{"text_format":"3","workbook":"xlsx","n_sheets":6,"sheets":["招标工程量清单封面","工程项目清单汇总表","分部分项工程项目清单计价表","计日工表","增值税计价表","主要材料设备价格表(合价)(格式一)"],"read":"whole","date_system":"1900"}

{"sheet":"招标工程量清单封面","index":0,"n_rows":7,"n_cols":6,"rows_kept":7,"merged":[[0,1,0,3],[0,4,0,5],[1,1,1,3],[1,4,1,5],[2,0,2,5],[3,0,3,2],[3,3,3,5],[4,0,4,2],[4,3,4,4],[5,0,5,2],[5,3,5,4],[6,0,6,5]]}
["","惠创未来城厂房1、2构筑物拆除及厂房1设备基坑填筑",null,null,"工程"]
["","",null,null,""]
["招 标 工 程 量 清 单"]
["",null,null,""]
["招  标  人：",null,null,"",null,"（盖章）"]
["",null,null,"",null,""]
[""]

{"sheet":"工程项目清单汇总表","index":1,"n_rows":19,"n_cols":6,"rows_kept":19,"merged":[[0,0,0,5],[1,0,1,1],[1,2,1,3],[2,0,2,2],[2,3,2,4],[3,0,3,2],[3,3,3,4],[4,0,4,2],[4,3,4,4],[5,0,5,2],[5,3,5,4],[6,0,6,2],[6,3,6,4],[7,0,7,2],[7,3,7,4],[8,0,8,2],[8,3,8,4],[9,0,9,2],[9,3,9,4],[10,0,10,2],[10,3,10,4],[11,0,11,2],[11,3,11,4],[12,0,12,2],[12,3,12,4],[13,0,13,2],[13,3,13,4],[14,0,14,2],[14,3,14,4],[15,0,15,2],[15,3,15,4],[16,0,16,2],[16,3,16,4],[17,0,17,4],[18,1,18,5]]}
["工程项目清单汇总表"]
["工程名称:",null,"惠创未来城厂房1、2构筑物拆除及厂房1设备基坑填筑工程",null,"标段：","第1页, 共1页"]
["序号",null,null,"项目内容",null,"金额(元)"]
["1",null,null,"分部分项工程费",null,""]
["1.1",null,null,"拆除厂房2的C室",null,""]
["1.3",null,null,"填筑厂房1设备基坑",null,""]
["1.4",null,null,"拆除1号厂房设备基础平台",null,""]
["2",null,null,"措施项目费",null,""]
["2.1",null,null,"其中：安全生产措施项目"]
["3",null,null,"其他项目费",null,""]
["3.1",null,null,"其中：暂列金额",null,""]
["3.2",null,null,"其中：专业工程暂估价",null,""]
["3.3",null,null,"其中：计日工",null,""]
["3.4",null,null,"其中：总承包服务费",null,""]
["3.5",null,null,"其中：工程优质费",null,""]
["3.6",null,null,"其中：合同中约定的其他项目",null,""]
["4",null,null,"增值税",null,""]
["合  计",{"$nulls":4},""]
["注：","1  专业工程暂估价为已含税价格，在计算增值税计算基础时不应包含专业工程暂估价金额；\n2  本表宜用于按合同标的为工程量清单编制对象的工程汇总计算，以单项工程、单位工程等为工程量清\n   单编对象的工程可按本表汇总计算。"]

{"sheet":"分部分项工程项目清单计价表","index":2,"n_rows":40,"n_cols":11,"rows_kept":40,"merged":[[0,0,0,10],[1,0,1,1],[1,2,1,4],[1,6,1,8],[1,9,1,10],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,5],[2,6,4,6],[2,7,4,7],[2,8,2,10],[3,8,4,9],[3,10,4,10],[5,1,5,2],[5,4,5,5],[5,8,5,9],[6,1,6,2],[6,4,6,5],[6,8,6,9],[7,1,7,2],[7,4,7,5],[7,8,7,9],[8,1,8,2],[8,4,8,5],[8,8,8,9],[9,1,9,2],[9,4,9,5],[9,8,9,9],[10,1,10,2],[10,4,10,5],[10,8,10,9],[11,1,11,2],[11,4,11,5],[11,8,11,9],[12,1,12,2],[12,4,12,5],[12,8,12,9],[13,1,13,2],[13,4,13,5],[13,8,13,9],[14,1,14,2],[14,4,14,5],[14,8,14,9],[15,0,15,9],[16,0,16,10],[17,0,17,1],[17,2,17,4],[17,6,17,8],[17,9,17,10],[