{"text_format":"3","workbook":"xls","n_sheets":6,"sheets":["1.1 扉-1 扉页","2.1 表-08 分部分项工程和单价措施项目清单与计价表","2.2 表-11 总价措施项目清单与计价表","2.3 表-12 其他项目清单与计价汇总表","2.4 表-12-1 暂列金额明细表","2.5 表-13 规费、税金项目计价表"],"not_rendered":{"external_links":1,"defined_names":6},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1.1 扉-1 扉页","index":0,"n_rows":16,"n_cols":8,"rows_kept":16,"merged":[[1,2,1,6],[3,0,3,9],[5,1,5,2],[5,6,5,8],[6,6,6,8],[8,1,9,2],[8,3,9,3],[8,5,9,5],[9,6,9,8],[10,6,10,8],[12,1,12,2],[12,6,12,8],[13,6,13,8],[15,1,15,2],[15,6,15,8]],"flags":["formulas_cached_only"]}
[]
[null,null,"城投商务楼幕墙玻璃零星更换工程",{"$nulls":4},"工程"]
[]
["招标工程量清单"]
[]
[null,"招  标  人：",{"$nulls":3},"造价咨询人："]
[{"$nulls":3},"（单位盖章）",null,null,"（单位资质专用章）"]
[]
[null,"法定代表人\n或其授权人：",{"$nulls":3},"法定代表人\n或其授权人："]
[]
[{"$nulls":3},"（签字或盖章）",null,null,"（签字或盖章）"]
[]
[null,"编  制  人：",{"$nulls":3},"复  核  人："]
[{"$nulls":3},"（造价人员签字盖专用章）",null,null,"（造价工程师签字盖专用章）"]
[]
[null,"编 制 时 间：",null,"2025年11月20日",null,"复 核 时 间：","2025年11月20日"]

{"sheet":"2.1 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":20,"n_cols":9,"rows_kept":20,"merged":[[0,0,0,8],[1,0,1,4],[1,6,1,8],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,2,8],[3,6,4,6],[3,7,4,7],[10,2,10,3],[13,2,13,3],[16,0,16,6],[17,0,17,6],[19,0,19,8]],"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：城投商务楼幕墙玻璃零星更换工程",{"$nulls":4},"标段：","第1页 共1页"]
["序号","项目编码","项目名称","项目特征描述","计量\n单位","工程量","金额（元）"]
[{"$nulls":6},"综合单价","合价","其中"]
[{"$nulls":8},"暂估价"]
["1","011613002001","玻璃拆除","1、玻璃品种、厚度:6+15A+6中空钢化Low-E玻璃\n2、单价包含运费、高空作业人员施工费等一切可预见费用","m2","9.82"]
["2","011613002002","玻璃拆除","1、玻璃品种、厚度:8+0.76pVB+8钢化玻璃玻璃\n2、单价包含运费、高空作业人员施工费等一切可预见费用","m2","22.4"]
["3","SB010103003001","建筑垃圾处置费",null,"项","1"]
["4","011209002001","全玻(无框玻璃)幕墙","1、玻璃品种、厚度:6+15A+6中空钢化Low-E玻璃\n2、密封胶:JS-2000耐候性硅酮密封胶，符合GB/T 14683 35级标准\n3、单价包含配件费、运费、高空作业人员施工费","m2","9.82"]
["5","011506003001","玻璃雨篷","1、玻璃品种、厚度:8+0.76pVB+8钢化玻璃玻璃\n2、密封胶:JS-2000耐候性硅酮密封胶，符合GB/T 14683 35级标准\n3、单价包含配件费、运费、高空作业人员施工费","m2","22.4"]
[null,null,"分部分项工程清单合计",null,null,""]
["1","011701008001","外装饰吊篮",null,"项","1"]
["2","011705001001","吊车费","本次募墙更换最高楼层为13楼最低楼层为2层，且位置较分散，投标人根据现场情况综合考虑吊车型号与工作时长后报价","项","1"]
[null,null,"单价措施项目清单合计",null,null,""]
[]
[]
["本页小计"]
["合    计"]
[]
["【金石工程计价软件V5.41】"]

