{"text_format":"3","workbook":"xls","n_sheets":5,"sheets":["扉-3 投标总价扉页-1","表-04 单位工程投标报价汇总表-1","表-08 分部分项工程和单价措施项目清单与计价表-1","表-11 总价措施项目清单与计价汇总表-1","表-13 规费、税金项目计价表-1"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"扉-3 投标总价扉页-1","index":0,"n_rows":13,"n_cols":7,"rows_kept":13,"merged":[[0,0,0,6],[1,0,1,1],[1,2,1,6],[2,0,2,1],[2,2,2,6],[3,0,3,1],[3,3,3,6],[4,0,4,1],[4,3,4,6],[5,0,5,1],[5,2,5,6],[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],[12,1,12,5]],"flags":["formulas_cached_only"]}
["预 算 总 价"]
["建 设 单 位："]
["工 程 名 称：",null,"尾矿库周边道路损毁及围挡修复"]
["预 算 总 价 ",null,"(小写)："]
[null,null,"(大写)："]
["施 工 单 位："]
[null,null,"(单位盖章)"]
["法定代表人\n\n或其授权人："]
[null,null,"(签字或盖章)"]
["编  制  人："]
[null,null,"（造价人员签字盖专用章）"]
["时      间：",null,"    年   月   日"]
[{"$nulls":6},"扉-3"]

{"sheet":"表-04 单位工程投标报价汇总表-1","index":1,"n_rows":61,"n_cols":6,"rows_kept":61,"merged":[[0,0,0,5],[1,0,1,1],[1,2,1,3],[1,4,1,5],[2,1,2,2],[2,3,2,4],[3,1,3,2],[3,3,3,4],[4,1,4,2],[4,3,4,4],[5,1,5,2],[5,3,5,4],[6,1,6,2],[6,3,6,4],[7,1,7,2],[7,3,7,4],[8,1,8,2],[8,3,8,4],[9,1,9,2],[9,3,9,4],[10,1,10,2],[10,3,10,4],[11,1,11,2],[11,3,11,4],[12,1,12,2],[12,3,12,4],[13,1,13,2],[13,3,13,4],[14,1,14,2],[14,3,14,4],[15,1,15,2],[15,3,15,4],[16,1,16,2],[16,3,16,4],[17,1,17,2],[17,3,17,4],[18,1,18,2],[18,3,18,4],[19,1,19,2],[19,3,19,4],[20,1,20,2],[20,3,20,4],[21,1,21,2],[21,3,21,4],[22,1,22,2],[22,3,22,4],[23,1,23,2],[23,3,23,4],[24,1,24,2],[24,3,24,4],[25,1,25,2],[25,3,25,4],[26,1,26,2],[26,3,26,4],[27,0,27,5],[28,0,28,1],[28,2,28,3],[28,4,28,5],[29,0,29,5],[30,0,30,1],[30,2,30,3],[30,4,30,5],[31,1,31,2],[31,3,31,4],[32,1,32,2],[32,3,32,4],[33,1,33,2],[33,3,33,4],[34,1,34,2],[34,3,34,4],[35,1,35,2],[35,3,35,4],[36,1,36,2],[36,3,36,4],[37,1,37,2],[37,3,37,4],[38,1,38,2],[38,3,38,4],[39,1,39,2],[39,3,39,4],[40,1,40,2],[40,3,40,4],[41,1,41,2],[41,3,41,4],[42,1,42,2],[42,3,42,4],[43,1,43,2],[43,3,43,4],[44,1,44,2],[44,3,44,4],[45,1,45,2],[45,3,45,4],[46,1,46,2],[46,3,46,4],[47,1,47,2],[47,3,47,4],[48,1,48,2],[48,3,48,4],[49,1,49,2],[49,3,49,4],[50,1,50,2],[50,3,50,4],[51,1,51,2],[51,3,51,4],[52,1,52,2],[52,3,52,4],[53,1,53,2],[53,3,53,4],[54,1,54,2],[54,3,54,4],[55,1,55,2],[55,3,55,4],[56,1,56,2],[56,3,56,4],[57,1,57,2],[57,3,57,4],[58,0,58,2],[58,3,58,4],[59,0,59,5],[60,0,60,1],[60,2,60,3],[60,4,60,5]],"flags":["formulas_cached_only"]}
