{"text_format":"3","workbook":"xls","n_sheets":5,"sheets":["3.1 表-08 分部分项工程和单价措施项目清单与计价表","3.2 表-11 总价措施项目清单与计价表","3.3 表-12 其他项目清单与计价汇总表","3.4 表-12-1 暂列金额明细表","3.5 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":"3.1 表-08 分部分项工程和单价措施项目清单与计价表","index":0,"n_rows":71,"n_cols":12,"rows_kept":71,"merged":[[0,0,0,11],[1,0,1,5],[1,6,1,8],[1,9,1,11],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,7],[2,8,2,11],[3,8,4,9],[3,10,4,10],[5,2,5,3],[5,5,5,7],[5,8,5,9],[6,0,7,0],[6,1,7,1],[6,2,7,2],[6,3,7,3],[6,4,7,4],[6,5,7,7],[6,8,7,9],[6,10,7,10],[6,11,7,11],[8,5,8,7],[8,8,8,9],[9,2,9,3],[9,5,9,7],[9,8,9,9],[10,2,10,3],[10,5,10,7],[10,8,10,9],[11,5,11,7],[11,8,11,9],[12,5,12,7],[12,8,12,9],[13,5,13,7],[13,8,13,9],[14,2,14,3],[14,5,14,7],[14,8,14,9],[15,2,15,3],[15,5,15,7],[15,8,15,9],[16,0,17,0],[16,1,17,1],[16,2,17,2],[16,3,17,3],[16,4,17,4],[16,5,17,7],[16,8,17,9],[16,10,17,10],[16,11,17,11],[18,2,18,3],[18,5,18,7],[18,8,18,9],[19,2,19,3],[19,5,19,7],[19,8,19,9],[20,5,20,7],[20,8,20,9],[21,0,22,0],[21,1,22,1],[21,2,22,2],[21,3,22,3],[21,4,22,4],[21,5,22,7],[21,8,22,9],[21,10,22,10],[21,11,22,11],[23,0,23,9],[25,4,25,11],[26,0,26,11],[27,0,27,5],[27,6,27,8],[27,9,27,11],[28,0,30,0],[28,1,30,1],[28,2,30,2],[28,3,30,3],[28,4,30,4],[28,5,30,7],[28,8,28,11],[29,8,30,9],[29,10,30,10],[31,2,31,3],[31,5,31,7],[31,8,31,9],[32,5,32,7],[32,8,32,9],[33,5,33,7],[33,8,33,9],[34,5,34,7],[34,8,34,9],[35,5,35,7],[35,8,35,9],[36,5,36,7],[36,8,36,9],[37,5,37,7],[37,8,37,9],[38,5,38,7],[38,8,38,9],[39,5,39,7],[39,8,39,9],[40,5,40,7],[40,8,40,9],[41,5,41,7],[41,8,41,9],[42,5,42,7],[42,8,42,9],[43,5,43,7],[43,8,43,9],[44,5,44,7],[44,8,44,9],[45,5,45,7],[45,8,45,9],[46,5,46,7],[46,8,46,9],[47,5,47,7],[47,8,47,9],[48,5,48,7],[48,8,48,9],[49,5,49,7],[49,8,49,9],[50,5,50,7],[50,8,50,9],[51,5,51,7],[51,8,51,9],[52,5,52,7],[52,8,52,9],[53,5,53,7],[53,8,53,9],[54,5,54,7],[54,8,54,9],[55,5,55,7],[55,8,55,9],[56,5,56,7],[56,8,56,9],[57,5,57,7],[57,8,57,9],[58,5,58,7],[58,8,58,9],[59,5,59,7],[59,8,59,9],[60,5,60,7],[60,8,60,9],[61,5,61,7],[61,8,61,9],[62,5,62,7],[62,8,62,9],[63,5,63,7],[63,8,63,9],[64,5,64,7],[64,8,64,9],[65,5,65,7],[65,8,65,9],[66,5,66,7],[66,8,66,9],[67,0,67,9],[68,0,68,9],[70,4,70,11]],"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：徐州市解台闸灌溉渠南侧管理区域应急管护及绿化工程",{"$nulls":5},"标段：",null,null,"第1页 共2页"]
