{"text_format":"3","workbook":"xls","n_sheets":215,"sheets":["B.2 工程项目招标控制价封面(封-2)","C.2 工程项目招标控制价扉页(扉-2)","E.1 建设项目招标控制价投标报价汇总表(表-02)带202~","E.2 单项工程招标控制价投标报价汇总表(表-03)带202~","E.2 单项工程招标控制价投标报价汇总表(表-03)带20~1","E.3 单位工程招标控制价投标报价汇总表(表-04-1)一般~","F.1.1 分部分项工程清单计价表(表-08)【风貌改造‖1~","F.1.2 单价措施项目清单计价表(表-08)【风貌改造‖1~","F.4 总价措施项目清单与计价表(表-11)【风貌改造‖1.~","G.1 其他项目清单与计价汇总表(表-12)【风貌改造‖1.~","G.2 暂列金额明细表(表-12-1)【风貌改造‖1.2.3~","K.2 承包人提供主要材料和工程设备一览表(表-20)【风貌~","E.3 单位工程招标控制价投标报价汇总表(表-04-1)一~1","F.1.1 分部分项工程清单计价表(表-08)【风貌改造‖5~","F.1.2 单价措施项目清单计价表(表-08)【风貌改造‖5~","F.4 总价措施项目清单与计价表(表-11)【风貌改造‖5.~","G.1 其他项目清单与计价汇总表(表-12)【风貌改造‖5.~","G.2 暂列金额明细表(表-12-1)【风貌改造‖5.6栋房~","K.2 承包人提供主要材料和工程设备一览表(表-20)【风~1","E.3 单位工程招标控制价投标报价汇总表(表-04-1)一~2","F.1.1 分部分项工程清单计价表(表-08)【风貌改造‖卫~","F.1.2 单价措施项目清单计价表(表-08)【风貌改造‖卫~","F.4 总价措施项目清单与计价表(表-11)【风貌改造‖卫生~","G.1 其他项目清单与计价汇总表(表-12)【风貌改造‖卫生~","G.2 暂列金额明细表(表-12-1)【风貌改造‖卫生站风貌~","K.2 承包人提供主要材料和工程设备一览表(表-20)【风~2","E.3 单位工程招标控制价投标报价汇总表(表-04-1)一~3","F.1.1 分部分项工程清单计价表(表-08)【风貌改造‖杜~","F.1.2 单价措施项目清单计价表(表-08)【风貌改造‖杜~","F.4 总价措施项目清单与计价表(表-11)【风貌改造‖杜云~","G.1 其他项目清单与计价汇总表(表-12)【风貌改造‖杜云~","G.2 暂列金额明细表(表-12-1)【风貌改造‖杜云章等7~","K.2 承包人提供主要材料和工程设备一览表(表-20)【风~3","E.3 单位工程招标控制价投标报价汇总表(表-04-1)一~4","F.1.1 分部分项工程清单计价表(表-08)【风貌改造‖公~","F.1.2 单价措施项目清单计价表(表-08)【风貌改造‖公~","F.4 总价措施项目清单与计价表(表-11)【风貌改造‖公共~","G.1 其他项目清单与计价汇总表(表-12)【风貌改造‖公共~","G.2 暂列金额明细表(表-12-1)【风貌改造‖公共厕所风~","K.2 承包人提供主要材料和工程设备一览表(表-20)【风~4","E.3 单位工程招标控制价投标报价汇总表(表-04-1)一~5","F.1.1 分部分项工程清单计价表(表-08)【风貌改造‖何~","F.1.2 单价措施项目清单计价表(表-08)【风貌改造‖何~","F.4 总价措施项目清单与计价表(表-11)【风貌改造‖何平~","G.1 其他项目清单与计价汇总表(表-12)【风貌改造‖何平~","G.2 暂列金额明细表(表-12-1)【风貌改造‖何平山庄风~","K.2 承包人提供主要材料和工程设备一览表(表-20)【风~5","E.3 单位工程招标控制价投标报价汇总表(表-04-1)一~6","F.1.1 分部分项工程清单计价表(表-08)【风貌改造‖~1","F.1.2 单价措施项目清单计价表(表-08)【风貌改造‖~1","F.4 总价措施项目清单与计价表(表-11)【风貌改造‖何勇~","G.1 其他项目清单与计价汇总表(表-12)【风貌改造‖何勇~","G.2 暂列金额明细表(表-12-1)【风貌改造‖何勇风貌改~","K.2 承包人提供主要材料和工程设备一览表(表-20)【风~6","E.3 单位工程招标控制价投标报价汇总表(表-04-1)一~7","F.1.1 分部分项工程清单计价表(表-08)【风貌改造‖~2","F.1.2 单价措施项目清单计价表(表-08)【风貌改造‖~2","F.4 总价措施项目清单与计价表(表-11)【风貌改造‖何运~","G.1 其他项目清单与计价汇总表(表-12)【风貌改造‖何运~","G.2 暂列金额明细表(表-12-1)【风貌改造‖何运金风貌~","K.2 承包人提供主要材料和工程设备一览表(表-20)【风~7","E.3 单位工程招标控制价投标报价汇总表(表-04-1)一~8","F.1.1 分部分项工程清单计价表(表-08)【风貌改造‖红~","F.1.2 单价措施项目清单计价表(表-08)【风貌改造‖红~","F.4 总价措施项目清单与计价表(表-11)【风貌改造‖红兰~","G.1 其他项目清单与计价汇总表(表-12)【风貌改造‖红兰~","G.2 暂列金额明细表(表-12-1)【风貌改造‖红兰山庄风~","K.2 承包人提供主要材料和工程设备一览表(表-20)【风~8","E.3 单位工程招标控制价投标报价汇总表(表-04-1)一~9","F.1.1 分部分项工程清单计价表(表-08)【风貌改造‖姐~","F.1.2 单价措施项目清单计价表(表-08)【风貌改造‖姐~","F.4 总价措施项目清单与计价表(表-11)【风貌改造‖姐妹~","G.1 其他项目清单与计价汇总表(表-12)【风貌改造‖姐妹~","G.2 暂列金额明细表(表-12-1)【风貌改造‖姐妹山庄风~","K.2 承包人提供主要材料和工程设备一览表(表-20)【风~9","E.3 单位工程招标控制价投标报价汇总表(表-04-1)~10","F.1.1 分部分项工程清单计价表(表-08)【风貌改造‖金~","F.1.2 单价措施项目清单计价表(表-08)【风貌改造‖金~","F.4 总价措施项目清单与计价表(表-11)【风貌改造‖金水~","G.1 其他项目清单与计价汇总表(表-12)【风貌改造‖金水~","G.2 暂列金额明细表(表-12-1)【风貌改造‖金水园山庄~","K.2 承包人提供主要材料和工程设备一览表(表-20)【~10","E.3 单位工程招标控制价投标报价汇总表(表-04-1)~11","F.1.1 分部分项工程清单计价表(表-08)【风貌改造‖菊~","F.1.2 单价措施项目清单计价表(表-08)【风貌改造‖菊~","F.4 总价措施项目清单与计价表(表-11)【风貌改造‖菊宛~","G.1 其他项目清单与计价汇总表(表-12)【风貌改造‖菊宛~","G.2 暂列金额明细表(表-12-1)【风貌改造‖菊宛山庄风~","K.2 承包人提供主要材料和工程设备一览表(表-20)【~11","E.3 单位工程招标控制价投标报价汇总表(表-04-1)~12","F.1.1 分部分项工程清单计价表(表-08)【风貌改造‖龙~","F.1.2 单价措施项目清单计价表(表-08)【风貌改造‖龙~","F.4 总价措施项目清单与计价表(表-11)【风貌改造‖龙门~","G.1 其他项目清单与计价汇总表(表-12)【风貌改造‖龙门~","G.2 暂列金额明细表(表-12-1)【风貌改造‖龙门客栈风~","K.2 承包人提供主要材料和工程设备一览表(表-20)【~12","E.3 单位工程招标控制价投标报价汇总表(表-04-1)~13","F.1.1 分部分项工程清单计价表(表-08)【风貌改造‖每~","F.1.2 单价措施项目清单计价表(表-08)【风貌改造‖每~","F.4 总价措施项目清单与计价表(表-11)【风貌改造‖每天~","G.1 其他项目清单与计价汇总表(表-12)【风貌改造‖每天~","G.2 暂列金额明细表(表-12-1)【风貌改造‖每天农家乐~","K.2 承包人提供主要材料和工程设备一览表(表-20)【~13","E.3 单位工程招标控制价投标报价汇总表(表-04-1)~14","F.1.1 分部分项工程清单计价表(表-08)【风貌改造‖普~","F.1.2 单价措施项目清单计价表(表-08)【风貌改造‖普~","F.4 总价措施项目清单与计价表(表-11)【风貌改造‖普陀~","G.1 其他项目清单与计价汇总表(表-12)【风貌改造‖普陀~","G.2 暂列金额明细表(表-12-1)【风貌改造‖普陀庵风貌~","K.2 承包人提供主要材料和工程设备一览表(表-20)【~14","E.3 单位工程招标控制价投标报价汇总表(表-04-1)~15","F.1.1 分部分项工程清单计价表(表-08)【风貌改造‖青~","F.1.2 单价措施项目清单计价表(表-08)【风貌改造‖青~","F.4 总价措施项目清单与计价表(表-11)【风貌改造‖青龙~","G.1 其他项目清单与计价汇总表(表-12)【风貌改造‖青龙~","G.2 暂列金额明细表(表-12-1)【风貌改造‖青龙苑风貌~","K.2 承包人提供主要材料和工程设备一览表(表-20)【~15","E.3 单位工程招标控制价投标报价汇总表(表-04-1)~16","F.1.1 分部分项工程清单计价表(表-08)【风貌改造‖清~","F.1.2 单价措施项目清单计价表(表-08)【风貌改造‖清~","F.4 总价措施项目清单与计价表(表-11)【风貌改造‖清泉~","G.1 其他项目清单与计价汇总表(表-12)【风貌改造‖清泉~","G.2 暂列金额明细表(表-12-1)【风貌改造‖清泉酒店风~","K.2 承包人提供主要材料和工程设备一览表(表-20)【~16","E.3 单位工程招标控制价投标报价汇总表(表-04-1)~17","F.1.1 分部分项工程清单计价表(表-08)【风貌改造‖溪~","F.1.2 单价措施项目清单计价表(表-08)【风貌改造‖溪~","F.4 总价措施项目清单与计价表(表-11)【风貌改造‖溪水~","G.1 其他项目清单与计价汇总表(表-12)【风貌改造‖溪水~","G.2 暂列金额明细表(表-12-1)【风貌改造‖溪水湾风貌~","K.2 承包人提供主要材料和工程设备一览表(表-20)【~17","E.3 单位工程招标控制价投标报价汇总表(表-04-1)~18","F.1.1 分部分项工程清单计价表(表-08)【风貌改造‖谢~","F.1.2 单价措施项目清单计价表(表-08)【风貌改造‖谢~","F.4 总价措施项目清单与计价表(表-11)【风貌改造‖谢启~","G.1 其他项目清单与计价汇总表(表-12)【风貌改造‖谢启~","G.2 暂列金额明细表(表-12-1)【风貌改造‖谢启明风貌~","K.2 承包人提供主要材料和工程设备一览表(表-20)【~18","E.3 单位工程招标控制价投标报价汇总表(表-04-1)~19","F.1.1 分部分项工程清单计价表(表-08)【风貌改造‖杨~","F.1.2 单价措施项目清单计价表(表-08)【风貌改造‖杨~","F.4 总价措施项目清单与计价表(表-11)【风貌改造‖杨世~","G.1 其他项目清单与计价汇总表(表-12)【风貌改造‖杨世~","G.2 暂列金额明细表(表-12-1)【风貌改造‖杨世勇风貌~","K.2 承包人提供主要材料和工程设备一览表(表-20)【~19","E.3 单位工程招标控制价投标报价汇总表(表-04-1)~20","F.1.1 分部分项工程清单计价表(表-08)【风貌改造‖蓥~","F.1.2 单价措施项目清单计价表(表-08)【风貌改造‖蓥~","F.4 总价措施项目清单与计价表(表-11)【风貌改造‖蓥和~","G.1 其他项目清单与计价汇总表(表-12)【风貌改造‖蓥和~","G.2 暂列金额明细表(表-12-1)【风貌改造‖蓥和山庄风~","K.2 承包人提供主要材料和工程设备一览表(表-20)【~20","E.3 单位工程招标控制价投标报价汇总表(表-04-1)~21","F.1.1 分部分项工程清单计价表(表-08)【风貌改造‖煜~","F.1.2 单价措施项目清单计价表(表-08)【风貌改造‖煜~","F.4 总价措施项目清单与计价表(表-11)【风貌改造‖煜龙~","G.1 其他项目清单与计价汇总表(表-12)【风貌改造‖煜龙~","G.2 暂列金额明细表(表-12-1)【风貌改造‖煜龙阁风貌~","K.2 承包人提供主要材料和工程设备一览表(表-20)【~21","E.3 单位工程招标控制价投标报价汇总表(表-04-1)~22","F.1.1 分部分项工程清单计价表(表-08)【风貌改造‖月~","F.1.2 单价措施项目清单计价表(表-08)【风貌改造‖月~","F.4 总价措施项目清单与计价表(表-11)【风貌改造‖月儿~","G.1 其他项目清单与计价汇总表(表-12)【风貌改造‖月儿~","G.2 暂列金额明细表(表-12-1)【风貌改造‖月儿弯风貌~","K.2 承包人提供主要材料和工程设备一览表(表-20)【~22","E.3 单位工程招标控制价投标报价汇总表(表-04-1)~23","F.1.1 分部分项工程清单计价表(表-08)【风貌改造‖云~","F.1.2 单价措施项目清单计价表(表-08)【风貌改造‖云~","F.4 总价措施项目清单与计价表(表-11)【风貌改造‖云水~","G.1 其他项目清单与计价汇总表(表-12)【风貌改造‖云水~","G.2 暂列金额明细表(表-12-1)【风貌改造‖云水瑶风貌~","K.2 承包人提供主要材料和工程设备一览表(表-20)【~23","E.3 单位工程招标控制价投标报价汇总表(表-04-1)~24","F.1.1 分部分项工程清单计价表(表-08)【风貌改造‖张~","F.1.2 单价措施项目清单计价表(表-08)【风貌改造‖张~","F.4 总价措施项目清单与计价表(表-11)【风貌改造‖张兴~","G.1 其他项目清单与计价汇总表(表-12)【风貌改造‖张兴~","G.2 暂列金额明细表(表-12-1)【风貌改造‖张兴华风貌~","K.2 承包人提供主要材料和工程设备一览表(表-20)【~24","E.3 单位工程招标控制价投标报价汇总表(表-04-1)~25","F.1.1 分部分项工程清单计价表(表-08)【风貌改造‖紫~","F.1.2 单价措施项目清单计价表(表-08)【风貌改造‖紫~","F.4 总价措施项目清单与计价表(表-11)【风貌改造‖紫薇~","G.1 其他项目清单与计价汇总表(表-12)【风貌改造‖紫薇~","G.2 暂列金额明细表(表-12-1)【风貌改造‖紫薇客栈风~","K.2 承包人提供主要材料和工程设备一览表(表-20)【~25","E.3 单位工程招标控制价投标报价汇总表(表-04-1)~26","F.1.1 分部分项工程清单计价表(表-08)【风貌改造‖毛~","F.1.2 单价措施项目清单计价表(表-08)【风貌改造‖毛~","F.4 总价措施项目清单与计价表(表-11)【风貌改造‖毛石~","G.1 其他项目清单与计价汇总表(表-12)【风貌改造‖毛石~","G.2 暂列金额明细表(表-12-1)【风貌改造‖毛石砼挡墙】","K.2 承包人提供主要材料和工程设备一览表(表-20)【~26","E.3 单位工程招标控制价投标报价汇总表(表-04-1)~27","F.1.1 分部分项工程清单计价表(表-08)【风貌改造‖村~","F.1.2 单价措施项目清单计价表(表-08)【风貌改造‖村~","F.4 总价措施项目清单与计价表(表-11)【风貌改造‖村部~","G.1 其他项目清单与计价汇总表(表-12)【风貌改造‖村部~","G.2 暂列金额明细表(表-12-1)【风貌改造‖村部风貌改~","K.2 承包人提供主要材料和工程设备一览表(表-20)【~27","E.3 单位工程招标控制价投标报价汇总表(表-04-1)~28","F.1.1 分部分项工程清单计价表(表-08)【景观改造‖景~","F.1.2 单价措施项目清单计价表(表-08)【景观改造‖景~","F.4 总价措施项目清单与计价表(表-11)【景观改造‖景观~","G.1 其他项目清单与计价汇总表(表-12)【景观改造‖景观~","G.2 暂列金额明细表(表-12-1)【景观改造‖景观节点一~","K.2 承包人提供主要材料和工程设备一览表(表-20)【景观~","E.3 单位工程招标控制价投标报价汇总表(表-04-1)~29","F.1.1 分部分项工程清单计价表(表-08)【景观改造‖~1","F.1.2 单价措施项目清单计价表(表-08)【景观改造‖~1","F.4 总价措施项目清单与计价表(表-11)【景观改造‖景~1","G.1 其他项目清单与计价汇总表(表-12)【景观改造‖景~1","G.2 暂列金额明细表(表-12-1)【景观改造‖景观节点三】","K.2 承包人提供主要材料和工程设备一览表(表-20)【景~1"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"B.2 工程项目招标控制价封面(封-2)","index":0,"n_rows":8,"n_cols":5,"rows_kept":8,"merged":[[0,1,0,3],[1,0,1,4],[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],[6,0,6,4],[7,0,7,4]],"flags":["formulas_cached_only"]}
["","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）","","","工程"]
["招标控制价","","","",""]
["招  标  人:",""," ","",""]
["","","(单位盖章)","",""]
["造价咨询人:",""," ","",""]
["","","(单位盖章)","",""]
[" ","","","",""]
["  封-2 ","","","",""]

{"sheet":"C.2 工程项目招标控制价扉页(扉-2)","index":1,"n_rows":13,"n_cols":8,"rows_kept":13,"merged":[[0,1,0,5],[0,6,0,7],[1,0,1,7],[2,0,2,2],[2,3,2,6],[3,0,4,2],[3,3,4,6],[3,7,4,7],[4,0,4,2],[4,3,4,6],[5,0,5,1],[5,2,5,3],[5,5,5,7],[6,0,6,1],[6,2,6,3],[6,5,6,7],[7,0,7,1],[7,2,7,3],[7,5,7,7],[8,0,8,1],[8,2,8,3],[8,5,8,7],[9,0,9,1],[9,2,9,3],[9,5,9,7],[10,0,10,1],[10,2,10,3],[10,5,10,7],[11,0,11,1],[11,2,11,3],[11,5,11,7],[12,0,12,7]],"flags":["formulas_cached_only"]}
["","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）","","","","","工程",""]
["招标控制价","","","","","","",""]
["招标控制价(小写):","","","3132420.80元","","","",""]
["(大写):","","","叁佰壹拾叁万贰仟肆佰贰拾元捌角整","","","",""]
["","","","","","","",""]
["招　标　人:",""," ","","造价咨询人:"," ","",""]
["","","(单位盖章)","","","(单位盖章)","",""]
["法定代表人 \r\n或其授权人:",""," ","","法定代表人 \r\n或其授权人:"," ","",""]
["       ","","(签字或盖章)","","","(签字或盖章)","",""]
["编　制　人:",""," ","","复　核　人:"," ","",""]
["","","(造价人员签字盖专用章)","","","(一级造价工程师签字盖专用章)","",""]
["     编 制 时 间:",""," ","","复 核 时 间:"," ","",""]
["扉-2 ","","","","","","",""]

{"sheet":"E.1 建设项目招标控制价投标报价汇总表(表-02)带202~","index":2,"n_rows":68,"n_cols":10,"rows_kept":68,"merged":[[0,0,0,9],[1,0,1,1],[1,2,1,7],[1,8,1,9],[2,0,3,1],[2,2,3,2],[2,3,2,4],[2,5,3,5],[2,6,2,8],[2,9,3,9],[3,0,3,1],[4,0,4,1],[5,0,5,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[13,0,13,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[21,1,21,9],[22,0,22,9],[23,0,23,9],[24,0,24,1],[24,2,24,7],[24,8,24,9],[25,0,26,1],[25,2,26,2],[25,3,25,4],[25,5,26,5],[25,6,25,8],[25,9,26,9],[26,0,26,1],[27,0,27,1],[28,0,28,1],[29,0,29,1],[30,0,30,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[39,0,39,1],[40,0,40,1],[41,0,41,1],[43,1,43,9],[44,0,44,9],[45,0,45,9],[46,0,46,1],[46,2,46,7],[46,8,46,9],[47,0,48,1],[47,2,48,2],[47,3,47,4],[47,5,48,5],[47,6,47,8],[47,9,48,9],[48,0,48,1],[49,0,49,1],[50,0,50,1],[51,0,51,1],[52,0,52,1],[53,0,53,1],[54,0,54,1],[55,0,55,1],[56,0,56,1],[57,0,57,1],[58,0,58,1],[59,0,59,1],[60,0,60,1],[61,0,61,1],[62,0,62,1],[63,0,63,1],[64,0,64,4],[66,1,66,9],[67,0,67,9]],"flags":["formulas_cached_only"]}
["建设项目招标控制价/投标报价汇总表","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）","","","","","","第1页共3页",""]
["序号","","单项工程名称 ","工程规模","","金额(元)","其中: (元)","","","评标价"]
["","","","数值","计量单位","","暂估价","安全文明施工费","规费",""]
["1","","风貌改造"," ","平方米","2425553.26"," ","108279.68","68443.08","2146276.47"]
["2","","  1.2.3.4栋房屋风貌改造"," ","平方米","175754.34"," ","8292.01","3843.46","156134.72"]
["3","","  5.6栋房屋风貌改造"," ","平方米","373529.97"," ","17421.65","11450.85","328907.74"]
["4","","  卫生站风貌改造"," ","平方米","34430.87"," ","1551.40","1020.12","30405.90"]
["5","","  杜云章等7户风貌改造"," ","平方米","189778.17"," ","8809.78","5764.82","167199.13"]
["6","","  公共厕所风貌改造"," ","平方米","27868.51"," ","1234.59","809.66","24647.07"]
["7","","  何平山庄风貌改造"," ","平方米","72770.25"," ","3116.03","2024.56","64551.51"]
["8","","  何勇风貌改造"," ","平方米","45692.97"," ","2160.44","1423.03","40183.94"]
["9","","  何运金风貌改造"," ","平方米","21006.04"," ","1192.72","782.18","18152.01"]
["10","","  红兰山庄风貌改造"," ","平方米","40475.90"," ","1596.06","1035.85","36127.58"]
["11","","  姐妹山庄风貌改造"," ","平方米","70909.26"," ","3163.42","2068.55","62682.42"]
["12","","  金水园山庄风貌改造"," ","平方米","72791.37"," ","3195.97","2105.34","64414.84"]
["13","","  菊宛山庄风貌改造"," ","平方米","89038.14"," ","4096.96","2635.56","78546.89"]
["14","","  龙门客栈风貌改造"," ","平方米","36757.43"," ","1853.66","1159.77","32195.71"]
["15","","  每天农家乐风貌改造"," ","平方米","42354.33"," ","1743.33","1130.87","37686.30"]
["16","","  普陀庵风貌改造"," ","平方米","42308.12"," ","1971.79","1293.35","37258.90"]
[]
["注:","1.本表适用于建设项目招标控制价或投标报价的汇总；\r\n2.工程规模是指根据工程类型的特征进行描述的建筑面积、占地面积、体积、长度、宽度等具体数值及计量单位。","","","","","","","",""]
["表-02","","","","","","","","",""]
["建设项目招标控制价/投标报价汇总表","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）","","","","","","第2页共3页",""]
["序号","","单项工程名称 ","工程规模","","金额(元)","其中: (元)","","","评标价"]
["","","","数值","计量单位","","暂估价","安全文明施工费","规费",""]
["17","","  青龙苑风貌改造"," ","平方米","226058.07"," ","9713.72","6361.55","200424.09"]
["18","","  清泉酒店风貌改造"," ","平方米","69767.98"," ","3014.05","1960.77","61842.95"]
["19","","  溪水湾风貌改造"," ","平方米","79359.57"," ","3288.12","2150.38","70561.46"]
["20","","  谢启明风貌改造"," ","平方米","49272.40"," ","2224.13","1448.26","43519.50"]
["21","","  杨世勇风貌改造"," ","平方米","26399.91"," ","1304.12","849.48","23135.08"]
["22","","  蓥和山庄风貌改造"," ","平方米","58852.98"," ","2767.96","1809.42","51794.34"]
["23","","  煜龙阁风貌改造"," ","平方米","32218.39"," ","1488.39","970.39","28400.31"]
["24","","  月儿弯风貌改造"," ","平方米","41079.91"," ","1938.85","1248.70","36159.74"]
["25","","  云水瑶风貌改造"," ","平方米","94838.38"," ","4514.65","2916.00","83409.32"]
["26","","  张兴华风貌改造"," ","平方米","50898.93"," ","2506.84","1638.94","44610.76"]
["27","","  紫薇客栈风貌改造"," ","平方米","32576.66"," ","1609.02","1062.15","28534.93"]
["28","","  毛石砼挡墙"," ","平方米","126346.91"," ","4475.70","2782.39","113709.51"]
["29","","  村部风貌改造"," ","平方米","202417.50"," ","8034.32","4696.68","181079.82"]
["30","","景观改造"," ","平方米","706867.54"," ","12952.81","7683.74","655760.23"]
["31","","  景观节点一二"," ","平方米","237821.07"," ","4544.84","2852.96","220184.33"]
[]
["注:","1.本表适用于建设项目招标控制价或投标报价的汇总；\r\n2.工程规模是指根据工程类型的特征进行描述的建筑面积、占地面积、体积、长度、宽度等具体数值及计量单位。","","","","","","","",""]
["表-02","","","","","","","","",""]
["建设项目招标控制价/投标报价汇总表","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）","","","","","","第3页共3页",""]
["序号","","单项工程名称 ","工程规模","","金额(元)","其中: (元)","","","评标价"]
["","","","数值","计量单位","","暂估价","安全文明施工费","规费",""]
["32","","  景观节点三"," ","平方米","469046.47"," ","8407.97","4830.78","435575.90"]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["合　　计","","","","","3132420.80"," ","121232.49","76126.82","2802036.70"]
[]
["注:","1.本表适用于建设项目招标控制价或投标报价的汇总；\r\n2.工程规模是指根据工程类型的特征进行描述的建筑面积、占地面积、体积、长度、宽度等具体数值及计量单位。","","","","","","","",""]
["表-02","","","","","","","","",""]

{"sheet":"E.2 单项工程招标控制价投标报价汇总表(表-03)带202~","index":3,"n_rows":45,"n_cols":7,"rows_kept":45,"merged":[[0,0,0,6],[1,1,1,4],[1,5,1,6],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,5],[2,6,3,6],[22,0,22,6],[23,0,23,6],[24,1,24,4],[24,5,24,6],[25,0,26,0],[25,1,26,1],[25,2,26,2],[25,3,25,5],[25,6,26,6],[42,0,42,1],[44,0,44,6]],"flags":["formulas_cached_only"]}
["单项工程招标控制价/投标报价汇总表","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造","","","","第1页共2页",""]
["序号","单位工程名称 ","金额(元)","其中：（元）","","","评标价"]
["","","","暂估价","安全文明施工费 ","规费",""]
["1","1.2.3.4栋房屋风貌改造","175754.34"," ","8292.01","3843.46","156134.72"]
["2","5.6栋房屋风貌改造","373529.97"," ","17421.65","11450.85","328907.74"]
["3","卫生站风貌改造","34430.87"," ","1551.40","1020.12","30405.90"]
["4","杜云章等7户风貌改造","189778.17"," ","8809.78","5764.82","167199.13"]
["5","公共厕所风貌改造","27868.51"," ","1234.59","809.66","24647.07"]
["6","何平山庄风貌改造","72770.25"," ","3116.03","2024.56","64551.51"]
["7","何勇风貌改造","45692.97"," ","2160.44","1423.03","40183.94"]
["8","何运金风貌改造","21006.04"," ","1192.72","782.18","18152.01"]
["9","红兰山庄风貌改造","40475.90"," ","1596.06","1035.85","36127.58"]
["10","姐妹山庄风貌改造","70909.26"," ","3163.42","2068.55","62682.42"]
["11","金水园山庄风貌改造","72791.37"," ","3195.97","2105.34","64414.84"]
["12","菊宛山庄风貌改造","89038.14"," ","4096.96","2635.56","78546.89"]
["13","龙门客栈风貌改造","36757.43"," ","1853.66","1159.77","32195.71"]
["14","每天农家乐风貌改造","42354.33"," ","1743.33","1130.87","37686.30"]
["15","普陀庵风貌改造","42308.12"," ","1971.79","1293.35","37258.90"]
["16","青龙苑风貌改造","226058.07"," ","9713.72","6361.55","200424.09"]
["17","清泉酒店风貌改造","69767.98"," ","3014.05","1960.77","61842.95"]
[]
["注:本表适用于单项工程招标控制价或投标报价的汇总。暂估价包括分部分项及单项措施项目中的暂估价和专业工程暂估。                                                                                                                                                                          表-03","","","","","",""]
["单项工程招标控制价/投标报价汇总表","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造","","","","第2页共2页",""]
["序号","单位工程名称 ","金额(元)","其中：（元）","","","评标价"]
["","","","暂估价","安全文明施工费 ","规费",""]
["18","溪水湾风貌改造","79359.57"," ","3288.12","2150.38","70561.46"]
["19","谢启明风貌改造","49272.40"," ","2224.13","1448.26","43519.50"]
["20","杨世勇风貌改造","26399.91"," ","1304.12","849.48","23135.08"]
["21","蓥和山庄风貌改造","58852.98"," ","2767.96","1809.42","51794.34"]
["22","煜龙阁风貌改造","32218.39"," ","1488.39","970.39","28400.31"]
["23","月儿弯风貌改造","41079.91"," ","1938.85","1248.70","36159.74"]
["24","云水瑶风貌改造","94838.38"," ","4514.65","2916.00","83409.32"]
["25","张兴华风貌改造","50898.93"," ","2506.84","1638.94","44610.76"]
["26","紫薇客栈风貌改造","32576.66"," ","1609.02","1062.15","28534.93"]
["27","毛石砼挡墙","126346.91"," ","4475.70","2782.39","113709.51"]
["28","村部风貌改造","202417.50"," ","8034.32","4696.68","181079.82"]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["合　　计","","2425553.26"," ","108279.68","68443.08","2146276.47"]
[]
["注:本表适用于单项工程招标控制价或投标报价的汇总。暂估价包括分部分项及单项措施项目中的暂估价和专业工程暂估。                                                                                                                                                                          表-03","","","","","",""]

{"sheet":"E.2 单项工程招标控制价投标报价汇总表(表-03)带20~1","index":4,"n_rows":22,"n_cols":7,"rows_kept":22,"merged":[[0,0,0,6],[1,1,1,4],[1,5,1,6],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,5],[2,6,3,6],[19,0,19,1],[21,0,21,6]],"flags":["formulas_cached_only"]}
["单项工程招标控制价/投标报价汇总表","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\景观改造","","","","第1页共1页",""]
["序号","单位工程名称 ","金额(元)","其中：（元）","","","评标价"]
["","","","暂估价","安全文明施工费 ","规费",""]
["1","景观节点一二","237821.07"," ","4544.84","2852.96","220184.33"]
["2","景观节点三","469046.47"," ","8407.97","4830.78","435575.90"]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["合　　计","","706867.54"," ","12952.81","7683.74","655760.23"]
[]
["注:本表适用于单项工程招标控制价或投标报价的汇总。暂估价包括分部分项及单项措施项目中的暂估价和专业工程暂估。                                                                                                                                                                          表-03","","","","","",""]

{"sheet":"E.3 单位工程招标控制价投标报价汇总表(表-04-1)一般~","index":5,"n_rows":44,"n_cols":5,"rows_kept":44,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,1],[3,0,3,1],[4,0,4,1],[5,0,5,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[13,0,13,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[21,1,21,4],[22,0,22,4],[23,0,23,4],[24,0,24,1],[25,0,25,1],[26,0,26,1],[27,0,27,1],[28,0,28,1],[29,0,29,1],[30,0,30,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[39,0,39,1],[40,0,40,1],[41,0,41,2],[43,1,43,4]],"flags":["formulas_cached_only"]}
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【1.2.3.4栋房屋风貌改造】","标段：","第1页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["1","","分部分项及单价措施项目","141390.98"," "]
["1.1","","外墙面装饰1","91830.97"," "]
["1.2","","外墙面装饰2","29305.36"," "]
["1.3","","单价措施项目","20254.65"," "]
["2","","总价措施项目","8292.01","-"]
["2.1","","其中：安全文明施工费","8292.01","-"]
["3","","其他项目","7484.15","-"]
["3.1","","其中：暂列金额","7484.15","-"]
["3.2","","其中：专业工程暂估价"," ","-"]
["3.3","","其中：计日工"," ","-"]
["3.4","","其中：总承包服务费"," ","-"]
["4","","规费","3843.46","-"]
["5","","创优质工程奖补偿奖励费"," ","-"]
["6","","税前不含税工程造价","161010.60","-"]
["6.1","","其中：除税甲供材料（设备）费"," ","-"]
["7","","销项增值税额","14490.95","-"]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【1.2.3.4栋房屋风貌改造】","标段：","第2页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["8","","附加税","252.79","-"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
[" 招标控制价/投标报价总价合计=税前不含税工程造价+销项增值税额+附加税","","","175754.34"," "]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]

{"sheet":"F.1.1 分部分项工程清单计价表(表-08)【风貌改造‖1~","index":6,"n_rows":33,"n_cols":12,"rows_kept":33,"merged":[[0,0,0,11],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,11],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,11],[3,7,4,7],[3,8,4,8],[3,9,3,11],[4,1,4,2],[5,1,5,2],[5,3,5,4],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[9,3,9,4],[10,1,10,2],[10,3,10,4],[11,1,11,2],[12,0,12,7],[14,0,14,11],[15,0,15,11],[16,0,16,1],[16,2,16,5],[16,6,16,8],[16,9,16,11],[17,0,19,0],[17,1,19,2],[17,3,19,3],[17,4,19,4],[17,5,19,5],[17,6,19,6],[17,7,17,11],[18,7,19,7],[18,8,19,8],[18,9,18,11],[19,1,19,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[22,3,22,4],[23,1,23,2],[24,1,24,2],[25,1,25,2],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,0,29,7],[30,0,30,7],[32,0,32,11]],"flags":["formulas_cached_only"]}
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【1.2.3.4栋房屋风貌改造】","","","","标段：","","","第1页共2页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
[" "," ","","外墙面装饰1 ",""," "," "," "," "," "," "," "]
["1","011604002001","","外墙漆拆除","1.拆除部位：墙面 \r\n2.抹灰层种类：外墙漆","m2","943","5.32","5016.76","4205.78","",""]
["2","011406001002","","外墙面真石漆","1.基层类型：抹灰面 \r\n2.腻子刮腻子遍数 ：刮3厚柔性耐水腻子+5%防水剂\r\n3.油漆品种、刷漆遍数：涂刷2厚封闭底漆，涂刷3厚黄色真石漆，涂刷3厚罩光清漆。 \r\n","m2","943","91.92","86680.56","29742.22","339.48",""]
["3","040103002003","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","9","14.85","133.65","20.43","78.48",""]
[" "," ","","分部小计 ",""," "," "," ","91830.97","33968.43","417.96"," "]
[" "," ","","外墙面装饰2 ",""," "," "," "," "," "," "," "]
["4","011604002004","","外墙漆拆除","1.拆除部位：墙面 \r\n2.抹灰层种类：外墙漆","m2","160","5.32","851.20","713.60","",""]
["本页小计","","","","","","","","92682.17","34682.03","417.96",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【1.2.3.4栋房屋风貌改造】","","","","标段：","","","第2页共2页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["5","011204001005","","20厚文化石贴面","1.墙体类型：砖墙，清理墙面\r\n2.挂贴方式：8mm厚水泥砂浆粘贴，文化石背面刷环氧树脂贴粗砂\r\n3.面层材料品种、规格、品牌、颜色：20厚天然文化石\r\n4.缝宽、嵌缝材料种类：水泥浆勾缝\r\n5.磨光、酸洗、打蜡要求：表面擦净","m2","160","177.69","28430.40","11294.40","4.80",""]
["6","040103002006","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","1.6","14.85","23.76","3.63","13.95",""]
[" "," ","","分部小计 ",""," "," "," ","29305.36","12011.63","18.75"," "]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["本页小计","","","","","","","","28454.16","11298.03","18.75",""]
["合    计","","","","","","","","121136.33","45980.06","436.71",""]
[]
["表-08 ","","","","","","","","","","",""]

{"sheet":"F.1.2 单价措施项目清单计价表(表-08)【风貌改造‖1~","index":7,"n_rows":19,"n_cols":14,"rows_kept":19,"merged":[[0,0,0,13],[1,0,1,1],[1,2,1,7],[1,8,1,10],[1,11,1,13],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,13],[3,7,4,8],[3,9,4,9],[3,10,3,13],[4,1,4,2],[4,7,4,8],[4,10,4,11],[5,1,5,2],[5,7,5,8],[5,10,5,11],[6,1,6,2],[6,7,6,8],[6,10,6,11],[7,1,7,2],[7,7,7,8],[7,10,7,11],[8,1,8,2],[8,7,8,8],[8,10,8,11],[9,1,9,2],[9,7,9,8],[9,10,9,11],[10,1,10,2],[10,7,10,8],[10,10,10,11],[11,1,11,2],[11,7,11,8],[11,10,11,11],[12,1,12,2],[12,7,12,8],[12,10,12,11],[13,1,13,2],[13,7,13,8],[13,10,13,11],[14,1,14,2],[14,7,14,8],[14,10,14,11],[15,0,15,8],[15,10,15,11],[16,0,16,8],[16,10,16,11],[18,0,18,13]],"flags":["formulas_cached_only"]}
["单价措施项目清单与计价表","","","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【1.2.3.4栋房屋风貌改造】","","","","","","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\r\n单位","工程量","金额（元）","","","","","",""]
["","","","","","","","综合单价","","合价","其中","","",""]
["","","","","","","","","","","定额人工费","","定额机械费","暂估价"]
[" "," ","","脚手架工程"," "," "," "," ",""," "," ",""," "," "]
["1","011701002001","","外脚手架","1．搭设方式：综合考虑 \r\n2．搭设高度 ：综合考虑\r\n3．脚手架材质：钢管","m2","1105","18.33","","20254.65","12431.25","","806.65",""]
[" "," ","","小计"," "," "," "," ","","20254.65","12431.25","","806.65"," "]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["本页小计","","","","","","","","","20254.65","12431.25","","806.65",""]
["合    计","","","","","","","","","20254.65","12431.25","","806.65"," "]
[]
["表-08 ","","","","","","","","","","","","",""]

{"sheet":"F.4 总价措施项目清单与计价表(表-11)【风貌改造‖1.~","index":8,"n_rows":43,"n_cols":9,"rows_kept":43,"merged":[[0,0,0,8],[1,1,1,3],[1,4,1,6],[1,7,1,8],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[16,0,16,8],[17,0,17,8],[18,0,18,8],[19,1,19,3],[19,4,19,6],[19,7,19,8],[20,0,21,0],[20,1,21,1],[20,2,21,2],[20,4,21,4],[20,5,21,5],[20,6,21,6],[20,7,21,7],[20,8,21,8],[39,0,39,4],[41,0,41,8],[42,0,42,8]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【1.2.3.4栋房屋风貌改造】","","","标段：","","","第1页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["1","011707001001","安全文明施工费"," "," ","8292.01","",""," "]
["1.1","①","环境保护费","分部分项工程及单价措施项目(定额人工费+定额机械费)","1.1","656.20","",""," "]
["1.2","②","文明施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","2.7","1610.68","",""," "]
["1.3","③","安全施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","4.2","2505.50","",""," "]
["1.4","④","临时设施费","分部分项工程及单价措施项目(定额人工费+定额机械费)","5.9","3519.63","",""," "]
["2","011707002001","夜间施工增加费"," "," ","","",""," "]
["3","011707003001","非夜间施工照明"," "," ","","",""," "]
["4","011707004001","二次搬运费"," "," ","","",""," "]
["5","011707005001","冬雨季施工增加费"," "," ","","",""," "]
["6","011707006001","地上、地下设施、建筑物的临时保护设施"," "," ","","",""," "]
["7","011707007001","已完工程及设备保护费"," "," ","","",""," "]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【1.2.3.4栋房屋风貌改造】","","","标段：","","","第2页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["8","011707008001","工程定位复测费"," "," ","","",""," "]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["合计","","","","","8292.01","","",""]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]

{"sheet":"G.1 其他项目清单与计价汇总表(表-12)【风貌改造‖1.~","index":9,"n_rows":25,"n_cols":5,"rows_kept":25,"merged":[[0,0,0,4],[1,2,1,3],[22,0,22,1],[24,0,24,4]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【1.2.3.4栋房屋风貌改造】","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","7484.15","","明细详见表-12-1"]
["2","暂估价"," ",""," "]
["2.1","材料(工程设备)暂估价/结算价","-","","明细详见表-12-2"]
["2.2","专业工程暂估价/结算价"," ","","明细详见表-12-3"]
["3","计日工"," ","","明细详见表-12-4"]
["4","总承包服务费"," ","","明细详见表-12-5"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["合　　计","","7484.15","-","-"]
[]
["注：材料（工程设备）暂估单价进入清单项目综合单价，此处不汇总。                                                                          表-12 ","","","",""]

{"sheet":"G.2 暂列金额明细表(表-12-1)【风貌改造‖1.2.3~","index":10,"n_rows":23,"n_cols":6,"rows_kept":23,"merged":[[0,0,0,5],[1,2,1,4],[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],[20,0,20,3],[22,0,22,5]],"flags":["formulas_cached_only"]}
["暂列金额明细表","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【1.2.3.4栋房屋风貌改造】","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"]
["1","暂列金额","","项","7484.15"," "]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["合　　计","","","","7484.15","-"]
[]
["注：此表由招标人填写，如不能详列，也可只列暂定金额总额，投标人应将上述暂列金额计入投标总价中。\r\n                                                                                                                                  表-12-1","","","","",""]

{"sheet":"K.2 承包人提供主要材料和工程设备一览表(表-20)【风貌~","index":11,"n_rows":24,"n_cols":11,"rows_kept":24,"merged":[[0,0,0,10],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,10],[2,0,2,1],[2,5,2,6],[3,0,3,1],[3,5,3,6],[4,0,4,1],[4,5,4,6],[5,0,5,1],[5,5,5,6],[6,0,6,1],[6,5,6,6],[7,0,7,1],[7,5,7,6],[8,0,8,1],[8,5,8,6],[9,0,9,1],[9,5,9,6],[10,0,10,1],[10,5,10,6],[11,0,11,1],[11,5,11,6],[12,0,12,1],[12,5,12,6],[13,0,13,1],[13,5,13,6],[14,0,14,1],[14,5,14,6],[15,0,15,1],[15,5,15,6],[16,0,16,1],[16,5,16,6],[17,0,17,1],[17,5,17,6],[18,0,18,1],[18,5,18,6],[19,0,19,1],[19,5,19,6],[20,0,20,1],[20,5,20,6],[22,1,22,10],[23,0,23,10]],"flags":["formulas_cached_only"]}
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【1.2.3.4栋房屋风貌改造】","","","","标段：","","","第1页共1页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["1","","其他材料费","元","2281.784"," ",""," ","1.00"," "," "]
["2","","水","m3","0.406"," ",""," ","3.50"," "," "]
["3","","柴油(机械)","L","101.013"," ",""," ","7.27"," "," "]
["4","","汽油(机械)","L","0.092"," ",""," ","7.58"," "," "]
["5","","真石漆","kg","2923.3"," ",""," ","10.00"," "," "]
["6","","水性封闭底漆","kg","247.538"," ",""," ","26.00"," "," "]
["7","","罩面漆","kg","247.538"," ",""," ","27.00"," "," "]
["8","","白水泥","kg","494.348"," ",""," ","0.88"," "," "]
["9","","双面胶纸带","m2","82.513"," ",""," ","16.60"," "," "]
["10","","成品腻子膏 耐水性 (Y)","kg","2357.5"," ",""," ","1.15"," "," "]
["11","","脚手架钢材","kg","354.351"," ",""," ","5.05"," "," "]
["12","","锯材 综合","m3","0.486"," ",""," ","2220.00"," "," "]
["13","","20厚天然文化石","m2","163.2"," ",""," ","75.00"," "," "]
["14","","水泥 32.5","kg","888.688"," ",""," ","0.46"," "," "]
["15","","特细砂","m3","0.794"," ",""," ","175.00"," "," "]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]

{"sheet":"E.3 单位工程招标控制价投标报价汇总表(表-04-1)一~1","index":12,"n_rows":44,"n_cols":5,"rows_kept":44,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,1],[3,0,3,1],[4,0,4,1],[5,0,5,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[13,0,13,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[21,1,21,4],[22,0,22,4],[23,0,23,4],[24,0,24,1],[25,0,25,1],[26,0,26,1],[27,0,27,1],[28,0,28,1],[29,0,29,1],[30,0,30,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[39,0,39,1],[40,0,40,1],[41,0,41,2],[43,1,43,4]],"flags":["formulas_cached_only"]}
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【5.6栋房屋风貌改造】","标段：","第1页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["1","","分部分项及单价措施项目","297572.93"," "]
["1.1","","外墙面装饰1","192651.64"," "]
["1.2","","外墙面装饰2","58553.07"," "]
["1.3","","暗散水","105.13"," "]
["1.4","","单价措施项目","46263.09"," "]
["2","","总价措施项目","17421.65","-"]
["2.1","","其中：安全文明施工费","17421.65","-"]
["3","","其他项目","15749.73","-"]
["3.1","","其中：暂列金额","15749.73","-"]
["3.2","","其中：专业工程暂估价"," ","-"]
["3.3","","其中：计日工"," ","-"]
["3.4","","其中：总承包服务费"," ","-"]
["4","","规费","11450.85","-"]
["5","","创优质工程奖补偿奖励费"," ","-"]
["6","","税前不含税工程造价","342195.16","-"]
["6.1","","其中：除税甲供材料（设备）费"," ","-"]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【5.6栋房屋风貌改造】","标段：","第2页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["7","","销项增值税额","30797.56","-"]
["8","","附加税","537.25","-"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
[" 招标控制价/投标报价总价合计=税前不含税工程造价+销项增值税额+附加税","","","373529.97"," "]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]

{"sheet":"F.1.1 分部分项工程清单计价表(表-08)【风貌改造‖5~","index":13,"n_rows":51,"n_cols":12,"rows_kept":51,"merged":[[0,0,0,11],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,11],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,11],[3,7,4,7],[3,8,4,8],[3,9,3,11],[4,1,4,2],[5,1,5,2],[5,3,5,4],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[10,3,10,4],[11,1,11,2],[11,3,11,4],[12,1,12,2],[13,0,13,7],[15,0,15,11],[16,0,16,11],[17,0,17,1],[17,2,17,5],[17,6,17,8],[17,9,17,11],[18,0,20,0],[18,1,20,2],[18,3,20,3],[18,4,20,4],[18,5,20,5],[18,6,20,6],[18,7,18,11],[19,7,20,7],[19,8,20,8],[19,9,19,11],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[23,3,23,4],[24,1,24,2],[24,3,24,4],[25,1,25,2],[26,1,26,2],[27,1,27,2],[28,0,28,7],[30,0,30,11],[31,0,31,11],[32,0,32,1],[32,2,32,5],[32,6,32,8],[32,9,32,11],[33,0,35,0],[33,1,35,2],[33,3,35,3],[33,4,35,4],[33,5,35,5],[33,6,35,6],[33,7,33,11],[34,7,35,7],[34,8,35,8],[34,9,34,11],[35,1,35,2],[36,1,36,2],[37,1,37,2],[38,1,38,2],[38,3,38,4],[39,1,39,2],[40,1,40,2],[41,1,41,2],[42,1,42,2],[43,1,43,2],[44,1,44,2],[45,1,45,2],[46,1,46,2],[47,0,47,7],[48,0,48,7],[50,0,50,11]],"flags":["formulas_cached_only"]}
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【5.6栋房屋风貌改造】","","","","标段：","","","第1页共3页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
[" "," ","","外墙面装饰1 ",""," "," "," "," "," "," "," "]
["1","011604002007","","外墙漆拆除","1.拆除部位：墙面 \r\n2.抹灰层种类：外墙漆","m2","1955.96","5.32","10405.71","8723.58","",""]
["2","011406001008","","外墙面真石漆","1.基层类型：抹灰面 \r\n2.腻子刮腻子遍数 ：刮3厚柔性耐水腻子+5%防水剂\r\n3.油漆品种、刷漆遍数：涂刷2厚封闭底漆，涂刷3厚黄色真石漆，涂刷3厚罩光清漆。","m2","1936.4","91.92","177993.89","61074.06","697.10",""]
["3","011502007009","","EPS塑料装饰线（窗套）","1.基层类型：抹灰面 \r\n2.线条材料品种、规格、颜色 ：EPS塑料装饰线 红咖啡色木纹漆 150宽","m","130.4","30.74","4008.50","340.34","",""]
["4","040103002010","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","16.4","14.85","243.54","37.23","143.01",""]
[" "," ","","分部小计 ",""," "," "," ","192651.64","70175.21","840.11"," "]
[" "," ","","外墙面装饰2 ",""," "," "," "," "," "," "," "]
["5","011604002011","","外墙漆拆除","1.拆除部位：墙面 \r\n2.抹灰层种类：外墙漆","m2","319.56","5.32","1700.06","1425.24","",""]
["本页小计","","","","","","","","194351.70","71600.45","840.11",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【5.6栋房屋风貌改造】","","","","标段：","","","第2页共3页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["6","011204001012","","20厚文化石贴面","1.墙体类型：砖墙，清理墙面\r\n2.挂贴方式：8mm厚水泥砂浆粘贴，文化石背面刷环氧树脂贴粗砂\r\n3.面层材料品种、规格、品牌、颜色：20厚天然文化石\r\n4.缝宽、嵌缝材料种类：水泥浆勾缝\r\n5.磨光、酸洗、打蜡要求：表面擦净","m2","319.56","177.69","56782.62","22557.74","9.59",""]
["7","040103002013","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","4.74","14.85","70.39","10.76","41.33",""]
[" "," ","","分部小计 ",""," "," "," ","58553.07","23993.74","50.92"," "]
[" "," ","","暗散水 ",""," "," "," "," "," "," "," "]
["8","011602001014","","拆除50厚混凝土散水","1.拆除50厚混凝土散水","m3","0.04","240.78","9.63","8.06","",""]
["9","011602001015","","拆除150厚卵石灌浆垫层","1.拆除150厚卵石灌浆垫层","m3","0.12","156.37","18.76","15.70","",""]
["10","040103002016","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","0.16","14.85","2.38","0.36","1.40",""]
["本页小计","","","","","","","","56883.78","22592.62","52.32",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【5.6栋房屋风貌改造】","","","","标段：","","","第3页共3页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["11","010507001017","","50厚砼散水","1.垫层材料种类、厚度:150厚粒径5~32卵石灌M2.5混合砂浆垫层\r\n2.面层厚度：50mm\r\n3.混凝土强度等级：C15\r\n4.填塞材料种类：沥青砂浆","m2","0.8","80.55","64.44","10.45","0.63",""]
["12","010103001018","","回填种植土","1.土质要求：种植土\r\n2.密实度要求：满足设计要求\r\n3.运距：投标人自行考虑","m3","0.2","49.60","9.92","2.70","",""]
[" "," ","","分部小计 ",""," "," "," ","105.13","37.27","2.03"," "]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["本页小计","","","","","","","","74.36","13.15","0.63",""]
["合    计","","","","","","","","251309.84","94206.22","893.06",""]
[]
["表-08 ","","","","","","","","","","",""]

{"sheet":"F.1.2 单价措施项目清单计价表(表-08)【风貌改造‖5~","index":14,"n_rows":19,"n_cols":14,"rows_kept":19,"merged":[[0,0,0,13],[1,0,1,1],[1,2,1,7],[1,8,1,10],[1,11,1,13],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,13],[3,7,4,8],[3,9,4,9],[3,10,3,13],[4,1,4,2],[4,7,4,8],[4,10,4,11],[5,1,5,2],[5,7,5,8],[5,10,5,11],[6,1,6,2],[6,7,6,8],[6,10,6,11],[7,1,7,2],[7,7,7,8],[7,10,7,11],[8,1,8,2],[8,7,8,8],[8,10,8,11],[9,1,9,2],[9,7,9,8],[9,10,9,11],[10,1,10,2],[10,7,10,8],[10,10,10,11],[11,1,11,2],[11,7,11,8],[11,10,11,11],[12,1,12,2],[12,7,12,8],[12,10,12,11],[13,1,13,2],[13,7,13,8],[13,10,13,11],[14,1,14,2],[14,7,14,8],[14,10,14,11],[15,0,15,8],[15,10,15,11],[16,0,16,8],[16,10,16,11],[18,0,18,13]],"flags":["formulas_cached_only"]}
["单价措施项目清单与计价表","","","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【5.6栋房屋风貌改造】","","","","","","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\r\n单位","工程量","金额（元）","","","","","",""]
["","","","","","","","综合单价","","合价","其中","","",""]
["","","","","","","","","","","定额人工费","","定额机械费","暂估价"]
[" "," ","","脚手架工程"," "," "," "," ",""," "," ",""," "," "]
["1","011701002001","","外脚手架","1．搭设方式：综合考虑 \r\n2．搭设高度 ：综合考虑\r\n3．脚手架材质：钢管","m2","2523.9","18.33","","46263.09","28393.88","","1842.45",""]
[" "," ","","小计"," "," "," "," ","","46263.09","28393.88","","1842.45"," "]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["本页小计","","","","","","","","","46263.09","28393.88","","1842.45",""]
["合    计","","","","","","","","","46263.09","28393.88","","1842.45"," "]
[]
["表-08 ","","","","","","","","","","","","",""]

{"sheet":"F.4 总价措施项目清单与计价表(表-11)【风貌改造‖5.~","index":15,"n_rows":43,"n_cols":9,"rows_kept":43,"merged":[[0,0,0,8],[1,1,1,3],[1,4,1,6],[1,7,1,8],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[16,0,16,8],[17,0,17,8],[18,0,18,8],[19,1,19,3],[19,4,19,6],[19,7,19,8],[20,0,21,0],[20,1,21,1],[20,2,21,2],[20,4,21,4],[20,5,21,5],[20,6,21,6],[20,7,21,7],[20,8,21,8],[39,0,39,4],[41,0,41,8],[42,0,42,8]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【5.6栋房屋风貌改造】","","","标段：","","","第1页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["1","011707001001","安全文明施工费"," "," ","17421.65","",""," "]
["1.1","①","环境保护费","分部分项工程及单价措施项目(定额人工费+定额机械费)","1.1","1378.69","",""," "]
["1.2","②","文明施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","2.7","3384.06","",""," "]
["1.3","③","安全施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","4.2","5264.10","",""," "]
["1.4","④","临时设施费","分部分项工程及单价措施项目(定额人工费+定额机械费)","5.9","7394.80","",""," "]
["2","011707002001","夜间施工增加费"," "," ","","",""," "]
["3","011707003001","非夜间施工照明"," "," ","","",""," "]
["4","011707004001","二次搬运费"," "," ","","",""," "]
["5","011707005001","冬雨季施工增加费"," "," ","","",""," "]
["6","011707006001","地上、地下设施、建筑物的临时保护设施"," "," ","","",""," "]
["7","011707007001","已完工程及设备保护费"," "," ","","",""," "]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【5.6栋房屋风貌改造】","","","标段：","","","第2页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["8","011707008001","工程定位复测费"," "," ","","",""," "]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["合计","","","","","17421.65","","",""]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]

{"sheet":"G.1 其他项目清单与计价汇总表(表-12)【风貌改造‖5.~","index":16,"n_rows":25,"n_cols":5,"rows_kept":25,"merged":[[0,0,0,4],[1,2,1,3],[22,0,22,1],[24,0,24,4]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【5.6栋房屋风貌改造】","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","15749.73","","明细详见表-12-1"]
["2","暂估价"," ",""," "]
["2.1","材料(工程设备)暂估价/结算价","-","","明细详见表-12-2"]
["2.2","专业工程暂估价/结算价"," ","","明细详见表-12-3"]
["3","计日工"," ","","明细详见表-12-4"]
["4","总承包服务费"," ","","明细详见表-12-5"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["合　　计","","15749.73","-","-"]
[]
["注：材料（工程设备）暂估单价进入清单项目综合单价，此处不汇总。                                                                          表-12 ","","","",""]

{"sheet":"G.2 暂列金额明细表(表-12-1)【风貌改造‖5.6栋房~","index":17,"n_rows":23,"n_cols":6,"rows_kept":23,"merged":[[0,0,0,5],[1,2,1,4],[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],[20,0,20,3],[22,0,22,5]],"flags":["formulas_cached_only"]}
["暂列金额明细表","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【5.6栋房屋风貌改造】","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"]
["1","暂列金额","","项","15749.73"," "]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["合　　计","","","","15749.73","-"]
[]
["注：此表由招标人填写，如不能详列，也可只列暂定金额总额，投标人应将上述暂列金额计入投标总价中。\r\n                                                                                                                                  表-12-1","","","","",""]

{"sheet":"K.2 承包人提供主要材料和工程设备一览表(表-20)【风~1","index":18,"n_rows":48,"n_cols":11,"rows_kept":48,"merged":[[0,0,0,10],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,10],[2,0,2,1],[2,5,2,6],[3,0,3,1],[3,5,3,6],[4,0,4,1],[4,5,4,6],[5,0,5,1],[5,5,5,6],[6,0,6,1],[6,5,6,6],[7,0,7,1],[7,5,7,6],[8,0,8,1],[8,5,8,6],[9,0,9,1],[9,5,9,6],[10,0,10,1],[10,5,10,6],[11,0,11,1],[11,5,11,6],[12,0,12,1],[12,5,12,6],[13,0,13,1],[13,5,13,6],[14,0,14,1],[14,5,14,6],[15,0,15,1],[15,5,15,6],[16,0,16,1],[16,5,16,6],[17,0,17,1],[17,5,17,6],[18,0,18,1],[18,5,18,6],[19,0,19,1],[19,5,19,6],[20,0,20,1],[20,5,20,6],[22,1,22,10],[23,0,23,10],[24,0,24,10],[25,0,25,1],[25,2,25,5],[25,6,25,8],[25,9,25,10],[26,0,26,1],[26,5,26,6],[27,0,27,1],[27,5,27,6],[28,0,28,1],[28,5,28,6],[29,0,29,1],[29,5,29,6],[30,0,30,1],[30,5,30,6],[31,0,31,1],[31,5,31,6],[32,0,32,1],[32,5,32,6],[33,0,33,1],[33,5,33,6],[34,0,34,1],[34,5,34,6],[35,0,35,1],[35,5,35,6],[36,0,36,1],[36,5,36,6],[37,0,37,1],[37,5,37,6],[38,0,38,1],[38,5,38,6],[39,0,39,1],[39,5,39,6],[40,0,40,1],[40,5,40,6],[41,0,41,1],[41,5,41,6],[42,0,42,1],[42,5,42,6],[43,0,43,1],[43,5,43,6],[44,0,44,1],[44,5,44,6],[46,1,46,10],[47,0,47,10]],"flags":["formulas_cached_only"]}
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【5.6栋房屋风貌改造】","","","","标段：","","","第1页共2页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["1","","其他材料费","元","4783.688"," ",""," ","1.00"," "," "]
["2","","水泥 32.5","kg","1790.846"," ",""," ","0.46"," "," "]
["3","","特细砂","m3","1.604"," ",""," ","175.00"," "," "]
["4","","水","m3","0.878"," ",""," ","3.50"," "," "]
["5","","柴油(机械)","L","227.442"," ",""," ","7.27"," "," "]
["6","","汽油(机械)","L","0.177"," ",""," ","7.58"," "," "]
["7","","白水泥","kg","1013.839"," ",""," ","0.88"," "," "]
["8","","真石漆","kg","6002.84"," ",""," ","10.00"," "," "]
["9","","水性封闭底漆","kg","508.305"," ",""," ","26.00"," "," "]
["10","","罩面漆","kg","508.305"," ",""," ","27.00"," "," "]
["11","","双面胶纸带","m2","169.435"," ",""," ","16.60"," "," "]
["12","","成品腻子膏 耐水性 (Y)","kg","4841"," ",""," ","1.15"," "," "]
["13","","EPS塑料线条 宽150","m","136.92"," ",""," ","26.00"," "," "]
["14","","砾石 5～40mm","m3","0.039"," ",""," ","175.00"," "," "]
["15","","砾石 20～50mm","m3","0.133"," ",""," ","175.00"," "," "]
["16","","中砂","m3","0.039"," ",""," ","185.00"," "," "]
["17","","石灰膏","m3","0.006"," ",""," ","170.00"," "," "]
["18","","种植土","m3","0.21"," ",""," ","28.00"," "," "]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【5.6栋房屋风貌改造】","","","","标段：","","","第2页共2页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["19","","脚手架钢材","kg","809.364"," ",""," ","5.05"," "," "]
["20","","锯材 综合","m3","1.111"," ",""," ","2220.00"," "," "]
["21","","20厚天然文化石","m2","325.992"," ",""," ","75.00"," "," "]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]

{"sheet":"E.3 单位工程招标控制价投标报价汇总表(表-04-1)一~2","index":19,"n_rows":44,"n_cols":5,"rows_kept":44,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,1],[3,0,3,1],[4,0,4,1],[5,0,5,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[13,0,13,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[21,1,21,4],[22,0,22,4],[23,0,23,4],[24,0,24,1],[25,0,25,1],[26,0,26,1],[27,0,27,1],[28,0,28,1],[29,0,29,1],[30,0,30,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[39,0,39,1],[40,0,40,1],[41,0,41,2],[43,1,43,4]],"flags":["formulas_cached_only"]}
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【卫生站风貌改造】","标段：","第1页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["1","","分部分项及单价措施项目","27517.55"," "]
["1.1","","外墙面装饰1","14983.02"," "]
["1.2","","外墙面装饰2","8743.59"," "]
["1.3","","暗散水","105.13"," "]
["1.4","","雨落水管","277.90"," "]
["1.5","","单价措施项目","3407.91"," "]
["2","","总价措施项目","1551.40","-"]
["2.1","","其中：安全文明施工费","1551.40","-"]
["3","","其他项目","1453.45","-"]
["3.1","","其中：暂列金额","1453.45","-"]
["3.2","","其中：专业工程暂估价"," ","-"]
["3.3","","其中：计日工"," ","-"]
["3.4","","其中：总承包服务费"," ","-"]
["4","","规费","1020.12","-"]
["5","","创优质工程奖补偿奖励费"," ","-"]
["6","","税前不含税工程造价","31542.52","-"]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【卫生站风貌改造】","标段：","第2页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["6.1","","其中：除税甲供材料（设备）费"," ","-"]
["7","","销项增值税额","2838.83","-"]
["8","","附加税","49.52","-"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
[" 招标控制价/投标报价总价合计=税前不含税工程造价+销项增值税额+附加税","","","34430.87"," "]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]

{"sheet":"F.1.1 分部分项工程清单计价表(表-08)【风貌改造‖卫~","index":20,"n_rows":52,"n_cols":12,"rows_kept":52,"merged":[[0,0,0,11],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,11],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,11],[3,7,4,7],[3,8,4,8],[3,9,3,11],[4,1,4,2],[5,1,5,2],[5,3,5,4],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[11,3,11,4],[12,1,12,2],[12,3,12,4],[13,1,13,2],[14,0,14,7],[16,0,16,11],[17,0,17,11],[18,0,18,1],[18,2,18,5],[18,6,18,8],[18,9,18,11],[19,0,21,0],[19,1,21,2],[19,3,21,3],[19,4,21,4],[19,5,21,5],[19,6,21,6],[19,7,19,11],[20,7,21,7],[20,8,21,8],[20,9,20,11],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[24,3,24,4],[25,1,25,2],[25,3,25,4],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,0,29,7],[31,0,31,11],[32,0,32,11],[33,0,33,1],[33,2,33,5],[33,6,33,8],[33,9,33,11],[34,0,36,0],[34,1,36,2],[34,3,36,3],[34,4,36,4],[34,5,36,5],[34,6,36,6],[34,7,34,11],[35,7,36,7],[35,8,36,8],[35,9,35,11],[36,1,36,2],[37,1,37,2],[38,1,38,2],[39,1,39,2],[39,3,39,4],[40,1,40,2],[40,3,40,4],[41,1,41,2],[42,1,42,2],[42,3,42,4],[43,1,43,2],[44,1,44,2],[45,1,45,2],[46,1,46,2],[47,1,47,2],[48,0,48,7],[49,0,49,7],[51,0,51,11]],"flags":["formulas_cached_only"]}
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【卫生站风貌改造】","","","","标段：","","","第1页共3页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
[" "," ","","外墙面装饰1 ",""," "," "," "," "," "," "," "]
["1","011604002019","","外墙漆拆除","1.拆除部位：墙面 \r\n2.抹灰层种类：外墙漆","m2","145.48","5.32","773.95","648.84","",""]
["2","自编01B01020","","清洗墙面","1.清洗墙面","m2","6.74","2.78","18.74","3.64","7.89",""]
["3","011406001021","","外墙面真石漆","1.基层类型：抹灰面 \r\n2.腻子刮腻子遍数 ：刮3厚柔性耐水腻子+5%防水剂\r\n3.油漆品种、刷漆遍数：涂刷2厚封闭底漆，涂刷3厚黄色真石漆，涂刷3厚罩光清漆。","m2","138.74","91.92","12752.98","4375.86","49.95",""]
["4","011502007022","","EPS塑料装饰线（窗套）","1.基层类型：抹灰面 \r\n2.线条材料品种、规格、颜色 ：EPS塑料装饰线 红咖啡色木纹漆 150宽","m","45","30.74","1383.30","117.45","",""]
["5","040103002023","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","3.64","14.85","54.05","8.26","31.74",""]
[" "," ","","分部小计 ",""," "," "," ","14983.02","5154.05","89.58"," "]
[" "," ","","外墙面装饰2 ",""," "," "," "," "," "," "," "]
["6","011604002024","","外墙漆拆除","1.拆除部位：墙面 \r\n2.抹灰层种类：外墙漆","m2","47.68","5.32","253.66","212.65","",""]
["本页小计","","","","","","","","15236.68","5366.70","89.58",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【卫生站风貌改造】","","","","标段：","","","第2页共3页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["7","011204001025","","20厚文化石贴面","1.墙体类型：砖墙，清理墙面\r\n2.挂贴方式：8mm厚水泥砂浆粘贴，文化石背面刷环氧树脂贴粗砂\r\n3.面层材料品种、规格、品牌、颜色：20厚天然文化石\r\n4.缝宽、嵌缝材料种类：水泥浆勾缝\r\n5.磨光、酸洗、打蜡要求：表面擦净","m2","47.68","177.69","8472.26","3365.73","1.43",""]
["8","040103002026","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","1.19","14.85","17.67","2.70","10.38",""]
[" "," ","","分部小计 ",""," "," "," ","8743.59","3581.08","11.81"," "]
[" "," ","","暗散水 ",""," "," "," "," "," "," "," "]
["9","011602001027","","拆除50厚混凝土散水","1.拆除50厚混凝土散水","m3","0.04","240.78","9.63","8.06","",""]
["10","011602001028","","拆除150厚卵石灌浆垫层","1.拆除150厚卵石灌浆垫层","m3","0.12","156.37","18.76","15.70","",""]
["11","040103002029","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","0.16","14.85","2.38","0.36","1.40",""]
["本页小计","","","","","","","","8520.70","3392.55","13.21",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【卫生站风貌改造】","","","","标段：","","","第3页共3页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["12","010507001030","","50厚砼散水","1.垫层材料种类、厚度:150厚粒径5~32卵石灌M2.5混合砂浆垫层\r\n2.面层厚度：50mm\r\n3.混凝土强度等级：C15\r\n4.填塞材料种类：沥青砂浆","m2","0.8","80.55","64.44","10.45","0.63",""]
["13","010103001031","","回填种植土","1.土质要求：种植土\r\n2.密实度要求：满足设计要求\r\n3.运距：投标人自行考虑","m3","0.2","49.60","9.92","2.70","",""]
[" "," ","","分部小计 ",""," "," "," ","105.13","37.27","2.03"," "]
[" "," ","","雨落水管 ",""," "," "," "," "," "," "," "]
["14","010902004032","","雨落水管拆换","1.排水管品种、规格：塑料排水管 DN100","m","10","27.79","277.90","58.10","",""]
[" "," ","","分部小计 ",""," "," "," ","277.90","58.10"," "," "]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["本页小计","","","","","","","","352.26","71.25","0.63",""]
["合    计","","","","","","","","24109.64","8830.50","103.42",""]
[]
["表-08 ","","","","","","","","","","",""]

{"sheet":"F.1.2 单价措施项目清单计价表(表-08)【风貌改造‖卫~","index":21,"n_rows":19,"n_cols":14,"rows_kept":19,"merged":[[0,0,0,13],[1,0,1,1],[1,2,1,7],[1,8,1,10],[1,11,1,13],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,13],[3,7,4,8],[3,9,4,9],[3,10,3,13],[4,1,4,2],[4,7,4,8],[4,10,4,11],[5,1,5,2],[5,7,5,8],[5,10,5,11],[6,1,6,2],[6,7,6,8],[6,10,6,11],[7,1,7,2],[7,7,7,8],[7,10,7,11],[8,1,8,2],[8,7,8,8],[8,10,8,11],[9,1,9,2],[9,7,9,8],[9,10,9,11],[10,1,10,2],[10,7,10,8],[10,10,10,11],[11,1,11,2],[11,7,11,8],[11,10,11,11],[12,1,12,2],[12,7,12,8],[12,10,12,11],[13,1,13,2],[13,7,13,8],[13,10,13,11],[14,1,14,2],[14,7,14,8],[14,10,14,11],[15,0,15,8],[15,10,15,11],[16,0,16,8],[16,10,16,11],[18,0,18,13]],"flags":["formulas_cached_only"]}
["单价措施项目清单与计价表","","","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【卫生站风貌改造】","","","","","","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\r\n单位","工程量","金额（元）","","","","","",""]
["","","","","","","","综合单价","","合价","其中","","",""]
["","","","","","","","","","","定额人工费","","定额机械费","暂估价"]
[" "," ","","脚手架工程"," "," "," "," ",""," "," ",""," "," "]
["1","011701002001","","外脚手架","1．搭设方式：综合考虑 \r\n2．搭设高度 ：综合考虑\r\n3．脚手架材质：钢管","m2","185.92","18.33","","3407.91","2091.60","","135.72",""]
[" "," ","","小计"," "," "," "," ","","3407.91","2091.60","","135.72"," "]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["本页小计","","","","","","","","","3407.91","2091.60","","135.72",""]
["合    计","","","","","","","","","3407.91","2091.60","","135.72"," "]
[]
["表-08 ","","","","","","","","","","","","",""]

{"sheet":"F.4 总价措施项目清单与计价表(表-11)【风貌改造‖卫生~","index":22,"n_rows":43,"n_cols":9,"rows_kept":43,"merged":[[0,0,0,8],[1,1,1,3],[1,4,1,6],[1,7,1,8],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[16,0,16,8],[17,0,17,8],[18,0,18,8],[19,1,19,3],[19,4,19,6],[19,7,19,8],[20,0,21,0],[20,1,21,1],[20,2,21,2],[20,4,21,4],[20,5,21,5],[20,6,21,6],[20,7,21,7],[20,8,21,8],[39,0,39,4],[41,0,41,8],[42,0,42,8]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【卫生站风貌改造】","","","标段：","","","第1页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["1","011707001001","安全文明施工费"," "," ","1551.40","",""," "]
["1.1","①","环境保护费","分部分项工程及单价措施项目(定额人工费+定额机械费)","1.1","122.77","",""," "]
["1.2","②","文明施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","2.7","301.35","",""," "]
["1.3","③","安全施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","4.2","468.77","",""," "]
["1.4","④","临时设施费","分部分项工程及单价措施项目(定额人工费+定额机械费)","5.9","658.51","",""," "]
["2","011707002001","夜间施工增加费"," "," ","","",""," "]
["3","011707003001","非夜间施工照明"," "," ","","",""," "]
["4","011707004001","二次搬运费"," "," ","","",""," "]
["5","011707005001","冬雨季施工增加费"," "," ","","",""," "]
["6","011707006001","地上、地下设施、建筑物的临时保护设施"," "," ","","",""," "]
["7","011707007001","已完工程及设备保护费"," "," ","","",""," "]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【卫生站风貌改造】","","","标段：","","","第2页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["8","011707008001","工程定位复测费"," "," ","","",""," "]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["合计","","","","","1551.40","","",""]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]

{"sheet":"G.1 其他项目清单与计价汇总表(表-12)【风貌改造‖卫生~","index":23,"n_rows":25,"n_cols":5,"rows_kept":25,"merged":[[0,0,0,4],[1,2,1,3],[22,0,22,1],[24,0,24,4]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【卫生站风貌改造】","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","1453.45","","明细详见表-12-1"]
["2","暂估价"," ",""," "]
["2.1","材料(工程设备)暂估价/结算价","-","","明细详见表-12-2"]
["2.2","专业工程暂估价/结算价"," ","","明细详见表-12-3"]
["3","计日工"," ","","明细详见表-12-4"]
["4","总承包服务费"," ","","明细详见表-12-5"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["合　　计","","1453.45","-","-"]
[]
["注：材料（工程设备）暂估单价进入清单项目综合单价，此处不汇总。                                                                          表-12 ","","","",""]

{"sheet":"G.2 暂列金额明细表(表-12-1)【风貌改造‖卫生站风貌~","index":24,"n_rows":23,"n_cols":6,"rows_kept":23,"merged":[[0,0,0,5],[1,2,1,4],[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],[20,0,20,3],[22,0,22,5]],"flags":["formulas_cached_only"]}
["暂列金额明细表","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【卫生站风貌改造】","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"]
["1","暂列金额","","项","1453.45"," "]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["合　　计","","","","1453.45","-"]
[]
["注：此表由招标人填写，如不能详列，也可只列暂定金额总额，投标人应将上述暂列金额计入投标总价中。\r\n                                                                                                                                  表-12-1","","","","",""]