18,0,20,0],[18,1,20,2],[18,3,20,3],[18,4,20,5],[18,6,20,6],[18,7,20,7],[18,8,18,10],[19,8,20,9],[19,10,20,10],[21,1,21,2],[21,4,21,5],[21,8,21,9],[22,1,22,2],[22,4,22,5],[22,8,22,9],[23,1,23,2],[23,4,23,5],[23,8,23,9],[24,1,24,2],[24,4,24,5],[24,8,24,9],[25,1,25,2],[25,4,25,5],[25,8,25,9],[26,1,26,2],[26,4,26,5],[26,8,26,9],[27,1,27,2],[27,4,27,5],[27,8,27,9],[28,1,28,2],[28,4,28,5],[28,8,28,9],[29,1,29,2],[29,4,29,5],[29,8,29,9],[30,1,30,2],[30,4,30,5],[30,8,30,9],[31,0,31,9],[32,0,32,10],[33,0,33,1],[33,2,33,4],[33,6,33,8],[33,9,33,10],[34,0,36,0],[34,1,36,2],[34,3,36,3],[34,4,36,5],[34,6,36,6],[34,7,36,7],[34,8,34,10],[35,8,36,9],[35,10,36,10],[37,1,37,2],[37,4,37,5],[37,8,37,9],[38,0,38,9],[39,0,39,9]]}
["分部分项工程项目清单计价表"]
["工程名称:",null,"惠创未来城厂房1、2构筑物拆除及厂房1设备基坑填筑工程",null,null,"标段:","",null,null,"第1页, 共3页"]
["序号","项目编码",null,"项目名称","项目特征描述",null,"计量单位","工程量","金额(元)"]
[{"$nulls":8},"综合单价",null,"合价"]
[]
["","",null,"拆除厂房2的C室","",null,"","","",null,""]
["1","B011606003001",null,"拆除轻钢龙骨吊顶（含吊杆）","1.名称:拆除轻钢龙骨吊顶（含吊杆）\n2.废料弃运:投标人自行考虑",null,"m2","1650.000","",null,""]
["2","B011613001003",null,"拆除配电箱","1.名称:拆除配电箱\n2.废料弃运:运输到指定地点",null,"套","10.000","",null,""]
["3","B011606002001",null,"拆除轻钢龙骨隔墙","1.名称:拆除轻钢龙骨隔墙\n2.废料弃运:投标人自行考虑",null,"m2","510.000","",null,""]
["4","B011613001001",null,"拆除LED天花灯","1.名称:拆除LED天花灯\n2.废料弃运:投标人自行考虑",null,"套","36.000","",null,""]
["5","B011613001002",null,"拆除灯泡","1.名称:拆除灯泡\n2.废料弃运:投标人自行考虑",null,"套","130.000","",null,""]
["6","B011611001003",null,"拆除钢柱","1.名称:拆除钢柱\n2.拆除方式:机械拆除（含机械切割）\n3.废料弃运:运输到指定地点",null,"t","3.729","",null,""]
["7","B011611001004",null,"拆除钢梁","1.名称:拆除钢梁\n2.拆除方式:机械拆除（含机械切割）\n3.废料弃运:运输到指定地点",null,"t","2.788","",null,""]
["8","B011612001001",null,"拆除消防管道 DN160","1.名称:拆除消防管道 DN160\n2.废料弃运:运输到指定地点",null,"m","85.000","",null,""]
["9","B011612001002",null,"拆除消防管道 DN50","1.名称:拆除消防管道 DN50",null,"m","340.000","",null,""]
["本页小计",{"$nulls":9},""]
["分部分项工程项目清单计价表"]
["工程名称:",null,"惠创未来城厂房1、2构筑物拆除及厂房1设备基坑填筑工程",null,null,"标段:","",null,null,"第2页, 共3页"]
["序号","项目编码",null,"项目名称","项目特征描述",null,"计量单位","工程量","金额(元)"]
[{"$nulls":8},"综合单价",null,"合价"]
[]
["","",null,"","2.废料弃运:运输到指定地点",null,"","","",null,""]
["10","B011612001003",null,"拆除消防栓","1.名称:拆除消防栓\n2.废料弃运:运输到指定地点",null,"套","1.000","",null,""]
["","",null,"填筑厂房1设备基坑","",null,"","","",null,""]
["11","010101003001",null,"取土回填","1.名称:取土回填\n2.密实度：按规范要求\n2.取土距离:1km",null,"m3","2033.940","",null,""]