["单位工程报价汇总表"]
["工程名称：尾矿库零星工程",null,"标段：",null,"第 1 页 共 2 页"]
["序号","汇 总 内 容",null,"金 额(元)",null,"其中：暂估价(元)"]
["1","分部分项工程"]
["1.1","拆除已沉砼道路及恢复"]
["1.2","排水管"]
["1.3","供水管改线"]
["1.4","防洪"]
[1.5,"输矿浆洞塌方恢复"]
["1.1","其中：综合工日"]
["1.2","1)人工费"]
["1.3","2)材料费"]
["1.4","3)机械费"]
["1.5","4)企业管理费"]
["1.6","5)利润"]
["2","措施项目"]
["2.1","其中： 1)技术措施费"]
["2.1.1","综合工日"]
["2.1.2","①人工费"]
["2.1.3","②材料费"]
["2.1.4","③机械费"]
["2.1.5","④企业管理费"]
["2.1.6","⑤利润"]
["2.2","2)安全文明措施费"]
["2.2.1","2.1)安全生产费"]
["2.2.2","2.2)文明施工措施费"]
["2.2.3","2.3)扬尘污染防治费"]
["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。"]
[{"$nulls":4},"表—04"]
["单位工程报价汇总表"]
["工程名称：尾矿库零星工程",null,"标段：",null,"第 2 页 共 2 页"]
["序号","汇 总 内 容",null,"金 额(元)",null,"其中：暂估价(元)"]
["2.3","3)二次搬运费"]
["2.4","4)夜间施工措施费"]
["2.5","5)冬雨施工措施费"]
["2.6","6)其他"]
["3","其他项目",{"$nulls":3},"－"]
["3.1","其中：1)暂列金额",{"$nulls":3},"－"]
["3.2","2)专业工程暂估价",{"$nulls":3},"－"]
["3.3","3)计日工",{"$nulls":3},"－"]
["3.4","4)总承包服务费",{"$nulls":3},"－"]
["3.5","5)零星工作项目费"]
["3.6","6)优质优价奖励费"]
["3.7","7)检测费"]
["3.8","8)其他",{"$nulls":3},"－"]
["4","规费",{"$nulls":3},"－"]
["4.1","其中：1)工程排污费",{"$nulls":3},"－"]
["4.2","2)社会保障费",{"$nulls":3},"－"]
["4.3","3)住房公积金",{"$nulls":3},"－"]
["4.4","4)工伤保险",{"$nulls":3},"－"]
["5","不含税工程造价合计"]
["6","增值税~销项税额"]
["7","含税工程造价合计"]
[]
[]
[]
[]
[]
["报价合计=1+2+3+4+6",{"$nulls":4},"0"]
["注：本表适用于单位工程招标控制价或投标报价的汇总，如无单位工程划分，单项工程也使用本表汇总。"]
[{"$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-1","index":2,"n_rows":58,"n_cols":11,"rows_kept":58,"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],[33,3,33,4],[33,8,33,9],[34,0,34,7],[34,8,34,9],[35,0,35,10],[36,0,36,3],[36,4,36,8],[36,9,36,10],[37,0,37,10],[38,0,38,3],[38,4,38,8],[38,9,38,10],[39,0,41,0],[39,1,41,1],[39,2,41,2],[39,3,41,4],[39,5,41,5],[39,6,41,6],[39,7,39,10],[40,7,41,7],[40,8,41,9],[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],[54,0,54,7],[54,8,54,9],[55,0,55,7],[55,8,55,9],[56,0,56,10],[57,0,57,3],[57,4,57,8],[57,9,57,10]],"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：尾矿库零星工程",{"$nulls":3},"标段：",{"$nulls":4},"第 1 页 共 2 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,"拆除已沉砼道路及恢复"]