{"sheet":"K.2 承包人提供主要材料和工程设备一览表(表-20)【风~2","index":25,"n_rows":48,"n_cols":11,"rows_kept":48,"merged":[[0,0,0,10],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,10],[2,0,2,1],[2,5,2,6],[3,0,3,1],[3,5,3,6],[4,0,4,1],[4,5,4,6],[5,0,5,1],[5,5,5,6],[6,0,6,1],[6,5,6,6],[7,0,7,1],[7,5,7,6],[8,0,8,1],[8,5,8,6],[9,0,9,1],[9,5,9,6],[10,0,10,1],[10,5,10,6],[11,0,11,1],[11,5,11,6],[12,0,12,1],[12,5,12,6],[13,0,13,1],[13,5,13,6],[14,0,14,1],[14,5,14,6],[15,0,15,1],[15,5,15,6],[16,0,16,1],[16,5,16,6],[17,0,17,1],[17,5,17,6],[18,0,18,1],[18,5,18,6],[19,0,19,1],[19,5,19,6],[20,0,20,1],[20,5,20,6],[22,1,22,10],[23,0,23,10],[24,0,24,10],[25,0,25,1],[25,2,25,5],[25,6,25,8],[25,9,25,10],[26,0,26,1],[26,5,26,6],[27,0,27,1],[27,5,27,6],[28,0,28,1],[28,5,28,6],[29,0,29,1],[29,5,29,6],[30,0,30,1],[30,5,30,6],[31,0,31,1],[31,5,31,6],[32,0,32,1],[32,5,32,6],[33,0,33,1],[33,5,33,6],[34,0,34,1],[34,5,34,6],[35,0,35,1],[35,5,35,6],[36,0,36,1],[36,5,36,6],[37,0,37,1],[37,5,37,6],[38,0,38,1],[38,5,38,6],[39,0,39,1],[39,5,39,6],[40,0,40,1],[40,5,40,6],[41,0,41,1],[41,5,41,6],[42,0,42,1],[42,5,42,6],[43,0,43,1],[43,5,43,6],[44,0,44,1],[44,5,44,6],[46,1,46,10],[47,0,47,10]],"flags":["formulas_cached_only"]}
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【卫生站风貌改造】","","","","标段：","","","第1页共2页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["1","","其他材料费","元","490.866"," ",""," ","1.00"," "," "]
["2","","水泥 32.5","kg","280.632"," ",""," ","0.46"," "," "]
["3","","特细砂","m3","0.256"," ",""," ","175.00"," "," "]
["4","","水","m3","0.341"," ",""," ","3.50"," "," "]
["5","","柴油(机械)","L","19.791"," ",""," ","7.27"," "," "]
["6","","汽油(机械)","L","0.881"," ",""," ","7.58"," "," "]
["7","","白水泥","kg","76.162"," ",""," ","0.88"," "," "]
["8","","真石漆","kg","429.97"," ",""," ","10.00"," "," "]
["9","","水性封闭底漆","kg","36.409"," ",""," ","26.00"," "," "]
["10","","罩面漆","kg","36.409"," ",""," ","27.00"," "," "]
["11","","双面胶纸带","m2","12.136"," ",""," ","16.60"," "," "]
["12","","成品腻子膏 耐水性 (Y)","kg","346.75"," ",""," ","1.15"," "," "]
["13","","EPS塑料线条 宽150","m","47.25"," ",""," ","26.00"," "," "]
["14","","砾石 5～40mm","m3","0.039"," ",""," ","175.00"," "," "]
["15","","砾石 20～50mm","m3","0.133"," ",""," ","175.00"," "," "]
["16","","中砂","m3","0.039"," ",""," ","185.00"," "," "]
["17","","石灰膏","m3","0.006"," ",""," ","170.00"," "," "]
["18","","种植土","m3","0.21"," ",""," ","28.00"," "," "]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【卫生站风貌改造】","","","","标段：","","","第2页共2页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["19","","塑料硬管 φ110","m","10.63"," ",""," ","15.04"," "," "]
["20","","塑料水斗 φ110","个","0.65"," ",""," ","15.49"," "," "]
["21","","塑料弯管","个","0.65"," ",""," ","16.27"," "," "]
["22","","铁卡箍","kg","4.23"," ",""," ","4.98"," "," "]
["23","","塑料粘接剂","kg","0.27"," ",""," ","5.81"," "," "]
["24","","塑料膨胀螺栓","百只","0.09"," ",""," ","4.15"," "," "]
["25","","脚手架钢材","kg","59.614"," ",""," ","5.05"," "," "]
["26","","锯材 综合","m3","0.082"," ",""," ","2220.00"," "," "]
["27","","20厚天然文化石","m2","48.654"," ",""," ","75.00"," "," "]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]

{"sheet":"E.3 单位工程招标控制价投标报价汇总表(表-04-1)一~3","index":26,"n_rows":44,"n_cols":5,"rows_kept":44,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,1],[3,0,3,1],[4,0,4,1],[5,0,5,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[13,0,13,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[21,1,21,4],[22,0,22,4],[23,0,23,4],[24,0,24,1],[25,0,25,1],[26,0,26,1],[27,0,27,1],[28,0,28,1],[29,0,29,1],[30,0,30,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[39,0,39,1],[40,0,40,1],[41,0,41,2],[43,1,43,4]],"flags":["formulas_cached_only"]}
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【杜云章等7户风貌改造】","标段：","第1页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["1","","分部分项及单价措施项目","151278.95"," "]
["1.1","","外墙面装饰1","126883.62"," "]
["1.2","","暗散水","105.13"," "]
["1.3","","雨落水管","277.90"," "]
["1.4","","单价措施项目","24012.30"," "]
["2","","总价措施项目","8809.78","-"]
["2.1","","其中：安全文明施工费","8809.78","-"]
["3","","其他项目","8004.44","-"]
["3.1","","其中：暂列金额","8004.44","-"]
["3.2","","其中：专业工程暂估价"," ","-"]
["3.3","","其中：计日工"," ","-"]
["3.4","","其中：总承包服务费"," ","-"]
["4","","规费","5764.82","-"]
["5","","创优质工程奖补偿奖励费"," ","-"]
["6","","税前不含税工程造价","173857.99","-"]
["6.1","","其中：除税甲供材料（设备）费"," ","-"]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【杜云章等7户风貌改造】","标段：","第2页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["7","","销项增值税额","15647.22","-"]
["8","","附加税","272.96","-"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
[" 招标控制价/投标报价总价合计=税前不含税工程造价+销项增值税额+附加税","","","189778.17"," "]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]

{"sheet":"F.1.1 分部分项工程清单计价表(表-08)【风貌改造‖杜~","index":27,"n_rows":37,"n_cols":12,"rows_kept":37,"merged":[[0,0,0,11],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,11],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,11],[3,7,4,7],[3,8,4,8],[3,9,3,11],[4,1,4,2],[5,1,5,2],[5,3,5,4],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[9,3,9,4],[10,1,10,2],[10,3,10,4],[11,1,11,2],[12,1,12,2],[13,1,13,2],[14,0,14,7],[16,0,16,11],[17,0,17,11],[18,0,18,1],[18,2,18,5],[18,6,18,8],[18,9,18,11],[19,0,21,0],[19,1,21,2],[19,3,21,3],[19,4,21,4],[19,5,21,5],[19,6,21,6],[19,7,19,11],[20,7,21,7],[20,8,21,8],[20,9,20,11],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[24,3,24,4],[25,1,25,2],[25,3,25,4],[26,1,26,2],[27,1,27,2],[27,3,27,4],[28,1,28,2],[29,1,29,2],[30,1,30,2],[31,1,31,2],[32,1,32,2],[33,0,33,7],[34,0,34,7],[36,0,36,11]],"flags":["formulas_cached_only"]}
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【杜云章等7户风貌改造】","","","","标段：","","","第1页共2页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
[" "," ","","外墙面装饰1 ",""," "," "," "," "," "," "," "]
["1","011604002033","","外墙漆拆除","1.拆除部位：墙面 \r\n2.抹灰层种类：外墙漆","m2","1300.8","5.32","6920.26","5801.57","",""]
["2","011406001034","","外墙面真石漆","1.基层类型：抹灰面 \r\n2.腻子刮腻子遍数 ：刮3厚柔性耐水腻子+5%防水剂\r\n3.油漆品种、刷漆遍数：涂刷2厚封闭底漆，涂刷3厚黄色真石漆，涂刷3厚罩光清漆。","m2","1300.8","91.92","119569.54","41027.23","468.29",""]
["3","040103002035","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","26.52","14.85","393.82","60.20","231.25",""]
[" "," ","","分部小计 ",""," "," "," ","126883.62","46889.00","699.54"," "]
[" "," ","","暗散水 ",""," "," "," "," "," "," "," "]
["4","011602001036","","拆除50厚混凝土散水","1.拆除50厚混凝土散水","m3","0.04","240.78","9.63","8.06","",""]
["5","011602001037","","拆除150厚卵石灌浆垫层","1.拆除150厚卵石灌浆垫层","m3","0.12","156.37","18.76","15.70","",""]
["6","040103002038","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","0.16","14.85","2.38","0.36","1.40",""]
["本页小计","","","","","","","","126914.39","46913.12","700.94",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【杜云章等7户风貌改造】","","","","标段：","","","第2页共2页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["7","010507001039","","50厚砼散水","1.垫层材料种类、厚度:150厚粒径5~32卵石灌M2.5混合砂浆垫层\r\n2.面层厚度：50mm\r\n3.混凝土强度等级：C15\r\n4.填塞材料种类：沥青砂浆","m2","0.8","80.55","64.44","10.45","0.63",""]
["8","010103001040","","回填种植土","1.土质要求：种植土\r\n2.密实度要求：满足设计要求\r\n3.运距：投标人自行考虑","m3","0.2","49.60","9.92","2.70","",""]
[" "," ","","分部小计 ",""," "," "," ","105.13","37.27","2.03"," "]
[" "," ","","雨落水管 ",""," "," "," "," "," "," "," "]
["9","010902004041","","雨落水管拆换","1.排水管品种、规格：塑料排水管 DN100","m","10","27.79","277.90","58.10","",""]
[" "," ","","分部小计 ",""," "," "," ","277.90","58.10"," "," "]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["本页小计","","","","","","","","352.26","71.25","0.63",""]
["合    计","","","","","","","","127266.65","46984.37","701.57",""]
[]
["表-08 ","","","","","","","","","","",""]

{"sheet":"F.1.2 单价措施项目清单计价表(表-08)【风貌改造‖杜~","index":28,"n_rows":19,"n_cols":14,"rows_kept":19,"merged":[[0,0,0,13],[1,0,1,1],[1,2,1,7],[1,8,1,10],[1,11,1,13],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,13],[3,7,4,8],[3,9,4,9],[3,10,3,13],[4,1,4,2],[4,7,4,8],[4,10,4,11],[5,1,5,2],[5,7,5,8],[5,10,5,11],[6,1,6,2],[6,7,6,8],[6,10,6,11],[7,1,7,2],[7,7,7,8],[7,10,7,11],[8,1,8,2],[8,7,8,8],[8,10,8,11],[9,1,9,2],[9,7,9,8],[9,10,9,11],[10,1,10,2],[10,7,10,8],[10,10,10,11],[11,1,11,2],[11,7,11,8],[11,10,11,11],[12,1,12,2],[12,7,12,8],[12,10,12,11],[13,1,13,2],[13,7,13,8],[13,10,13,11],[14,1,14,2],[14,7,14,8],[14,10,14,11],[15,0,15,8],[15,10,15,11],[16,0,16,8],[16,10,16,11],[18,0,18,13]],"flags":["formulas_cached_only"]}
["单价措施项目清单与计价表","","","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【杜云章等7户风貌改造】","","","","","","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\r\n单位","工程量","金额（元）","","","","","",""]
["","","","","","","","综合单价","","合价","其中","","",""]
["","","","","","","","","","","定额人工费","","定额机械费","暂估价"]
[" "," ","","脚手架工程"," "," "," "," ",""," "," ",""," "," "]
["1","011701002001","","外脚手架","1．搭设方式：综合考虑 \r\n2．搭设高度 ：综合考虑\r\n3．脚手架材质：钢管","m2","1310","18.33","","24012.30","14737.50","","956.30",""]
[" "," ","","小计"," "," "," "," ","","24012.30","14737.50","","956.30"," "]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["本页小计","","","","","","","","","24012.30","14737.50","","956.30",""]
["合    计","","","","","","","","","24012.30","14737.50","","956.30"," "]
[]
["表-08 ","","","","","","","","","","","","",""]

{"sheet":"F.4 总价措施项目清单与计价表(表-11)【风貌改造‖杜云~","index":29,"n_rows":43,"n_cols":9,"rows_kept":43,"merged":[[0,0,0,8],[1,1,1,3],[1,4,1,6],[1,7,1,8],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[16,0,16,8],[17,0,17,8],[18,0,18,8],[19,1,19,3],[19,4,19,6],[19,7,19,8],[20,0,21,0],[20,1,21,1],[20,2,21,2],[20,4,21,4],[20,5,21,5],[20,6,21,6],[20,7,21,7],[20,8,21,8],[39,0,39,4],[41,0,41,8],[42,0,42,8]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【杜云章等7户风貌改造】","","","标段：","","","第1页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["1","011707001001","安全文明施工费"," "," ","8809.78","",""," "]
["1.1","①","环境保护费","分部分项工程及单价措施项目(定额人工费+定额机械费)","1.1","697.18","",""," "]
["1.2","②","文明施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","2.7","1711.25","",""," "]
["1.3","③","安全施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","4.2","2661.95","",""," "]
["1.4","④","临时设施费","分部分项工程及单价措施项目(定额人工费+定额机械费)","5.9","3739.40","",""," "]
["2","011707002001","夜间施工增加费"," "," ","","",""," "]
["3","011707003001","非夜间施工照明"," "," ","","",""," "]
["4","011707004001","二次搬运费"," "," ","","",""," "]
["5","011707005001","冬雨季施工增加费"," "," ","","",""," "]
["6","011707006001","地上、地下设施、建筑物的临时保护设施"," "," ","","",""," "]
["7","011707007001","已完工程及设备保护费"," "," ","","",""," "]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【杜云章等7户风貌改造】","","","标段：","","","第2页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["8","011707008001","工程定位复测费"," "," ","","",""," "]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["合计","","","","","8809.78","","",""]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]

{"sheet":"G.1 其他项目清单与计价汇总表(表-12)【风貌改造‖杜云~","index":30,"n_rows":25,"n_cols":5,"rows_kept":25,"merged":[[0,0,0,4],[1,2,1,3],[22,0,22,1],[24,0,24,4]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【杜云章等7户风貌改造】","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","8004.44","","明细详见表-12-1"]
["2","暂估价"," ",""," "]
["2.1","材料(工程设备)暂估价/结算价","-","","明细详见表-12-2"]
["2.2","专业工程暂估价/结算价"," ","","明细详见表-12-3"]
["3","计日工"," ","","明细详见表-12-4"]
["4","总承包服务费"," ","","明细详见表-12-5"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["合　　计","","8004.44","-","-"]
[]
["注：材料（工程设备）暂估单价进入清单项目综合单价，此处不汇总。                                                                          表-12 ","","","",""]

{"sheet":"G.2 暂列金额明细表(表-12-1)【风貌改造‖杜云章等7~","index":31,"n_rows":23,"n_cols":6,"rows_kept":23,"merged":[[0,0,0,5],[1,2,1,4],[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],[20,0,20,3],[22,0,22,5]],"flags":["formulas_cached_only"]}
["暂列金额明细表","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【杜云章等7户风貌改造】","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"]
["1","暂列金额","","项","8004.44"," "]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["合　　计","","","","8004.44","-"]
[]
["注：此表由招标人填写，如不能详列，也可只列暂定金额总额，投标人应将上述暂列金额计入投标总价中。\r\n                                                                                                                                  表-12-1","","","","",""]

{"sheet":"K.2 承包人提供主要材料和工程设备一览表(表-20)【风~3","index":32,"n_rows":48,"n_cols":11,"rows_kept":48,"merged":[[0,0,0,10],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,10],[2,0,2,1],[2,5,2,6],[3,0,3,1],[3,5,3,6],[4,0,4,1],[4,5,4,6],[5,0,5,1],[5,5,5,6],[6,0,6,1],[6,5,6,6],[7,0,7,1],[7,5,7,6],[8,0,8,1],[8,5,8,6],[9,0,9,1],[9,5,9,6],[10,0,10,1],[10,5,10,6],[11,0,11,1],[11,5,11,6],[12,0,12,1],[12,5,12,6],[13,0,13,1],[13,5,13,6],[14,0,14,1],[14,5,14,6],[15,0,15,1],[15,5,15,6],[16,0,16,1],[16,5,16,6],[17,0,17,1],[17,5,17,6],[18,0,18,1],[18,5,18,6],[19,0,19,1],[19,5,19,6],[20,0,20,1],[20,5,20,6],[22,1,22,10],[23,0,23,10],[24,0,24,10],[25,0,25,1],[25,2,25,5],[25,6,25,8],[25,9,25,10],[26,0,26,1],[26,5,26,6],[27,0,27,1],[27,5,27,6],[28,0,28,1],[28,5,28,6],[29,0,29,1],[29,5,29,6],[30,0,30,1],[30,5,30,6],[31,0,31,1],[31,5,31,6],[32,0,32,1],[32,5,32,6],[33,0,33,1],[33,5,33,6],[34,0,34,1],[34,5,34,6],[35,0,35,1],[35,5,35,6],[36,0,36,1],[36,5,36,6],[37,0,37,1],[37,5,37,6],[38,0,38,1],[38,5,38,6],[39,0,39,1],[39,5,39,6],[40,0,40,1],[40,5,40,6],[41,0,41,1],[41,5,41,6],[42,0,42,1],[42,5,42,6],[43,0,43,1],[43,5,43,6],[44,0,44,1],[44,5,44,6],[46,1,46,10],[47,0,47,10]],"flags":["formulas_cached_only"]}
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【杜云章等7户风貌改造】","","","","标段：","","","第1页共2页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["1","","其他材料费","元","1752.579"," ",""," ","1.00"," "," "]
["2","","水","m3","0.277"," ",""," ","3.50"," "," "]
["3","","柴油(机械)","L","131.579"," ",""," ","7.27"," "," "]
["4","","汽油(机械)","L","0.227"," ",""," ","7.58"," "," "]
["5","","真石漆","kg","4032.48"," ",""," ","10.00"," "," "]
["6","","水性封闭底漆","kg","341.46"," ",""," ","26.00"," "," "]
["7","","罩面漆","kg","341.46"," ",""," ","27.00"," "," "]
["8","","白水泥","kg","650.4"," ",""," ","0.88"," "," "]
["9","","双面胶纸带","m2","113.82"," ",""," ","16.60"," "," "]
["10","","成品腻子膏 耐水性 (Y)","kg","3252"," ",""," ","1.15"," "," "]
["11","","水泥 32.5","kg","15.692"," ",""," ","0.46"," "," "]
["12","","特细砂","m3","0.019"," ",""," ","175.00"," "," "]
["13","","砾石 5～40mm","m3","0.039"," ",""," ","175.00"," "," "]
["14","","砾石 20～50mm","m3","0.133"," ",""," ","175.00"," "," "]
["15","","中砂","m3","0.039"," ",""," ","185.00"," "," "]
["16","","石灰膏","m3","0.006"," ",""," ","170.00"," "," "]
["17","","种植土","m3","0.21"," ",""," ","28.00"," "," "]
["18","","塑料硬管 φ110","m","10.63"," ",""," ","15.04"," "," "]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【杜云章等7户风貌改造】","","","","标段：","","","第2页共2页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["19","","塑料水斗 φ110","个","0.65"," ",""," ","15.49"," "," "]
["20","","塑料弯管","个","0.65"," ",""," ","16.27"," "," "]
["21","","铁卡箍","kg","4.23"," ",""," ","4.98"," "," "]
["22","","塑料粘接剂","kg","0.27"," ",""," ","5.81"," "," "]
["23","","塑料膨胀螺栓","百只","0.09"," ",""," ","4.15"," "," "]
["24","","脚手架钢材","kg","420.091"," ",""," ","5.05"," "," "]
["25","","锯材 综合","m3","0.576"," ",""," ","2220.00"," "," "]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]

{"sheet":"E.3 单位工程招标控制价投标报价汇总表(表-04-1)一~4","index":33,"n_rows":44,"n_cols":5,"rows_kept":44,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,1],[3,0,3,1],[4,0,4,1],[5,0,5,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[13,0,13,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[21,1,21,4],[22,0,22,4],[23,0,23,4],[24,0,24,1],[25,0,25,1],[26,0,26,1],[27,0,27,1],[28,0,28,1],[29,0,29,1],[30,0,30,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[39,0,39,1],[40,0,40,1],[41,0,41,2],[43,1,43,4]],"flags":["formulas_cached_only"]}
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【公共厕所风貌改造】","标段：","第1页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["1","","分部分项及单价措施项目","22309.23"," "]
["1.1","","外墙面装饰1","15060.22"," "]
["1.2","","外墙面装饰2","3957.38"," "]
["1.3","","暗散水","105.13"," "]
["1.4","","雨落水管","277.90"," "]
["1.5","","单价措施项目","2908.60"," "]
["2","","总价措施项目","1234.59","-"]
["2.1","","其中：安全文明施工费","1234.59","-"]
["3","","其他项目","1177.19","-"]
["3.1","","其中：暂列金额","1177.19","-"]
["3.2","","其中：专业工程暂估价"," ","-"]
["3.3","","其中：计日工"," ","-"]
["3.4","","其中：总承包服务费"," ","-"]
["4","","规费","809.66","-"]
["5","","创优质工程奖补偿奖励费"," ","-"]
["6","","税前不含税工程造价","25530.67","-"]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【公共厕所风貌改造】","标段：","第2页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["6.1","","其中：除税甲供材料（设备）费"," ","-"]
["7","","销项增值税额","2297.76","-"]
["8","","附加税","40.08","-"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
[" 招标控制价/投标报价总价合计=税前不含税工程造价+销项增值税额+附加税","","","27868.51"," "]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]

{"sheet":"F.1.1 分部分项工程清单计价表(表-08)【风貌改造‖公~","index":34,"n_rows":52,"n_cols":12,"rows_kept":52,"merged":[[0,0,0,11],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,11],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,11],[3,7,4,7],[3,8,4,8],[3,9,3,11],[4,1,4,2],[5,1,5,2],[5,3,5,4],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[11,3,11,4],[12,1,12,2],[12,3,12,4],[13,1,13,2],[14,0,14,7],[16,0,16,11],[17,0,17,11],[18,0,18,1],[18,2,18,5],[18,6,18,8],[18,9,18,11],[19,0,21,0],[19,1,21,2],[19,3,21,3],[19,4,21,4],[19,5,21,5],[19,6,21,6],[19,7,19,11],[20,7,21,7],[20,8,21,8],[20,9,20,11],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[24,3,24,4],[25,1,25,2],[25,3,25,4],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,0,29,7],[31,0,31,11],[32,0,32,11],[33,0,33,1],[33,2,33,5],[33,6,33,8],[33,9,33,11],[34,0,36,0],[34,1,36,2],[34,3,36,3],[34,4,36,4],[34,5,36,5],[34,6,36,6],[34,7,34,11],[35,7,36,7],[35,8,36,8],[35,9,35,11],[36,1,36,2],[37,1,37,2],[38,1,38,2],[39,1,39,2],[39,3,39,4],[40,1,40,2],[40,3,40,4],[41,1,41,2],[42,1,42,2],[42,3,42,4],[43,1,43,2],[44,1,44,2],[45,1,45,2],[46,1,46,2],[47,1,47,2],[48,0,48,7],[49,0,49,7],[51,0,51,11]],"flags":["formulas_cached_only"]}
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【公共厕所风貌改造】","","","","标段：","","","第1页共3页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
[" "," ","","外墙面装饰1 ",""," "," "," "," "," "," "," "]
["1","011604002042","","外墙漆拆除","1.拆除部位：墙面 \r\n2.抹灰层种类：外墙漆","m2","145.96","5.32","776.51","650.98","",""]
["2","自编01B01043","","清洗墙面","1.清洗墙面","m2","7.02","2.78","19.52","3.79","8.21",""]
["3","011406001044","","外墙面真石漆","1.基层类型：抹灰面 \r\n2.腻子刮腻子遍数 ：刮3厚柔性耐水腻子+5%防水剂\r\n3.油漆品种、刷漆遍数：涂刷2厚封闭底漆，涂刷3厚黄色真石漆，涂刷3厚罩光清漆。","m2","138.94","91.92","12771.36","4382.17","50.02",""]
["4","040103002045","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","3.65","14.85","54.20","8.29","31.83",""]
["5","011502007046","","EPS塑料装饰线（窗套）","1.基层类型：抹灰面 \r\n2.线条材料品种、规格、颜色 ：EPS塑料装饰线 红咖啡色木纹漆 150宽","m","46.8","30.74","1438.63","122.15","",""]
[" "," ","","分部小计 ",""," "," "," ","15060.22","5167.38","90.06"," "]
[" "," ","","外墙面装饰2 ",""," "," "," "," "," "," "," "]
["6","011604002047","","外墙漆拆除","1.拆除部位：墙面 \r\n2.抹灰层种类：外墙漆","m2","21.58","5.32","114.81","96.25","",""]
["本页小计","","","","","","","","15175.03","5263.63","90.06",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【公共厕所风貌改造】","","","","标段：","","","第2页共3页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["7","011204001048","","20厚文化石贴面","1.墙体类型：砖墙，清理墙面\r\n2.挂贴方式：8mm厚水泥砂浆粘贴，文化石背面刷环氧树脂贴粗砂\r\n3.面层材料品种、规格、品牌、颜色：20厚天然文化石\r\n4.缝宽、嵌缝材料种类：水泥浆勾缝\r\n5.磨光、酸洗、打蜡要求：表面擦净","m2","21.58","177.69","3834.55","1523.33","0.65",""]
["8","040103002049","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","0.54","14.85","8.02","1.23","4.71",""]
[" "," ","","分部小计 ",""," "," "," ","3957.38","1620.81","5.36"," "]
[" "," ","","暗散水 ",""," "," "," "," "," "," "," "]
["9","011602001050","","拆除50厚混凝土散水","1.拆除50厚混凝土散水","m3","0.04","240.78","9.63","8.06","",""]
["10","011602001051","","拆除150厚卵石灌浆垫层","1.拆除150厚卵石灌浆垫层","m3","0.12","156.37","18.76","15.70","",""]
["11","040103002052","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","0.16","14.85","2.38","0.36","1.40",""]
["本页小计","","","","","","","","3873.34","1548.68","6.76",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【公共厕所风貌改造】","","","","标段：","","","第3页共3页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["12","010507001053","","50厚砼散水","1.垫层材料种类、厚度:150厚粒径5~32卵石灌M2.5混合砂浆垫层\r\n2.面层厚度：50mm\r\n3.混凝土强度等级：C15\r\n4.填塞材料种类：沥青砂浆","m2","0.8","80.55","64.44","10.45","0.63",""]
["13","010103001054","","回填种植土","1.土质要求：种植土\r\n2.密实度要求：满足设计要求\r\n3.运距：投标人自行考虑","m3","0.2","49.60","9.92","2.70","",""]
[" "," ","","分部小计 ",""," "," "," ","105.13","37.27","2.03"," "]
[" "," ","","雨落水管 ",""," "," "," "," "," "," "," "]
["14","010902004055","","雨落水管拆换","1.排水管品种、规格：塑料排水管 DN100","m","10","27.79","277.90","58.10","",""]
[" "," ","","分部小计 ",""," "," "," ","277.90","58.10"," "," "]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["本页小计","","","","","","","","352.26","71.25","0.63",""]
["合    计","","","","","","","","19400.63","6883.56","97.45",""]
[]
["表-08 ","","","","","","","","","","",""]

{"sheet":"F.1.2 单价措施项目清单计价表(表-08)【风貌改造‖公~","index":35,"n_rows":19,"n_cols":14,"rows_kept":19,"merged":[[0,0,0,13],[1,0,1,1],[1,2,1,7],[1,8,1,10],[1,11,1,13],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,13],[3,7,4,8],[3,9,4,9],[3,10,3,13],[4,1,4,2],[4,7,4,8],[4,10,4,11],[5,1,5,2],[5,7,5,8],[5,10,5,11],[6,1,6,2],[6,7,6,8],[6,10,6,11],[7,1,7,2],[7,7,7,8],[7,10,7,11],[8,1,8,2],[8,7,8,8],[8,10,8,11],[9,1,9,2],[9,7,9,8],[9,10,9,11],[10,1,10,2],[10,7,10,8],[10,10,10,11],[11,1,11,2],[11,7,11,8],[11,10,11,11],[12,1,12,2],[12,7,12,8],[12,10,12,11],[13,1,13,2],[13,7,13,8],[13,10,13,11],[14,1,14,2],[14,7,14,8],[14,10,14,11],[15,0,15,8],[15,10,15,11],[16,0,16,8],[16,10,16,11],[18,0,18,13]],"flags":["formulas_cached_only"]}
["单价措施项目清单与计价表","","","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【公共厕所风貌改造】","","","","","","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\r\n单位","工程量","金额（元）","","","","","",""]
["","","","","","","","综合单价","","合价","其中","","",""]
["","","","","","","","","","","定额人工费","","定额机械费","暂估价"]
[" "," ","","脚手架工程"," "," "," "," ",""," "," ",""," "," "]
["1","011701002001","","外脚手架","1．搭设方式：综合考虑 \r\n2．搭设高度 ：综合考虑\r\n3．脚手架材质：钢管","m2","158.68","18.33","","2908.60","1785.15","","115.84",""]
[" "," ","","小计"," "," "," "," ","","2908.60","1785.15","","115.84"," "]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["本页小计","","","","","","","","","2908.60","1785.15","","115.84",""]
["合    计","","","","","","","","","2908.60","1785.15","","115.84"," "]
[]
["表-08 ","","","","","","","","","","","","",""]

{"sheet":"F.4 总价措施项目清单与计价表(表-11)【风貌改造‖公共~","index":36,"n_rows":43,"n_cols":9,"rows_kept":43,"merged":[[0,0,0,8],[1,1,1,3],[1,4,1,6],[1,7,1,8],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[16,0,16,8],[17,0,17,8],[18,0,18,8],[19,1,19,3],[19,4,19,6],[19,7,19,8],[20,0,21,0],[20,1,21,1],[20,2,21,2],[20,4,21,4],[20,5,21,5],[20,6,21,6],[20,7,21,7],[20,8,21,8],[39,0,39,4],[41,0,41,8],[42,0,42,8]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【公共厕所风貌改造】","","","标段：","","","第1页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["1","011707001001","安全文明施工费"," "," ","1234.59","",""," "]
["1.1","①","环境保护费","分部分项工程及单价措施项目(定额人工费+定额机械费)","1.1","97.70","",""," "]
["1.2","②","文明施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","2.7","239.81","",""," "]
["1.3","③","安全施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","4.2","373.04","",""," "]
["1.4","④","临时设施费","分部分项工程及单价措施项目(定额人工费+定额机械费)","5.9","524.04","",""," "]
["2","011707002001","夜间施工增加费"," "," ","","",""," "]
["3","011707003001","非夜间施工照明"," "," ","","",""," "]
["4","011707004001","二次搬运费"," "," ","","",""," "]
["5","011707005001","冬雨季施工增加费"," "," ","","",""," "]
["6","011707006001","地上、地下设施、建筑物的临时保护设施"," "," ","","",""," "]
["7","011707007001","已完工程及设备保护费"," "," ","","",""," "]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【公共厕所风貌改造】","","","标段：","","","第2页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["8","011707008001","工程定位复测费"," "," ","","",""," "]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["合计","","","","","1234.59","","",""]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]

{"sheet":"G.1 其他项目清单与计价汇总表(表-12)【风貌改造‖公共~","index":37,"n_rows":25,"n_cols":5,"rows_kept":25,"merged":[[0,0,0,4],[1,2,1,3],[22,0,22,1],[24,0,24,4]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【公共厕所风貌改造】","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","1177.19","","明细详见表-12-1"]
["2","暂估价"," ",""," "]
["2.1","材料(工程设备)暂估价/结算价","-","","明细详见表-12-2"]
["2.2","专业工程暂估价/结算价"," ","","明细详见表-12-3"]
["3","计日工"," ","","明细详见表-12-4"]
["4","总承包服务费"," ","","明细详见表-12-5"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["合　　计","","1177.19","-","-"]
[]
["注：材料（工程设备）暂估单价进入清单项目综合单价，此处不汇总。                                                                          表-12 ","","","",""]

{"sheet":"G.2 暂列金额明细表(表-12-1)【风貌改造‖公共厕所风~","index":38,"n_rows":23,"n_cols":6,"rows_kept":23,"merged":[[0,0,0,5],[1,2,1,4],[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],[20,0,20,3],[22,0,22,5]],"flags":["formulas_cached_only"]}
["暂列金额明细表","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【公共厕所风貌改造】","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"]
["1","暂列金额","","项","1177.19"," "]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["合　　计","","","","1177.19","-"]
[]
["注：此表由招标人填写，如不能详列，也可只列暂定金额总额，投标人应将上述暂列金额计入投标总价中。\r\n                                                                                                                                  表-12-1","","","","",""]

{"sheet":"K.2 承包人提供主要材料和工程设备一览表(表-20)【风~4","index":39,"n_rows":48,"n_cols":11,"rows_kept":48,"merged":[[0,0,0,10],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,10],[2,0,2,1],[2,5,2,6],[3,0,3,1],[3,5,3,6],[4,0,4,1],[4,5,4,6],[5,0,5,1],[5,5,5,6],[6,0,6,1],[6,5,6,6],[7,0,7,1],[7,5,7,6],[8,0,8,1],[8,5,8,6],[9,0,9,1],[9,5,9,6],[10,0,10,1],[10,5,10,6],[11,0,11,1],[11,5,11,6],[12,0,12,1],[12,5,12,6],[13,0,13,1],[13,5,13,6],[14,0,14,1],[14,5,14,6],[15,0,15,1],[15,5,15,6],[16,0,16,1],[16,5,16,6],[17,0,17,1],[17,5,17,6],[18,0,18,1],[18,5,18,6],[19,0,19,1],[19,5,19,6],[20,0,20,1],[20,5,20,6],[22,1,22,10],[23,0,23,10],[24,0,24,10],[25,0,25,1],[25,2,25,5],[25,6,25,8],[25,9,25,10],[26,0,26,1],[26,5,26,6],[27,0,27,1],[27,5,27,6],[28,0,28,1],[28,5,28,6],[29,0,29,1],[29,5,29,6],[30,0,30,1],[30,5,30,6],[31,0,31,1],[31,5,31,6],[32,0,32,1],[32,5,32,6],[33,0,33,1],[33,5,33,6],[34,0,34,1],[34,5,34,6],[35,0,35,1],[35,5,35,6],[36,0,36,1],[36,5,36,6],[37,0,37,1],[37,5,37,6],[38,0,38,1],[38,5,38,6],[39,0,39,1],[39,5,39,6],[40,0,40,1],[40,5,40,6],[41,0,41,1],[41,5,41,6],[42,0,42,1],[42,5,42,6],[43,0,43,1],[43,5,43,6],[44,0,44,1],[44,5,44,6],[46,1,46,10],[47,0,47,10]],"flags":["formulas_cached_only"]}
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【公共厕所风貌改造】","","","","标段：","","","第1页共2页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["1","","其他材料费","元","325.016"," ",""," ","1.00"," "," "]
["2","","水泥 32.5","kg","135.665"," ",""," ","0.46"," "," "]
["3","","特细砂","m3","0.126"," ",""," ","175.00"," "," "]
["4","","水","m3","0.295"," ",""," ","3.50"," "," "]
["5","","柴油(机械)","L","17.531"," ",""," ","7.27"," "," "]
["6","","汽油(机械)","L","0.918"," ",""," ","7.58"," "," "]
["7","","白水泥","kg","72.534"," ",""," ","0.88"," "," "]
["8","","真石漆","kg","430.59"," ",""," ","10.00"," "," "]
["9","","水性封闭底漆","kg","36.461"," ",""," ","26.00"," "," "]
["10","","罩面漆","kg","36.461"," ",""," ","27.00"," "," "]
["11","","双面胶纸带","m2","12.154"," ",""," ","16.60"," "," "]
["12","","成品腻子膏 耐水性 (Y)","kg","347.25"," ",""," ","1.15"," "," "]
["13","","EPS塑料线条 宽150","m","49.14"," ",""," ","26.00"," "," "]
["14","","砾石 5～40mm","m3","0.039"," ",""," ","175.00"," "," "]
["15","","砾石 20～50mm","m3","0.133"," ",""," ","175.00"," "," "]
["16","","中砂","m3","0.039"," ",""," ","185.00"," "," "]
["17","","石灰膏","m3","0.006"," ",""," ","170.00"," "," "]
["18","","种植土","m3","0.21"," ",""," ","28.00"," "," "]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【公共厕所风貌改造】","","","","标段：","","","第2页共2页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["19","","塑料硬管 φ110","m","10.63"," ",""," ","15.04"," "," "]
["20","","塑料水斗 φ110","个","0.65"," ",""," ","15.49"," "," "]
["21","","塑料弯管","个","0.65"," ",""," ","16.27"," "," "]
["22","","铁卡箍","kg","4.23"," ",""," ","4.98"," "," "]
["23","","塑料粘接剂","kg","0.27"," ",""," ","5.81"," "," "]
["24","","塑料膨胀螺栓","百只","0.09"," ",""," ","4.15"," "," "]
["25","","脚手架钢材","kg","50.892"," ",""," ","5.05"," "," "]
["26","","锯材 综合","m3","0.07"," ",""," ","2220.00"," "," "]
["27","","20厚天然文化石","m2","22.032"," ",""," ","75.00"," "," "]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]

{"sheet":"E.3 单位工程招标控制价投标报价汇总表(表-04-1)一~5","index":40,"n_rows":44,"n_cols":5,"rows_kept":44,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,1],[3,0,3,1],[4,0,4,1],[5,0,5,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[13,0,13,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[21,1,21,4],[22,0,22,4],[23,0,23,4],[24,0,24,1],[25,0,25,1],[26,0,26,1],[27,0,27,1],[28,0,28,1],[29,0,29,1],[30,0,30,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[39,0,39,1],[40,0,40,1],[41,0,41,2],[43,1,43,4]],"flags":["formulas_cached_only"]}
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【何平山庄风貌改造】","标段：","第1页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["1","","分部分项及单价措施项目","58446.93"," "]
["1.1","","外墙面装饰1","19180.16"," "]
["1.2","","外墙面装饰2","14783.24"," "]
["1.3","","暗散水","105.13"," "]
["1.4","","雨落水管","277.90"," "]
["1.5","","栏杆维修改造","15852.00"," "]
["1.6","","单价措施项目","8248.50"," "]
["2","","总价措施项目","3116.03","-"]
["2.1","","其中：安全文明施工费","3116.03","-"]
["3","","其他项目","3078.15","-"]
["3.1","","其中：暂列金额","3078.15","-"]
["3.2","","其中：专业工程暂估价"," ","-"]
["3.3","","其中：计日工"," ","-"]
["3.4","","其中：总承包服务费"," ","-"]
["4","","规费","2024.56","-"]
["5","","创优质工程奖补偿奖励费"," ","-"]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【何平山庄风貌改造】","标段：","第2页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["6","","税前不含税工程造价","66665.67","-"]
["6.1","","其中：除税甲供材料（设备）费"," ","-"]
["7","","销项增值税额","5999.91","-"]
["8","","附加税","104.67","-"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
[" 招标控制价/投标报价总价合计=税前不含税工程造价+销项增值税额+附加税","","","72770.25"," "]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]

{"sheet":"F.1.1 分部分项工程清单计价表(表-08)【风貌改造‖何~","index":41,"n_rows":67,"n_cols":12,"rows_kept":67,"merged":[[0,0,0,11],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,11],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,11],[3,7,4,7],[3,8,4,8],[3,9,3,11],[4,1,4,2],[5,1,5,2],[5,3,5,4],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[11,3,11,4],[12,1,12,2],[12,3,12,4],[13,1,13,2],[14,0,14,7],[16,0,16,11],[17,0,17,11],[18,0,18,1],[18,2,18,5],[18,6,18,8],[18,9,18,11],[19,0,21,0],[19,1,21,2],[19,3,21,3],[19,4,21,4],[19,5,21,5],[19,6,21,6],[19,7,19,11],[20,7,21,7],[20,8,21,8],[20,9,20,11],[21,1,21,2],[22,1,22,2],[23,1,23,2],[23,3,23,4],[24,1,24,2],[24,3,24,4],[25,1,25,2],[26,1,26,2],[27,1,27,2],[28,0,28,7],[30,0,30,11],[31,0,31,11],[32,0,32,1],[32,2,32,5],[32,6,32,8],[32,9,32,11],[33,0,35,0],[33,1,35,2],[33,3,35,3],[33,4,35,4],[33,5,35,5],[33,6,35,6],[33,7,33,11],[34,7,35,7],[34,8,35,8],[34,9,34,11],[35,1,35,2],[36,1,36,2],[37,1,37,2],[38,1,38,2],[38,3,38,4],[39,1,39,2],[39,3,39,4],[40,1,40,2],[41,1,41,2],[41,3,41,4],[42,1,42,2],[42,3,42,4],[43,1,43,2],[44,0,44,7],[46,0,46,11],[47,0,47,11],[48,0,48,1],[48,2,48,5],[48,6,48,8],[48,9,48,11],[49,0,51,0],[49,1,51,2],[49,3,51,3],[49,4,51,4],[49,5,51,5],[49,6,51,6],[49,7,49,11],[50,7,51,7],[50,8,51,8],[50,9,50,11],[51,1,51,2],[52,1,52,2],[53,1,53,2],[53,3,53,4],[54,1,54,2],[55,1,55,2],[56,1,56,2],[57,1,57,2],[58,1,58,2],[59,1,59,2],[60,1,60,2],[61,1,61,2],[62,1,62,2],[63,0,63,7],[64,0,64,7],[66,0,66,11]],"flags":["formulas_cached_only"]}
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【何平山庄风貌改造】","","","","标段：","","","第1页共4页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
[" "," ","","外墙面装饰1 ",""," "," "," "," "," "," "," "]
["1","011604002056","","外墙漆拆除","1.拆除部位：墙面 \r\n2.抹灰层种类：外墙漆","m2","179.14","5.32","953.02","798.96","",""]
["2","自编01B01057","","清洗墙面","1.清洗墙面","m2","26.24","2.78","72.95","14.17","30.70",""]
["3","011406001058","","外墙面真石漆","1.基层类型：抹灰面 \r\n2.腻子刮腻子遍数 ：刮3厚柔性耐水腻子+5%防水剂\r\n3.油漆品种、刷漆遍数：涂刷2厚封闭底漆，涂刷3厚黄色真石漆，涂刷3厚罩光清漆。","m2","152.9","91.92","14054.57","4822.47","55.04",""]
["4","040103002059","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","4.48","14.85","66.53","10.17","39.07",""]
["5","011502007060","","EPS塑料装饰线（窗套）","1.基层类型：抹灰面 \r\n2.线条材料品种、规格、颜色 ：EPS塑料装饰线 红咖啡色木纹漆 150宽","m","131.2","30.74","4033.09","342.43","",""]
[" "," ","","分部小计 ",""," "," "," ","19180.16","5988.20","124.81"," "]
[" "," ","","外墙面装饰2 ",""," "," "," "," "," "," "," "]
["6","自编01B01061","","清洗墙面","1.清洗墙面","m2","88","2.78","244.64","47.52","102.96",""]
["本页小计","","","","","","","","19424.80","6035.72","227.77",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【何平山庄风貌改造】","","","","标段：","","","第2页共4页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["7","011204001062","","20厚文化石贴面","1.墙体类型：砖墙，清理墙面\r\n2.挂贴方式：8mm厚水泥砂浆粘贴，文化石背面刷环氧树脂贴粗砂\r\n3.面层材料品种、规格、品牌、颜色：20厚天然文化石\r\n4.缝宽、嵌缝材料种类：水泥浆勾缝\r\n5.磨光、酸洗、打蜡要求：表面擦净","m2","81.82","177.69","14538.60","5775.67","2.45",""]
[" "," ","","分部小计 ",""," "," "," ","14783.24","5823.19","105.41"," "]
[" "," ","","暗散水 ",""," "," "," "," "," "," "," "]
["8","011602001063","","拆除50厚混凝土散水","1.拆除50厚混凝土散水","m3","0.04","240.78","9.63","8.06","",""]
["9","011602001064","","拆除150厚卵石灌浆垫层","1.拆除150厚卵石灌浆垫层","m3","0.12","156.37","18.76","15.70","",""]
["10","040103002065","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","0.16","14.85","2.38","0.36","1.40",""]
["本页小计","","","","","","","","14569.37","5799.79","3.85",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【何平山庄风貌改造】","","","","标段：","","","第3页共4页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["11","010507001066","","50厚砼散水","1.垫层材料种类、厚度:150厚粒径5~32卵石灌M2.5混合砂浆垫层\r\n2.面层厚度：50mm\r\n3.混凝土强度等级：C15\r\n4.填塞材料种类：沥青砂浆","m2","0.8","80.55","64.44","10.45","0.63",""]
["12","010103001067","","回填种植土","1.土质要求：种植土\r\n2.密实度要求：满足设计要求\r\n3.运距：投标人自行考虑","m3","0.2","49.60","9.92","2.70","",""]
[" "," ","","分部小计 ",""," "," "," ","105.13","37.27","2.03"," "]
[" "," ","","雨落水管 ",""," "," "," "," "," "," "," "]
["13","010902004068","","雨落水管拆换","1.排水管品种、规格：塑料排水管 DN100","m","10","27.79","277.90","58.10","",""]
[" "," ","","分部小计 ",""," "," "," ","277.90","58.10"," "," "]
[" "," ","","栏杆维修改造 ",""," "," "," "," "," "," "," "]
["14","011609001069","","不锈钢栏杆、栏板拆除 H=1.0米","1.不锈钢栏杆、栏板拆除\r\n2.H=1.0米","m2","50","9.64","482.00","403.00","",""]
["本页小计","","","","","","","","834.26","474.25","0.63",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【何平山庄风貌改造】","","","","标段：","","","第4页共4页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["15","011503008070","","玻璃栏板 H=1.1米","1.栏杆玻璃的种类、规格、颜色、品牌: 钢化夹胶玻璃 8+0.76+8，55*8扁钢2片立柱加端支座55*12，30*40方钢扶手\r\n2.高度：1.1m\r\n3.立柱及方钢扶手除锈清理、刷丹红漆两遍、刷油性调和漆两遍\r\n4.具体做法：详设计图","m","50","307.40","15370.00","4304.00","180.50",""]
[" "," ","","分部小计 ",""," "," "," ","15852.00","4707.00","180.50"," "]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["本页小计","","","","","","","","15370.00","4304.00","180.50",""]
["合    计","","","","","","","","50198.43","16613.76","412.75",""]
[]
["表-08 ","","","","","","","","","","",""]

{"sheet":"F.1.2 单价措施项目清单计价表(表-08)【风貌改造‖何~","index":42,"n_rows":19,"n_cols":14,"rows_kept":19,"merged":[[0,0,0,13],[1,0,1,1],[1,2,1,7],[1,8,1,10],[1,11,1,13],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,13],[3,7,4,8],[3,9,4,9],[3,10,3,13],[4,1,4,2],[4,7,4,8],[4,10,4,11],[5,1,5,2],[5,7,5,8],[5,10,5,11],[6,1,6,2],[6,7,6,8],[6,10,6,11],[7,1,7,2],[7,7,7,8],[7,10,7,11],[8,1,8,2],[8,7,8,8],[8,10,8,11],[9,1,9,2],[9,7,9,8],[9,10,9,11],[10,1,10,2],[10,7,10,8],[10,10,10,11],[11,1,11,2],[11,7,11,8],[11,10,11,11],[12,1,12,2],[12,7,12,8],[12,10,12,11],[13,1,13,2],[13,7,13,8],[13,10,13,11],[14,1,14,2],[14,7,14,8],[14,10,14,11],[15,0,15,8],[15,10,15,11],[16,0,16,8],[16,10,16,11],[18,0,18,13]],"flags":["formulas_cached_only"]}
["单价措施项目清单与计价表","","","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【何平山庄风貌改造】","","","","","","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\r\n单位","工程量","金额（元）","","","","","",""]
["","","","","","","","综合单价","","合价","其中","","",""]
["","","","","","","","","","","定额人工费","","定额机械费","暂估价"]
[" "," ","","脚手架工程"," "," "," "," ",""," "," ",""," "," "]
["1","011701002001","","外脚手架","1．搭设方式：综合考虑 \r\n2．搭设高度 ：综合考虑\r\n3．脚手架材质：钢管","m2","450","18.33","","8248.50","5062.50","","328.50",""]
[" "," ","","小计"," "," "," "," ","","8248.50","5062.50","","328.50"," "]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["本页小计","","","","","","","","","8248.50","5062.50","","328.50",""]
["合    计","","","","","","","","","8248.50","5062.50","","328.50"," "]
[]
["表-08 ","","","","","","","","","","","","",""]

{"sheet":"F.4 总价措施项目清单与计价表(表-11)【风貌改造‖何平~","index":43,"n_rows":43,"n_cols":9,"rows_kept":43,"merged":[[0,0,0,8],[1,1,1,3],[1,4,1,6],[1,7,1,8],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[16,0,16,8],[17,0,17,8],[18,0,18,8],[19,1,19,3],[19,4,19,6],[19,7,19,8],[20,0,21,0],[20,1,21,1],[20,2,21,2],[20,4,21,4],[20,5,21,5],[20,6,21,6],[20,7,21,7],[20,8,21,8],[39,0,39,4],[41,0,41,8],[42,0,42,8]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【何平山庄风貌改造】","","","标段：","","","第1页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["1","011707001001","安全文明施工费"," "," ","3116.03","",""," "]
["1.1","①","环境保护费","分部分项工程及单价措施项目(定额人工费+定额机械费)","1.1","246.59","",""," "]
["1.2","②","文明施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","2.7","605.27","",""," "]
["1.3","③","安全施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","4.2","941.54","",""," "]
["1.4","④","临时设施费","分部分项工程及单价措施项目(定额人工费+定额机械费)","5.9","1322.63","",""," "]
["2","011707002001","夜间施工增加费"," "," ","","",""," "]
["3","011707003001","非夜间施工照明"," "," ","","",""," "]
["4","011707004001","二次搬运费"," "," ","","",""," "]
["5","011707005001","冬雨季施工增加费"," "," ","","",""," "]
["6","011707006001","地上、地下设施、建筑物的临时保护设施"," "," ","","",""," "]
["7","011707007001","已完工程及设备保护费"," "," ","","",""," "]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【何平山庄风貌改造】","","","标段：","","","第2页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["8","011707008001","工程定位复测费"," "," ","","",""," "]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["合计","","","","","3116.03","","",""]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]

{"sheet":"G.1 其他项目清单与计价汇总表(表-12)【风貌改造‖何平~","index":44,"n_rows":25,"n_cols":5,"rows_kept":25,"merged":[[0,0,0,4],[1,2,1,3],[22,0,22,1],[24,0,24,4]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【何平山庄风貌改造】","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","3078.15","","明细详见表-12-1"]
["2","暂估价"," ",""," "]
["2.1","材料(工程设备)暂估价/结算价","-","","明细详见表-12-2"]
["2.2","专业工程暂估价/结算价"," ","","明细详见表-12-3"]
["3","计日工"," ","","明细详见表-12-4"]
["4","总承包服务费"," ","","明细详见表-12-5"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["合　　计","","3078.15","-","-"]
[]
["注：材料（工程设备）暂估单价进入清单项目综合单价，此处不汇总。                                                                          表-12 ","","","",""]

{"sheet":"G.2 暂列金额明细表(表-12-1)【风貌改造‖何平山庄风~","index":45,"n_rows":23,"n_cols":6,"rows_kept":23,"merged":[[0,0,0,5],[1,2,1,4],[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],[20,0,20,3],[22,0,22,5]],"flags":["formulas_cached_only"]}
["暂列金额明细表","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【何平山庄风貌改造】","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"]
["1","暂列金额","","项","3078.15"," "]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["合　　计","","","","3078.15","-"]
[]
["注：此表由招标人填写，如不能详列，也可只列暂定金额总额，投标人应将上述暂列金额计入投标总价中。\r\n                                                                                                                                  表-12-1","","","","",""]

{"sheet":"K.2 承包人提供主要材料和工程设备一览表(表-20)【风~5","index":46,"n_rows":72,"n_cols":11,"rows_kept":72,"merged":[[0,0,0,10],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,10],[2,0,2,1],[2,5,2,6],[3,0,3,1],[3,5,3,6],[4,0,4,1],[4,5,4,6],[5,0,5,1],[5,5,5,6],[6,0,6,1],[6,5,6,6],[7,0,7,1],[7,5,7,6],[8,0,8,1],[8,5,8,6],[9,0,9,1],[9,5,9,6],[10,0,10,1],[10,5,10,6],[11,0,11,1],[11,5,11,6],[12,0,12,1],[12,5,12,6],[13,0,13,1],[13,5,13,6],[14,0,14,1],[14,5,14,6],[15,0,15,1],[15,5,15,6],[16,0,16,1],[16,5,16,6],[17,0,17,1],[17,5,17,6],[18,0,18,1],[18,5,18,6],[19,0,19,1],[19,5,19,6],[20,0,20,1],[20,5,20,6],[22,1,22,10],[23,0,23,10],[24,0,24,10],[25,0,25,1],[25,2,25,5],[25,6,25,8],[25,9,25,10],[26,0,26,1],[26,5,26,6],[27,0,27,1],[27,5,27,6],[28,0,28,1],[28,5,28,6],[29,0,29,1],[29,5,29,6],[30,0,30,1],[30,5,30,6],[31,0,31,1],[31,5,31,6],[32,0,32,1],[32,5,32,6],[33,0,33,1],[33,5,33,6],[34,0,34,1],[34,5,34,6],[35,0,35,1],[35,5,35,6],[36,0,36,1],[36,5,36,6],[37,0,37,1],[37,5,37,6],[38,0,38,1],[38,5,38,6],[39,0,39,1],[39,5,39,6],[40,0,40,1],[40,5,40,6],[41,0,41,1],[41,5,41,6],[42,0,42,1],[42,5,42,6],[43,0,43,1],[43,5,43,6],[44,0,44,1],[44,5,44,6],[46,1,46,10],[47,0,47,10],[48,0,48,10],[49,0,49,1],[49,2,49,5],[49,6,49,8],[49,9,49,10],[50,0,50,1],[50,5,50,6],[51,0,51,1],[51,5,51,6],[52,0,52,1],[52,5,52,6],[53,0,53,1],[53,5,53,6],[54,0,54,1],[54,5,54,6],[55,0,55,1],[55,5,55,6],[56,0,56,1],[56,5,56,6],[57,0,57,1],[57,5,57,6],[58,0,58,1],[58,5,58,6],[59,0,59,1],[59,5,59,6],[60,0,60,1],[60,5,60,6],[61,0,61,1],[61,5,61,6],[62,0,62,1],[62,5,62,6],[63,0,63,1],[63,5,63,6],[64,0,64,1],[64,5,64,6],[65,0,65,1],[65,5,65,6],[66,0,66,1],[66,5,66,6],[67,0,67,1],[67,5,67,6],[68,0,68,1],[68,5,68,6],[70,1,70,10],[71,0,71,10]],"flags":["formulas_cached_only"]}
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【何平山庄风貌改造】","","","","标段：","","","第1页共3页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["1","","其他材料费","元","954.595"," ",""," ","1.00"," "," "]
["2","","水泥 32.5","kg","470.034"," ",""," ","0.46"," "," "]
["3","","特细砂","m3","0.425"," ",""," ","175.00"," "," "]
["4","","水","m3","2.552"," ",""," ","3.50"," "," "]
["5","","柴油(机械)","L","42.417"," ",""," ","7.27"," "," "]
["6","","汽油(机械)","L","14.311"," ",""," ","7.58"," "," "]
["7","","白水泥","kg","88.131"," ",""," ","0.88"," "," "]
["8","","真石漆","kg","473.99"," ",""," ","10.00"," "," "]
["9","","水性封闭底漆","kg","40.136"," ",""," ","26.00"," "," "]
["10","","罩面漆","kg","40.136"," ",""," ","27.00"," "," "]
["11","","双面胶纸带","m2","13.379"," ",""," ","16.60"," "," "]
["12","","成品腻子膏 耐水性 (Y)","kg","382.25"," ",""," ","1.15"," "," "]
["13","","EPS塑料线条 宽150","m","137.76"," ",""," ","26.00"," "," "]
["14","","砾石 5～40mm","m3","0.039"," ",""," ","175.00"," "," "]
["15","","砾石 20～50mm","m3","0.133"," ",""," ","175.00"," "," "]
["16","","中砂","m3","0.039"," ",""," ","185.00"," "," "]
["17","","石灰膏","m3","0.006"," ",""," ","170.00"," "," "]
["18","","种植土","m3","0.21"," ",""," ","28.00"," "," "]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【何平山庄风貌改造】","","","","标段：","","","第2页共3页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["19","","塑料硬管 φ110","m","10.63"," ",""," ","15.04"," "," "]
["20","","塑料水斗 φ110","个","0.65"," ",""," ","15.49"," "," "]
["21","","塑料弯管","个","0.65"," ",""," ","16.27"," "," "]
["22","","铁卡箍","kg","4.23"," ",""," ","4.98"," "," "]
["23","","塑料粘接剂","kg","0.27"," ",""," ","5.81"," "," "]
["24","","塑料膨胀螺栓","百只","0.09"," ",""," ","4.15"," "," "]
["25","","方管 30×40×2","m","50"," ",""," ","10.66"," "," "]
["26","","扁钢立柱","m","50.6"," ",""," ","50.00"," "," "]
["27","","钢化夹胶玻璃 8+0.76+8","m2","45.5"," ",""," ","133.00"," "," "]
["28","","玻璃夹","个","180"," ",""," ","1.00"," "," "]
["29","","喷砂嘴","个","0.189"," ",""," ","23.24"," "," "]
["30","","胶管 φ50","m","0.479"," ",""," ","4.20"," "," "]
["31","","红丹酚醛防锈漆","kg","7.943"," ",""," ","10.00"," "," "]
["32","","汽油","L","2.988"," ",""," ","7.58"," "," "]
["33","","酚醛调和漆 各色","kg","3.735"," ",""," ","11.00"," "," "]
["34","","油漆溶剂油 200#","kg","0.39"," ",""," ","4.15"," "," "]
["35","","脚手架钢材","kg","144.306"," ",""," ","5.05"," "," "]
["36","","锯材 综合","m3","0.198"," ",""," ","2220.00"," "," "]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【何平山庄风貌改造】","","","","标段：","","","第3页共3页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["37","","20厚天然文化石","m2","83.436"," ",""," ","75.00"," "," "]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]

{"sheet":"E.3 单位工程招标控制价投标报价汇总表(表-04-1)一~6","index":47,"n_rows":44,"n_cols":5,"rows_kept":44,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,1],[3,0,3,1],[4,0,4,1],[5,0,5,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[13,0,13,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[21,1,21,4],[22,0,22,4],[23,0,23,4],[24,0,24,1],[25,0,25,1],[26,0,26,1],[27,0,27,1],[28,0,28,1],[29,0,29,1],[30,0,30,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[39,0,39,1],[40,0,40,1],[41,0,41,2],[43,1,43,4]],"flags":["formulas_cached_only"]}
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【何勇风貌改造】","标段：","第1页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["1","","分部分项及单价措施项目","36350.83"," "]
["1.1","","外墙面装饰1","14741.32"," "]
["1.2","","外墙面装饰2","16321.01"," "]
["1.3","","暗散水","105.13"," "]
["1.4","","雨落水管","277.90"," "]
["1.5","","单价措施项目","4905.47"," "]
["2","","总价措施项目","2160.44","-"]
["2.1","","其中：安全文明施工费","2160.44","-"]
["3","","其他项目","1925.56","-"]
["3.1","","其中：暂列金额","1925.56","-"]
["3.2","","其中：专业工程暂估价"," ","-"]
["3.3","","其中：计日工"," ","-"]
["3.4","","其中：总承包服务费"," ","-"]
["4","","规费","1423.03","-"]
["5","","创优质工程奖补偿奖励费"," ","-"]
["6","","税前不含税工程造价","41859.86","-"]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【何勇风貌改造】","标段：","第2页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["6.1","","其中：除税甲供材料（设备）费"," ","-"]
["7","","销项增值税额","3767.39","-"]
["8","","附加税","65.72","-"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
[" 招标控制价/投标报价总价合计=税前不含税工程造价+销项增值税额+附加税","","","45692.97"," "]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]

{"sheet":"F.1.1 分部分项工程清单计价表(表-08)【风貌改造‖~1","index":48,"n_rows":50,"n_cols":12,"rows_kept":50,"merged":[[0,0,0,11],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,11],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,11],[3,7,4,7],[3,8,4,8],[3,9,3,11],[4,1,4,2],[5,1,5,2],[5,3,5,4],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[9,3,9,4],[10,1,10,2],[10,3,10,4],[11,1,11,2],[12,0,12,7],[14,0,14,11],[15,0,15,11],[16,0,16,1],[16,2,16,5],[16,6,16,8],[16,9,16,11],[17,0,19,0],[17,1,19,2],[17,3,19,3],[17,4,19,4],[17,5,19,5],[17,6,19,6],[17,7,17,11],[18,7,19,7],[18,8,19,8],[18,9,18,11],[19,1,19,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[22,3,22,4],[23,1,23,2],[23,3,23,4],[24,1,24,2],[25,1,25,2],[26,1,26,2],[27,0,27,7],[29,0,29,11],[30,0,30,11],[31,0,31,1],[31,2,31,5],[31,6,31,8],[31,9,31,11],[32,0,34,0],[32,1,34,2],[32,3,34,3],[32,4,34,4],[32,5,34,5],[32,6,34,6],[32,7,32,11],[33,7,34,7],[33,8,34,8],[33,9,33,11],[34,1,34,2],[35,1,35,2],[36,1,36,2],[37,1,37,2],[37,3,37,4],[38,1,38,2],[38,3,38,4],[39,1,39,2],[40,1,40,2],[40,3,40,4],[41,1,41,2],[42,1,42,2],[43,1,43,2],[44,1,44,2],[45,1,45,2],[46,0,46,7],[47,0,47,7],[49,0,49,11]],"flags":["formulas_cached_only"]}
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【何勇风貌改造】","","","","标段：","","","第1页共3页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
[" "," ","","外墙面装饰1 ",""," "," "," "," "," "," "," "]
["1","011604002071","","外墙漆拆除","1.拆除部位：墙面 \r\n2.抹灰层种类：外墙漆","m2","151.02","5.32","803.43","673.55","",""]
["2","011406001072","","外墙面真石漆","1.基层类型：抹灰面 \r\n2.腻子刮腻子遍数 ：刮3厚柔性耐水腻子+5%防水剂\r\n3.油漆品种、刷漆遍数：涂刷2厚封闭底漆，涂刷3厚黄色真石漆，涂刷3厚罩光清漆。","m2","151.02","91.92","13881.76","4763.17","54.37",""]
["3","040103002073","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","3.78","14.85","56.13","8.58","32.96",""]
[" "," ","","分部小计 ",""," "," "," ","14741.32","5445.30","87.33"," "]
[" "," ","","外墙面装饰2 ",""," "," "," "," "," "," "," "]
["4","011604002074","","外墙漆拆除","1.拆除部位：墙面 \r\n2.抹灰层种类：外墙漆","m2","89","5.32","473.48","396.94","",""]
["本页小计","","","","","","","","15214.80","5842.24","87.33",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【何勇风貌改造】","","","","标段：","","","第2页共3页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["5","011204001075","","20厚文化石贴面","1.墙体类型：砖墙，清理墙面\r\n2.挂贴方式：8mm厚水泥砂浆粘贴，文化石背面刷环氧树脂贴粗砂\r\n3.面层材料品种、规格、品牌、颜色：20厚天然文化石\r\n4.缝宽、嵌缝材料种类：水泥浆勾缝\r\n5.磨光、酸洗、打蜡要求：表面擦净","m2","89","177.69","15814.41","6282.51","2.67",""]
["6","040103002076","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","2.23","14.85","33.12","5.06","19.45",""]
[" "," ","","分部小计 ",""," "," "," ","16321.01","6684.51","22.12"," "]
[" "," ","","暗散水 ",""," "," "," "," "," "," "," "]
["7","011602001077","","拆除50厚混凝土散水","1.拆除50厚混凝土散水","m3","0.04","240.78","9.63","8.06","",""]
["8","011602001078","","拆除150厚卵石灌浆垫层","1.拆除150厚卵石灌浆垫层","m3","0.12","156.37","18.76","15.70","",""]
["9","040103002079","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","0.16","14.85","2.38","0.36","1.40",""]
["本页小计","","","","","","","","15878.30","6311.69","23.52",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【何勇风貌改造】","","","","标段：","","","第3页共3页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["10","010507001080","","50厚砼散水","1.垫层材料种类、厚度:150厚粒径5~32卵石灌M2.5混合砂浆垫层\r\n2.面层厚度：50mm\r\n3.混凝土强度等级：C15\r\n4.填塞材料种类：沥青砂浆","m2","0.8","80.55","64.44","10.45","0.63",""]
["11","010103001081","","回填种植土","1.土质要求：种植土\r\n2.密实度要求：满足设计要求\r\n3.运距：投标人自行考虑","m3","0.2","49.60","9.92","2.70","",""]
[" "," ","","分部小计 ",""," "," "," ","105.13","37.27","2.03"," "]
[" "," ","","雨落水管 ",""," "," "," "," "," "," "," "]
["12","010902004082","","雨落水管拆换","1.排水管品种、规格：塑料排水管 DN100","m","10","27.79","277.90","58.10","",""]
[" "," ","","分部小计 ",""," "," "," ","277.90","58.10"," "," "]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["本页小计","","","","","","","","352.26","71.25","0.63",""]
["合    计","","","","","","","","31445.36","12225.18","111.48",""]
[]
["表-08 ","","","","","","","","","","",""]

{"sheet":"F.1.2 单价措施项目清单计价表(表-08)【风貌改造‖~1","index":49,"n_rows":19,"n_cols":14,"rows_kept":19,"merged":[[0,0,0,13],[1,0,1,1],[1,2,1,7],[1,8,1,10],[1,11,1,13],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,13],[3,7,4,8],[3,9,4,9],[3,10,3,13],[4,1,4,2],[4,7,4,8],[4,10,4,11],[5,1,5,2],[5,7,5,8],[5,10,5,11],[6,1,6,2],[6,7,6,8],[6,10,6,11],[7,1,7,2],[7,7,7,8],[7,10,7,11],[8,1,8,2],[8,7,8,8],[8,10,8,11],[9,1,9,2],[9,7,9,8],[9,10,9,11],[10,1,10,2],[10,7,10,8],[10,10,10,11],[11,1,11,2],[11,7,11,8],[11,10,11,11],[12,1,12,2],[12,7,12,8],[12,10,12,11],[13,1,13,2],[13,7,13,8],[13,10,13,11],[14,1,14,2],[14,7,14,8],[14,10,14,11],[15,0,15,8],[15,10,15,11],[16,0,16,8],[16,10,16,11],[18,0,18,13]],"flags":["formulas_cached_only"]}
["单价措施项目清单与计价表","","","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【何勇风貌改造】","","","","","","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\r\n单位","工程量","金额（元）","","","","","",""]
["","","","","","","","综合单价","","合价","其中","","",""]
["","","","","","","","","","","定额人工费","","定额机械费","暂估价"]
[" "," ","","脚手架工程"," "," "," "," ",""," "," ",""," "," "]
["1","011701002001","","外脚手架","1．搭设方式：综合考虑 \r\n2．搭设高度 ：综合考虑\r\n3．脚手架材质：钢管","m2","267.62","18.33","","4905.47","3010.73","","195.36",""]
[" "," ","","小计"," "," "," "," ","","4905.47","3010.73","","195.36"," "]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["本页小计","","","","","","","","","4905.47","3010.73","","195.36",""]
["合    计","","","","","","","","","4905.47","3010.73","","195.36"," "]
[]
["表-08 ","","","","","","","","","","","","",""]

{"sheet":"F.4 总价措施项目清单与计价表(表-11)【风貌改造‖何勇~","index":50,"n_rows":43,"n_cols":9,"rows_kept":43,"merged":[[0,0,0,8],[1,1,1,3],[1,4,1,6],[1,7,1,8],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[16,0,16,8],[17,0,17,8],[18,0,18,8],[19,1,19,3],[19,4,19,6],[19,7,19,8],[20,0,21,0],[20,1,21,1],[20,2,21,2],[20,4,21,4],[20,5,21,5],[20,6,21,6],[20,7,21,7],[20,8,21,8],[39,0,39,4],[41,0,41,8],[42,0,42,8]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【何勇风貌改造】","","","标段：","","","第1页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["1","011707001001","安全文明施工费"," "," ","2160.44","",""," "]
["1.1","①","环境保护费","分部分项工程及单价措施项目(定额人工费+定额机械费)","1.1","170.97","",""," "]
["1.2","②","文明施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","2.7","419.65","",""," "]
["1.3","③","安全施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","4.2","652.80","",""," "]
["1.4","④","临时设施费","分部分项工程及单价措施项目(定额人工费+定额机械费)","5.9","917.02","",""," "]
["2","011707002001","夜间施工增加费"," "," ","","",""," "]
["3","011707003001","非夜间施工照明"," "," ","","",""," "]
["4","011707004001","二次搬运费"," "," ","","",""," "]
["5","011707005001","冬雨季施工增加费"," "," ","","",""," "]
["6","011707006001","地上、地下设施、建筑物的临时保护设施"," "," ","","",""," "]
["7","011707007001","已完工程及设备保护费"," "," ","","",""," "]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【何勇风貌改造】","","","标段：","","","第2页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["8","011707008001","工程定位复测费"," "," ","","",""," "]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["合计","","","","","2160.44","","",""]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]

{"sheet":"G.1 其他项目清单与计价汇总表(表-12)【风貌改造‖何勇~","index":51,"n_rows":25,"n_cols":5,"rows_kept":25,"merged":[[0,0,0,4],[1,2,1,3],[22,0,22,1],[24,0,24,4]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【何勇风貌改造】","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","1925.56","","明细详见表-12-1"]
["2","暂估价"," ",""," "]
["2.1","材料(工程设备)暂估价/结算价","-","","明细详见表-12-2"]
["2.2","专业工程暂估价/结算价"," ","","明细详见表-12-3"]
["3","计日工"," ","","明细详见表-12-4"]
["4","总承包服务费"," ","","明细详见表-12-5"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["合　　计","","1925.56","-","-"]
[]
["注：材料（工程设备）暂估单价进入清单项目综合单价，此处不汇总。                                                                          表-12 ","","","",""]

{"sheet":"G.2 暂列金额明细表(表-12-1)【风貌改造‖何勇风貌改~","index":52,"n_rows":23,"n_cols":6,"rows_kept":23,"merged":[[0,0,0,5],[1,2,1,4],[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],[20,0,20,3],[22,0,22,5]],"flags":["formulas_cached_only"]}
["暂列金额明细表","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【何勇风貌改造】","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"]
["1","暂列金额","","项","1925.56"," "]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["合　　计","","","","1925.56","-"]
[]
["注：此表由招标人填写，如不能详列，也可只列暂定金额总额，投标人应将上述暂列金额计入投标总价中。\r\n                                                                                                                                  表-12-1","","","","",""]

{"sheet":"K.2 承包人提供主要材料和工程设备一览表(表-20)【风~6","index":53,"n_rows":48,"n_cols":11,"rows_kept":48,"merged":[[0,0,0,10],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,10],[2,0,2,1],[2,5,2,6],[3,0,3,1],[3,5,3,6],[4,0,4,1],[4,5,4,6],[5,0,5,1],[5,5,5,6],[6,0,6,1],[6,5,6,6],[7,0,7,1],[7,5,7,6],[8,0,8,1],[8,5,8,6],[9,0,9,1],[9,5,9,6],[10,0,10,1],[10,5,10,6],[11,0,11,1],[11,5,11,6],[12,0,12,1],[12,5,12,6],[13,0,13,1],[13,5,13,6],[14,0,14,1],[14,5,14,6],[15,0,15,1],[15,5,15,6],[16,0,16,1],[16,5,16,6],[17,0,17,1],[17,5,17,6],[18,0,18,1],[18,5,18,6],[19,0,19,1],[19,5,19,6],[20,0,20,1],[20,5,20,6],[22,1,22,10],[23,0,23,10],[24,0,24,10],[25,0,25,1],[25,2,25,5],[25,6,25,8],[25,9,25,10],[26,0,26,1],[26,5,26,6],[27,0,27,1],[27,5,27,6],[28,0,28,1],[28,5,28,6],[29,0,29,1],[29,5,29,6],[30,0,30,1],[30,5,30,6],[31,0,31,1],[31,5,31,6],[32,0,32,1],[32,5,32,6],[33,0,33,1],[33,5,33,6],[34,0,34,1],[34,5,34,6],[35,0,35,1],[35,5,35,6],[36,0,36,1],[36,5,36,6],[37,0,37,1],[37,5,37,6],[38,0,38,1],[38,5,38,6],[39,0,39,1],[39,5,39,6],[40,0,40,1],[40,5,40,6],[41,0,41,1],[41,5,41,6],[42,0,42,1],[42,5,42,6],[43,0,43,1],[43,5,43,6],[44,0,44,1],[44,5,44,6],[46,1,46,10],[47,0,47,10]],"flags":["formulas_cached_only"]}
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【何勇风貌改造】","","","","标段：","","","第1页共2页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["1","","其他材料费","元","783.16"," ",""," ","1.00"," "," "]
["2","","水泥 32.5","kg","510.025"," ",""," ","0.46"," "," "]
["3","","特细砂","m3","0.46"," ",""," ","175.00"," "," "]
["4","","水","m3","0.298"," ",""," ","3.50"," "," "]
["5","","柴油(机械)","L","27.416"," ",""," ","7.27"," "," "]
["6","","汽油(机械)","L","0.052"," ",""," ","7.58"," "," "]
["7","","白水泥","kg","88.209"," ",""," ","0.88"," "," "]
["8","","真石漆","kg","468.1"," ",""," ","10.00"," "," "]
["9","","水性封闭底漆","kg","39.638"," ",""," ","26.00"," "," "]
["10","","罩面漆","kg","39.638"," ",""," ","27.00"," "," "]
["11","","双面胶纸带","m2","13.213"," ",""," ","16.60"," "," "]
["12","","成品腻子膏 耐水性 (Y)","kg","377.5"," ",""," ","1.15"," "," "]
["13","","砾石 5～40mm","m3","0.039"," ",""," ","175.00"," "," "]
["14","","砾石 20～50mm","m3","0.133"," ",""," ","175.00"," "," "]
["15","","中砂","m3","0.039"," ",""," ","185.00"," "," "]
["16","","石灰膏","m3","0.006"," ",""," ","170.00"," "," "]
["17","","种植土","m3","0.21"," ",""," ","28.00"," "," "]
["18","","塑料硬管 φ110","m","10.63"," ",""," ","15.04"," "," "]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【何勇风貌改造】","","","","标段：","","","第2页共2页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["19","","塑料水斗 φ110","个","0.65"," ",""," ","15.49"," "," "]
["20","","塑料弯管","个","0.65"," ",""," ","16.27"," "," "]
["21","","铁卡箍","kg","4.23"," ",""," ","4.98"," "," "]
["22","","塑料粘接剂","kg","0.27"," ",""," ","5.81"," "," "]
["23","","塑料膨胀螺栓","百只","0.09"," ",""," ","4.15"," "," "]
["24","","脚手架钢材","kg","85.814"," ",""," ","5.05"," "," "]
["25","","锯材 综合","m3","0.118"," ",""," ","2220.00"," "," "]
["26","","20厚天然文化石","m2","90.78"," ",""," ","75.00"," "," "]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]