["序号","项目编码","项目名称","项目特征描述","计量\n单位","工程量",null,null,"金额（元）"]
[{"$nulls":8},"综合单价",null,"合价","其中"]
[{"$nulls":11},"暂估价"]
[null,null,"0410 拆除工程",null,null,""]
["1","041001001001","拆除混凝土","1、材质：混凝土路面\n2、厚度：0.2-0.4m\n3、运距：施工单位自行考虑弃置场地及运距\n4、保证保留的混凝土边缘整齐（切边）","m2","38140"]
[]
["2","041001003001","拆除基层","1、材质：道渣基础\n2、厚度：0.1-0.3m\n3、运距：施工单位自行考虑弃置场地及运距","m2","38140"]
[null,null,"分部小计",null,null,""]
[null,null,"0501 绿化工程",null,null,""]
["3","050101009001","种植土购置回填",null,"m3","35639"]
["4","050101010001","整理绿化用地",null,"m2","38140"]
["5","050102002001","栽植灌木","1、种类：法青\n2、苗木规格：H1.6-1.8m,P0.5-0.6m\n3、质量要求：3分枝/丛，9株/㎡\n4、养护期：1年","m2","750"]
[null,null,"分部小计",null,null,""]
[null,null,"0503 园林景观工程",null,null,""]
["6","050307006001","钢丝网围栏","1、栏杆高度：详见图纸\n2、栏杆单位长度重量：按照设计要求\n3、基础：0.6×0.6×0.55mC25素混凝土基础，间距3m","m","1260"]
[]
[null,null,"分部小计",null,null,""]
[null,null,"分部分项合计",null,null,""]
["1","041106001001","大型机械设备进出场及安拆",null,"项","1"]
["2","04B008","扬尘防治费","含场地覆盖、施工围挡、洒水喷雾、场地硬化、车辆冲洗等，按照《徐州市水利（务）工程建设工地扬尘污染防治管理规范》徐空气提升办[2018]24号执行。其中施工期全过程覆盖、施工后裸土全覆盖。","项","1"]
[]
["本页小计"]
[]
[{"$nulls":4},"【新点2013清单造价江苏版 V10.3.2】"]
["分部分项工程和单价措施项目清单与计价表"]
["工程名称：徐州市解台闸灌溉渠南侧管理区域应急管护及绿化工程",{"$nulls":5},"标段：",null,null,"第2页 共2页"]
["序号","项目编码","项目名称","项目特征描述","计量\n单位","工程量",null,null,"金额（元）"]
[{"$nulls":8},"综合单价",null,"合价","其中"]
[{"$nulls":11},"暂估价"]
[null,null,"单价措施合计",null,null,""]
{"$rows_empty":35}
["本页小计"]
["合    计"]
[]
[{"$nulls":4},"【新点2013清单造价江苏版 V10.3.2】"]

{"sheet":"3.2 表-11 总价措施项目清单与计价表","index":1,"n_rows":49,"n_cols":12,"rows_kept":49,"merged":[[0,0,0,12],[1,0,1,6],[1,7,1,8],[1,9,1,12],[2,2,2,3],[2,6,2,8],[2,11,2,12],[3,2,3,3],[3,6,3,8],[3,11,3,12],[4,2,4,3],[4,6,4,8],[4,11,4,12],[5,2,5,3],[5,6,5,8],[5,11,5,12],[6,2,6,3],[6,6,6,8],[6,11,6,12],[7,2,7,3],[7,6,7,8],[7,11,7,12],[8,2,8,3],[8,6,8,8],[8,11,8,12],[9,2,9,3],[9,6,9,8],[9,11,9,12],[10,2,10,3],[10,6,10,8],[10,11,10,12],[11,2,11,3],[11,6,11,8],[11,11,11,12],[12,2,12,3],[12,6,12,8],[12,11,12,12],[13,2,13,3],[13,