{"sheet":"2.2 表-11 总价措施项目清单与计价表","index":2,"n_rows":55,"n_cols":9,"rows_kept":55,"merged":[[0,0,0,8],[1,0,1,4],[1,6,1,8],[20,0,20,8],[21,0,21,8],[22,0,22,4],[22,6,22,8],[52,0,52,4],[54,0,54,8]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
["工程名称：城投商务楼幕墙玻璃零星更换工程",{"$nulls":4},"标段：","第1页 共2页"]
["序号","项目编码","项目名称","计算基础","费率（%）","金额（元）","调整\n费率（%）","调整后\n金额（元）","备注"]
["1","011707001001","现场安全文明施工",null,0]
["1.1",null,"基本费","分部分项工程费+单价措施项目费-除税工程设备费",{"v":1.5,"d":"1.500"}]
["1.2",null,"标化增加费","分部分项工程费+单价措施项目费-除税工程设备费",0]
["1.3",null,"扬尘污染防治增加费","分部分项工程费+单价措施项目费-除税工程设备费",{"v":0.21,"d":"0.210"}]
["2","011707010001","工程按质论价","分部分项工程费+单价措施项目费-除税工程设备费",0]
["3","011707002001","夜间施工",null,0]
["4","011707004001","二次搬运",null,0]
["5","011707005001","冬雨季施工",null,0]
["6","011707006001","地上、地下设施、建筑物的临时保护设施",null,0]
["7","011707007001","已完工程及设备保护费",null,0]
["8","011707008001","临时设施费",null,0]
["9","011707009001","赶工措施费",null,0]
["10","01B001","特殊条件下施工增加费",null,0]
["11","011707003001","非夜间施工照明",null,0]
["12","011707011001","住宅工程分户验收",null,0]
["13","011707012001","建筑工人实名制费用",null,0]
[]
["【金石工程计价软件V5.41】"]
["总价措施项目清单与计价表"]
["工程名称：城投商务楼幕墙玻璃零星更换工程",{"$nulls":4},"标段：","第2页 共2页"]
["序号","项目编码","项目名称","计算基础","费率（%）","金额（元）","调整\n费率（%）","调整后\n金额（元）","备注"]
["14","011707015001","智慧工地费用",null,0,{"$nulls":3},"现场安全隐患排查、人员信息动态管理、扬尘管控视频监控、高处作业防护预警、危大工程监测预警和集成平台等设备、软件和管理费用。"]
{"$rows_empty":27}
["合   计"]
[]
["【金石工程计价软件V5.41】"]

{"sheet":"2.3 表-12 其他项目清单与计价汇总表","index":3,"n_rows":45,"n_cols":5,"rows_kept":45,"merged":[[0,0,0,4],[1,0,1,2],[42,0,42,1],[44,0,44,4]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表"]
["工程名称：城投商务楼幕墙玻璃零星更换工程",null,null,"标段：","第1页 共1页"]
["序号","项目名称","金额(元)","结算金额(元)","备注"]
["1","暂列金额",0]
["2","暂估价",0]
["2.1","材料暂估价",0]
["2.2","专业工程暂估价",0]
["3","计日工",0]
["4","总承包服务费",0]
{"$rows_empty":33}
["合  计",null,0]
[]
["【金石工程计价软件V5.41】"]

{"sheet":"2.4 表-12-1 暂列金额明细表","index":4,"n_rows":45,"n_cols":5,"rows_kept":45,"merged":[[0,0,0,4],[1,0,1,2],[42,0,42,2],[44,0,44,4]],"flags":["formulas_cached_only"]}
["暂列金额明细表"]
["工程名称：城投商务楼幕墙玻璃零星更换工程",null,null,"标段：","第1页 共1页"]
["序号","项目名称","计量单位","暂定金额(元)","备注"]
{"$rows_empty":39}
["合  计",null,null,0]
[]
["【金石工程计价软件V5.41】"]

{"sheet":"2.5 表-13 规费、税金项目计价表","index":5,"n_rows":41,"n_cols":6,"rows_kept":41,"merged":[[0,0,0,5],[1,0,1,2],[1,4,1,5],[38,0,38,4],[40,0,40,5]],"flags":["formulas_cached_only"]}
["规费、税金项目计价表"]
["工程名称：城投商务楼幕墙玻璃零星更换工程",null,null,"标段：","第1页 共1页"]
["序号","项目名称","计算基础","计算基数(元)","计算费率(％)","金额(元)"]
["1","规费",null,null,{"v":100,"d":"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",null,{"v":3.8,"d":"3.800"}]
["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",null,{"v":0.67,"d":"0.670"}]
["1.3","环境保护税","分部分项工程费+措施项目费+其他项目费-除税工程设备费",null,{"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",null,{"v":9,"d":"9.000"}]
{"$rows_empty":30}
["合  计"]
[]
["【金石工程计价软件V5.41】"]