{"sheet":"E.3 单位工程招标控制价投标报价汇总表(表-04-1)一~7","index":54,"n_rows":44,"n_cols":5,"rows_kept":44,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,1],[3,0,3,1],[4,0,4,1],[5,0,5,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[13,0,13,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[21,1,21,4],[22,0,22,4],[23,0,23,4],[24,0,24,1],[25,0,25,1],[26,0,26,1],[27,0,27,1],[28,0,28,1],[29,0,29,1],[30,0,30,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[39,0,39,1],[40,0,40,1],[41,0,41,2],[43,1,43,4]],"flags":["formulas_cached_only"]}
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【何运金风貌改造】","标段：","第1页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["1","","分部分项及单价措施项目","16389.85"," "]
["1.1","","外墙面装饰1","8775.95"," "]
["1.2","","外墙面装饰2","3550.21"," "]
["1.3","","暗散水","105.13"," "]
["1.4","","雨落水管","277.90"," "]
["1.5","","单价措施项目","3680.66"," "]
["2","","总价措施项目","1192.72","-"]
["2.1","","其中：安全文明施工费","1192.72","-"]
["3","","其他项目","879.13","-"]
["3.1","","其中：暂列金额","879.13","-"]
["3.2","","其中：专业工程暂估价"," ","-"]
["3.3","","其中：计日工"," ","-"]
["3.4","","其中：总承包服务费"," ","-"]
["4","","规费","782.18","-"]
["5","","创优质工程奖补偿奖励费"," ","-"]
["6","","税前不含税工程造价","19243.88","-"]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【何运金风貌改造】","标段：","第2页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["6.1","","其中：除税甲供材料（设备）费"," ","-"]
["7","","销项增值税额","1731.95","-"]
["8","","附加税","30.21","-"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
[" 招标控制价/投标报价总价合计=税前不含税工程造价+销项增值税额+附加税","","","21006.04"," "]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]

{"sheet":"F.1.1 分部分项工程清单计价表(表-08)【风貌改造‖~2","index":55,"n_rows":49,"n_cols":12,"rows_kept":49,"merged":[[0,0,0,11],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,11],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,11],[3,7,4,7],[3,8,4,8],[3,9,3,11],[4,1,4,2],[5,1,5,2],[5,3,5,4],[6,1,6,2],[7,1,7,2],[8,1,8,2],[8,3,8,4],[9,1,9,2],[9,3,9,4],[10,1,10,2],[11,0,11,7],[13,0,13,11],[14,0,14,11],[15,0,15,1],[15,2,15,5],[15,6,15,8],[15,9,15,11],[16,0,18,0],[16,1,18,2],[16,3,18,3],[16,4,18,4],[16,5,18,5],[16,6,18,6],[16,7,16,11],[17,7,18,7],[17,8,18,8],[17,9,17,11],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[21,3,21,4],[22,1,22,2],[22,3,22,4],[23,1,23,2],[24,1,24,2],[25,1,25,2],[26,0,26,7],[28,0,28,11],[29,0,29,11],[30,0,30,1],[30,2,30,5],[30,6,30,8],[30,9,30,11],[31,0,33,0],[31,1,33,2],[31,3,33,3],[31,4,33,4],[31,5,33,5],[31,6,33,6],[31,7,31,11],[32,7,33,7],[32,8,33,8],[32,9,32,11],[33,1,33,2],[34,1,34,2],[35,1,35,2],[36,1,36,2],[36,3,36,4],[37,1,37,2],[37,3,37,4],[38,1,38,2],[39,1,39,2],[39,3,39,4],[40,1,40,2],[41,1,41,2],[42,1,42,2],[43,1,43,2],[44,1,44,2],[45,0,45,7],[46,0,46,7],[48,0,48,11]],"flags":["formulas_cached_only"]}
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【何运金风貌改造】","","","","标段：","","","第1页共3页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
[" "," ","","外墙面装饰1 ",""," "," "," "," "," "," "," "]
["1","011502007083","","EPS塑料装饰线（窗套）","1.基层类型：抹灰面 \r\n2.线条材料品种、规格、颜色 ：EPS塑料装饰线 红咖啡色木纹漆 150宽","m","24.8","30.74","762.35","64.73","",""]
["2","011404001084","","外木墙面油漆","1.清洗原木基层\r\n2.油性透明封固底漆一道\r\n3.分遍批图木器用腻子2-3遍，并进行打磨\r\n4.喷(刷，滚）水性聚氨酯底漆2-3道\r\n5.水性聚氨酯面漆2-3道","m2","142.54","56.22","8013.60","4501.41","52.74",""]
[" "," ","","分部小计 ",""," "," "," ","8775.95","4566.14","52.74"," "]
[" "," ","","外墙面装饰2 ",""," "," "," "," "," "," "," "]
["3","011604002085","","外墙漆拆除","1.拆除部位：墙面 \r\n2.抹灰层种类：外墙漆","m2","19.36","5.32","103.00","86.35","",""]
["本页小计","","","","","","","","8878.95","4652.49","52.74",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【何运金风貌改造】","","","","标段：","","","第2页共3页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["4","011204001086","","20厚文化石贴面","1.墙体类型：砖墙，清理墙面\r\n2.挂贴方式：8mm厚水泥砂浆粘贴，文化石背面刷环氧树脂贴粗砂\r\n3.面层材料品种、规格、品牌、颜色：20厚天然文化石\r\n4.缝宽、嵌缝材料种类：水泥浆勾缝\r\n5.磨光、酸洗、打蜡要求：表面擦净","m2","19.36","177.69","3440.08","1366.62","0.58",""]
["5","040103002087","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","0.48","14.85","7.13","1.09","4.19",""]
[" "," ","","分部小计 ",""," "," "," ","3550.21","1454.06","4.77"," "]
[" "," ","","暗散水 ",""," "," "," "," "," "," "," "]
["6","011602001088","","拆除50厚混凝土散水","1.拆除50厚混凝土散水","m3","0.04","240.78","9.63","8.06","",""]
["7","011602001089","","拆除150厚卵石灌浆垫层","1.拆除150厚卵石灌浆垫层","m3","0.12","156.37","18.76","15.70","",""]
["8","040103002090","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","0.16","14.85","2.38","0.36","1.40",""]
["本页小计","","","","","","","","3477.98","1391.83","6.17",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【何运金风貌改造】","","","","标段：","","","第3页共3页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["9","010507001091","","50厚砼散水","1.垫层材料种类、厚度:150厚粒径5~32卵石灌M2.5混合砂浆垫层\r\n2.面层厚度：50mm\r\n3.混凝土强度等级：C15\r\n4.填塞材料种类：沥青砂浆","m2","0.8","80.55","64.44","10.45","0.63",""]
["10","010103001092","","回填种植土","1.土质要求：种植土\r\n2.密实度要求：满足设计要求\r\n3.运距：投标人自行考虑","m3","0.2","49.60","9.92","2.70","",""]
[" "," ","","分部小计 ",""," "," "," ","105.13","37.27","2.03"," "]
[" "," ","","雨落水管 ",""," "," "," "," "," "," "," "]
["11","010902004093","","雨落水管拆换","1.排水管品种、规格：塑料排水管 DN100","m","10","27.79","277.90","58.10","",""]
[" "," ","","分部小计 ",""," "," "," ","277.90","58.10"," "," "]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["本页小计","","","","","","","","352.26","71.25","0.63",""]
["合    计","","","","","","","","12709.19","6115.57","59.54",""]
[]
["表-08 ","","","","","","","","","","",""]

{"sheet":"F.1.2 单价措施项目清单计价表(表-08)【风貌改造‖~2","index":56,"n_rows":19,"n_cols":14,"rows_kept":19,"merged":[[0,0,0,13],[1,0,1,1],[1,2,1,7],[1,8,1,10],[1,11,1,13],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,13],[3,7,4,8],[3,9,4,9],[3,10,3,13],[4,1,4,2],[4,7,4,8],[4,10,4,11],[5,1,5,2],[5,7,5,8],[5,10,5,11],[6,1,6,2],[6,7,6,8],[6,10,6,11],[7,1,7,2],[7,7,7,8],[7,10,7,11],[8,1,8,2],[8,7,8,8],[8,10,8,11],[9,1,9,2],[9,7,9,8],[9,10,9,11],[10,1,10,2],[10,7,10,8],[10,10,10,11],[11,1,11,2],[11,7,11,8],[11,10,11,11],[12,1,12,2],[12,7,12,8],[12,10,12,11],[13,1,13,2],[13,7,13,8],[13,10,13,11],[14,1,14,2],[14,7,14,8],[14,10,14,11],[15,0,15,8],[15,10,15,11],[16,0,16,8],[16,10,16,11],[18,0,18,13]],"flags":["formulas_cached_only"]}
["单价措施项目清单与计价表","","","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【何运金风貌改造】","","","","","","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\r\n单位","工程量","金额（元）","","","","","",""]
["","","","","","","","综合单价","","合价","其中","","",""]
["","","","","","","","","","","定额人工费","","定额机械费","暂估价"]
[" "," ","","脚手架工程"," "," "," "," ",""," "," ",""," "," "]
["1","011701002001","","外脚手架","1．搭设方式：综合考虑 \r\n2．搭设高度 ：综合考虑\r\n3．脚手架材质：钢管","m2","200.8","18.33","","3680.66","2259.00","","146.58",""]
[" "," ","","小计"," "," "," "," ","","3680.66","2259.00","","146.58"," "]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["本页小计","","","","","","","","","3680.66","2259.00","","146.58",""]
["合    计","","","","","","","","","3680.66","2259.00","","146.58"," "]
[]
["表-08 ","","","","","","","","","","","","",""]

{"sheet":"F.4 总价措施项目清单与计价表(表-11)【风貌改造‖何运~","index":57,"n_rows":43,"n_cols":9,"rows_kept":43,"merged":[[0,0,0,8],[1,1,1,3],[1,4,1,6],[1,7,1,8],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[16,0,16,8],[17,0,17,8],[18,0,18,8],[19,1,19,3],[19,4,19,6],[19,7,19,8],[20,0,21,0],[20,1,21,1],[20,2,21,2],[20,4,21,4],[20,5,21,5],[20,6,21,6],[20,7,21,7],[20,8,21,8],[39,0,39,4],[41,0,41,8],[42,0,42,8]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【何运金风貌改造】","","","标段：","","","第1页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["1","011707001001","安全文明施工费"," "," ","1192.72","",""," "]
["1.1","①","环境保护费","分部分项工程及单价措施项目(定额人工费+定额机械费)","1.1","94.39","",""," "]
["1.2","②","文明施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","2.7","231.68","",""," "]
["1.3","③","安全施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","4.2","360.39","",""," "]
["1.4","④","临时设施费","分部分项工程及单价措施项目(定额人工费+定额机械费)","5.9","506.26","",""," "]
["2","011707002001","夜间施工增加费"," "," ","","",""," "]
["3","011707003001","非夜间施工照明"," "," ","","",""," "]
["4","011707004001","二次搬运费"," "," ","","",""," "]
["5","011707005001","冬雨季施工增加费"," "," ","","",""," "]
["6","011707006001","地上、地下设施、建筑物的临时保护设施"," "," ","","",""," "]
["7","011707007001","已完工程及设备保护费"," "," ","","",""," "]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【何运金风貌改造】","","","标段：","","","第2页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["8","011707008001","工程定位复测费"," "," ","","",""," "]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["合计","","","","","1192.72","","",""]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]

{"sheet":"G.1 其他项目清单与计价汇总表(表-12)【风貌改造‖何运~","index":58,"n_rows":25,"n_cols":5,"rows_kept":25,"merged":[[0,0,0,4],[1,2,1,3],[22,0,22,1],[24,0,24,4]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【何运金风貌改造】","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","879.13","","明细详见表-12-1"]
["2","暂估价"," ",""," "]
["2.1","材料(工程设备)暂估价/结算价","-","","明细详见表-12-2"]
["2.2","专业工程暂估价/结算价"," ","","明细详见表-12-3"]
["3","计日工"," ","","明细详见表-12-4"]
["4","总承包服务费"," ","","明细详见表-12-5"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["合　　计","","879.13","-","-"]
[]
["注：材料（工程设备）暂估单价进入清单项目综合单价，此处不汇总。                                                                          表-12 ","","","",""]

{"sheet":"G.2 暂列金额明细表(表-12-1)【风貌改造‖何运金风貌~","index":59,"n_rows":23,"n_cols":6,"rows_kept":23,"merged":[[0,0,0,5],[1,2,1,4],[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],[20,0,20,3],[22,0,22,5]],"flags":["formulas_cached_only"]}
["暂列金额明细表","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【何运金风貌改造】","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"]
["1","暂列金额","","项","879.13"," "]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["合　　计","","","","879.13","-"]
[]
["注：此表由招标人填写，如不能详列，也可只列暂定金额总额，投标人应将上述暂列金额计入投标总价中。\r\n                                                                                                                                  表-12-1","","","","",""]

{"sheet":"K.2 承包人提供主要材料和工程设备一览表(表-20)【风~7","index":60,"n_rows":48,"n_cols":11,"rows_kept":48,"merged":[[0,0,0,10],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,10],[2,0,2,1],[2,5,2,6],[3,0,3,1],[3,5,3,6],[4,0,4,1],[4,5,4,6],[5,0,5,1],[5,5,5,6],[6,0,6,1],[6,5,6,6],[7,0,7,1],[7,5,7,6],[8,0,8,1],[8,5,8,6],[9,0,9,1],[9,5,9,6],[10,0,10,1],[10,5,10,6],[11,0,11,1],[11,5,11,6],[12,0,12,1],[12,5,12,6],[13,0,13,1],[13,5,13,6],[14,0,14,1],[14,5,14,6],[15,0,15,1],[15,5,15,6],[16,0,16,1],[16,5,16,6],[17,0,17,1],[17,5,17,6],[18,0,18,1],[18,5,18,6],[19,0,19,1],[19,5,19,6],[20,0,20,1],[20,5,20,6],[22,1,22,10],[23,0,23,10],[24,0,24,10],[25,0,25,1],[25,2,25,5],[25,6,25,8],[25,9,25,10],[26,0,26,1],[26,5,26,6],[27,0,27,1],[27,5,27,6],[28,0,28,1],[28,5,28,6],[29,0,29,1],[29,5,29,6],[30,0,30,1],[30,5,30,6],[31,0,31,1],[31,5,31,6],[32,0,32,1],[32,5,32,6],[33,0,33,1],[33,5,33,6],[34,0,34,1],[34,5,34,6],[35,0,35,1],[35,5,35,6],[36,0,36,1],[36,5,36,6],[37,0,37,1],[37,5,37,6],[38,0,38,1],[38,5,38,6],[39,0,39,1],[39,5,39,6],[40,0,40,1],[40,5,40,6],[41,0,41,1],[41,5,41,6],[42,0,42,1],[42,5,42,6],[43,0,43,1],[43,5,43,6],[44,0,44,1],[44,5,44,6],[46,1,46,10],[47,0,47,10]],"flags":["formulas_cached_only"]}
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【何运金风貌改造】","","","","标段：","","","第1页共2页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["1","","其他材料费","元","360.115"," ",""," ","1.00"," "," "]
["2","","水泥 32.5","kg","123.445"," ",""," ","0.46"," "," "]
["3","","特细砂","m3","0.115"," ",""," ","175.00"," "," "]
["4","","水","m3","0.116"," ",""," ","3.50"," "," "]
["5","","柴油(机械)","L","17.271"," ",""," ","7.27"," "," "]
["6","","汽油(机械)","L","0.006"," ",""," ","7.58"," "," "]
["7","","白水泥","kg","40.789"," ",""," ","0.88"," "," "]
["8","","EPS塑料线条 宽150","m","26.04"," ",""," ","26.00"," "," "]
["9","","砾石 5～40mm","m3","0.039"," ",""," ","175.00"," "," "]
["10","","砾石 20～50mm","m3","0.133"," ",""," ","175.00"," "," "]
["11","","中砂","m3","0.039"," ",""," ","185.00"," "," "]
["12","","石灰膏","m3","0.006"," ",""," ","170.00"," "," "]
["13","","种植土","m3","0.21"," ",""," ","28.00"," "," "]
["14","","塑料硬管 φ110","m","10.63"," ",""," ","15.04"," "," "]
["15","","塑料水斗 φ110","个","0.65"," ",""," ","15.49"," "," "]
["16","","塑料弯管","个","0.65"," ",""," ","16.27"," "," "]
["17","","铁卡箍","kg","4.23"," ",""," ","4.98"," "," "]
["18","","塑料粘接剂","kg","0.27"," ",""," ","5.81"," "," "]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【何运金风貌改造】","","","","标段：","","","第2页共2页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["19","","塑料膨胀螺栓","百只","0.09"," ",""," ","4.15"," "," "]
["20","","滑石粉","kg","41.425"," ",""," ","0.34"," "," "]
["21","","大白粉","kg","1.311"," ",""," ","0.39"," "," "]
["22","","腻子胶","kg","12.796"," ",""," ","1.00"," "," "]
["23","","聚氨酯底漆","kg","20.349"," ",""," ","20.00"," "," "]
["24","","稀释剂","kg","89.846"," ",""," ","7.47"," "," "]
["25","","聚氨酯清漆","kg","37.349"," ",""," ","22.00"," "," "]
["26","","脚手架钢材","kg","64.393"," ",""," ","5.05"," "," "]
["27","","锯材 综合","m3","0.088"," ",""," ","2220.00"," "," "]
["28","","20厚天然文化石","m2","19.788"," ",""," ","75.00"," "," "]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]

{"sheet":"E.3 单位工程招标控制价投标报价汇总表(表-04-1)一~8","index":61,"n_rows":44,"n_cols":5,"rows_kept":44,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,1],[3,0,3,1],[4,0,4,1],[5,0,5,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[13,0,13,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[21,1,21,4],[22,0,22,4],[23,0,23,4],[24,0,24,1],[25,0,25,1],[26,0,26,1],[27,0,27,1],[28,0,28,1],[29,0,29,1],[30,0,30,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[39,0,39,1],[40,0,40,1],[41,0,41,2],[43,1,43,4]],"flags":["formulas_cached_only"]}
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【红兰山庄风貌改造】","标段：","第1页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["1","","分部分项及单价措施项目","32732.12"," "]
["1.1","","外墙面装饰1","13059.71"," "]
["1.2","","外墙面装饰2","445.92"," "]
["1.3","","暗散水","105.13"," "]
["1.4","","雨落水管","277.90"," "]
["1.5","","维修改造","15852.00"," "]
["1.6","","单价措施项目","2991.46"," "]
["2","","总价措施项目","1596.06","-"]
["2.1","","其中：安全文明施工费","1596.06","-"]
["3","","其他项目","1716.41","-"]
["3.1","","其中：暂列金额","1716.41","-"]
["3.2","","其中：专业工程暂估价"," ","-"]
["3.3","","其中：计日工"," ","-"]
["3.4","","其中：总承包服务费"," ","-"]
["4","","规费","1035.85","-"]
["5","","创优质工程奖补偿奖励费"," ","-"]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【红兰山庄风貌改造】","标段：","第2页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["6","","税前不含税工程造价","37080.44","-"]
["6.1","","其中：除税甲供材料（设备）费"," ","-"]
["7","","销项增值税额","3337.24","-"]
["8","","附加税","58.22","-"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
[" 招标控制价/投标报价总价合计=税前不含税工程造价+销项增值税额+附加税","","","40475.90"," "]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]

{"sheet":"F.1.1 分部分项工程清单计价表(表-08)【风貌改造‖红~","index":62,"n_rows":68,"n_cols":12,"rows_kept":68,"merged":[[0,0,0,11],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,11],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,11],[3,7,4,7],[3,8,4,8],[3,9,3,11],[4,1,4,2],[5,1,5,2],[5,3,5,4],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[10,3,10,4],[11,1,11,2],[11,3,11,4],[12,1,12,2],[13,1,13,2],[14,0,14,7],[16,0,16,11],[17,0,17,11],[18,0,18,1],[18,2,18,5],[18,6,18,8],[18,9,18,11],[19,0,21,0],[19,1,21,2],[19,3,21,3],[19,4,21,4],[19,5,21,5],[19,6,21,6],[19,7,19,11],[20,7,21,7],[20,8,21,8],[20,9,20,11],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[24,3,24,4],[25,1,25,2],[25,3,25,4],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,0,29,7],[31,0,31,11],[32,0,32,11],[33,0,33,1],[33,2,33,5],[33,6,33,8],[33,9,33,11],[34,0,36,0],[34,1,36,2],[34,3,36,3],[34,4,36,4],[34,5,36,5],[34,6,36,6],[34,7,34,11],[35,7,36,7],[35,8,36,8],[35,9,35,11],[36,1,36,2],[37,1,37,2],[38,1,38,2],[39,1,39,2],[39,3,39,4],[40,1,40,2],[40,3,40,4],[41,1,41,2],[42,1,42,2],[42,3,42,4],[43,1,43,2],[43,3,43,4],[44,1,44,2],[45,0,45,7],[47,0,47,11],[48,0,48,11],[49,0,49,1],[49,2,49,5],[49,6,49,8],[49,9,49,11],[50,0,52,0],[50,1,52,2],[50,3,52,3],[50,4,52,4],[50,5,52,5],[50,6,52,6],[50,7,50,11],[51,7,52,7],[51,8,52,8],[51,9,51,11],[52,1,52,2],[53,1,53,2],[54,1,54,2],[54,3,54,4],[55,1,55,2],[56,1,56,2],[57,1,57,2],[58,1,58,2],[59,1,59,2],[60,1,60,2],[61,1,61,2],[62,1,62,2],[63,1,63,2],[64,0,64,7],[65,0,65,7],[67,0,67,11]],"flags":["formulas_cached_only"]}
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【红兰山庄风貌改造】","","","","标段：","","","第1页共4页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
[" "," ","","外墙面装饰1 ",""," "," "," "," "," "," "," "]
["1","011604002094","","外墙漆拆除","1.拆除部位：墙面 \r\n2.抹灰层种类：外墙漆","m2","122.54","5.32","651.91","546.53","",""]
["2","011406001095","","外墙面真石漆","1.基层类型：抹灰面 \r\n2.腻子刮腻子遍数 ：刮3厚柔性耐水腻子+5%防水剂\r\n3.油漆品种、刷漆遍数：涂刷2厚封闭底漆，涂刷3厚黄色真石漆，涂刷3厚罩光清漆。","m2","112.82","91.92","10370.41","3558.34","40.62",""]
["3","040103002096","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","3.06","14.85","45.44","6.95","26.68",""]
["4","011502007097","","EPS塑料装饰线（窗套）","1.基层类型：抹灰面 \r\n2.线条材料品种、规格、颜色 ：EPS塑料装饰线 红咖啡色木纹漆 150宽","m","64.8","30.74","1991.95","169.13","",""]
[" "," ","","分部小计 ",""," "," "," ","13059.71","4280.95","67.30"," "]
[" "," ","","外墙面装饰2 ",""," "," "," "," "," "," "," "]
["5","011604002098","","外墙漆拆除","1.拆除部位：墙面 \r\n2.抹灰层种类：外墙漆","m2","2.14","5.32","11.38","9.54","",""]
["6","自编01B01099","","清洗墙面","1.清洗墙面","m2","19.26","2.78","53.54","10.40","22.53",""]
["本页小计","","","","","","","","13124.63","4300.89","89.83",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【红兰山庄风貌改造】","","","","标段：","","","第2页共4页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["7","011204001100","","20厚文化石贴面","1.墙体类型：砖墙，清理墙面\r\n2.挂贴方式：8mm厚水泥砂浆粘贴，文化石背面刷环氧树脂贴粗砂\r\n3.面层材料品种、规格、品牌、颜色：20厚天然文化石\r\n4.缝宽、嵌缝材料种类：水泥浆勾缝\r\n5.磨光、酸洗、打蜡要求：表面擦净","m2","2.14","177.69","380.26","151.06","0.06",""]
["8","040103002101","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","0.05","14.85","0.74","0.11","0.44",""]
[" "," ","","分部小计 ",""," "," "," ","445.92","171.11","23.03"," "]
[" "," ","","暗散水 ",""," "," "," "," "," "," "," "]
["9","011602001102","","拆除50厚混凝土散水","1.拆除50厚混凝土散水","m3","0.04","240.78","9.63","8.06","",""]
["10","011602001103","","拆除150厚卵石灌浆垫层","1.拆除150厚卵石灌浆垫层","m3","0.12","156.37","18.76","15.70","",""]
["11","040103002104","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","0.16","14.85","2.38","0.36","1.40",""]
["本页小计","","","","","","","","411.77","175.29","1.90",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【红兰山庄风貌改造】","","","","标段：","","","第3页共4页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["12","010507001105","","50厚砼散水","1.垫层材料种类、厚度:150厚粒径5~32卵石灌M2.5混合砂浆垫层\r\n2.面层厚度：50mm\r\n3.混凝土强度等级：C15\r\n4.填塞材料种类：沥青砂浆","m2","0.8","80.55","64.44","10.45","0.63",""]
["13","010103001106","","回填种植土","1.土质要求：种植土\r\n2.密实度要求：满足设计要求\r\n3.运距：投标人自行考虑","m3","0.2","49.60","9.92","2.70","",""]
[" "," ","","分部小计 ",""," "," "," ","105.13","37.27","2.03"," "]
[" "," ","","雨落水管 ",""," "," "," "," "," "," "," "]
["14","010902004107","","雨落水管拆换","1.排水管品种、规格：塑料排水管 DN100","m","10","27.79","277.90","58.10","",""]
[" "," ","","分部小计 ",""," "," "," ","277.90","58.10"," "," "]
[" "," ","","维修改造 ",""," "," "," "," "," "," "," "]
["15","011609001108","","不锈钢栏杆、栏板拆除 H=1.0米","1.不锈钢栏杆、栏板拆除\r\n2.H=1.0米","m2","50","9.64","482.00","403.00","",""]
["本页小计","","","","","","","","834.26","474.25","0.63",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【红兰山庄风貌改造】","","","","标段：","","","第4页共4页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["16","011503008109","","玻璃栏板 H=1.1米","1.栏杆玻璃的种类、规格、颜色、品牌: 钢化夹胶玻璃 8+0.76+8，55*8扁钢2片立柱加端支座55*12，30*40方钢扶手\r\n2.高度：1.1m\r\n3.立柱及方钢扶手除锈清理、刷丹红漆两遍、刷油性调和漆两遍\r\n4.具体做法：详设计图","m","50","307.40","15370.00","4304.00","180.50",""]
[" "," ","","分部小计 ",""," "," "," ","15852.00","4707.00","180.50"," "]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["本页小计","","","","","","","","15370.00","4304.00","180.50",""]
["合    计","","","","","","","","29740.66","9254.43","272.86",""]
[]
["表-08 ","","","","","","","","","","",""]

{"sheet":"F.1.2 单价措施项目清单计价表(表-08)【风貌改造‖红~","index":63,"n_rows":19,"n_cols":14,"rows_kept":19,"merged":[[0,0,0,13],[1,0,1,1],[1,2,1,7],[1,8,1,10],[1,11,1,13],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,13],[3,7,4,8],[3,9,4,9],[3,10,3,13],[4,1,4,2],[4,7,4,8],[4,10,4,11],[5,1,5,2],[5,7,5,8],[5,10,5,11],[6,1,6,2],[6,7,6,8],[6,10,6,11],[7,1,7,2],[7,7,7,8],[7,10,7,11],[8,1,8,2],[8,7,8,8],[8,10,8,11],[9,1,9,2],[9,7,9,8],[9,10,9,11],[10,1,10,2],[10,7,10,8],[10,10,10,11],[11,1,11,2],[11,7,11,8],[11,10,11,11],[12,1,12,2],[12,7,12,8],[12,10,12,11],[13,1,13,2],[13,7,13,8],[13,10,13,11],[14,1,14,2],[14,7,14,8],[14,10,14,11],[15,0,15,8],[15,10,15,11],[16,0,16,8],[16,10,16,11],[18,0,18,13]],"flags":["formulas_cached_only"]}
["单价措施项目清单与计价表","","","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【红兰山庄风貌改造】","","","","","","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\r\n单位","工程量","金额（元）","","","","","",""]
["","","","","","","","综合单价","","合价","其中","","",""]
["","","","","","","","","","","定额人工费","","定额机械费","暂估价"]
[" "," ","","脚手架工程"," "," "," "," ",""," "," ",""," "," "]
["1","011701002001","","外脚手架","1．搭设方式：综合考虑 \r\n2．搭设高度 ：综合考虑\r\n3．脚手架材质：钢管","m2","163.2","18.33","","2991.46","1836.00","","119.14",""]
[" "," ","","小计"," "," "," "," ","","2991.46","1836.00","","119.14"," "]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["本页小计","","","","","","","","","2991.46","1836.00","","119.14",""]
["合    计","","","","","","","","","2991.46","1836.00","","119.14"," "]
[]
["表-08 ","","","","","","","","","","","","",""]

{"sheet":"F.4 总价措施项目清单与计价表(表-11)【风貌改造‖红兰~","index":64,"n_rows":43,"n_cols":9,"rows_kept":43,"merged":[[0,0,0,8],[1,1,1,3],[1,4,1,6],[1,7,1,8],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[16,0,16,8],[17,0,17,8],[18,0,18,8],[19,1,19,3],[19,4,19,6],[19,7,19,8],[20,0,21,0],[20,1,21,1],[20,2,21,2],[20,4,21,4],[20,5,21,5],[20,6,21,6],[20,7,21,7],[20,8,21,8],[39,0,39,4],[41,0,41,8],[42,0,42,8]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【红兰山庄风貌改造】","","","标段：","","","第1页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["1","011707001001","安全文明施工费"," "," ","1596.06","",""," "]
["1.1","①","环境保护费","分部分项工程及单价措施项目(定额人工费+定额机械费)","1.1","126.31","",""," "]
["1.2","②","文明施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","2.7","310.03","",""," "]
["1.3","③","安全施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","4.2","482.26","",""," "]
["1.4","④","临时设施费","分部分项工程及单价措施项目(定额人工费+定额机械费)","5.9","677.46","",""," "]
["2","011707002001","夜间施工增加费"," "," ","","",""," "]
["3","011707003001","非夜间施工照明"," "," ","","",""," "]
["4","011707004001","二次搬运费"," "," ","","",""," "]
["5","011707005001","冬雨季施工增加费"," "," ","","",""," "]
["6","011707006001","地上、地下设施、建筑物的临时保护设施"," "," ","","",""," "]
["7","011707007001","已完工程及设备保护费"," "," ","","",""," "]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【红兰山庄风貌改造】","","","标段：","","","第2页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["8","011707008001","工程定位复测费"," "," ","","",""," "]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["合计","","","","","1596.06","","",""]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]

{"sheet":"G.1 其他项目清单与计价汇总表(表-12)【风貌改造‖红兰~","index":65,"n_rows":25,"n_cols":5,"rows_kept":25,"merged":[[0,0,0,4],[1,2,1,3],[22,0,22,1],[24,0,24,4]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【红兰山庄风貌改造】","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","1716.41","","明细详见表-12-1"]
["2","暂估价"," ",""," "]
["2.1","材料(工程设备)暂估价/结算价","-","","明细详见表-12-2"]
["2.2","专业工程暂估价/结算价"," ","","明细详见表-12-3"]
["3","计日工"," ","","明细详见表-12-4"]
["4","总承包服务费"," ","","明细详见表-12-5"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["合　　计","","1716.41","-","-"]
[]
["注：材料（工程设备）暂估单价进入清单项目综合单价，此处不汇总。                                                                          表-12 ","","","",""]

{"sheet":"G.2 暂列金额明细表(表-12-1)【风貌改造‖红兰山庄风~","index":66,"n_rows":23,"n_cols":6,"rows_kept":23,"merged":[[0,0,0,5],[1,2,1,4],[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],[20,0,20,3],[22,0,22,5]],"flags":["formulas_cached_only"]}
["暂列金额明细表","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【红兰山庄风貌改造】","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"]
["1","暂列金额","","项","1716.41"," "]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["合　　计","","","","1716.41","-"]
[]
["注：此表由招标人填写，如不能详列，也可只列暂定金额总额，投标人应将上述暂列金额计入投标总价中。\r\n                                                                                                                                  表-12-1","","","","",""]

{"sheet":"K.2 承包人提供主要材料和工程设备一览表(表-20)【风~8","index":67,"n_rows":72,"n_cols":11,"rows_kept":72,"merged":[[0,0,0,10],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,10],[2,0,2,1],[2,5,2,6],[3,0,3,1],[3,5,3,6],[4,0,4,1],[4,5,4,6],[5,0,5,1],[5,5,5,6],[6,0,6,1],[6,5,6,6],[7,0,7,1],[7,5,7,6],[8,0,8,1],[8,5,8,6],[9,0,9,1],[9,5,9,6],[10,0,10,1],[10,5,10,6],[11,0,11,1],[11,5,11,6],[12,0,12,1],[12,5,12,6],[13,0,13,1],[13,5,13,6],[14,0,14,1],[14,5,14,6],[15,0,15,1],[15,5,15,6],[16,0,16,1],[16,5,16,6],[17,0,17,1],[17,5,17,6],[18,0,18,1],[18,5,18,6],[19,0,19,1],[19,5,19,6],[20,0,20,1],[20,5,20,6],[22,1,22,10],[23,0,23,10],[24,0,24,10],[25,0,25,1],[25,2,25,5],[25,6,25,8],[25,9,25,10],[26,0,26,1],[26,5,26,6],[27,0,27,1],[27,5,27,6],[28,0,28,1],[28,5,28,6],[29,0,29,1],[29,5,29,6],[30,0,30,1],[30,5,30,6],[31,0,31,1],[31,5,31,6],[32,0,32,1],[32,5,32,6],[33,0,33,1],[33,5,33,6],[34,0,34,1],[34,5,34,6],[35,0,35,1],[35,5,35,6],[36,0,36,1],[36,5,36,6],[37,0,37,1],[37,5,37,6],[38,0,38,1],[38,5,38,6],[39,0,39,1],[39,5,39,6],[40,0,40,1],[40,5,40,6],[41,0,41,1],[41,5,41,6],[42,0,42,1],[42,5,42,6],[43,0,43,1],[43,5,43,6],[44,0,44,1],[44,5,44,6],[46,1,46,10],[47,0,47,10],[48,0,48,10],[49,0,49,1],[49,2,49,5],[49,6,49,8],[49,9,49,10],[50,0,50,1],[50,5,50,6],[51,0,51,1],[51,5,51,6],[52,0,52,1],[52,5,52,6],[53,0,53,1],[53,5,53,6],[54,0,54,1],[54,5,54,6],[55,0,55,1],[55,5,55,6],[56,0,56,1],[56,5,56,6],[57,0,57,1],[57,5,57,6],[58,0,58,1],[58,5,58,6],[59,0,59,1],[59,5,59,6],[60,0,60,1],[60,5,60,6],[61,0,61,1],[61,5,61,6],[62,0,62,1],[62,5,62,6],[63,0,63,1],[63,5,63,6],[64,0,64,1],[64,5,64,6],[65,0,65,1],[65,5,65,6],[66,0,66,1],[66,5,66,6],[67,0,67,1],[67,5,67,6],[68,0,68,1],[68,5,68,6],[70,1,70,10],[71,0,71,10]],"flags":["formulas_cached_only"]}
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【红兰山庄风貌改造】","","","","标段：","","","第1页共3页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["1","","其他材料费","元","298.12"," ",""," ","1.00"," "," "]
["2","","水泥 32.5","kg","27.356"," ",""," ","0.46"," "," "]
["3","","特细砂","m3","0.029"," ",""," ","175.00"," "," "]
["4","","水","m3","0.487"," ",""," ","3.50"," "," "]
["5","","柴油(机械)","L","17.833"," ",""," ","7.27"," "," "]
["6","","汽油(机械)","L","2.441"," ",""," ","7.58"," "," "]
["7","","白水泥","kg","56.7"," ",""," ","0.88"," "," "]
["8","","真石漆","kg","349.68"," ",""," ","10.00"," "," "]
["9","","水性封闭底漆","kg","29.61"," ",""," ","26.00"," "," "]
["10","","罩面漆","kg","29.61"," ",""," ","27.00"," "," "]
["11","","双面胶纸带","m2","9.87"," ",""," ","16.60"," "," "]
["12","","成品腻子膏 耐水性 (Y)","kg","282"," ",""," ","1.15"," "," "]
["13","","EPS塑料线条 宽150","m","68.04"," ",""," ","26.00"," "," "]
["14","","砾石 5～40mm","m3","0.039"," ",""," ","175.00"," "," "]
["15","","砾石 20～50mm","m3","0.133"," ",""," ","175.00"," "," "]
["16","","中砂","m3","0.039"," ",""," ","185.00"," "," "]
["17","","石灰膏","m3","0.006"," ",""," ","170.00"," "," "]
["18","","种植土","m3","0.21"," ",""," ","28.00"," "," "]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【红兰山庄风貌改造】","","","","标段：","","","第2页共3页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["19","","塑料硬管 φ110","m","10.63"," ",""," ","15.04"," "," "]
["20","","塑料水斗 φ110","个","0.65"," ",""," ","15.49"," "," "]
["21","","塑料弯管","个","0.65"," ",""," ","16.27"," "," "]
["22","","铁卡箍","kg","4.23"," ",""," ","4.98"," "," "]
["23","","塑料粘接剂","kg","0.27"," ",""," ","5.81"," "," "]
["24","","塑料膨胀螺栓","百只","0.09"," ",""," ","4.15"," "," "]
["25","","方管 30×40×2","m","50"," ",""," ","10.66"," "," "]
["26","","扁钢立柱","m","50.6"," ",""," ","50.00"," "," "]
["27","","钢化夹胶玻璃 8+0.76+8","m2","45.5"," ",""," ","133.00"," "," "]
["28","","玻璃夹","个","180"," ",""," ","1.00"," "," "]
["29","","喷砂嘴","个","0.189"," ",""," ","23.24"," "," "]
["30","","胶管 φ50","m","0.479"," ",""," ","4.20"," "," "]
["31","","红丹酚醛防锈漆","kg","7.943"," ",""," ","10.00"," "," "]
["32","","汽油","L","2.988"," ",""," ","7.58"," "," "]
["33","","酚醛调和漆 各色","kg","3.735"," ",""," ","11.00"," "," "]
["34","","油漆溶剂油 200#","kg","0.39"," ",""," ","4.15"," "," "]
["35","","脚手架钢材","kg","52.335"," ",""," ","5.05"," "," "]
["36","","锯材 综合","m3","0.072"," ",""," ","2220.00"," "," "]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【红兰山庄风貌改造】","","","","标段：","","","第3页共3页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["37","","20厚天然文化石","m2","2.142"," ",""," ","75.00"," "," "]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]

{"sheet":"E.3 单位工程招标控制价投标报价汇总表(表-04-1)一~9","index":68,"n_rows":44,"n_cols":5,"rows_kept":44,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,1],[3,0,3,1],[4,0,4,1],[5,0,5,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[13,0,13,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[21,1,21,4],[22,0,22,4],[23,0,23,4],[24,0,24,1],[25,0,25,1],[26,0,26,1],[27,0,27,1],[28,0,28,1],[29,0,29,1],[30,0,30,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[39,0,39,1],[40,0,40,1],[41,0,41,2],[43,1,43,4]],"flags":["formulas_cached_only"]}
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【姐妹山庄风貌改造】","标段：","第1页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["1","","分部分项及单价措施项目","56733.96"," "]
["1.1","","外墙面装饰1","24592.02"," "]
["1.2","","外墙面装饰2","8574.91"," "]
["1.3","","暗散水","105.13"," "]
["1.4","","雨落水管","277.90"," "]
["1.5","","维修改造","15852.00"," "]
["1.6","","单价措施项目","7332.00"," "]
["2","","总价措施项目","3163.42","-"]
["2.1","","其中：安全文明施工费","3163.42","-"]
["3","","其他项目","2994.87","-"]
["3.1","","其中：暂列金额","2994.87","-"]
["3.2","","其中：专业工程暂估价"," ","-"]
["3.3","","其中：计日工"," ","-"]
["3.4","","其中：总承包服务费"," ","-"]
["4","","规费","2068.55","-"]
["5","","创优质工程奖补偿奖励费"," ","-"]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【姐妹山庄风貌改造】","标段：","第2页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["6","","税前不含税工程造价","64960.80","-"]
["6.1","","其中：除税甲供材料（设备）费"," ","-"]
["7","","销项增值税额","5846.47","-"]
["8","","附加税","101.99","-"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
[" 招标控制价/投标报价总价合计=税前不含税工程造价+销项增值税额+附加税","","","70909.26"," "]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]

{"sheet":"F.1.1 分部分项工程清单计价表(表-08)【风貌改造‖姐~","index":69,"n_rows":68,"n_cols":12,"rows_kept":68,"merged":[[0,0,0,11],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,11],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,11],[3,7,4,7],[3,8,4,8],[3,9,3,11],[4,1,4,2],[5,1,5,2],[5,3,5,4],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[11,3,11,4],[12,0,12,7],[14,0,14,11],[15,0,15,11],[16,0,16,1],[16,2,16,5],[16,6,16,8],[16,9,16,11],[17,0,19,0],[17,1,19,2],[17,3,19,3],[17,4,19,4],[17,5,19,5],[17,6,19,6],[17,7,17,11],[18,7,19,7],[18,8,19,8],[18,9,18,11],[19,1,19,2],[20,1,20,2],[20,3,20,4],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[24,3,24,4],[25,1,25,2],[25,3,25,4],[26,1,26,2],[27,1,27,2],[28,0,28,7],[30,0,30,11],[31,0,31,11],[32,0,32,1],[32,2,32,5],[32,6,32,8],[32,9,32,11],[33,0,35,0],[33,1,35,2],[33,3,35,3],[33,4,35,4],[33,5,35,5],[33,6,35,6],[33,7,33,11],[34,7,35,7],[34,8,35,8],[34,9,34,11],[35,1,35,2],[36,1,36,2],[37,1,37,2],[38,1,38,2],[39,1,39,2],[39,3,39,4],[40,1,40,2],[40,3,40,4],[41,1,41,2],[42,1,42,2],[42,3,42,4],[43,1,43,2],[43,3,43,4],[44,1,44,2],[45,0,45,7],[47,0,47,11],[48,0,48,11],[49,0,49,1],[49,2,49,5],[49,6,49,8],[49,9,49,11],[50,0,52,0],[50,1,52,2],[50,3,52,3],[50,4,52,4],[50,5,52,5],[50,6,52,6],[50,7,50,11],[51,7,52,7],[51,8,52,8],[51,9,51,11],[52,1,52,2],[53,1,53,2],[54,1,54,2],[54,3,54,4],[55,1,55,2],[56,1,56,2],[57,1,57,2],[58,1,58,2],[59,1,59,2],[60,1,60,2],[61,1,61,2],[62,1,62,2],[63,1,63,2],[64,0,64,7],[65,0,65,7],[67,0,67,11]],"flags":["formulas_cached_only"]}
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【姐妹山庄风貌改造】","","","","标段：","","","第1页共4页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
[" "," ","","外墙面装饰1 ",""," "," "," "," "," "," "," "]
["1","011604002110","","外墙漆拆除","1.拆除部位：墙面 \r\n2.抹灰层种类：外墙漆","m2","128.76","5.32","685.00","574.27","",""]
["2","011406001111","","外墙面真石漆","1.基层类型：抹灰面 \r\n2.腻子刮腻子遍数 ：刮3厚柔性耐水腻子+5%防水剂\r\n3.油漆品种、刷漆遍数：涂刷2厚封闭底漆，涂刷3厚黄色真石漆，涂刷3厚罩光清漆。","m2","128.76","91.92","11835.62","4061.09","46.35",""]
["3","040103002112","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","3.22","14.85","47.82","7.31","28.08",""]
["4","011404001113","","外木墙面油漆","1.清洗原木基层\r\n2.油性透明封固底漆一道\r\n3.分遍批图木器用腻子2-3遍，并进行打磨\r\n4.喷(刷，滚）水性聚氨酯底漆2-3道\r\n5.水性聚氨酯面漆2-3道","m2","136.88","56.22","7695.39","4322.67","50.65",""]
["5","011502007114","","EPS塑料装饰线（窗套）","1.基层类型：抹灰面 \r\n2.线条材料品种、规格、颜色 ：EPS塑料装饰线 红咖啡色木纹漆 150宽","m","140.8","30.74","4328.19","367.49","",""]
[" "," ","","分部小计 ",""," "," "," ","24592.02","9332.83","125.08"," "]
["本页小计","","","","","","","","24592.02","9332.83","125.08",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【姐妹山庄风貌改造】","","","","标段：","","","第2页共4页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
[" "," ","","外墙面装饰2 ",""," "," "," "," "," "," "," "]
["6","011604002115","","外墙漆拆除","1.拆除部位：墙面 \r\n2.抹灰层种类：外墙漆","m2","46.76","5.32","248.76","208.55","",""]
["7","011204001116","","20厚文化石贴面","1.墙体类型：砖墙，清理墙面\r\n2.挂贴方式：8mm厚水泥砂浆粘贴，文化石背面刷环氧树脂贴粗砂\r\n3.面层材料品种、规格、品牌、颜色：20厚天然文化石\r\n4.缝宽、嵌缝材料种类：水泥浆勾缝\r\n5.磨光、酸洗、打蜡要求：表面擦净","m2","46.76","177.69","8308.78","3300.79","1.40",""]
["8","040103002117","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","1.17","14.85","17.37","2.66","10.20",""]
[" "," ","","分部小计 ",""," "," "," ","8574.91","3512.00","11.60"," "]
[" "," ","","暗散水 ",""," "," "," "," "," "," "," "]
["9","011602001118","","拆除50厚混凝土散水","1.拆除50厚混凝土散水","m3","0.04","240.78","9.63","8.06","",""]
["10","011602001119","","拆除150厚卵石灌浆垫层","1.拆除150厚卵石灌浆垫层","m3","0.12","156.37","18.76","15.70","",""]
["本页小计","","","","","","","","8603.30","3535.76","11.60",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【姐妹山庄风貌改造】","","","","标段：","","","第3页共4页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["11","040103002120","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","0.16","14.85","2.38","0.36","1.40",""]
["12","010507001121","","50厚砼散水","1.垫层材料种类、厚度:150厚粒径5~32卵石灌M2.5混合砂浆垫层\r\n2.面层厚度：50mm\r\n3.混凝土强度等级：C15\r\n4.填塞材料种类：沥青砂浆","m2","0.8","80.55","64.44","10.45","0.63",""]
["13","010103001122","","回填种植土","1.土质要求：种植土\r\n2.密实度要求：满足设计要求\r\n3.运距：投标人自行考虑","m3","0.2","49.60","9.92","2.70","",""]
[" "," ","","分部小计 ",""," "," "," ","105.13","37.27","2.03"," "]
[" "," ","","雨落水管 ",""," "," "," "," "," "," "," "]
["14","010902004123","","雨落水管拆换","1.排水管品种、规格：塑料排水管 DN100","m","10","27.79","277.90","58.10","",""]
[" "," ","","分部小计 ",""," "," "," ","277.90","58.10"," "," "]
[" "," ","","维修改造 ",""," "," "," "," "," "," "," "]
["15","011609001124","","不锈钢栏杆、栏板拆除 H=1.0米","1.不锈钢栏杆、栏板拆除\r\n2.H=1.0米","m2","50","9.64","482.00","403.00","",""]
["本页小计","","","","","","","","836.64","474.61","2.03",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【姐妹山庄风貌改造】","","","","标段：","","","第4页共4页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["16","011503008125","","玻璃栏板 H=1.1米","1.栏杆玻璃的种类、规格、颜色、品牌: 钢化夹胶玻璃 8+0.76+8，55*8扁钢2片立柱加端支座55*12，30*40方钢扶手\r\n2.高度：1.1m\r\n3.立柱及方钢扶手除锈清理、刷丹红漆两遍、刷油性调和漆两遍\r\n4.具体做法：详设计图","m","50","307.40","15370.00","4304.00","180.50",""]
[" "," ","","分部小计 ",""," "," "," ","15852.00","4707.00","180.50"," "]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["本页小计","","","","","","","","15370.00","4304.00","180.50",""]
["合    计","","","","","","","","49401.96","17647.20","319.21",""]
[]
["表-08 ","","","","","","","","","","",""]

{"sheet":"F.1.2 单价措施项目清单计价表(表-08)【风貌改造‖姐~","index":70,"n_rows":19,"n_cols":14,"rows_kept":19,"merged":[[0,0,0,13],[1,0,1,1],[1,2,1,7],[1,8,1,10],[1,11,1,13],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,13],[3,7,4,8],[3,9,4,9],[3,10,3,13],[4,1,4,2],[4,7,4,8],[4,10,4,11],[5,1,5,2],[5,7,5,8],[5,10,5,11],[6,1,6,2],[6,7,6,8],[6,10,6,11],[7,1,7,2],[7,7,7,8],[7,10,7,11],[8,1,8,2],[8,7,8,8],[8,10,8,11],[9,1,9,2],[9,7,9,8],[9,10,9,11],[10,1,10,2],[10,7,10,8],[10,10,10,11],[11,1,11,2],[11,7,11,8],[11,10,11,11],[12,1,12,2],[12,7,12,8],[12,10,12,11],[13,1,13,2],[13,7,13,8],[13,10,13,11],[14,1,14,2],[14,7,14,8],[14,10,14,11],[15,0,15,8],[15,10,15,11],[16,0,16,8],[16,10,16,11],[18,0,18,13]],"flags":["formulas_cached_only"]}
["单价措施项目清单与计价表","","","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【姐妹山庄风貌改造】","","","","","","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\r\n单位","工程量","金额（元）","","","","","",""]
["","","","","","","","综合单价","","合价","其中","","",""]
["","","","","","","","","","","定额人工费","","定额机械费","暂估价"]
[" "," ","","脚手架工程"," "," "," "," ",""," "," ",""," "," "]
["1","011701002001","","外脚手架","1．搭设方式：综合考虑 \r\n2．搭设高度 ：综合考虑\r\n3．脚手架材质：钢管","m2","400","18.33","","7332.00","4500.00","","292.00",""]
[" "," ","","小计"," "," "," "," ","","7332.00","4500.00","","292.00"," "]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["本页小计","","","","","","","","","7332.00","4500.00","","292.00",""]
["合    计","","","","","","","","","7332.00","4500.00","","292.00"," "]
[]
["表-08 ","","","","","","","","","","","","",""]

{"sheet":"F.4 总价措施项目清单与计价表(表-11)【风貌改造‖姐妹~","index":71,"n_rows":43,"n_cols":9,"rows_kept":43,"merged":[[0,0,0,8],[1,1,1,3],[1,4,1,6],[1,7,1,8],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[16,0,16,8],[17,0,17,8],[18,0,18,8],[19,1,19,3],[19,4,19,6],[19,7,19,8],[20,0,21,0],[20,1,21,1],[20,2,21,2],[20,4,21,4],[20,5,21,5],[20,6,21,6],[20,7,21,7],[20,8,21,8],[39,0,39,4],[41,0,41,8],[42,0,42,8]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【姐妹山庄风貌改造】","","","标段：","","","第1页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["1","011707001001","安全文明施工费"," "," ","3163.42","",""," "]
["1.1","①","环境保护费","分部分项工程及单价措施项目(定额人工费+定额机械费)","1.1","250.34","",""," "]
["1.2","②","文明施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","2.7","614.48","",""," "]
["1.3","③","安全施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","4.2","955.85","",""," "]
["1.4","④","临时设施费","分部分项工程及单价措施项目(定额人工费+定额机械费)","5.9","1342.75","",""," "]
["2","011707002001","夜间施工增加费"," "," ","","",""," "]
["3","011707003001","非夜间施工照明"," "," ","","",""," "]
["4","011707004001","二次搬运费"," "," ","","",""," "]
["5","011707005001","冬雨季施工增加费"," "," ","","",""," "]
["6","011707006001","地上、地下设施、建筑物的临时保护设施"," "," ","","",""," "]
["7","011707007001","已完工程及设备保护费"," "," ","","",""," "]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【姐妹山庄风貌改造】","","","标段：","","","第2页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["8","011707008001","工程定位复测费"," "," ","","",""," "]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["合计","","","","","3163.42","","",""]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]

{"sheet":"G.1 其他项目清单与计价汇总表(表-12)【风貌改造‖姐妹~","index":72,"n_rows":25,"n_cols":5,"rows_kept":25,"merged":[[0,0,0,4],[1,2,1,3],[22,0,22,1],[24,0,24,4]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【姐妹山庄风貌改造】","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","2994.87","","明细详见表-12-1"]
["2","暂估价"," ",""," "]
["2.1","材料(工程设备)暂估价/结算价","-","","明细详见表-12-2"]
["2.2","专业工程暂估价/结算价"," ","","明细详见表-12-3"]
["3","计日工"," ","","明细详见表-12-4"]
["4","总承包服务费"," ","","明细详见表-12-5"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["合　　计","","2994.87","-","-"]
[]
["注：材料（工程设备）暂估单价进入清单项目综合单价，此处不汇总。                                                                          表-12 ","","","",""]

{"sheet":"G.2 暂列金额明细表(表-12-1)【风貌改造‖姐妹山庄风~","index":73,"n_rows":23,"n_cols":6,"rows_kept":23,"merged":[[0,0,0,5],[1,2,1,4],[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],[20,0,20,3],[22,0,22,5]],"flags":["formulas_cached_only"]}
["暂列金额明细表","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【姐妹山庄风貌改造】","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"]
["1","暂列金额","","项","2994.87"," "]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["合　　计","","","","2994.87","-"]
[]
["注：此表由招标人填写，如不能详列，也可只列暂定金额总额，投标人应将上述暂列金额计入投标总价中。\r\n                                                                                                                                  表-12-1","","","","",""]

{"sheet":"K.2 承包人提供主要材料和工程设备一览表(表-20)【风~9","index":74,"n_rows":72,"n_cols":11,"rows_kept":72,"merged":[[0,0,0,10],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,10],[2,0,2,1],[2,5,2,6],[3,0,3,1],[3,5,3,6],[4,0,4,1],[4,5,4,6],[5,0,5,1],[5,5,5,6],[6,0,6,1],[6,5,6,6],[7,0,7,1],[7,5,7,6],[8,0,8,1],[8,5,8,6],[9,0,9,1],[9,5,9,6],[10,0,10,1],[10,5,10,6],[11,0,11,1],[11,5,11,6],[12,0,12,1],[12,5,12,6],[13,0,13,1],[13,5,13,6],[14,0,14,1],[14,5,14,6],[15,0,15,1],[15,5,15,6],[16,0,16,1],[16,5,16,6],[17,0,17,1],[17,5,17,6],[18,0,18,1],[18,5,18,6],[19,0,19,1],[19,5,19,6],[20,0,20,1],[20,5,20,6],[22,1,22,10],[23,0,23,10],[24,0,24,10],[25,0,25,1],[25,2,25,5],[25,6,25,8],[25,9,25,10],[26,0,26,1],[26,5,26,6],[27,0,27,1],[27,5,27,6],[28,0,28,1],[28,5,28,6],[29,0,29,1],[29,5,29,6],[30,0,30,1],[30,5,30,6],[31,0,31,1],[31,5,31,6],[32,0,32,1],[32,5,32,6],[33,0,33,1],[33,5,33,6],[34,0,34,1],[34,5,34,6],[35,0,35,1],[35,5,35,6],[36,0,36,1],[36,5,36,6],[37,0,37,1],[37,5,37,6],[38,0,38,1],[38,5,38,6],[39,0,39,1],[39,5,39,6],[40,0,40,1],[40,5,40,6],[41,0,41,1],[41,5,41,6],[42,0,42,1],[42,5,42,6],[43,0,43,1],[43,5,43,6],[44,0,44,1],[44,5,44,6],[46,1,46,10],[47,0,47,10],[48,0,48,10],[49,0,49,1],[49,2,49,5],[49,6,49,8],[49,9,49,10],[50,0,50,1],[50,5,50,6],[51,0,51,1],[51,5,51,6],[52,0,52,1],[52,5,52,6],[53,0,53,1],[53,5,53,6],[54,0,54,1],[54,5,54,6],[55,0,55,1],[55,5,55,6],[56,0,56,1],[56,5,56,6],[57,0,57,1],[57,5,57,6],[58,0,58,1],[58,5,58,6],[59,0,59,1],[59,5,59,6],[60,0,60,1],[60,5,60,6],[61,0,61,1],[61,5,61,6],[62,0,62,1],[62,5,62,6],[63,0,63,1],[63,5,63,6],[64,0,64,1],[64,5,64,6],[65,0,65,1],[65,5,65,6],[66,0,66,1],[66,5,66,6],[67,0,67,1],[67,5,67,6],[68,0,68,1],[68,5,68,6],[70,1,70,10],[71,0,71,10]],"flags":["formulas_cached_only"]}
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【姐妹山庄风貌改造】","","","","标段：","","","第1页共3页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["1","","其他材料费","元","833.547"," ",""," ","1.00"," "," "]
["2","","水泥 32.5","kg","275.633"," ",""," ","0.46"," "," "]
["3","","特细砂","m3","0.251"," ",""," ","175.00"," "," "]
["4","","水","m3","0.199"," ",""," ","3.50"," "," "]
["5","","柴油(机械)","L","38.262"," ",""," ","7.27"," "," "]
["6","","汽油(机械)","L","0.035"," ",""," ","7.58"," "," "]
["7","","白水泥","kg","107.608"," ",""," ","0.88"," "," "]
["8","","真石漆","kg","399.28"," ",""," ","10.00"," "," "]
["9","","水性封闭底漆","kg","33.81"," ",""," ","26.00"," "," "]
["10","","罩面漆","kg","33.81"," ",""," ","27.00"," "," "]
["11","","双面胶纸带","m2","11.27"," ",""," ","16.60"," "," "]
["12","","成品腻子膏 耐水性 (Y)","kg","322"," ",""," ","1.15"," "," "]
["13","","EPS塑料线条 宽150","m","147.84"," ",""," ","26.00"," "," "]
["14","","砾石 5～40mm","m3","0.039"," ",""," ","175.00"," "," "]
["15","","砾石 20～50mm","m3","0.133"," ",""," ","175.00"," "," "]
["16","","中砂","m3","0.039"," ",""," ","185.00"," "," "]
["17","","石灰膏","m3","0.006"," ",""," ","170.00"," "," "]
["18","","种植土","m3","0.21"," ",""," ","28.00"," "," "]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【姐妹山庄风貌改造】","","","","标段：","","","第2页共3页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["19","","塑料硬管 φ110","m","10.63"," ",""," ","15.04"," "," "]
["20","","塑料水斗 φ110","个","0.65"," ",""," ","15.49"," "," "]
["21","","塑料弯管","个","0.65"," ",""," ","16.27"," "," "]
["22","","铁卡箍","kg","4.23"," ",""," ","4.98"," "," "]
["23","","塑料粘接剂","kg","0.27"," ",""," ","5.81"," "," "]
["24","","塑料膨胀螺栓","百只","0.09"," ",""," ","4.15"," "," "]
["25","","方管 30×40×2","m","50"," ",""," ","10.66"," "," "]
["26","","扁钢立柱","m","50.6"," ",""," ","50.00"," "," "]
["27","","钢化夹胶玻璃 8+0.76+8","m2","45.5"," ",""," ","133.00"," "," "]
["28","","玻璃夹","个","180"," ",""," ","1.00"," "," "]
["29","","喷砂嘴","个","0.189"," ",""," ","23.24"," "," "]
["30","","胶管 φ50","m","0.479"," ",""," ","4.20"," "," "]
["31","","红丹酚醛防锈漆","kg","7.943"," ",""," ","10.00"," "," "]
["32","","汽油","L","2.988"," ",""," ","7.58"," "," "]
["33","","酚醛调和漆 各色","kg","3.735"," ",""," ","11.00"," "," "]
["34","","油漆溶剂油 200#","kg","0.39"," ",""," ","4.15"," "," "]
["35","","滑石粉","kg","39.797"," ",""," ","0.34"," "," "]
["36","","大白粉","kg","1.26"," ",""," ","0.39"," "," "]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【姐妹山庄风貌改造】","","","","标段：","","","第3页共3页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["37","","腻子胶","kg","12.293"," ",""," ","1.00"," "," "]
["38","","聚氨酯底漆","kg","19.549"," ",""," ","20.00"," "," "]
["39","","稀释剂","kg","86.316"," ",""," ","7.47"," "," "]
["40","","聚氨酯清漆","kg","35.881"," ",""," ","22.00"," "," "]
["41","","脚手架钢材","kg","128.272"," ",""," ","5.05"," "," "]
["42","","锯材 综合","m3","0.176"," ",""," ","2220.00"," "," "]
["43","","20厚天然文化石","m2","47.736"," ",""," ","75.00"," "," "]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]

{"sheet":"E.3 单位工程招标控制价投标报价汇总表(表-04-1)~10","index":75,"n_rows":44,"n_cols":5,"rows_kept":44,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,1],[3,0,3,1],[4,0,4,1],[5,0,5,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[13,0,13,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[21,1,21,4],[22,0,22,4],[23,0,23,4],[24,0,24,1],[25,0,25,1],[26,0,26,1],[27,0,27,1],[28,0,28,1],[29,0,29,1],[30,0,30,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[39,0,39,1],[40,0,40,1],[41,0,41,2],[43,1,43,4]],"flags":["formulas_cached_only"]}
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【金水园山庄风貌改造】","标段：","第1页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["1","","分部分项及单价措施项目","58308.49"," "]
["1.1","","外墙面装饰1","8865.21"," "]
["1.2","","外墙面装饰2","29102.63"," "]
["1.3","","维修改造","15852.00"," "]
["1.4","","单价措施项目","4488.65"," "]
["2","","总价措施项目","3195.97","-"]
["2.1","","其中：安全文明施工费","3195.97","-"]
["3","","其他项目","3075.22","-"]
["3.1","","其中：暂列金额","3075.22","-"]
["3.2","","其中：专业工程暂估价"," ","-"]
["3.3","","其中：计日工"," ","-"]
["3.4","","其中：总承包服务费"," ","-"]
["4","","规费","2105.34","-"]
["5","","创优质工程奖补偿奖励费"," ","-"]
["6","","税前不含税工程造价","66685.02","-"]
["6.1","","其中：除税甲供材料（设备）费"," ","-"]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【金水园山庄风貌改造】","标段：","第2页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["7","","销项增值税额","6001.65","-"]
["8","","附加税","104.70","-"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
[" 招标控制价/投标报价总价合计=税前不含税工程造价+销项增值税额+附加税","","","72791.37"," "]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]

{"sheet":"F.1.1 分部分项工程清单计价表(表-08)【风貌改造‖金~","index":76,"n_rows":50,"n_cols":12,"rows_kept":50,"merged":[[0,0,0,11],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,11],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,11],[3,7,4,7],[3,8,4,8],[3,9,3,11],[4,1,4,2],[5,1,5,2],[5,3,5,4],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[11,3,11,4],[12,1,12,2],[12,3,12,4],[13,1,13,2],[14,0,14,7],[16,0,16,11],[17,0,17,11],[18,0,18,1],[18,2,18,5],[18,6,18,8],[18,9,18,11],[19,0,21,0],[19,1,21,2],[19,3,21,3],[19,4,21,4],[19,5,21,5],[19,6,21,6],[19,7,19,11],[20,7,21,7],[20,8,21,8],[20,9,20,11],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[24,3,24,4],[25,1,25,2],[25,3,25,4],[26,1,26,2],[27,0,27,7],[29,0,29,11],[30,0,30,11],[31,0,31,1],[31,2,31,5],[31,6,31,8],[31,9,31,11],[32,0,34,0],[32,1,34,2],[32,3,34,3],[32,4,34,4],[32,5,34,5],[32,6,34,6],[32,7,32,11],[33,7,34,7],[33,8,34,8],[33,9,33,11],[34,1,34,2],[35,1,35,2],[36,1,36,2],[36,3,36,4],[37,1,37,2],[38,1,38,2],[39,1,39,2],[40,1,40,2],[41,1,41,2],[42,1,42,2],[43,1,43,2],[44,1,44,2],[45,1,45,2],[46,0,46,7],[47,0,47,7],[49,0,49,11]],"flags":["formulas_cached_only"]}
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【金水园山庄风貌改造】","","","","标段：","","","第1页共3页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
[" "," ","","外墙面装饰1 ",""," "," "," "," "," "," "," "]
["1","011604002126","","外墙漆拆除","1.拆除部位：墙面 \r\n2.抹灰层种类：外墙漆","m2","88.42","5.32","470.39","394.35","",""]
["2","自编01B01127","","清洗墙面","1.清洗墙面","m2","2.06","2.78","5.73","1.11","2.41",""]
["3","011406001128","","外墙面真石漆","1.基层类型：抹灰面 \r\n2.腻子刮腻子遍数 ：刮3厚柔性耐水腻子+5%防水剂\r\n3.油漆品种、刷漆遍数：涂刷2厚封闭底漆，涂刷3厚黄色真石漆，涂刷3厚罩光清漆。","m2","86.36","91.92","7938.21","2723.79","31.09",""]
["4","040103002129","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","2.21","14.85","32.82","5.02","19.27",""]
["5","011502007130","","EPS塑料装饰线（窗套）","1.基层类型：抹灰面 \r\n2.线条材料品种、规格、颜色 ：EPS塑料装饰线 红咖啡色木纹漆 150宽","m","13.6","30.74","418.06","35.50","",""]
[" "," ","","分部小计 ",""," "," "," ","8865.21","3159.77","52.77"," "]
[" "," ","","外墙面装饰2 ",""," "," "," "," "," "," "," "]
["6","011604002131","","外墙漆拆除","1.拆除部位：墙面 \r\n2.抹灰层种类：外墙漆","m2","158.7","5.32","844.28","707.80","",""]
["本页小计","","","","","","","","9709.49","3867.57","52.77",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【金水园山庄风貌改造】","","","","标段：","","","第2页共3页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["7","011204001132","","20厚文化石贴面","1.墙体类型：砖墙，清理墙面\r\n2.挂贴方式：8mm厚水泥砂浆粘贴，文化石背面刷环氧树脂贴粗砂\r\n3.面层材料品种、规格、品牌、颜色：20厚天然文化石\r\n4.缝宽、嵌缝材料种类：水泥浆勾缝\r\n5.磨光、酸洗、打蜡要求：表面擦净","m2","158.7","177.69","28199.40","11202.63","4.76",""]
["8","040103002133","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","3.97","14.85","58.95","9.01","34.62",""]
[" "," ","","分部小计 ",""," "," "," ","29102.63","11919.44","39.38"," "]
[" "," ","","维修改造 ",""," "," "," "," "," "," "," "]
["9","011609001134","","不锈钢栏杆、栏板拆除 H=1.0米","1.不锈钢栏杆、栏板拆除\r\n2.H=1.0米","m2","50","9.64","482.00","403.00","",""]
["本页小计","","","","","","","","28740.35","11614.64","39.38",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【金水园山庄风貌改造】","","","","标段：","","","第3页共3页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["10","011503008135","","玻璃栏板 H=1.1米","1.栏杆玻璃的种类、规格、颜色、品牌: 钢化夹胶玻璃 8+0.76+8，55*8扁钢2片立柱加端支座55*12，30*40方钢扶手\r\n2.高度：1.1m\r\n3.立柱及方钢扶手除锈清理、刷丹红漆两遍、刷油性调和漆两遍\r\n4.具体做法：详设计图","m","50","307.40","15370.00","4304.00","180.50",""]
[" "," ","","分部小计 ",""," "," "," ","15852.00","4707.00","180.50"," "]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["本页小计","","","","","","","","15370.00","4304.00","180.50",""]
["合    计","","","","","","","","53819.84","19786.21","272.65",""]
[]
["表-08 ","","","","","","","","","","",""]

{"sheet":"F.1.2 单价措施项目清单计价表(表-08)【风貌改造‖金~","index":77,"n_rows":19,"n_cols":14,"rows_kept":19,"merged":[[0,0,0,13],[1,0,1,1],[1,2,1,7],[1,8,1,10],[1,11,1,13],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,13],[3,7,4,8],[3,9,4,9],[3,10,3,13],[4,1,4,2],[4,7,4,8],[4,10,4,11],[5,1,5,2],[5,7,5,8],[5,10,5,11],[6,1,6,2],[6,7,6,8],[6,10,6,11],[7,1,7,2],[7,7,7,8],[7,10,7,11],[8,1,8,2],[8,7,8,8],[8,10,8,11],[9,1,9,2],[9,7,9,8],[9,10,9,11],[10,1,10,2],[10,7,10,8],[10,10,10,11],[11,1,11,2],[11,7,11,8],[11,10,11,11],[12,1,12,2],[12,7,12,8],[12,10,12,11],[13,1,13,2],[13,7,13,8],[13,10,13,11],[14,1,14,2],[14,7,14,8],[14,10,14,11],[15,0,15,8],[15,10,15,11],[16,0,16,8],[16,10,16,11],[18,0,18,13]],"flags":["formulas_cached_only"]}
["单价措施项目清单与计价表","","","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【金水园山庄风貌改造】","","","","","","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\r\n单位","工程量","金额（元）","","","","","",""]
["","","","","","","","综合单价","","合价","其中","","",""]
["","","","","","","","","","","定额人工费","","定额机械费","暂估价"]
[" "," ","","脚手架工程"," "," "," "," ",""," "," ",""," "," "]
["1","011701002001","","外脚手架","1．搭设方式：综合考虑 \r\n2．搭设高度 ：综合考虑\r\n3．脚手架材质：钢管","m2","244.88","18.33","","4488.65","2754.90","","178.76",""]
[" "," ","","小计"," "," "," "," ","","4488.65","2754.90","","178.76"," "]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["本页小计","","","","","","","","","4488.65","2754.90","","178.76",""]
["合    计","","","","","","","","","4488.65","2754.90","","178.76"," "]
[]
["表-08 ","","","","","","","","","","","","",""]

{"sheet":"F.4 总价措施项目清单与计价表(表-11)【风貌改造‖金水~","index":78,"n_rows":43,"n_cols":9,"rows_kept":43,"merged":[[0,0,0,8],[1,1,1,3],[1,4,1,6],[1,7,1,8],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[16,0,16,8],[17,0,17,8],[18,0,18,8],[19,1,19,3],[19,4,19,6],[19,7,19,8],[20,0,21,0],[20,1,21,1],[20,2,21,2],[20,4,21,4],[20,5,21,5],[20,6,21,6],[20,7,21,7],[20,8,21,8],[39,0,39,4],[41,0,41,8],[42,0,42,8]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【金水园山庄风貌改造】","","","标段：","","","第1页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["1","011707001001","安全文明施工费"," "," ","3195.97","",""," "]
["1.1","①","环境保护费","分部分项工程及单价措施项目(定额人工费+定额机械费)","1.1","252.92","",""," "]
["1.2","②","文明施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","2.7","620.80","",""," "]
["1.3","③","安全施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","4.2","965.69","",""," "]
["1.4","④","临时设施费","分部分项工程及单价措施项目(定额人工费+定额机械费)","5.9","1356.56","",""," "]
["2","011707002001","夜间施工增加费"," "," ","","",""," "]
["3","011707003001","非夜间施工照明"," "," ","","",""," "]
["4","011707004001","二次搬运费"," "," ","","",""," "]
["5","011707005001","冬雨季施工增加费"," "," ","","",""," "]
["6","011707006001","地上、地下设施、建筑物的临时保护设施"," "," ","","",""," "]
["7","011707007001","已完工程及设备保护费"," "," ","","",""," "]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【金水园山庄风貌改造】","","","标段：","","","第2页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["8","011707008001","工程定位复测费"," "," ","","",""," "]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["合计","","","","","3195.97","","",""]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]

{"sheet":"G.1 其他项目清单与计价汇总表(表-12)【风貌改造‖金水~","index":79,"n_rows":25,"n_cols":5,"rows_kept":25,"merged":[[0,0,0,4],[1,2,1,3],[22,0,22,1],[24,0,24,4]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【金水园山庄风貌改造】","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","3075.22","","明细详见表-12-1"]
["2","暂估价"," ",""," "]
["2.1","材料(工程设备)暂估价/结算价","-","","明细详见表-12-2"]
["2.2","专业工程暂估价/结算价"," ","","明细详见表-12-3"]
["3","计日工"," ","","明细详见表-12-4"]
["4","总承包服务费"," ","","明细详见表-12-5"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["合　　计","","3075.22","-","-"]
[]
["注：材料（工程设备）暂估单价进入清单项目综合单价，此处不汇总。                                                                          表-12 ","","","",""]

{"sheet":"G.2 暂列金额明细表(表-12-1)【风貌改造‖金水园山庄~","index":80,"n_rows":23,"n_cols":6,"rows_kept":23,"merged":[[0,0,0,5],[1,2,1,4],[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],[20,0,20,3],[22,0,22,5]],"flags":["formulas_cached_only"]}
["暂列金额明细表","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【金水园山庄风貌改造】","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"]
["1","暂列金额","","项","3075.22"," "]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["合　　计","","","","3075.22","-"]
[]
["注：此表由招标人填写，如不能详列，也可只列暂定金额总额，投标人应将上述暂列金额计入投标总价中。\r\n                                                                                                                                  表-12-1","","","","",""]