[1,"041001001001","拆除路面",null,null,"m2","156.4"]
[2,"041001003001","拆除基层",null,null,"m3","46.92"]
[3,"080101010001","平整场地",null,null,"m2","156.4"]
[4,"010404001001","垫层",null,null,"m3","46.92"]
[5,"010507002001","室外地坪",null,null,"m2","156.4"]
[6,"011601001001","砖砌体拆除",null,null,"m3","5.91"]
[7,"010401003001","实心砖墙",null,null,"m3","5.91"]
[8,"011201001001","墙面一般抹灰",null,null,"m2","14.88"]
[9,"011701002001","外脚手架",null,null,"m2","36.48"]
[10,"010103001002","回填方",null,null,"m3","10095"]
[11,"040202001001","路床(槽）整形",null,null,"m3","210.5"]
[null,null,"分部小计"]
[null,null,"排水管"]
[1,"010101007001","管沟土方",null,null,"m3","28.8"]
[2,"010101001001","原土打夯",null,null,"m2","24"]
[3,"010404001002","垫层",null,null,"m3","3.6"]
[4,"040501004001","塑料管",null,null,"m","30"]
[5,"010103001003","回填方",null,null,"m3","7.2"]
[6,"010101004001","挖基坑土方",null,null,"m3","2.15"]
[7,"010404001003","垫层",null,null,"m3","0.66"]
[8,"010507006001","检查井",null,null,"m3","0.66"]
[9,"010401011001","砖检查井",null,null,"m3","1.73"]
[10,"010903003002","墙面砂浆防水（防潮）",null,null,"m2","7.6"]
[null,null,"分部小计"]
[null,null,"供水管改线"]
[1,"010101007002","管沟土方",null,null,"m3","57.6"]
[2,"010101001002","原土打夯",null,null,"m2","72"]
[3,"040501004002","塑料管",null,null,"m","120"]
["本页小计"]
["注：为计取规费等的使用，可在表中增设其中：“定额人工费”。"]
[{"$nulls":9},"表—08"]
["分部分项工程和单价措施项目清单与计价表"]
["工程名称：尾矿库零星工程",{"$nulls":3},"标段：",{"$nulls":4},"第 2 页 共 2 页"]
["序号","项目编码","项目名称","项目特征描述",null,"计量单位","工程量","金 额(元)"]
[{"$nulls":7},"综合单价","合 价",null,"其中"]
[{"$nulls":10},"暂估价"]
[4,"01B002","接管",null,null,"项","1"]
[5,"010103001004","回填方",null,null,"m3","57.6"]
[null,null,"分部小计"]
[null,null,"防洪"]
[1,"01B003","挖淤泥、流砂",null,null,"m3",5184]
[null,null,"分部小计"]
[null,null,"输矿浆洞塌方恢复"]
[1,"010101006002","挖淤泥、流砂",null,null,"m3",636]
[2,"010103001006","回填方",null,null,"m3",636]
[null,null,"分部小计"]
[]
[]
["本页小计"]
["合  计"]
["注：为计取规费等的使用，可在表中增设其中：“定额人工费”。"]
[{"$nulls":9},"表—08"]

