{"text_format":"3","workbook":"xlsx","n_sheets":7,"sheets":["单位工程汇总表","分部分项工程和单价措施项目清单与计价表(格式一)","总价措施项目清单与计价表","其他项目清单与计价汇总表","计日工表","规费、税金项目计价表","主要材料设备价格表(合价)(格式一)"],"read":"whole","date_system":"1900"}

{"sheet":"单位工程汇总表","index":0,"n_rows":30,"n_cols":6,"rows_kept":30,"merged":[[0,0,0,5],[1,1,1,3],[2,0,2,1],[2,3,2,4],[3,0,3,1],[3,3,3,4],[4,0,4,1],[4,3,4,4],[5,0,5,1],[5,3,5,4],[6,0,6,1],[6,3,6,4],[7,0,7,1],[7,3,7,4],[8,0,8,1],[8,3,8,4],[9,0,9,1],[9,3,9,4],[10,0,10,1],[10,3,10,4],[11,0,11,1],[11,3,11,4],[12,0,12,1],[12,3,12,4],[13,0,13,1],[13,3,13,4],[14,0,14,1],[14,3,14,4],[15,0,15,1],[15,3,15,4],[16,0,16,1],[16,3,16,4],[17,0,17,1],[17,3,17,4],[18,0,18,1],[18,3,18,4],[19,0,19,1],[19,3,19,4],[20,0,20,1],[20,3,20,4],[21,0,21,1],[21,3,21,4],[22,0,22,1],[22,3,22,4],[23,0,23,1],[23,3,23,4],[24,0,24,1],[24,3,24,4],[25,0,25,1],[25,3,25,4],[26,0,26,1],[26,3,26,4],[27,0,27,1],[27,3,27,4],[28,0,28,1],[28,3,28,4],[29,0,29,2],[29,3,29,4]]}
["单位工程招标控制价汇总表"]
["工程名称:","惠创未来城现有厂房屋面（2025年度第三批）防水补漏工程",null,null,"标段：","第1页, 共1页"]
["序号",null,"汇总内容","金额(元)",null,"其中：暂估价(元)"]
["1",null,"分部分项工程费",null,null,""]
["1.1",null,"金属屋面防水涂料",null,null,""]
["1.2",null,"更换成品排水沟",null,null,""]
["1.3",null,"混凝土屋面",null,null,""]
["1.4",null,"管道口拆除及封堵",null,null,""]
["1.5",null,"外墙立面",null,null,""]
["1.6",null,"电梯井补漏",null,null,""]
["2",null,"措施项目费",null,null,""]
["2.1",null,"绿色施工安全防护措施费",null,null,""]
["2.2",null,"其他措施项目费",null,null,""]
["3",null,"其他项目费",null,null,""]
["3.1",null,"暂列金额",null,null,""]
["3.2",null,"暂估价",null,null,""]
["3.3",null,"计日工",null,null,""]
["3.4",null,"总承包服务费","",null,""]
["3.5",null,"索赔费用","",null,""]
["3.6",null,"现场签证费用","",null,""]
["3.7",null,"预算包干费","",null,""]
["3.8",null,"工程优质费","",null,""]
["3.9",null,"消纳费","",null,""]
["3.10",null,"其他费用","",null,""]
["4",null,"规费","",null,""]
["5",null,"税前工程造价",null,null,""]
["6",null,"增值税销项税额",null,null,""]
["7",null,"工程造价",null,null,""]
["8",null,"其中：人工费",null,null,""]
["招标控制价合计",{"$nulls":4},""]

{"sheet":"分部分项工程和单价措施项目清单与计价表(格式一)","index":1,"n_rows":74,"n_cols":11,"rows_kept":74,"merged":[[0,0,0,10],[1,0,1,1],[1,2,1,7],[1,8,1,10],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,10],[3,7,4,8],[3,9,4,9],[5,1,5,2],[5,7,5,8],[6,1,6,2],[6,7,6,8],[7,1,7,2],[7,7,7,8],[8,1,8,2],[8,7,8,8],[9,1,9,2],[9,7,9,8],[10,1,10,2],[10,7,10,8],[11,1,11,2],[11,7,11,8],[12,1,12,2],[12,7,12,8],[13,1,13,2],[13,7,13,8],[14,0,14,8],[15,0,15,10],[16,0,16,1],[16,2,16,7],[16,8,16,10],[17,0,19,0],[17,1