["12","B011611001005",null,"拆除钢栏杆","1.名称:拆除钢栏杆\n2.废料弃运:运输到指定地点",null,"m","120.000","",null,""]
["13","010501001001",null,"混凝土面层","1.名称:混凝土面层\n2.厚度:25cm\n3.材料强度:C25商品砼",null,"m3","147.200","",null,""]
["14","B011611001006",null,"拆除地面钢板","1.名称:拆除地面钢板\n2.废料弃运:运输到指定地点",null,"t","3.336","",null,""]
["","",null,"拆除1号厂房设备基础平台","",null,"","","",null,""]
["15","B011602002001",null,"拆除钢筋混凝土平台","1.名称:拆除拆除钢筋混凝土平台\n2.拆除方式:机械拆除（含钢筋截断）\n3.废料弃运:投标人自行考虑",null,"m3","569.813","",null,""]
["16","B011611001001",null,"拆除钢楼梯","1.名称:拆除钢楼梯\n2.拆除方式:机械拆除\n3.废料弃运:运输到指定地点",null,"t","2.192","",null,""]
["本页小计",{"$nulls":9},""]
["分部分项工程项目清单计价表"]
["工程名称:",null,"惠创未来城厂房1、2构筑物拆除及厂房1设备基坑填筑工程",null,null,"标段:","",null,null,"第3页, 共3页"]
["序号","项目编码",null,"项目名称","项目特征描述",null,"计量单位","工程量","金额(元)"]
[{"$nulls":8},"综合单价",null,"合价"]
[]
["17","B011611001002",null,"拆除钢栏杆","1.名称:拆除钢栏杆\n2.废料弃运:运输到指定地点",null,"m","201.000","",null,""]
["本页小计",{"$nulls":9},""]
["合    计",{"$nulls":9},""]

{"sheet":"计日工表","index":3,"n_rows":17,"n_cols":11,"rows_kept":17,"merged":[[0,0,0,10],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,10],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,6],[2,7,4,7],[2,8,2,9],[2,10,3,10],[5,1,5,2],[5,5,5,6],[6,0,6,7],[7,1,7,2],[7,5,7,6],[8,0,8,7],[9,1,9,2],[9,5,9,6],[10,1,10,2],[10,5,10,6],[11,1,11,2],[11,5,11,6],[12,1,12,2],[12,5,12,6],[13,1,13,2],[13,5,13,6],[14,0,14,7],[15,0,15,7],[16,1,16,10]]}
["计日工表"]
["工程名称:",null,"惠创未来城厂房1、2构筑物拆除及厂房1设备基坑填筑工程",{"$nulls":3},"标段：",null,null,"第1页, 共1页"]
["编号","计日工名称",null,"单位","暂定数量","实际数量",null,"综合单价 (元)","合价",null,"调整金额±(元)"]
[{"$nulls":8},"暂定","实际"]
[{"$nulls":8},"A₁","A₂","B=A₂-A₁"]
["一","人工",null,"","","",null,"","","",""]
["人工小计",{"$nulls":7},"","",""]
["二","材料",null,"","","",null,"","","",""]
["材料小计",{"$nulls":7},"","",""]
["三","施工机具",null,"","","",null,"","","",""]
["1","汽车式高空作业车",null,"台班","","",null,"","","",""]
["2","载货汽车",null,"台班","3.000","",null,"","","",""]
["3","平台作业升降车",null,"台班","10.000","",null,"","","",""]
["4","平台作业升降车",null,"台班","34.000","",null,"","","",""]
["施工机具小计",{"$nulls":7},"","",""]
["总    计",{"$nulls":7},"","",""]
["注：","1  本表计日工名称、暂定数量应由招标人填写。编制最高投标限价时，单价应由招标人按有关计价规\n   定确定；编制投标报价时，单价应由投标人自主报价，并按暂定数量计算合价计入投标总价中。\n2  工程结算时，应按发承包双方确认的实际数量计量合价。发承包双方确认的实际数量详见本标准表\n   E.8.2。"]

{"sheet":"增值税计价表","index":4,"n_rows":5,"n_cols":9,"rows_kept":5,"merged":[[0,0,0,8],[1,0,1,1],[1,2,1,3],[1,4,1,6],[1,7,1,8],[2,1,2,2],[2,3,2,4],[2,6,2,7],[3,1,3,2],[3,3,3,4],[3,6,3,7],[4,0,4,7]]}