{"sheet":"表-11 总价措施项目清单与计价汇总表-1","index":3,"n_rows":22,"n_cols":11,"rows_kept":22,"merged":[[0,0,0,10],[1,0,1,3],[1,4,1,7],[1,8,1,10],[2,3,2,4],[2,7,2,8],[3,3,3,4],[3,7,3,8],[4,3,4,4],[4,7,4,8],[5,3,5,4],[5,7,5,8],[6,3,6,4],[6,7,6,8],[7,3,7,4],[7,7,7,8],[8,3,8,4],[8,7,8,8],[9,3,9,4],[9,7,9,8],[10,3,10,4],[10,7,10,8],[11,3,11,4],[11,7,11,8],[12,3,12,4],[12,7,12,8],[13,3,13,4],[13,7,13,8],[14,3,14,4],[14,7,14,8],[15,3,15,4],[15,7,15,8],[16,3,16,4],[16,7,16,8],[17,3,17,4],[17,7,17,8],[18,0,18,5],[18,7,18,8],[19,0,19,3],[19,4,19,7],[19,8,19,10],[20,0,20,10],[21,0,21,3],[21,4,21,7],[21,8,21,10]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
["工程名称：尾矿库零星工程",{"$nulls":3},"标段：",{"$nulls":3},"第 1 页 共 1 页"]
["序号","项目编码","项 目 名 称","计 算 基 础",null,"费率(%)","金 额(元)","调整费\n率(%)",null,"调整后金额\n(元)","备 注"]
["1","011707001001","安全文明施工费",{"$nulls":7},"不可竞争费，安全生产费、文明施工措施费费率值根据“豫建设标【2014】57号文”取定，扬尘污染防治费费率值根据“豫建设标【2016】47号文”取定。"]
["1.1","1.1","安全生产费","(综合工日合计+技术措施项目综合工日合计)*34*1.66*(1-10.08%)",null,"0"]
["1.2","1.2","文明施工措施费","(综合工日合计+技术措施项目综合工日合计)*34*1.66*(1-10.08%)",null,"0"]
["1.3","1.3","扬尘污染防治费","(综合工日合计+技术措施项目综合工日合计)*34*1.66*(1-10.08%)",null,"0"]
["2","011707002001","夜间施工增加费","综合工日合计+技术措施项目综合工日合计",null,"0"]
["3","011707004001","二次搬运费","综合工日合计+技术措施项目综合工日合计",null,"0"]
["4","011707005001","冬雨季施工增加费","综合工日合计+技术措施项目综合工日合计",null,"0"]
["5","011707006001","地上、地下设施、建筑物的临时保护设施","综合工日合计+技术措施项目综合工日合计",null,"0"]
["6","011707007001","已完工程及设备保护费","综合工日合计+技术措施项目综合工日合计",null,"0"]
[]
[]
[]
[]
[]
[]
["合  计"]
["编制人（造价人员）：",{"$nulls":3},"复核人（造价工程师）："]
["注：1.“计算基础”中安全文明施工费可为“定额基价”、“定额人工费”或“定额人工费+定额机械费”，其他项目可为“定额人工费”或“定额人工费+定额机械费”。\n    2.按施工方案计算的措施费，若无“计算基础”和“费率”的数值，也可只填“金额”数值，但应在备注栏说明施工方案出处或计算方法。"]
[{"$nulls":8},"表-11"]

{"sheet":"表-13 规费、税金项目计价表-1","index":4,"n_rows":36,"n_cols":8,"rows_kept":36,"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],[33,0,33,4],[33,5,33,6],[34,0,34,2],[34,3,34,7],[35,0,35,2],[35,3,35,5],[35,6,35,7]],"flags":["formulas_cached_only"]}
["规费、税金项目计价表"]
["工程名称：尾矿库零星工程",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","规费","其中：1)工程排污费+2)社会保障费+3)住房公积金+4)工伤保险"]
["1.1","其中：1)工程排污费"]
["1.2","2)社会保障费","综合工日合计+技术措施项目综合工日合计"]
["1.3","3)住房公积金","综合工日合计+技术措施项目综合工日合计"]
["1.4","4)工伤保险","综合工日合计+技术措施项目综合工日合计"]
["2","增值税~销项税额","不含税工程造价合计"]
{"$rows_empty":24}
["合  计",{"$nulls":6},34319.52]
[" 编制人（造价人员）：",null,null,"复核人（造价工程师）："]
[{"$nulls":6},"表—13"]