,19,2],[17,3,19,3],[17,4,19,4],[17,5,19,5],[17,6,19,6],[17,7,17,10],[18,7,19,8],[18,9,19,9],[20,1,20,2],[20,7,20,8],[21,1,21,2],[21,7,21,8],[22,1,22,2],[22,7,22,8],[23,1,23,2],[23,7,23,8],[24,1,24,2],[24,7,24,8],[25,1,25,2],[25,7,25,8],[26,1,26,2],[26,7,26,8],[27,1,27,2],[27,7,27,8],[28,1,28,2],[28,7,28,8],[29,1,29,2],[29,7,29,8],[30,1,30,2],[30,7,30,8],[31,1,31,2],[31,7,31,8],[32,0,32,8],[33,0,33,10],[34,0,34,1],[34,2,34,7],[34,8,34,10],[35,0,37,0],[35,1,37,2],[35,3,37,3],[35,4,37,4],[35,5,37,5],[35,6,37,6],[35,7,35,10],[36,7,37,8],[36,9,37,9],[38,1,38,2],[38,7,38,8],[39,1,39,2],[39,7,39,8],[40,1,40,2],[40,7,40,8],[41,1,41,2],[41,7,41,8],[42,1,42,2],[42,7,42,8],[43,1,43,2],[43,7,43,8],[44,1,44,2],[44,7,44,8],[45,1,45,2],[45,7,45,8],[46,1,46,2],[46,7,46,8],[47,1,47,2],[47,7,47,8],[48,1,48,2],[48,7,48,8],[49,1,49,2],[49,7,49,8],[50,1,50,2],[50,7,50,8],[51,1,51,2],[51,7,51,8],[52,1,52,2],[52,7,52,8],[53,1,53,2],[53,7,53,8],[54,1,54,2],[54,7,54,8],[55,1,55,2],[55,7,55,8],[56,1,56,2],[56,7,56,8],[57,1,57,2],[57,7,57,8],[58,1,58,2],[58,7,58,8],[59,1,59,2],[59,7,59,8],[60,1,60,2],[60,7,60,8],[61,0,61,8],[62,0,62,10],[63,0,63,1],[63,2,63,7],[63,8,63,10],[64,0,66,0],[64,1,66,2],[64,3,66,3],[64,4,66,4],[64,5,66,5],[64,6,66,6],[64,7,64,10],[65,7,66,8],[65,9,66,9],[67,1,67,2],[67,7,67,8],[68,1,68,2],[68,7,68,8],[69,1,69,2],[69,7,69,8],[70,1,70,2],[70,7,70,8],[71,1,71,2],[71,7,71,8],[72,0,72,8],[73,0,73,8]]}
["分部分项工程和单价措施项目清单与计价表"]
["工程名称:",null,"惠创未来城现有厂房屋面（2025年度第三批）防水补漏工程",{"$nulls":5},"第1页, 共4页"]
["序号","项目编码",null,"项目名称","项目特征描述","计量\n单位","工程量","金额(元)"]
[{"$nulls":7},"综合单价",null,"合价","其中"]
[{"$nulls":10},"暂估价"]
["","",null,"金属屋面防水涂料","","","","",null,null,""]
["1","011401002001",null,"金属面油漆","1、名称:金属面油漆\n2、油漆品种、刷漆遍数:金属防锈漆 2遍","m2","702.300",{"$nulls":3},""]
["2","010902001001",null,"金属面防水","1、名称:金属面防水\n2、部位:钢结构屋面\n3、防水材料名称:丙烯酸防水涂料 \n4、防水层数:一布三涂","m2","702.300",{"$nulls":3},""]
["","",null,"更换成品排水沟","","","","",null,null,""]
["3","穗010606014001",null,"镀锌钢板水槽","1、名称:镀锌钢板水槽\n2、厚度:0.6厚镀锌钢板\n3、截面尺寸:底宽400mm；靠墙深350mm；外侧深320mm\n4、加固:沿长度设置角钢L30*3加固，横向角钢L30*3@3000（单根长400mm）","m","132.000",{"$nulls":3},""]
["","",null,"混凝土屋面","","","","",null,null,""]
["4","011607001001",null,"刚性层拆除","1、名称:拆除刚性防水层\n2、部位:屋面\n3、厚度:100厚混凝土保护层\n4、弃运:投标自行考虑","m2","5.000",{"$nulls":3},""]
["5","粤R1-7-109001",null,"裂缝高压注浆补漏（含止水针头）","1、名称:裂缝高压注浆\n2、材料:防水凝固剂","m","10.000",{"$nulls":3},""]
["6","010902002001",null,"聚合物防水涂料","1、名称:聚合物防水涂料 \n2、部位:屋面","m2","7.500",{"$nulls":3},""]
