品混凝土\n3.混凝土强度等级:C30，P8\n4.池形状、池深:详见设计图纸                                                     5.人工铺摊、机械振动、磨面收光、成品养护                            6.综合考虑人工、机械、耗材\n",null,"M3",5.82]
[17,null,"应急池施工外侧回填方","1.密实度要求:打夯机夯实，基坑压实Eo≥30mpa       \n2.填方材料品种:水泥稳定料，水泥含量6%\n3.填方粒径要求:综合考虑\n4.综合考虑人工、机械、耗材       ",null,"M3",24]
[18,null,"导流渠防水砂浆抹灰","1.构件类型:导流渠内  \n2.抹灰厚度:30mm厚防水砂浆、深度:180mm 、宽度150mm                           3.表面抹光                            4.综合考虑人工、机械、耗材",null,"M2",78.64]
[19,null,"导流渠水泥基渗透结晶型防水","1.构件类型:导流渠内  \n2.抹灰厚度:4mm厚水泥基渗透结晶型防水，深度:180mm 、宽度150mm                           3.涂抹两遍                            4.综合考虑人工、机械、耗材",null,"M2",78.64]
[20,null,"导流渠丙烯酸高分子高弹性防水","1.构件类型:导流渠内  \n2.抹灰厚度:4mm厚丙烯酸高分子高弹性防水，深度:180mm 、宽度150mm                           3.涂抹两遍                            4.综合考虑人工、机械、耗材",null,"M2",78.64]
[21,null,"应急池防水砂浆抹灰","1.构件类型:应急池内外  \n2.抹灰厚度:30mm厚防水砂浆、深度:180mm 、宽度150mm                           3.表面抹光                            4.综合考虑人工、机械、耗材",null,"M2",35.95]
[22,null,"应急池水泥基渗透结晶型防水","1.构件类型:应急池内外\n2.抹灰厚度:4mm厚水泥基渗透结晶型防水，深度:180mm 、宽度150mm                           3.涂抹两遍                            4.综合考虑人工、机械、耗材",null,"M2",{"$f":"G27","v":35.95}]
[23,null,"应急池丙烯酸高分子高弹性防水","1.构件类型:应急池内外 \n2.抹灰厚度:4mm厚丙烯酸高分子高弹性防水，深度:180mm 、宽度150mm                           3.涂抹两遍                            4.综合考虑人工、机械、耗材",null,"M2",{"$f":"G27","v":35.95}]
[24,null,"现浇构件模板","1.构筑物形状:应急池底板、内外壁、地面、导流渠模板       2.含现场制安、拆除、进退场运输、支撑                                       3.综合考虑人工、机械、耗材",null,"M2",37.2]
[25,null,"应急池内部钢构","1.名称:应急池内部钢构\n2.规格:300*300*12MM柱端板，Ø160*6MM钢管立柱，150*10槽钢\n3.其他:焊接、混凝土内预埋及支架                               4.上人钢构楼梯                             5.综合考虑人工、机械、耗材",null,"t",0.76]
[26,null,"钢构防锈漆","1.钢构防锈醇酸底漆涂刷两遍                        2.钢构防锈醇酸面漆涂刷两遍     3.综合考虑人工、机械、耗材",null,"M2",12.64]
[27,null,"热镀锌格栅","1.应急池面盖热镀锌格栅盖板                 2.规格：40*4MM                       3.综合考虑人工、机械、耗材",null,"M2",4.5]
["小计",{"$nulls":7},{"$f":"SUM(I7:I33)","v":{"v":0,"d":"0.00"}}]
["注：为计取规费等的使用，可在表中增设其中：“定额人工费”。"]
[{"$nulls":9},"表—08"]
["分部分项工程和单价措施项目清单与计价表"]
["工程名称：广重集团危险废物仓库（含油金属）改造工程",{"$nulls":3},"标段：广重集团危险废物仓库（含油金属）改造工程",{"$nulls":4},"第   页 共  页"]
["序号","项目编码","项目名称","项目特征描述",null,"计量单位","工程量","金 额(元)"]
[{"$nulls":7},"综合单价","合 价",null,"其中"]
[{"$nulls":10},"暂估价"]
[]
[null,null,"措施项目"]
{"$rows_empty":21}
["本页小计",{"$nulls":7},{"v":0,"d":"0.00"}]