["增值税计价表"]
["工程名称:",null,"惠创未来城厂房1、2构筑物拆除及厂房1设备基坑填筑工程",null,"标段：",null,null,"第1页, 共1页"]
["序号","项目名称",null,"计算基础说明",null,"计算基础","税率(%)",null,"金额(元)"]
["1","增值税",null,"分部分项工程费+措施项目费+其他项目费-专业工程暂估价",null,"","9.00",null,""]
["合  计",{"$nulls":7},""]

{"sheet":"主要材料设备价格表(合价)(格式一)","index":5,"n_rows":26,"n_cols":10,"rows_kept":26,"merged":[[0,0,0,9],[1,0,1,1],[1,2,1,6],[1,7,1,9],[2,1,2,2],[2,6,2,7],[3,1,3,2],[3,6,3,7],[4,1,4,2],[4,6,4,7],[5,1,5,2],[5,6,5,7],[6,1,6,2],[6,6,6,7],[7,1,7,2],[7,6,7,7],[8,1,8,2],[8,6,8,7],[9,1,9,2],[9,6,9,7],[10,1,10,2],[10,6,10,7],[11,1,11,2],[11,6,11,7],[12,1,12,2],[12,6,12,7],[13,1,13,2],[13,6,13,7],[14,1,14,2],[14,6,14,7],[15,1,15,2],[15,6,15,7],[16,1,16,2],[16,6,16,7],[17,1,17,2],[17,6,17,7],[18,1,18,2],[18,6,18,7],[19,1,19,2],[19,6,19,7],[20,1,20,2],[20,6,20,7],[21,1,21,2],[21,6,21,7],[22,1,22,2],[22,6,22,7],[23,1,23,2],[23,6,23,7],[24,1,24,2],[24,6,24,7],[25,1,25,2],[25,6,25,7]]}
["主要材料设备价格表"]
["工程名称：",null,"惠创未来城厂房1、2构筑物拆除及厂房1设备基坑填筑工程",{"$nulls":4},"第1页, 共1页"]
["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",null,"除税单价\n(元)","除税合价\n(元)"]
["1","0001001",null,"综合工日","","工日","86.704",null,"",""]
["2","0003006",null,"综合工日","(机械用)","工日","6.565",null,"",""]
["3","00010003",null,"机上人工","","工日","128.893",null,"",""]
["4","00010010",null,"人工费","","元","90446.438",null,"",""]
["5","1237001",null,"氧气","","m3","6.930",null,"",""]
["6","1237061",null,"乙炔气","","kg","3.169",null,"",""]
["7","03139531",null,"合金钎头 φ150","","个","0.729",null,"",""]
["8","9946001",null,"折旧费","","元","781.014",null,"",""]
["9","9946011",null,"大修理费","","元","281.717",null,"",""]
["10","9946021",null,"经常修理费","","元","583.160",null,"",""]
["11","9946051",null,"柴油","(机械用)0#","kg","117.669",null,"",""]
["12","9946111",null,"其他费用","","元","517.810",null,"",""]
["13","9946131",null,"其他材料费","","元","175.847",null,"",""]
["14","34110010",null,"水","","m3","25.318",null,"",""]
["15","80210210",null,"普通预拌混凝土 C25","","m3","149.408",null,"",""]
["16","99450630",null,"折旧费","","元","21755.602",null,"",""]
["17","99450640",null,"检修费","","元","6612.939",null,"",""]
["18","99450650",null,"维护费","","元","18674.056",null,"",""]
["19","99450660",null,"安拆费","","元","1633.700",null,"",""]
["20","99450670",null,"汽油","(机械用)","kg","153.130",null,"",""]
["21","99450680",null,"柴油","(机械用)","kg","3727.875",null,"",""]
["22","99450700",null,"电","(机械用)","kw·h","17403.821",null,"",""]
["23","99450760",null,"其他材料费","","元","45.585",null,"",""]