["本页小计",{"$nulls":9},""]
["分部分项工程和单价措施项目清单与计价表"]
["工程名称:",null,"惠创未来城现有厂房屋面（2025年度第三批）防水补漏工程",{"$nulls":5},"第2页, 共4页"]
["序号","项目编码",null,"项目名称","项目特征描述","计量\n单位","工程量","金额(元)"]
[{"$nulls":7},"综合单价",null,"合价","其中"]
[{"$nulls":10},"暂估价"]
["","",null,"","3、涂膜厚度:1.5厚","","","",null,"",""]
["7","010902003001",null,"细石混凝土防水层","1、名称:细石混凝土防水层\n2、部位:屋面\n3、混凝土强度等级:C25细石混凝土\n4、厚度:100厚","m2","5.000",{"$nulls":3},""]
["8","010902001003",null,"高聚物卷材防水","1、名称:高聚物卷材防水\n2、部位:屋面\n3、防水层数:一层","m2","10.000",{"$nulls":3},""]
["","",null,"管道口拆除及封堵","","","",{"$nulls":3},""]
["9","粤R2-5-10001",null,"拆除通风管道","1、名称:拆除通风管道\n2、规格:500*500","m","5.000",{"$nulls":3},""]
["10","011403003001",null,"镀锌钢板封堵","1、名称:镀锌钢板封堵\n2、规格:500*500","块","1.000",{"$nulls":3},""]
["","",null,"外墙立面","","","","",null,null,""]
["11","010903002002",null,"新做密封耐候胶","1、名称:密封耐候胶补缝\n2、位置:窗户、百叶窗边缘\n3、材料及缝宽:10mm宽密封耐候胶","m","141.600",{"$nulls":3},""]
["12","010903002001",null,"窗外边刷透明防水胶","1、名称:透明防水胶\n2、位置:窗外边30cm宽\n3、厚度:1.5厚（两遍）","m2","42.480",{"$nulls":3},""]
["","",null,"电梯井补漏","","","","",null,null,""]
["13","粤R1-7-109002",null,"裂缝高压注浆补漏","1、名称:裂缝高压注浆\n2、材料:水溶性聚氨酯","m","25.000",{"$nulls":3},""]
["14","010903002003",null,"墙面涂膜防水","1、名称:JS聚合物防水涂料\n2、部位:电梯井底部及墙身\n3、涂膜遍数:两遍","m2","93.020",{"$nulls":3},""]
["本页小计",{"$nulls":9},""]
["分部分项工程和单价措施项目清单与计价表"]
["工程名称:",null,"惠创未来城现有厂房屋面（2025年度第三批）防水补漏工程",{"$nulls":5},"第3页, 共4页"]
["序号","项目编码",null,"项目名称","项目特征描述","计量\n单位","工程量","金额(元)"]
[{"$nulls":7},"综合单价",null,"合价","其中"]
[{"$nulls":10},"暂估价"]
["","",null,"分部分项小计","","","","",null,null,""]
["","",null,"措施项目","","","","",null,"",""]
["","AQFHWMSG",null,"绿色施工安全防护措施费","","","","",null,"",""]
["","AZMJSCSF",null,"按子目计算的绿色施工安全防护措施费","","","","",null,"",""]
["","JSJ",null,"综合脚手架","","","","",null,"",""]
["","MMSAQW",null,"密目式安全网","","","","",null,"",""]
["15","粤011701013001",null,"靠脚手架安全板","","m2","1.000","",null,"",""]
["16","粤011701018001",null,"围尼龙编织布","","m2","1.000","",null,"",""]
["17","MBZC001",null,"模板的支架","","t","1.000","",null,"",""]
["18","SGXCWDHLSZDWD001",null,"施工现场围挡和临时占地围挡","","项","1.000","",null,"",""]
["19","SGWDZM001",null,"施工围档照明","","项","1.000","",null,"",""]
["20","LSGGJTD001",null,"临时钢管架通道","","项","1.000","",null,"",""]
["21","粤011701014001",null,"独立安全挡板","","m2","1.000","",null,"",""]
["22","DZSBJC001",null,"吊装设备基础","","项","1.000","",null,"",""]
["23","FCJZLSSGFHP001",null,"防尘降噪绿色施工防护棚","","m2","1.000","",null,"",""]
["24","SGBD001",null,"施工便道","","m","1.000","",null,"",""]