6,13,8],[13,11,13,12],[14,2,14,3],[14,6,14,8],[14,11,14,12],[15,2,15,3],[15,6,15,8],[15,11,15,12],[16,0,16,12],[17,5,17,12],[18,0,18,2],[18,8,18,11],[19,0,19,12],[20,0,20,6],[20,7,20,8],[20,9,20,12],[21,2,21,3],[21,6,21,8],[21,11,21,12],[22,2,22,3],[22,6,22,8],[22,11,22,12],[23,2,23,3],[23,6,23,8],[23,11,23,12],[24,2,24,3],[24,6,24,8],[24,11,24,12],[25,2,25,3],[25,6,25,8],[25,11,25,12],[26,2,26,3],[26,6,26,8],[26,11,26,12],[27,2,27,3],[27,6,27,8],[27,11,27,12],[28,2,28,3],[28,6,28,8],[28,11,28,12],[29,2,29,3],[29,6,29,8],[29,11,29,12],[30,2,30,3],[30,6,30,8],[30,11,30,12],[31,2,31,3],[31,6,31,8],[31,11,31,12],[32,2,32,3],[32,6,32,8],[32,11,32,12],[33,2,33,3],[33,6,33,8],[33,11,33,12],[34,2,34,3],[34,6,34,8],[34,11,34,12],[35,2,35,3],[35,6,35,8],[35,11,35,12],[36,2,36,3],[36,6,36,8],[36,11,36,12],[37,2,37,3],[37,6,37,8],[37,11,37,12],[38,2,38,3],[38,6,38,8],[38,11,38,12],[39,2,39,3],[39,6,39,8],[39,11,39,12],[40,2,40,3],[40,6,40,8],[40,11,40,12],[41,2,41,3],[41,6,41,8],[41,11,41,12],[42,2,42,3],[42,6,42,8],[42,11,42,12],[43,2,43,3],[43,6,43,8],[43,11,43,12],[44,2,44,3],[44,6,44,8],[44,11,44,12],[45,2,45,3],[45,6,45,8],[45,11,45,12],[46,0,46,12],[47,5,47,12],[48,0,48,2],[48,8,48,11]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
["工程名称：徐州市解台闸灌溉渠南侧管理区域应急管护及绿化工程",{"$nulls":6},"标段：",null,"第1页 共2页"]
["序号","项目编码","项目名称",null,"计算基础","费率（%）","金额（元）",null,null,"调整\n费率（%）","调整后\n金额（元）","备注"]
["1","050405001001","安全文明施工费",null,null,""]
["1.1",null,"基本费",null,"分部分项合计+单价措施项目合计-除税工程设备费","1.000"]
["1.2",null,"增加费",null,"分部分项合计+单价措施项目合计-除税工程设备费",""]
["2","050405002001","夜间施工",null,"分部分项合计+单价措施项目合计-除税工程设备费",""]
["3","050405003001","非夜间施工照明",null,"分部分项合计+单价措施项目合计-除税工程设备费",""]
["4","050405004001","二次搬运",null,"分部分项合计+单价措施项目合计-除税工程设备费",""]
["5","050405005001","冬雨季施工",null,"分部分项合计+单价措施项目合计-除税工程设备费",""]
["6","050405006001","反季节栽植影响措施",null,"分部分项合计+单价措施项目合计-除税工程设备费",""]
["7","050405007001","地上、地下设施的临时保护设施",null,"分部分项合计+单价措施项目合计-除税工程设备费",""]
["8","050405008001","已完工程及设备保护",null,"分部分项合计+单价措施项目合计-除税工程设备费",""]
["9","050405009001","临时设施",null,"分部分项合计+单价措施项目合计-除税工程设备费",""]
[]
[]
[]
[{"$nulls":5},"【新点2013清单造价江苏版 V10.3.2】"]