{"sheet":"K.2 承包人提供主要材料和工程设备一览表(表-20)【~10","index":81,"n_rows":48,"n_cols":11,"rows_kept":48,"merged":[[0,0,0,10],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,10],[2,0,2,1],[2,5,2,6],[3,0,3,1],[3,5,3,6],[4,0,4,1],[4,5,4,6],[5,0,5,1],[5,5,5,6],[6,0,6,1],[6,5,6,6],[7,0,7,1],[7,5,7,6],[8,0,8,1],[8,5,8,6],[9,0,9,1],[9,5,9,6],[10,0,10,1],[10,5,10,6],[11,0,11,1],[11,5,11,6],[12,0,12,1],[12,5,12,6],[13,0,13,1],[13,5,13,6],[14,0,14,1],[14,5,14,6],[15,0,15,1],[15,5,15,6],[16,0,16,1],[16,5,16,6],[17,0,17,1],[17,5,17,6],[18,0,18,1],[18,5,18,6],[19,0,19,1],[19,5,19,6],[20,0,20,1],[20,5,20,6],[22,1,22,10],[23,0,23,10],[24,0,24,10],[25,0,25,1],[25,2,25,5],[25,6,25,8],[25,9,25,10],[26,0,26,1],[26,5,26,6],[27,0,27,1],[27,5,27,6],[28,0,28,1],[28,5,28,6],[29,0,29,1],[29,5,29,6],[30,0,30,1],[30,5,30,6],[31,0,31,1],[31,5,31,6],[32,0,32,1],[32,5,32,6],[33,0,33,1],[33,5,33,6],[34,0,34,1],[34,5,34,6],[35,0,35,1],[35,5,35,6],[36,0,36,1],[36,5,36,6],[37,0,37,1],[37,5,37,6],[38,0,38,1],[38,5,38,6],[39,0,39,1],[39,5,39,6],[40,0,40,1],[40,5,40,6],[41,0,41,1],[41,5,41,6],[42,0,42,1],[42,5,42,6],[43,0,43,1],[43,5,43,6],[44,0,44,1],[44,5,44,6],[46,1,46,10],[47,0,47,10]],"flags":["formulas_cached_only"]}
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【金水园山庄风貌改造】","","","","标段：","","","第1页共2页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["1","","其他材料费","元","1225.219"," ",""," ","1.00"," "," "]
["2","","水","m3","0.408"," ",""," ","3.50"," "," "]
["3","","柴油(机械)","L","26.876"," ",""," ","7.27"," "," "]
["4","","汽油(机械)","L","0.313"," ",""," ","7.58"," "," "]
["5","","白水泥","kg","65.862"," ",""," ","0.88"," "," "]
["6","","真石漆","kg","267.84"," ",""," ","10.00"," "," "]
["7","","水性封闭底漆","kg","22.68"," ",""," ","26.00"," "," "]
["8","","罩面漆","kg","22.68"," ",""," ","27.00"," "," "]
["9","","双面胶纸带","m2","7.56"," ",""," ","16.60"," "," "]
["10","","成品腻子膏 耐水性 (Y)","kg","216"," ",""," ","1.15"," "," "]
["11","","EPS塑料线条 宽150","m","14.28"," ",""," ","26.00"," "," "]
["12","","方管 30×40×2","m","50"," ",""," ","10.66"," "," "]
["13","","扁钢立柱","m","50.6"," ",""," ","50.00"," "," "]
["14","","钢化夹胶玻璃 8+0.76+8","m2","45.5"," ",""," ","133.00"," "," "]
["15","","玻璃夹","个","180"," ",""," ","1.00"," "," "]
["16","","喷砂嘴","个","0.189"," ",""," ","23.24"," "," "]
["17","","胶管 φ50","m","0.479"," ",""," ","4.20"," "," "]
["18","","红丹酚醛防锈漆","kg","7.943"," ",""," ","10.00"," "," "]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【金水园山庄风貌改造】","","","","标段：","","","第2页共2页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["19","","汽油","L","2.988"," ",""," ","7.58"," "," "]
["20","","酚醛调和漆 各色","kg","3.735"," ",""," ","11.00"," "," "]
["21","","油漆溶剂油 200#","kg","0.39"," ",""," ","4.15"," "," "]
["22","","脚手架钢材","kg","78.535"," ",""," ","5.05"," "," "]
["23","","锯材 综合","m3","0.108"," ",""," ","2220.00"," "," "]
["24","","20厚天然文化石","m2","161.874"," ",""," ","75.00"," "," "]
["25","","水泥 32.5","kg","881.467"," ",""," ","0.46"," "," "]
["26","","特细砂","m3","0.787"," ",""," ","175.00"," "," "]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]

{"sheet":"E.3 单位工程招标控制价投标报价汇总表(表-04-1)~11","index":82,"n_rows":44,"n_cols":5,"rows_kept":44,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,1],[3,0,3,1],[4,0,4,1],[5,0,5,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[13,0,13,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[21,1,21,4],[22,0,22,4],[23,0,23,4],[24,0,24,1],[25,0,25,1],[26,0,26,1],[27,0,27,1],[28,0,28,1],[29,0,29,1],[30,0,30,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[39,0,39,1],[40,0,40,1],[41,0,41,2],[43,1,43,4]],"flags":["formulas_cached_only"]}
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【菊宛山庄风貌改造】","标段：","第1页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["1","","分部分项及单价措施项目","71077.63"," "]
["1.1","","外墙面装饰1","29168.16"," "]
["1.2","","外墙面装饰2","11259.69"," "]
["1.3","","围墙柱面装饰3","4324.30"," "]
["1.4","","围墙装饰4","1694.58"," "]
["1.5","","暗散水","105.13"," "]
["1.6","","雨落水管","277.90"," "]
["1.7","","维修改造","15852.00"," "]
["1.8","","单价措施项目","8395.87"," "]
["2","","总价措施项目","4096.96","-"]
["2.1","","其中：安全文明施工费","4096.96","-"]
["3","","其他项目","3758.73","-"]
["3.1","","其中：暂列金额","3758.73","-"]
["3.2","","其中：专业工程暂估价"," ","-"]
["3.3","","其中：计日工"," ","-"]
["3.4","","其中：总承包服务费"," ","-"]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【菊宛山庄风貌改造】","标段：","第2页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["4","","规费","2635.56","-"]
["5","","创优质工程奖补偿奖励费"," ","-"]
["6","","税前不含税工程造价","81568.88","-"]
["6.1","","其中：除税甲供材料（设备）费"," ","-"]
["7","","销项增值税额","7341.20","-"]
["8","","附加税","128.06","-"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
[" 招标控制价/投标报价总价合计=税前不含税工程造价+销项增值税额+附加税","","","89038.14"," "]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]

{"sheet":"F.1.1 分部分项工程清单计价表(表-08)【风貌改造‖菊~","index":83,"n_rows":103,"n_cols":12,"rows_kept":103,"merged":[[0,0,0,11],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,11],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,11],[3,7,4,7],[3,8,4,8],[3,9,3,11],[4,1,4,2],[5,1,5,2],[5,3,5,4],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[10,3,10,4],[11,1,11,2],[11,3,11,4],[12,1,12,2],[13,0,13,7],[15,0,15,11],[16,0,16,11],[17,0,17,1],[17,2,17,5],[17,6,17,8],[17,9,17,11],[18,0,20,0],[18,1,20,2],[18,3,20,3],[18,4,20,4],[18,5,20,5],[18,6,20,6],[18,7,18,11],[19,7,20,7],[19,8,20,8],[19,9,19,11],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[23,3,23,4],[24,1,24,2],[24,3,24,4],[25,1,25,2],[26,1,26,2],[27,0,27,7],[29,0,29,11],[30,0,30,11],[31,0,31,1],[31,2,31,5],[31,6,31,8],[31,9,31,11],[32,0,34,0],[32,1,34,2],[32,3,34,3],[32,4,34,4],[32,5,34,5],[32,6,34,6],[32,7,32,11],[33,7,34,7],[33,8,34,8],[33,9,33,11],[34,1,34,2],[35,1,35,2],[36,1,36,2],[37,1,37,2],[38,1,38,2],[38,3,38,4],[39,1,39,2],[39,3,39,4],[40,1,40,2],[41,1,41,2],[42,0,42,7],[44,0,44,11],[45,0,45,11],[46,0,46,1],[46,2,46,5],[46,6,46,8],[46,9,46,11],[47,0,49,0],[47,1,49,2],[47,3,49,3],[47,4,49,4],[47,5,49,5],[47,6,49,6],[47,7,47,11],[48,7,49,7],[48,8,49,8],[48,9,48,11],[49,1,49,2],[50,1,50,2],[51,1,51,2],[52,1,52,2],[52,3,52,4],[53,1,53,2],[53,3,53,4],[54,1,54,2],[55,1,55,2],[56,1,56,2],[57,1,57,2],[58,0,58,7],[60,0,60,11],[61,0,61,11],[62,0,62,1],[62,2,62,5],[62,6,62,8],[62,9,62,11],[63,0,65,0],[63,1,65,2],[63,3,65,3],[63,4,65,4],[63,5,65,5],[63,6,65,6],[63,7,63,11],[64,7,65,7],[64,8,65,8],[64,9,64,11],[65,1,65,2],[66,1,66,2],[67,1,67,2],[67,3,67,4],[68,1,68,2],[68,3,68,4],[69,1,69,2],[70,1,70,2],[70,3,70,4],[71,1,71,2],[71,3,71,4],[72,1,72,2],[73,1,73,2],[74,0,74,7],[76,0,76,11],[77,0,77,11],[78,0,78,1],[78,2,78,5],[78,6,78,8],[78,9,78,11],[79,0,81,0],[79,1,81,2],[79,3,81,3],[79,4,81,4],[79,5,81,5],[79,6,81,6],[79,7,79,11],[80,7,81,7],[80,8,81,8],[80,9,80,11],[81,1,81,2],[82,1,82,2],[82,3,82,4],[83,1,83,2],[84,1,84,2],[85,1,85,2],[86,1,86,2],[87,1,87,2],[88,1,88,2],[89,1,89,2],[90,1,90,2],[91,1,91,2],[92,1,92,2],[93,1,93,2],[94,1,94,2],[95,1,95,2],[96,1,96,2],[97,1,97,2],[98,1,98,2],[99,0,99,7],[100,0,100,7],[102,0,102,11]],"flags":["formulas_cached_only"]}
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【菊宛山庄风貌改造】","","","","标段：","","","第1页共6页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
[" "," ","","外墙面装饰1 ",""," "," "," "," "," "," "," "]
["1","011604002136","","外墙漆拆除","1.拆除部位：墙面 \r\n2.抹灰层种类：外墙漆","m2","262.12","5.32","1394.48","1169.06","",""]
["2","011406001137","","外墙面真石漆","1.基层类型：抹灰面 \r\n2.腻子刮腻子遍数 ：刮3厚柔性耐水腻子+5%防水剂\r\n3.油漆品种、刷漆遍数：涂刷2厚封闭底漆，涂刷3厚黄色真石漆，涂刷3厚罩光清漆。","m2","262.12","91.92","24094.07","8267.26","94.36",""]
["3","040103002138","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","6.55","14.85","97.27","14.87","57.12",""]
["4","011404001139","","外木墙面油漆","1.清洗原木基层\r\n2.油性透明封固底漆一道\r\n3.分遍批图木器用腻子2-3遍，并进行打磨\r\n4.喷(刷，滚）水性聚氨酯底漆2-3道\r\n5.水性聚氨酯面漆2-3道","m2","63.72","56.22","3582.34","2012.28","23.58",""]
[" "," ","","分部小计 ",""," "," "," ","29168.16","11463.47","175.06"," "]
[" "," ","","外墙面装饰2 ",""," "," "," "," "," "," "," "]
["5","011604002140","","外墙漆拆除","1.拆除部位：墙面 \r\n2.抹灰层种类：外墙漆","m2","61.4","5.32","326.65","273.84","",""]
["本页小计","","","","","","","","29494.81","11737.31","175.06",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【菊宛山庄风貌改造】","","","","标段：","","","第2页共6页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["6","011204001141","","20厚文化石贴面","1.墙体类型：砖墙，清理墙面\r\n2.挂贴方式：8mm厚水泥砂浆粘贴，文化石背面刷环氧树脂贴粗砂\r\n3.面层材料品种、规格、品牌、颜色：20厚天然文化石\r\n4.缝宽、嵌缝材料种类：水泥浆勾缝\r\n5.磨光、酸洗、打蜡要求：表面擦净","m2","61.4","177.69","10910.17","4334.23","1.84",""]
["7","040103002142","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","1.54","14.85","22.87","3.50","13.43",""]
[" "," ","","分部小计 ",""," "," "," ","11259.69","4611.57","15.27"," "]
[" "," ","","围墙柱面装饰3 ",""," "," "," "," "," "," "," "]
["8","011604002143","","外墙漆拆除","1.拆除部位：墙面 \r\n2.抹灰层种类：外墙漆","m2","19.04","5.32","101.29","84.92","",""]
["9","自编01B01144","","清洗墙面","1.清洗墙面","m2","5.29","2.78","14.71","2.86","6.19",""]
["本页小计","","","","","","","","11049.04","4425.51","21.46",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【菊宛山庄风貌改造】","","","","标段：","","","第3页共6页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["10","011204001145","","20厚文化石贴柱面","1.墙体类型：砖墙，清理墙面\r\n2.挂贴方式：8mm厚水泥砂浆粘贴，文化石背面刷环氧树脂贴粗砂\r\n3.面层材料品种、规格、品牌、颜色：20厚天然文化石\r\n4.缝宽、嵌缝材料种类：水泥浆勾缝\r\n5.磨光、酸洗、打蜡要求：表面擦净","m2","13.75","212.66","2924.08","1163.94","9.35",""]
["11","040103002146","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","0.48","14.85","7.13","1.09","4.19",""]
["12","011405001147","","金属栏杆油漆","1、除锈清理\r\n2、刷丹红漆两遍\r\n3、刷油性调和漆两遍","m2","31.05","41.13","1277.09","317.02","500.22",""]
[" "," ","","分部小计 ",""," "," "," ","4324.30","1569.83","519.95"," "]
[" "," ","","围墙装饰4 ",""," "," "," "," "," "," "," "]
["13","011604002148","","外墙漆拆除","1.拆除部位：墙面 \r\n2.抹灰层种类：外墙漆","m2","16.88","5.32","89.80","75.28","",""]
["14","自编01B01149","","清洗墙面","1.清洗墙面","m2","16.88","2.78","46.93","9.12","19.75",""]
["本页小计","","","","","","","","4345.03","1566.45","533.51",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【菊宛山庄风貌改造】","","","","标段：","","","第4页共6页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["15","011406001150","","外墙面真石漆","1.基层类型：抹灰面 \r\n2.腻子刮腻子遍数 ：刮3厚柔性耐水腻子+5%防水剂\r\n3.油漆品种、刷漆遍数：涂刷2厚封闭底漆，涂刷3厚黄色真石漆，涂刷3厚罩光清漆。","m2","16.88","91.92","1551.61","532.40","6.08",""]
["16","040103002151","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","0.42","14.85","6.24","0.95","3.66",""]
[" "," ","","分部小计 ",""," "," "," ","1694.58","617.75","29.49"," "]
[" "," ","","暗散水 ",""," "," "," "," "," "," "," "]
["17","011602001152","","拆除50厚混凝土散水","1.拆除50厚混凝土散水","m3","0.04","240.78","9.63","8.06","",""]
["18","011602001153","","拆除150厚卵石灌浆垫层","1.拆除150厚卵石灌浆垫层","m3","0.12","156.37","18.76","15.70","",""]
["19","040103002154","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","0.16","14.85","2.38","0.36","1.40",""]
["20","010507001155","","50厚砼散水","1.垫层材料种类、厚度:150厚粒径5~32卵石灌M2.5混合砂浆垫层\r\n2.面层厚度：50mm\r\n3.混凝土强度等级：C15\r\n4.填塞材料种类：沥青砂浆","m2","0.8","80.55","64.44","10.45","0.63",""]
["本页小计","","","","","","","","1653.06","567.92","11.77",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【菊宛山庄风貌改造】","","","","标段：","","","第5页共6页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["21","010103001156","","回填种植土","1.土质要求：种植土\r\n2.密实度要求：满足设计要求\r\n3.运距：投标人自行考虑","m3","0.2","49.60","9.92","2.70","",""]
[" "," ","","分部小计 ",""," "," "," ","105.13","37.27","2.03"," "]
[" "," ","","雨落水管 ",""," "," "," "," "," "," "," "]
["22","010902004157","","雨落水管拆换","1.排水管品种、规格：塑料排水管 DN100","m","10","27.79","277.90","58.10","",""]
[" "," ","","分部小计 ",""," "," "," ","277.90","58.10"," "," "]
[" "," ","","维修改造 ",""," "," "," "," "," "," "," "]
["23","011609001158","","不锈钢栏杆、栏板拆除 H=1.0米","1.不锈钢栏杆、栏板拆除\r\n2.H=1.0米","m2","50","9.64","482.00","403.00","",""]
["24","011503008159","","玻璃栏板 H=1.1米","1.栏杆玻璃的种类、规格、颜色、品牌: 钢化夹胶玻璃 8+0.76+8，55*8扁钢2片立柱加端支座55*12，30*40方钢扶手\r\n2.高度：1.1m\r\n3.立柱及方钢扶手除锈清理、刷丹红漆两遍、刷油性调和漆两遍\r\n4.具体做法：详设计图","m","50","307.40","15370.00","4304.00","180.50",""]
["本页小计","","","","","","","","16139.82","4767.8","180.5",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【菊宛山庄风貌改造】","","","","标段：","","","第6页共6页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
[" "," ","","分部小计 ",""," "," "," ","15852.00","4707.00","180.50"," "]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["本页小计","","","","","","","","","","",""]
["合    计","","","","","","","","62681.76","23064.99","922.3",""]
[]
["表-08 ","","","","","","","","","","",""]

{"sheet":"F.1.2 单价措施项目清单计价表(表-08)【风貌改造‖菊~","index":84,"n_rows":19,"n_cols":14,"rows_kept":19,"merged":[[0,0,0,13],[1,0,1,1],[1,2,1,7],[1,8,1,10],[1,11,1,13],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,13],[3,7,4,8],[3,9,4,9],[3,10,3,13],[4,1,4,2],[4,7,4,8],[4,10,4,11],[5,1,5,2],[5,7,5,8],[5,10,5,11],[6,1,6,2],[6,7,6,8],[6,10,6,11],[7,1,7,2],[7,7,7,8],[7,10,7,11],[8,1,8,2],[8,7,8,8],[8,10,8,11],[9,1,9,2],[9,7,9,8],[9,10,9,11],[10,1,10,2],[10,7,10,8],[10,10,10,11],[11,1,11,2],[11,7,11,8],[11,10,11,11],[12,1,12,2],[12,7,12,8],[12,10,12,11],[13,1,13,2],[13,7,13,8],[13,10,13,11],[14,1,14,2],[14,7,14,8],[14,10,14,11],[15,0,15,8],[15,10,15,11],[16,0,16,8],[16,10,16,11],[18,0,18,13]],"flags":["formulas_cached_only"]}
["单价措施项目清单与计价表","","","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【菊宛山庄风貌改造】","","","","","","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\r\n单位","工程量","金额（元）","","","","","",""]
["","","","","","","","综合单价","","合价","其中","","",""]
["","","","","","","","","","","定额人工费","","定额机械费","暂估价"]
[" "," ","","脚手架工程"," "," "," "," ",""," "," ",""," "," "]
["1","011701002001","","外脚手架","1．搭设方式：综合考虑 \r\n2．搭设高度 ：综合考虑\r\n3．脚手架材质：钢管","m2","458.04","18.33","","8395.87","5152.95","","334.37",""]
[" "," ","","小计"," "," "," "," ","","8395.87","5152.95","","334.37"," "]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["本页小计","","","","","","","","","8395.87","5152.95","","334.37",""]
["合    计","","","","","","","","","8395.87","5152.95","","334.37"," "]
[]
["表-08 ","","","","","","","","","","","","",""]

{"sheet":"F.4 总价措施项目清单与计价表(表-11)【风貌改造‖菊宛~","index":85,"n_rows":43,"n_cols":9,"rows_kept":43,"merged":[[0,0,0,8],[1,1,1,3],[1,4,1,6],[1,7,1,8],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[16,0,16,8],[17,0,17,8],[18,0,18,8],[19,1,19,3],[19,4,19,6],[19,7,19,8],[20,0,21,0],[20,1,21,1],[20,2,21,2],[20,4,21,4],[20,5,21,5],[20,6,21,6],[20,7,21,7],[20,8,21,8],[39,0,39,4],[41,0,41,8],[42,0,42,8]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【菊宛山庄风貌改造】","","","标段：","","","第1页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["1","011707001001","安全文明施工费"," "," ","4096.96","",""," "]
["1.1","①","环境保护费","分部分项工程及单价措施项目(定额人工费+定额机械费)","1.1","324.22","",""," "]
["1.2","②","文明施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","2.7","795.81","",""," "]
["1.3","③","安全施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","4.2","1237.93","",""," "]
["1.4","④","临时设施费","分部分项工程及单价措施项目(定额人工费+定额机械费)","5.9","1739.00","",""," "]
["2","011707002001","夜间施工增加费"," "," ","","",""," "]
["3","011707003001","非夜间施工照明"," "," ","","",""," "]
["4","011707004001","二次搬运费"," "," ","","",""," "]
["5","011707005001","冬雨季施工增加费"," "," ","","",""," "]
["6","011707006001","地上、地下设施、建筑物的临时保护设施"," "," ","","",""," "]
["7","011707007001","已完工程及设备保护费"," "," ","","",""," "]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【菊宛山庄风貌改造】","","","标段：","","","第2页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["8","011707008001","工程定位复测费"," "," ","","",""," "]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["合计","","","","","4096.96","","",""]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]

{"sheet":"G.1 其他项目清单与计价汇总表(表-12)【风貌改造‖菊宛~","index":86,"n_rows":25,"n_cols":5,"rows_kept":25,"merged":[[0,0,0,4],[1,2,1,3],[22,0,22,1],[24,0,24,4]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【菊宛山庄风貌改造】","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","3758.73","","明细详见表-12-1"]
["2","暂估价"," ",""," "]
["2.1","材料(工程设备)暂估价/结算价","-","","明细详见表-12-2"]
["2.2","专业工程暂估价/结算价"," ","","明细详见表-12-3"]
["3","计日工"," ","","明细详见表-12-4"]
["4","总承包服务费"," ","","明细详见表-12-5"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["合　　计","","3758.73","-","-"]
[]
["注：材料（工程设备）暂估单价进入清单项目综合单价，此处不汇总。                                                                          表-12 ","","","",""]

{"sheet":"G.2 暂列金额明细表(表-12-1)【风貌改造‖菊宛山庄风~","index":87,"n_rows":23,"n_cols":6,"rows_kept":23,"merged":[[0,0,0,5],[1,2,1,4],[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],[20,0,20,3],[22,0,22,5]],"flags":["formulas_cached_only"]}
["暂列金额明细表","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【菊宛山庄风貌改造】","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"]
["1","暂列金额","","项","3758.73"," "]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["合　　计","","","","3758.73","-"]
[]
["注：此表由招标人填写，如不能详列，也可只列暂定金额总额，投标人应将上述暂列金额计入投标总价中。\r\n                                                                                                                                  表-12-1","","","","",""]

{"sheet":"K.2 承包人提供主要材料和工程设备一览表(表-20)【~11","index":88,"n_rows":72,"n_cols":11,"rows_kept":72,"merged":[[0,0,0,10],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,10],[2,0,2,1],[2,5,2,6],[3,0,3,1],[3,5,3,6],[4,0,4,1],[4,5,4,6],[5,0,5,1],[5,5,5,6],[6,0,6,1],[6,5,6,6],[7,0,7,1],[7,5,7,6],[8,0,8,1],[8,5,8,6],[9,0,9,1],[9,5,9,6],[10,0,10,1],[10,5,10,6],[11,0,11,1],[11,5,11,6],[12,0,12,1],[12,5,12,6],[13,0,13,1],[13,5,13,6],[14,0,14,1],[14,5,14,6],[15,0,15,1],[15,5,15,6],[16,0,16,1],[16,5,16,6],[17,0,17,1],[17,5,17,6],[18,0,18,1],[18,5,18,6],[19,0,19,1],[19,5,19,6],[20,0,20,1],[20,5,20,6],[22,1,22,10],[23,0,23,10],[24,0,24,10],[25,0,25,1],[25,2,25,5],[25,6,25,8],[25,9,25,10],[26,0,26,1],[26,5,26,6],[27,0,27,1],[27,5,27,6],[28,0,28,1],[28,5,28,6],[29,0,29,1],[29,5,29,6],[30,0,30,1],[30,5,30,6],[31,0,31,1],[31,5,31,6],[32,0,32,1],[32,5,32,6],[33,0,33,1],[33,5,33,6],[34,0,34,1],[34,5,34,6],[35,0,35,1],[35,5,35,6],[36,0,36,1],[36,5,36,6],[37,0,37,1],[37,5,37,6],[38,0,38,1],[38,5,38,6],[39,0,39,1],[39,5,39,6],[40,0,40,1],[40,5,40,6],[41,0,41,1],[41,5,41,6],[42,0,42,1],[42,5,42,6],[43,0,43,1],[43,5,43,6],[44,0,44,1],[44,5,44,6],[46,1,46,10],[47,0,47,10],[48,0,48,10],[49,0,49,1],[49,2,49,5],[49,6,49,8],[49,9,49,10],[50,0,50,1],[50,5,50,6],[51,0,51,1],[51,5,51,6],[52,0,52,1],[52,5,52,6],[53,0,53,1],[53,5,53,6],[54,0,54,1],[54,5,54,6],[55,0,55,1],[55,5,55,6],[56,0,56,1],[56,5,56,6],[57,0,57,1],[57,5,57,6],[58,0,58,1],[58,5,58,6],[59,0,59,1],[59,5,59,6],[60,0,60,1],[60,5,60,6],[61,0,61,1],[61,5,61,6],[62,0,62,1],[62,5,62,6],[63,0,63,1],[63,5,63,6],[64,0,64,1],[64,5,64,6],[65,0,65,1],[65,5,65,6],[66,0,66,1],[66,5,66,6],[67,0,67,1],[67,5,67,6],[68,0,68,1],[68,5,68,6],[70,1,70,10],[71,0,71,10]],"flags":["formulas_cached_only"]}
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【菊宛山庄风貌改造】","","","","标段：","","","第1页共3页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["1","","其他材料费","元","1020.943"," ",""," ","1.00"," "," "]
["2","","水泥 32.5","kg","729.74"," ",""," ","0.46"," "," "]
["3","","特细砂","m3","1.154"," ",""," ","175.00"," "," "]
["4","","水","m3","0.927"," ",""," ","3.50"," "," "]
["5","","脚手架钢材","kg","146.871"," ",""," ","5.05"," "," "]
["6","","锯材 综合","m3","0.202"," ",""," ","2220.00"," "," "]
["7","","柴油(机械)","L","51.021"," ",""," ","7.27"," "," "]
["8","","红丹酚醛防锈漆","kg","16.882"," ",""," ","10.00"," "," "]
["9","","汽油","L","6.695"," ",""," ","7.58"," "," "]
["10","","酚醛调和漆 各色","kg","15.286"," ",""," ","11.00"," "," "]
["11","","油漆溶剂油 200#","kg","1.57"," ",""," ","4.15"," "," "]
["12","","汽油(机械)","L","2.86"," ",""," ","7.58"," "," "]
["13","","真石漆","kg","864.9"," ",""," ","10.00"," "," "]
["14","","水性封闭底漆","kg","73.237"," ",""," ","26.00"," "," "]
["15","","罩面漆","kg","73.237"," ",""," ","27.00"," "," "]
["16","","白水泥","kg","167.885"," ",""," ","0.88"," "," "]
["17","","双面胶纸带","m2","24.413"," ",""," ","16.60"," "," "]
["18","","成品腻子膏 耐水性 (Y)","kg","697.5"," ",""," ","1.15"," "," "]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【菊宛山庄风貌改造】","","","","标段：","","","第2页共3页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["19","","砾石 5～40mm","m3","0.039"," ",""," ","175.00"," "," "]
["20","","砾石 20～50mm","m3","0.133"," ",""," ","175.00"," "," "]
["21","","中砂","m3","0.039"," ",""," ","185.00"," "," "]
["22","","石灰膏","m3","0.006"," ",""," ","170.00"," "," "]
["23","","种植土","m3","0.21"," ",""," ","28.00"," "," "]
["24","","塑料硬管 φ110","m","10.63"," ",""," ","15.04"," "," "]
["25","","塑料水斗 φ110","个","0.65"," ",""," ","15.49"," "," "]
["26","","塑料弯管","个","0.65"," ",""," ","16.27"," "," "]
["27","","铁卡箍","kg","4.23"," ",""," ","4.98"," "," "]
["28","","塑料粘接剂","kg","0.27"," ",""," ","5.81"," "," "]
["29","","塑料膨胀螺栓","百只","0.09"," ",""," ","4.15"," "," "]
["30","","方管 30×40×2","m","50"," ",""," ","10.66"," "," "]
["31","","扁钢立柱","m","50.6"," ",""," ","50.00"," "," "]
["32","","钢化夹胶玻璃 8+0.76+8","m2","45.5"," ",""," ","133.00"," "," "]
["33","","玻璃夹","个","180"," ",""," ","1.00"," "," "]
["34","","喷砂嘴","个","0.189"," ",""," ","23.24"," "," "]
["35","","胶管 φ50","m","0.479"," ",""," ","4.20"," "," "]
["36","","滑石粉","kg","18.517"," ",""," ","0.34"," "," "]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【菊宛山庄风貌改造】","","","","标段：","","","第3页共3页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["37","","大白粉","kg","0.586"," ",""," ","0.39"," "," "]
["38","","腻子胶","kg","5.72"," ",""," ","1.00"," "," "]
["39","","聚氨酯底漆","kg","9.096"," ",""," ","20.00"," "," "]
["40","","稀释剂","kg","40.163"," ",""," ","7.47"," "," "]
["41","","聚氨酯清漆","kg","16.696"," ",""," ","22.00"," "," "]
["42","","20厚天然文化石","m2","76.704"," ",""," ","75.00"," "," "]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]

{"sheet":"E.3 单位工程招标控制价投标报价汇总表(表-04-1)~12","index":89,"n_rows":44,"n_cols":5,"rows_kept":44,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,1],[3,0,3,1],[4,0,4,1],[5,0,5,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[13,0,13,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[21,1,21,4],[22,0,22,4],[23,0,23,4],[24,0,24,1],[25,0,25,1],[26,0,26,1],[27,0,27,1],[28,0,28,1],[29,0,29,1],[30,0,30,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[39,0,39,1],[40,0,40,1],[41,0,41,2],[43,1,43,4]],"flags":["formulas_cached_only"]}
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【龙门客栈风貌改造】","标段：","第1页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["1","","分部分项及单价措施项目","29112.19"," "]
["1.1","","外墙面装饰1","22601.37"," "]
["1.2","","单价措施项目","6510.82"," "]
["2","","总价措施项目","1853.66","-"]
["2.1","","其中：安全文明施工费","1853.66","-"]
["3","","其他项目","1548.29","-"]
["3.1","","其中：暂列金额","1548.29","-"]
["3.2","","其中：专业工程暂估价"," ","-"]
["3.3","","其中：计日工"," ","-"]
["3.4","","其中：总承包服务费"," ","-"]
["4","","规费","1159.77","-"]
["5","","创优质工程奖补偿奖励费"," ","-"]
["6","","税前不含税工程造价","33673.91","-"]
["6.1","","其中：除税甲供材料（设备）费"," ","-"]
["7","","销项增值税额","3030.65","-"]
["8","","附加税","52.87","-"]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【龙门客栈风貌改造】","标段：","第2页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
[" 招标控制价/投标报价总价合计=税前不含税工程造价+销项增值税额+附加税","","","36757.43"," "]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]

{"sheet":"F.1.1 分部分项工程清单计价表(表-08)【风貌改造‖龙~","index":90,"n_rows":28,"n_cols":12,"rows_kept":28,"merged":[[0,0,0,11],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,11],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,11],[3,7,4,7],[3,8,4,8],[3,9,3,11],[4,1,4,2],[5,1,5,2],[5,3,5,4],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,0,10,7],[12,0,12,11],[13,0,13,11],[14,0,14,1],[14,2,14,5],[14,6,14,8],[14,9,14,11],[15,0,17,0],[15,1,17,2],[15,3,17,3],[15,4,17,4],[15,5,17,5],[15,6,17,6],[15,7,15,11],[16,7,17,7],[16,8,17,8],[16,9,16,11],[17,1,17,2],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[22,3,22,4],[23,1,23,2],[24,0,24,7],[25,0,25,7],[27,0,27,11]],"flags":["formulas_cached_only"]}
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【龙门客栈风貌改造】","","","","标段：","","","第1页共2页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
[" "," ","","外墙面装饰1 ",""," "," "," "," "," "," "," "]
["1","011604002160","","外墙漆拆除","1.拆除部位：墙面 \r\n2.抹灰层种类：外墙漆","m2","160","5.32","851.20","713.60","",""]
["2","011406001161","","外墙面真石漆","1.基层类型：抹灰面 \r\n2.腻子刮腻子遍数 ：刮3厚柔性耐水腻子+5%防水剂\r\n3.油漆品种、刷漆遍数：涂刷2厚封闭底漆，涂刷3厚黄色真石漆，涂刷3厚罩光清漆。","m2","156.6","91.92","14394.67","4939.16","56.38",""]
["3","040103002162","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","4","14.85","59.40","9.08","34.88",""]
["4","011406001163","","栏杆面刷真石漆","1.基层类型：基层清理 \r\n2.腻子刮腻子遍数 ：找补腻子，\r\n3.油漆品种、刷漆遍数：涂刷2厚封闭底漆，涂刷3厚黄色真石漆，涂刷3厚罩光清漆。 \r\n","m2","16.52","91.92","1518.52","521.04","5.95",""]
["本页小计","","","","","","","","16823.79","6182.88","97.21",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【龙门客栈风貌改造】","","","","标段：","","","第2页共2页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["5","011401001164","","木门油漆","1.清洗原木基层\r\n2.油性透明封固底漆一道\r\n3.分遍批图木器用腻子2-3遍，并进行打磨\r\n4.喷(刷，滚）水性聚氨酯底漆2-3道\r\n5.水性聚氨酯面漆2-3道","m2","12.32","58.11","715.92","318.96","12.81",""]
["6","011405001165","","金属栏杆油漆","1、除锈清理\r\n2、刷丹红漆两遍\r\n3、刷油性调和漆两遍","m2","33","41.13","1357.29","336.93","531.63",""]
["7","011404001166","","外木墙面油漆","1.清洗原木基层\r\n2.油性透明封固底漆一道\r\n3.分遍批图木器用腻子2-3遍，并进行打磨\r\n4.喷(刷，滚）水性聚氨酯底漆2-3道\r\n5.水性聚氨酯面漆2-3道","m2","47.3","56.22","2659.21","1493.73","17.50",""]
["8","011502007167","","EPS塑料装饰线（窗套）","1.基层类型：抹灰面 \r\n2.线条材料品种、规格、颜色 ：EPS塑料装饰线 红咖啡色木纹漆 150宽","m","34","30.74","1045.16","88.74","",""]
[" "," ","","分部小计 ",""," "," "," ","22601.37","8421.24","659.15"," "]
["","","","","","","","","","","",""]
["本页小计","","","","","","","","5777.58","2238.36","561.94",""]
["合    计","","","","","","","","22601.37","8421.24","659.15",""]
[]
["表-08 ","","","","","","","","","","",""]

{"sheet":"F.1.2 单价措施项目清单计价表(表-08)【风貌改造‖龙~","index":91,"n_rows":19,"n_cols":14,"rows_kept":19,"merged":[[0,0,0,13],[1,0,1,1],[1,2,1,7],[1,8,1,10],[1,11,1,13],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,13],[3,7,4,8],[3,9,4,9],[3,10,3,13],[4,1,4,2],[4,7,4,8],[4,10,4,11],[5,1,5,2],[5,7,5,8],[5,10,5,11],[6,1,6,2],[6,7,6,8],[6,10,6,11],[7,1,7,2],[7,7,7,8],[7,10,7,11],[8,1,8,2],[8,7,8,8],[8,10,8,11],[9,1,9,2],[9,7,9,8],[9,10,9,11],[10,1,10,2],[10,7,10,8],[10,10,10,11],[11,1,11,2],[11,7,11,8],[11,10,11,11],[12,1,12,2],[12,7,12,8],[12,10,12,11],[13,1,13,2],[13,7,13,8],[13,10,13,11],[14,1,14,2],[14,7,14,8],[14,10,14,11],[15,0,15,8],[15,10,15,11],[16,0,16,8],[16,10,16,11],[18,0,18,13]],"flags":["formulas_cached_only"]}
["单价措施项目清单与计价表","","","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【龙门客栈风貌改造】","","","","","","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\r\n单位","工程量","金额（元）","","","","","",""]
["","","","","","","","综合单价","","合价","其中","","",""]
["","","","","","","","","","","定额人工费","","定额机械费","暂估价"]
[" "," ","","脚手架工程"," "," "," "," ",""," "," ",""," "," "]
["1","011701002001","","外脚手架","1．搭设方式：综合考虑 \r\n2．搭设高度 ：综合考虑\r\n3．脚手架材质：钢管","m2","355.2","18.33","","6510.82","3996.00","","259.30",""]
[" "," ","","小计"," "," "," "," ","","6510.82","3996.00","","259.30"," "]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["本页小计","","","","","","","","","6510.82","3996.00","","259.30",""]
["合    计","","","","","","","","","6510.82","3996.00","","259.30"," "]
[]
["表-08 ","","","","","","","","","","","","",""]

{"sheet":"F.4 总价措施项目清单与计价表(表-11)【风貌改造‖龙门~","index":92,"n_rows":43,"n_cols":9,"rows_kept":43,"merged":[[0,0,0,8],[1,1,1,3],[1,4,1,6],[1,7,1,8],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[16,0,16,8],[17,0,17,8],[18,0,18,8],[19,1,19,3],[19,4,19,6],[19,7,19,8],[20,0,21,0],[20,1,21,1],[20,2,21,2],[20,4,21,4],[20,5,21,5],[20,6,21,6],[20,7,21,7],[20,8,21,8],[39,0,39,4],[41,0,41,8],[42,0,42,8]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【龙门客栈风貌改造】","","","标段：","","","第1页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["1","011707001001","安全文明施工费"," "," ","1853.66","",""," "]
["1.1","①","环境保护费","分部分项工程及单价措施项目(定额人工费+定额机械费)","1.1","146.69","",""," "]
["1.2","②","文明施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","2.7","360.06","",""," "]
["1.3","③","安全施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","4.2","560.10","",""," "]
["1.4","④","临时设施费","分部分项工程及单价措施项目(定额人工费+定额机械费)","5.9","786.81","",""," "]
["2","011707002001","夜间施工增加费"," "," ","","",""," "]
["3","011707003001","非夜间施工照明"," "," ","","",""," "]
["4","011707004001","二次搬运费"," "," ","","",""," "]
["5","011707005001","冬雨季施工增加费"," "," ","","",""," "]
["6","011707006001","地上、地下设施、建筑物的临时保护设施"," "," ","","",""," "]
["7","011707007001","已完工程及设备保护费"," "," ","","",""," "]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【龙门客栈风貌改造】","","","标段：","","","第2页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["8","011707008001","工程定位复测费"," "," ","","",""," "]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["合计","","","","","1853.66","","",""]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]

{"sheet":"G.1 其他项目清单与计价汇总表(表-12)【风貌改造‖龙门~","index":93,"n_rows":25,"n_cols":5,"rows_kept":25,"merged":[[0,0,0,4],[1,2,1,3],[22,0,22,1],[24,0,24,4]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【龙门客栈风貌改造】","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","1548.29","","明细详见表-12-1"]
["2","暂估价"," ",""," "]
["2.1","材料(工程设备)暂估价/结算价","-","","明细详见表-12-2"]
["2.2","专业工程暂估价/结算价"," ","","明细详见表-12-3"]
["3","计日工"," ","","明细详见表-12-4"]
["4","总承包服务费"," ","","明细详见表-12-5"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["合　　计","","1548.29","-","-"]
[]
["注：材料（工程设备）暂估单价进入清单项目综合单价，此处不汇总。                                                                          表-12 ","","","",""]

{"sheet":"G.2 暂列金额明细表(表-12-1)【风貌改造‖龙门客栈风~","index":94,"n_rows":23,"n_cols":6,"rows_kept":23,"merged":[[0,0,0,5],[1,2,1,4],[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],[20,0,20,3],[22,0,22,5]],"flags":["formulas_cached_only"]}
["暂列金额明细表","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【龙门客栈风貌改造】","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"]
["1","暂列金额","","项","1548.29"," "]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["合　　计","","","","1548.29","-"]
[]
["注：此表由招标人填写，如不能详列，也可只列暂定金额总额，投标人应将上述暂列金额计入投标总价中。\r\n                                                                                                                                  表-12-1","","","","",""]

{"sheet":"K.2 承包人提供主要材料和工程设备一览表(表-20)【~12","index":95,"n_rows":48,"n_cols":11,"rows_kept":48,"merged":[[0,0,0,10],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,10],[2,0,2,1],[2,5,2,6],[3,0,3,1],[3,5,3,6],[4,0,4,1],[4,5,4,6],[5,0,5,1],[5,5,5,6],[6,0,6,1],[6,5,6,6],[7,0,7,1],[7,5,7,6],[8,0,8,1],[8,5,8,6],[9,0,9,1],[9,5,9,6],[10,0,10,1],[10,5,10,6],[11,0,11,1],[11,5,11,6],[12,0,12,1],[12,5,12,6],[13,0,13,1],[13,5,13,6],[14,0,14,1],[14,5,14,6],[15,0,15,1],[15,5,15,6],[16,0,16,1],[16,5,16,6],[17,0,17,1],[17,5,17,6],[18,0,18,1],[18,5,18,6],[19,0,19,1],[19,5,19,6],[20,0,20,1],[20,5,20,6],[22,1,22,10],[23,0,23,10],[24,0,24,10],[25,0,25,1],[25,2,25,5],[25,6,25,8],[25,9,25,10],[26,0,26,1],[26,5,26,6],[27,0,27,1],[27,5,27,6],[28,0,28,1],[28,5,28,6],[29,0,29,1],[29,5,29,6],[30,0,30,1],[30,5,30,6],[31,0,31,1],[31,5,31,6],[32,0,32,1],[32,5,32,6],[33,0,33,1],[33,5,33,6],[34,0,34,1],[34,5,34,6],[35,0,35,1],[35,5,35,6],[36,0,36,1],[36,5,36,6],[37,0,37,1],[37,5,37,6],[38,0,38,1],[38,5,38,6],[39,0,39,1],[39,5,39,6],[40,0,40,1],[40,5,40,6],[41,0,41,1],[41,5,41,6],[42,0,42,1],[42,5,42,6],[43,0,43,1],[43,5,43,6],[44,0,44,1],[44,5,44,6],[46,1,46,10],[47,0,47,10]],"flags":["formulas_cached_only"]}
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【龙门客栈风貌改造】","","","","标段：","","","第1页共2页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["1","","其他材料费","元","401.533"," ",""," ","1.00"," "," "]
["2","","水","m3","0.03"," ",""," ","3.50"," "," "]
["3","","柴油(机械)","L","36.059"," ",""," ","7.27"," "," "]
["4","","汽油(机械)","L","0.033"," ",""," ","7.58"," "," "]
["5","","聚氨酯底漆","kg","10.173"," ",""," ","20.00"," "," "]
["6","","稀释剂","kg","42.722"," ",""," ","7.47"," "," "]
["7","","聚氨酯清漆","kg","15.816"," ",""," ","22.00"," "," "]
["8","","真石漆","kg","536.61"," ",""," ","10.00"," "," "]
["9","","水性封闭底漆","kg","45.439"," ",""," ","26.00"," "," "]
["10","","罩面漆","kg","45.439"," ",""," ","27.00"," "," "]
["11","","白水泥","kg","99.169"," ",""," ","0.88"," "," "]
["12","","双面胶纸带","m2","15.147"," ",""," ","16.60"," "," "]
["13","","成品腻子膏 耐水性 (Y)","kg","432.75"," ",""," ","1.15"," "," "]
["14","","EPS塑料线条 宽150","m","35.7"," ",""," ","26.00"," "," "]
["15","","滑石粉","kg","13.75"," ",""," ","0.34"," "," "]
["16","","大白粉","kg","0.435"," ",""," ","0.39"," "," "]
["17","","腻子胶","kg","4.247"," ",""," ","1.00"," "," "]
["18","","红丹酚醛防锈漆","kg","9.501"," ",""," ","10.00"," "," "]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【龙门客栈风貌改造】","","","","标段：","","","第2页共2页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["19","","汽油","L","3.94"," ",""," ","7.58"," "," "]
["20","","酚醛调和漆 各色","kg","12.276"," ",""," ","11.00"," "," "]
["21","","油漆溶剂油 200#","kg","1.254"," ",""," ","4.15"," "," "]
["22","","透明腻子","kg","1.97"," ",""," ","12.45"," "," "]
["23","","脚手架钢材","kg","113.906"," ",""," ","5.05"," "," "]
["24","","锯材 综合","m3","0.156"," ",""," ","2220.00"," "," "]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]

{"sheet":"E.3 单位工程招标控制价投标报价汇总表(表-04-1)~13","index":96,"n_rows":44,"n_cols":5,"rows_kept":44,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,1],[3,0,3,1],[4,0,4,1],[5,0,5,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[13,0,13,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[21,1,21,4],[22,0,22,4],[23,0,23,4],[24,0,24,1],[25,0,25,1],[26,0,26,1],[27,0,27,1],[28,0,28,1],[29,0,29,1],[30,0,30,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[39,0,39,1],[40,0,40,1],[41,0,41,2],[43,1,43,4]],"flags":["formulas_cached_only"]}
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【每天农家乐风貌改造】","标段：","第1页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["1","","分部分项及单价措施项目","34133.26"," "]
["1.1","","外墙面装饰1","17557.21"," "]
["1.2","","外墙面装饰2","6632.01"," "]
["1.3","","暗散水","105.13"," "]
["1.4","","雨落水管","277.90"," "]
["1.5","","维修改造","6340.80"," "]
["1.6","","单价措施项目","3220.21"," "]
["2","","总价措施项目","1743.33","-"]
["2.1","","其中：安全文明施工费","1743.33","-"]
["3","","其他项目","1793.83","-"]
["3.1","","其中：暂列金额","1793.83","-"]
["3.2","","其中：专业工程暂估价"," ","-"]
["3.3","","其中：计日工"," ","-"]
["3.4","","其中：总承包服务费"," ","-"]
["4","","规费","1130.87","-"]
["5","","创优质工程奖补偿奖励费"," ","-"]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【每天农家乐风貌改造】","标段：","第2页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["6","","税前不含税工程造价","38801.29","-"]
["6.1","","其中：除税甲供材料（设备）费"," ","-"]
["7","","销项增值税额","3492.12","-"]
["8","","附加税","60.92","-"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
[" 招标控制价/投标报价总价合计=税前不含税工程造价+销项增值税额+附加税","","","42354.33"," "]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]

{"sheet":"F.1.1 分部分项工程清单计价表(表-08)【风貌改造‖每~","index":97,"n_rows":69,"n_cols":12,"rows_kept":69,"merged":[[0,0,0,11],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,11],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,11],[3,7,4,7],[3,8,4,8],[3,9,3,11],[4,1,4,2],[5,1,5,2],[5,3,5,4],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[11,3,11,4],[12,0,12,7],[14,0,14,11],[15,0,15,11],[16,0,16,1],[16,2,16,5],[16,6,16,8],[16,9,16,11],[17,0,19,0],[17,1,19,2],[17,3,19,3],[17,4,19,4],[17,5,19,5],[17,6,19,6],[17,7,17,11],[18,7,19,7],[18,8,19,8],[18,9,18,11],[19,1,19,2],[20,1,20,2],[20,3,20,4],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[25,1,25,2],[25,3,25,4],[26,1,26,2],[26,3,26,4],[27,1,27,2],[28,0,28,7],[30,0,30,11],[31,0,31,11],[32,0,32,1],[32,2,32,5],[32,6,32,8],[32,9,32,11],[33,0,35,0],[33,1,35,2],[33,3,35,3],[33,4,35,4],[33,5,35,5],[33,6,35,6],[33,7,33,11],[34,7,35,7],[34,8,35,8],[34,9,34,11],[35,1,35,2],[36,1,36,2],[37,1,37,2],[38,1,38,2],[39,1,39,2],[40,1,40,2],[40,3,40,4],[41,1,41,2],[41,3,41,4],[42,1,42,2],[43,1,43,2],[43,3,43,4],[44,1,44,2],[44,3,44,4],[45,1,45,2],[46,0,46,7],[48,0,48,11],[49,0,49,11],[50,0,50,1],[50,2,50,5],[50,6,50,8],[50,9,50,11],[51,0,53,0],[51,1,53,2],[51,3,53,3],[51,4,53,4],[51,5,53,5],[51,6,53,6],[51,7,51,11],[52,7,53,7],[52,8,53,8],[52,9,52,11],[53,1,53,2],[54,1,54,2],[55,1,55,2],[55,3,55,4],[56,1,56,2],[57,1,57,2],[58,1,58,2],[59,1,59,2],[60,1,60,2],[61,1,61,2],[62,1,62,2],[63,1,63,2],[64,1,64,2],[65,0,65,7],[66,0,66,7],[68,0,68,11]],"flags":["formulas_cached_only"]}
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【每天农家乐风貌改造】","","","","标段：","","","第1页共4页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
[" "," ","","外墙面装饰1 ",""," "," "," "," "," "," "," "]
["1","011604002168","","外墙漆拆除","1.拆除部位：墙面 \r\n2.抹灰层种类：外墙漆","m2","135.42","5.32","720.43","603.97","",""]
["2","011406001169","","外墙面真石漆","1.基层类型：抹灰面 \r\n2.腻子刮腻子遍数 ：刮3厚柔性耐水腻子+5%防水剂\r\n3.油漆品种、刷漆遍数：涂刷2厚封闭底漆，涂刷3厚黄色真石漆，涂刷3厚罩光清漆。","m2","118.86","91.92","10925.61","3748.84","42.79",""]
["3","040103002170","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","3.39","14.85","50.34","7.70","29.56",""]
["4","011406001171","","栏杆面刷真石漆","1.基层类型：基层清理 \r\n2.腻子刮腻子遍数 ：找补腻子，\r\n3.油漆品种、刷漆遍数：涂刷2厚封闭底漆，涂刷3厚黄色真石漆，涂刷3厚罩光清漆。","m2","26.84","91.92","2467.13","846.53","9.66",""]
["5","011502007172","","EPS塑料装饰线（窗套）","1.基层类型：抹灰面 \r\n2.线条材料品种、规格、颜色 ：EPS塑料装饰线 红咖啡色木纹漆 150宽","m","110.4","30.74","3393.70","288.14","",""]
[" "," ","","分部小计 ",""," "," "," ","17557.21","5495.18","82.01"," "]
["本页小计","","","","","","","","17557.21","5495.18","82.01",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【每天农家乐风貌改造】","","","","标段：","","","第2页共4页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
[" "," ","","外墙面装饰2 ",""," "," "," "," "," "," "," "]
["6","011604002173","","外墙漆拆除","1.拆除部位：墙面 \r\n2.抹灰层种类：外墙漆","m2","34.2","5.32","181.94","152.53","",""]
["7","011204001174","","20厚文化石贴面","1.墙体类型：砖墙，清理墙面\r\n2.挂贴方式：8mm厚水泥砂浆粘贴，文化石背面刷环氧树脂贴粗砂\r\n3.面层材料品种、规格、品牌、颜色：20厚天然文化石\r\n4.缝宽、嵌缝材料种类：水泥浆勾缝\r\n5.磨光、酸洗、打蜡要求：表面擦净","m2","34.2","177.69","6077.00","2414.18","1.03",""]
["8","040103002175","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","0.86","14.85","12.77","1.95","7.50",""]
["9","011405001176","","金属栏杆油漆","1、除锈清理\r\n2、刷丹红漆两遍\r\n3、刷油性调和漆两遍","m2","8.76","41.13","360.30","89.44","141.12",""]
[" "," ","","分部小计 ",""," "," "," ","6632.01","2658.10","149.65"," "]
[" "," ","","暗散水 ",""," "," "," "," "," "," "," "]
["10","011602001177","","拆除50厚混凝土散水","1.拆除50厚混凝土散水","m3","0.04","240.78","9.63","8.06","",""]
["本页小计","","","","","","","","6641.64","2666.16","149.65",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【每天农家乐风貌改造】","","","","标段：","","","第3页共4页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["11","011602001178","","拆除150厚卵石灌浆垫层","1.拆除150厚卵石灌浆垫层","m3","0.12","156.37","18.76","15.70","",""]
["12","040103002179","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","0.16","14.85","2.38","0.36","1.40",""]
["13","010507001180","","50厚砼散水","1.垫层材料种类、厚度:150厚粒径5~32卵石灌M2.5混合砂浆垫层\r\n2.面层厚度：50mm\r\n3.混凝土强度等级：C15\r\n4.填塞材料种类：沥青砂浆","m2","0.8","80.55","64.44","10.45","0.63",""]
["14","010103001181","","回填种植土","1.土质要求：种植土\r\n2.密实度要求：满足设计要求\r\n3.运距：投标人自行考虑","m3","0.2","49.60","9.92","2.70","",""]
[" "," ","","分部小计 ",""," "," "," ","105.13","37.27","2.03"," "]
[" "," ","","雨落水管 ",""," "," "," "," "," "," "," "]
["15","010902004182","","雨落水管拆换","1.排水管品种、规格：塑料排水管 DN100","m","10","27.79","277.90","58.10","",""]
[" "," ","","分部小计 ",""," "," "," ","277.90","58.10"," "," "]
[" "," ","","维修改造 ",""," "," "," "," "," "," "," "]
["16","011609001183","","不锈钢栏杆、栏板拆除 H=1.0米","1.不锈钢栏杆、栏板拆除\r\n2.H=1.0米","m2","20","9.64","192.80","161.20","",""]
["本页小计","","","","","","","","566.20","248.51","2.03",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【每天农家乐风貌改造】","","","","标段：","","","第4页共4页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["17","011503008184","","玻璃栏板 H=1.1米","1.栏杆玻璃的种类、规格、颜色、品牌: 钢化夹胶玻璃 8+0.76+8，55*8扁钢2片立柱加端支座55*12，30*40方钢扶手\r\n2.高度：1.1m\r\n3.立柱及方钢扶手除锈清理、刷丹红漆两遍、刷油性调和漆两遍\r\n4.具体做法：详设计图","m","20","307.40","6148.00","1721.60","72.20",""]
[" "," ","","分部小计 ",""," "," "," ","6340.80","1882.80","72.20"," "]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["本页小计","","","","","","","","6148.00","1721.60","72.20",""]
["合    计","","","","","","","","30913.05","10131.45","305.89",""]
[]
["表-08 ","","","","","","","","","","",""]

{"sheet":"F.1.2 单价措施项目清单计价表(表-08)【风貌改造‖每~","index":98,"n_rows":19,"n_cols":14,"rows_kept":19,"merged":[[0,0,0,13],[1,0,1,1],[1,2,1,7],[1,8,1,10],[1,11,1,13],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,13],[3,7,4,8],[3,9,4,9],[3,10,3,13],[4,1,4,2],[4,7,4,8],[4,10,4,11],[5,1,5,2],[5,7,5,8],[5,10,5,11],[6,1,6,2],[6,7,6,8],[6,10,6,11],[7,1,7,2],[7,7,7,8],[7,10,7,11],[8,1,8,2],[8,7,8,8],[8,10,8,11],[9,1,9,2],[9,7,9,8],[9,10,9,11],[10,1,10,2],[10,7,10,8],[10,10,10,11],[11,1,11,2],[11,7,11,8],[11,10,11,11],[12,1,12,2],[12,7,12,8],[12,10,12,11],[13,1,13,2],[13,7,13,8],[13,10,13,11],[14,1,14,2],[14,7,14,8],[14,10,14,11],[15,0,15,8],[15,10,15,11],[16,0,16,8],[16,10,16,11],[18,0,18,13]],"flags":["formulas_cached_only"]}
["单价措施项目清单与计价表","","","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【每天农家乐风貌改造】","","","","","","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\r\n单位","工程量","金额（元）","","","","","",""]
["","","","","","","","综合单价","","合价","其中","","",""]
["","","","","","","","","","","定额人工费","","定额机械费","暂估价"]
[" "," ","","脚手架工程"," "," "," "," ",""," "," ",""," "," "]
["1","011701002001","","外脚手架","1．搭设方式：综合考虑 \r\n2．搭设高度 ：综合考虑\r\n3．脚手架材质：钢管","m2","175.68","18.33","","3220.21","1976.40","","128.25",""]
[" "," ","","小计"," "," "," "," ","","3220.21","1976.40","","128.25"," "]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["本页小计","","","","","","","","","3220.21","1976.40","","128.25",""]
["合    计","","","","","","","","","3220.21","1976.40","","128.25"," "]
[]
["表-08 ","","","","","","","","","","","","",""]

{"sheet":"F.4 总价措施项目清单与计价表(表-11)【风貌改造‖每天~","index":99,"n_rows":43,"n_cols":9,"rows_kept":43,"merged":[[0,0,0,8],[1,1,1,3],[1,4,1,6],[1,7,1,8],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[16,0,16,8],[17,0,17,8],[18,0,18,8],[19,1,19,3],[19,4,19,6],[19,7,19,8],[20,0,21,0],[20,1,21,1],[20,2,21,2],[20,4,21,4],[20,5,21,5],[20,6,21,6],[20,7,21,7],[20,8,21,8],[39,0,39,4],[41,0,41,8],[42,0,42,8]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【每天农家乐风貌改造】","","","标段：","","","第1页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["1","011707001001","安全文明施工费"," "," ","1743.33","",""," "]
["1.1","①","环境保护费","分部分项工程及单价措施项目(定额人工费+定额机械费)","1.1","137.96","",""," "]
["1.2","②","文明施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","2.7","338.63","",""," "]
["1.3","③","安全施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","4.2","526.76","",""," "]
["1.4","④","临时设施费","分部分项工程及单价措施项目(定额人工费+定额机械费)","5.9","739.98","",""," "]
["2","011707002001","夜间施工增加费"," "," ","","",""," "]
["3","011707003001","非夜间施工照明"," "," ","","",""," "]
["4","011707004001","二次搬运费"," "," ","","",""," "]
["5","011707005001","冬雨季施工增加费"," "," ","","",""," "]
["6","011707006001","地上、地下设施、建筑物的临时保护设施"," "," ","","",""," "]
["7","011707007001","已完工程及设备保护费"," "," ","","",""," "]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【每天农家乐风貌改造】","","","标段：","","","第2页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["8","011707008001","工程定位复测费"," "," ","","",""," "]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["合计","","","","","1743.33","","",""]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]

{"sheet":"G.1 其他项目清单与计价汇总表(表-12)【风貌改造‖每天~","index":100,"n_rows":25,"n_cols":5,"rows_kept":25,"merged":[[0,0,0,4],[1,2,1,3],[22,0,22,1],[24,0,24,4]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【每天农家乐风貌改造】","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","1793.83","","明细详见表-12-1"]
["2","暂估价"," ",""," "]
["2.1","材料(工程设备)暂估价/结算价","-","","明细详见表-12-2"]
["2.2","专业工程暂估价/结算价"," ","","明细详见表-12-3"]
["3","计日工"," ","","明细详见表-12-4"]
["4","总承包服务费"," ","","明细详见表-12-5"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["合　　计","","1793.83","-","-"]
[]
["注：材料（工程设备）暂估单价进入清单项目综合单价，此处不汇总。                                                                          表-12 ","","","",""]

{"sheet":"G.2 暂列金额明细表(表-12-1)【风貌改造‖每天农家乐~","index":101,"n_rows":23,"n_cols":6,"rows_kept":23,"merged":[[0,0,0,5],[1,2,1,4],[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],[20,0,20,3],[22,0,22,5]],"flags":["formulas_cached_only"]}
["暂列金额明细表","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【每天农家乐风貌改造】","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"]
["1","暂列金额","","项","1793.83"," "]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["合　　计","","","","1793.83","-"]
[]
["注：此表由招标人填写，如不能详列，也可只列暂定金额总额，投标人应将上述暂列金额计入投标总价中。\r\n                                                                                                                                  表-12-1","","","","",""]

{"sheet":"K.2 承包人提供主要材料和工程设备一览表(表-20)【~13","index":102,"n_rows":72,"n_cols":11,"rows_kept":72,"merged":[[0,0,0,10],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,10],[2,0,2,1],[2,5,2,6],[3,0,3,1],[3,5,3,6],[4,0,4,1],[4,5,4,6],[5,0,5,1],[5,5,5,6],[6,0,6,1],[6,5,6,6],[7,0,7,1],[7,5,7,6],[8,0,8,1],[8,5,8,6],[9,0,9,1],[9,5,9,6],[10,0,10,1],[10,5,10,6],[11,0,11,1],[11,5,11,6],[12,0,12,1],[12,5,12,6],[13,0,13,1],[13,5,13,6],[14,0,14,1],[14,5,14,6],[15,0,15,1],[15,5,15,6],[16,0,16,1],[16,5,16,6],[17,0,17,1],[17,5,17,6],[18,0,18,1],[18,5,18,6],[19,0,19,1],[19,5,19,6],[20,0,20,1],[20,5,20,6],[22,1,22,10],[23,0,23,10],[24,0,24,10],[25,0,25,1],[25,2,25,5],[25,6,25,8],[25,9,25,10],[26,0,26,1],[26,5,26,6],[27,0,27,1],[27,5,27,6],[28,0,28,1],[28,5,28,6],[29,0,29,1],[29,5,29,6],[30,0,30,1],[30,5,30,6],[31,0,31,1],[31,5,31,6],[32,0,32,1],[32,5,32,6],[33,0,33,1],[33,5,33,6],[34,0,34,1],[34,5,34,6],[35,0,35,1],[35,5,35,6],[36,0,36,1],[36,5,36,6],[37,0,37,1],[37,5,37,6],[38,0,38,1],[38,5,38,6],[39,0,39,1],[39,5,39,6],[40,0,40,1],[40,5,40,6],[41,0,41,1],[41,5,41,6],[42,0,42,1],[42,5,42,6],[43,0,43,1],[43,5,43,6],[44,0,44,1],[44,5,44,6],[46,1,46,10],[47,0,47,10],[48,0,48,10],[49,0,49,1],[49,2,49,5],[49,6,49,8],[49,9,49,10],[50,0,50,1],[50,5,50,6],[51,0,51,1],[51,5,51,6],[52,0,52,1],[52,5,52,6],[53,0,53,1],[53,5,53,6],[54,0,54,1],[54,5,54,6],[55,0,55,1],[55,5,55,6],[56,0,56,1],[56,5,56,6],[57,0,57,1],[57,5,57,6],[58,0,58,1],[58,5,58,6],[59,0,59,1],[59,5,59,6],[60,0,60,1],[60,5,60,6],[61,0,61,1],[61,5,61,6],[62,0,62,1],[62,5,62,6],[63,0,63,1],[63,5,63,6],[64,0,64,1],[64,5,64,6],[65,0,65,1],[65,5,65,6],[66,0,66,1],[66,5,66,6],[67,0,67,1],[67,5,67,6],[68,0,68,1],[68,5,68,6],[70,1,70,10],[71,0,71,10]],"flags":["formulas_cached_only"]}
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【每天农家乐风貌改造】","","","","标段：","","","第1页共3页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["1","","其他材料费","元","456.47"," ",""," ","1.00"," "," "]
["2","","水泥 32.5","kg","205.649"," ",""," ","0.46"," "," "]
["3","","特细砂","m3","0.189"," ",""," ","175.00"," "," "]
["4","","水","m3","0.173"," ",""," ","3.50"," "," "]
["5","","脚手架钢材","kg","56.343"," ",""," ","5.05"," "," "]
["6","","锯材 综合","m3","0.077"," ",""," ","2220.00"," "," "]
["7","","柴油(机械)","L","19.563"," ",""," ","7.27"," "," "]
["8","","汽油(机械)","L","0.035"," ",""," ","7.58"," "," "]
["9","","真石漆","kg","451.67"," ",""," ","10.00"," "," "]
["10","","水性封闭底漆","kg","38.246"," ",""," ","26.00"," "," "]
["11","","罩面漆","kg","38.246"," ",""," ","27.00"," "," "]
["12","","白水泥","kg","77.734"," ",""," ","0.88"," "," "]
["13","","双面胶纸带","m2","12.749"," ",""," ","16.60"," "," "]
["14","","成品腻子膏 耐水性 (Y)","kg","364.25"," ",""," ","1.15"," "," "]
["15","","红丹酚醛防锈漆","kg","5.694"," ",""," ","10.00"," "," "]
["16","","汽油","L","2.239"," ",""," ","7.58"," "," "]
["17","","酚醛调和漆 各色","kg","4.751"," ",""," ","11.00"," "," "]
["18","","油漆溶剂油 200#","kg","0.489"," ",""," ","4.15"," "," "]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【每天农家乐风貌改造】","","","","标段：","","","第2页共3页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["19","","EPS塑料线条 宽150","m","115.92"," ",""," ","26.00"," "," "]
["20","","砾石 5～40mm","m3","0.039"," ",""," ","175.00"," "," "]
["21","","砾石 20～50mm","m3","0.133"," ",""," ","175.00"," "," "]
["22","","中砂","m3","0.039"," ",""," ","185.00"," "," "]
["23","","石灰膏","m3","0.006"," ",""," ","170.00"," "," "]
["24","","种植土","m3","0.21"," ",""," ","28.00"," "," "]
["25","","塑料硬管 φ110","m","10.63"," ",""," ","15.04"," "," "]
["26","","塑料水斗 φ110","个","0.65"," ",""," ","15.49"," "," "]
["27","","塑料弯管","个","0.65"," ",""," ","16.27"," "," "]
["28","","铁卡箍","kg","4.23"," ",""," ","4.98"," "," "]
["29","","塑料粘接剂","kg","0.27"," ",""," ","5.81"," "," "]
["30","","塑料膨胀螺栓","百只","0.09"," ",""," ","4.15"," "," "]
["31","","方管 30×40×2","m","20"," ",""," ","10.66"," "," "]
["32","","扁钢立柱","m","20.24"," ",""," ","50.00"," "," "]
["33","","钢化夹胶玻璃 8+0.76+8","m2","18.2"," ",""," ","133.00"," "," "]
["34","","玻璃夹","个","72"," ",""," ","1.00"," "," "]
["35","","喷砂嘴","个","0.076"," ",""," ","23.24"," "," "]
["36","","胶管 φ50","m","0.191"," ",""," ","4.20"," "," "]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【每天农家乐风貌改造】","","","","标段：","","","第3页共3页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["37","","20厚天然文化石","m2","34.884"," ",""," ","75.00"," "," "]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]

{"sheet":"E.3 单位工程招标控制价投标报价汇总表(表-04-1)~14","index":103,"n_rows":44,"n_cols":5,"rows_kept":44,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,1],[3,0,3,1],[4,0,4,1],[5,0,5,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[13,0,13,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[21,1,21,4],[22,0,22,4],[23,0,23,4],[24,0,24,1],[25,0,25,1],[26,0,26,1],[27,0,27,1],[28,0,28,1],[29,0,29,1],[30,0,30,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[39,0,39,1],[40,0,40,1],[41,0,41,2],[43,1,43,4]],"flags":["formulas_cached_only"]}
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【普陀庵风貌改造】","标段：","第1页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["1","","分部分项及单价措施项目","33709.74"," "]
["1.1","","外墙面装饰1","23463.80"," "]
["1.2","","外墙面装饰2","5428.08"," "]
["1.3","","单价措施项目","4817.86"," "]
["2","","总价措施项目","1971.79","-"]
["2.1","","其中：安全文明施工费","1971.79","-"]
["3","","其他项目","1784.08","-"]
["3.1","","其中：暂列金额","1784.08","-"]
["3.2","","其中：专业工程暂估价"," ","-"]
["3.3","","其中：计日工"," ","-"]
["3.4","","其中：总承包服务费"," ","-"]
["4","","规费","1293.35","-"]
["5","","创优质工程奖补偿奖励费"," ","-"]
["6","","税前不含税工程造价","38758.96","-"]
["6.1","","其中：除税甲供材料（设备）费"," ","-"]
["7","","销项增值税额","3488.31","-"]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【普陀庵风貌改造】","标段：","第2页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["8","","附加税","60.85","-"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
[" 招标控制价/投标报价总价合计=税前不含税工程造价+销项增值税额+附加税","","","42308.12"," "]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]

{"sheet":"F.1.1 分部分项工程清单计价表(表-08)【风貌改造‖普~","index":104,"n_rows":33,"n_cols":12,"rows_kept":33,"merged":[[0,0,0,11],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,11],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,11],[3,7,4,7],[3,8,4,8],[3,9,3,11],[4,1,4,2],[5,1,5,2],[5,3,5,4],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[9,3,9,4],[10,1,10,2],[10,3,10,4],[11,1,11,2],[12,0,12,7],[14,0,14,11],[15,0,15,11],[16,0,16,1],[16,2,16,5],[16,6,16,8],[16,9,16,11],[17,0,19,0],[17,1,19,2],[17,3,19,3],[17,4,19,4],[17,5,19,5],[17,6,19,6],[17,7,17,11],[18,7,19,7],[18,8,19,8],[18,9,18,11],[19,1,19,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[22,3,22,4],[23,1,23,2],[24,1,24,2],[25,1,25,2],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,0,29,7],[30,0,30,7],[32,0,32,11]],"flags":["formulas_cached_only"]}
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【普陀庵风貌改造】","","","","标段：","","","第1页共2页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
[" "," ","","外墙面装饰1 ",""," "," "," "," "," "," "," "]
["1","011604002185","","外墙漆拆除","1.拆除部位：墙面 \r\n2.抹灰层种类：外墙漆","m2","240.38","5.32","1278.82","1072.09","",""]
["2","011406001186","","外墙面真石漆","1.基层类型：抹灰面 \r\n2.腻子刮腻子遍数 ：刮3厚柔性耐水腻子+5%防水剂\r\n3.油漆品种、刷漆遍数：涂刷2厚封闭底漆，涂刷3厚黄色真石漆，涂刷3厚罩光清漆。","m2","240.38","91.92","22095.73","7581.59","86.54",""]
["3","040103002187","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","6.01","14.85","89.25","13.64","52.41",""]
[" "," ","","分部小计 ",""," "," "," ","23463.80","8667.32","138.95"," "]
[" "," ","","外墙面装饰2 ",""," "," "," "," "," "," "," "]
["4","011604002188","","外墙漆拆除","1.拆除部位：墙面 \r\n2.抹灰层种类：外墙漆","m2","29.6","5.32","157.47","132.02","",""]
["本页小计","","","","","","","","23621.27","8799.34","138.95",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【普陀庵风貌改造】","","","","标段：","","","第2页共2页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["5","011204001189","","20厚文化石贴面","1.墙体类型：砖墙，清理墙面\r\n2.挂贴方式：8mm厚水泥砂浆粘贴，文化石背面刷环氧树脂贴粗砂\r\n3.面层材料品种、规格、品牌、颜色：20厚天然文化石\r\n4.缝宽、嵌缝材料种类：水泥浆勾缝\r\n5.磨光、酸洗、打蜡要求：表面擦净","m2","29.6","177.69","5259.62","2089.46","0.89",""]
["6","040103002190","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","0.74","14.85","10.99","1.68","6.45",""]
[" "," ","","分部小计 ",""," "," "," ","5428.08","2223.16","7.34"," "]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["本页小计","","","","","","","","5270.61","2091.14","7.34",""]
["合    计","","","","","","","","28891.88","10890.48","146.29",""]
[]
["表-08 ","","","","","","","","","","",""]

{"sheet":"F.1.2 单价措施项目清单计价表(表-08)【风貌改造‖普~","index":105,"n_rows":19,"n_cols":14,"rows_kept":19,"merged":[[0,0,0,13],[1,0,1,1],[1,2,1,7],[1,8,1,10],[1,11,1,13],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,13],[3,7,4,8],[3,9,4,9],[3,10,3,13],[4,1,4,2],[4,7,4,8],[4,10,4,11],[5,1,5,2],[5,7,5,8],[5,10,5,11],[6,1,6,2],[6,7,6,8],[6,10,6,11],[7,1,7,2],[7,7,7,8],[7,10,7,11],[8,1,8,2],[8,7,8,8],[8,10,8,11],[9,1,9,2],[9,7,9,8],[9,10,9,11],[10,1,10,2],[10,7,10,8],[10,10,10,11],[11,1,11,2],[11,7,11,8],[11,10,11,11],[12,1,12,2],[12,7,12,8],[12,10,12,11],[13,1,13,2],[13,7,13,8],[13,10,13,11],[14,1,14,2],[14,7,14,8],[14,10,14,11],[15,0,15,8],[15,10,15,11],[16,0,16,8],[16,10,16,11],[18,0,18,13]],"flags":["formulas_cached_only"]}
["单价措施项目清单与计价表","","","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【普陀庵风貌改造】","","","","","","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\r\n单位","工程量","金额（元）","","","","","",""]
["","","","","","","","综合单价","","合价","其中","","",""]
["","","","","","","","","","","定额人工费","","定额机械费","暂估价"]
[" "," ","","脚手架工程"," "," "," "," ",""," "," ",""," "," "]
["1","011701002001","","外脚手架","1．搭设方式：综合考虑 \r\n2．搭设高度 ：综合考虑\r\n3．脚手架材质：钢管","m2","262.84","18.33","","4817.86","2956.95","","191.87",""]
[" "," ","","小计"," "," "," "," ","","4817.86","2956.95","","191.87"," "]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["本页小计","","","","","","","","","4817.86","2956.95","","191.87",""]
["合    计","","","","","","","","","4817.86","2956.95","","191.87"," "]
[]
["表-08 ","","","","","","","","","","","","",""]

{"sheet":"F.4 总价措施项目清单与计价表(表-11)【风貌改造‖普陀~","index":106,"n_rows":43,"n_cols":9,"rows_kept":43,"merged":[[0,0,0,8],[1,1,1,3],[1,4,1,6],[1,7,1,8],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[16,0,16,8],[17,0,17,8],[18,0,18,8],[19,1,19,3],[19,4,19,6],[19,7,19,8],[20,0,21,0],[20,1,21,1],[20,2,21,2],[20,4,21,4],[20,5,21,5],[20,6,21,6],[20,7,21,7],[20,8,21,8],[39,0,39,4],[41,0,41,8],[42,0,42,8]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【普陀庵风貌改造】","","","标段：","","","第1页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["1","011707001001","安全文明施工费"," "," ","1971.79","",""," "]
["1.1","①","环境保护费","分部分项工程及单价措施项目(定额人工费+定额机械费)","1.1","156.04","",""," "]
["1.2","②","文明施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","2.7","383.01","",""," "]
["1.3","③","安全施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","4.2","595.79","",""," "]
["1.4","④","临时设施费","分部分项工程及单价措施项目(定额人工费+定额机械费)","5.9","836.95","",""," "]
["2","011707002001","夜间施工增加费"," "," ","","",""," "]
["3","011707003001","非夜间施工照明"," "," ","","",""," "]
["4","011707004001","二次搬运费"," "," ","","",""," "]
["5","011707005001","冬雨季施工增加费"," "," ","","",""," "]
["6","011707006001","地上、地下设施、建筑物的临时保护设施"," "," ","","",""," "]
["7","011707007001","已完工程及设备保护费"," "," ","","",""," "]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【普陀庵风貌改造】","","","标段：","","","第2页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["8","011707008001","工程定位复测费"," "," ","","",""," "]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["合计","","","","","1971.79","","",""]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]