["25","YBYL001",null,"样板引路","","项","1.000","",null,"",""]
["","QTCSF",null,"其他措施项目费","","","","",null,"",""]
["","HNTMBJZJ",null,"混凝土模板及支架(撑)","","","","",null,"",""]
["","CZYS",null,"垂直运输","","","","",null,"",""]
["","SGPSJS",null,"施工排水、降水","","","","",null,"",""]
["26","011707004001",null,"二次搬运","","项","1.000","",null,"",""]
["27","011707005001",null,"冬雨季施工","","项","1.000","",null,"",""]
["本页小计",{"$nulls":8},"",""]
["分部分项工程和单价措施项目清单与计价表"]
["工程名称:",null,"惠创未来城现有厂房屋面（2025年度第三批）防水补漏工程",{"$nulls":5},"第4页, 共4页"]
["序号","项目编码",null,"项目名称","项目特征描述","计量\n单位","工程量","金额(元)"]
[{"$nulls":7},"综合单价",null,"合价","其中"]
[{"$nulls":10},"暂估价"]
["28","011707006001",null,"地上、地下设施、建筑物的临时保护设施","","项","1.000","",null,"",""]
["29","011707007001",null,"已完工程及设备保护","","项","1.000","",null,"",""]
["30","011705001001",null,"大型机械设备安拆费","","项","1.000","",null,"",""]
["31","CSQTFY001",null,"其他费用","","项","1.000","",null,"",""]
["","",null,"措施项目小计","","","","",null,"",""]
["本页小计",{"$nulls":8},"",""]
["合    计",{"$nulls":9},""]

{"sheet":"总价措施项目清单与计价表","index":2,"n_rows":13,"n_cols":11,"rows_kept":13,"merged":[[0,0,0,10],[1,0,1,1],[1,2,1,6],[1,7,1,8],[1,9,1,10],[2,1,2,2],[2,5,2,6],[3,1,3,2],[3,5,3,6],[4,1,4,2],[4,5,4,6],[5,1,5,2],[5,5,5,6],[6,1,6,2],[6,5,6,6],[7,1,7,2],[7,5,7,6],[8,1,8,2],[8,5,8,6],[9,1,9,2],[9,5,9,6],[10,1,10,2],[10,5,10,6],[11,1,11,2],[11,5,11,6],[12,0,12,6],[13,0,13,5],[13,6,13,10]]}
["总价措施项目清单与计价表"]
["工程名称:",null,"惠创未来城现有厂房屋面（2025年度第三批）防水补漏工程",{"$nulls":4},"标段：",null,"第1页, 共1页"]
["序号","项目编码",null,"项目名称","计算基础","费率\n(%)",null,"金额\n(元)","调整费率\n(%)","调整后金额\n(元)","备注"]
["1","AQFHWMSG",null,"绿色施工安全防护措施费","","",null,"","","",""]
["1.1","AXSJSCSXMF",null,"按系数计算的绿色施工安全防护措施费","","",null,null,"","",""]
["1.1.1","011707001001",null,"按系数计算的绿色施工安全防护措施费(包括绿色施工、临时设施、安全施工和用工实名管理)","分部分项人工费+分部分项机具费","19.00",null,null,"","","以分部分项工程的人工费与施工机具费之和的19%计算"]
["","",null,"小计","","",null,null,"","",""]
["2","QTCSF",null,"其他措施项目费","","",null,"","","",""]
["2.1","WMGDZJF001",null,"文明工地增加费","分部分项人工费+分部分项机具费","",null,"","","","省级文明工地按2.10%计算；市级文明工地按1.20%计算"]
["2.2","011707002001",null,"夜间施工","夜间施工人工费","20.00",null,"","","","按夜间施工项目人工的20%计算"]
["2.3","GGCSF001",null,"赶工措施费","(1-工期系数)*(分部分项人工费+分部分项机具费)","30.00",null,"","","",""]
["","",null,"小计","","",null,"","","",""]
["合    计",{"$nulls":7},"","",""]

{"sheet":"其他项目清单与计价汇总表","index":3,"n_rows":17,"n_cols":6,"rows_kept":17,"merged":[[0,0,0,5],[1,0,1,1],[1,2,1,3],[2,1,2,2],[3,1,3,2],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[13,1,13,2],[14,1,14,2],[15,0,15,2],[16,0,16,5]]}