["编制人（造价人员）：",{"$nulls":7},"复核人（造价工程师）："]
["总价措施项目清单与计价表"]
["工程名称：徐州市解台闸灌溉渠南侧管理区域应急管护及绿化工程",{"$nulls":6},"标段：",null,"第2页 共2页"]
["序号","项目编码","项目名称",null,"计算基础","费率（%）","金额（元）",null,null,"调整\n费率（%）","调整后\n金额（元）","备注"]
["10","050405010001","赶工措施",null,"分部分项合计+单价措施项目合计-除税工程设备费",""]
["11","050405011001","工程按质论价",null,"分部分项合计+单价措施项目合计-除税工程设备费",""]
["12","050405012001","特殊条件下施工增加费",null,"分部分项合计+单价措施项目合计-除税工程设备费",""]
{"$rows_empty":22}
[{"$nulls":5},"【新点2013清单造价江苏版 V10.3.2】"]
["编制人（造价人员）：",{"$nulls":7},"复核人（造价工程师）："]

{"sheet":"3.3 表-12 其他项目清单与计价汇总表","index":2,"n_rows":44,"n_cols":8,"rows_kept":44,"merged":[[0,0,0,7],[1,0,1,3],[1,4,1,5],[1,6,1,7],[2,3,2,6],[3,3,3,6],[4,3,4,6],[5,3,5,6],[6,3,6,6],[7,3,7,6],[8,3,8,6],[9,3,9,6],[10,3,10,6],[11,3,11,6],[12,3,12,6],[13,3,13,6],[14,3,14,6],[15,3,15,6],[16,3,16,6],[17,3,17,6],[18,3,18,6],[19,3,19,6],[20,3,20,6],[21,3,21,6],[22,3,22,6],[23,3,23,6],[24,3,24,6],[25,3,25,6],[26,3,26,6],[27,3,27,6],[28,3,28,6],[29,3,29,6],[30,3,30,6],[31,3,31,6],[32,3,32,6],[33,3,33,6],[34,3,34,6],[35,3,35,6],[36,3,36,6],[37,3,37,6],[38,3,38,6],[39,3,39,6],[40,3,40,6],[41,0,41,1],[41,3,41,6],[43,3,43,7]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表"]
["工程名称：徐州市解台闸灌溉渠南侧管理区域应急管护及绿化工程",{"$nulls":3},"标段：",null,"第1页 共1页"]
["序号","项目名称","金额(元)","结算金额(元)",{"$nulls":3},"备注"]
["1","暂列金额","100000.00"]
["2","暂估价",""]
["2.1","材料暂估价",""]
["2.2","专业工程暂估价",""]
["3","计日工",""]
["4","总承包服务费",""]
{"$rows_empty":32}
["合  计",null,"100000.00"]
[]
[{"$nulls":3},"【新点2013清单造价江苏版 V10.3.2】"]

{"sheet":"3.4 表-12-1 暂列金额明细表","index":3,"n_rows":44,"n_cols":7,"rows_kept":44,"merged":[[0,0,0,6],[1,0,1,2],[1,3,1,4],[1,5,1,6],[2,3,2,5],[3,3,3,5],[4,3,4,5],[5,3,5,5],[6,3,6,5],[7,3,7,5],[8,3,8,5],[9,3,9,5],[10,3,10,5],[11,3,11,5],[12,3,12,5],[13,3,13,5],[14,3,14,5],[15,3,15,5],[16,3,16,5],[17,3,17,5],[18,3,18,5],[19,3,19,5],[20,3,20,5],[21,3,21,5],[22,3,22,5],[23,3,23,5],[24,3,24,5],[25,3,25,5],[26,3,26,5],[27,3,27,5],[28,3,28,5],[29,3,29,5],[30,3,30,5],[31,3,31,5],[32,3,32,5],[33,3,33,5],[34,3,34,5],[35,3,35,5],[36,3,36,5],[37,3,37,5],[38,3,38,5],[39,3,39,5],[40,3,40,5],[41,0,41,2],[41,3,41,5],[43,2,43,6]],"flags":["formulas_cached_only"]}
["暂列金额明细表"]