["合  计"]
["注：为计取规费等的使用，可在表中增设其中：“定额人工费”。"]
[{"$nulls":9},"表—08"]

{"sheet":"表-11 总价措施项目清单与计价表","index":3,"n_rows":18,"n_cols":11,"rows_kept":18,"merged":[[0,0,0,10],[1,0,1,4],[1,5,1,7],[1,8,1,10],[2,4,2,5],[2,7,2,8],[3,4,3,5],[3,7,3,8],[4,4,4,5],[4,7,4,8],[5,4,5,5],[5,7,5,8],[6,4,6,5],[6,7,6,8],[7,4,7,5],[7,7,7,8],[8,4,8,5],[8,7,8,8],[9,4,9,5],[9,7,9,8],[10,4,10,5],[10,7,10,8],[11,4,11,5],[11,7,11,8],[12,4,12,5],[12,7,12,8],[13,4,13,5],[13,7,13,8],[14,4,14,5],[14,7,14,8],[15,0,15,5],[15,7,15,8],[16,0,16,4],[16,5,16,7],[16,8,16,10],[17,0,17,4],[17,5,17,7],[17,8,17,10]]}
["总价措施项目清单与计价表"]
["工程名称：广重集团危险废物仓库（含油金属）改造工程",{"$nulls":4},"标段：",null,null,"第 1 页  共 1 页"]
["序号","项目编码","项目名称","计算基础","费率\n(%)",null,"金额\n(元)","调整费率\n(%)",null,"调整后\n金额\n(元)","备注"]
["1","LSSGCSF00001","绿色施工安全防护措施费","分部分项人工费+分部分项机械费"]
["2","WMGDZJF00001","文明工地增加费","分部分项人工费+分部分项机械费"]
["3","011707002001","夜间施工增加费"]
["4","GGCSF0000001","赶工措施费","分部分项人工费+分部分项机械费"]
["5","QTFY00000001","其他费用"]
{"$rows_empty":7}
["合    计",{"$nulls":5},{"$f":"SUM(G4:G15)","v":0}]
["编制人（造价人员）：",{"$nulls":4},"复核人（造价工程师）："]
[{"$nulls":8},"表-11"]

{"sheet":"表-13 规费、税金项目清单与计价表","index":4,"n_rows":37,"n_cols":8,"rows_kept":37,"merged":[[0,0,0,7],[1,0,1,2],[1,3,1,5],[1,6,1,7],[2,2,2,3],[2,5,2,6],[3,2,3,3],[3,5,3,6],[4,2,4,3],[4,5,4,6],[5,2,5,3],[5,5,5,6],[6,2,6,3],[6,5,6,6],[7,2,7,3],[7,5,7,6],[8,2,8,3],[8,5,8,6],[9,2,9,3],[9,5,9,6],[10,2,10,3],[10,5,10,6],[11,2,11,3],[11,5,11,6],[12,2,12,3],[12,5,12,6],[13,2,13,3],[13,5,13,6],[14,2,14,3],[14,5,14,6],[15,2,15,3],[15,5,15,6],[16,2,16,3],[16,5,16,6],[17,2,17,3],[17,5,17,6],[18,2,18,3],[18,5,18,6],[19,2,19,3],[19,5,19,6],[20,2,20,3],[20,5,20,6],[21,2,21,3],[21,5,21,6],[22,2,22,3],[22,5,22,6],[23,2,23,3],[23,5,23,6],[24,2,24,3],[24,5,24,6],[25,2,25,3],[25,5,25,6],[26,2,26,3],[26,5,26,6],[27,2,27,3],[27,5,27,6],[28,2,28,3],[28,5,28,6],[29,2,29,3],[29,5,29,6],[30,2,30,3],[30,5,30,6],[31,2,31,3],[31,5,31,6],[32,2,32,3],[32,5,32,6],[33,2,33,3],[33,5,33,6],[34,0,34,6],[35,0,35,2],[35,3,35,7],[36,0,36,2],[36,3,36,5],[36,6,36,7]]}
["规费、税金项目清单与计价表"]
["工程名称：广重集团危险废物仓库（含油金属）改造工程",null,null,"标段：",null,null,"第 1 页  共 1 页"]
["序号","项目名称","计算基础",null,"计算基数","计算费率\n(%)",null,"金额(元)"]
["1","增值税销项税额","分部分项合计+措施合计+其他项目"]
{"$rows_empty":30}
["合    计",{"$nulls":6},{"$f":"SUM(H4:H34)","v":{"v":0,"d":"0.00"}}]
[" 编制人（造价人员）：",null,null,"复核人（造价工程师）："]
[{"$nulls":6},"表—13"]