{"sheet":"G.1 其他项目清单与计价汇总表(表-12)【风貌改造‖普陀~","index":107,"n_rows":25,"n_cols":5,"rows_kept":25,"merged":[[0,0,0,4],[1,2,1,3],[22,0,22,1],[24,0,24,4]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【普陀庵风貌改造】","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","1784.08","","明细详见表-12-1"]
["2","暂估价"," ",""," "]
["2.1","材料(工程设备)暂估价/结算价","-","","明细详见表-12-2"]
["2.2","专业工程暂估价/结算价"," ","","明细详见表-12-3"]
["3","计日工"," ","","明细详见表-12-4"]
["4","总承包服务费"," ","","明细详见表-12-5"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["合　　计","","1784.08","-","-"]
[]
["注：材料（工程设备）暂估单价进入清单项目综合单价，此处不汇总。                                                                          表-12 ","","","",""]

{"sheet":"G.2 暂列金额明细表(表-12-1)【风貌改造‖普陀庵风貌~","index":108,"n_rows":23,"n_cols":6,"rows_kept":23,"merged":[[0,0,0,5],[1,2,1,4],[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],[20,0,20,3],[22,0,22,5]],"flags":["formulas_cached_only"]}
["暂列金额明细表","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【普陀庵风貌改造】","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"]
["1","暂列金额","","项","1784.08"," "]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["合　　计","","","","1784.08","-"]
[]
["注：此表由招标人填写，如不能详列，也可只列暂定金额总额，投标人应将上述暂列金额计入投标总价中。\r\n                                                                                                                                  表-12-1","","","","",""]

{"sheet":"K.2 承包人提供主要材料和工程设备一览表(表-20)【~14","index":109,"n_rows":24,"n_cols":11,"rows_kept":24,"merged":[[0,0,0,10],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,10],[2,0,2,1],[2,5,2,6],[3,0,3,1],[3,5,3,6],[4,0,4,1],[4,5,4,6],[5,0,5,1],[5,5,5,6],[6,0,6,1],[6,5,6,6],[7,0,7,1],[7,5,7,6],[8,0,8,1],[8,5,8,6],[9,0,9,1],[9,5,9,6],[10,0,10,1],[10,5,10,6],[11,0,11,1],[11,5,11,6],[12,0,12,1],[12,5,12,6],[13,0,13,1],[13,5,13,6],[14,0,14,1],[14,5,14,6],[15,0,15,1],[15,5,15,6],[16,0,16,1],[16,5,16,6],[17,0,17,1],[17,5,17,6],[18,0,18,1],[18,5,18,6],[19,0,19,1],[19,5,19,6],[20,0,20,1],[20,5,20,6],[22,1,22,10],[23,0,23,10]],"flags":["formulas_cached_only"]}
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【普陀庵风貌改造】","","","","标段：","","","第1页共1页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["1","","其他材料费","元","506.403"," ",""," ","1.00"," "," "]
["2","","水","m3","0.113"," ",""," ","3.50"," "," "]
["3","","柴油(机械)","L","27.685"," ",""," ","7.27"," "," "]
["4","","汽油(机械)","L","0.058"," ",""," ","7.58"," "," "]
["5","","白水泥","kg","124.427"," ",""," ","0.88"," "," "]
["6","","真石漆","kg","745.24"," ",""," ","10.00"," "," "]
["7","","水性封闭底漆","kg","63.105"," ",""," ","26.00"," "," "]
["8","","罩面漆","kg","63.105"," ",""," ","27.00"," "," "]
["9","","双面胶纸带","m2","21.035"," ",""," ","16.60"," "," "]
["10","","成品腻子膏 耐水性 (Y)","kg","601"," ",""," ","1.15"," "," "]
["11","","脚手架钢材","kg","84.275"," ",""," ","5.05"," "," "]
["12","","锯材 综合","m3","0.116"," ",""," ","2220.00"," "," "]
["13","","20厚天然文化石","m2","30.192"," ",""," ","75.00"," "," "]
["14","","水泥 32.5","kg","164.407"," ",""," ","0.46"," "," "]
["15","","特细砂","m3","0.147"," ",""," ","175.00"," "," "]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]

{"sheet":"E.3 单位工程招标控制价投标报价汇总表(表-04-1)~15","index":110,"n_rows":44,"n_cols":5,"rows_kept":44,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,1],[3,0,3,1],[4,0,4,1],[5,0,5,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[13,0,13,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[21,1,21,4],[22,0,22,4],[23,0,23,4],[24,0,24,1],[25,0,25,1],[26,0,26,1],[27,0,27,1],[28,0,28,1],[29,0,29,1],[30,0,30,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[39,0,39,1],[40,0,40,1],[41,0,41,2],[43,1,43,4]],"flags":["formulas_cached_only"]}
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【青龙苑风貌改造】","标段：","第1页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["1","","分部分项及单价措施项目","181460.45"," "]
["1.1","","外墙面装饰1","133235.34"," "]
["1.2","","外墙面装饰2","20762.42"," "]
["1.3","","暗散水","105.13"," "]
["1.4","","雨落水管","555.80"," "]
["1.5","","单价措施项目","26801.76"," "]
["2","","总价措施项目","9713.72","-"]
["2.1","","其中：安全文明施工费","9713.72","-"]
["3","","其他项目","9558.71","-"]
["3.1","","其中：暂列金额","9558.71","-"]
["3.2","","其中：专业工程暂估价"," ","-"]
["3.3","","其中：计日工"," ","-"]
["3.4","","其中：总承包服务费"," ","-"]
["4","","规费","6361.55","-"]
["5","","创优质工程奖补偿奖励费"," ","-"]
["6","","税前不含税工程造价","207094.43","-"]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【青龙苑风貌改造】","标段：","第2页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["6.1","","其中：除税甲供材料（设备）费"," ","-"]
["7","","销项增值税额","18638.50","-"]
["8","","附加税","325.14","-"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
[" 招标控制价/投标报价总价合计=税前不含税工程造价+销项增值税额+附加税","","","226058.07"," "]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]

{"sheet":"F.1.1 分部分项工程清单计价表(表-08)【风貌改造‖青~","index":111,"n_rows":51,"n_cols":12,"rows_kept":51,"merged":[[0,0,0,11],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,11],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,11],[3,7,4,7],[3,8,4,8],[3,9,3,11],[4,1,4,2],[5,1,5,2],[5,3,5,4],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[10,3,10,4],[11,1,11,2],[11,3,11,4],[12,1,12,2],[13,0,13,7],[15,0,15,11],[16,0,16,11],[17,0,17,1],[17,2,17,5],[17,6,17,8],[17,9,17,11],[18,0,20,0],[18,1,20,2],[18,3,20,3],[18,4,20,4],[18,5,20,5],[18,6,20,6],[18,7,18,11],[19,7,20,7],[19,8,20,8],[19,9,19,11],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[23,3,23,4],[24,1,24,2],[24,3,24,4],[25,1,25,2],[26,1,26,2],[27,1,27,2],[28,0,28,7],[30,0,30,11],[31,0,31,11],[32,0,32,1],[32,2,32,5],[32,6,32,8],[32,9,32,11],[33,0,35,0],[33,1,35,2],[33,3,35,3],[33,4,35,4],[33,5,35,5],[33,6,35,6],[33,7,33,11],[34,7,35,7],[34,8,35,8],[34,9,34,11],[35,1,35,2],[36,1,36,2],[37,1,37,2],[38,1,38,2],[38,3,38,4],[39,1,39,2],[39,3,39,4],[40,1,40,2],[41,1,41,2],[41,3,41,4],[42,1,42,2],[43,1,43,2],[44,1,44,2],[45,1,45,2],[46,1,46,2],[47,0,47,7],[48,0,48,7],[50,0,50,11]],"flags":["formulas_cached_only"]}
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【青龙苑风貌改造】","","","","标段：","","","第1页共3页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
[" "," ","","外墙面装饰1 ",""," "," "," "," "," "," "," "]
["1","011604002191","","外墙漆拆除","1.拆除部位：墙面 \r\n2.抹灰层种类：外墙漆","m2","1236.27","5.32","6576.96","5513.76","",""]
["2","011406001192","","外墙面真石漆","1.基层类型：抹灰面 \r\n2.腻子刮腻子遍数 ：刮3厚柔性耐水腻子+5%防水剂\r\n3.油漆品种、刷漆遍数：涂刷2厚封闭底漆，涂刷3厚黄色真石漆，涂刷3厚罩光清漆。","m2","1125.12","91.92","103421.03","35486.28","405.04",""]
["3","040103002193","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","30.91","14.85","459.01","70.17","269.54",""]
["4","011502007194","","EPS塑料装饰线（窗套）","1.基层类型：抹灰面 \r\n2.线条材料品种、规格、颜色 ：EPS塑料装饰线 红咖啡色木纹漆 150宽","m","741","30.74","22778.34","1934.01","",""]
[" "," ","","分部小计 ",""," "," "," ","133235.34","43004.22","674.58"," "]
[" "," ","","外墙面装饰2 ",""," "," "," "," "," "," "," "]
["5","011604002195","","外墙漆拆除","1.拆除部位：墙面 \r\n2.抹灰层种类：外墙漆","m2","113.22","5.32","602.33","504.96","",""]
["本页小计","","","","","","","","133837.67","43509.18","674.58",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【青龙苑风貌改造】","","","","标段：","","","第2页共3页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["6","011204001196","","20厚文化石贴面","1.墙体类型：砖墙，清理墙面\r\n2.挂贴方式：8mm厚水泥砂浆粘贴，文化石背面刷环氧树脂贴粗砂\r\n3.面层材料品种、规格、品牌、颜色：20厚天然文化石\r\n4.缝宽、嵌缝材料种类：水泥浆勾缝\r\n5.磨光、酸洗、打蜡要求：表面擦净","m2","113.22","177.69","20118.06","7992.20","3.40",""]
["7","040103002197","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","2.83","14.85","42.03","6.42","24.68",""]
[" "," ","","分部小计 ",""," "," "," ","20762.42","8503.58","28.08"," "]
[" "," ","","暗散水 ",""," "," "," "," "," "," "," "]
["8","011602001198","","拆除50厚混凝土散水","1.拆除50厚混凝土散水","m3","0.04","240.78","9.63","8.06","",""]
["9","011602001199","","拆除150厚卵石灌浆垫层","1.拆除150厚卵石灌浆垫层","m3","0.12","156.37","18.76","15.70","",""]
["10","040103002200","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","0.16","14.85","2.38","0.36","1.40",""]
["本页小计","","","","","","","","20190.86","8022.74","29.48",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【青龙苑风貌改造】","","","","标段：","","","第3页共3页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["11","010507001201","","50厚砼散水","1.垫层材料种类、厚度:150厚粒径5~32卵石灌M2.5混合砂浆垫层\r\n2.面层厚度：50mm\r\n3.混凝土强度等级：C15\r\n4.填塞材料种类：沥青砂浆","m2","0.8","80.55","64.44","10.45","0.63",""]
["12","010103001202","","回填种植土","1.土质要求：种植土\r\n2.密实度要求：满足设计要求\r\n3.运距：投标人自行考虑","m3","0.2","49.60","9.92","2.70","",""]
[" "," ","","分部小计 ",""," "," "," ","105.13","37.27","2.03"," "]
[" "," ","","雨落水管 ",""," "," "," "," "," "," "," "]
["13","010902004203","","雨落水管拆换","1.排水管品种、规格：塑料排水管 DN100","m","20","27.79","555.80","116.20","",""]
[" "," ","","分部小计 ",""," "," "," ","555.80","116.20"," "," "]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["本页小计","","","","","","","","630.16","129.35","0.63",""]
["合    计","","","","","","","","154658.69","51661.27","704.69",""]
[]
["表-08 ","","","","","","","","","","",""]

{"sheet":"F.1.2 单价措施项目清单计价表(表-08)【风貌改造‖青~","index":112,"n_rows":19,"n_cols":14,"rows_kept":19,"merged":[[0,0,0,13],[1,0,1,1],[1,2,1,7],[1,8,1,10],[1,11,1,13],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,13],[3,7,4,8],[3,9,4,9],[3,10,3,13],[4,1,4,2],[4,7,4,8],[4,10,4,11],[5,1,5,2],[5,7,5,8],[5,10,5,11],[6,1,6,2],[6,7,6,8],[6,10,6,11],[7,1,7,2],[7,7,7,8],[7,10,7,11],[8,1,8,2],[8,7,8,8],[8,10,8,11],[9,1,9,2],[9,7,9,8],[9,10,9,11],[10,1,10,2],[10,7,10,8],[10,10,10,11],[11,1,11,2],[11,7,11,8],[11,10,11,11],[12,1,12,2],[12,7,12,8],[12,10,12,11],[13,1,13,2],[13,7,13,8],[13,10,13,11],[14,1,14,2],[14,7,14,8],[14,10,14,11],[15,0,15,8],[15,10,15,11],[16,0,16,8],[16,10,16,11],[18,0,18,13]],"flags":["formulas_cached_only"]}
["单价措施项目清单与计价表","","","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【青龙苑风貌改造】","","","","","","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\r\n单位","工程量","金额（元）","","","","","",""]
["","","","","","","","综合单价","","合价","其中","","",""]
["","","","","","","","","","","定额人工费","","定额机械费","暂估价"]
[" "," ","","脚手架工程"," "," "," "," ",""," "," ",""," "," "]
["1","011701002001","","外脚手架","1．搭设方式：综合考虑 \r\n2．搭设高度 ：综合考虑\r\n3．脚手架材质：钢管","m2","1462.18","18.33","","26801.76","16449.53","","1067.39",""]
[" "," ","","小计"," "," "," "," ","","26801.76","16449.53","","1067.39"," "]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["本页小计","","","","","","","","","26801.76","16449.53","","1067.39",""]
["合    计","","","","","","","","","26801.76","16449.53","","1067.39"," "]
[]
["表-08 ","","","","","","","","","","","","",""]

{"sheet":"F.4 总价措施项目清单与计价表(表-11)【风貌改造‖青龙~","index":113,"n_rows":43,"n_cols":9,"rows_kept":43,"merged":[[0,0,0,8],[1,1,1,3],[1,4,1,6],[1,7,1,8],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[16,0,16,8],[17,0,17,8],[18,0,18,8],[19,1,19,3],[19,4,19,6],[19,7,19,8],[20,0,21,0],[20,1,21,1],[20,2,21,2],[20,4,21,4],[20,5,21,5],[20,6,21,6],[20,7,21,7],[20,8,21,8],[39,0,39,4],[41,0,41,8],[42,0,42,8]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【青龙苑风貌改造】","","","标段：","","","第1页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["1","011707001001","安全文明施工费"," "," ","9713.72","",""," "]
["1.1","①","环境保护费","分部分项工程及单价措施项目(定额人工费+定额机械费)","1.1","768.71","",""," "]
["1.2","②","文明施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","2.7","1886.84","",""," "]
["1.3","③","安全施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","4.2","2935.08","",""," "]
["1.4","④","临时设施费","分部分项工程及单价措施项目(定额人工费+定额机械费)","5.9","4123.09","",""," "]
["2","011707002001","夜间施工增加费"," "," ","","",""," "]
["3","011707003001","非夜间施工照明"," "," ","","",""," "]
["4","011707004001","二次搬运费"," "," ","","",""," "]
["5","011707005001","冬雨季施工增加费"," "," ","","",""," "]
["6","011707006001","地上、地下设施、建筑物的临时保护设施"," "," ","","",""," "]
["7","011707007001","已完工程及设备保护费"," "," ","","",""," "]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【青龙苑风貌改造】","","","标段：","","","第2页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["8","011707008001","工程定位复测费"," "," ","","",""," "]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["合计","","","","","9713.72","","",""]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]

{"sheet":"G.1 其他项目清单与计价汇总表(表-12)【风貌改造‖青龙~","index":114,"n_rows":25,"n_cols":5,"rows_kept":25,"merged":[[0,0,0,4],[1,2,1,3],[22,0,22,1],[24,0,24,4]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【青龙苑风貌改造】","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","9558.71","","明细详见表-12-1"]
["2","暂估价"," ",""," "]
["2.1","材料(工程设备)暂估价/结算价","-","","明细详见表-12-2"]
["2.2","专业工程暂估价/结算价"," ","","明细详见表-12-3"]
["3","计日工"," ","","明细详见表-12-4"]
["4","总承包服务费"," ","","明细详见表-12-5"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["合　　计","","9558.71","-","-"]
[]
["注：材料（工程设备）暂估单价进入清单项目综合单价，此处不汇总。                                                                          表-12 ","","","",""]

{"sheet":"G.2 暂列金额明细表(表-12-1)【风貌改造‖青龙苑风貌~","index":115,"n_rows":23,"n_cols":6,"rows_kept":23,"merged":[[0,0,0,5],[1,2,1,4],[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],[20,0,20,3],[22,0,22,5]],"flags":["formulas_cached_only"]}
["暂列金额明细表","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【青龙苑风貌改造】","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"]
["1","暂列金额","","项","9558.71"," "]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["合　　计","","","","9558.71","-"]
[]
["注：此表由招标人填写，如不能详列，也可只列暂定金额总额，投标人应将上述暂列金额计入投标总价中。\r\n                                                                                                                                  表-12-1","","","","",""]

{"sheet":"K.2 承包人提供主要材料和工程设备一览表(表-20)【~15","index":116,"n_rows":48,"n_cols":11,"rows_kept":48,"merged":[[0,0,0,10],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,10],[2,0,2,1],[2,5,2,6],[3,0,3,1],[3,5,3,6],[4,0,4,1],[4,5,4,6],[5,0,5,1],[5,5,5,6],[6,0,6,1],[6,5,6,6],[7,0,7,1],[7,5,7,6],[8,0,8,1],[8,5,8,6],[9,0,9,1],[9,5,9,6],[10,0,10,1],[10,5,10,6],[11,0,11,1],[11,5,11,6],[12,0,12,1],[12,5,12,6],[13,0,13,1],[13,5,13,6],[14,0,14,1],[14,5,14,6],[15,0,15,1],[15,5,15,6],[16,0,16,1],[16,5,16,6],[17,0,17,1],[17,5,17,6],[18,0,18,1],[18,5,18,6],[19,0,19,1],[19,5,19,6],[20,0,20,1],[20,5,20,6],[22,1,22,10],[23,0,23,10],[24,0,24,10],[25,0,25,1],[25,2,25,5],[25,6,25,8],[25,9,25,10],[26,0,26,1],[26,5,26,6],[27,0,27,1],[27,5,27,6],[28,0,28,1],[28,5,28,6],[29,0,29,1],[29,5,29,6],[30,0,30,1],[30,5,30,6],[31,0,31,1],[31,5,31,6],[32,0,32,1],[32,5,32,6],[33,0,33,1],[33,5,33,6],[34,0,34,1],[34,5,34,6],[35,0,35,1],[35,5,35,6],[36,0,36,1],[36,5,36,6],[37,0,37,1],[37,5,37,6],[38,0,38,1],[38,5,38,6],[39,0,39,1],[39,5,39,6],[40,0,40,1],[40,5,40,6],[41,0,41,1],[41,5,41,6],[42,0,42,1],[42,5,42,6],[43,0,43,1],[43,5,43,6],[44,0,44,1],[44,5,44,6],[46,1,46,10],[47,0,47,10]],"flags":["formulas_cached_only"]}
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【青龙苑风貌改造】","","","","标段：","","","第1页共2页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["1","","其他材料费","元","2388.32"," ",""," ","1.00"," "," "]
["2","","水泥 32.5","kg","644.439"," ",""," ","0.46"," "," "]
["3","","特细砂","m3","0.58"," ",""," ","175.00"," "," "]
["4","","水","m3","0.559"," ",""," ","3.50"," "," "]
["5","","柴油(机械)","L","150.073"," ",""," ","7.27"," "," "]
["6","","汽油(机械)","L","0.285"," ",""," ","7.58"," "," "]
["7","","白水泥","kg","578.715"," ",""," ","0.88"," "," "]
["8","","真石漆","kg","3487.81"," ",""," ","10.00"," "," "]
["9","","水性封闭底漆","kg","295.339"," ",""," ","26.00"," "," "]
["10","","罩面漆","kg","295.339"," ",""," ","27.00"," "," "]
["11","","双面胶纸带","m2","98.446"," ",""," ","16.60"," "," "]
["12","","成品腻子膏 耐水性 (Y)","kg","2812.75"," ",""," ","1.15"," "," "]
["13","","EPS塑料线条 宽150","m","778.05"," ",""," ","26.00"," "," "]
["14","","砾石 5～40mm","m3","0.039"," ",""," ","175.00"," "," "]
["15","","砾石 20～50mm","m3","0.133"," ",""," ","175.00"," "," "]
["16","","中砂","m3","0.039"," ",""," ","185.00"," "," "]
["17","","石灰膏","m3","0.006"," ",""," ","170.00"," "," "]
["18","","种植土","m3","0.21"," ",""," ","28.00"," "," "]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【青龙苑风貌改造】","","","","标段：","","","第2页共2页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["19","","塑料硬管 φ110","m","21.26"," ",""," ","15.04"," "," "]
["20","","塑料水斗 φ110","个","1.3"," ",""," ","15.49"," "," "]
["21","","塑料弯管","个","1.3"," ",""," ","16.27"," "," "]
["22","","铁卡箍","kg","8.46"," ",""," ","4.98"," "," "]
["23","","塑料粘接剂","kg","0.54"," ",""," ","5.81"," "," "]
["24","","塑料膨胀螺栓","百只","0.18"," ",""," ","4.15"," "," "]
["25","","脚手架钢材","kg","468.898"," ",""," ","5.05"," "," "]
["26","","锯材 综合","m3","0.643"," ",""," ","2220.00"," "," "]
["27","","20厚天然文化石","m2","115.464"," ",""," ","75.00"," "," "]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]

{"sheet":"E.3 单位工程招标控制价投标报价汇总表(表-04-1)~16","index":117,"n_rows":44,"n_cols":5,"rows_kept":44,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,1],[3,0,3,1],[4,0,4,1],[5,0,5,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[13,0,13,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[21,1,21,4],[22,0,22,4],[23,0,23,4],[24,0,24,1],[25,0,25,1],[26,0,26,1],[27,0,27,1],[28,0,28,1],[29,0,29,1],[30,0,30,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[39,0,39,1],[40,0,40,1],[41,0,41,2],[43,1,43,4]],"flags":["formulas_cached_only"]}
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【清泉酒店风貌改造】","标段：","第1页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["1","","分部分项及单价措施项目","55990.23"," "]
["1.1","","外墙面装饰1","33756.02"," "]
["1.2","","暗散水","105.13"," "]
["1.3","","雨落水管","277.90"," "]
["1.4","","维修改造","12681.60"," "]
["1.5","","单价措施项目","9169.58"," "]
["2","","总价措施项目","3014.05","-"]
["2.1","","其中：安全文明施工费","3014.05","-"]
["3","","其他项目","2950.21","-"]
["3.1","","其中：暂列金额","2950.21","-"]
["3.2","","其中：专业工程暂估价"," ","-"]
["3.3","","其中：计日工"," ","-"]
["3.4","","其中：总承包服务费"," ","-"]
["4","","规费","1960.77","-"]
["5","","创优质工程奖补偿奖励费"," ","-"]
["6","","税前不含税工程造价","63915.26","-"]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【清泉酒店风貌改造】","标段：","第2页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["6.1","","其中：除税甲供材料（设备）费"," ","-"]
["7","","销项增值税额","5752.37","-"]
["8","","附加税","100.35","-"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
[" 招标控制价/投标报价总价合计=税前不含税工程造价+销项增值税额+附加税","","","69767.98"," "]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]

{"sheet":"F.1.1 分部分项工程清单计价表(表-08)【风貌改造‖清~","index":118,"n_rows":53,"n_cols":12,"rows_kept":53,"merged":[[0,0,0,11],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,11],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,11],[3,7,4,7],[3,8,4,8],[3,9,3,11],[4,1,4,2],[5,1,5,2],[5,3,5,4],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[11,3,11,4],[12,0,12,7],[14,0,14,11],[15,0,15,11],[16,0,16,1],[16,2,16,5],[16,6,16,8],[16,9,16,11],[17,0,19,0],[17,1,19,2],[17,3,19,3],[17,4,19,4],[17,5,19,5],[17,6,19,6],[17,7,17,11],[18,7,19,7],[18,8,19,8],[18,9,18,11],[19,1,19,2],[20,1,20,2],[20,3,20,4],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[25,1,25,2],[26,1,26,2],[26,3,26,4],[27,1,27,2],[27,3,27,4],[28,1,28,2],[29,1,29,2],[29,3,29,4],[30,0,30,7],[32,0,32,11],[33,0,33,11],[34,0,34,1],[34,2,34,5],[34,6,34,8],[34,9,34,11],[35,0,37,0],[35,1,37,2],[35,3,37,3],[35,4,37,4],[35,5,37,5],[35,6,37,6],[35,7,35,11],[36,7,37,7],[36,8,37,8],[36,9,36,11],[37,1,37,2],[38,1,38,2],[38,3,38,4],[39,1,39,2],[40,1,40,2],[41,1,41,2],[41,3,41,4],[42,1,42,2],[43,1,43,2],[44,1,44,2],[45,1,45,2],[46,1,46,2],[47,1,47,2],[48,1,48,2],[49,0,49,7],[50,0,50,7],[52,0,52,11]],"flags":["formulas_cached_only"]}
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【清泉酒店风貌改造】","","","","标段：","","","第1页共3页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
[" "," ","","外墙面装饰1 ",""," "," "," "," "," "," "," "]
["1","011604002204","","外墙漆拆除","1.拆除部位：墙面 \r\n2.抹灰层种类：外墙漆","m2","306.64","5.32","1631.32","1367.61","",""]
["2","011406001205","","外墙面真石漆","1.基层类型：抹灰面 \r\n2.腻子刮腻子遍数 ：刮3厚柔性耐水腻子+5%防水剂\r\n3.油漆品种、刷漆遍数：涂刷2厚封闭底漆，涂刷3厚黄色真石漆，涂刷3厚罩光清漆。","m2","306.64","91.92","28186.35","9671.43","110.39",""]
["3","040103002206","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","7.67","14.85","113.90","17.41","66.88",""]
["4","011404001207","","外木墙面油漆","1.清洗原木基层\r\n2.油性透明封固底漆一道\r\n3.分遍批图木器用腻子2-3遍，并进行打磨\r\n4.喷(刷，滚）水性聚氨酯底漆2-3道\r\n5.水性聚氨酯面漆2-3道","m2","4.6","56.22","258.61","145.27","1.70",""]
["5","011502007208","","EPS塑料装饰线（窗套）","1.基层类型：抹灰面 \r\n2.线条材料品种、规格、颜色 ：EPS塑料装饰线 红咖啡色木纹漆 150宽","m","116","30.74","3565.84","302.76","",""]
[" "," ","","分部小计 ",""," "," "," ","33756.02","11504.48","178.97"," "]
["本页小计","","","","","","","","33756.02","11504.48","178.97",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【清泉酒店风貌改造】","","","","标段：","","","第2页共3页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
[" "," ","","暗散水 ",""," "," "," "," "," "," "," "]
["6","011602001209","","拆除50厚混凝土散水","1.拆除50厚混凝土散水","m3","0.04","240.78","9.63","8.06","",""]
["7","011602001210","","拆除150厚卵石灌浆垫层","1.拆除150厚卵石灌浆垫层","m3","0.12","156.37","18.76","15.70","",""]
["8","040103002211","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","0.16","14.85","2.38","0.36","1.40",""]
["9","010507001212","","50厚砼散水","1.垫层材料种类、厚度:150厚粒径5~32卵石灌M2.5混合砂浆垫层\r\n2.面层厚度：50mm\r\n3.混凝土强度等级：C15\r\n4.填塞材料种类：沥青砂浆","m2","0.8","80.55","64.44","10.45","0.63",""]
["10","010103001213","","回填种植土","1.土质要求：种植土\r\n2.密实度要求：满足设计要求\r\n3.运距：投标人自行考虑","m3","0.2","49.60","9.92","2.70","",""]
[" "," ","","分部小计 ",""," "," "," ","105.13","37.27","2.03"," "]
[" "," ","","雨落水管 ",""," "," "," "," "," "," "," "]
["11","010902004214","","雨落水管拆换","1.排水管品种、规格：塑料排水管 DN100","m","10","27.79","277.90","58.10","",""]
[" "," ","","分部小计 ",""," "," "," ","277.90","58.10"," "," "]
["本页小计","","","","","","","","383.03","95.37","2.03",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【清泉酒店风貌改造】","","","","标段：","","","第3页共3页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
[" "," ","","维修改造 ",""," "," "," "," "," "," "," "]
["12","011609001215","","不锈钢栏杆、栏板拆除 H=1.0米","1.不锈钢栏杆、栏板拆除\r\n2.H=1.0米","m2","40","9.64","385.60","322.40","",""]
["13","011503008216","","玻璃栏板 H=1.1米","1.栏杆玻璃的种类、规格、颜色、品牌: 钢化夹胶玻璃 8+0.76+8，55*8扁钢2片立柱加端支座55*12，30*40方钢扶手\r\n2.高度：1.1m\r\n3.立柱及方钢扶手除锈清理、刷丹红漆两遍、刷油性调和漆两遍\r\n4.具体做法：详设计图","m","40","307.40","12296.00","3443.20","144.40",""]
[" "," ","","分部小计 ",""," "," "," ","12681.60","3765.60","144.40"," "]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["本页小计","","","","","","","","12681.60","3765.60","144.40",""]
["合    计","","","","","","","","46820.65","15365.45","325.40",""]
[]
["表-08 ","","","","","","","","","","",""]

{"sheet":"F.1.2 单价措施项目清单计价表(表-08)【风貌改造‖清~","index":119,"n_rows":19,"n_cols":14,"rows_kept":19,"merged":[[0,0,0,13],[1,0,1,1],[1,2,1,7],[1,8,1,10],[1,11,1,13],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,13],[3,7,4,8],[3,9,4,9],[3,10,3,13],[4,1,4,2],[4,7,4,8],[4,10,4,11],[5,1,5,2],[5,7,5,8],[5,10,5,11],[6,1,6,2],[6,7,6,8],[6,10,6,11],[7,1,7,2],[7,7,7,8],[7,10,7,11],[8,1,8,2],[8,7,8,8],[8,10,8,11],[9,1,9,2],[9,7,9,8],[9,10,9,11],[10,1,10,2],[10,7,10,8],[10,10,10,11],[11,1,11,2],[11,7,11,8],[11,10,11,11],[12,1,12,2],[12,7,12,8],[12,10,12,11],[13,1,13,2],[13,7,13,8],[13,10,13,11],[14,1,14,2],[14,7,14,8],[14,10,14,11],[15,0,15,8],[15,10,15,11],[16,0,16,8],[16,10,16,11],[18,0,18,13]],"flags":["formulas_cached_only"]}
["单价措施项目清单与计价表","","","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【清泉酒店风貌改造】","","","","","","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\r\n单位","工程量","金额（元）","","","","","",""]
["","","","","","","","综合单价","","合价","其中","","",""]
["","","","","","","","","","","定额人工费","","定额机械费","暂估价"]
[" "," ","","脚手架工程"," "," "," "," ",""," "," ",""," "," "]
["1","011701002001","","外脚手架","1．搭设方式：综合考虑 \r\n2．搭设高度 ：综合考虑\r\n3．脚手架材质：钢管","m2","500.25","18.33","","9169.58","5627.81","","365.18",""]
[" "," ","","小计"," "," "," "," ","","9169.58","5627.81","","365.18"," "]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["本页小计","","","","","","","","","9169.58","5627.81","","365.18",""]
["合    计","","","","","","","","","9169.58","5627.81","","365.18"," "]
[]
["表-08 ","","","","","","","","","","","","",""]

{"sheet":"F.4 总价措施项目清单与计价表(表-11)【风貌改造‖清泉~","index":120,"n_rows":43,"n_cols":9,"rows_kept":43,"merged":[[0,0,0,8],[1,1,1,3],[1,4,1,6],[1,7,1,8],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[16,0,16,8],[17,0,17,8],[18,0,18,8],[19,1,19,3],[19,4,19,6],[19,7,19,8],[20,0,21,0],[20,1,21,1],[20,2,21,2],[20,4,21,4],[20,5,21,5],[20,6,21,6],[20,7,21,7],[20,8,21,8],[39,0,39,4],[41,0,41,8],[42,0,42,8]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【清泉酒店风貌改造】","","","标段：","","","第1页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["1","011707001001","安全文明施工费"," "," ","3014.05","",""," "]
["1.1","①","环境保护费","分部分项工程及单价措施项目(定额人工费+定额机械费)","1.1","238.52","",""," "]
["1.2","②","文明施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","2.7","585.46","",""," "]
["1.3","③","安全施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","4.2","910.72","",""," "]
["1.4","④","临时设施费","分部分项工程及单价措施项目(定额人工费+定额机械费)","5.9","1279.35","",""," "]
["2","011707002001","夜间施工增加费"," "," ","","",""," "]
["3","011707003001","非夜间施工照明"," "," ","","",""," "]
["4","011707004001","二次搬运费"," "," ","","",""," "]
["5","011707005001","冬雨季施工增加费"," "," ","","",""," "]
["6","011707006001","地上、地下设施、建筑物的临时保护设施"," "," ","","",""," "]
["7","011707007001","已完工程及设备保护费"," "," ","","",""," "]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【清泉酒店风貌改造】","","","标段：","","","第2页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["8","011707008001","工程定位复测费"," "," ","","",""," "]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["合计","","","","","3014.05","","",""]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]

{"sheet":"G.1 其他项目清单与计价汇总表(表-12)【风貌改造‖清泉~","index":121,"n_rows":25,"n_cols":5,"rows_kept":25,"merged":[[0,0,0,4],[1,2,1,3],[22,0,22,1],[24,0,24,4]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【清泉酒店风貌改造】","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","2950.21","","明细详见表-12-1"]
["2","暂估价"," ",""," "]
["2.1","材料(工程设备)暂估价/结算价","-","","明细详见表-12-2"]
["2.2","专业工程暂估价/结算价"," ","","明细详见表-12-3"]
["3","计日工"," ","","明细详见表-12-4"]
["4","总承包服务费"," ","","明细详见表-12-5"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["合　　计","","2950.21","-","-"]
[]
["注：材料（工程设备）暂估单价进入清单项目综合单价，此处不汇总。                                                                          表-12 ","","","",""]

{"sheet":"G.2 暂列金额明细表(表-12-1)【风貌改造‖清泉酒店风~","index":122,"n_rows":23,"n_cols":6,"rows_kept":23,"merged":[[0,0,0,5],[1,2,1,4],[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],[20,0,20,3],[22,0,22,5]],"flags":["formulas_cached_only"]}
["暂列金额明细表","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【清泉酒店风貌改造】","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"]
["1","暂列金额","","项","2950.21"," "]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["合　　计","","","","2950.21","-"]
[]
["注：此表由招标人填写，如不能详列，也可只列暂定金额总额，投标人应将上述暂列金额计入投标总价中。\r\n                                                                                                                                  表-12-1","","","","",""]

{"sheet":"K.2 承包人提供主要材料和工程设备一览表(表-20)【~16","index":123,"n_rows":72,"n_cols":11,"rows_kept":72,"merged":[[0,0,0,10],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,10],[2,0,2,1],[2,5,2,6],[3,0,3,1],[3,5,3,6],[4,0,4,1],[4,5,4,6],[5,0,5,1],[5,5,5,6],[6,0,6,1],[6,5,6,6],[7,0,7,1],[7,5,7,6],[8,0,8,1],[8,5,8,6],[9,0,9,1],[9,5,9,6],[10,0,10,1],[10,5,10,6],[11,0,11,1],[11,5,11,6],[12,0,12,1],[12,5,12,6],[13,0,13,1],[13,5,13,6],[14,0,14,1],[14,5,14,6],[15,0,15,1],[15,5,15,6],[16,0,16,1],[16,5,16,6],[17,0,17,1],[17,5,17,6],[18,0,18,1],[18,5,18,6],[19,0,19,1],[19,5,19,6],[20,0,20,1],[20,5,20,6],[22,1,22,10],[23,0,23,10],[24,0,24,10],[25,0,25,1],[25,2,25,5],[25,6,25,8],[25,9,25,10],[26,0,26,1],[26,5,26,6],[27,0,27,1],[27,5,27,6],[28,0,28,1],[28,5,28,6],[29,0,29,1],[29,5,29,6],[30,0,30,1],[30,5,30,6],[31,0,31,1],[31,5,31,6],[32,0,32,1],[32,5,32,6],[33,0,33,1],[33,5,33,6],[34,0,34,1],[34,5,34,6],[35,0,35,1],[35,5,35,6],[36,0,36,1],[36,5,36,6],[37,0,37,1],[37,5,37,6],[38,0,38,1],[38,5,38,6],[39,0,39,1],[39,5,39,6],[40,0,40,1],[40,5,40,6],[41,0,41,1],[41,5,41,6],[42,0,42,1],[42,5,42,6],[43,0,43,1],[43,5,43,6],[44,0,44,1],[44,5,44,6],[46,1,46,10],[47,0,47,10],[48,0,48,10],[49,0,49,1],[49,2,49,5],[49,6,49,8],[49,9,49,10],[50,0,50,1],[50,5,50,6],[51,0,51,1],[51,5,51,6],[52,0,52,1],[52,5,52,6],[53,0,53,1],[53,5,53,6],[54,0,54,1],[54,5,54,6],[55,0,55,1],[55,5,55,6],[56,0,56,1],[56,5,56,6],[57,0,57,1],[57,5,57,6],[58,0,58,1],[58,5,58,6],[59,0,59,1],[59,5,59,6],[60,0,60,1],[60,5,60,6],[61,0,61,1],[61,5,61,6],[62,0,62,1],[62,5,62,6],[63,0,63,1],[63,5,63,6],[64,0,64,1],[64,5,64,6],[65,0,65,1],[65,5,65,6],[66,0,66,1],[66,5,66,6],[67,0,67,1],[67,5,67,6],[68,0,68,1],[68,5,68,6],[70,1,70,10],[71,0,71,10]],"flags":["formulas_cached_only"]}
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【清泉酒店风貌改造】","","","","标段：","","","第1页共3页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["1","","其他材料费","元","613.307"," ",""," ","1.00"," "," "]
["2","","水","m3","0.133"," ",""," ","3.50"," "," "]
["3","","柴油(机械)","L","49.635"," ",""," ","7.27"," "," "]
["4","","汽油(机械)","L","0.069"," ",""," ","7.58"," "," "]
["5","","白水泥","kg","154.528"," ",""," ","0.88"," "," "]
["6","","真石漆","kg","950.46"," ",""," ","10.00"," "," "]
["7","","水性封闭底漆","kg","80.483"," ",""," ","26.00"," "," "]
["8","","罩面漆","kg","80.483"," ",""," ","27.00"," "," "]
["9","","双面胶纸带","m2","26.828"," ",""," ","16.60"," "," "]
["10","","成品腻子膏 耐水性 (Y)","kg","766.5"," ",""," ","1.15"," "," "]
["11","","EPS塑料线条 宽150","m","121.8"," ",""," ","26.00"," "," "]
["12","","水泥 32.5","kg","15.692"," ",""," ","0.46"," "," "]
["13","","特细砂","m3","0.019"," ",""," ","175.00"," "," "]
["14","","砾石 5～40mm","m3","0.039"," ",""," ","175.00"," "," "]
["15","","砾石 20～50mm","m3","0.133"," ",""," ","175.00"," "," "]
["16","","中砂","m3","0.039"," ",""," ","185.00"," "," "]
["17","","石灰膏","m3","0.006"," ",""," ","170.00"," "," "]
["18","","种植土","m3","0.21"," ",""," ","28.00"," "," "]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【清泉酒店风貌改造】","","","","标段：","","","第2页共3页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["19","","塑料硬管 φ110","m","10.63"," ",""," ","15.04"," "," "]
["20","","塑料水斗 φ110","个","0.65"," ",""," ","15.49"," "," "]
["21","","塑料弯管","个","0.65"," ",""," ","16.27"," "," "]
["22","","铁卡箍","kg","4.23"," ",""," ","4.98"," "," "]
["23","","塑料粘接剂","kg","0.27"," ",""," ","5.81"," "," "]
["24","","塑料膨胀螺栓","百只","0.09"," ",""," ","4.15"," "," "]
["25","","方管 30×40×2","m","40"," ",""," ","10.66"," "," "]
["26","","扁钢立柱","m","40.48"," ",""," ","50.00"," "," "]
["27","","钢化夹胶玻璃 8+0.76+8","m2","36.4"," ",""," ","133.00"," "," "]
["28","","玻璃夹","个","144"," ",""," ","1.00"," "," "]
["29","","喷砂嘴","个","0.151"," ",""," ","23.24"," "," "]
["30","","胶管 φ50","m","0.383"," ",""," ","4.20"," "," "]
["31","","红丹酚醛防锈漆","kg","6.357"," ",""," ","10.00"," "," "]
["32","","汽油","L","2.391"," ",""," ","7.58"," "," "]
["33","","酚醛调和漆 各色","kg","2.989"," ",""," ","11.00"," "," "]
["34","","油漆溶剂油 200#","kg","0.312"," ",""," ","4.15"," "," "]
["35","","滑石粉","kg","1.337"," ",""," ","0.34"," "," "]
["36","","大白粉","kg","0.043"," ",""," ","0.39"," "," "]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【清泉酒店风貌改造】","","","","标段：","","","第3页共3页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["37","","腻子胶","kg","0.414"," ",""," ","1.00"," "," "]
["38","","聚氨酯底漆","kg","0.657"," ",""," ","20.00"," "," "]
["39","","稀释剂","kg","2.9"," ",""," ","7.47"," "," "]
["40","","聚氨酯清漆","kg","1.206"," ",""," ","22.00"," "," "]
["41","","脚手架钢材","kg","160.436"," ",""," ","5.05"," "," "]
["42","","锯材 综合","m3","0.22"," ",""," ","2220.00"," "," "]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]

{"sheet":"E.3 单位工程招标控制价投标报价汇总表(表-04-1)~17","index":124,"n_rows":44,"n_cols":5,"rows_kept":44,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,1],[3,0,3,1],[4,0,4,1],[5,0,5,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[13,0,13,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[21,1,21,4],[22,0,22,4],[23,0,23,4],[24,0,24,1],[25,0,25,1],[26,0,26,1],[27,0,27,1],[28,0,28,1],[29,0,29,1],[30,0,30,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[39,0,39,1],[40,0,40,1],[41,0,41,2],[43,1,43,4]],"flags":["formulas_cached_only"]}
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【溪水湾风貌改造】","标段：","第1页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["1","","分部分项及单价措施项目","63904.12"," "]
["1.1","","外墙面装饰1","40273.17"," "]
["1.2","","外墙面装饰2","11024.84"," "]
["1.3","","暗散水","105.13"," "]
["1.4","","雨落水管","277.90"," "]
["1.5","","维修改造","6340.80"," "]
["1.6","","单价措施项目","5882.28"," "]
["2","","总价措施项目","3288.12","-"]
["2.1","","其中：安全文明施工费","3288.12","-"]
["3","","其他项目","3359.61","-"]
["3.1","","其中：暂列金额","3359.61","-"]
["3.2","","其中：专业工程暂估价"," ","-"]
["3.3","","其中：计日工"," ","-"]
["3.4","","其中：总承包服务费"," ","-"]
["4","","规费","2150.38","-"]
["5","","创优质工程奖补偿奖励费"," ","-"]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【溪水湾风貌改造】","标段：","第2页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["6","","税前不含税工程造价","72702.23","-"]
["6.1","","其中：除税甲供材料（设备）费"," ","-"]
["7","","销项增值税额","6543.20","-"]
["8","","附加税","114.14","-"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
[" 招标控制价/投标报价总价合计=税前不含税工程造价+销项增值税额+附加税","","","79359.57"," "]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]

{"sheet":"F.1.1 分部分项工程清单计价表(表-08)【风貌改造‖溪~","index":125,"n_rows":78,"n_cols":12,"rows_kept":78,"merged":[[0,0,0,11],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,11],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,11],[3,7,4,7],[3,8,4,8],[3,9,3,11],[4,1,4,2],[5,1,5,2],[5,3,5,4],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,0,11,7],[13,0,13,11],[14,0,14,11],[15,0,15,1],[15,2,15,5],[15,6,15,8],[15,9,15,11],[16,0,18,0],[16,1,18,2],[16,3,18,3],[16,4,18,4],[16,5,18,5],[16,6,18,6],[16,7,16,11],[17,7,18,7],[17,8,18,8],[17,9,17,11],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[21,3,21,4],[22,1,22,2],[22,3,22,4],[23,1,23,2],[24,0,24,7],[26,0,26,11],[27,0,27,11],[28,0,28,1],[28,2,28,5],[28,6,28,8],[28,9,28,11],[29,0,31,0],[29,1,31,2],[29,3,31,3],[29,4,31,4],[29,5,31,5],[29,6,31,6],[29,7,29,11],[30,7,31,7],[30,8,31,8],[30,9,30,11],[31,1,31,2],[32,1,32,2],[33,1,33,2],[34,1,34,2],[34,3,34,4],[35,1,35,2],[35,3,35,4],[36,1,36,2],[37,1,37,2],[38,1,38,2],[39,0,39,7],[41,0,41,11],[42,0,42,11],[43,0,43,1],[43,2,43,5],[43,6,43,8],[43,9,43,11],[44,0,46,0],[44,1,46,2],[44,3,46,3],[44,4,46,4],[44,5,46,5],[44,6,46,6],[44,7,44,11],[45,7,46,7],[45,8,46,8],[45,9,45,11],[46,1,46,2],[47,1,47,2],[48,1,48,2],[49,1,49,2],[49,3,49,4],[50,1,50,2],[50,3,50,4],[51,1,51,2],[52,1,52,2],[52,3,52,4],[53,1,53,2],[53,3,53,4],[54,1,54,2],[55,0,55,7],[57,0,57,11],[58,0,58,11],[59,0,59,1],[59,2,59,5],[59,6,59,8],[59,9,59,11],[60,0,62,0],[60,1,62,2],[60,3,62,3],[60,4,62,4],[60,5,62,5],[60,6,62,6],[60,7,60,11],[61,7,62,7],[61,8,62,8],[61,9,61,11],[62,1,62,2],[63,1,63,2],[64,1,64,2],[64,3,64,4],[65,1,65,2],[66,1,66,2],[67,1,67,2],[68,1,68,2],[69,1,69,2],[70,1,70,2],[71,1,71,2],[72,1,72,2],[73,1,73,2],[74,0,74,7],[75,0,75,7],[77,0,77,11]],"flags":["formulas_cached_only"]}
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【溪水湾风貌改造】","","","","标段：","","","第1页共5页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
[" "," ","","外墙面装饰1 ",""," "," "," "," "," "," "," "]
["1","011604002217","","外墙漆拆除","1.拆除部位：墙面 \r\n2.抹灰层种类：外墙漆","m2","165.14","5.32","878.54","736.52","",""]
["2","011406001218","","外墙面真石漆","1.基层类型：抹灰面 \r\n2.腻子刮腻子遍数 ：刮3厚柔性耐水腻子+5%防水剂\r\n3.油漆品种、刷漆遍数：涂刷2厚封闭底漆，涂刷3厚黄色真石漆，涂刷3厚罩光清漆。","m2","139.09","91.92","12785.15","4386.90","50.07",""]
["3","040103002219","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","4.13","14.85","61.33","9.38","36.01",""]
["4","011609001220","","栏杆、栏板拆除","1.栏杆、栏板拆除\r\n2.H=1.0米","m2","60.28","9.64","581.10","485.86","",""]
["5","011503001221","","玻璃栏板 H=1.1米","1.栏杆玻璃的种类、规格、颜色、品牌: 钢化夹胶玻璃 8+0.76+8，55*8扁钢2片立柱加端支座55*12，30*40方钢扶手\r\n2.高度：1.1m\r\n3.立柱及方钢扶手除锈清理、刷丹红漆两遍、刷油性调和漆两遍\r\n4.具体做法：详设计图","m","54.8","307.40","16845.52","4717.18","197.83",""]
["本页小计","","","","","","","","31151.64","10335.84","283.91",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【溪水湾风貌改造】","","","","标段：","","","第2页共5页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["6","011502007222","","EPS塑料装饰线（窗套）","1.基层类型：抹灰面 \r\n2.线条材料品种、规格、颜色 ：EPS塑料装饰线 红咖啡色木纹漆 150宽","m","173.3","30.74","5327.24","452.31","",""]
["7","011404001223","","外木墙面油漆","1.清洗原木基层\r\n2.油性透明封固底漆一道\r\n3.分遍批图木器用腻子2-3遍，并进行打磨\r\n4.喷(刷，滚）水性聚氨酯底漆2-3道\r\n5.水性聚氨酯面漆2-3道","m2","67.49","56.22","3794.29","2131.33","24.97",""]
[" "," ","","分部小计 ",""," "," "," ","40273.17","12919.48","308.88"," "]
[" "," ","","外墙面装饰2 ",""," "," "," "," "," "," "," "]
["8","011604002224","","外墙漆拆除","1.拆除部位：墙面 \r\n2.抹灰层种类：外墙漆","m2","60.12","5.32","319.84","268.14","",""]
["本页小计","","","","","","","","9441.37","2851.78","24.97",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【溪水湾风貌改造】","","","","标段：","","","第3页共5页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["9","011204001225","","20厚文化石贴面","1.墙体类型：砖墙，清理墙面\r\n2.挂贴方式：8mm厚水泥砂浆粘贴，文化石背面刷环氧树脂贴粗砂\r\n3.面层材料品种、规格、品牌、颜色：20厚天然文化石\r\n4.缝宽、嵌缝材料种类：水泥浆勾缝\r\n5.磨光、酸洗、打蜡要求：表面擦净","m2","60.12","177.69","10682.72","4243.87","1.80",""]
["10","040103002226","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","1.5","14.85","22.28","3.41","13.08",""]
[" "," ","","分部小计 ",""," "," "," ","11024.84","4515.42","14.88"," "]
[" "," ","","暗散水 ",""," "," "," "," "," "," "," "]
["11","011602001227","","拆除50厚混凝土散水","1.拆除50厚混凝土散水","m3","0.04","240.78","9.63","8.06","",""]
["12","011602001228","","拆除150厚卵石灌浆垫层","1.拆除150厚卵石灌浆垫层","m3","0.12","156.37","18.76","15.70","",""]
["13","040103002229","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","0.16","14.85","2.38","0.36","1.40",""]
["本页小计","","","","","","","","10735.77","4271.40","16.28",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【溪水湾风貌改造】","","","","标段：","","","第4页共5页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["14","010507001230","","50厚砼散水","1.垫层材料种类、厚度:150厚粒径5~32卵石灌M2.5混合砂浆垫层\r\n2.面层厚度：50mm\r\n3.混凝土强度等级：C15\r\n4.填塞材料种类：沥青砂浆","m2","0.8","80.55","64.44","10.45","0.63",""]
["15","010103001231","","回填种植土","1.土质要求：种植土\r\n2.密实度要求：满足设计要求\r\n3.运距：投标人自行考虑","m3","0.2","49.60","9.92","2.70","",""]
[" "," ","","分部小计 ",""," "," "," ","105.13","37.27","2.03"," "]
[" "," ","","雨落水管 ",""," "," "," "," "," "," "," "]
["16","010902004232","","雨落水管拆换","1.排水管品种、规格：塑料排水管 DN100","m","10","27.79","277.90","58.10","",""]
[" "," ","","分部小计 ",""," "," "," ","277.90","58.10"," "," "]
[" "," ","","维修改造 ",""," "," "," "," "," "," "," "]
["17","011609001233","","不锈钢栏杆、栏板拆除 H=1.0米","1.不锈钢栏杆、栏板拆除\r\n2.H=1.0米","m2","20","9.64","192.80","161.20","",""]
["本页小计","","","","","","","","545.06","232.45","0.63",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【溪水湾风貌改造】","","","","标段：","","","第5页共5页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["18","011503008234","","玻璃栏板 H=1.1米","1.栏杆玻璃的种类、规格、颜色、品牌: 钢化夹胶玻璃 8+0.76+8，55*8扁钢2片立柱加端支座55*12，30*40方钢扶手\r\n2.高度：1.1m\r\n3.立柱及方钢扶手除锈清理、刷丹红漆两遍、刷油性调和漆两遍\r\n4.具体做法：详设计图","m","20","307.40","6148.00","1721.60","72.20",""]
[" "," ","","分部小计 ",""," "," "," ","6340.80","1882.80","72.20"," "]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["本页小计","","","","","","","","6148.00","1721.60","72.20",""]
["合    计","","","","","","","","58021.84","19413.07","397.99",""]
[]
["表-08 ","","","","","","","","","","",""]

{"sheet":"F.1.2 单价措施项目清单计价表(表-08)【风貌改造‖溪~","index":126,"n_rows":19,"n_cols":14,"rows_kept":19,"merged":[[0,0,0,13],[1,0,1,1],[1,2,1,7],[1,8,1,10],[1,11,1,13],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,13],[3,7,4,8],[3,9,4,9],[3,10,3,13],[4,1,4,2],[4,7,4,8],[4,10,4,11],[5,1,5,2],[5,7,5,8],[5,10,5,11],[6,1,6,2],[6,7,6,8],[6,10,6,11],[7,1,7,2],[7,7,7,8],[7,10,7,11],[8,1,8,2],[8,7,8,8],[8,10,8,11],[9,1,9,2],[9,7,9,8],[9,10,9,11],[10,1,10,2],[10,7,10,8],[10,10,10,11],[11,1,11,2],[11,7,11,8],[11,10,11,11],[12,1,12,2],[12,7,12,8],[12,10,12,11],[13,1,13,2],[13,7,13,8],[13,10,13,11],[14,1,14,2],[14,7,14,8],[14,10,14,11],[15,0,15,8],[15,10,15,11],[16,0,16,8],[16,10,16,11],[18,0,18,13]],"flags":["formulas_cached_only"]}
["单价措施项目清单与计价表","","","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【溪水湾风貌改造】","","","","","","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\r\n单位","工程量","金额（元）","","","","","",""]
["","","","","","","","综合单价","","合价","其中","","",""]
["","","","","","","","","","","定额人工费","","定额机械费","暂估价"]
[" "," ","","脚手架工程"," "," "," "," ",""," "," ",""," "," "]
["1","011701002001","","外脚手架","1．搭设方式：综合考虑 \r\n2．搭设高度 ：综合考虑\r\n3．脚手架材质：钢管","m2","320.91","18.33","","5882.28","3610.24","","234.26",""]
[" "," ","","小计"," "," "," "," ","","5882.28","3610.24","","234.26"," "]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["本页小计","","","","","","","","","5882.28","3610.24","","234.26",""]
["合    计","","","","","","","","","5882.28","3610.24","","234.26"," "]
[]
["表-08 ","","","","","","","","","","","","",""]

{"sheet":"F.4 总价措施项目清单与计价表(表-11)【风貌改造‖溪水~","index":127,"n_rows":43,"n_cols":9,"rows_kept":43,"merged":[[0,0,0,8],[1,1,1,3],[1,4,1,6],[1,7,1,8],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[16,0,16,8],[17,0,17,8],[18,0,18,8],[19,1,19,3],[19,4,19,6],[19,7,19,8],[20,0,21,0],[20,1,21,1],[20,2,21,2],[20,4,21,4],[20,5,21,5],[20,6,21,6],[20,7,21,7],[20,8,21,8],[39,0,39,4],[41,0,41,8],[42,0,42,8]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【溪水湾风貌改造】","","","标段：","","","第1页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["1","011707001001","安全文明施工费"," "," ","3288.12","",""," "]
["1.1","①","环境保护费","分部分项工程及单价措施项目(定额人工费+定额机械费)","1.1","260.21","",""," "]
["1.2","②","文明施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","2.7","638.70","",""," "]
["1.3","③","安全施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","4.2","993.53","",""," "]
["1.4","④","临时设施费","分部分项工程及单价措施项目(定额人工费+定额机械费)","5.9","1395.68","",""," "]
["2","011707002001","夜间施工增加费"," "," ","","",""," "]
["3","011707003001","非夜间施工照明"," "," ","","",""," "]
["4","011707004001","二次搬运费"," "," ","","",""," "]
["5","011707005001","冬雨季施工增加费"," "," ","","",""," "]
["6","011707006001","地上、地下设施、建筑物的临时保护设施"," "," ","","",""," "]
["7","011707007001","已完工程及设备保护费"," "," ","","",""," "]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【溪水湾风貌改造】","","","标段：","","","第2页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["8","011707008001","工程定位复测费"," "," ","","",""," "]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["合计","","","","","3288.12","","",""]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]

{"sheet":"G.1 其他项目清单与计价汇总表(表-12)【风貌改造‖溪水~","index":128,"n_rows":25,"n_cols":5,"rows_kept":25,"merged":[[0,0,0,4],[1,2,1,3],[22,0,22,1],[24,0,24,4]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【溪水湾风貌改造】","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","3359.61","","明细详见表-12-1"]
["2","暂估价"," ",""," "]
["2.1","材料(工程设备)暂估价/结算价","-","","明细详见表-12-2"]
["2.2","专业工程暂估价/结算价"," ","","明细详见表-12-3"]
["3","计日工"," ","","明细详见表-12-4"]
["4","总承包服务费"," ","","明细详见表-12-5"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["合　　计","","3359.61","-","-"]
[]
["注：材料（工程设备）暂估单价进入清单项目综合单价，此处不汇总。                                                                          表-12 ","","","",""]

{"sheet":"G.2 暂列金额明细表(表-12-1)【风貌改造‖溪水湾风貌~","index":129,"n_rows":23,"n_cols":6,"rows_kept":23,"merged":[[0,0,0,5],[1,2,1,4],[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],[20,0,20,3],[22,0,22,5]],"flags":["formulas_cached_only"]}
["暂列金额明细表","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【溪水湾风貌改造】","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"]
["1","暂列金额","","项","3359.61"," "]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["合　　计","","","","3359.61","-"]
[]
["注：此表由招标人填写，如不能详列，也可只列暂定金额总额，投标人应将上述暂列金额计入投标总价中。\r\n                                                                                                                                  表-12-1","","","","",""]

{"sheet":"K.2 承包人提供主要材料和工程设备一览表(表-20)【~17","index":130,"n_rows":72,"n_cols":11,"rows_kept":72,"merged":[[0,0,0,10],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,10],[2,0,2,1],[2,5,2,6],[3,0,3,1],[3,5,3,6],[4,0,4,1],[4,5,4,6],[5,0,5,1],[5,5,5,6],[6,0,6,1],[6,5,6,6],[7,0,7,1],[7,5,7,6],[8,0,8,1],[8,5,8,6],[9,0,9,1],[9,5,9,6],[10,0,10,1],[10,5,10,6],[11,0,11,1],[11,5,11,6],[12,0,12,1],[12,5,12,6],[13,0,13,1],[13,5,13,6],[14,0,14,1],[14,5,14,6],[15,0,15,1],[15,5,15,6],[16,0,16,1],[16,5,16,6],[17,0,17,1],[17,5,17,6],[18,0,18,1],[18,5,18,6],[19,0,19,1],[19,5,19,6],[20,0,20,1],[20,5,20,6],[22,1,22,10],[23,0,23,10],[24,0,24,10],[25,0,25,1],[25,2,25,5],[25,6,25,8],[25,9,25,10],[26,0,26,1],[26,5,26,6],[27,0,27,1],[27,5,27,6],[28,0,28,1],[28,5,28,6],[29,0,29,1],[29,5,29,6],[30,0,30,1],[30,5,30,6],[31,0,31,1],[31,5,31,6],[32,0,32,1],[32,5,32,6],[33,0,33,1],[33,5,33,6],[34,0,34,1],[34,5,34,6],[35,0,35,1],[35,5,35,6],[36,0,36,1],[36,5,36,6],[37,0,37,1],[37,5,37,6],[38,0,38,1],[38,5,38,6],[39,0,39,1],[39,5,39,6],[40,0,40,1],[40,5,40,6],[41,0,41,1],[41,5,41,6],[42,0,42,1],[42,5,42,6],[43,0,43,1],[43,5,43,6],[44,0,44,1],[44,5,44,6],[46,1,46,10],[47,0,47,10],[48,0,48,10],[49,0,49,1],[49,2,49,5],[49,6,49,8],[49,9,49,10],[50,0,50,1],[50,5,50,6],[51,0,51,1],[51,5,51,6],[52,0,52,1],[52,5,52,6],[53,0,53,1],[53,5,53,6],[54,0,54,1],[54,5,54,6],[55,0,55,1],[55,5,55,6],[56,0,56,1],[56,5,56,6],[57,0,57,1],[57,5,57,6],[58,0,58,1],[58,5,58,6],[59,0,59,1],[59,5,59,6],[60,0,60,1],[60,5,60,6],[61,0,61,1],[61,5,61,6],[62,0,62,1],[62,5,62,6],[63,0,63,1],[63,5,63,6],[64,0,64,1],[64,5,64,6],[65,0,65,1],[65,5,65,6],[66,0,66,1],[66,5,66,6],[67,0,67,1],[67,5,67,6],[68,0,68,1],[68,5,68,6],[70,1,70,10],[71,0,71,10]],"flags":["formulas_cached_only"]}
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【溪水湾风貌改造】","","","","标段：","","","第1页共3页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["1","","其他材料费","元","861.191"," ",""," ","1.00"," "," "]
["2","","水泥 32.5","kg","349.505"," ",""," ","0.46"," "," "]
["3","","特细砂","m3","0.317"," ",""," ","175.00"," "," "]
["4","","水","m3","0.239"," ",""," ","3.50"," "," "]
["5","","柴油(机械)","L","34.109"," ",""," ","7.27"," "," "]
["6","","汽油(机械)","L","0.052"," ",""," ","7.58"," "," "]
["7","","钢化夹胶玻璃 8+0.76+8","m2","68.068"," ",""," ","133.00"," "," "]
["8","","真石漆","kg","431.21"," ",""," ","10.00"," "," "]
["9","","水性封闭底漆","kg","36.514"," ",""," ","26.00"," "," "]
["10","","罩面漆","kg","36.514"," ",""," ","27.00"," "," "]
["11","","白水泥","kg","96.141"," ",""," ","0.88"," "," "]
["12","","双面胶纸带","m2","12.171"," ",""," ","16.60"," "," "]
["13","","成品腻子膏 耐水性 (Y)","kg","347.75"," ",""," ","1.15"," "," "]
["14","","方管 30×40×2","m","74.8"," ",""," ","10.66"," "," "]
["15","","扁钢立柱","m","75.698"," ",""," ","50.00"," "," "]
["16","","玻璃夹","个","269.28"," ",""," ","1.00"," "," "]
["17","","喷砂嘴","个","0.283"," ",""," ","23.24"," "," "]
["18","","胶管 φ50","m","0.716"," ",""," ","4.20"," "," "]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【溪水湾风貌改造】","","","","标段：","","","第2页共3页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["19","","红丹酚醛防锈漆","kg","11.881"," ",""," ","10.00"," "," "]
["20","","汽油","L","4.469"," ",""," ","7.58"," "," "]
["21","","酚醛调和漆 各色","kg","5.587"," ",""," ","11.00"," "," "]
["22","","油漆溶剂油 200#","kg","0.584"," ",""," ","4.15"," "," "]
["23","","EPS塑料线条 宽150","m","181.965"," ",""," ","26.00"," "," "]
["24","","砾石 5～40mm","m3","0.039"," ",""," ","175.00"," "," "]
["25","","砾石 20～50mm","m3","0.133"," ",""," ","175.00"," "," "]
["26","","中砂","m3","0.039"," ",""," ","185.00"," "," "]
["27","","石灰膏","m3","0.006"," ",""," ","170.00"," "," "]
["28","","种植土","m3","0.21"," ",""," ","28.00"," "," "]
["29","","塑料硬管 φ110","m","10.63"," ",""," ","15.04"," "," "]
["30","","塑料水斗 φ110","个","0.65"," ",""," ","15.49"," "," "]
["31","","塑料弯管","个","0.65"," ",""," ","16.27"," "," "]
["32","","铁卡箍","kg","4.23"," ",""," ","4.98"," "," "]
["33","","塑料粘接剂","kg","0.27"," ",""," ","5.81"," "," "]
["34","","塑料膨胀螺栓","百只","0.09"," ",""," ","4.15"," "," "]
["35","","滑石粉","kg","19.623"," ",""," ","0.34"," "," "]
["36","","大白粉","kg","0.621"," ",""," ","0.39"," "," "]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【溪水湾风貌改造】","","","","标段：","","","第3页共3页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["37","","腻子胶","kg","6.062"," ",""," ","1.00"," "," "]
["38","","聚氨酯底漆","kg","9.639"," ",""," ","20.00"," "," "]
["39","","稀释剂","kg","42.559"," ",""," ","7.47"," "," "]
["40","","聚氨酯清漆","kg","17.692"," ",""," ","22.00"," "," "]
["41","","脚手架钢材","kg","102.906"," ",""," ","5.05"," "," "]
["42","","锯材 综合","m3","0.141"," ",""," ","2220.00"," "," "]
["43","","20厚天然文化石","m2","61.302"," ",""," ","75.00"," "," "]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]

{"sheet":"E.3 单位工程招标控制价投标报价汇总表(表-04-1)~18","index":131,"n_rows":44,"n_cols":5,"rows_kept":44,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,1],[3,0,3,1],[4,0,4,1],[5,0,5,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[13,0,13,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[21,1,21,4],[22,0,22,4],[23,0,23,4],[24,0,24,1],[25,0,25,1],[26,0,26,1],[27,0,27,1],[28,0,28,1],[29,0,29,1],[30,0,30,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[39,0,39,1],[40,0,40,1],[41,0,41,2],[43,1,43,4]],"flags":["formulas_cached_only"]}
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【谢启明风貌改造】","标段：","第1页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["1","","分部分项及单价措施项目","39386.12"," "]
["1.1","","外墙面装饰1","23245.97"," "]
["1.2","","外墙面装饰2","7144.67"," "]
["1.3","","暗散水","105.13"," "]
["1.4","","雨落水管","277.90"," "]
["1.5","","围墙1","2638.34"," "]
["1.6","","单价措施项目","5974.11"," "]
["2","","总价措施项目","2224.13","-"]
["2.1","","其中：安全文明施工费","2224.13","-"]
["3","","其他项目","2080.51","-"]
["3.1","","其中：暂列金额","2080.51","-"]
["3.2","","其中：专业工程暂估价"," ","-"]
["3.3","","其中：计日工"," ","-"]
["3.4","","其中：总承包服务费"," ","-"]
["4","","规费","1448.26","-"]
["5","","创优质工程奖补偿奖励费"," ","-"]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【谢启明风貌改造】","标段：","第2页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["6","","税前不含税工程造价","45139.02","-"]
["6.1","","其中：除税甲供材料（设备）费"," ","-"]
["7","","销项增值税额","4062.51","-"]
["8","","附加税","70.87","-"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
[" 招标控制价/投标报价总价合计=税前不含税工程造价+销项增值税额+附加税","","","49272.40"," "]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]

{"sheet":"F.1.1 分部分项工程清单计价表(表-08)【风貌改造‖谢~","index":132,"n_rows":72,"n_cols":12,"rows_kept":72,"merged":[[0,0,0,11],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,11],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,11],[3,7,4,7],[3,8,4,8],[3,9,3,11],[4,1,4,2],[5,1,5,2],[5,3,5,4],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[11,3,11,4],[12,1,12,2],[12,3,12,4],[13,1,13,2],[14,0,14,7],[16,0,16,11],[17,0,17,11],[18,0,18,1],[18,2,18,5],[18,6,18,8],[18,9,18,11],[19,0,21,0],[19,1,21,2],[19,3,21,3],[19,4,21,4],[19,5,21,5],[19,6,21,6],[19,7,19,11],[20,7,21,7],[20,8,21,8],[20,9,20,11],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[24,3,24,4],[25,1,25,2],[25,3,25,4],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,0,29,7],[31,0,31,11],[32,0,32,11],[33,0,33,1],[33,2,33,5],[33,6,33,8],[33,9,33,11],[34,0,36,0],[34,1,36,2],[34,3,36,3],[34,4,36,4],[34,5,36,5],[34,6,36,6],[34,7,34,11],[35,7,36,7],[35,8,36,8],[35,9,35,11],[36,1,36,2],[37,1,37,2],[38,1,38,2],[39,1,39,2],[39,3,39,4],[40,1,40,2],[40,3,40,4],[41,1,41,2],[42,1,42,2],[42,3,42,4],[43,1,43,2],[43,3,43,4],[44,1,44,2],[45,1,45,2],[46,1,46,2],[47,0,47,7],[49,0,49,11],[50,0,50,11],[51,0,51,1],[51,2,51,5],[51,6,51,8],[51,9,51,11],[52,0,54,0],[52,1,54,2],[52,3,54,3],[52,4,54,4],[52,5,54,5],[52,6,54,6],[52,7,52,11],[53,7,54,7],[53,8,54,8],[53,9,53,11],[54,1,54,2],[55,1,55,2],[56,1,56,2],[56,3,56,4],[57,1,57,2],[58,1,58,2],[59,1,59,2],[60,1,60,2],[61,1,61,2],[62,1,62,2],[63,1,63,2],[64,1,64,2],[65,1,65,2],[66,1,66,2],[67,1,67,2],[68,0,68,7],[69,0,69,7],[71,0,71,11]],"flags":["formulas_cached_only"]}
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【谢启明风貌改造】","","","","标段：","","","第1页共4页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
[" "," ","","外墙面装饰1 ",""," "," "," "," "," "," "," "]
["1","011604002235","","外墙漆拆除","1.拆除部位：墙面 \r\n2.抹灰层种类：外墙漆","m2","221.92","5.32","1180.61","989.76","",""]
["2","自编01B01236","","清洗墙面","1.清洗墙面","m2","13.68","2.78","38.03","7.39","16.01",""]
["3","011406001237","","外墙面真石漆","1.基层类型：抹灰面 \r\n2.腻子刮腻子遍数 ：刮3厚柔性耐水腻子+5%防水剂\r\n3.油漆品种、刷漆遍数：涂刷2厚封闭底漆，涂刷3厚黄色真石漆，涂刷3厚罩光清漆。","m2","208.24","91.92","19141.42","6567.89","74.97",""]
["4","040103002238","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","5.55","14.85","82.42","12.60","48.40",""]
["5","011502007239","","EPS塑料装饰线（窗套）","1.基层类型：抹灰面 \r\n2.线条材料品种、规格、颜色 ：EPS塑料装饰线 红咖啡色木纹漆 150宽","m","91.2","30.74","2803.49","238.03","",""]
[" "," ","","分部小计 ",""," "," "," ","23245.97","7815.67","139.38"," "]
[" "," ","","外墙面装饰2 ",""," "," "," "," "," "," "," "]
["6","011604002240","","外墙漆拆除","1.拆除部位：墙面 \r\n2.抹灰层种类：外墙漆","m2","39","5.32","207.48","173.94","",""]
["本页小计","","","","","","","","23453.45","7989.61","139.38",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【谢启明风貌改造】","","","","标段：","","","第2页共4页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["7","011204001241","","20厚文化石贴面","1.墙体类型：砖墙，清理墙面\r\n2.挂贴方式：8mm厚水泥砂浆粘贴，文化石背面刷环氧树脂贴粗砂\r\n3.面层材料品种、规格、品牌、颜色：20厚天然文化石\r\n4.缝宽、嵌缝材料种类：水泥浆勾缝\r\n5.磨光、酸洗、打蜡要求：表面擦净","m2","39","177.69","6929.91","2753.01","1.17",""]
["8","040103002242","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","0.49","14.85","7.28","1.11","4.27",""]
[" "," ","","分部小计 ",""," "," "," ","7144.67","2928.06","5.44"," "]
[" "," ","","暗散水 ",""," "," "," "," "," "," "," "]
["9","011602001243","","拆除50厚混凝土散水","1.拆除50厚混凝土散水","m3","0.04","240.78","9.63","8.06","",""]
["10","011602001244","","拆除150厚卵石灌浆垫层","1.拆除150厚卵石灌浆垫层","m3","0.12","156.37","18.76","15.70","",""]
["11","040103002245","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","0.16","14.85","2.38","0.36","1.40",""]
["本页小计","","","","","","","","6967.96","2778.24","6.84",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【谢启明风貌改造】","","","","标段：","","","第3页共4页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["12","010507001246","","50厚砼散水","1.垫层材料种类、厚度:150厚粒径5~32卵石灌M2.5混合砂浆垫层\r\n2.面层厚度：50mm\r\n3.混凝土强度等级：C15\r\n4.填塞材料种类：沥青砂浆","m2","0.8","80.55","64.44","10.45","0.63",""]
["13","010103001247","","回填种植土","1.土质要求：种植土\r\n2.密实度要求：满足设计要求\r\n3.运距：投标人自行考虑","m3","0.2","49.60","9.92","2.70","",""]
[" "," ","","分部小计 ",""," "," "," ","105.13","37.27","2.03"," "]
[" "," ","","雨落水管 ",""," "," "," "," "," "," "," "]
["14","010902004248","","雨落水管拆换","1.排水管品种、规格：塑料排水管 DN100","m","10","27.79","277.90","58.10","",""]
[" "," ","","分部小计 ",""," "," "," ","277.90","58.10"," "," "]
[" "," ","","围墙1 ",""," "," "," "," "," "," "," "]
["15","011605002249","","外墙面砖拆除","1.饰面材料种类：外墙面砖拆除","m2","23.24","11.40","264.94","221.71","",""]
["16","040103002250","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","0.81","14.85","12.03","1.84","7.06",""]
["17","自编01B01251","","清洗墙面","1.清洗墙面","m2","80.99","2.78","225.15","43.73","94.76",""]
["本页小计","","","","","","","","854.38","338.53","102.45",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【谢启明风貌改造】","","","","标段：","","","第4页共4页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["18","011406001252","","外墙面真石漆","1.基层类型：抹灰面 \r\n2.腻子刮腻子遍数 ：刮3厚柔性耐水腻子+5%防水剂\r\n3.油漆品种、刷漆遍数：涂刷2厚封闭底漆，涂刷3厚黄色真石漆，涂刷3厚罩光清漆。","m2","23.24","91.92","2136.22","732.99","8.37",""]
[" "," ","","分部小计 ",""," "," "," ","2638.34","1000.27","110.19"," "]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["本页小计","","","","","","","","2136.22","732.99","8.37",""]
["合    计","","","","","","","","33412.01","11839.37","257.04",""]
[]
["表-08 ","","","","","","","","","","",""]