["其他项目清单与计价汇总表"]
["工程名称:",null,"惠创未来城现有厂房屋面（2025年度第三批）防水补漏工程",null,"标段：","第1页, 共1页"]
["序号","项目名称",null,"金额(元)","结算金额(元)","备注"]
["1","暂列金额",null,"","",""]
["2","暂估价",null,"","",""]
["2.1","材料暂估价",null,"","","该费用进入清单项目综合单价，此处不汇总"]
["2.2","专业工程暂估价",null,"","",""]
["3","计日工",null,null,"",""]
["4","总承包服务费",null,"","",""]
["5","索赔费用",null,"","",""]
["6","现场签证费用",null,"","",""]
["7","预算包干费",null,"","","以分部分项人工费 + 分部分项机具费为计算基础 * 0.00%"]
["8","工程优质费",null,"","","市级质量奖按4.5%计算；省级质量奖7.5%计算；国家级质量奖12%计算"]
["9","消纳费",null,"","","根据“穗建造价〔2019〕53号”，建筑垃圾处置企业(单位)收取的消纳费列入其他项目费用中，按照市场、工程情况预估，列明单价与工程量"]
["10","其他费用",null,"","",""]
["总    计",{"$nulls":3},"",""]
["注：材料（设备）暂估单价进入清单项目综合单价，此处不汇总。"]

{"sheet":"计日工表","index":4,"n_rows":13,"n_cols":9,"rows_kept":13,"merged":[[0,0,0,8],[1,0,1,1],[1,2,1,4],[1,5,1,6],[1,7,1,8],[2,0,3,0],[2,1,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,2,8],[4,1,4,2],[5,0,5,6],[6,1,6,2],[7,0,7,6],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,0,11,6],[12,0,12,6]]}
["计日工表"]
["工程名称:",null,"惠创未来城现有厂房屋面（2025年度第三批）防水补漏工程",null,null,"标段：",null,"第1页, 共1页"]
["序号","项目名称",null,"单位","暂定数量","实际数量","综合单价","合价"]
[{"$nulls":7},"暂定","实际"]
["一","人工",null,"","","","","",""]
["人工小计",{"$nulls":6},"",""]
["二","材料",null,"","","","","",""]
["材料小计",{"$nulls":6},"",""]
["三","施工机具",null,"","","","","",""]
["1","汽车式起重机（16t）",null,"台班","2.000","",null,null,""]
["2","平台作业升降车（12m）",null,"台班","4.000","",null,null,""]
["施工机具小计",{"$nulls":7},""]
["总    计",{"$nulls":7},""]

{"sheet":"规费、税金项目计价表","index":5,"n_rows":6,"n_cols":8,"rows_kept":6,"merged":[[0,0,0,7],[1,0,1,1],[1,2,1,4],[1,6,1,7],[2,1,2,2],[2,3,2,4],[3,1,3,2],[3,3,3,4],[4,1,4,2],[4,3,4,4],[5,0,5,5],[6,0,6,3],[6,4,6,7]]}
["规费、税金项目计价表"]
["工程名称:",null,"惠创未来城现有厂房屋面（2025年度第三批）防水补漏工程",null,null,"标段：","第1页, 共1页"]
["序号","项目名称",null,"计算基础",null,"计算基数","计算费率(%)","金额(元)"]
["1","规费",null,"",null,"","",""]
["2","增值税销项税额",null,"税前工程造价",null,null,"9"]
["合    计",{"$nulls":5},""]

{"sheet":"主要材料设备价格表(合价)(格式一)","index":6,"n_rows":3,"n_cols":9,"rows_kept":3,"merged":[[0,0,0,8],[1,0,1,1],[1,2,1,6],[1,7,1,8],[2,1,2,2],[3,1,3,2],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[25,1,25,2],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[30,1,30,2]]}
["主要材料设备价格表"]
["工程名称：",null,"惠创未来城现有厂房屋面（2025年度第三批）防水补漏工程"]
["序号","材料设备编码",null,"材料设备名称","规格、型号等特殊\n要求","单位","数量","除税单价\n(元)","除税合价\n(元)"]