["工程名称：徐州市解台闸灌溉渠南侧管理区域应急管护及绿化工程",null,null,"标段：",null,"第1页 共1页"]
["序号","项目名称","计量单位","暂定金额(元)",null,null,"备注"]
["1","暂列金",null,"100000.00"]
{"$rows_empty":37}
["合  计",null,null,"100000.00"]
[]
[null,null,"【新点2013清单造价江苏版 V10.3.2】"]

{"sheet":"3.5 表-13 规费、税金项目计价表","index":4,"n_rows":36,"n_cols":10,"rows_kept":36,"merged":[[0,0,0,10],[1,0,1,3],[1,4,1,6],[1,7,1,10],[2,2,2,5],[2,6,2,7],[2,9,2,10],[3,2,3,5],[3,6,3,7],[3,9,3,10],[4,2,4,5],[4,6,4,7],[4,9,4,10],[5,2,5,5],[5,6,5,7],[5,9,5,10],[6,2,6,5],[6,6,6,7],[6,9,6,10],[7,2,7,5],[7,6,7,7],[7,9,7,10],[8,2,8,5],[8,6,8,7],[8,9,8,10],[9,2,9,5],[9,6,9,7],[9,9,9,10],[10,2,10,5],[10,6,10,7],[10,9,10,10],[11,2,11,5],[11,6,11,7],[11,9,11,10],[12,2,12,5],[12,6,12,7],[12,9,12,10],[13,2,13,5],[13,6,13,7],[13,9,13,10],[14,2,14,5],[14,6,14,7],[14,9,14,10],[15,2,15,5],[15,6,15,7],[15,9,15,10],[16,2,16,5],[16,6,16,7],[16,9,16,10],[17,2,17,5],[17,6,17,7],[17,9,17,10],[18,2,18,5],[18,6,18,7],[18,9,18,10],[19,2,19,5],[19,6,19,7],[19,9,19,10],[20,2,20,5],[20,6,20,7],[20,9,20,10],[21,2,21,5],[21,6,21,7],[21,9,21,10],[22,2,22,5],[22,6,22,7],[22,9,22,10],[23,2,23,5],[23,6,23,7],[23,9,23,10],[24,2,24,5],[24,6,24,7],[24,9,24,10],[25,2,25,5],[25,6,25,7],[25,9,25,10],[26,2,26,5],[26,6,26,7],[26,9,26,10],[27,2,27,5],[27,6,27,7],[27,9,27,10],[28,2,28,5],[28,6,28,7],[28,9,28,10],[29,2,29,5],[29,6,29,7],[29,9,29,10],[30,2,30,5],[30,6,30,7],[30,9,30,10],[31,2,31,5],[31,6,31,7],[31,9,31,10],[32,0,32,8],[32,9,32,10],[34,3,34,10],[35,0,35,2],[35,5,35,9]],"flags":["formulas_cached_only"]}
["规费、税金项目计价表"]
["工程名称：徐州市解台闸灌溉渠南侧管理区域应急管护及绿化工程",{"$nulls":3},"标段：",null,null,"第1页 共1页"]
["序号","项目名称","计算基础",{"$nulls":3},"计算基数(元)",null,"计算费率(％)","金额(元)"]
["1","规费","工程排污费+社会保险费+住房公积金",{"$nulls":5},"100.000"]
["1.1","社会保险费","分部分项工程费+措施项目费+其他项目费-除税工程设备费",{"$nulls":5},"3.300"]
["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",{"$nulls":5},"0.550"]
["1.3","工程排污费","分部分项工程费+措施项目费+其他项目费-除税工程设备费",{"$nulls":5},{"v":0.1,"d":"0.100"}]
["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",{"$nulls":5},"10.000"]
{"$rows_empty":24}
["合  计"]
[]
[{"$nulls":3},"【新点2013清单造价江苏版 V10.3.2】"]
["编制人（造价人员）：",{"$nulls":4},"复核人（造价工程师）："]