{"sheet":"F.1.2 单价措施项目清单计价表(表-08)【风貌改造‖谢~","index":133,"n_rows":19,"n_cols":14,"rows_kept":19,"merged":[[0,0,0,13],[1,0,1,1],[1,2,1,7],[1,8,1,10],[1,11,1,13],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,13],[3,7,4,8],[3,9,4,9],[3,10,3,13],[4,1,4,2],[4,7,4,8],[4,10,4,11],[5,1,5,2],[5,7,5,8],[5,10,5,11],[6,1,6,2],[6,7,6,8],[6,10,6,11],[7,1,7,2],[7,7,7,8],[7,10,7,11],[8,1,8,2],[8,7,8,8],[8,10,8,11],[9,1,9,2],[9,7,9,8],[9,10,9,11],[10,1,10,2],[10,7,10,8],[10,10,10,11],[11,1,11,2],[11,7,11,8],[11,10,11,11],[12,1,12,2],[12,7,12,8],[12,10,12,11],[13,1,13,2],[13,7,13,8],[13,10,13,11],[14,1,14,2],[14,7,14,8],[14,10,14,11],[15,0,15,8],[15,10,15,11],[16,0,16,8],[16,10,16,11],[18,0,18,13]],"flags":["formulas_cached_only"]}
["单价措施项目清单与计价表","","","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【谢启明风貌改造】","","","","","","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\r\n单位","工程量","金额（元）","","","","","",""]
["","","","","","","","综合单价","","合价","其中","","",""]
["","","","","","","","","","","定额人工费","","定额机械费","暂估价"]
[" "," ","","脚手架工程"," "," "," "," ",""," "," ",""," "," "]
["1","011701002001","","外脚手架","1．搭设方式：综合考虑 \r\n2．搭设高度 ：综合考虑\r\n3．脚手架材质：钢管","m2","325.92","18.33","","5974.11","3666.60","","237.92",""]
[" "," ","","小计"," "," "," "," ","","5974.11","3666.60","","237.92"," "]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["本页小计","","","","","","","","","5974.11","3666.60","","237.92",""]
["合    计","","","","","","","","","5974.11","3666.60","","237.92"," "]
[]
["表-08 ","","","","","","","","","","","","",""]

{"sheet":"F.4 总价措施项目清单与计价表(表-11)【风貌改造‖谢启~","index":134,"n_rows":43,"n_cols":9,"rows_kept":43,"merged":[[0,0,0,8],[1,1,1,3],[1,4,1,6],[1,7,1,8],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[16,0,16,8],[17,0,17,8],[18,0,18,8],[19,1,19,3],[19,4,19,6],[19,7,19,8],[20,0,21,0],[20,1,21,1],[20,2,21,2],[20,4,21,4],[20,5,21,5],[20,6,21,6],[20,7,21,7],[20,8,21,8],[39,0,39,4],[41,0,41,8],[42,0,42,8]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【谢启明风貌改造】","","","标段：","","","第1页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["1","011707001001","安全文明施工费"," "," ","2224.13","",""," "]
["1.1","①","环境保护费","分部分项工程及单价措施项目(定额人工费+定额机械费)","1.1","176.01","",""," "]
["1.2","②","文明施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","2.7","432.03","",""," "]
["1.3","③","安全施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","4.2","672.04","",""," "]
["1.4","④","临时设施费","分部分项工程及单价措施项目(定额人工费+定额机械费)","5.9","944.05","",""," "]
["2","011707002001","夜间施工增加费"," "," ","","",""," "]
["3","011707003001","非夜间施工照明"," "," ","","",""," "]
["4","011707004001","二次搬运费"," "," ","","",""," "]
["5","011707005001","冬雨季施工增加费"," "," ","","",""," "]
["6","011707006001","地上、地下设施、建筑物的临时保护设施"," "," ","","",""," "]
["7","011707007001","已完工程及设备保护费"," "," ","","",""," "]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【谢启明风貌改造】","","","标段：","","","第2页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["8","011707008001","工程定位复测费"," "," ","","",""," "]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["合计","","","","","2224.13","","",""]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]

{"sheet":"G.1 其他项目清单与计价汇总表(表-12)【风貌改造‖谢启~","index":135,"n_rows":25,"n_cols":5,"rows_kept":25,"merged":[[0,0,0,4],[1,2,1,3],[22,0,22,1],[24,0,24,4]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【谢启明风貌改造】","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","2080.51","","明细详见表-12-1"]
["2","暂估价"," ",""," "]
["2.1","材料(工程设备)暂估价/结算价","-","","明细详见表-12-2"]
["2.2","专业工程暂估价/结算价"," ","","明细详见表-12-3"]
["3","计日工"," ","","明细详见表-12-4"]
["4","总承包服务费"," ","","明细详见表-12-5"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["合　　计","","2080.51","-","-"]
[]
["注：材料（工程设备）暂估单价进入清单项目综合单价，此处不汇总。                                                                          表-12 ","","","",""]

{"sheet":"G.2 暂列金额明细表(表-12-1)【风貌改造‖谢启明风貌~","index":136,"n_rows":23,"n_cols":6,"rows_kept":23,"merged":[[0,0,0,5],[1,2,1,4],[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],[20,0,20,3],[22,0,22,5]],"flags":["formulas_cached_only"]}
["暂列金额明细表","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【谢启明风貌改造】","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"]
["1","暂列金额","","项","2080.51"," "]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["合　　计","","","","2080.51","-"]
[]
["注：此表由招标人填写，如不能详列，也可只列暂定金额总额，投标人应将上述暂列金额计入投标总价中。\r\n                                                                                                                                  表-12-1","","","","",""]

{"sheet":"K.2 承包人提供主要材料和工程设备一览表(表-20)【~18","index":137,"n_rows":48,"n_cols":11,"rows_kept":48,"merged":[[0,0,0,10],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,10],[2,0,2,1],[2,5,2,6],[3,0,3,1],[3,5,3,6],[4,0,4,1],[4,5,4,6],[5,0,5,1],[5,5,5,6],[6,0,6,1],[6,5,6,6],[7,0,7,1],[7,5,7,6],[8,0,8,1],[8,5,8,6],[9,0,9,1],[9,5,9,6],[10,0,10,1],[10,5,10,6],[11,0,11,1],[11,5,11,6],[12,0,12,1],[12,5,12,6],[13,0,13,1],[13,5,13,6],[14,0,14,1],[14,5,14,6],[15,0,15,1],[15,5,15,6],[16,0,16,1],[16,5,16,6],[17,0,17,1],[17,5,17,6],[18,0,18,1],[18,5,18,6],[19,0,19,1],[19,5,19,6],[20,0,20,1],[20,5,20,6],[22,1,22,10],[23,0,23,10],[24,0,24,10],[25,0,25,1],[25,2,25,5],[25,6,25,8],[25,9,25,10],[26,0,26,1],[26,5,26,6],[27,0,27,1],[27,5,27,6],[28,0,28,1],[28,5,28,6],[29,0,29,1],[29,5,29,6],[30,0,30,1],[30,5,30,6],[31,0,31,1],[31,5,31,6],[32,0,32,1],[32,5,32,6],[33,0,33,1],[33,5,33,6],[34,0,34,1],[34,5,34,6],[35,0,35,1],[35,5,35,6],[36,0,36,1],[36,5,36,6],[37,0,37,1],[37,5,37,6],[38,0,38,1],[38,5,38,6],[39,0,39,1],[39,5,39,6],[40,0,40,1],[40,5,40,6],[41,0,41,1],[41,5,41,6],[42,0,42,1],[42,5,42,6],[43,0,43,1],[43,5,43,6],[44,0,44,1],[44,5,44,6],[46,1,46,10],[47,0,47,10]],"flags":["formulas_cached_only"]}
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【谢启明风貌改造】","","","","标段：","","","第1页共2页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["1","","其他材料费","元","593.881"," ",""," ","1.00"," "," "]
["2","","水泥 32.5","kg","232.31"," ",""," ","0.46"," "," "]
["3","","特细砂","m3","0.212"," ",""," ","175.00"," "," "]
["4","","水","m3","2.103"," ",""," ","3.50"," "," "]
["5","","柴油(机械)","L","33.513"," ",""," ","7.27"," "," "]
["6","","汽油(机械)","L","11.903"," ",""," ","7.58"," "," "]
["7","","真石漆","kg","717.34"," ",""," ","10.00"," "," "]
["8","","水性封闭底漆","kg","60.743"," ",""," ","26.00"," "," "]
["9","","罩面漆","kg","60.743"," ",""," ","27.00"," "," "]
["10","","白水泥","kg","121.269"," ",""," ","0.88"," "," "]
["11","","双面胶纸带","m2","20.248"," ",""," ","16.60"," "," "]
["12","","成品腻子膏 耐水性 (Y)","kg","578.5"," ",""," ","1.15"," "," "]
["13","","EPS塑料线条 宽150","m","95.76"," ",""," ","26.00"," "," "]
["14","","砾石 5～40mm","m3","0.039"," ",""," ","175.00"," "," "]
["15","","砾石 20～50mm","m3","0.133"," ",""," ","175.00"," "," "]
["16","","中砂","m3","0.039"," ",""," ","185.00"," "," "]
["17","","石灰膏","m3","0.006"," ",""," ","170.00"," "," "]
["18","","种植土","m3","0.21"," ",""," ","28.00"," "," "]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【谢启明风貌改造】","","","","标段：","","","第2页共2页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["19","","塑料硬管 φ110","m","10.63"," ",""," ","15.04"," "," "]
["20","","塑料水斗 φ110","个","0.65"," ",""," ","15.49"," "," "]
["21","","塑料弯管","个","0.65"," ",""," ","16.27"," "," "]
["22","","铁卡箍","kg","4.23"," ",""," ","4.98"," "," "]
["23","","塑料粘接剂","kg","0.27"," ",""," ","5.81"," "," "]
["24","","塑料膨胀螺栓","百只","0.09"," ",""," ","4.15"," "," "]
["25","","脚手架钢材","kg","104.51"," ",""," ","5.05"," "," "]
["26","","锯材 综合","m3","0.143"," ",""," ","2220.00"," "," "]
["27","","20厚天然文化石","m2","39.78"," ",""," ","75.00"," "," "]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]

{"sheet":"E.3 单位工程招标控制价投标报价汇总表(表-04-1)~19","index":138,"n_rows":44,"n_cols":5,"rows_kept":44,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,1],[3,0,3,1],[4,0,4,1],[5,0,5,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[13,0,13,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[21,1,21,4],[22,0,22,4],[23,0,23,4],[24,0,24,1],[25,0,25,1],[26,0,26,1],[27,0,27,1],[28,0,28,1],[29,0,29,1],[30,0,30,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[39,0,39,1],[40,0,40,1],[41,0,41,2],[43,1,43,4]],"flags":["formulas_cached_only"]}
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【杨世勇风貌改造】","标段：","第1页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["1","","分部分项及单价措施项目","20920.44"," "]
["1.1","","外墙面装饰1","5698.55"," "]
["1.2","","外墙面装饰2","10652.29"," "]
["1.3","","暗散水","105.13"," "]
["1.4","","雨落水管","277.90"," "]
["1.5","","单价措施项目","4186.57"," "]
["2","","总价措施项目","1304.12","-"]
["2.1","","其中：安全文明施工费","1304.12","-"]
["3","","其他项目","1111.23","-"]
["3.1","","其中：暂列金额","1111.23","-"]
["3.2","","其中：专业工程暂估价"," ","-"]
["3.3","","其中：计日工"," ","-"]
["3.4","","其中：总承包服务费"," ","-"]
["4","","规费","849.48","-"]
["5","","创优质工程奖补偿奖励费"," ","-"]
["6","","税前不含税工程造价","24185.27","-"]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【杨世勇风貌改造】","标段：","第2页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["6.1","","其中：除税甲供材料（设备）费"," ","-"]
["7","","销项增值税额","2176.67","-"]
["8","","附加税","37.97","-"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
[" 招标控制价/投标报价总价合计=税前不含税工程造价+销项增值税额+附加税","","","26399.91"," "]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]

{"sheet":"F.1.1 分部分项工程清单计价表(表-08)【风貌改造‖杨~","index":139,"n_rows":71,"n_cols":12,"rows_kept":71,"merged":[[0,0,0,11],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,11],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,11],[3,7,4,7],[3,8,4,8],[3,9,3,11],[4,1,4,2],[5,1,5,2],[5,3,5,4],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[9,3,9,4],[10,1,10,2],[10,3,10,4],[11,1,11,2],[12,1,12,2],[13,0,13,7],[15,0,15,11],[16,0,16,11],[17,0,17,1],[17,2,17,5],[17,6,17,8],[17,9,17,11],[18,0,20,0],[18,1,20,2],[18,3,20,3],[18,4,20,4],[18,5,20,5],[18,6,20,6],[18,7,18,11],[19,7,20,7],[19,8,20,8],[19,9,19,11],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,0,24,7],[26,0,26,11],[27,0,27,11],[28,0,28,1],[28,2,28,5],[28,6,28,8],[28,9,28,11],[29,0,31,0],[29,1,31,2],[29,3,31,3],[29,4,31,4],[29,5,31,5],[29,6,31,6],[29,7,29,11],[30,7,31,7],[30,8,31,8],[30,9,30,11],[31,1,31,2],[32,1,32,2],[32,3,32,4],[33,1,33,2],[33,3,33,4],[34,1,34,2],[35,1,35,2],[36,1,36,2],[37,1,37,2],[38,1,38,2],[39,1,39,2],[39,3,39,4],[40,1,40,2],[40,3,40,4],[41,1,41,2],[42,0,42,7],[44,0,44,11],[45,0,45,11],[46,0,46,1],[46,2,46,5],[46,6,46,8],[46,9,46,11],[47,0,49,0],[47,1,49,2],[47,3,49,3],[47,4,49,4],[47,5,49,5],[47,6,49,6],[47,7,47,11],[48,7,49,7],[48,8,49,8],[48,9,48,11],[49,1,49,2],[50,1,50,2],[50,3,50,4],[51,1,51,2],[52,1,52,2],[53,1,53,2],[54,1,54,2],[55,1,55,2],[56,1,56,2],[57,1,57,2],[58,1,58,2],[59,1,59,2],[60,1,60,2],[61,1,61,2],[62,1,62,2],[63,1,63,2],[64,1,64,2],[65,1,65,2],[66,1,66,2],[67,0,67,7],[68,0,68,7],[70,0,70,11]],"flags":["formulas_cached_only"]}
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【杨世勇风貌改造】","","","","标段：","","","第1页共4页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
[" "," ","","外墙面装饰1 ",""," "," "," "," "," "," "," "]
["1","011604002253","","外墙漆拆除","1.拆除部位：墙面 \r\n2.抹灰层种类：外墙漆","m2","58.38","5.32","310.58","260.37","",""]
["2","011406001254","","外墙面真石漆","1.基层类型：抹灰面 \r\n2.腻子刮腻子遍数 ：刮3厚柔性耐水腻子+5%防水剂\r\n3.油漆品种、刷漆遍数：涂刷2厚封闭底漆，涂刷3厚黄色真石漆，涂刷3厚罩光清漆。","m2","58.38","91.92","5366.29","1841.31","21.02",""]
["3","040103002255","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","1.46","14.85","21.68","3.31","12.73",""]
[" "," ","","分部小计 ",""," "," "," ","5698.55","2104.99","33.75"," "]
[" "," ","","外墙面装饰2 ",""," "," "," "," "," "," "," "]
["4","011604002256","","外墙漆拆除","1.拆除部位：墙面 \r\n2.抹灰层种类：外墙漆","m2","54.38","5.32","289.30","242.53","",""]
["5","自编01B01257","","清洗墙面","1.清洗墙面","m2","55","2.78","152.90","29.70","64.35",""]
["本页小计","","","","","","","","6140.75","2377.22","98.10",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【杨世勇风貌改造】","","","","标段：","","","第2页共4页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["6","011204001258","","20厚文化石贴面","1.墙体类型：砖墙，清理墙面\r\n2.挂贴方式：8mm厚水泥砂浆粘贴，文化石背面刷环氧树脂贴粗砂\r\n3.面层材料品种、规格、品牌、颜色：20厚天然文化石\r\n4.缝宽、嵌缝材料种类：水泥浆勾缝\r\n5.磨光、酸洗、打蜡要求：表面擦净","m2","44.78","177.69","7956.96","3161.02","1.34",""]
["7","011205003259","","20厚文化石贴柱面","1.墙体类型：砖墙，清理墙面\r\n2.挂贴方式：8mm厚水泥砂浆粘贴，文化石背面刷环氧树脂贴粗砂\r\n3.面层材料品种、规格、品牌、颜色：20厚天然文化石\r\n4.缝宽、嵌缝材料种类：水泥浆勾缝\r\n5.磨光、酸洗、打蜡要求：表面擦净","m2","10.5","212.66","2232.93","888.83","7.14",""]
["8","040103002260","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","1.36","14.85","20.20","3.09","11.86",""]
["本页小计","","","","","","","","10210.09","4052.94","20.34",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【杨世勇风貌改造】","","","","标段：","","","第3页共4页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
[" "," ","","分部小计 ",""," "," "," ","10652.29","4325.17","84.69"," "]
[" "," ","","暗散水 ",""," "," "," "," "," "," "," "]
["9","011602001261","","拆除50厚混凝土散水","1.拆除50厚混凝土散水","m3","0.04","240.78","9.63","8.06","",""]
["10","011602001262","","拆除150厚卵石灌浆垫层","1.拆除150厚卵石灌浆垫层","m3","0.12","156.37","18.76","15.70","",""]
["11","040103002263","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","0.16","14.85","2.38","0.36","1.40",""]
["12","010507001264","","50厚砼散水","1.垫层材料种类、厚度:150厚粒径5~32卵石灌M2.5混合砂浆垫层\r\n2.面层厚度：50mm\r\n3.混凝土强度等级：C15\r\n4.填塞材料种类：沥青砂浆","m2","0.8","80.55","64.44","10.45","0.63",""]
["13","010103001265","","回填种植土","1.土质要求：种植土\r\n2.密实度要求：满足设计要求\r\n3.运距：投标人自行考虑","m3","0.2","49.60","9.92","2.70","",""]
[" "," ","","分部小计 ",""," "," "," ","105.13","37.27","2.03"," "]
[" "," ","","雨落水管 ",""," "," "," "," "," "," "," "]
["14","010902004266","","雨落水管拆换","1.排水管品种、规格：塑料排水管 DN100","m","10","27.79","277.90","58.10","",""]
["本页小计","","","","","","","","383.03","95.37","2.03",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【杨世勇风貌改造】","","","","标段：","","","第4页共4页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
[" "," ","","分部小计 ",""," "," "," ","277.90","58.10"," "," "]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["本页小计","","","","","","","","","","",""]
["合    计","","","","","","","","16733.87","6525.53","120.47",""]
[]
["表-08 ","","","","","","","","","","",""]

{"sheet":"F.1.2 单价措施项目清单计价表(表-08)【风貌改造‖杨~","index":140,"n_rows":19,"n_cols":14,"rows_kept":19,"merged":[[0,0,0,13],[1,0,1,1],[1,2,1,7],[1,8,1,10],[1,11,1,13],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,13],[3,7,4,8],[3,9,4,9],[3,10,3,13],[4,1,4,2],[4,7,4,8],[4,10,4,11],[5,1,5,2],[5,7,5,8],[5,10,5,11],[6,1,6,2],[6,7,6,8],[6,10,6,11],[7,1,7,2],[7,7,7,8],[7,10,7,11],[8,1,8,2],[8,7,8,8],[8,10,8,11],[9,1,9,2],[9,7,9,8],[9,10,9,11],[10,1,10,2],[10,7,10,8],[10,10,10,11],[11,1,11,2],[11,7,11,8],[11,10,11,11],[12,1,12,2],[12,7,12,8],[12,10,12,11],[13,1,13,2],[13,7,13,8],[13,10,13,11],[14,1,14,2],[14,7,14,8],[14,10,14,11],[15,0,15,8],[15,10,15,11],[16,0,16,8],[16,10,16,11],[18,0,18,13]],"flags":["formulas_cached_only"]}
["单价措施项目清单与计价表","","","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【杨世勇风貌改造】","","","","","","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\r\n单位","工程量","金额（元）","","","","","",""]
["","","","","","","","综合单价","","合价","其中","","",""]
["","","","","","","","","","","定额人工费","","定额机械费","暂估价"]
[" "," ","","脚手架工程"," "," "," "," ",""," "," ",""," "," "]
["1","011701002001","","外脚手架","1．搭设方式：综合考虑 \r\n2．搭设高度 ：综合考虑\r\n3．脚手架材质：钢管","m2","228.4","18.33","","4186.57","2569.50","","166.73",""]
[" "," ","","小计"," "," "," "," ","","4186.57","2569.50","","166.73"," "]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["本页小计","","","","","","","","","4186.57","2569.50","","166.73",""]
["合    计","","","","","","","","","4186.57","2569.50","","166.73"," "]
[]
["表-08 ","","","","","","","","","","","","",""]

{"sheet":"F.4 总价措施项目清单与计价表(表-11)【风貌改造‖杨世~","index":141,"n_rows":43,"n_cols":9,"rows_kept":43,"merged":[[0,0,0,8],[1,1,1,3],[1,4,1,6],[1,7,1,8],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[16,0,16,8],[17,0,17,8],[18,0,18,8],[19,1,19,3],[19,4,19,6],[19,7,19,8],[20,0,21,0],[20,1,21,1],[20,2,21,2],[20,4,21,4],[20,5,21,5],[20,6,21,6],[20,7,21,7],[20,8,21,8],[39,0,39,4],[41,0,41,8],[42,0,42,8]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【杨世勇风貌改造】","","","标段：","","","第1页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["1","011707001001","安全文明施工费"," "," ","1304.12","",""," "]
["1.1","①","环境保护费","分部分项工程及单价措施项目(定额人工费+定额机械费)","1.1","103.20","",""," "]
["1.2","②","文明施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","2.7","253.32","",""," "]
["1.3","③","安全施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","4.2","394.05","",""," "]
["1.4","④","临时设施费","分部分项工程及单价措施项目(定额人工费+定额机械费)","5.9","553.55","",""," "]
["2","011707002001","夜间施工增加费"," "," ","","",""," "]
["3","011707003001","非夜间施工照明"," "," ","","",""," "]
["4","011707004001","二次搬运费"," "," ","","",""," "]
["5","011707005001","冬雨季施工增加费"," "," ","","",""," "]
["6","011707006001","地上、地下设施、建筑物的临时保护设施"," "," ","","",""," "]
["7","011707007001","已完工程及设备保护费"," "," ","","",""," "]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【杨世勇风貌改造】","","","标段：","","","第2页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["8","011707008001","工程定位复测费"," "," ","","",""," "]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["合计","","","","","1304.12","","",""]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]

{"sheet":"G.1 其他项目清单与计价汇总表(表-12)【风貌改造‖杨世~","index":142,"n_rows":25,"n_cols":5,"rows_kept":25,"merged":[[0,0,0,4],[1,2,1,3],[22,0,22,1],[24,0,24,4]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【杨世勇风貌改造】","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","1111.23","","明细详见表-12-1"]
["2","暂估价"," ",""," "]
["2.1","材料(工程设备)暂估价/结算价","-","","明细详见表-12-2"]
["2.2","专业工程暂估价/结算价"," ","","明细详见表-12-3"]
["3","计日工"," ","","明细详见表-12-4"]
["4","总承包服务费"," ","","明细详见表-12-5"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["合　　计","","1111.23","-","-"]
[]
["注：材料（工程设备）暂估单价进入清单项目综合单价，此处不汇总。                                                                          表-12 ","","","",""]

{"sheet":"G.2 暂列金额明细表(表-12-1)【风貌改造‖杨世勇风貌~","index":143,"n_rows":23,"n_cols":6,"rows_kept":23,"merged":[[0,0,0,5],[1,2,1,4],[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],[20,0,20,3],[22,0,22,5]],"flags":["formulas_cached_only"]}
["暂列金额明细表","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【杨世勇风貌改造】","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"]
["1","暂列金额","","项","1111.23"," "]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["合　　计","","","","1111.23","-"]
[]
["注：此表由招标人填写，如不能详列，也可只列暂定金额总额，投标人应将上述暂列金额计入投标总价中。\r\n                                                                                                                                  表-12-1","","","","",""]

{"sheet":"K.2 承包人提供主要材料和工程设备一览表(表-20)【~19","index":144,"n_rows":48,"n_cols":11,"rows_kept":48,"merged":[[0,0,0,10],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,10],[2,0,2,1],[2,5,2,6],[3,0,3,1],[3,5,3,6],[4,0,4,1],[4,5,4,6],[5,0,5,1],[5,5,5,6],[6,0,6,1],[6,5,6,6],[7,0,7,1],[7,5,7,6],[8,0,8,1],[8,5,8,6],[9,0,9,1],[9,5,9,6],[10,0,10,1],[10,5,10,6],[11,0,11,1],[11,5,11,6],[12,0,12,1],[12,5,12,6],[13,0,13,1],[13,5,13,6],[14,0,14,1],[14,5,14,6],[15,0,15,1],[15,5,15,6],[16,0,16,1],[16,5,16,6],[17,0,17,1],[17,5,17,6],[18,0,18,1],[18,5,18,6],[19,0,19,1],[19,5,19,6],[20,0,20,1],[20,5,20,6],[22,1,22,10],[23,0,23,10],[24,0,24,10],[25,0,25,1],[25,2,25,5],[25,6,25,8],[25,9,25,10],[26,0,26,1],[26,5,26,6],[27,0,27,1],[27,5,27,6],[28,0,28,1],[28,5,28,6],[29,0,29,1],[29,5,29,6],[30,0,30,1],[30,5,30,6],[31,0,31,1],[31,5,31,6],[32,0,32,1],[32,5,32,6],[33,0,33,1],[33,5,33,6],[34,0,34,1],[34,5,34,6],[35,0,35,1],[35,5,35,6],[36,0,36,1],[36,5,36,6],[37,0,37,1],[37,5,37,6],[38,0,38,1],[38,5,38,6],[39,0,39,1],[39,5,39,6],[40,0,40,1],[40,5,40,6],[41,0,41,1],[41,5,41,6],[42,0,42,1],[42,5,42,6],[43,0,43,1],[43,5,43,6],[44,0,44,1],[44,5,44,6],[46,1,46,10],[47,0,47,10]],"flags":["formulas_cached_only"]}
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【杨世勇风貌改造】","","","","标段：","","","第1页共2页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["1","","其他材料费","元","455.065"," ",""," ","1.00"," "," "]
["2","","水泥 32.5","kg","548.34"," ",""," ","0.46"," "," "]
["3","","特细砂","m3","0.873"," ",""," ","175.00"," "," "]
["4","","水","m3","1.44"," ",""," ","3.50"," "," "]
["5","","柴油(机械)","L","20.817"," ",""," ","7.27"," "," "]
["6","","汽油(机械)","L","6.894"," ",""," ","7.58"," "," "]
["7","","白水泥","kg","37.592"," ",""," ","0.88"," "," "]
["8","","真石漆","kg","181.04"," ",""," ","10.00"," "," "]
["9","","水性封闭底漆","kg","15.33"," ",""," ","26.00"," "," "]
["10","","罩面漆","kg","15.33"," ",""," ","27.00"," "," "]
["11","","双面胶纸带","m2","5.11"," ",""," ","16.60"," "," "]
["12","","成品腻子膏 耐水性 (Y)","kg","146"," ",""," ","1.15"," "," "]
["13","","砾石 5～40mm","m3","0.039"," ",""," ","175.00"," "," "]
["14","","砾石 20～50mm","m3","0.133"," ",""," ","175.00"," "," "]
["15","","中砂","m3","0.039"," ",""," ","185.00"," "," "]
["16","","石灰膏","m3","0.006"," ",""," ","170.00"," "," "]
["17","","种植土","m3","0.21"," ",""," ","28.00"," "," "]
["18","","塑料硬管 φ110","m","10.63"," ",""," ","15.04"," "," "]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【杨世勇风貌改造】","","","","标段：","","","第2页共2页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["19","","塑料水斗 φ110","个","0.65"," ",""," ","15.49"," "," "]
["20","","塑料弯管","个","0.65"," ",""," ","16.27"," "," "]
["21","","铁卡箍","kg","4.23"," ",""," ","4.98"," "," "]
["22","","塑料粘接剂","kg","0.27"," ",""," ","5.81"," "," "]
["23","","塑料膨胀螺栓","百只","0.09"," ",""," ","4.15"," "," "]
["24","","脚手架钢材","kg","73.243"," ",""," ","5.05"," "," "]
["25","","锯材 综合","m3","0.1"," ",""," ","2220.00"," "," "]
["26","","20厚天然文化石","m2","56.406"," ",""," ","75.00"," "," "]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]

{"sheet":"E.3 单位工程招标控制价投标报价汇总表(表-04-1)~20","index":145,"n_rows":44,"n_cols":5,"rows_kept":44,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,1],[3,0,3,1],[4,0,4,1],[5,0,5,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[13,0,13,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[21,1,21,4],[22,0,22,4],[23,0,23,4],[24,0,24,1],[25,0,25,1],[26,0,26,1],[27,0,27,1],[28,0,28,1],[29,0,29,1],[30,0,30,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[39,0,39,1],[40,0,40,1],[41,0,41,2],[43,1,43,4]],"flags":["formulas_cached_only"]}
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【蓥和山庄风貌改造】","标段：","第1页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["1","","分部分项及单价措施项目","46857.26"," "]
["1.1","","外墙面装饰1","26362.07"," "]
["1.2","","外墙面装饰2","6018.57"," "]
["1.3","","维修改造","6974.88"," "]
["1.4","","单价措施项目","7501.74"," "]
["2","","总价措施项目","2767.96","-"]
["2.1","","其中：安全文明施工费","2767.96","-"]
["3","","其他项目","2481.26","-"]
["3.1","","其中：暂列金额","2481.26","-"]
["3.2","","其中：专业工程暂估价"," ","-"]
["3.3","","其中：计日工"," ","-"]
["3.4","","其中：总承包服务费"," ","-"]
["4","","规费","1809.42","-"]
["5","","创优质工程奖补偿奖励费"," ","-"]
["6","","税前不含税工程造价","53915.90","-"]
["6.1","","其中：除税甲供材料（设备）费"," ","-"]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【蓥和山庄风貌改造】","标段：","第2页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["7","","销项增值税额","4852.43","-"]
["8","","附加税","84.65","-"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
[" 招标控制价/投标报价总价合计=税前不含税工程造价+销项增值税额+附加税","","","58852.98"," "]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]

{"sheet":"F.1.1 分部分项工程清单计价表(表-08)【风貌改造‖蓥~","index":146,"n_rows":48,"n_cols":12,"rows_kept":48,"merged":[[0,0,0,11],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,11],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,11],[3,7,4,7],[3,8,4,8],[3,9,3,11],[4,1,4,2],[5,1,5,2],[5,3,5,4],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,0,11,7],[13,0,13,11],[14,0,14,11],[15,0,15,1],[15,2,15,5],[15,6,15,8],[15,9,15,11],[16,0,18,0],[16,1,18,2],[16,3,18,3],[16,4,18,4],[16,5,18,5],[16,6,18,6],[16,7,16,11],[17,7,18,7],[17,8,18,8],[17,9,17,11],[18,1,18,2],[19,1,19,2],[20,1,20,2],[20,3,20,4],[21,1,21,2],[21,3,21,4],[22,1,22,2],[23,1,23,2],[24,1,24,2],[25,0,25,7],[27,0,27,11],[28,0,28,11],[29,0,29,1],[29,2,29,5],[29,6,29,8],[29,9,29,11],[30,0,32,0],[30,1,32,2],[30,3,32,3],[30,4,32,4],[30,5,32,5],[30,6,32,6],[30,7,30,11],[31,7,32,7],[31,8,32,8],[31,9,31,11],[32,1,32,2],[33,1,33,2],[33,3,33,4],[34,1,34,2],[34,3,34,4],[35,1,35,2],[36,1,36,2],[37,1,37,2],[37,3,37,4],[38,1,38,2],[39,1,39,2],[40,1,40,2],[41,1,41,2],[42,1,42,2],[43,1,43,2],[44,0,44,7],[45,0,45,7],[47,0,47,11]],"flags":["formulas_cached_only"]}
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【蓥和山庄风貌改造】","","","","标段：","","","第1页共3页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
[" "," ","","外墙面装饰1 ",""," "," "," "," "," "," "," "]
["1","011604002267","","外墙漆拆除","1.拆除部位：墙面 \r\n2.抹灰层种类：外墙漆","m2","154.83","5.32","823.70","690.54","",""]
["2","011406001268","","外墙面真石漆","1.基层类型：抹灰面 \r\n2.腻子刮腻子遍数 ：刮3厚柔性耐水腻子+5%防水剂\r\n3.油漆品种、刷漆遍数：涂刷2厚封闭底漆，涂刷3厚黄色真石漆，涂刷3厚罩光清漆。","m2","135","91.92","12409.20","4257.90","48.60",""]
["3","040103002269","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","3.87","14.85","57.47","8.78","33.75",""]
["4","011401001270","","木门油漆","1.清洗原木基层\r\n2.油性透明封固底漆一道\r\n3.分遍批图木器用腻子2-3遍，并进行打磨\r\n4.喷(刷，滚）水性聚氨酯底漆2-3道\r\n5.水性聚氨酯面漆2-3道","m2","19.2","58.11","1115.71","497.09","19.97",""]
["5","011502007271","","EPS塑料装饰线（窗套）","1.基层类型：抹灰面 \r\n2.线条材料品种、规格、颜色 ：EPS塑料装饰线 红咖啡色木纹漆 150宽","m","132.2","30.74","4063.83","345.04","",""]
["本页小计","","","","","","","","18469.91","5799.35","102.32",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【蓥和山庄风貌改造】","","","","标段：","","","第2页共3页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["6","011404001272","","外木墙面油漆","1.清洗原木基层\r\n2.油性透明封固底漆一道\r\n3.分遍批图木器用腻子2-3遍，并进行打磨\r\n4.喷(刷，滚）水性聚氨酯底漆2-3道\r\n5.水性聚氨酯面漆2-3道","m2","140.38","56.22","7892.16","4433.20","51.94",""]
[" "," ","","分部小计 ",""," "," "," ","26362.07","10232.55","154.26"," "]
[" "," ","","外墙面装饰2 ",""," "," "," "," "," "," "," "]
["7","011604002273","","外墙漆拆除","1.拆除部位：墙面 \r\n2.抹灰层种类：外墙漆","m2","32.82","5.32","174.60","146.38","",""]
["8","011204001274","","20厚文化石贴面","1.墙体类型：砖墙，清理墙面\r\n2.挂贴方式：8mm厚水泥砂浆粘贴，文化石背面刷环氧树脂贴粗砂\r\n3.面层材料品种、规格、品牌、颜色：20厚天然文化石\r\n4.缝宽、嵌缝材料种类：水泥浆勾缝\r\n5.磨光、酸洗、打蜡要求：表面擦净","m2","32.82","177.69","5831.79","2316.76","0.98",""]
["9","040103002275","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","0.82","14.85","12.18","1.86","7.15",""]
["本页小计","","","","","","","","13910.73","6898.2","60.07",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【蓥和山庄风貌改造】","","","","标段：","","","第3页共3页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
[" "," ","","分部小计 ",""," "," "," ","6018.57","2465.00","8.13"," "]
[" "," ","","维修改造 ",""," "," "," "," "," "," "," "]
["10","011609001276","","不锈钢栏杆、栏板拆除 H=1.0米","1.不锈钢栏杆、栏板拆除\r\n2.H=1.0米","m2","22","9.64","212.08","177.32","",""]
["11","011503008277","","玻璃栏板 H=1.1米","1.栏杆玻璃的种类、规格、颜色、品牌: 钢化夹胶玻璃 8+0.76+8，55*8扁钢2片立柱加端支座55*12，30*40方钢扶手\r\n2.高度：1.1m\r\n3.立柱及方钢扶手除锈清理、刷丹红漆两遍、刷油性调和漆两遍\r\n4.具体做法：详设计图","m","22","307.40","6762.80","1893.76","79.42",""]
[" "," ","","分部小计 ",""," "," "," ","6974.88","2071.08","79.42"," "]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["本页小计","","","","","","","","6974.88","2071.08","79.42",""]
["合    计","","","","","","","","39355.52","14768.63","241.81",""]
[]
["表-08 ","","","","","","","","","","",""]

{"sheet":"F.1.2 单价措施项目清单计价表(表-08)【风貌改造‖蓥~","index":147,"n_rows":19,"n_cols":14,"rows_kept":19,"merged":[[0,0,0,13],[1,0,1,1],[1,2,1,7],[1,8,1,10],[1,11,1,13],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,13],[3,7,4,8],[3,9,4,9],[3,10,3,13],[4,1,4,2],[4,7,4,8],[4,10,4,11],[5,1,5,2],[5,7,5,8],[5,10,5,11],[6,1,6,2],[6,7,6,8],[6,10,6,11],[7,1,7,2],[7,7,7,8],[7,10,7,11],[8,1,8,2],[8,7,8,8],[8,10,8,11],[9,1,9,2],[9,7,9,8],[9,10,9,11],[10,1,10,2],[10,7,10,8],[10,10,10,11],[11,1,11,2],[11,7,11,8],[11,10,11,11],[12,1,12,2],[12,7,12,8],[12,10,12,11],[13,1,13,2],[13,7,13,8],[13,10,13,11],[14,1,14,2],[14,7,14,8],[14,10,14,11],[15,0,15,8],[15,10,15,11],[16,0,16,8],[16,10,16,11],[18,0,18,13]],"flags":["formulas_cached_only"]}
["单价措施项目清单与计价表","","","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【蓥和山庄风貌改造】","","","","","","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\r\n单位","工程量","金额（元）","","","","","",""]
["","","","","","","","综合单价","","合价","其中","","",""]
["","","","","","","","","","","定额人工费","","定额机械费","暂估价"]
[" "," ","","脚手架工程"," "," "," "," ",""," "," ",""," "," "]
["1","011701002001","","外脚手架","1．搭设方式：综合考虑 \r\n2．搭设高度 ：综合考虑\r\n3．脚手架材质：钢管","m2","409.26","18.33","","7501.74","4604.18","","298.76",""]
[" "," ","","小计"," "," "," "," ","","7501.74","4604.18","","298.76"," "]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["本页小计","","","","","","","","","7501.74","4604.18","","298.76",""]
["合    计","","","","","","","","","7501.74","4604.18","","298.76"," "]
[]
["表-08 ","","","","","","","","","","","","",""]

{"sheet":"F.4 总价措施项目清单与计价表(表-11)【风貌改造‖蓥和~","index":148,"n_rows":43,"n_cols":9,"rows_kept":43,"merged":[[0,0,0,8],[1,1,1,3],[1,4,1,6],[1,7,1,8],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[16,0,16,8],[17,0,17,8],[18,0,18,8],[19,1,19,3],[19,4,19,6],[19,7,19,8],[20,0,21,0],[20,1,21,1],[20,2,21,2],[20,4,21,4],[20,5,21,5],[20,6,21,6],[20,7,21,7],[20,8,21,8],[39,0,39,4],[41,0,41,8],[42,0,42,8]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【蓥和山庄风貌改造】","","","标段：","","","第1页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["1","011707001001","安全文明施工费"," "," ","2767.96","",""," "]
["1.1","①","环境保护费","分部分项工程及单价措施项目(定额人工费+定额机械费)","1.1","219.05","",""," "]
["1.2","②","文明施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","2.7","537.66","",""," "]
["1.3","③","安全施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","4.2","836.36","",""," "]
["1.4","④","临时设施费","分部分项工程及单价措施项目(定额人工费+定额机械费)","5.9","1174.89","",""," "]
["2","011707002001","夜间施工增加费"," "," ","","",""," "]
["3","011707003001","非夜间施工照明"," "," ","","",""," "]
["4","011707004001","二次搬运费"," "," ","","",""," "]
["5","011707005001","冬雨季施工增加费"," "," ","","",""," "]
["6","011707006001","地上、地下设施、建筑物的临时保护设施"," "," ","","",""," "]
["7","011707007001","已完工程及设备保护费"," "," ","","",""," "]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【蓥和山庄风貌改造】","","","标段：","","","第2页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["8","011707008001","工程定位复测费"," "," ","","",""," "]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["合计","","","","","2767.96","","",""]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]

{"sheet":"G.1 其他项目清单与计价汇总表(表-12)【风貌改造‖蓥和~","index":149,"n_rows":25,"n_cols":5,"rows_kept":25,"merged":[[0,0,0,4],[1,2,1,3],[22,0,22,1],[24,0,24,4]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【蓥和山庄风貌改造】","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","2481.26","","明细详见表-12-1"]
["2","暂估价"," ",""," "]
["2.1","材料(工程设备)暂估价/结算价","-","","明细详见表-12-2"]
["2.2","专业工程暂估价/结算价"," ","","明细详见表-12-3"]
["3","计日工"," ","","明细详见表-12-4"]
["4","总承包服务费"," ","","明细详见表-12-5"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["合　　计","","2481.26","-","-"]
[]
["注：材料（工程设备）暂估单价进入清单项目综合单价，此处不汇总。                                                                          表-12 ","","","",""]

{"sheet":"G.2 暂列金额明细表(表-12-1)【风貌改造‖蓥和山庄风~","index":150,"n_rows":23,"n_cols":6,"rows_kept":23,"merged":[[0,0,0,5],[1,2,1,4],[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],[20,0,20,3],[22,0,22,5]],"flags":["formulas_cached_only"]}
["暂列金额明细表","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【蓥和山庄风貌改造】","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"]
["1","暂列金额","","项","2481.26"," "]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["合　　计","","","","2481.26","-"]
[]
["注：此表由招标人填写，如不能详列，也可只列暂定金额总额，投标人应将上述暂列金额计入投标总价中。\r\n                                                                                                                                  表-12-1","","","","",""]

{"sheet":"K.2 承包人提供主要材料和工程设备一览表(表-20)【~20","index":151,"n_rows":48,"n_cols":11,"rows_kept":48,"merged":[[0,0,0,10],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,10],[2,0,2,1],[2,5,2,6],[3,0,3,1],[3,5,3,6],[4,0,4,1],[4,5,4,6],[5,0,5,1],[5,5,5,6],[6,0,6,1],[6,5,6,6],[7,0,7,1],[7,5,7,6],[8,0,8,1],[8,5,8,6],[9,0,9,1],[9,5,9,6],[10,0,10,1],[10,5,10,6],[11,0,11,1],[11,5,11,6],[12,0,12,1],[12,5,12,6],[13,0,13,1],[13,5,13,6],[14,0,14,1],[14,5,14,6],[15,0,15,1],[15,5,15,6],[16,0,16,1],[16,5,16,6],[17,0,17,1],[17,5,17,6],[18,0,18,1],[18,5,18,6],[19,0,19,1],[19,5,19,6],[20,0,20,1],[20,5,20,6],[22,1,22,10],[23,0,23,10],[24,0,24,10],[25,0,25,1],[25,2,25,5],[25,6,25,8],[25,9,25,10],[26,0,26,1],[26,5,26,6],[27,0,27,1],[27,5,27,6],[28,0,28,1],[28,5,28,6],[29,0,29,1],[29,5,29,6],[30,0,30,1],[30,5,30,6],[31,0,31,1],[31,5,31,6],[32,0,32,1],[32,5,32,6],[33,0,33,1],[33,5,33,6],[34,0,34,1],[34,5,34,6],[35,0,35,1],[35,5,35,6],[36,0,36,1],[36,5,36,6],[37,0,37,1],[37,5,37,6],[38,0,38,1],[38,5,38,6],[39,0,39,1],[39,5,39,6],[40,0,40,1],[40,5,40,6],[41,0,41,1],[41,5,41,6],[42,0,42,1],[42,5,42,6],[43,0,43,1],[43,5,43,6],[44,0,44,1],[44,5,44,6],[46,1,46,10],[47,0,47,10]],"flags":["formulas_cached_only"]}
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【蓥和山庄风貌改造】","","","","标段：","","","第1页共2页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["1","","其他材料费","元","739.601"," ",""," ","1.00"," "," "]
["2","","水","m3","0.104"," ",""," ","3.50"," "," "]
["3","","柴油(机械)","L","38.855"," ",""," ","7.27"," "," "]
["4","","汽油(机械)","L","0.041"," ",""," ","7.58"," "," "]
["5","","白水泥","kg","109.643"," ",""," ","0.88"," "," "]
["6","","聚氨酯底漆","kg","25.387"," ",""," ","20.00"," "," "]
["7","","稀释剂","kg","108.659"," ",""," ","7.47"," "," "]
["8","","聚氨酯清漆","kg","42.137"," ",""," ","22.00"," "," "]
["9","","真石漆","kg","418.5"," ",""," ","10.00"," "," "]
["10","","水性封闭底漆","kg","35.438"," ",""," ","26.00"," "," "]
["11","","罩面漆","kg","35.438"," ",""," ","27.00"," "," "]
["12","","双面胶纸带","m2","11.813"," ",""," ","16.60"," "," "]
["13","","成品腻子膏 耐水性 (Y)","kg","337.5"," ",""," ","1.15"," "," "]
["14","","EPS塑料线条 宽150","m","138.81"," ",""," ","26.00"," "," "]
["15","","方管 30×40×2","m","22"," ",""," ","10.66"," "," "]
["16","","扁钢立柱","m","22.264"," ",""," ","50.00"," "," "]
["17","","钢化夹胶玻璃 8+0.76+8","m2","20.02"," ",""," ","133.00"," "," "]
["18","","玻璃夹","个","79.2"," ",""," ","1.00"," "," "]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【蓥和山庄风貌改造】","","","","标段：","","","第2页共2页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["19","","喷砂嘴","个","0.083"," ",""," ","23.24"," "," "]
["20","","胶管 φ50","m","0.211"," ",""," ","4.20"," "," "]
["21","","红丹酚醛防锈漆","kg","3.494"," ",""," ","10.00"," "," "]
["22","","汽油","L","1.314"," ",""," ","7.58"," "," "]
["23","","酚醛调和漆 各色","kg","1.643"," ",""," ","11.00"," "," "]
["24","","油漆溶剂油 200#","kg","0.172"," ",""," ","4.15"," "," "]
["25","","滑石粉","kg","40.814"," ",""," ","0.34"," "," "]
["26","","大白粉","kg","1.292"," ",""," ","0.39"," "," "]
["27","","腻子胶","kg","12.608"," ",""," ","1.00"," "," "]
["28","","透明腻子","kg","3.076"," ",""," ","12.45"," "," "]
["29","","脚手架钢材","kg","131.254"," ",""," ","5.05"," "," "]
["30","","锯材 综合","m3","0.18"," ",""," ","2220.00"," "," "]
["31","","20厚天然文化石","m2","33.456"," ",""," ","75.00"," "," "]
["32","","水泥 32.5","kg","182.181"," ",""," ","0.46"," "," "]
["33","","特细砂","m3","0.163"," ",""," ","175.00"," "," "]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]

{"sheet":"E.3 单位工程招标控制价投标报价汇总表(表-04-1)~21","index":152,"n_rows":44,"n_cols":5,"rows_kept":44,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,1],[3,0,3,1],[4,0,4,1],[5,0,5,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[13,0,13,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[21,1,21,4],[22,0,22,4],[23,0,23,4],[24,0,24,1],[25,0,25,1],[26,0,26,1],[27,0,27,1],[28,0,28,1],[29,0,29,1],[30,0,30,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[39,0,39,1],[40,0,40,1],[41,0,41,2],[43,1,43,4]],"flags":["formulas_cached_only"]}
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【煜龙阁风貌改造】","标段：","第1页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["1","","分部分项及单价措施项目","25697.56"," "]
["1.1","","外墙面装饰1","16820.43"," "]
["1.2","","外墙面装饰2","3168.80"," "]
["1.3","","单价措施项目","5708.33"," "]
["2","","总价措施项目","1488.39","-"]
["2.1","","其中：安全文明施工费","1488.39","-"]
["3","","其他项目","1359.30","-"]
["3.1","","其中：暂列金额","1359.30","-"]
["3.2","","其中：专业工程暂估价"," ","-"]
["3.3","","其中：计日工"," ","-"]
["3.4","","其中：总承包服务费"," ","-"]
["4","","规费","970.39","-"]
["5","","创优质工程奖补偿奖励费"," ","-"]
["6","","税前不含税工程造价","29515.64","-"]
["6.1","","其中：除税甲供材料（设备）费"," ","-"]
["7","","销项增值税额","2656.41","-"]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【煜龙阁风貌改造】","标段：","第2页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["8","","附加税","46.34","-"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
[" 招标控制价/投标报价总价合计=税前不含税工程造价+销项增值税额+附加税","","","32218.39"," "]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]

{"sheet":"F.1.1 分部分项工程清单计价表(表-08)【风貌改造‖煜~","index":153,"n_rows":54,"n_cols":12,"rows_kept":54,"merged":[[0,0,0,11],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,11],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,11],[3,7,4,7],[3,8,4,8],[3,9,3,11],[4,1,4,2],[5,1,5,2],[5,3,5,4],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,0,11,7],[13,0,13,11],[14,0,14,11],[15,0,15,1],[15,2,15,5],[15,6,15,8],[15,9,15,11],[16,0,18,0],[16,1,18,2],[16,3,18,3],[16,4,18,4],[16,5,18,5],[16,6,18,6],[16,7,16,11],[17,7,18,7],[17,8,18,8],[17,9,17,11],[18,1,18,2],[19,1,19,2],[20,1,20,2],[20,3,20,4],[21,1,21,2],[21,3,21,4],[22,1,22,2],[23,1,23,2],[24,1,24,2],[25,0,25,7],[27,0,27,11],[28,0,28,11],[29,0,29,1],[29,2,29,5],[29,6,29,8],[29,9,29,11],[30,0,32,0],[30,1,32,2],[30,3,32,3],[30,4,32,4],[30,5,32,5],[30,6,32,6],[30,7,30,11],[31,7,32,7],[31,8,32,8],[31,9,31,11],[32,1,32,2],[33,1,33,2],[33,3,33,4],[34,1,34,2],[35,1,35,2],[36,1,36,2],[37,1,37,2],[38,1,38,2],[39,1,39,2],[40,1,40,2],[41,1,41,2],[42,1,42,2],[43,1,43,2],[44,1,44,2],[45,1,45,2],[46,1,46,2],[47,1,47,2],[48,1,48,2],[49,1,49,2],[50,0,50,7],[51,0,51,7],[53,0,53,11]],"flags":["formulas_cached_only"]}
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【煜龙阁风貌改造】","","","","标段：","","","第1页共3页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
[" "," ","","外墙面装饰1 ",""," "," "," "," "," "," "," "]
["1","011604002278","","外墙漆拆除","1.拆除部位：墙面 \r\n2.抹灰层种类：外墙漆","m2","107.33","5.32","571.00","478.69","",""]
["2","011406001279","","外墙面真石漆","1.基层类型：抹灰面 \r\n2.腻子刮腻子遍数 ：刮3厚柔性耐水腻子+5%防水剂\r\n3.油漆品种、刷漆遍数：涂刷2厚封闭底漆，涂刷3厚黄色真石漆，涂刷3厚罩光清漆。","m2","83.08","91.92","7636.71","2620.34","29.91",""]
["3","040103002280","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","2.68","14.85","39.80","6.08","23.37",""]
["4","011401001281","","木门油漆","1.清洗原木基层\r\n2.油性透明封固底漆一道\r\n3.分遍批图木器用腻子2-3遍，并进行打磨\r\n4.喷(刷，滚）水性聚氨酯底漆2-3道\r\n5.水性聚氨酯面漆2-3道","m2","12","58.11","697.32","310.68","12.48",""]
["5","011502007282","","EPS塑料装饰线（窗套）","1.基层类型：抹灰面 \r\n2.线条材料品种、规格、颜色 ：EPS塑料装饰线 红咖啡色木纹漆 150宽","m","153.6","30.74","4721.66","400.90","",""]
["本页小计","","","","","","","","13666.49","3816.69","65.76",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【煜龙阁风貌改造】","","","","标段：","","","第2页共3页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["6","011404001283","","外木墙面油漆","1.清洗原木基层\r\n2.油性透明封固底漆一道\r\n3.分遍批图木器用腻子2-3遍，并进行打磨\r\n4.喷(刷，滚）水性聚氨酯底漆2-3道\r\n5.水性聚氨酯面漆2-3道","m2","56.1","56.22","3153.94","1771.64","20.76",""]
[" "," ","","分部小计 ",""," "," "," ","16820.43","5588.33","86.52"," "]
[" "," ","","外墙面装饰2 ",""," "," "," "," "," "," "," "]
["7","011604002284","","外墙漆拆除","1.拆除部位：墙面 \r\n2.抹灰层种类：外墙漆","m2","17.28","5.32","91.93","77.07","",""]
["8","011204001285","","20厚文化石贴面","1.墙体类型：砖墙，清理墙面\r\n2.挂贴方式：8mm厚水泥砂浆粘贴，文化石背面刷环氧树脂贴粗砂\r\n3.面层材料品种、规格、品牌、颜色：20厚天然文化石\r\n4.缝宽、嵌缝材料种类：水泥浆勾缝\r\n5.磨光、酸洗、打蜡要求：表面擦净","m2","17.28","177.69","3070.48","1219.80","0.52",""]
["9","040103002286","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","0.43","14.85","6.39","0.98","3.75",""]
["本页小计","","","","","","","","6322.74","3069.49","25.03",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【煜龙阁风貌改造】","","","","标段：","","","第3页共3页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
[" "," ","","分部小计 ",""," "," "," ","3168.80","1297.85","4.27"," "]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["本页小计","","","","","","","","","","",""]
["合    计","","","","","","","","19989.23","6886.18","90.79",""]
[]
["表-08 ","","","","","","","","","","",""]

{"sheet":"F.1.2 单价措施项目清单计价表(表-08)【风貌改造‖煜~","index":154,"n_rows":19,"n_cols":14,"rows_kept":19,"merged":[[0,0,0,13],[1,0,1,1],[1,2,1,7],[1,8,1,10],[1,11,1,13],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,13],[3,7,4,8],[3,9,4,9],[3,10,3,13],[4,1,4,2],[4,7,4,8],[4,10,4,11],[5,1,5,2],[5,7,5,8],[5,10,5,11],[6,1,6,2],[6,7,6,8],[6,10,6,11],[7,1,7,2],[7,7,7,8],[7,10,7,11],[8,1,8,2],[8,7,8,8],[8,10,8,11],[9,1,9,2],[9,7,9,8],[9,10,9,11],[10,1,10,2],[10,7,10,8],[10,10,10,11],[11,1,11,2],[11,7,11,8],[11,10,11,11],[12,1,12,2],[12,7,12,8],[12,10,12,11],[13,1,13,2],[13,7,13,8],[13,10,13,11],[14,1,14,2],[14,7,14,8],[14,10,14,11],[15,0,15,8],[15,10,15,11],[16,0,16,8],[16,10,16,11],[18,0,18,13]],"flags":["formulas_cached_only"]}
["单价措施项目清单与计价表","","","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【煜龙阁风貌改造】","","","","","","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\r\n单位","工程量","金额（元）","","","","","",""]
["","","","","","","","综合单价","","合价","其中","","",""]
["","","","","","","","","","","定额人工费","","定额机械费","暂估价"]
[" "," ","","脚手架工程"," "," "," "," ",""," "," ",""," "," "]
["1","011701002001","","外脚手架","1．搭设方式：综合考虑 \r\n2．搭设高度 ：综合考虑\r\n3．脚手架材质：钢管","m2","311.42","18.33","","5708.33","3503.48","","227.34",""]
[" "," ","","小计"," "," "," "," ","","5708.33","3503.48","","227.34"," "]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["本页小计","","","","","","","","","5708.33","3503.48","","227.34",""]
["合    计","","","","","","","","","5708.33","3503.48","","227.34"," "]
[]
["表-08 ","","","","","","","","","","","","",""]

{"sheet":"F.4 总价措施项目清单与计价表(表-11)【风貌改造‖煜龙~","index":155,"n_rows":43,"n_cols":9,"rows_kept":43,"merged":[[0,0,0,8],[1,1,1,3],[1,4,1,6],[1,7,1,8],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[16,0,16,8],[17,0,17,8],[18,0,18,8],[19,1,19,3],[19,4,19,6],[19,7,19,8],[20,0,21,0],[20,1,21,1],[20,2,21,2],[20,4,21,4],[20,5,21,5],[20,6,21,6],[20,7,21,7],[20,8,21,8],[39,0,39,4],[41,0,41,8],[42,0,42,8]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【煜龙阁风貌改造】","","","标段：","","","第1页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["1","011707001001","安全文明施工费"," "," ","1488.39","",""," "]
["1.1","①","环境保护费","分部分项工程及单价措施项目(定额人工费+定额机械费)","1.1","117.79","",""," "]
["1.2","②","文明施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","2.7","289.11","",""," "]
["1.3","③","安全施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","4.2","449.73","",""," "]
["1.4","④","临时设施费","分部分项工程及单价措施项目(定额人工费+定额机械费)","5.9","631.76","",""," "]
["2","011707002001","夜间施工增加费"," "," ","","",""," "]
["3","011707003001","非夜间施工照明"," "," ","","",""," "]
["4","011707004001","二次搬运费"," "," ","","",""," "]
["5","011707005001","冬雨季施工增加费"," "," ","","",""," "]
["6","011707006001","地上、地下设施、建筑物的临时保护设施"," "," ","","",""," "]
["7","011707007001","已完工程及设备保护费"," "," ","","",""," "]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【煜龙阁风貌改造】","","","标段：","","","第2页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["8","011707008001","工程定位复测费"," "," ","","",""," "]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["合计","","","","","1488.39","","",""]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]

{"sheet":"G.1 其他项目清单与计价汇总表(表-12)【风貌改造‖煜龙~","index":156,"n_rows":25,"n_cols":5,"rows_kept":25,"merged":[[0,0,0,4],[1,2,1,3],[22,0,22,1],[24,0,24,4]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【煜龙阁风貌改造】","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","1359.30","","明细详见表-12-1"]
["2","暂估价"," ",""," "]
["2.1","材料(工程设备)暂估价/结算价","-","","明细详见表-12-2"]
["2.2","专业工程暂估价/结算价"," ","","明细详见表-12-3"]
["3","计日工"," ","","明细详见表-12-4"]
["4","总承包服务费"," ","","明细详见表-12-5"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["合　　计","","1359.30","-","-"]
[]
["注：材料（工程设备）暂估单价进入清单项目综合单价，此处不汇总。                                                                          表-12 ","","","",""]

{"sheet":"G.2 暂列金额明细表(表-12-1)【风貌改造‖煜龙阁风貌~","index":157,"n_rows":23,"n_cols":6,"rows_kept":23,"merged":[[0,0,0,5],[1,2,1,4],[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],[20,0,20,3],[22,0,22,5]],"flags":["formulas_cached_only"]}
["暂列金额明细表","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【煜龙阁风貌改造】","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"]
["1","暂列金额","","项","1359.30"," "]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["合　　计","","","","1359.30","-"]
[]
["注：此表由招标人填写，如不能详列，也可只列暂定金额总额，投标人应将上述暂列金额计入投标总价中。\r\n                                                                                                                                  表-12-1","","","","",""]

{"sheet":"K.2 承包人提供主要材料和工程设备一览表(表-20)【~21","index":158,"n_rows":48,"n_cols":11,"rows_kept":48,"merged":[[0,0,0,10],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,10],[2,0,2,1],[2,5,2,6],[3,0,3,1],[3,5,3,6],[4,0,4,1],[4,5,4,6],[5,0,5,1],[5,5,5,6],[6,0,6,1],[6,5,6,6],[7,0,7,1],[7,5,7,6],[8,0,8,1],[8,5,8,6],[9,0,9,1],[9,5,9,6],[10,0,10,1],[10,5,10,6],[11,0,11,1],[11,5,11,6],[12,0,12,1],[12,5,12,6],[13,0,13,1],[13,5,13,6],[14,0,14,1],[14,5,14,6],[15,0,15,1],[15,5,15,6],[16,0,16,1],[16,5,16,6],[17,0,17,1],[17,5,17,6],[18,0,18,1],[18,5,18,6],[19,0,19,1],[19,5,19,6],[20,0,20,1],[20,5,20,6],[22,1,22,10],[23,0,23,10],[24,0,24,10],[25,0,25,1],[25,2,25,5],[25,6,25,8],[25,9,25,10],[26,0,26,1],[26,5,26,6],[27,0,27,1],[27,5,27,6],[28,0,28,1],[28,5,28,6],[29,0,29,1],[29,5,29,6],[30,0,30,1],[30,5,30,6],[31,0,31,1],[31,5,31,6],[32,0,32,1],[32,5,32,6],[33,0,33,1],[33,5,33,6],[34,0,34,1],[34,5,34,6],[35,0,35,1],[35,5,35,6],[36,0,36,1],[36,5,36,6],[37,0,37,1],[37,5,37,6],[38,0,38,1],[38,5,38,6],[39,0,39,1],[39,5,39,6],[40,0,40,1],[40,5,40,6],[41,0,41,1],[41,5,41,6],[42,0,42,1],[42,5,42,6],[43,0,43,1],[43,5,43,6],[44,0,44,1],[44,5,44,6],[46,1,46,10],[47,0,47,10]],"flags":["formulas_cached_only"]}
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【煜龙阁风貌改造】","","","","标段：","","","第1页共2页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["1","","其他材料费","元","419.573"," ",""," ","1.00"," "," "]
["2","","水","m3","0.061"," ",""," ","3.50"," "," "]
["3","","柴油(机械)","L","28.717"," ",""," ","7.27"," "," "]
["4","","汽油(机械)","L","0.028"," ",""," ","7.58"," "," "]
["5","","白水泥","kg","58.988"," ",""," ","0.88"," "," "]
["6","","聚氨酯底漆","kg","11.347"," ",""," ","20.00"," "," "]
["7","","稀释剂","kg","47.957"," ",""," ","7.47"," "," "]
["8","","聚氨酯清漆","kg","18.04"," ",""," ","22.00"," "," "]
["9","","真石漆","kg","257.61"," ",""," ","10.00"," "," "]
["10","","水性封闭底漆","kg","21.814"," ",""," ","26.00"," "," "]
["11","","罩面漆","kg","21.814"," ",""," ","27.00"," "," "]
["12","","双面胶纸带","m2","7.271"," ",""," ","16.60"," "," "]
["13","","成品腻子膏 耐水性 (Y)","kg","207.75"," ",""," ","1.15"," "," "]
["14","","EPS塑料线条 宽150","m","161.28"," ",""," ","26.00"," "," "]
["15","","滑石粉","kg","16.308"," ",""," ","0.34"," "," "]
["16","","大白粉","kg","0.516"," ",""," ","0.39"," "," "]
["17","","腻子胶","kg","5.038"," ",""," ","1.00"," "," "]
["18","","透明腻子","kg","1.922"," ",""," ","12.45"," "," "]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【煜龙阁风貌改造】","","","","标段：","","","第2页共2页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["19","","脚手架钢材","kg","99.86"," ",""," ","5.05"," "," "]
["20","","锯材 综合","m3","0.137"," ",""," ","2220.00"," "," "]
["21","","20厚天然文化石","m2","17.646"," ",""," ","75.00"," "," "]
["22","","水泥 32.5","kg","96.089"," ",""," ","0.46"," "," "]
["23","","特细砂","m3","0.086"," ",""," ","175.00"," "," "]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]

{"sheet":"E.3 单位工程招标控制价投标报价汇总表(表-04-1)~22","index":159,"n_rows":44,"n_cols":5,"rows_kept":44,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,1],[3,0,3,1],[4,0,4,1],[5,0,5,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[13,0,13,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[21,1,21,4],[22,0,22,4],[23,0,23,4],[24,0,24,1],[25,0,25,1],[26,0,26,1],[27,0,27,1],[28,0,28,1],[29,0,29,1],[30,0,30,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[39,0,39,1],[40,0,40,1],[41,0,41,2],[43,1,43,4]],"flags":["formulas_cached_only"]}
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【月儿弯风貌改造】","标段：","第1页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["1","","分部分项及单价措施项目","32713.61"," "]
["1.1","","外墙面装饰1","23724.64"," "]
["1.2","","外墙面装饰2","242.69"," "]
["1.3","","暗散水","105.13"," "]
["1.4","","雨落水管","277.90"," "]
["1.5","","单价措施项目","8363.25"," "]
["2","","总价措施项目","1938.85","-"]
["2.1","","其中：安全文明施工费","1938.85","-"]
["3","","其他项目","1732.62","-"]
["3.1","","其中：暂列金额","1732.62","-"]
["3.2","","其中：专业工程暂估价"," ","-"]
["3.3","","其中：计日工"," ","-"]
["3.4","","其中：总承包服务费"," ","-"]
["4","","规费","1248.70","-"]
["5","","创优质工程奖补偿奖励费"," ","-"]
["6","","税前不含税工程造价","37633.78","-"]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【月儿弯风貌改造】","标段：","第2页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["6.1","","其中：除税甲供材料（设备）费"," ","-"]
["7","","销项增值税额","3387.04","-"]
["8","","附加税","59.09","-"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
[" 招标控制价/投标报价总价合计=税前不含税工程造价+销项增值税额+附加税","","","41079.91"," "]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]

{"sheet":"F.1.1 分部分项工程清单计价表(表-08)【风貌改造‖月~","index":160,"n_rows":37,"n_cols":12,"rows_kept":37,"merged":[[0,0,0,11],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,11],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,11],[3,7,4,7],[3,8,4,8],[3,9,3,11],[4,1,4,2],[5,1,5,2],[5,3,5,4],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[11,3,11,4],[12,1,12,2],[12,3,12,4],[13,1,13,2],[14,1,14,2],[14,3,14,4],[15,1,15,2],[15,3,15,4],[16,0,16,7],[18,0,18,11],[19,0,19,11],[20,0,20,1],[20,2,20,5],[20,6,20,8],[20,9,20,11],[21,0,23,0],[21,1,23,2],[21,3,23,3],[21,4,23,4],[21,5,23,5],[21,6,23,6],[21,7,21,11],[22,7,23,7],[22,8,23,8],[22,9,22,11],[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],[29,3,29,4],[30,1,30,2],[30,3,30,4],[31,1,31,2],[32,1,32,2],[32,3,32,4],[33,0,33,7],[34,0,34,7],[36,0,36,11]],"flags":["formulas_cached_only"]}
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【月儿弯风貌改造】","","","","标段：","","","第1页共2页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
[" "," ","","外墙面装饰1 ",""," "," "," "," "," "," "," "]
["1","011604002287","","外墙漆拆除","1.拆除部位：墙面 \r\n2.抹灰层种类：外墙漆","m2","228.96","5.32","1218.07","1021.16","",""]
["2","自编01B01288","","清洗墙面","1.清洗墙面","m2","11.88","2.78","33.03","6.42","13.90",""]
["3","011406001289","","外墙面真石漆","1.基层类型：抹灰面 \r\n2.腻子刮腻子遍数 ：刮3厚柔性耐水腻子+5%防水剂\r\n3.油漆品种、刷漆遍数：涂刷2厚封闭底漆，涂刷3厚黄色真石漆，涂刷3厚罩光清漆。","m2","217.08","91.92","19953.99","6846.70","78.15",""]
["4","040103002290","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","5.72","14.85","84.94","12.98","49.88",""]
["5","011502007291","","EPS塑料装饰线（窗套）","1.基层类型：抹灰面 \r\n2.线条材料品种、规格、颜色 ：EPS塑料装饰线 红咖啡色木纹漆 150宽","m","79.2","30.74","2434.61","206.71","",""]
[" "," ","","分部小计 ",""," "," "," ","23724.64","8093.97","141.93"," "]
[" "," ","","外墙面装饰2 ",""," "," "," "," "," "," "," "]
["6","自编01B01292","","清洗墙面","1.清洗墙面","m2","87.3","2.78","242.69","47.14","102.14",""]
[" "," ","","分部小计 ",""," "," "," ","242.69","47.14","102.14"," "]
[" "," ","","暗散水 ",""," "," "," "," "," "," "," "]
["本页小计","","","","","","","","23967.33","8141.11","244.07",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【月儿弯风貌改造】","","","","标段：","","","第2页共2页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["7","011602001293","","拆除50厚混凝土散水","1.拆除50厚混凝土散水","m3","0.04","240.78","9.63","8.06","",""]
["8","011602001294","","拆除150厚卵石灌浆垫层","1.拆除150厚卵石灌浆垫层","m3","0.12","156.37","18.76","15.70","",""]
["9","040103002295","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","0.16","14.85","2.38","0.36","1.40",""]
["10","010507001296","","50厚砼散水","1.垫层材料种类、厚度:150厚粒径5~32卵石灌M2.5混合砂浆垫层\r\n2.面层厚度：50mm\r\n3.混凝土强度等级：C15\r\n4.填塞材料种类：沥青砂浆","m2","0.8","80.55","64.44","10.45","0.63",""]
["11","010103001297","","回填种植土","1.土质要求：种植土\r\n2.密实度要求：满足设计要求\r\n3.运距：投标人自行考虑","m3","0.2","49.60","9.92","2.70","",""]
[" "," ","","分部小计 ",""," "," "," ","105.13","37.27","2.03"," "]
[" "," ","","雨落水管 ",""," "," "," "," "," "," "," "]
["12","010902004298","","雨落水管拆换","1.排水管品种、规格：塑料排水管 DN100","m","10","27.79","277.90","58.10","",""]
[" "," ","","分部小计 ",""," "," "," ","277.90","58.10"," "," "]
["本页小计","","","","","","","","383.03","95.37","2.03",""]
["合    计","","","","","","","","24350.36","8236.48","246.1",""]
[]
["表-08 ","","","","","","","","","","",""]

{"sheet":"F.1.2 单价措施项目清单计价表(表-08)【风貌改造‖月~","index":161,"n_rows":19,"n_cols":14,"rows_kept":19,"merged":[[0,0,0,13],[1,0,1,1],[1,2,1,7],[1,8,1,10],[1,11,1,13],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,13],[3,7,4,8],[3,9,4,9],[3,10,3,13],[4,1,4,2],[4,7,4,8],[4,10,4,11],[5,1,5,2],[5,7,5,8],[5,10,5,11],[6,1,6,2],[6,7,6,8],[6,10,6,11],[7,1,7,2],[7,7,7,8],[7,10,7,11],[8,1,8,2],[8,7,8,8],[8,10,8,11],[9,1,9,2],[9,7,9,8],[9,10,9,11],[10,1,10,2],[10,7,10,8],[10,10,10,11],[11,1,11,2],[11,7,11,8],[11,10,11,11],[12,1,12,2],[12,7,12,8],[12,10,12,11],[13,1,13,2],[13,7,13,8],[13,10,13,11],[14,1,14,2],[14,7,14,8],[14,10,14,11],[15,0,15,8],[15,10,15,11],[16,0,16,8],[16,10,16,11],[18,0,18,13]],"flags":["formulas_cached_only"]}
["单价措施项目清单与计价表","","","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【月儿弯风貌改造】","","","","","","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\r\n单位","工程量","金额（元）","","","","","",""]
["","","","","","","","综合单价","","合价","其中","","",""]
["","","","","","","","","","","定额人工费","","定额机械费","暂估价"]
[" "," ","","脚手架工程"," "," "," "," ",""," "," ",""," "," "]
["1","011701002001","","外脚手架","1．搭设方式：综合考虑 \r\n2．搭设高度 ：综合考虑\r\n3．脚手架材质：钢管","m2","456.26","18.33","","8363.25","5132.93","","333.07",""]
[" "," ","","小计"," "," "," "," ","","8363.25","5132.93","","333.07"," "]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["本页小计","","","","","","","","","8363.25","5132.93","","333.07",""]
["合    计","","","","","","","","","8363.25","5132.93","","333.07"," "]
[]
["表-08 ","","","","","","","","","","","","",""]

{"sheet":"F.4 总价措施项目清单与计价表(表-11)【风貌改造‖月儿~","index":162,"n_rows":43,"n_cols":9,"rows_kept":43,"merged":[[0,0,0,8],[1,1,1,3],[1,4,1,6],[1,7,1,8],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[16,0,16,8],[17,0,17,8],[18,0,18,8],[19,1,19,3],[19,4,19,6],[19,7,19,8],[20,0,21,0],[20,1,21,1],[20,2,21,2],[20,4,21,4],[20,5,21,5],[20,6,21,6],[20,7,21,7],[20,8,21,8],[39,0,39,4],[41,0,41,8],[42,0,42,8]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【月儿弯风貌改造】","","","标段：","","","第1页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["1","011707001001","安全文明施工费"," "," ","1938.85","",""," "]
["1.1","①","环境保护费","分部分项工程及单价措施项目(定额人工费+定额机械费)","1.1","153.43","",""," "]
["1.2","②","文明施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","2.7","376.61","",""," "]
["1.3","③","安全施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","4.2","585.84","",""," "]
["1.4","④","临时设施费","分部分项工程及单价措施项目(定额人工费+定额机械费)","5.9","822.97","",""," "]
["2","011707002001","夜间施工增加费"," "," ","","",""," "]
["3","011707003001","非夜间施工照明"," "," ","","",""," "]
["4","011707004001","二次搬运费"," "," ","","",""," "]
["5","011707005001","冬雨季施工增加费"," "," ","","",""," "]
["6","011707006001","地上、地下设施、建筑物的临时保护设施"," "," ","","",""," "]
["7","011707007001","已完工程及设备保护费"," "," ","","",""," "]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【月儿弯风貌改造】","","","标段：","","","第2页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["8","011707008001","工程定位复测费"," "," ","","",""," "]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["合计","","","","","1938.85","","",""]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]

{"sheet":"G.1 其他项目清单与计价汇总表(表-12)【风貌改造‖月儿~","index":163,"n_rows":25,"n_cols":5,"rows_kept":25,"merged":[[0,0,0,4],[1,2,1,3],[22,0,22,1],[24,0,24,4]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【月儿弯风貌改造】","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","1732.62","","明细详见表-12-1"]
["2","暂估价"," ",""," "]
["2.1","材料(工程设备)暂估价/结算价","-","","明细详见表-12-2"]
["2.2","专业工程暂估价/结算价"," ","","明细详见表-12-3"]
["3","计日工"," ","","明细详见表-12-4"]
["4","总承包服务费"," ","","明细详见表-12-5"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["合　　计","","1732.62","-","-"]
[]
["注：材料（工程设备）暂估单价进入清单项目综合单价，此处不汇总。                                                                          表-12 ","","","",""]

{"sheet":"G.2 暂列金额明细表(表-12-1)【风貌改造‖月儿弯风貌~","index":164,"n_rows":23,"n_cols":6,"rows_kept":23,"merged":[[0,0,0,5],[1,2,1,4],[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],[20,0,20,3],[22,0,22,5]],"flags":["formulas_cached_only"]}
["暂列金额明细表","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【月儿弯风貌改造】","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"]
["1","暂列金额","","项","1732.62"," "]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["合　　计","","","","1732.62","-"]
[]
["注：此表由招标人填写，如不能详列，也可只列暂定金额总额，投标人应将上述暂列金额计入投标总价中。\r\n                                                                                                                                  表-12-1","","","","",""]

{"sheet":"K.2 承包人提供主要材料和工程设备一览表(表-20)【~22","index":165,"n_rows":48,"n_cols":11,"rows_kept":48,"merged":[[0,0,0,10],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,10],[2,0,2,1],[2,5,2,6],[3,0,3,1],[3,5,3,6],[4,0,4,1],[4,5,4,6],[5,0,5,1],[5,5,5,6],[6,0,6,1],[6,5,6,6],[7,0,7,1],[7,5,7,6],[8,0,8,1],[8,5,8,6],[9,0,9,1],[9,5,9,6],[10,0,10,1],[10,5,10,6],[11,0,11,1],[11,5,11,6],[12,0,12,1],[12,5,12,6],[13,0,13,1],[13,5,13,6],[14,0,14,1],[14,5,14,6],[15,0,15,1],[15,5,15,6],[16,0,16,1],[16,5,16,6],[17,0,17,1],[17,5,17,6],[18,0,18,1],[18,5,18,6],[19,0,19,1],[19,5,19,6],[20,0,20,1],[20,5,20,6],[22,1,22,10],[23,0,23,10],[24,0,24,10],[25,0,25,1],[25,2,25,5],[25,6,25,8],[25,9,25,10],[26,0,26,1],[26,5,26,6],[27,0,27,1],[27,5,27,6],[28,0,28,1],[28,5,28,6],[29,0,29,1],[29,5,29,6],[30,0,30,1],[30,5,30,6],[31,0,31,1],[31,5,31,6],[32,0,32,1],[32,5,32,6],[33,0,33,1],[33,5,33,6],[34,0,34,1],[34,5,34,6],[35,0,35,1],[35,5,35,6],[36,0,36,1],[36,5,36,6],[37,0,37,1],[37,5,37,6],[38,0,38,1],[38,5,38,6],[39,0,39,1],[39,5,39,6],[40,0,40,1],[40,5,40,6],[41,0,41,1],[41,5,41,6],[42,0,42,1],[42,5,42,6],[43,0,43,1],[43,5,43,6],[44,0,44,1],[44,5,44,6],[46,1,46,10],[47,0,47,10]],"flags":["formulas_cached_only"]}
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【月儿弯风貌改造】","","","","标段：","","","第1页共2页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["1","","其他材料费","元","430.873"," ",""," ","1.00"," "," "]
["2","","水","m3","2.102"," ",""," ","3.50"," "," "]
["3","","柴油(机械)","L","43.097"," ",""," ","7.27"," "," "]
["4","","汽油(机械)","L","12.453"," ",""," ","7.58"," "," "]
["5","","真石漆","kg","673.01"," ",""," ","10.00"," "," "]
["6","","水性封闭底漆","kg","56.989"," ",""," ","26.00"," "," "]
["7","","罩面漆","kg","56.989"," ",""," ","27.00"," "," "]
["8","","白水泥","kg","108.55"," ",""," ","0.88"," "," "]
["9","","双面胶纸带","m2","18.996"," ",""," ","16.60"," "," "]
["10","","成品腻子膏 耐水性 (Y)","kg","542.75"," ",""," ","1.15"," "," "]
["11","","EPS塑料线条 宽150","m","83.16"," ",""," ","26.00"," "," "]
["12","","水泥 32.5","kg","15.692"," ",""," ","0.46"," "," "]
["13","","特细砂","m3","0.019"," ",""," ","175.00"," "," "]
["14","","砾石 5～40mm","m3","0.039"," ",""," ","175.00"," "," "]
["15","","砾石 20～50mm","m3","0.133"," ",""," ","175.00"," "," "]
["16","","中砂","m3","0.039"," ",""," ","185.00"," "," "]
["17","","石灰膏","m3","0.006"," ",""," ","170.00"," "," "]
["18","","种植土","m3","0.21"," ",""," ","28.00"," "," "]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【月儿弯风貌改造】","","","","标段：","","","第2页共2页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["19","","塑料硬管 φ110","m","10.63"," ",""," ","15.04"," "," "]
["20","","塑料水斗 φ110","个","0.65"," ",""," ","15.49"," "," "]
["21","","塑料弯管","个","0.65"," ",""," ","16.27"," "," "]
["22","","铁卡箍","kg","4.23"," ",""," ","4.98"," "," "]
["23","","塑料粘接剂","kg","0.27"," ",""," ","5.81"," "," "]
["24","","塑料膨胀螺栓","百只","0.09"," ",""," ","4.15"," "," "]
["25","","脚手架钢材","kg","146.326"," ",""," ","5.05"," "," "]
["26","","锯材 综合","m3","0.201"," ",""," ","2220.00"," "," "]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]

{"sheet":"E.3 单位工程招标控制价投标报价汇总表(表-04-1)~23","index":166,"n_rows":44,"n_cols":5,"rows_kept":44,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,1],[3,0,3,1],[4,0,4,1],[5,0,5,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[13,0,13,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[21,1,21,4],[22,0,22,4],[23,0,23,4],[24,0,24,1],[25,0,25,1],[26,0,26,1],[27,0,27,1],[28,0,28,1],[29,0,29,1],[30,0,30,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[39,0,39,1],[40,0,40,1],[41,0,41,2],[43,1,43,4]],"flags":["formulas_cached_only"]}
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【云水瑶风貌改造】","标段：","第1页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["1","","分部分项及单价措施项目","75453.48"," "]
["1.1","","外墙面装饰1","54785.68"," "]
["1.2","","外墙面装饰2","5783.91"," "]
["1.3","","暗散水","105.13"," "]
["1.4","","雨落水管","277.90"," "]
["1.5","","单价措施项目","14500.86"," "]
["2","","总价措施项目","4514.65","-"]
["2.1","","其中：安全文明施工费","4514.65","-"]
["3","","其他项目","3998.41","-"]
["3.1","","其中：暂列金额","3998.41","-"]
["3.2","","其中：专业工程暂估价"," ","-"]
["3.3","","其中：计日工"," ","-"]
["3.4","","其中：总承包服务费"," ","-"]
["4","","规费","2916.00","-"]
["5","","创优质工程奖补偿奖励费"," ","-"]
["6","","税前不含税工程造价","86882.54","-"]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【云水瑶风貌改造】","标段：","第2页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["6.1","","其中：除税甲供材料（设备）费"," ","-"]
["7","","销项增值税额","7819.43","-"]
["8","","附加税","136.41","-"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
[" 招标控制价/投标报价总价合计=税前不含税工程造价+销项增值税额+附加税","","","94838.38"," "]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]

{"sheet":"F.1.1 分部分项工程清单计价表(表-08)【风貌改造‖云~","index":167,"n_rows":62,"n_cols":12,"rows_kept":62,"merged":[[0,0,0,11],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,11],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,11],[3,7,4,7],[3,8,4,8],[3,9,3,11],[4,1,4,2],[5,1,5,2],[5,3,5,4],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,0,11,7],[13,0,13,11],[14,0,14,11],[15,0,15,1],[15,2,15,5],[15,6,15,8],[15,9,15,11],[16,0,18,0],[16,1,18,2],[16,3,18,3],[16,4,18,4],[16,5,18,5],[16,6,18,6],[16,7,16,11],[17,7,18,7],[17,8,18,8],[17,9,17,11],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[22,3,22,4],[23,1,23,2],[23,3,23,4],[24,1,24,2],[25,0,25,7],[27,0,27,11],[28,0,28,11],[29,0,29,1],[29,2,29,5],[29,6,29,8],[29,9,29,11],[30,0,32,0],[30,1,32,2],[30,3,32,3],[30,4,32,4],[30,5,32,5],[30,6,32,6],[30,7,30,11],[31,7,32,7],[31,8,32,8],[31,9,31,11],[32,1,32,2],[33,1,33,2],[34,1,34,2],[34,3,34,4],[35,1,35,2],[35,3,35,4],[36,1,36,2],[37,1,37,2],[38,1,38,2],[39,0,39,7],[41,0,41,11],[42,0,42,11],[43,0,43,1],[43,2,43,5],[43,6,43,8],[43,9,43,11],[44,0,46,0],[44,1,46,2],[44,3,46,3],[44,4,46,4],[44,5,46,5],[44,6,46,6],[44,7,44,11],[45,7,46,7],[45,8,46,8],[45,9,45,11],[46,1,46,2],[47,1,47,2],[48,1,48,2],[49,1,49,2],[49,3,49,4],[50,1,50,2],[50,3,50,4],[51,1,51,2],[52,1,52,2],[52,3,52,4],[53,1,53,2],[54,1,54,2],[55,1,55,2],[56,1,56,2],[57,1,57,2],[58,0,58,7],[59,0,59,7],[61,0,61,11]],"flags":["formulas_cached_only"]}
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【云水瑶风貌改造】","","","","标段：","","","第1页共4页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
[" "," ","","外墙面装饰1 ",""," "," "," "," "," "," "," "]
["1","011604002299","","外墙漆拆除","1.拆除部位：墙面 \r\n2.抹灰层种类：外墙漆","m2","73.82","5.32","392.72","329.24","",""]
["2","011406001300","","外墙面真石漆","1.基层类型：抹灰面 \r\n2.腻子刮腻子遍数 ：刮3厚柔性耐水腻子+5%防水剂\r\n3.油漆品种、刷漆遍数：涂刷2厚封闭底漆，涂刷3厚黄色真石漆，涂刷3厚罩光清漆。","m2","73.82","91.92","6785.53","2328.28","26.58",""]
["3","040103002301","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","1.85","14.85","27.47","4.20","16.13",""]
["4","011609001302","","不锈钢栏杆、栏板拆除 H=1.0米","1.不锈钢栏杆、栏板拆除\r\n2.H=1.0米","m2","60.5","9.64","583.22","487.63","",""]
["5","011609001303","","木栏杆、栏板拆除  H=1.0米","1.木栏杆、栏板拆除  H=1.0米","m2","48","6.04","289.92","242.88","",""]
["本页小计","","","","","","","","8078.86","3392.23","42.71",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【云水瑶风貌改造】","","","","标段：","","","第2页共4页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["6","011503008304","","玻璃栏板 H=1.1米","1.栏杆玻璃的种类、规格、颜色、品牌: 钢化夹胶玻璃 8+0.76+8，55*8扁钢2片立柱加端支座55*12，30*40方钢扶手\r\n2.高度：1.1m\r\n3.立柱及方钢扶手除锈清理、刷丹红漆两遍、刷油性调和漆两遍\r\n4.具体做法：详设计图","m","108.5","307.40","33352.90","9339.68","391.69",""]
["7","011502007305","","EPS塑料装饰线（窗套）","1.基层类型：抹灰面 \r\n2.线条材料品种、规格、颜色 ：EPS塑料装饰线 红咖啡色木纹漆 150宽","m","15.6","30.74","479.54","40.72","",""]
["8","011404001306","","外木墙面油漆","1.清洗原木基层\r\n2.油性透明封固底漆一道\r\n3.分遍批图木器用腻子2-3遍，并进行打磨\r\n4.喷(刷，滚）水性聚氨酯底漆2-3道\r\n5.水性聚氨酯面漆2-3道","m2","229","56.22","12874.38","7231.82","84.73",""]
[" "," ","","分部小计 ",""," "," "," ","54785.68","20004.45","519.13"," "]
[" "," ","","外墙面装饰2 ",""," "," "," "," "," "," "," "]
["9","自编01B01307","","清洗墙面","1.清洗墙面","m2","136.18","2.78","378.58","73.54","159.33",""]
["本页小计","","","","","","","","47085.40","16685.76","635.75",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【云水瑶风貌改造】","","","","标段：","","","第3页共4页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["10","011204001308","","20厚文化石贴面","1.墙体类型：砖墙，清理墙面\r\n2.挂贴方式：8mm厚水泥砂浆粘贴，文化石背面刷环氧树脂贴粗砂\r\n3.面层材料品种、规格、品牌、颜色：20厚天然文化石\r\n4.缝宽、嵌缝材料种类：水泥浆勾缝\r\n5.磨光、酸洗、打蜡要求：表面擦净","m2","30.42","177.69","5405.33","2147.35","0.91",""]
[" "," ","","分部小计 ",""," "," "," ","5783.91","2220.89","160.24"," "]
[" "," ","","暗散水 ",""," "," "," "," "," "," "," "]
["11","011602001309","","拆除50厚混凝土散水","1.拆除50厚混凝土散水","m3","0.04","240.78","9.63","8.06","",""]
["12","011602001310","","拆除150厚卵石灌浆垫层","1.拆除150厚卵石灌浆垫层","m3","0.12","156.37","18.76","15.70","",""]
["13","040103002311","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","0.16","14.85","2.38","0.36","1.40",""]
["本页小计","","","","","","","","5436.10","2171.47","2.31",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【云水瑶风貌改造】","","","","标段：","","","第4页共4页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["14","010507001312","","50厚砼散水","1.垫层材料种类、厚度:150厚粒径5~32卵石灌M2.5混合砂浆垫层\r\n2.面层厚度：50mm\r\n3.混凝土强度等级：C15\r\n4.填塞材料种类：沥青砂浆","m2","0.8","80.55","64.44","10.45","0.63",""]
["15","010103001313","","回填种植土","1.土质要求：种植土\r\n2.密实度要求：满足设计要求\r\n3.运距：投标人自行考虑","m3","0.2","49.60","9.92","2.70","",""]
[" "," ","","分部小计 ",""," "," "," ","105.13","37.27","2.03"," "]
[" "," ","","雨落水管 ",""," "," "," "," "," "," "," "]
["16","010902004314","","雨落水管拆换","1.排水管品种、规格：塑料排水管 DN100","m","10","27.79","277.90","58.10","",""]
[" "," ","","分部小计 ",""," "," "," ","277.90","58.10"," "," "]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["本页小计","","","","","","","","352.26","71.25","0.63",""]
["合    计","","","","","","","","60952.62","22320.71","681.4",""]
[]
["表-08 ","","","","","","","","","","",""]

{"sheet":"F.1.2 单价措施项目清单计价表(表-08)【风貌改造‖云~","index":168,"n_rows":19,"n_cols":14,"rows_kept":19,"merged":[[0,0,0,13],[1,0,1,1],[1,2,1,7],[1,8,1,10],[1,11,1,13],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,13],[3,7,4,8],[3,9,4,9],[3,10,3,13],[4,1,4,2],[4,7,4,8],[4,10,4,11],[5,1,5,2],[5,7,5,8],[5,10,5,11],[6,1,6,2],[6,7,6,8],[6,10,6,11],[7,1,7,2],[7,7,7,8],[7,10,7,11],[8,1,8,2],[8,7,8,8],[8,10,8,11],[9,1,9,2],[9,7,9,8],[9,10,9,11],[10,1,10,2],[10,7,10,8],[10,10,10,11],[11,1,11,2],[11,7,11,8],[11,10,11,11],[12,1,12,2],[12,7,12,8],[12,10,12,11],[13,1,13,2],[13,7,13,8],[13,10,13,11],[14,1,14,2],[14,7,14,8],[14,10,14,11],[15,0,15,8],[15,10,15,11],[16,0,16,8],[16,10,16,11],[18,0,18,13]],"flags":["formulas_cached_only"]}
["单价措施项目清单与计价表","","","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【云水瑶风貌改造】","","","","","","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\r\n单位","工程量","金额（元）","","","","","",""]
["","","","","","","","综合单价","","合价","其中","","",""]
["","","","","","","","","","","定额人工费","","定额机械费","暂估价"]
[" "," ","","脚手架工程"," "," "," "," ",""," "," ",""," "," "]
["1","011701002001","","外脚手架","1．搭设方式：综合考虑 \r\n2．搭设高度 ：综合考虑\r\n3．脚手架材质：钢管","m2","791.1","18.33","","14500.86","8899.88","","577.50",""]
[" "," ","","小计"," "," "," "," ","","14500.86","8899.88","","577.50"," "]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["本页小计","","","","","","","","","14500.86","8899.88","","577.50",""]
["合    计","","","","","","","","","14500.86","8899.88","","577.50"," "]
[]
["表-08 ","","","","","","","","","","","","",""]

{"sheet":"F.4 总价措施项目清单与计价表(表-11)【风貌改造‖云水~","index":169,"n_rows":43,"n_cols":9,"rows_kept":43,"merged":[[0,0,0,8],[1,1,1,3],[1,4,1,6],[1,7,1,8],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[16,0,16,8],[17,0,17,8],[18,0,18,8],[19,1,19,3],[19,4,19,6],[19,7,19,8],[20,0,21,0],[20,1,21,1],[20,2,21,2],[20,4,21,4],[20,5,21,5],[20,6,21,6],[20,7,21,7],[20,8,21,8],[39,0,39,4],[41,0,41,8],[42,0,42,8]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【云水瑶风貌改造】","","","标段：","","","第1页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["1","011707001001","安全文明施工费"," "," ","4514.65","",""," "]
["1.1","①","环境保护费","分部分项工程及单价措施项目(定额人工费+定额机械费)","1.1","357.27","",""," "]
["1.2","②","文明施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","2.7","876.95","",""," "]
["1.3","③","安全施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","4.2","1364.14","",""," "]
["1.4","④","临时设施费","分部分项工程及单价措施项目(定额人工费+定额机械费)","5.9","1916.29","",""," "]
["2","011707002001","夜间施工增加费"," "," ","","",""," "]
["3","011707003001","非夜间施工照明"," "," ","","",""," "]
["4","011707004001","二次搬运费"," "," ","","",""," "]
["5","011707005001","冬雨季施工增加费"," "," ","","",""," "]
["6","011707006001","地上、地下设施、建筑物的临时保护设施"," "," ","","",""," "]
["7","011707007001","已完工程及设备保护费"," "," ","","",""," "]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【云水瑶风貌改造】","","","标段：","","","第2页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["8","011707008001","工程定位复测费"," "," ","","",""," "]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["合计","","","","","4514.65","","",""]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]

{"sheet":"G.1 其他项目清单与计价汇总表(表-12)【风貌改造‖云水~","index":170,"n_rows":25,"n_cols":5,"rows_kept":25,"merged":[[0,0,0,4],[1,2,1,3],[22,0,22,1],[24,0,24,4]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【云水瑶风貌改造】","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","3998.41","","明细详见表-12-1"]
["2","暂估价"," ",""," "]
["2.1","材料(工程设备)暂估价/结算价","-","","明细详见表-12-2"]
["2.2","专业工程暂估价/结算价"," ","","明细详见表-12-3"]
["3","计日工"," ","","明细详见表-12-4"]
["4","总承包服务费"," ","","明细详见表-12-5"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["合　　计","","3998.41","-","-"]
[]
["注：材料（工程设备）暂估单价进入清单项目综合单价，此处不汇总。                                                                          表-12 ","","","",""]

{"sheet":"G.2 暂列金额明细表(表-12-1)【风貌改造‖云水瑶风貌~","index":171,"n_rows":23,"n_cols":6,"rows_kept":23,"merged":[[0,0,0,5],[1,2,1,4],[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],[20,0,20,3],[22,0,22,5]],"flags":["formulas_cached_only"]}
["暂列金额明细表","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【云水瑶风貌改造】","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"]
["1","暂列金额","","项","3998.41"," "]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["合　　计","","","","3998.41","-"]
[]
["注：此表由招标人填写，如不能详列，也可只列暂定金额总额，投标人应将上述暂列金额计入投标总价中。\r\n                                                                                                                                  表-12-1","","","","",""]

{"sheet":"K.2 承包人提供主要材料和工程设备一览表(表-20)【~23","index":172,"n_rows":72,"n_cols":11,"rows_kept":72,"merged":[[0,0,0,10],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,10],[2,0,2,1],[2,5,2,6],[3,0,3,1],[3,5,3,6],[4,0,4,1],[4,5,4,6],[5,0,5,1],[5,5,5,6],[6,0,6,1],[6,5,6,6],[7,0,7,1],[7,5,7,6],[8,0,8,1],[8,5,8,6],[9,0,9,1],[9,5,9,6],[10,0,10,1],[10,5,10,6],[11,0,11,1],[11,5,11,6],[12,0,12,1],[12,5,12,6],[13,0,13,1],[13,5,13,6],[14,0,14,1],[14,5,14,6],[15,0,15,1],[15,5,15,6],[16,0,16,1],[16,5,16,6],[17,0,17,1],[17,5,17,6],[18,0,18,1],[18,5,18,6],[19,0,19,1],[19,5,19,6],[20,0,20,1],[20,5,20,6],[22,1,22,10],[23,0,23,10],[24,0,24,10],[25,0,25,1],[25,2,25,5],[25,6,25,8],[25,9,25,10],[26,0,26,1],[26,5,26,6],[27,0,27,1],[27,5,27,6],[28,0,28,1],[28,5,28,6],[29,0,29,1],[29,5,29,6],[30,0,30,1],[30,5,30,6],[31,0,31,1],[31,5,31,6],[32,0,32,1],[32,5,32,6],[33,0,33,1],[33,5,33,6],[34,0,34,1],[34,5,34,6],[35,0,35,1],[35,5,35,6],[36,0,36,1],[36,5,36,6],[37,0,37,1],[37,5,37,6],[38,0,38,1],[38,5,38,6],[39,0,39,1],[39,5,39,6],[40,0,40,1],[40,5,40,6],[41,0,41,1],[41,5,41,6],[42,0,42,1],[42,5,42,6],[43,0,43,1],[43,5,43,6],[44,0,44,1],[44,5,44,6],[46,1,46,10],[47,0,47,10],[48,0,48,10],[49,0,49,1],[49,2,49,5],[49,6,49,8],[49,9,49,10],[50,0,50,1],[50,5,50,6],[51,0,51,1],[51,5,51,6],[52,0,52,1],[52,5,52,6],[53,0,53,1],[53,5,53,6],[54,0,54,1],[54,5,54,6],[55,0,55,1],[55,5,55,6],[56,0,56,1],[56,5,56,6],[57,0,57,1],[57,5,57,6],[58,0,58,1],[58,5,58,6],[59,0,59,1],[59,5,59,6],[60,0,60,1],[60,5,60,6],[61,0,61,1],[61,5,61,6],[62,0,62,1],[62,5,62,6],[63,0,63,1],[63,5,63,6],[64,0,64,1],[64,5,64,6],[65,0,65,1],[65,5,65,6],[66,0,66,1],[66,5,66,6],[67,0,67,1],[67,5,67,6],[68,0,68,1],[68,5,68,6],[70,1,70,10],[71,0,71,10]],"flags":["formulas_cached_only"]}
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【云水瑶风貌改造】","","","","标段：","","","第1页共3页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["1","","其他材料费","元","1117.99"," ",""," ","1.00"," "," "]
["2","","水泥 32.5","kg","184.543"," ",""," ","0.46"," "," "]
["3","","特细砂","m3","0.17"," ",""," ","175.00"," "," "]
["4","","水","m3","2.873"," ",""," ","3.50"," "," "]
["5","","柴油(机械)","L","70.86"," ",""," ","7.27"," "," "]
["6","","汽油(机械)","L","17.045"," ",""," ","7.58"," "," "]
["7","","白水泥","kg","102.339"," ",""," ","0.88"," "," "]
["8","","真石漆","kg","228.78"," ",""," ","10.00"," "," "]
["9","","水性封闭底漆","kg","19.373"," ",""," ","26.00"," "," "]
["10","","罩面漆","kg","19.373"," ",""," ","27.00"," "," "]
["11","","双面胶纸带","m2","6.458"," ",""," ","16.60"," "," "]
["12","","成品腻子膏 耐水性 (Y)","kg","184.5"," ",""," ","1.15"," "," "]
["13","","EPS塑料线条 宽150","m","16.38"," ",""," ","26.00"," "," "]
["14","","砾石 5～40mm","m3","0.039"," ",""," ","175.00"," "," "]
["15","","砾石 20～50mm","m3","0.133"," ",""," ","175.00"," "," "]
["16","","中砂","m3","0.039"," ",""," ","185.00"," "," "]
["17","","石灰膏","m3","0.006"," ",""," ","170.00"," "," "]
["18","","种植土","m3","0.21"," ",""," ","28.00"," "," "]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【云水瑶风貌改造】","","","","标段：","","","第2页共3页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["19","","塑料硬管 φ110","m","10.63"," ",""," ","15.04"," "," "]
["20","","塑料水斗 φ110","个","0.65"," ",""," ","15.49"," "," "]
["21","","塑料弯管","个","0.65"," ",""," ","16.27"," "," "]
["22","","铁卡箍","kg","4.23"," ",""," ","4.98"," "," "]
["23","","塑料粘接剂","kg","0.27"," ",""," ","5.81"," "," "]
["24","","塑料膨胀螺栓","百只","0.09"," ",""," ","4.15"," "," "]
["25","","方管 30×40×2","m","108.5"," ",""," ","10.66"," "," "]
["26","","扁钢立柱","m","109.802"," ",""," ","50.00"," "," "]
["27","","钢化夹胶玻璃 8+0.76+8","m2","98.735"," ",""," ","133.00"," "," "]
["28","","玻璃夹","个","390.6"," ",""," ","1.00"," "," "]
["29","","喷砂嘴","个","0.41"," ",""," ","23.24"," "," "]
["30","","胶管 φ50","m","1.038"," ",""," ","4.20"," "," "]
["31","","红丹酚醛防锈漆","kg","17.23"," ",""," ","10.00"," "," "]
["32","","汽油","L","6.481"," ",""," ","7.58"," "," "]
["33","","酚醛调和漆 各色","kg","8.102"," ",""," ","11.00"," "," "]
["34","","油漆溶剂油 200#","kg","0.846"," ",""," ","4.15"," "," "]
["35","","滑石粉","kg","66.57"," ",""," ","0.34"," "," "]
["36","","大白粉","kg","2.107"," ",""," ","0.39"," "," "]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【云水瑶风貌改造】","","","","标段：","","","第3页共3页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["37","","腻子胶","kg","20.565"," ",""," ","1.00"," "," "]
["38","","聚氨酯底漆","kg","32.701"," ",""," ","20.00"," "," "]
["39","","稀释剂","kg","144.385"," ",""," ","7.47"," "," "]
["40","","聚氨酯清漆","kg","60.021"," ",""," ","22.00"," "," "]
["41","","脚手架钢材","kg","253.69"," ",""," ","5.05"," "," "]
["42","","锯材 综合","m3","0.348"," ",""," ","2220.00"," "," "]
["43","","20厚天然文化石","m2","31.008"," ",""," ","75.00"," "," "]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]

{"sheet":"E.3 单位工程招标控制价投标报价汇总表(表-04-1)~24","index":173,"n_rows":44,"n_cols":5,"rows_kept":44,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,1],[3,0,3,1],[4,0,4,1],[5,0,5,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[13,0,13,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[21,1,21,4],[22,0,22,4],[23,0,23,4],[24,0,24,1],[25,0,25,1],[26,0,26,1],[27,0,27,1],[28,0,28,1],[29,0,29,1],[30,0,30,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[39,0,39,1],[40,0,40,1],[41,0,41,2],[43,1,43,4]],"flags":["formulas_cached_only"]}
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【张兴华风貌改造】","标段：","第1页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["1","","分部分项及单价措施项目","40340.93"," "]
["1.1","","外墙面装饰1","22034.26"," "]
["1.2","","外墙面装饰2","9535.83"," "]
["1.3","","暗散水","105.13"," "]
["1.4","","雨落水管","277.90"," "]
["1.5","","单价措施项目","8387.81"," "]
["2","","总价措施项目","2506.84","-"]
["2.1","","其中：安全文明施工费","2506.84","-"]
["3","","其他项目","2142.39","-"]
["3.1","","其中：暂列金额","2142.39","-"]
["3.2","","其中：专业工程暂估价"," ","-"]
["3.3","","其中：计日工"," ","-"]
["3.4","","其中：总承包服务费"," ","-"]
["4","","规费","1638.94","-"]
["5","","创优质工程奖补偿奖励费"," ","-"]
["6","","税前不含税工程造价","46629.10","-"]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【张兴华风貌改造】","标段：","第2页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["6.1","","其中：除税甲供材料（设备）费"," ","-"]
["7","","销项增值税额","4196.62","-"]
["8","","附加税","73.21","-"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
[" 招标控制价/投标报价总价合计=税前不含税工程造价+销项增值税额+附加税","","","50898.93"," "]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]

{"sheet":"F.1.1 分部分项工程清单计价表(表-08)【风貌改造‖张~","index":174,"n_rows":51,"n_cols":12,"rows_kept":51,"merged":[[0,0,0,11],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,11],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,11],[3,7,4,7],[3,8,4,8],[3,9,3,11],[4,1,4,2],[5,1,5,2],[5,3,5,4],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,0,12,7],[14,0,14,11],[15,0,15,11],[16,0,16,1],[16,2,16,5],[16,6,16,8],[16,9,16,11],[17,0,19,0],[17,1,19,2],[17,3,19,3],[17,4,19,4],[17,5,19,5],[17,6,19,6],[17,7,17,11],[18,7,19,7],[18,8,19,8],[18,9,18,11],[19,1,19,2],[20,1,20,2],[20,3,20,4],[21,1,21,2],[21,3,21,4],[22,1,22,2],[23,1,23,2],[24,1,24,2],[25,1,25,2],[25,3,25,4],[26,1,26,2],[26,3,26,4],[27,1,27,2],[28,1,28,2],[29,0,29,7],[31,0,31,11],[32,0,32,11],[33,0,33,1],[33,2,33,5],[33,6,33,8],[33,9,33,11],[34,0,36,0],[34,1,36,2],[34,3,36,3],[34,4,36,4],[34,5,36,5],[34,6,36,6],[34,7,34,11],[35,7,36,7],[35,8,36,8],[35,9,35,11],[36,1,36,2],[37,1,37,2],[38,1,38,2],[39,1,39,2],[40,1,40,2],[40,3,40,4],[41,1,41,2],[41,3,41,4],[42,1,42,2],[43,1,43,2],[43,3,43,4],[44,1,44,2],[45,1,45,2],[46,1,46,2],[47,0,47,7],[48,0,48,7],[50,0,50,11]],"flags":["formulas_cached_only"]}
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【张兴华风貌改造】","","","","标段：","","","第1页共3页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
[" "," ","","外墙面装饰1 ",""," "," "," "," "," "," "," "]
["1","011604002315","","外墙漆拆除","1.拆除部位：墙面 \r\n2.抹灰层种类：外墙漆","m2","120.68","5.32","642.02","538.23","",""]
["2","自编01B01316","","清洗墙面","1.清洗墙面","m2","21.78","2.78","60.55","11.76","25.48",""]
["3","011406001317","","外墙面真石漆","1.基层类型：抹灰面 \r\n2.腻子刮腻子遍数 ：刮3厚柔性耐水腻子+5%防水剂\r\n3.油漆品种、刷漆遍数：涂刷2厚封闭底漆，涂刷3厚黄色真石漆，涂刷3厚罩光清漆。","m2","98.9","91.92","9090.89","3119.31","35.60",""]
["4","040103002318","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","3.02","14.85","44.85","6.86","26.33",""]
["5","011404001319","","外木墙面油漆","1.清洗原木基层\r\n2.油性透明封固底漆一道\r\n3.分遍批图木器用腻子2-3遍，并进行打磨\r\n4.喷(刷，滚）水性聚氨酯底漆2-3道\r\n5.水性聚氨酯面漆2-3道","m2","137.54","56.22","7732.50","4343.51","50.89",""]
["6","011502007320","","EPS塑料装饰线（窗套）","1.基层类型：抹灰面 \r\n2.线条材料品种、规格、颜色 ：EPS塑料装饰线 红咖啡色木纹漆 150宽","m","145.2","30.74","4463.45","378.97","",""]
["本页小计","","","","","","","","22034.26","8398.64","138.3",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【张兴华风貌改造】","","","","标段：","","","第2页共3页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
[" "," ","","分部小计 ",""," "," "," ","22034.26","8398.64","138.30"," "]
[" "," ","","外墙面装饰2 ",""," "," "," "," "," "," "," "]
["7","011604002321","","外墙漆拆除","1.拆除部位：墙面 \r\n2.抹灰层种类：外墙漆","m2","52","5.32","276.64","231.92","",""]
["8","011204001322","","20厚文化石贴面","1.墙体类型：砖墙，清理墙面\r\n2.挂贴方式：8mm厚水泥砂浆粘贴，文化石背面刷环氧树脂贴粗砂\r\n3.面层材料品种、规格、品牌、颜色：20厚天然文化石\r\n4.缝宽、嵌缝材料种类：水泥浆勾缝\r\n5.磨光、酸洗、打蜡要求：表面擦净","m2","52","177.69","9239.88","3670.68","1.56",""]
["9","040103002323","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","1.3","14.85","19.31","2.95","11.34",""]
[" "," ","","分部小计 ",""," "," "," ","9535.83","3905.55","12.90"," "]
[" "," ","","暗散水 ",""," "," "," "," "," "," "," "]
["10","011602001324","","拆除50厚混凝土散水","1.拆除50厚混凝土散水","m3","0.04","240.78","9.63","8.06","",""]
["11","011602001325","","拆除150厚卵石灌浆垫层","1.拆除150厚卵石灌浆垫层","m3","0.12","156.37","18.76","15.70","",""]
["本页小计","","","","","","","","9564.22","3929.31","12.90",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【张兴华风貌改造】","","","","标段：","","","第3页共3页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["12","040103002326","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","0.16","14.85","2.38","0.36","1.40",""]
["13","010507001327","","50厚砼散水","1.垫层材料种类、厚度:150厚粒径5~32卵石灌M2.5混合砂浆垫层\r\n2.面层厚度：50mm\r\n3.混凝土强度等级：C15\r\n4.填塞材料种类：沥青砂浆","m2","0.8","80.55","64.44","10.45","0.63",""]
["14","010103001328","","回填种植土","1.土质要求：种植土\r\n2.密实度要求：满足设计要求\r\n3.运距：投标人自行考虑","m3","0.2","49.60","9.92","2.70","",""]
[" "," ","","分部小计 ",""," "," "," ","105.13","37.27","2.03"," "]
[" "," ","","雨落水管 ",""," "," "," "," "," "," "," "]
["15","010902004329","","雨落水管拆换","1.排水管品种、规格：塑料排水管 DN100","m","10","27.79","277.90","58.10","",""]
[" "," ","","分部小计 ",""," "," "," ","277.90","58.10"," "," "]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["本页小计","","","","","","","","354.64","71.61","2.03",""]
["合    计","","","","","","","","31953.12","12399.56","153.23",""]
[]
["表-08 ","","","","","","","","","","",""]

{"sheet":"F.1.2 单价措施项目清单计价表(表-08)【风貌改造‖张~","index":175,"n_rows":19,"n_cols":14,"rows_kept":19,"merged":[[0,0,0,13],[1,0,1,1],[1,2,1,7],[1,8,1,10],[1,11,1,13],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,13],[3,7,4,8],[3,9,4,9],[3,10,3,13],[4,1,4,2],[4,7,4,8],[4,10,4,11],[5,1,5,2],[5,7,5,8],[5,10,5,11],[6,1,6,2],[6,7,6,8],[6,10,6,11],[7,1,7,2],[7,7,7,8],[7,10,7,11],[8,1,8,2],[8,7,8,8],[8,10,8,11],[9,1,9,2],[9,7,9,8],[9,10,9,11],[10,1,10,2],[10,7,10,8],[10,10,10,11],[11,1,11,2],[11,7,11,8],[11,10,11,11],[12,1,12,2],[12,7,12,8],[12,10,12,11],[13,1,13,2],[13,7,13,8],[13,10,13,11],[14,1,14,2],[14,7,14,8],[14,10,14,11],[15,0,15,8],[15,10,15,11],[16,0,16,8],[16,10,16,11],[18,0,18,13]],"flags":["formulas_cached_only"]}
["单价措施项目清单与计价表","","","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【张兴华风貌改造】","","","","","","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\r\n单位","工程量","金额（元）","","","","","",""]
["","","","","","","","综合单价","","合价","其中","","",""]
["","","","","","","","","","","定额人工费","","定额机械费","暂估价"]
[" "," ","","脚手架工程"," "," "," "," ",""," "," ",""," "," "]
["1","011701002001","","外脚手架","1．搭设方式：综合考虑 \r\n2．搭设高度 ：综合考虑\r\n3．脚手架材质：钢管","m2","457.6","18.33","","8387.81","5148.00","","334.05",""]
[" "," ","","小计"," "," "," "," ","","8387.81","5148.00","","334.05"," "]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["本页小计","","","","","","","","","8387.81","5148.00","","334.05",""]
["合    计","","","","","","","","","8387.81","5148.00","","334.05"," "]
[]
["表-08 ","","","","","","","","","","","","",""]

{"sheet":"F.4 总价措施项目清单与计价表(表-11)【风貌改造‖张兴~","index":176,"n_rows":43,"n_cols":9,"rows_kept":43,"merged":[[0,0,0,8],[1,1,1,3],[1,4,1,6],[1,7,1,8],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[16,0,16,8],[17,0,17,8],[18,0,18,8],[19,1,19,3],[19,4,19,6],[19,7,19,8],[20,0,21,0],[20,1,21,1],[20,2,21,2],[20,4,21,4],[20,5,21,5],[20,6,21,6],[20,7,21,7],[20,8,21,8],[39,0,39,4],[41,0,41,8],[42,0,42,8]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【张兴华风貌改造】","","","标段：","","","第1页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["1","011707001001","安全文明施工费"," "," ","2506.84","",""," "]
["1.1","①","环境保护费","分部分项工程及单价措施项目(定额人工费+定额机械费)","1.1","198.38","",""," "]
["1.2","②","文明施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","2.7","486.94","",""," "]
["1.3","③","安全施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","4.2","757.46","",""," "]
["1.4","④","临时设施费","分部分项工程及单价措施项目(定额人工费+定额机械费)","5.9","1064.06","",""," "]
["2","011707002001","夜间施工增加费"," "," ","","",""," "]
["3","011707003001","非夜间施工照明"," "," ","","",""," "]
["4","011707004001","二次搬运费"," "," ","","",""," "]
["5","011707005001","冬雨季施工增加费"," "," ","","",""," "]
["6","011707006001","地上、地下设施、建筑物的临时保护设施"," "," ","","",""," "]
["7","011707007001","已完工程及设备保护费"," "," ","","",""," "]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【张兴华风貌改造】","","","标段：","","","第2页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["8","011707008001","工程定位复测费"," "," ","","",""," "]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["合计","","","","","2506.84","","",""]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]

{"sheet":"G.1 其他项目清单与计价汇总表(表-12)【风貌改造‖张兴~","index":177,"n_rows":25,"n_cols":5,"rows_kept":25,"merged":[[0,0,0,4],[1,2,1,3],[22,0,22,1],[24,0,24,4]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【张兴华风貌改造】","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","2142.39","","明细详见表-12-1"]
["2","暂估价"," ",""," "]
["2.1","材料(工程设备)暂估价/结算价","-","","明细详见表-12-2"]
["2.2","专业工程暂估价/结算价"," ","","明细详见表-12-3"]
["3","计日工"," ","","明细详见表-12-4"]
["4","总承包服务费"," ","","明细详见表-12-5"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["合　　计","","2142.39","-","-"]
[]
["注：材料（工程设备）暂估单价进入清单项目综合单价，此处不汇总。                                                                          表-12 ","","","",""]

{"sheet":"G.2 暂列金额明细表(表-12-1)【风貌改造‖张兴华风貌~","index":178,"n_rows":23,"n_cols":6,"rows_kept":23,"merged":[[0,0,0,5],[1,2,1,4],[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],[20,0,20,3],[22,0,22,5]],"flags":["formulas_cached_only"]}
["暂列金额明细表","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【张兴华风貌改造】","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"]
["1","暂列金额","","项","2142.39"," "]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["合　　计","","","","2142.39","-"]
[]
["注：此表由招标人填写，如不能详列，也可只列暂定金额总额，投标人应将上述暂列金额计入投标总价中。\r\n                                                                                                                                  表-12-1","","","","",""]

{"sheet":"K.2 承包人提供主要材料和工程设备一览表(表-20)【~24","index":179,"n_rows":48,"n_cols":11,"rows_kept":48,"merged":[[0,0,0,10],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,10],[2,0,2,1],[2,5,2,6],[3,0,3,1],[3,5,3,6],[4,0,4,1],[4,5,4,6],[5,0,5,1],[5,5,5,6],[6,0,6,1],[6,5,6,6],[7,0,7,1],[7,5,7,6],[8,0,8,1],[8,5,8,6],[9,0,9,1],[9,5,9,6],[10,0,10,1],[10,5,10,6],[11,0,11,1],[11,5,11,6],[12,0,12,1],[12,5,12,6],[13,0,13,1],[13,5,13,6],[14,0,14,1],[14,5,14,6],[15,0,15,1],[15,5,15,6],[16,0,16,1],[16,5,16,6],[17,0,17,1],[17,5,17,6],[18,0,18,1],[18,5,18,6],[19,0,19,1],[19,5,19,6],[20,0,20,1],[20,5,20,6],[22,1,22,10],[23,0,23,10],[24,0,24,10],[25,0,25,1],[25,2,25,5],[25,6,25,8],[25,9,25,10],[26,0,26,1],[26,5,26,6],[27,0,27,1],[27,5,27,6],[28,0,28,1],[28,5,28,6],[29,0,29,1],[29,5,29,6],[30,0,30,1],[30,5,30,6],[31,0,31,1],[31,5,31,6],[32,0,32,1],[32,5,32,6],[33,0,33,1],[33,5,33,6],[34,0,34,1],[34,5,34,6],[35,0,35,1],[35,5,35,6],[36,0,36,1],[36,5,36,6],[37,0,37,1],[37,5,37,6],[38,0,38,1],[38,5,38,6],[39,0,39,1],[39,5,39,6],[40,0,40,1],[40,5,40,6],[41,0,41,1],[41,5,41,6],[42,0,42,1],[42,5,42,6],[43,0,43,1],[43,5,43,6],[44,0,44,1],[44,5,44,6],[46,1,46,10],[47,0,47,10]],"flags":["formulas_cached_only"]}
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【张兴华风貌改造】","","","","标段：","","","第1页共2页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["1","","其他材料费","元","771.037"," ",""," ","1.00"," "," "]
["2","","水泥 32.5","kg","304.516"," ",""," ","0.46"," "," "]
["3","","特细砂","m3","0.277"," ",""," ","175.00"," "," "]
["4","","水","m3","0.645"," ",""," ","3.50"," "," "]
["5","","柴油(机械)","L","41.535"," ",""," ","7.27"," "," "]
["6","","汽油(机械)","L","2.76"," ",""," ","7.58"," "," "]
["7","","白水泥","kg","93.561"," ",""," ","0.88"," "," "]
["8","","真石漆","kg","306.59"," ",""," ","10.00"," "," "]
["9","","水性封闭底漆","kg","25.961"," ",""," ","26.00"," "," "]
["10","","罩面漆","kg","25.961"," ",""," ","27.00"," "," "]
["11","","双面胶纸带","m2","8.654"," ",""," ","16.60"," "," "]
["12","","成品腻子膏 耐水性 (Y)","kg","247.25"," ",""," ","1.15"," "," "]
["13","","EPS塑料线条 宽150","m","152.46"," ",""," ","26.00"," "," "]
["14","","砾石 5～40mm","m3","0.039"," ",""," ","175.00"," "," "]
["15","","砾石 20～50mm","m3","0.133"," ",""," ","175.00"," "," "]
["16","","中砂","m3","0.039"," ",""," ","185.00"," "," "]
["17","","石灰膏","m3","0.006"," ",""," ","170.00"," "," "]
["18","","种植土","m3","0.21"," ",""," ","28.00"," "," "]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【张兴华风貌改造】","","","","标段：","","","第2页共2页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["19","","塑料硬管 φ110","m","10.63"," ",""," ","15.04"," "," "]
["20","","塑料水斗 φ110","个","0.65"," ",""," ","15.49"," "," "]
["21","","塑料弯管","个","0.65"," ",""," ","16.27"," "," "]
["22","","铁卡箍","kg","4.23"," ",""," ","4.98"," "," "]
["23","","塑料粘接剂","kg","0.27"," ",""," ","5.81"," "," "]
["24","","塑料膨胀螺栓","百只","0.09"," ",""," ","4.15"," "," "]
["25","","滑石粉","kg","39.972"," ",""," ","0.34"," "," "]
["26","","大白粉","kg","1.265"," ",""," ","0.39"," "," "]
["27","","腻子胶","kg","12.348"," ",""," ","1.00"," "," "]
["28","","聚氨酯底漆","kg","19.635"," ",""," ","20.00"," "," "]
["29","","稀释剂","kg","86.694"," ",""," ","7.47"," "," "]
["30","","聚氨酯清漆","kg","36.039"," ",""," ","22.00"," "," "]
["31","","脚手架钢材","kg","146.743"," ",""," ","5.05"," "," "]
["32","","锯材 综合","m3","0.201"," ",""," ","2220.00"," "," "]
["33","","20厚天然文化石","m2","53.04"," ",""," ","75.00"," "," "]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]

{"sheet":"E.3 单位工程招标控制价投标报价汇总表(表-04-1)~25","index":180,"n_rows":44,"n_cols":5,"rows_kept":44,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,1],[3,0,3,1],[4,0,4,1],[5,0,5,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[13,0,13,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[21,1,21,4],[22,0,22,4],[23,0,23,4],[24,0,24,1],[25,0,25,1],[26,0,26,1],[27,0,27,1],[28,0,28,1],[29,0,29,1],[30,0,30,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[39,0,39,1],[40,0,40,1],[41,0,41,2],[43,1,43,4]],"flags":["formulas_cached_only"]}
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【紫薇客栈风貌改造】","标段：","第1页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["1","","分部分项及单价措施项目","25802.13"," "]
["1.1","","外墙面装饰1","214.88"," "]
["1.2","","外墙面装饰2","21554.65"," "]
["1.3","","单价措施项目","4032.60"," "]
["2","","总价措施项目","1609.02","-"]
["2.1","","其中：安全文明施工费","1609.02","-"]
["3","","其他项目","1370.56","-"]
["3.1","","其中：暂列金额","1370.56","-"]
["3.2","","其中：专业工程暂估价"," ","-"]
["3.3","","其中：计日工"," ","-"]
["3.4","","其中：总承包服务费"," ","-"]
["4","","规费","1062.15","-"]
["5","","创优质工程奖补偿奖励费"," ","-"]
["6","","税前不含税工程造价","29843.86","-"]
["6.1","","其中：除税甲供材料（设备）费"," ","-"]
["7","","销项增值税额","2685.95","-"]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【紫薇客栈风貌改造】","标段：","第2页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["8","","附加税","46.85","-"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
[" 招标控制价/投标报价总价合计=税前不含税工程造价+销项增值税额+附加税","","","32576.66"," "]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]

{"sheet":"F.1.1 分部分项工程清单计价表(表-08)【风貌改造‖紫~","index":181,"n_rows":32,"n_cols":12,"rows_kept":32,"merged":[[0,0,0,11],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,11],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,11],[3,7,4,7],[3,8,4,8],[3,9,3,11],[4,1,4,2],[5,1,5,2],[5,3,5,4],[6,1,6,2],[7,1,7,2],[8,1,8,2],[8,3,8,4],[9,1,9,2],[9,3,9,4],[10,1,10,2],[11,0,11,7],[13,0,13,11],[14,0,14,11],[15,0,15,1],[15,2,15,5],[15,6,15,8],[15,9,15,11],[16,0,18,0],[16,1,18,2],[16,3,18,3],[16,4,18,4],[16,5,18,5],[16,6,18,6],[16,7,16,11],[17,7,18,7],[17,8,18,8],[17,9,17,11],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[21,3,21,4],[22,1,22,2],[23,1,23,2],[24,1,24,2],[25,1,25,2],[26,1,26,2],[27,1,27,2],[28,0,28,7],[29,0,29,7],[31,0,31,11]],"flags":["formulas_cached_only"]}
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【紫薇客栈风貌改造】","","","","标段：","","","第1页共2页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
[" "," ","","外墙面装饰1 ",""," "," "," "," "," "," "," "]
["1","自编01B01330","","清洗墙面","1.清洗墙面","m2","11.18","2.78","31.08","6.04","13.08",""]
["2","011406002331","","抹灰线条真石漆 100","1.线条宽度：100\r\n2.腻子刮腻子遍数 ：刮3厚柔性耐水腻子+5%防水剂\r\n3.油漆品种、刷漆遍数：涂刷2厚封闭底漆，涂刷3厚黄色真石漆，涂刷3厚罩光清漆。 \r\n","m","20","9.19","183.80","63.00","0.80",""]
[" "," ","","分部小计 ",""," "," "," ","214.88","69.04","13.88"," "]
[" "," ","","外墙面装饰2 ",""," "," "," "," "," "," "," "]
["3","011604002332","","外墙漆拆除","1.拆除部位：墙面 \r\n2.抹灰层种类：外墙漆","m2","117.54","5.32","625.31","524.23","",""]
["本页小计","","","","","","","","840.19","593.27","13.88",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【紫薇客栈风貌改造】","","","","标段：","","","第2页共2页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["4","011204001333","","20厚文化石贴面","1.墙体类型：砖墙，清理墙面\r\n2.挂贴方式：8mm厚水泥砂浆粘贴，文化石背面刷环氧树脂贴粗砂\r\n3.面层材料品种、规格、品牌、颜色：20厚天然文化石\r\n4.缝宽、嵌缝材料种类：水泥浆勾缝\r\n5.磨光、酸洗、打蜡要求：表面擦净","m2","117.54","177.69","20885.68","8297.15","3.53",""]
["5","040103002334","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","2.94","14.85","43.66","6.67","25.64",""]
[" "," ","","分部小计 ",""," "," "," ","21554.65","8828.05","29.17"," "]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["本页小计","","","","","","","","20929.34","8303.82","29.17",""]
["合    计","","","","","","","","21769.53","8897.09","43.05",""]
[]
["表-08 ","","","","","","","","","","",""]

{"sheet":"F.1.2 单价措施项目清单计价表(表-08)【风貌改造‖紫~","index":182,"n_rows":19,"n_cols":14,"rows_kept":19,"merged":[[0,0,0,13],[1,0,1,1],[1,2,1,7],[1,8,1,10],[1,11,1,13],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,13],[3,7,4,8],[3,9,4,9],[3,10,3,13],[4,1,4,2],[4,7,4,8],[4,10,4,11],[5,1,5,2],[5,7,5,8],[5,10,5,11],[6,1,6,2],[6,7,6,8],[6,10,6,11],[7,1,7,2],[7,7,7,8],[7,10,7,11],[8,1,8,2],[8,7,8,8],[8,10,8,11],[9,1,9,2],[9,7,9,8],[9,10,9,11],[10,1,10,2],[10,7,10,8],[10,10,10,11],[11,1,11,2],[11,7,11,8],[11,10,11,11],[12,1,12,2],[12,7,12,8],[12,10,12,11],[13,1,13,2],[13,7,13,8],[13,10,13,11],[14,1,14,2],[14,7,14,8],[14,10,14,11],[15,0,15,8],[15,10,15,11],[16,0,16,8],[16,10,16,11],[18,0,18,13]],"flags":["formulas_cached_only"]}
["单价措施项目清单与计价表","","","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【紫薇客栈风貌改造】","","","","","","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\r\n单位","工程量","金额（元）","","","","","",""]
["","","","","","","","综合单价","","合价","其中","","",""]
["","","","","","","","","","","定额人工费","","定额机械费","暂估价"]
[" "," ","","脚手架工程"," "," "," "," ",""," "," ",""," "," "]
["1","011701002001","","外脚手架","1．搭设方式：综合考虑 \r\n2．搭设高度 ：综合考虑\r\n3．脚手架材质：钢管","m2","220","18.33","","4032.60","2475.00","","160.60",""]
[" "," ","","小计"," "," "," "," ","","4032.60","2475.00","","160.60"," "]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["本页小计","","","","","","","","","4032.60","2475.00","","160.60",""]
["合    计","","","","","","","","","4032.60","2475.00","","160.60"," "]
[]
["表-08 ","","","","","","","","","","","","",""]

{"sheet":"F.4 总价措施项目清单与计价表(表-11)【风貌改造‖紫薇~","index":183,"n_rows":43,"n_cols":9,"rows_kept":43,"merged":[[0,0,0,8],[1,1,1,3],[1,4,1,6],[1,7,1,8],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[16,0,16,8],[17,0,17,8],[18,0,18,8],[19,1,19,3],[19,4,19,6],[19,7,19,8],[20,0,21,0],[20,1,21,1],[20,2,21,2],[20,4,21,4],[20,5,21,5],[20,6,21,6],[20,7,21,7],[20,8,21,8],[39,0,39,4],[41,0,41,8],[42,0,42,8]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【紫薇客栈风貌改造】","","","标段：","","","第1页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["1","011707001001","安全文明施工费"," "," ","1609.02","",""," "]
["1.1","①","环境保护费","分部分项工程及单价措施项目(定额人工费+定额机械费)","1.1","127.33","",""," "]
["1.2","②","文明施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","2.7","312.54","",""," "]
["1.3","③","安全施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","4.2","486.18","",""," "]
["1.4","④","临时设施费","分部分项工程及单价措施项目(定额人工费+定额机械费)","5.9","682.97","",""," "]
["2","011707002001","夜间施工增加费"," "," ","","",""," "]
["3","011707003001","非夜间施工照明"," "," ","","",""," "]
["4","011707004001","二次搬运费"," "," ","","",""," "]
["5","011707005001","冬雨季施工增加费"," "," ","","",""," "]
["6","011707006001","地上、地下设施、建筑物的临时保护设施"," "," ","","",""," "]
["7","011707007001","已完工程及设备保护费"," "," ","","",""," "]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【紫薇客栈风貌改造】","","","标段：","","","第2页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["8","011707008001","工程定位复测费"," "," ","","",""," "]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["合计","","","","","1609.02","","",""]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]

{"sheet":"G.1 其他项目清单与计价汇总表(表-12)【风貌改造‖紫薇~","index":184,"n_rows":25,"n_cols":5,"rows_kept":25,"merged":[[0,0,0,4],[1,2,1,3],[22,0,22,1],[24,0,24,4]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【紫薇客栈风貌改造】","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","1370.56","","明细详见表-12-1"]
["2","暂估价"," ",""," "]
["2.1","材料(工程设备)暂估价/结算价","-","","明细详见表-12-2"]
["2.2","专业工程暂估价/结算价"," ","","明细详见表-12-3"]
["3","计日工"," ","","明细详见表-12-4"]
["4","总承包服务费"," ","","明细详见表-12-5"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["合　　计","","1370.56","-","-"]
[]
["注：材料（工程设备）暂估单价进入清单项目综合单价，此处不汇总。                                                                          表-12 ","","","",""]

{"sheet":"G.2 暂列金额明细表(表-12-1)【风貌改造‖紫薇客栈风~","index":185,"n_rows":23,"n_cols":6,"rows_kept":23,"merged":[[0,0,0,5],[1,2,1,4],[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],[20,0,20,3],[22,0,22,5]],"flags":["formulas_cached_only"]}
["暂列金额明细表","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【紫薇客栈风貌改造】","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"]
["1","暂列金额","","项","1370.56"," "]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["合　　计","","","","1370.56","-"]
[]
["注：此表由招标人填写，如不能详列，也可只列暂定金额总额，投标人应将上述暂列金额计入投标总价中。\r\n                                                                                                                                  表-12-1","","","","",""]

{"sheet":"K.2 承包人提供主要材料和工程设备一览表(表-20)【~25","index":186,"n_rows":24,"n_cols":11,"rows_kept":24,"merged":[[0,0,0,10],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,10],[2,0,2,1],[2,5,2,6],[3,0,3,1],[3,5,3,6],[4,0,4,1],[4,5,4,6],[5,0,5,1],[5,5,5,6],[6,0,6,1],[6,5,6,6],[7,0,7,1],[7,5,7,6],[8,0,8,1],[8,5,8,6],[9,0,9,1],[9,5,9,6],[10,0,10,1],[10,5,10,6],[11,0,11,1],[11,5,11,6],[12,0,12,1],[12,5,12,6],[13,0,13,1],[13,5,13,6],[14,0,14,1],[14,5,14,6],[15,0,15,1],[15,5,15,6],[16,0,16,1],[16,5,16,6],[17,0,17,1],[17,5,17,6],[18,0,18,1],[18,5,18,6],[19,0,19,1],[19,5,19,6],[20,0,20,1],[20,5,20,6],[22,1,22,10],[23,0,23,10]],"flags":["formulas_cached_only"]}
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【紫薇客栈风貌改造】","","","","标段：","","","第1页共1页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["1","","其他材料费","元","804.446"," ",""," ","1.00"," "," "]
["2","","水","m3","0.484"," ",""," ","3.50"," "," "]
["3","","柴油(机械)","L","20.788"," ",""," ","7.27"," "," "]
["4","","汽油(机械)","L","1.425"," ",""," ","7.58"," "," "]
["5","","成品腻子膏 耐水性 (Y)","kg","5"," ",""," ","1.15"," "," "]
["6","","真石漆","kg","6.2"," ",""," ","10.00"," "," "]
["7","","水性封闭底漆","kg","0.525"," ",""," ","26.00"," "," "]
["8","","罩面漆","kg","0.525"," ",""," ","27.00"," "," "]
["9","","白水泥","kg","17.779"," ",""," ","0.88"," "," "]
["10","","双面胶纸带","m2","0.175"," ",""," ","16.60"," "," "]
["11","","脚手架钢材","kg","70.55"," ",""," ","5.05"," "," "]
["12","","锯材 综合","m3","0.097"," ",""," ","2220.00"," "," "]
["13","","20厚天然文化石","m2","119.85"," ",""," ","75.00"," "," "]
["14","","水泥 32.5","kg","652.63"," ",""," ","0.46"," "," "]
["15","","特细砂","m3","0.583"," ",""," ","175.00"," "," "]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]

{"sheet":"E.3 单位工程招标控制价投标报价汇总表(表-04-1)~26","index":187,"n_rows":44,"n_cols":5,"rows_kept":44,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,1],[3,0,3,1],[4,0,4,1],[5,0,5,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[13,0,13,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[21,1,21,4],[22,0,22,4],[23,0,23,4],[24,0,24,1],[25,0,25,1],[26,0,26,1],[27,0,27,1],[28,0,28,1],[29,0,29,1],[30,0,30,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[39,0,39,1],[40,0,40,1],[41,0,41,2],[43,1,43,4]],"flags":["formulas_cached_only"]}
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【毛石砼挡墙】","标段：","第1页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["1","","分部分项及单价措施项目","103110.48"," "]
["1.1","","挡墙","101214.48"," "]
["1.2","","单价措施项目","1896.00"," "]
["2","","总价措施项目","4475.70","-"]
["2.1","","其中：安全文明施工费","4475.70","-"]
["3","","其他项目","5379.31","-"]
["3.1","","其中：暂列金额","5379.31","-"]
["3.2","","其中：专业工程暂估价"," ","-"]
["3.3","","其中：计日工"," ","-"]
["3.4","","其中：总承包服务费"," ","-"]
["4","","规费","2782.39","-"]
["5","","创优质工程奖补偿奖励费"," ","-"]
["6","","税前不含税工程造价","115747.88","-"]
["6.1","","其中：除税甲供材料（设备）费"," ","-"]
["7","","销项增值税额","10417.31","-"]
["8","","附加税","181.72","-"]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【毛石砼挡墙】","标段：","第2页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
[" 招标控制价/投标报价总价合计=税前不含税工程造价+销项增值税额+附加税","","","126346.91"," "]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]

{"sheet":"F.1.1 分部分项工程清单计价表(表-08)【风貌改造‖毛~","index":188,"n_rows":21,"n_cols":12,"rows_kept":21,"merged":[[0,0,0,11],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,11],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,11],[3,7,4,7],[3,8,4,8],[3,9,3,11],[4,1,4,2],[5,1,5,2],[5,3,5,4],[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],[12,3,12,4],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,0,17,7],[18,0,18,7],[20,0,20,11]],"flags":["formulas_cached_only"]}
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【毛石砼挡墙】","","","","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\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
[" "," ","","挡墙 ",""," "," "," "," "," "," "," "]
["1","010101003335","","挖沟槽土方","1.土壤类别：综合考虑 \r\n2.挖土深度：综合考虑 \r\n","m3","121.56","16.54","2010.60","1115.92","498.40",""]
["2","040303015336","","毛石砌挡墙","1.砌筑材料：毛石 \r\n2.砌筑砂浆;M7.5水泥砂浆","m3","247.7","389.85","96565.85","26823.43","978.42",""]
["3","010103001337","","回填方","1.土质要求：一般土壤\r\n2.密实度要求：按规范要求，夯填\r\n3.运距：投标人自行考虑","m3","20.26","7.75","157.02","33.63","89.55",""]
["4","040103002338","","余方弃置","1.废弃料品种：余方 \r\n2.运距：投标人自行考虑","m3","101.3","12.98","1314.87","201.59","770.89",""]
["5","040306001339","","透水管","1.材料品种、规格：塑料管 φ100 \r\n","m","31","25.82","800.42","216.69","",""]
["6","040402017340","","沥青木板变形缝","1.沥青木板变形缝","m2","4.5","81.27","365.72","150.80","",""]
[" "," ","","分部小计 ",""," "," "," ","101214.48","28542.06","2337.26"," "]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["本页小计","","","","","","","","101214.48","28542.06","2337.26",""]
["合    计","","","","","","","","101214.48","28542.06","2337.26",""]
[]
["表-08 ","","","","","","","","","","",""]

{"sheet":"F.1.2 单价措施项目清单计价表(表-08)【风貌改造‖毛~","index":189,"n_rows":19,"n_cols":14,"rows_kept":19,"merged":[[0,0,0,13],[1,0,1,1],[1,2,1,7],[1,8,1,10],[1,11,1,13],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,13],[3,7,4,8],[3,9,4,9],[3,10,3,13],[4,1,4,2],[4,7,4,8],[4,10,4,11],[5,1,5,2],[5,7,5,8],[5,10,5,11],[6,1,6,2],[6,7,6,8],[6,10,6,11],[7,1,7,2],[7,7,7,8],[7,10,7,11],[8,1,8,2],[8,7,8,8],[8,10,8,11],[9,1,9,2],[9,7,9,8],[9,10,9,11],[10,1,10,2],[10,7,10,8],[10,10,10,11],[11,1,11,2],[11,7,11,8],[11,10,11,11],[12,1,12,2],[12,7,12,8],[12,10,12,11],[13,1,13,2],[13,7,13,8],[13,10,13,11],[14,1,14,2],[14,7,14,8],[14,10,14,11],[15,0,15,8],[15,10,15,11],[16,0,16,8],[16,10,16,11],[18,0,18,13]],"flags":["formulas_cached_only"]}
["单价措施项目清单与计价表","","","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【毛石砼挡墙】","","","","","","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\r\n单位","工程量","金额（元）","","","","","",""]
["","","","","","","","综合单价","","合价","其中","","",""]
["","","","","","","","","","","定额人工费","","定额机械费","暂估价"]
[" "," ","","脚手架工程"," "," "," "," ",""," "," ",""," "," "]
["1","011701003001","","里脚手架","1．搭设方式：综合考虑 \r\n2．搭设高度：综合考虑 \r\n3．脚手架材质：综合考虑","m2","240","7.90","","1896.00","1248.00","","72.00",""]
[" "," ","","小计"," "," "," "," ","","1896.00","1248.00","","72.00"," "]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["本页小计","","","","","","","","","1896.00","1248.00","","72.00",""]
["合    计","","","","","","","","","1896.00","1248.00","","72.00"," "]
[]
["表-08 ","","","","","","","","","","","","",""]

{"sheet":"F.4 总价措施项目清单与计价表(表-11)【风貌改造‖毛石~","index":190,"n_rows":43,"n_cols":9,"rows_kept":43,"merged":[[0,0,0,8],[1,1,1,3],[1,4,1,6],[1,7,1,8],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[16,0,16,8],[17,0,17,8],[18,0,18,8],[19,1,19,3],[19,4,19,6],[19,7,19,8],[20,0,21,0],[20,1,21,1],[20,2,21,2],[20,4,21,4],[20,5,21,5],[20,6,21,6],[20,7,21,7],[20,8,21,8],[39,0,39,4],[41,0,41,8],[42,0,42,8]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【毛石砼挡墙】","","","标段：","","","第1页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["1","011707001001","安全文明施工费"," "," ","4475.70","",""," "]
["1.1","①","环境保护费","分部分项工程及单价措施项目(定额人工费+定额机械费)","1.1","354.19","",""," "]
["1.2","②","文明施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","2.7","869.38","",""," "]
["1.3","③","安全施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","4.2","1352.37","",""," "]
["1.4","④","临时设施费","分部分项工程及单价措施项目(定额人工费+定额机械费)","5.9","1899.76","",""," "]
["2","011707002001","夜间施工增加费"," "," ","","",""," "]
["3","011707003001","非夜间施工照明"," "," ","","",""," "]
["4","011707004001","二次搬运费"," "," ","","",""," "]
["5","011707005001","冬雨季施工增加费"," "," ","","",""," "]
["6","011707006001","地上、地下设施、建筑物的临时保护设施"," "," ","","",""," "]
["7","011707007001","已完工程及设备保护费"," "," ","","",""," "]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【毛石砼挡墙】","","","标段：","","","第2页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["8","011707008001","工程定位复测费"," "," ","","",""," "]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["合计","","","","","4475.70","","",""]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]

{"sheet":"G.1 其他项目清单与计价汇总表(表-12)【风貌改造‖毛石~","index":191,"n_rows":25,"n_cols":5,"rows_kept":25,"merged":[[0,0,0,4],[1,2,1,3],[22,0,22,1],[24,0,24,4]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【毛石砼挡墙】","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","5379.31","","明细详见表-12-1"]
["2","暂估价"," ",""," "]
["2.1","材料(工程设备)暂估价/结算价","-","","明细详见表-12-2"]
["2.2","专业工程暂估价/结算价"," ","","明细详见表-12-3"]
["3","计日工"," ","","明细详见表-12-4"]
["4","总承包服务费"," ","","明细详见表-12-5"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["合　　计","","5379.31","-","-"]
[]
["注：材料（工程设备）暂估单价进入清单项目综合单价，此处不汇总。                                                                          表-12 ","","","",""]

{"sheet":"G.2 暂列金额明细表(表-12-1)【风貌改造‖毛石砼挡墙】","index":192,"n_rows":23,"n_cols":6,"rows_kept":23,"merged":[[0,0,0,5],[1,2,1,4],[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],[20,0,20,3],[22,0,22,5]],"flags":["formulas_cached_only"]}
["暂列金额明细表","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【毛石砼挡墙】","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"]
["1","暂列金额","","项","5379.31"," "]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["合　　计","","","","5379.31","-"]
[]
["注：此表由招标人填写，如不能详列，也可只列暂定金额总额，投标人应将上述暂列金额计入投标总价中。\r\n                                                                                                                                  表-12-1","","","","",""]

{"sheet":"K.2 承包人提供主要材料和工程设备一览表(表-20)【~26","index":193,"n_rows":24,"n_cols":11,"rows_kept":24,"merged":[[0,0,0,10],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,10],[2,0,2,1],[2,5,2,6],[3,0,3,1],[3,5,3,6],[4,0,4,1],[4,5,4,6],[5,0,5,1],[5,5,5,6],[6,0,6,1],[6,5,6,6],[7,0,7,1],[7,5,7,6],[8,0,8,1],[8,5,8,6],[9,0,9,1],[9,5,9,6],[10,0,10,1],[10,5,10,6],[11,0,11,1],[11,5,11,6],[12,0,12,1],[12,5,12,6],[13,0,13,1],[13,5,13,6],[14,0,14,1],[14,5,14,6],[15,0,15,1],[15,5,15,6],[16,0,16,1],[16,5,16,6],[17,0,17,1],[17,5,17,6],[18,0,18,1],[18,5,18,6],[19,0,19,1],[19,5,19,6],[20,0,20,1],[20,5,20,6],[22,1,22,10],[23,0,23,10]],"flags":["formulas_cached_only"]}
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【毛石砼挡墙】","","","","标段：","","","第1页共1页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["1","","其他材料费","元","172.602"," ",""," ","1.00"," "," "]
["2","","脚手架钢材","kg","3.072"," ",""," ","5.05"," "," "]
["3","","锯材 综合","m3","0.019"," ",""," ","2220.00"," "," "]
["4","","柴油(机械)","L","200.317"," ",""," ","7.27"," "," "]
["5","","毛石","m3","257.608"," ",""," ","175.00"," "," "]
["6","","水","m3","38.266"," ",""," ","3.50"," "," "]
["7","","塑料管 φ100","m","31.62"," ",""," ","15.04"," "," "]
["8","","二等锯材","m3","0.05"," ",""," ","2200.00"," "," "]
["9","","石油沥青 60#","kg","13.5"," ",""," ","3.85"," "," "]
["10","","水泥 32.5","kg","7929.125"," ",""," ","0.46"," "," "]
["11","","特细砂","m3","34.777"," ",""," ","175.00"," "," "]
["12","","汽油(机械)","L","1.898"," ",""," ","7.58"," "," "]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]

{"sheet":"E.3 单位工程招标控制价投标报价汇总表(表-04-1)~27","index":194,"n_rows":44,"n_cols":5,"rows_kept":44,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,1],[3,0,3,1],[4,0,4,1],[5,0,5,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[13,0,13,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[21,1,21,4],[22,0,22,4],[23,0,23,4],[24,0,24,1],[25,0,25,1],[26,0,26,1],[27,0,27,1],[28,0,28,1],[29,0,29,1],[30,0,30,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[39,0,39,1],[40,0,40,1],[41,0,41,2],[43,1,43,4]],"flags":["formulas_cached_only"]}
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【村部风貌改造】","标段：","第1页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["1","","分部分项及单价措施项目","164099.35"," "]
["1.1","","路面改造","42924.62"," "]
["1.2","","外墙面装饰1","24807.74"," "]
["1.3","","暗散水","105.13"," "]
["1.4","","雨落水管","277.90"," "]
["1.5","","花池","8253.09"," "]
["1.6","","围墙1","23189.35"," "]
["1.7","","围墙2","56940.03"," "]
["1.8","","单价措施项目","7601.49"," "]
["2","","总价措施项目","8034.32","-"]
["2.1","","其中：安全文明施工费","8034.32","-"]
["3","","其他项目","8606.68","-"]
["3.1","","其中：暂列金额","8606.68","-"]
["3.2","","其中：专业工程暂估价"," ","-"]
["3.3","","其中：计日工"," ","-"]
["3.4","","其中：总承包服务费"," ","-"]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【村部风貌改造】","标段：","第2页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["4","","规费","4696.68","-"]
["5","","创优质工程奖补偿奖励费"," ","-"]
["6","","税前不含税工程造价","185437.03","-"]
["6.1","","其中：除税甲供材料（设备）费"," ","-"]
["7","","销项增值税额","16689.33","-"]
["8","","附加税","291.14","-"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
[" 招标控制价/投标报价总价合计=税前不含税工程造价+销项增值税额+附加税","","","202417.50"," "]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]

{"sheet":"F.1.1 分部分项工程清单计价表(表-08)【风貌改造‖村~","index":195,"n_rows":146,"n_cols":12,"rows_kept":146,"merged":[[0,0,0,11],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,11],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,11],[3,7,4,7],[3,8,4,8],[3,9,3,11],[4,1,4,2],[5,1,5,2],[5,3,5,4],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[10,3,10,4],[11,1,11,2],[11,3,11,4],[12,1,12,2],[13,1,13,2],[14,1,14,2],[15,0,15,7],[17,0,17,11],[18,0,18,11],[19,0,19,1],[19,2,19,5],[19,6,19,8],[19,9,19,11],[20,0,22,0],[20,1,22,2],[20,3,22,3],[20,4,22,4],[20,5,22,5],[20,6,22,6],[20,7,20,11],[21,7,22,7],[21,8,22,8],[21,9,21,11],[22,1,22,2],[23,1,23,2],[24,1,24,2],[24,3,24,4],[25,1,25,2],[25,3,25,4],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[30,1,30,2],[31,1,31,2],[31,3,31,4],[32,0,32,7],[34,0,34,11],[35,0,35,11],[36,0,36,1],[36,2,36,5],[36,6,36,8],[36,9,36,11],[37,0,39,0],[37,1,39,2],[37,3,39,3],[37,4,39,4],[37,5,39,5],[37,6,39,6],[37,7,37,11],[38,7,39,7],[38,8,39,8],[38,9,38,11],[39,1,39,2],[40,1,40,2],[40,3,40,4],[41,1,41,2],[42,1,42,2],[42,3,42,4],[43,1,43,2],[43,3,43,4],[44,1,44,2],[45,1,45,2],[46,1,46,2],[47,1,47,2],[48,0,48,7],[50,0,50,11],[51,0,51,11],[52,0,52,1],[52,2,52,5],[52,6,52,8],[52,9,52,11],[53,0,55,0],[53,1,55,2],[53,3,55,3],[53,4,55,4],[53,5,55,5],[53,6,55,6],[53,7,53,11],[54,7,55,7],[54,8,55,8],[54,9,54,11],[55,1,55,2],[56,1,56,2],[57,1,57,2],[58,1,58,2],[59,0,59,7],[61,0,61,11],[62,0,62,11],[63,0,63,1],[63,2,63,5],[63,6,63,8],[63,9,63,11],[64,0,66,0],[64,1,66,2],[64,3,66,3],[64,4,66,4],[64,5,66,5],[64,6,66,6],[64,7,64,11],[65,7,66,7],[65,8,66,8],[65,9,65,11],[66,1,66,2],[67,1,67,2],[68,1,68,2],[69,1,69,2],[70,1,70,2],[70,3,70,4],[71,1,71,2],[71,3,71,4],[72,1,72,2],[73,1,73,2],[74,0,74,7],[76,0,76,11],[77,0,77,11],[78,0,78,1],[78,2,78,5],[78,6,78,8],[78,9,78,11],[79,0,81,0],[79,1,81,2],[79,3,81,3],[79,4,81,4],[79,5,81,5],[79,6,81,6],[79,7,79,11],[80,7,81,7],[80,8,81,8],[80,9,80,11],[81,1,81,2],[82,1,82,2],[83,1,83,2],[84,1,84,2],[85,1,85,2],[86,1,86,2],[87,0,87,7],[89,0,89,11],[90,0,90,11],[91,0,91,1],[91,2,91,5],[91,6,91,8],[91,9,91,11],[92,0,94,0],[92,1,94,2],[92,3,94,3],[92,4,94,4],[92,5,94,5],[92,6,94,6],[92,7,92,11],[93,7,94,7],[93,8,94,8],[93,9,93,11],[94,1,94,2],[95,1,95,2],[96,1,96,2],[97,1,97,2],[98,1,98,2],[98,3,98,4],[99,1,99,2],[99,3,99,4],[100,1,100,2],[101,0,101,7],[103,0,103,11],[104,0,104,11],[105,0,105,1],[105,2,105,5],[105,6,105,8],[105,9,105,11],[106,0,108,0],[106,1,108,2],[106,3,108,3],[106,4,108,4],[106,5,108,5],[106,6,108,6],[106,7,106,11],[107,7,108,7],[107,8,108,8],[107,9,107,11],[108,1,108,2],[109,1,109,2],[110,1,110,2],[111,1,111,2],[112,1,112,2],[113,0,113,7],[115,0,115,11],[116,0,116,11],[117,0,117,1],[117,2,117,5],[117,6,117,8],[117,9,117,11],[118,0,120,0],[118,1,120,2],[118,3,120,3],[118,4,120,4],[118,5,120,5],[118,6,120,6],[118,7,118,11],[119,7,120,7],[119,8,120,8],[119,9,119,11],[120,1,120,2],[121,1,121,2],[122,1,122,2],[123,1,123,2],[124,1,124,2],[125,0,125,7],[127,0,127,11],[128,0,128,11],[129,0,129,1],[129,2,129,5],[129,6,129,8],[129,9,129,11],[130,0,132,0],[130,1,132,2],[130,3,132,3],[130,4,132,4],[130,5,132,5],[130,6,132,6],[130,7,130,11],[131,7,132,7],[131,8,132,8],[131,9,131,11],[132,1,132,2],[133,1,133,2],[134,1,134,2],[135,1,135,2],[135,3,135,4],[136,1,136,2],[137,1,137,2],[138,1,138,2],[139,1,139,2],[140,1,140,2],[141,1,141,2],[142,0,142,7],[143,0,143,7],[145,0,145,11]],"flags":["formulas_cached_only"]}
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【村部风貌改造】","","","","标段：","","","第1页共10页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
[" "," ","","路面改造 ",""," "," "," "," "," "," "," "]
["1","041001004341","","铣刨砼路面 4CM","1.材质 ：砼路面\r\n3.厚度：4CM","m2","705.95","13.29","9382.08","2428.47","4849.88",""]
["2","040203003342","","改性乳化沥青粘层","1.材料品种 ：乳化沥青\r\n2.喷油量：0.4L/M2","m2","705.95","2.07","1461.32","176.49","",""]
["3","040203006343","","30厚SBS改性沥青砼AC-10C","1.沥青品种：SBS改性沥青砼AC-10c\r\n2.厚度：3cm","m2","705.95","44.85","31661.86","1348.36","1524.85",""]
["4","040103002344","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","28.24","14.85","419.36","64.10","246.25",""]
[" "," ","","分部小计 ",""," "," "," ","42924.62","4017.42","6620.98"," "]
[" "," ","","外墙面装饰1 ",""," "," "," "," "," "," "," "]
["5","011604002345","","外墙漆拆除","1.拆除部位：墙面 \r\n2.抹灰层种类：外墙漆","m2","247.74","5.32","1317.98","1104.92","",""]
["6","011406001346","","外墙面真石漆","1.基层类型：抹灰面 \r\n2.腻子刮腻子遍数 ：刮3厚柔性耐水腻子+5%防水剂\r\n3.油漆品种、刷漆遍数：涂刷2厚封闭底漆，涂刷3厚黄色真石漆，涂刷3厚罩光清漆。","m2","224.08","91.92","20597.43","7067.48","80.67",""]
["7","040103002347","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","6.19","14.85","91.92","14.05","53.98",""]
["本页小计","","","","","","","","64931.95","12203.87","6755.63",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【村部风貌改造】","","","","标段：","","","第2页共10页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["8","011502007348","","EPS塑料装饰线（窗套）","1.基层类型：抹灰面 \r\n2.线条材料品种、规格、颜色 ：EPS塑料装饰线 红咖啡色木纹漆 150宽","m","91.1","30.74","2800.41","237.77","",""]
[" "," ","","分部小计 ",""," "," "," ","24807.74","8424.22","134.65"," "]
[" "," ","","暗散水 ",""," "," "," "," "," "," "," "]
["9","011602001349","","拆除50厚混凝土散水","1.拆除50厚混凝土散水","m3","0.04","240.78","9.63","8.06","",""]
["10","011602001350","","拆除150厚卵石灌浆垫层","1.拆除150厚卵石灌浆垫层","m3","0.12","156.37","18.76","15.70","",""]
["11","040103002351","","建渣弃置","1.废弃料品种：建渣 \r\n2.运距：投标人自行考虑","m3","0.16","14.85","2.38","0.36","1.40",""]
["12","010507001352","","50厚砼散水","1.垫层材料种类、厚度:150厚粒径5~32卵石灌M2.5混合砂浆垫层\r\n2.面层厚度：50mm\r\n3.混凝土强度等级：C15\r\n4.填塞材料种类：沥青砂浆","m2","0.8","80.55","64.44","10.45","0.63",""]
["13","010103001353","","回填种植土","1.土质要求：种植土\r\n2.密实度要求：满足设计要求\r\n3.运距：投标人自行考虑","m3","0.2","49.60","9.92","2.70","",""]
[" "," ","","分部小计 ",""," "," "," ","105.13","37.27","2.03"," "]
["本页小计","","","","","","","","2905.54","275.04","2.03",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【村部风貌改造】","","","","标段：","","","第3页共10页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
[" "," ","","雨落水管 ",""," "," "," "," "," "," "," "]
["14","010902004354","","雨落水管拆换","1.排水管品种、规格：塑料排水管 DN100","m","10","27.79","277.90","58.10","",""]
[" "," ","","分部小计 ",""," "," "," ","277.90","58.10"," "," "]
[" "," ","","花池 ",""," "," "," "," "," "," "," "]
["15","010101003355","","挖沟槽土方","1.土壤类别：综合\r\n","m3","3.36","16.54","55.57","30.84","13.78",""]
["16","010501001356","","垫层 C10","1.垫层材料种类、厚度:C10混凝土、 厚度100mm\r\n3.混凝土拌合料:卵石5-40、中砂","m3","0.99","498.34","493.36","82.92","2.74",""]
["17","010103001357","","人工回填方","1.土质要求：一般土壤\r\n2.密实度要求：按规范要求，夯填\r\n3.运距：投标人自行考虑","m3","0.69","7.75","5.35","1.15","3.05",""]
["18","010103002358","","余方弃置","1.废弃料品种：余土 \r\n2.弃土运距：投标人自行考虑","m3","2.67","12.98","34.66","5.31","20.32",""]
["本页小计","","","","","","","","866.84","178.32","39.89",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【村部风貌改造】","","","","标段：","","","第4页共10页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["19","010401012359","","零星砌砖","1.名称、部位:花池(室外)\r\n2.砖品种、规格、强度等级：MU10页岩砖、240mm×115mm×53mm\r\n3.形状截面:见施工图\r\n4.勾缝要求:不勾缝\r\n5.砂浆强度等级:M5水泥砂浆","m3","5.17","646.98","3344.89","1172.50","4.08",""]
["20","011201004360","","15厚1:3水泥砂浆找平层","1.基层类型 ：砖砌\r\n2.找平层砂浆厚度、配合比：15厚1:3水泥砂浆找平层","m2","11.64","18.15","211.27","107.32","0.70",""]
["21","011204001361","","20厚文化石贴花池面","1.墙体类型：砖墙\r\n2.挂贴方式：8mm厚水泥砂浆粘贴\r\n3.面层材料品种、规格、品牌、颜色：20厚天然文化石\r\n4.缝宽、嵌缝材料种类：水泥浆勾缝\r\n5.磨光、酸洗、打蜡要求：表面擦净","m2","11.64","177.69","2068.31","821.67","0.35",""]
["本页小计","","","","","","","","5624.47","2101.49","5.13",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【村部风貌改造】","","","","标段：","","","第5页共10页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["22","010103001362","","回填种植土","1.土质要求：种植土\r\n2.密实度要求：满足设计要求\r\n3.运距：投标人自行考虑","m3","11.06","49.60","548.58","149.31","",""]
["23","050102002363","","女贞球","1.种类：女贞球 \r\n2.冠丛高：40-50cm \r\n4.蓬径：30-40cm \r\n5.起挖方式：带土球 \r\n6.养护期：1年","株","10","43.37","433.70","35.40","18.90",""]
["24","050102002364","","红继木球","1.种类：红继木 \r\n2.冠丛高：80cm \r\n4.蓬径：80cm \r\n5.起挖方式：带土球 \r\n6.养护期：1年","株","10","105.74","1057.40","83.70","18.90",""]
[" "," ","","分部小计 ",""," "," "," ","8253.09","2490.12","82.82"," "]
[" "," ","","围墙1 ",""," "," "," "," "," "," "," "]
["25","010101003365","","挖沟槽土方","1.土壤类别：综合\r\n","m3","11.51","16.54","190.38","105.66","47.19",""]
["26","010103002366","","余方弃置","1.废弃料品种：余土 \r\n2.弃土运距：投标人自行考虑","m3","4.7","12.98","61.01","9.35","35.77",""]
["本页小计","","","","","","","","2291.07","383.42","120.76",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【村部风貌改造】","","","","标段：","","","第6页共10页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["27","010501001367","","垫层 C20","1.垫层材料种类、厚度:C20混凝土、 厚度100mm\r\n3.混凝土拌合料:卵石5-40、中砂","m3","1.22","527.36","643.38","102.19","3.38",""]
["28","010401001368","","砖基础","1.砖品种、规格、强度等级：MU15页岩砖、240mm×115mm×53mm\r\n2.基础类型：带形基础\r\n3.砂浆强度等级：M5 水泥砂浆\r\n","m3","5.59","506.77","2832.84","726.76","4.86",""]
["29","010103001369","","回填方","1.土质要求：一般土壤\r\n2.密实度要求：按规范要求，夯填\r\n3.运距：投标人自行考虑","m3","4.7","7.75","36.43","7.80","20.77",""]
["30","010401003370","","实心砖围墙","1.砖品种、规格、强度等级：MU15页岩砖、240mm×115mm×53mm\r\n2.墙体类型：砖围墙\r\n3.墙体厚度：240mm\r\n5.砂浆强度等级：M5水泥砂浆","m3","10.21","613.67","6265.57","2047.21","8.07",""]
["31","010507005371","","砼压顶","1.混凝土种类：C20混凝土\r\n2.混凝土拌合料:卵石5-40、中砂\r\n","m3","1.12","560.14","627.36","116.54","4.75",""]
["本页小计","","","","","","","","10405.58","3000.50","41.83",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【村部风貌改造】","","","","标段：","","","第7页共10页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["32","011201001372","","墙面一般抹灰","1.墙体类型：砖墙\r\n2.砂浆配合比：20厚水泥砂浆","m2","72.03","27.67","1993.07","1064.60","6.48",""]
["33","011406001373","","外墙面真石漆","1.基层类型：抹灰面 \r\n2.腻子刮腻子遍数 ：刮3厚柔性耐水腻子+5%防水剂\r\n3.油漆品种、刷漆遍数：涂刷2厚封闭底漆，涂刷3厚黄色真石漆，涂刷3厚罩光清漆。","m2","72.03","91.92","6621.00","2271.83","25.93",""]
["34","011204001374","","195*98*10文化砖贴面","1.墙体类型：砖墙\r\n2.挂贴方式：20mm厚水泥砂浆打底加粘结层\r\n3.面层材料品种、规格、品牌、颜色：195*98*10条状天然文化石贴面\r\n4.缝宽、嵌缝材料种类：水泥浆勾缝\r\n5.磨光、酸洗、打蜡要求：表面擦净","m2","29.43","133.14","3918.31","1763.15","2.35",""]
[" "," ","","分部小计 ",""," "," "," ","23189.35","8215.09","159.55"," "]
[" "," ","","围墙2 ",""," "," "," "," "," "," "," "]
["35","010101003375","","挖沟槽土方","1.土壤类别：综合\r\n5.弃土运距：投标人自行考虑","m3","25.57","16.54","422.93","234.73","104.84",""]
["本页小计","","","","","","","","12955.31","5334.31","139.60",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【村部风貌改造】","","","","标段：","","","第8页共10页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["36","010103002376","","余方弃置","1.废弃料品种：余土 \r\n2.弃土运距：投标人自行考虑","m3","10.75","12.98","139.54","21.39","81.81",""]
["37","010501001377","","垫层","1.垫层材料种类、厚度:C15混凝土、 厚度100mm\r\n3.混凝土拌合料:卵石5-40、中砂","m3","2.72","512.90","1395.09","227.83","7.53",""]
["38","010401001378","","砖基础","1.垫层材料种类、厚度：/\r\n2.砖品种、规格、强度等级：MU15页岩砖、240mm×115mm×53mm\r\n3.基础类型：带形基础\r\n5.砂浆强度等级：M7.5 水泥砂浆","m3","12.1","506.77","6131.92","1573.12","10.53",""]
["39","010103001379","","回填方","1.土质要求：一般土壤\r\n2.密实度要求：按规范要求，夯填\r\n3.运距：投标人自行考虑","m3","10.75","7.75","83.31","17.85","47.52",""]
["本页小计","","","","","","","","7749.86","1840.19","147.39",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【村部风貌改造】","","","","标段：","","","第9页共10页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["40","010401003380","","实心砖围墙","1.砖品种、规格、强度等级：MU15页岩砖、240mm×115mm×53mm\r\n2.墙体类型：砖围墙\r\n3.墙体厚度：240mm\r\n5.砂浆强度等级：M5水泥砂浆","m3","17.03","613.67","10450.80","3414.69","13.45",""]
["41","010507005381","","砼压顶","1.混凝土种类：C20混凝土\r\n2.混凝土拌合料:卵石5-40、中砂","m3","1.44","560.14","806.60","149.83","6.11",""]
["42","010503005382","","过梁","1.混凝土种类：C20混凝土\r\n2.混凝土拌合料:卵石5-40、中砂\r\n","m3","1.06","556.60","590.00","108.08","4.71",""]
["43","011204001383","","195*98*10文化砖贴面","1.墙体类型：砖墙\r\n2.挂贴方式：20mm厚水泥砂浆打底加粘结层\r\n3.面层材料品种、规格、品牌、颜色：195*98*10条状天然文化石贴面\r\n4.缝宽、嵌缝材料种类：水泥浆勾缝\r\n5.磨光、酸洗、打蜡要求：表面擦净","m2","137.96","133.14","18367.99","8265.18","11.04",""]
["本页小计","","","","","","","","30215.39","11937.78","35.31",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【村部风貌改造】","","","","标段：","","","第10页共10页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["44","011204001384","","10厚600*400花岗石贴面 ","1.墙体类型：砖墙\r\n2.找平层：20厚1:2水泥砂浆打底\r\n2.挂贴方式：水泥砂浆粘贴\r\n3.面层材料品种、规格、品牌、颜色：10厚600*400芝麻灰花岗石\r\n4.缝宽、嵌缝材料种类：水泥浆勾缝\r\n5.磨光、酸洗、打蜡要求：表面擦净","m2","96","168.55","16180.80","7586.88","6.72",""]
["45","010401007385","","小青瓦堆叠","1.小青瓦堆叠\r\n2.样式：详设计","m2","19.04","124.53","2371.05","1042.25","",""]
[" "," ","","分部小计 ",""," "," "," ","56940.03","22641.83","294.26"," "]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["本页小计","","","","","","","","18551.85","8629.13","6.72",""]
["合    计","","","","","","","","156497.86","45884.05","7294.29",""]
[]
["表-08 ","","","","","","","","","","",""]

{"sheet":"F.1.2 单价措施项目清单计价表(表-08)【风貌改造‖村~","index":196,"n_rows":19,"n_cols":14,"rows_kept":19,"merged":[[0,0,0,13],[1,0,1,1],[1,2,1,7],[1,8,1,10],[1,11,1,13],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,13],[3,7,4,8],[3,9,4,9],[3,10,3,13],[4,1,4,2],[4,7,4,8],[4,10,4,11],[5,1,5,2],[5,7,5,8],[5,10,5,11],[6,1,6,2],[6,7,6,8],[6,10,6,11],[7,1,7,2],[7,7,7,8],[7,10,7,11],[8,1,8,2],[8,7,8,8],[8,10,8,11],[9,1,9,2],[9,7,9,8],[9,10,9,11],[10,1,10,2],[10,7,10,8],[10,10,10,11],[11,1,11,2],[11,7,11,8],[11,10,11,11],[12,1,12,2],[12,7,12,8],[12,10,12,11],[13,1,13,2],[13,7,13,8],[13,10,13,11],[14,1,14,2],[14,7,14,8],[14,10,14,11],[15,0,15,8],[15,10,15,11],[16,0,16,8],[16,10,16,11],[18,0,18,13]],"flags":["formulas_cached_only"]}
["单价措施项目清单与计价表","","","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【村部风貌改造】","","","","","","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\r\n单位","工程量","金额（元）","","","","","",""]
["","","","","","","","综合单价","","合价","其中","","",""]
["","","","","","","","","","","定额人工费","","定额机械费","暂估价"]
[" "," ","","脚手架工程"," "," "," "," ",""," "," ",""," "," "]
["1","011701002001","","外脚手架","1．搭设方式：综合考虑 \r\n2．搭设高度 ：综合考虑\r\n3．脚手架材质：钢管","m2","277.78","18.33","","5091.71","3125.03","","202.78",""]
[" "," ","","小计"," "," "," "," ","","5091.71","3125.03","","202.78"," "]
[" "," ","","混凝土模板及支架（撑 ）"," "," "," "," ",""," "," ",""," "," "]
["2","011702009001","","过梁","1.构件类型：过梁 \r\n","m2","12.1","65.56","","793.28","412.85","","5.08",""]
["3","011702025001","","其它现浇构件 压顶","1.构件类型：压顶","m2","22.08","77.74","","1716.50","863.77","","13.03",""]
[" "," ","","小计"," "," "," "," ","","2509.78","1276.62","","18.11"," "]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["本页小计","","","","","","","","","7601.49","4401.65","","220.89",""]
["合    计","","","","","","","","","7601.49","4401.65","","220.89"," "]
[]
["表-08 ","","","","","","","","","","","","",""]

{"sheet":"F.4 总价措施项目清单与计价表(表-11)【风貌改造‖村部~","index":197,"n_rows":43,"n_cols":9,"rows_kept":43,"merged":[[0,0,0,8],[1,1,1,3],[1,4,1,6],[1,7,1,8],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[16,0,16,8],[17,0,17,8],[18,0,18,8],[19,1,19,3],[19,4,19,6],[19,7,19,8],[20,0,21,0],[20,1,21,1],[20,2,21,2],[20,4,21,4],[20,5,21,5],[20,6,21,6],[20,7,21,7],[20,8,21,8],[39,0,39,4],[41,0,41,8],[42,0,42,8]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【村部风貌改造】","","","标段：","","","第1页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["1","011707001001","安全文明施工费"," "," ","8034.32","",""," "]
["1.1","①","环境保护费","分部分项工程及单价措施项目(定额人工费+定额机械费)","1.1","635.81","",""," "]
["1.2","②","文明施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","2.7","1560.62","",""," "]
["1.3","③","安全施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","4.2","2427.64","",""," "]
["1.4","④","临时设施费","分部分项工程及单价措施项目(定额人工费+定额机械费)","5.9","3410.25","",""," "]
["2","011707002001","夜间施工增加费"," "," ","","",""," "]
["3","011707003001","非夜间施工照明"," "," ","","",""," "]
["4","011707004001","二次搬运费"," "," ","","",""," "]
["5","011707005001","冬雨季施工增加费"," "," ","","",""," "]
["6","011707006001","地上、地下设施、建筑物的临时保护设施"," "," ","","",""," "]
["7","011707007001","已完工程及设备保护费"," "," ","","",""," "]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【村部风貌改造】","","","标段：","","","第2页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["8","011707008001","工程定位复测费"," "," ","","",""," "]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["合计","","","","","8034.32","","",""]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]

{"sheet":"G.1 其他项目清单与计价汇总表(表-12)【风貌改造‖村部~","index":198,"n_rows":25,"n_cols":5,"rows_kept":25,"merged":[[0,0,0,4],[1,2,1,3],[22,0,22,1],[24,0,24,4]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【村部风貌改造】","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","8606.68","","明细详见表-12-1"]
["2","暂估价"," ",""," "]
["2.1","材料(工程设备)暂估价/结算价","-","","明细详见表-12-2"]
["2.2","专业工程暂估价/结算价"," ","","明细详见表-12-3"]
["3","计日工"," ","","明细详见表-12-4"]
["4","总承包服务费"," ","","明细详见表-12-5"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["合　　计","","8606.68","-","-"]
[]
["注：材料（工程设备）暂估单价进入清单项目综合单价，此处不汇总。                                                                          表-12 ","","","",""]

{"sheet":"G.2 暂列金额明细表(表-12-1)【风貌改造‖村部风貌改~","index":199,"n_rows":23,"n_cols":6,"rows_kept":23,"merged":[[0,0,0,5],[1,2,1,4],[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],[20,0,20,3],[22,0,22,5]],"flags":["formulas_cached_only"]}
["暂列金额明细表","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【村部风貌改造】","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"]
["1","暂列金额","","项","8606.68"," "]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["合　　计","","","","8606.68","-"]
[]
["注：此表由招标人填写，如不能详列，也可只列暂定金额总额，投标人应将上述暂列金额计入投标总价中。\r\n                                                                                                                                  表-12-1","","","","",""]

{"sheet":"K.2 承包人提供主要材料和工程设备一览表(表-20)【~27","index":200,"n_rows":72,"n_cols":11,"rows_kept":72,"merged":[[0,0,0,10],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,10],[2,0,2,1],[2,5,2,6],[3,0,3,1],[3,5,3,6],[4,0,4,1],[4,5,4,6],[5,0,5,1],[5,5,5,6],[6,0,6,1],[6,5,6,6],[7,0,7,1],[7,5,7,6],[8,0,8,1],[8,5,8,6],[9,0,9,1],[9,5,9,6],[10,0,10,1],[10,5,10,6],[11,0,11,1],[11,5,11,6],[12,0,12,1],[12,5,12,6],[13,0,13,1],[13,5,13,6],[14,0,14,1],[14,5,14,6],[15,0,15,1],[15,5,15,6],[16,0,16,1],[16,5,16,6],[17,0,17,1],[17,5,17,6],[18,0,18,1],[18,5,18,6],[19,0,19,1],[19,5,19,6],[20,0,20,1],[20,5,20,6],[22,1,22,10],[23,0,23,10],[24,0,24,10],[25,0,25,1],[25,2,25,5],[25,6,25,8],[25,9,25,10],[26,0,26,1],[26,5,26,6],[27,0,27,1],[27,5,27,6],[28,0,28,1],[28,5,28,6],[29,0,29,1],[29,5,29,6],[30,0,30,1],[30,5,30,6],[31,0,31,1],[31,5,31,6],[32,0,32,1],[32,5,32,6],[33,0,33,1],[33,5,33,6],[34,0,34,1],[34,5,34,6],[35,0,35,1],[35,5,35,6],[36,0,36,1],[36,5,36,6],[37,0,37,1],[37,5,37,6],[38,0,38,1],[38,5,38,6],[39,0,39,1],[39,5,39,6],[40,0,40,1],[40,5,40,6],[41,0,41,1],[41,5,41,6],[42,0,42,1],[42,5,42,6],[43,0,43,1],[43,5,43,6],[44,0,44,1],[44,5,44,6],[46,1,46,10],[47,0,47,10],[48,0,48,10],[49,0,49,1],[49,2,49,5],[49,6,49,8],[49,9,49,10],[50,0,50,1],[50,5,50,6],[51,0,51,1],[51,5,51,6],[52,0,52,1],[52,5,52,6],[53,0,53,1],[53,5,53,6],[54,0,54,1],[54,5,54,6],[55,0,55,1],[55,5,55,6],[56,0,56,1],[56,5,56,6],[57,0,57,1],[57,5,57,6],[58,0,58,1],[58,5,58,6],[59,0,59,1],[59,5,59,6],[60,0,60,1],[60,5,60,6],[61,0,61,1],[61,5,61,6],[62,0,62,1],[62,5,62,6],[63,0,63,1],[63,5,63,6],[64,0,64,1],[64,5,64,6],[65,0,65,1],[65,5,65,6],[66,0,66,1],[66,5,66,6],[67,0,67,1],[67,5,67,6],[68,0,68,1],[68,5,68,6],[70,1,70,10],[71,0,71,10]],"flags":["formulas_cached_only"]}
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【村部风貌改造】","","","","标段：","","","第1页共3页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["1","","其他材料费","元","1235.048"," ",""," ","1.00"," "," "]
["2","","水泥 32.5","kg","9204.095"," ",""," ","0.46"," "," "]
["3","","特细砂","m3","10.527"," ",""," ","175.00"," "," "]
["4","","砾石 5～40mm","m3","8.528"," ",""," ","175.00"," "," "]
["5","","水","m3","20.729"," ",""," ","3.50"," "," "]
["6","","脚手架钢材","kg","89.085"," ",""," ","5.05"," "," "]
["7","","锯材 综合","m3","0.122"," ",""," ","2220.00"," "," "]
["8","","柴油(机械)","L","650.694"," ",""," ","7.27"," "," "]
["9","","种植土","m3","11.823"," ",""," ","28.00"," "," "]
["10","","铣刨鼓边刀","把","31.064"," ",""," ","16.60"," "," "]
["11","","沥青 AH-70","t","0.289"," ",""," ","3850.00"," "," "]
["12","","煤","kg","105.9"," ",""," ","0.70"," "," "]
["13","","标准砖","千匹","26.993"," ",""," ","480.00"," "," "]
["14","","细砂","m3","14.781"," ",""," ","175.00"," "," "]
["15","","二等锯材","m3","0.289"," ",""," ","2200.00"," "," "]
["16","","复合模板","m2","9.755"," ",""," ","20.00"," "," "]
["17","","摊销卡具和支撑钢材","kg","8.324"," ",""," ","4.15"," "," "]
["18","","汽油(机械)","L","5.11"," ",""," ","7.58"," "," "]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【村部风貌改造】","","","","标段：","","","第2页共3页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["19","","真石漆","kg","917.91"," ",""," ","10.00"," "," "]
["20","","水性封闭底漆","kg","77.726"," ",""," ","26.00"," "," "]
["21","","罩面漆","kg","77.726"," ",""," ","27.00"," "," "]
["22","","白水泥","kg","188.525"," ",""," ","0.88"," "," "]
["23","","双面胶纸带","m2","25.909"," ",""," ","16.60"," "," "]
["24","","成品腻子膏 耐水性 (Y)","kg","740.25"," ",""," ","1.15"," "," "]
["25","","石灰膏","m3","0.289"," ",""," ","170.00"," "," "]
["26","","青灰","kg","8.305"," ",""," ","0.12"," "," "]
["27","","小青瓦堆叠","m2","19.611"," ",""," ","55.00"," "," "]
["28","","女贞球 冠幅40cm","株","10"," ",""," ","35.00"," "," "]
["29","","肥料","kg","0.405"," ",""," ","1.80"," "," "]
["30","","杀虫剂","kg","0.027"," ",""," ","8.30"," "," "]
["31","","红继木球 冠幅80cm","株","10"," ",""," ","90.00"," "," "]
["32","","SBS改性沥青砼AC-10C","m3","21.392"," ",""," ","1271.00"," "," "]
["33","","600*400芝麻灰花岗石 厚10mm","m2","97.92"," ",""," ","50.00"," "," "]
["34","","EPS塑料线条 宽150","m","95.655"," ",""," ","26.00"," "," "]
["35","","砾石 20～50mm","m3","0.133"," ",""," ","175.00"," "," "]
["36","","中砂","m3","0.039"," ",""," ","185.00"," "," "]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\风貌改造【村部风貌改造】","","","","标段：","","","第3页共3页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["37","","塑料硬管 φ110","m","10.63"," ",""," ","15.04"," "," "]
["38","","塑料水斗 φ110","个","0.65"," ",""," ","15.49"," "," "]
["39","","塑料弯管","个","0.65"," ",""," ","16.27"," "," "]
["40","","铁卡箍","kg","4.23"," ",""," ","4.98"," "," "]
["41","","塑料粘接剂","kg","0.27"," ",""," ","5.81"," "," "]
["42","","塑料膨胀螺栓","百只","0.09"," ",""," ","4.15"," "," "]
["43","","195*98*10条状天然文化石","m2","170.748"," ",""," ","45.00"," "," "]
["44","","20厚天然文化石","m2","11.832"," ",""," ","75.00"," "," "]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]

{"sheet":"E.3 单位工程招标控制价投标报价汇总表(表-04-1)~28","index":201,"n_rows":44,"n_cols":5,"rows_kept":44,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,1],[3,0,3,1],[4,0,4,1],[5,0,5,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[13,0,13,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[21,1,21,4],[22,0,22,4],[23,0,23,4],[24,0,24,1],[25,0,25,1],[26,0,26,1],[27,0,27,1],[28,0,28,1],[29,0,29,1],[30,0,30,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[39,0,39,1],[40,0,40,1],[41,0,41,2],[43,1,43,4]],"flags":["formulas_cached_only"]}
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\景观改造【景观节点一二】","标段：","第1页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["1","","分部分项及单价措施项目","200233.91"," "]
["1.1","","挡土墙立面改造","87785.25"," "]
["1.2","","路灯工程","72268.66"," "]
["1.3","","灯带工程","40180.00"," "]
["1.4","","单价措施项目"," "," "]
["2","","总价措施项目","4544.84","-"]
["2.1","","其中：安全文明施工费","4544.84","-"]
["3","","其他项目","10238.94","-"]
["3.1","","其中：暂列金额","10238.94","-"]
["3.2","","其中：专业工程暂估价"," ","-"]
["3.3","","其中：计日工"," ","-"]
["3.4","","其中：总承包服务费"," ","-"]
["4","","规费","2852.96","-"]
["5","","创优质工程奖补偿奖励费"," ","-"]
["6","","税前不含税工程造价","217870.65","-"]
["6.1","","其中：除税甲供材料（设备）费"," ","-"]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\景观改造【景观节点一二】","标段：","第2页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["7","","销项增值税额","19608.36","-"]
["8","","附加税","342.06","-"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
[" 招标控制价/投标报价总价合计=税前不含税工程造价+销项增值税额+附加税","","","237821.07"," "]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]

{"sheet":"F.1.1 分部分项工程清单计价表(表-08)【景观改造‖景~","index":202,"n_rows":85,"n_cols":12,"rows_kept":85,"merged":[[0,0,0,11],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,11],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,11],[3,7,4,7],[3,8,4,8],[3,9,3,11],[4,1,4,2],[5,1,5,2],[5,3,5,4],[6,1,6,2],[6,3,6,4],[7,1,7,2],[8,0,8,7],[10,0,10,11],[11,0,11,11],[12,0,12,1],[12,2,12,5],[12,6,12,8],[12,9,12,11],[13,0,15,0],[13,1,15,2],[13,3,15,3],[13,4,15,4],[13,5,15,5],[13,6,15,6],[13,7,13,11],[14,7,15,7],[14,8,15,8],[14,9,14,11],[15,1,15,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[18,3,18,4],[19,1,19,2],[19,3,19,4],[20,0,20,7],[22,0,22,11],[23,0,23,11],[24,0,24,1],[24,2,24,5],[24,6,24,8],[24,9,24,11],[25,0,27,0],[25,1,27,2],[25,3,27,3],[25,4,27,4],[25,5,27,5],[25,6,27,6],[25,7,25,11],[26,7,27,7],[26,8,27,8],[26,9,26,11],[27,1,27,2],[28,1,28,2],[29,1,29,2],[30,0,30,7],[32,0,32,11],[33,0,33,11],[34,0,34,1],[34,2,34,5],[34,6,34,8],[34,9,34,11],[35,0,37,0],[35,1,37,2],[35,3,37,3],[35,4,37,4],[35,5,37,5],[35,6,37,6],[35,7,35,11],[36,7,37,7],[36,8,37,8],[36,9,36,11],[37,1,37,2],[38,1,38,2],[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],[43,0,43,7],[45,0,45,11],[46,0,46,11],[47,0,47,1],[47,2,47,5],[47,6,47,8],[47,9,47,11],[48,0,50,0],[48,1,50,2],[48,3,50,3],[48,4,50,4],[48,5,50,5],[48,6,50,6],[48,7,48,11],[49,7,50,7],[49,8,50,8],[49,9,49,11],[50,1,50,2],[51,1,51,2],[52,1,52,2],[53,1,53,2],[53,3,53,4],[54,1,54,2],[54,3,54,4],[55,1,55,2],[56,0,56,7],[58,0,58,11],[59,0,59,11],[60,0,60,1],[60,2,60,5],[60,6,60,8],[60,9,60,11],[61,0,63,0],[61,1,63,2],[61,3,63,3],[61,4,63,4],[61,5,63,5],[61,6,63,6],[61,7,61,11],[62,7,63,7],[62,8,63,8],[62,9,62,11],[63,1,63,2],[64,1,64,2],[64,3,64,4],[65,1,65,2],[66,1,66,2],[67,1,67,2],[68,1,68,2],[69,1,69,2],[70,1,70,2],[71,1,71,2],[72,1,72,2],[73,1,73,2],[74,1,74,2],[75,1,75,2],[76,1,76,2],[77,1,77,2],[78,1,78,2],[79,1,79,2],[80,1,80,2],[81,0,81,7],[82,0,82,7],[84,0,84,11]],"flags":["formulas_cached_only"]}
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\景观改造【景观节点一二】","","","","标段：","","","第1页共6页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
[" "," ","","挡土墙立面改造 ",""," "," "," "," "," "," "," "]
[" "," ","","图形10 ",""," "," "," "," "," "," "," "]
["1","050102002386","","迎春","1.苗木种类：迎春\r\n2.苗木规格：8株/㎡，自然株形\r\n3.株形要求：单株，叶形好\r\n4.株距：符合规范及设计要求\r\n5.栽植需符合规范及设计要求，反季节施工的费用包含在综合单价中\r\n6.施肥杀菌：杀菌剂、杀虫剂\r\n7.弃物运距：投标人自行在综合单价内考虑\r\n8.养护期：12个月，保证成活\r\n9.综合单价包含机械吊装费的费用，可能产生的反季节施工费用由投标人自行考虑并综合报价\r\n10.其他：满足施工验收及规范要求","m2","87","44.89","3905.43","1093.59","38.28",""]
["本页小计","","","","","","","","3905.43","1093.59","38.28",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\景观改造【景观节点一二】","","","","标段：","","","第2页共6页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["2","010702005387","","GRC成品装饰板","1.GRC成品装饰板","m2","135","110.62","14933.70","1277.10","",""]
["3","011406001388","","外墙面真石漆","1.基层类型：抹灰面 \r\n2.腻子刮腻子遍数 ：刮3厚柔性耐水腻子+5%防水剂\r\n3.油漆品种、刷漆遍数：涂刷2厚封闭底漆，涂刷3厚黄色真石漆，涂刷3厚罩光清漆。","m2","143.1","91.92","13153.75","4513.37","51.52",""]
[" "," ","","分部小计 ",""," "," "," ","31992.88","6884.06","89.80"," "]
[" "," ","","图形8 ",""," "," "," "," "," "," "," "]
["本页小计","","","","","","","","28087.45","5790.47","51.52",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\景观改造【景观节点一二】","","","","标段：","","","第3页共6页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["4","050102002389","","迎春","1.苗木种类：迎春\r\n2.苗木规格：8株/㎡，自然株形\r\n3.株形要求：单株，叶形好\r\n4.株距：符合规范及设计要求\r\n5.栽植需符合规范及设计要求，反季节施工的费用包含在综合单价中\r\n6.施肥杀菌：杀菌剂、杀虫剂\r\n7.弃物运距：投标人自行在综合单价内考虑\r\n8.养护期：12个月，保证成活\r\n9.综合单价包含机械吊装费的费用，可能产生的反季节施工费用由投标人自行考虑并综合报价\r\n10.其他：满足施工验收及规范要求","m2","61","44.89","2738.29","766.77","26.84",""]
["5","010702005390","","GRC成品装饰板","1.GRC成品装饰板\r\n","m2","255","110.62","28208.10","2412.30","",""]
["本页小计","","","","","","","","30946.39","3179.07","26.84",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\景观改造【景观节点一二】","","","","标段：","","","第4页共6页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["6","011406001391","","外墙面真石漆","1.基层类型：抹灰面 \r\n2.腻子刮腻子遍数 ：刮3厚柔性耐水腻子+5%防水剂\r\n3.油漆品种、刷漆遍数：涂刷2厚封闭底漆，涂刷3厚黄色真石漆，涂刷3厚罩光清漆。","m2","270.3","91.92","24845.98","8525.26","97.31",""]
[" "," ","","分部小计 ",""," "," "," ","55792.37","11704.33","124.15"," "]
[" "," ","","分部小计 ",""," "," "," ","87785.25","18588.39","213.95"," "]
[" "," ","","路灯工程 ",""," "," "," "," "," "," "," "]
["7","010101003392","","挖坑土方（基础）","1.土壤类别:挖路灯基础坑土方\r\n2.挖土深度：综合\r\n3.场内运距：综合考虑","m3","12.96","16.54","214.36","118.97","53.14",""]
["本页小计","","","","","","","","25060.34","8644.23","150.45",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\景观改造【景观节点一二】","","","","标段：","","","第5页共6页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["8","040805001393","","太阳能LED路灯 100W","1.名称 ：太阳能路灯LED100W\r\n2.型号 ：100W多晶硅太阳能电池板，配80AH锂电池\r\n3.灯杆材质、高度 :8米\r\n4.基础：C25商品混凝土基础，600*600*1200，\r\n5.含基础、底座、锂电池组、太阳能电池板及控制器等所有工作内容。\r\n6.其他满是设计规范要求。","套","30","2289.23","68676.90","4045.80","1558.50",""]
["9","030409001394","","防雷接地极","11.名称：角钢接地极\r\n2.材质：热镀锌角钢\r\n3.规格：L50*5*2500\r\n4.土质：综合考虑\r\n5.基础接地形式：按技术规范标准","根","30","112.58","3377.40","652.50","325.50",""]
[" "," ","","分部小计 ",""," "," "," ","72268.66","4817.27","1937.14"," "]
[" "," ","","灯带工程 ",""," "," "," "," "," "," "," "]
["10","030412001395","","灯带","1.名称: 灯带  成品安装\r\n2.型号: 24V    10W/M  LED/3000K   IP67","m","1000","40.18","40180.00","7140.00","",""]
["本页小计","","","","","","","","112234.3","11838.3","1884",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\景观改造【景观节点一二】","","","","标段：","","","第6页共6页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
[" "," ","","分部小计 ",""," "," "," ","40180.00","7140.00"," "," "]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["本页小计","","","","","","","","","","",""]
["合    计","","","","","","","","200233.91","30545.66","2151.09",""]
[]
["表-08 ","","","","","","","","","","",""]

{"sheet":"F.1.2 单价措施项目清单计价表(表-08)【景观改造‖景~","index":203,"n_rows":21,"n_cols":14,"rows_kept":21,"merged":[[0,0,0,13],[1,0,1,1],[1,2,1,7],[1,8,1,10],[1,11,1,13],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,13],[3,7,4,8],[3,9,4,9],[3,10,3,13],[4,1,4,2],[4,7,4,8],[4,10,4,11],[5,1,5,2],[5,7,5,8],[5,10,5,11],[6,1,6,2],[6,7,6,8],[6,10,6,11],[7,1,7,2],[7,7,7,8],[7,10,7,11],[8,1,8,2],[8,7,8,8],[8,10,8,11],[9,1,9,2],[9,7,9,8],[9,10,9,11],[10,1,10,2],[10,7,10,8],[10,10,10,11],[11,1,11,2],[11,7,11,8],[11,10,11,11],[12,1,12,2],[12,7,12,8],[12,10,12,11],[13,1,13,2],[13,7,13,8],[13,10,13,11],[14,1,14,2],[14,7,14,8],[14,10,14,11],[15,1,15,2],[15,7,15,8],[15,10,15,11],[16,1,16,2],[16,7,16,8],[16,10,16,11],[17,0,17,8],[17,10,17,11],[18,0,18,8],[18,10,18,11],[20,0,20,13]],"flags":["formulas_cached_only"]}
["单价措施项目清单与计价表","","","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\景观改造【景观节点一二】","","","","","","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\r\n单位","工程量","金额（元）","","","","","",""]
["","","","","","","","综合单价","","合价","其中","","",""]
["","","","","","","","","","","定额人工费","","定额机械费","暂估价"]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["本页小计","","","","","","","","","","","","",""]
["合    计","","","","","","","",""," "," ",""," "," "]
[]
["表-08 ","","","","","","","","","","","","",""]

{"sheet":"F.4 总价措施项目清单与计价表(表-11)【景观改造‖景观~","index":204,"n_rows":44,"n_cols":9,"rows_kept":44,"merged":[[0,0,0,8],[1,1,1,3],[1,4,1,6],[1,7,1,8],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[17,0,17,8],[18,0,18,8],[19,0,19,8],[20,1,20,3],[20,4,20,6],[20,7,20,8],[21,0,22,0],[21,1,22,1],[21,2,22,2],[21,4,22,4],[21,5,22,5],[21,6,22,6],[21,7,22,7],[21,8,22,8],[40,0,40,4],[42,0,42,8],[43,0,43,8]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\景观改造【景观节点一二】","","","标段：","","","第1页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["1","050405001001","安全文明施工费"," "," ","4544.84","",""," "]
["1.1","①","环境保护费","分部分项工程及单价措施项目(定额人工费+定额机械费)","1.1","359.66","",""," "]
["1.2","②","文明施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","2.7","882.81","",""," "]
["1.3","③","安全施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","4.2","1373.26","",""," "]
["1.4","④","临时设施费","分部分项工程及单价措施项目(定额人工费+定额机械费)","5.9","1929.11","",""," "]
["2","050405002001","夜间施工增加费"," "," ","","",""," "]
["3","050405003001","非夜间施工照明"," "," ","","",""," "]
["4","050405004001","二次搬运费"," "," ","","",""," "]
["5","050405005001","冬雨季施工增加费"," "," ","","",""," "]
["6","050405006001","反季节栽植影响措施"," "," ","","",""," "]
["7","050405007001","地上、地下设施的临时保护设施"," "," ","","",""," "]
["8","050405008001","已完工程及设备保护费"," "," ","","",""," "]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\景观改造【景观节点一二】","","","标段：","","","第2页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["9","050405009001","工程定位复测费"," "," ","","",""," "]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["合计","","","","","4544.84","","",""]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]

{"sheet":"G.1 其他项目清单与计价汇总表(表-12)【景观改造‖景观~","index":205,"n_rows":25,"n_cols":5,"rows_kept":25,"merged":[[0,0,0,4],[1,2,1,3],[22,0,22,1],[24,0,24,4]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\景观改造【景观节点一二】","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","10238.94","","明细详见表-12-1"]
["2","暂估价"," ",""," "]
["2.1","材料(工程设备)暂估价/结算价","-","","明细详见表-12-2"]
["2.2","专业工程暂估价/结算价"," ","","明细详见表-12-3"]
["3","计日工"," ","","明细详见表-12-4"]
["4","总承包服务费"," ","","明细详见表-12-5"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["合　　计","","10238.94","-","-"]
[]
["注：材料（工程设备）暂估单价进入清单项目综合单价，此处不汇总。                                                                          表-12 ","","","",""]

{"sheet":"G.2 暂列金额明细表(表-12-1)【景观改造‖景观节点一~","index":206,"n_rows":23,"n_cols":6,"rows_kept":23,"merged":[[0,0,0,5],[1,2,1,4],[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],[20,0,20,3],[22,0,22,5]],"flags":["formulas_cached_only"]}
["暂列金额明细表","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\景观改造【景观节点一二】","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"]
["1","暂列金额","","项","10238.94"," "]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["合　　计","","","","10238.94","-"]
[]
["注：此表由招标人填写，如不能详列，也可只列暂定金额总额，投标人应将上述暂列金额计入投标总价中。\r\n                                                                                                                                  表-12-1","","","","",""]

{"sheet":"K.2 承包人提供主要材料和工程设备一览表(表-20)【景观~","index":207,"n_rows":48,"n_cols":11,"rows_kept":48,"merged":[[0,0,0,10],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,10],[2,0,2,1],[2,5,2,6],[3,0,3,1],[3,5,3,6],[4,0,4,1],[4,5,4,6],[5,0,5,1],[5,5,5,6],[6,0,6,1],[6,5,6,6],[7,0,7,1],[7,5,7,6],[8,0,8,1],[8,5,8,6],[9,0,9,1],[9,5,9,6],[10,0,10,1],[10,5,10,6],[11,0,11,1],[11,5,11,6],[12,0,12,1],[12,5,12,6],[13,0,13,1],[13,5,13,6],[14,0,14,1],[14,5,14,6],[15,0,15,1],[15,5,15,6],[16,0,16,1],[16,5,16,6],[17,0,17,1],[17,5,17,6],[18,0,18,1],[18,5,18,6],[19,0,19,1],[19,5,19,6],[20,0,20,1],[20,5,20,6],[22,1,22,10],[23,0,23,10],[24,0,24,10],[25,0,25,1],[25,2,25,5],[25,6,25,8],[25,9,25,10],[26,0,26,1],[26,5,26,6],[27,0,27,1],[27,5,27,6],[28,0,28,1],[28,5,28,6],[29,0,29,1],[29,5,29,6],[30,0,30,1],[30,5,30,6],[31,0,31,1],[31,5,31,6],[32,0,32,1],[32,5,32,6],[33,0,33,1],[33,5,33,6],[34,0,34,1],[34,5,34,6],[35,0,35,1],[35,5,35,6],[36,0,36,1],[36,5,36,6],[37,0,37,1],[37,5,37,6],[38,0,38,1],[38,5,38,6],[39,0,39,1],[39,5,39,6],[40,0,40,1],[40,5,40,6],[41,0,41,1],[41,5,41,6],[42,0,42,1],[42,5,42,6],[43,0,43,1],[43,5,43,6],[44,0,44,1],[44,5,44,6],[46,1,46,10],[47,0,47,10]],"flags":["formulas_cached_only"]}
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\景观改造【景观节点一二】","","","","标段：","","","第1页共2页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["1","","水","m3","14.504"," ",""," ","3.50"," "," "]
["2","","其他材料费","元","2337.512"," ",""," ","1.00"," "," "]
["3","","肥料","kg","3.552"," ",""," ","1.80"," "," "]
["4","","杀虫剂","kg","0.412"," ",""," ","8.30"," "," "]
["5","","汽油(机械)","L","6.779"," ",""," ","7.58"," "," "]
["6","","迎春","m2","148"," ",""," ","25.00"," "," "]
["7","","GRC成品装饰板 厚200","m2","401.7"," ",""," ","90.00"," "," "]
["8","","真石漆","kg","1281.54"," ",""," ","10.00"," "," "]
["9","","水性封闭底漆","kg","108.518"," ",""," ","26.00"," "," "]
["10","","罩面漆","kg","108.518"," ",""," ","27.00"," "," "]
["11","","白水泥","kg","206.7"," ",""," ","0.88"," "," "]
["12","","双面胶纸带","m2","36.172"," ",""," ","16.60"," "," "]
["13","","成品腻子膏 耐水性 (Y)","kg","1033.5"," ",""," ","1.15"," "," "]
["14","","柴油(机械)","L","118.124"," ",""," ","7.27"," "," "]
["15","","路灯基础钢构件","套","30"," ",""," ","60.00"," "," "]
["16","","金属灯杆 8 M","根","30"," ",""," ","1600.00"," "," "]
["17","","太阳能LED路灯 100W","套","30.3"," ",""," ","120.00"," "," "]
["18","","接地极 L50*5 2500","根","31.5"," ",""," ","65.00"," "," "]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\景观改造【景观节点一二】","","","","标段：","","","第2页共2页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["19","","LED灯带 10W","米","1010"," ",""," ","20.00"," "," "]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]

{"sheet":"E.3 单位工程招标控制价投标报价汇总表(表-04-1)~29","index":208,"n_rows":44,"n_cols":5,"rows_kept":44,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,1],[3,0,3,1],[4,0,4,1],[5,0,5,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[13,0,13,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[21,1,21,4],[22,0,22,4],[23,0,23,4],[24,0,24,1],[25,0,25,1],[26,0,26,1],[27,0,27,1],[28,0,28,1],[29,0,29,1],[30,0,30,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[39,0,39,1],[40,0,40,1],[41,0,41,2],[43,1,43,4]],"flags":["formulas_cached_only"]}
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\景观改造【景观节点三】","标段：","第1页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["1","","分部分项及单价措施项目","396228.37"," "]
["1.1","","B.景观节点三","394694.33"," "]
["1.2","","单价措施项目","1534.04"," "]
["2","","总价措施项目","8407.97","-"]
["2.1","","其中：安全文明施工费","8407.97","-"]
["3","","其他项目","20231.82","-"]
["3.1","","其中：暂列金额","20231.82","-"]
["3.2","","其中：专业工程暂估价"," ","-"]
["3.3","","其中：计日工"," ","-"]
["3.4","","其中：总承包服务费"," ","-"]
["4","","规费","4830.78","-"]
["5","","创优质工程奖补偿奖励费"," ","-"]
["6","","税前不含税工程造价","429698.94","-"]
["6.1","","其中：除税甲供材料（设备）费"," ","-"]
["7","","销项增值税额","38672.90","-"]
["8","","附加税","674.63","-"]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\景观改造【景观节点三】","标段：","第2页 共2页"]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
[" 招标控制价/投标报价总价合计=税前不含税工程造价+销项增值税额+附加税","","","469046.47"," "]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]

{"sheet":"F.1.1 分部分项工程清单计价表(表-08)【景观改造‖~1","index":209,"n_rows":195,"n_cols":12,"rows_kept":195,"merged":[[0,0,0,11],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,11],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,11],[3,7,4,7],[3,8,4,8],[3,9,3,11],[4,1,4,2],[5,1,5,2],[5,3,5,4],[6,1,6,2],[6,3,6,4],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[11,3,11,4],[12,1,12,2],[12,3,12,4],[13,1,13,2],[14,0,14,7],[16,0,16,11],[17,0,17,11],[18,0,18,1],[18,2,18,5],[18,6,18,8],[18,9,18,11],[19,0,21,0],[19,1,21,2],[19,3,21,3],[19,4,21,4],[19,5,21,5],[19,6,21,6],[19,7,19,11],[20,7,21,7],[20,8,21,8],[20,9,20,11],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[24,3,24,4],[25,1,25,2],[25,3,25,4],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[30,0,30,7],[32,0,32,11],[33,0,33,11],[34,0,34,1],[34,2,34,5],[34,6,34,8],[34,9,34,11],[35,0,37,0],[35,1,37,2],[35,3,37,3],[35,4,37,4],[35,5,37,5],[35,6,37,6],[35,7,35,11],[36,7,37,7],[36,8,37,8],[36,9,36,11],[37,1,37,2],[38,1,38,2],[39,1,39,2],[40,1,40,2],[41,1,41,2],[42,0,42,7],[44,0,44,11],[45,0,45,11],[46,0,46,1],[46,2,46,5],[46,6,46,8],[46,9,46,11],[47,0,49,0],[47,1,49,2],[47,3,49,3],[47,4,49,4],[47,5,49,5],[47,6,49,6],[47,7,47,11],[48,7,49,7],[48,8,49,8],[48,9,48,11],[49,1,49,2],[50,1,50,2],[50,3,50,4],[51,1,51,2],[51,3,51,4],[52,1,52,2],[53,1,53,2],[54,1,54,2],[55,1,55,2],[56,1,56,2],[57,1,57,2],[58,1,58,2],[59,1,59,2],[59,3,59,4],[60,0,60,7],[62,0,62,11],[63,0,63,11],[64,0,64,1],[64,2,64,5],[64,6,64,8],[64,9,64,11],[65,0,67,0],[65,1,67,2],[65,3,67,3],[65,4,67,4],[65,5,67,5],[65,6,67,6],[65,7,65,11],[66,7,67,7],[66,8,67,8],[66,9,66,11],[67,1,67,2],[68,1,68,2],[68,3,68,4],[69,1,69,2],[70,1,70,2],[71,1,71,2],[72,1,72,2],[73,1,73,2],[74,1,74,2],[75,1,75,2],[76,1,76,2],[77,0,77,7],[79,0,79,11],[80,0,80,11],[81,0,81,1],[81,2,81,5],[81,6,81,8],[81,9,81,11],[82,0,84,0],[82,1,84,2],[82,3,84,3],[82,4,84,4],[82,5,84,5],[82,6,84,6],[82,7,82,11],[83,7,84,7],[83,8,84,8],[83,9,83,11],[84,1,84,2],[85,1,85,2],[86,1,86,2],[87,1,87,2],[88,1,88,2],[88,3,88,4],[89,1,89,2],[89,3,89,4],[90,1,90,2],[91,1,91,2],[91,3,91,4],[92,1,92,2],[92,3,92,4],[93,0,93,7],[95,0,95,11],[96,0,96,11],[97,0,97,1],[97,2,97,5],[97,6,97,8],[97,9,97,11],[98,0,100,0],[98,1,100,2],[98,3,100,3],[98,4,100,4],[98,5,100,5],[98,6,100,6],[98,7,98,11],[99,7,100,7],[99,8,100,8],[99,9,99,11],[100,1,100,2],[101,1,101,2],[102,1,102,2],[102,3,102,4],[103,1,103,2],[103,3,103,4],[104,1,104,2],[105,0,105,7],[107,0,107,11],[108,0,108,11],[109,0,109,1],[109,2,109,5],[109,6,109,8],[109,9,109,11],[110,0,112,0],[110,1,112,2],[110,3,112,3],[110,4,112,4],[110,5,112,5],[110,6,112,6],[110,7,110,11],[111,7,112,7],[111,8,112,8],[111,9,111,11],[112,1,112,2],[113,1,113,2],[114,0,114,7],[116,0,116,11],[117,0,117,11],[118,0,118,1],[118,2,118,5],[118,6,118,8],[118,9,118,11],[119,0,121,0],[119,1,121,2],[119,3,121,3],[119,4,121,4],[119,5,121,5],[119,6,121,6],[119,7,119,11],[120,7,121,7],[120,8,121,8],[120,9,120,11],[121,1,121,2],[122,1,122,2],[123,0,123,7],[125,0,125,11],[126,0,126,11],[127,0,127,1],[127,2,127,5],[127,6,127,8],[127,9,127,11],[128,0,130,0],[128,1,130,2],[128,3,130,3],[128,4,130,4],[128,5,130,5],[128,6,130,6],[128,7,128,11],[129,7,130,7],[129,8,130,8],[129,9,129,11],[130,1,130,2],[131,1,131,2],[132,0,132,7],[134,0,134,11],[135,0,135,11],[136,0,136,1],[136,2,136,5],[136,6,136,8],[136,9,136,11],[137,0,139,0],[137,1,139,2],[137,3,139,3],[137,4,139,4],[137,5,139,5],[137,6,139,6],[137,7,137,11],[138,7,139,7],[138,8,139,8],[138,9,138,11],[139,1,139,2],[140,1,140,2],[141,0,141,7],[143,0,143,11],[144,0,144,11],[145,0,145,1],[145,2,145,5],[145,6,145,8],[145,9,145,11],[146,0,148,0],[146,1,148,2],[146,3,148,3],[146,4,148,4],[146,5,148,5],[146,6,148,6],[146,7,146,11],[147,7,148,7],[147,8,148,8],[147,9,147,11],[148,1,148,2],[149,1,149,2],[150,1,150,2],[151,0,151,7],[153,0,153,11],[154,0,154,11],[155,0,155,1],[155,2,155,5],[155,6,155,8],[155,9,155,11],[156,0,158,0],[156,1,158,2],[156,3,158,3],[156,4,158,4],[156,5,158,5],[156,6,158,6],[156,7,156,11],[157,7,158,7],[157,8,158,8],[157,9,157,11],[158,1,158,2],[159,1,159,2],[160,0,160,7],[162,0,162,11],[163,0,163,11],[164,0,164,1],[164,2,164,5],[164,6,164,8],[164,9,164,11],[165,0,167,0],[165,1,167,2],[165,3,167,3],[165,4,167,4],[165,5,167,5],[165,6,167,6],[165,7,165,11],[166,7,167,7],[166,8,167,8],[166,9,166,11],[167,1,167,2],[168,1,168,2],[169,0,169,7],[171,0,171,11],[172,0,172,11],[173,0,173,1],[173,2,173,5],[173,6,173,8],[173,9,173,11],[174,0,176,0],[174,1,176,2],[174,3,176,3],[174,4,176,4],[174,5,176,5],[174,6,176,6],[174,7,174,11],[175,7,176,7],[175,8,176,8],[175,9,175,11],[176,1,176,2],[177,1,177,2],[178,0,178,7],[180,0,180,11],[181,0,181,11],[182,0,182,1],[182,2,182,5],[182,6,182,8],[182,9,182,11],[183,0,185,0],[183,1,185,2],[183,3,185,3],[183,4,185,4],[183,5,185,5],[183,6,185,6],[183,7,183,11],[184,7,185,7],[184,8,185,8],[184,9,184,11],[185,1,185,2],[186,1,186,2],[187,1,187,2],[187,3,187,4],[188,1,188,2],[188,3,188,4],[189,1,189,2],[190,1,190,2],[191,0,191,7],[192,0,192,7],[194,0,194,11]],"flags":["formulas_cached_only"]}
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\景观改造【景观节点三】","","","","标段：","","","第1页共16页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
[" "," ","","B.景观节点三 ",""," "," "," "," "," "," "," "]
[" "," ","","1.碎拼花岗石地面 ",""," "," "," "," "," "," "," "]
["1","040202001396","","夯实整形","1.压实度90%","m2","42.94","1.79","76.86","17.61","32.21",""]
["2","040202010397","","卵石基层","1.厚度：100厚卵石","m2","4.29","29.33","125.83","15.27","5.71",""]
["3","040305001398","","垫层 C15","1.材料品种、规格：  C15砼\r\n2.厚度：60厚","m3","2.58","502.30","1295.93","166.56","10.09",""]
["4","011102002399","","碎拼花岗石地面","1.结合层材料种类、厚度：20厚1：3水泥砂浆\r\n2.面层材料品种、规格、颜色：碎花岗石20mm\r\n3.嵌缝材料种类：水泥砂浆","m2","42.94","123.71","5312.11","2156.02","2.15",""]
[" "," ","","分部小计 ",""," "," "," ","6810.73","2355.46","50.16"," "]
[" "," ","","2.条石踏步 ",""," "," "," "," "," "," "," "]
["5","040202001400","","夯实整形","1.压实度90%","m2","10.75","1.79","19.24","4.41","8.06",""]
["本页小计","","","","","","","","6829.97","2359.87","58.22",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\景观改造【景观节点三】","","","","标段：","","","第2页共16页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["6","010403008401","","条石踏步 BXH=320mmX120mm","1.石料种类、规格:方条石\r\n2..砂浆强度等级:M5水泥砂浆\r\n3.条石台阶做法详西南18J812-10-2（垫层另列）","m3","1.29","595.45","768.13","342.80","0.03",""]
["7","040305001402","","垫层 C15","1.材料品种、规格：  C15砼\r\n2.厚度：100厚","m3","1.08","502.30","542.48","69.72","4.22",""]
[" "," ","","分部小计 ",""," "," "," ","1329.85","416.93","12.31"," "]
[" "," ","","3.花岗石地面 ",""," "," "," "," "," "," "," "]
["8","040202001403","","夯实整形","1.压实度90%","m2","103.77","1.79","185.75","42.55","77.83",""]
["9","040202010404","","卵石基层","1.厚度：100厚","m2","10.38","29.33","304.45","36.95","13.81",""]
["10","040305001405","","垫层 C15","1.材料品种、规格：  C15砼\r\n2.厚度：60厚","m3","6.23","502.30","3129.33","402.21","24.36",""]
["11","011102002406","","灰色花岗石地面 600*600*20","1.结合层材料种类、厚度：20厚1：3水泥砂浆\r\n2.面层材料品种、规格、颜色：灰色花岗石20mm\r\n3.嵌缝材料种类：20厚1：3水泥砂浆","m2","46","130.35","5996.10","1452.22","2.76",""]
["本页小计","","","","","","","","10926.24","2346.45","123.01",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\景观改造【景观节点三】","","","","标段：","","","第3页共16页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["12","011102002407","","灰色花岗石地面 300*300*20","1.结合层材料种类、厚度：20厚1：3水泥砂浆\r\n2.面层材料品种、规格、颜色：灰色花岗石20mm\r\n3.嵌缝材料种类：20厚1：3水泥砂浆","m2","30","130.35","3910.50","947.10","1.80",""]
["13","011102002408","","灰色花岗石地面 100*100*20","1.结合层材料种类、厚度：20厚1：3水泥砂浆\r\n2.面层材料品种、规格、颜色：灰色花岗石20mm\r\n3.嵌缝材料种类：20厚1：3水泥砂浆","m2","20","130.35","2607.00","631.40","1.20",""]
["14","011102002409","","黑色花岗石地面 100*600*20","1.结合层材料种类、厚度：20厚1：3水泥砂浆\r\n2.面层材料品种、规格、颜色：黑色花岗石20mm\r\n3.嵌缝材料种类：20厚1：3水泥砂浆","m2","3","176.81","530.43","138.90","0.18",""]
["15","011102001410","","花岗石拼花地面","1.结合层材料种类、厚度：20厚1：3水泥砂浆\r\n2.面层材料品种、规格、颜色：成品拼花花岗石 厚20mm\r\n3.嵌缝材料种类：20厚1：3水泥砂浆","m2","0.8","216.03","172.82","25.26","0.05",""]
["本页小计","","","","","","","","7220.75","1742.66","3.23",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\景观改造【景观节点三】","","","","标段：","","","第4页共16页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
[" "," ","","分部小计 ",""," "," "," ","16836.38","3676.59","121.99"," "]
[" "," ","","4.新建道路 ",""," "," "," "," "," "," "," "]
["16","040101001411","","挖一般土方（清表土）","1.土壤类别：地表耕植土和腐质土 \r\n2.挖土深度：400（暂定） ","m3","184.9","6.68","1235.13","231.13","691.53",""]
["17","040103002412","","余方弃置","1.废弃料品种：地表耕植土和腐质土  \r\n2.运距：投标人自行考虑","m3","184.9","12.98","2400.00","367.95","1407.09",""]
["18","040202001413","","路床（槽）整形","1.土路基压实度 ≥90%","m2","462.25","1.79","827.43","189.52","346.69",""]
["19","040202011414","","级配碎石垫层","1.厚度：200厚 碎石","m2","462.25","54.36","25127.91","1784.29","647.15",""]
["20","040203007415","","混凝土路面","1.混凝土强度等级：C30砼\r\n2.厚度：20cm\r\n3.切缝、沥青嵌缝\r\n3.现场自拌\r\n","m2","430","108.32","46577.60","6690.80","485.90",""]
["21","040204004416","","安砌预制砼路缘石","1.材料品种、规格：预制砼路缘石 15*25*99 \r\n2.基础、垫层：水泥砂浆","m","190","30.69","5831.10","1048.80","",""]
["22","040901001417","","φ25×700拉杆","1.钢筋种类;φ25×700拉杆 \r\n","根","31","16.07","498.17","59.52","2.17",""]
[" "," ","","分部小计 ",""," "," "," ","82497.34","10372.01","3580.53"," "]
["本页小计","","","","","","","","82497.34","10372.01","3580.53",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\景观改造【景观节点三】","","","","标段：","","","第5页共16页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
[" "," ","","5.花架 ",""," "," "," "," "," "," "," "]
["23","040101003418","","挖基坑土方","1.土壤类别：综合 \r\n2.挖土深度：1米以内","m3","7.69","16.54","127.19","70.59","31.53",""]
["24","040103001419","","人工回填方","1.密实度要求：满足设计规范要求 \r\n2.填方材料品种：满足设计规范要求  \r\n","m3","6.69","11.92","79.74","51.38","9.63",""]
["25","040305001420","","垫层 C15","1.材料品种、规格：C15砼\r\n","m3","0.25","502.30","125.58","16.14","0.98",""]
["26","040303002421","","砼基础 C25","1.混凝土强度等级：C25 \r\n2.现场自拌","m3","0.69","522.75","360.70","47.96","5.95",""]
["27","010516002422","","预埋铁件","1.钢材种类2规格 \r\n3.铁件尺寸","t","0.052","7659.98","398.32","86.10","15.33",""]
["28","010606013423","","零星钢构件","1.构件名称 ：钢板套筒\r\n2.钢材品种、规格：310*310*500*5\r\n","t","0.14","7623.77","1067.33","161.88","29.12",""]
["29","011405001424","","金属面油漆","1.油漆品种、刷漆遍数：清理除锈，环氧铁红底漆，环氧云铁中间漆，金属面漆两遍","t","0.14","1842.24","257.91","71.77","82.90",""]
["30","010516001425","","螺栓","1.钢材种类、规格:六角螺栓Φ12mm\r\n2.螺栓长度:35mm","t","0.025","7671.09","191.78","39.71","6.25",""]
["本页小计","","","","","","","","2608.55","545.53","181.69",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\景观改造【景观节点三】","","","","标段：","","","第6页共16页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["31","050304004426","","木花架柱","1.木材种类 ：生态木\r\n2.柱截面：见设计 \r\n3.连接方式 ：见设计","m3","1.44","4798.48","6909.81","1747.35","",""]
["32","050304004427","","木花架梁","1.木材种类 ：生态木\r\n2.梁截面：见设计 \r\n3.连接方式 ：见设计","m3","1.25","5473.11","6841.39","2102.84","",""]
["33","011404012428","","木花架梁柱饰面油漆","1. 油漆品种、刷漆遍数：清漆两遍","m2","50.22","19.14","961.21","512.75","10.04",""]
[" "," ","","分部小计 ",""," "," "," ","17320.96","4908.47","191.73"," "]
[" "," ","","6.成品景观亭 ",""," "," "," "," "," "," "," "]
["34","040205011429","","双层木制八角亭3.6X3.6X6m","1.木质双层八角亭\r\n2.规格：3.6*3.6*6m\r\n3.材质：采用原木外刷两遍透明木器漆，屋面瓦采用筒瓦，含屋脊吻兽\r\n4.基础：100厚C15混凝土垫层，C25混凝土柱600*600*750共八个，含450*450*5厚预埋钢板+直径210*5钢套筒\r\n5.含土方挖运、模板、脚手架等费用","座","1","70451.38","70451.38","1293.98","568.03",""]
[" "," ","","分部小计 ",""," "," "," ","70451.38","1293.98","568.03"," "]
[" "," ","","7.其他 ",""," "," "," "," "," "," "," "]
["本页小计","","","","","","","","85163.79","5656.92","578.07",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\景观改造【景观节点三】","","","","标段：","","","第7页共16页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["35","050307017430","","垃圾箱","1.垃圾箱材质：GRC 仿树外观，双筒\r\n2.单个筒直径650mm，高度1000mm，内配塑料内桶","个","3","483.88","1451.64","35.10","10.20",""]
[" "," ","","分部小计 ",""," "," "," ","1451.64","35.10","10.20"," "]
[" "," ","","8.绿化 ",""," "," "," "," "," "," "," "]
["36","050102001431","","银杏","1.乔木种类：银杏\r\n2.乔木规格：干径9cm，冠幅4.5m，高度7-8m\r\n3.树型要求:熟货，树形优美，冠型饱满完整\r\n4.施肥杀菌：杀菌剂、杀虫剂\r\n5.弃物运距：投标人自行在综合单价内考虑\r\n6.养护期：12个月，保证成活\r\n7.综合单价包含机械吊装费、支撑及草绳绕干的费用，可能产生的反季节施工费用由投标人自行考虑并综合报价\r\n8.其他：满足施工验收及规范要求","株","10","403.58","4035.80","952.40","146.00",""]
["本页小计","","","","","","","","5487.44","987.50","156.20",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\景观改造【景观节点三】","","","","标段：","","","第8页共16页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["37","050102001432","","桂花","1.乔木种类：桂花\r\n2.乔木规格：干径18cm，冠幅2.0m，高度2.5m\r\n3.树型要求:熟货，树形优美，冠型饱满完整\r\n4.施肥杀菌：杀菌剂、杀虫剂\r\n5.弃物运距：投标人自行在综合单价内考虑\r\n6.养护期：12个月，保证成活\r\n7.综合单价包含机械吊装费、支撑及草绳绕干的费用，可能产生的反季节施工费用由投标人自行考虑并综合报价\r\n8.其他：满足施工验收及规范要求","株","21","4685.60","98397.60","9637.53","2170.35",""]
["本页小计","","","","","","","","98397.60","9637.53","2170.35",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\景观改造【景观节点三】","","","","标段：","","","第9页共16页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["38","050102001433","","红枫","1.乔木种类：金桂\r\n2.乔木规格：胸径11cm，冠幅1.8m，高度2.1m\r\n3.树型要求:熟货，树形优美，冠型饱满完整\r\n4.施肥杀菌：杀菌剂、杀虫剂\r\n5.弃物运距：投标人自行在综合单价内考虑\r\n6.养护期：12个月，保证成活\r\n7.综合单价包含机械吊装费、支撑及草绳绕干的费用，可能产生的反季节施工费用由投标人自行考虑并综合报价\r\n8.其他：满足施工验收及规范要求","株","11","2260.01","24860.11","1534.50","229.35",""]
["本页小计","","","","","","","","24860.11","1534.50","229.35",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\景观改造【景观节点三】","","","","标段：","","","第10页共16页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["39","050102001434","","乐昌含笑","1.乔木种类：乐昌含笑\r\n2.乔木规格：干径12cm，冠幅3.5m，高度2.0~2.5m\r\n3.树型要求:熟货，树形优美，冠型饱满完整\r\n4.施肥杀菌：杀菌剂、杀虫剂\r\n5.弃物运距：投标人自行在综合单价内考虑\r\n6.养护期：12个月，保证成活\r\n7.综合单价包含机械吊装费、支撑及草绳绕干的费用，可能产生的反季节施工费用由投标人自行考虑并综合报价\r\n8.其他：满足施工验收及规范要求","株","11","980.01","10780.11","1534.50","229.35",""]
["本页小计","","","","","","","","10780.11","1534.50","229.35",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\景观改造【景观节点三】","","","","标段：","","","第11页共16页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["40","050102001435","","蒲葵","1.乔木种类：蒲葵\r\n2.乔木规格：胸径14cm，冠幅2.5m，高度3.0~3.5m\r\n3.树型要求:熟货，树形优美，冠型饱满完整\r\n4.施肥杀菌：杀菌剂、杀虫剂\r\n5.弃物运距：投标人自行在综合单价内考虑\r\n6.养护期：12个月，保证成活\r\n7.综合单价包含机械吊装费、支撑及草绳绕干的费用，可能产生的反季节施工费用由投标人自行考虑并综合报价\r\n8.其他：满足施工验收及规范要求","株","11","870.77","9578.47","1948.98","259.05",""]
["本页小计","","","","","","","","9578.47","1948.98","259.05",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\景观改造【景观节点三】","","","","标段：","","","第12页共16页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["41","050102012436","","台湾二号草坪","1.草坪种类：台湾二号\r\n2.密度：满植，密不露土\r\n3.施肥杀菌：杀菌剂、杀虫剂\r\n4.弃物运距：投标人自行在综合单价内考虑\r\n5.养护期：12个月，保证成活\r\n6.其他：满足施工及相关规范要求","m2","336","25.29","8497.44","2735.04","184.80",""]
["42","050101010437","","整理绿化用地","1.整理绿化用地","m2","336","5.63","1891.68","1263.36","",""]
["本页小计","","","","","","","","10389.12","3998.40","184.80",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\景观改造【景观节点三】","","","","标段：","","","第13页共16页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["43","050102002438","","鸭脚木","1.苗木种类：鸭脚木\r\n2.苗木规格：55株/㎡，密植，自然株形，冠幅0.3-0.35m，高度0.3m\r\n3.株形要求：单株，叶形好\r\n4.株距：符合规范及设计要求\r\n5.栽植需符合规范及设计要求，反季节施工的费用包含在综合单价中\r\n6.施肥杀菌：杀菌剂、杀虫剂\r\n7.弃物运距：投标人自行在综合单价内考虑\r\n8.养护期：12个月，保证成活\r\n9.其他：满足施工验收及规范要求","m2","158","115.31","18218.98","2992.52","352.34",""]
["本页小计","","","","","","","","18218.98","2992.52","352.34",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\景观改造【景观节点三】","","","","标段：","","","第14页共16页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["44","050102002439","","红继木","1.苗木种类：红继木\r\n2.苗木规格：36株/㎡，密植，自然株形，冠幅0.4-0.5m，高度0.35m\r\n3.株形要求：单株，叶形好\r\n4.株距：符合规范及设计要求\r\n5.栽植需符合规范及设计要求，反季节施工的费用包含在综合单价中\r\n6.施肥杀菌：杀菌剂、杀虫剂\r\n7.弃物运距：投标人自行在综合单价内考虑\r\n8.养护期：12个月，保证成活\r\n9.其他：满足施工验收及规范要求","m2","196","70.88","13892.48","3484.88","437.08",""]
["本页小计","","","","","","","","13892.48","3484.88","437.08",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\景观改造【景观节点三】","","","","标段：","","","第15页共16页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["45","050102002440","","南天竹","1.苗木种类：南天竹\r\n2.苗木规格：36株/㎡，密植，自然株形，冠幅0.45-0.5m，高度0.35m\r\n3.株形要求：单株，叶形好\r\n4.株距：符合规范及设计要求\r\n5.栽植需符合规范及设计要求，反季节施工的费用包含在综合单价中\r\n6.施肥杀菌：杀菌剂、杀虫剂\r\n7.弃物运距：投标人自行在综合单价内考虑\r\n8.养护期：12个月，保证成活\r\n9.其他：满足施工验收及规范要求","m2","93","78.81","7329.33","1761.42","207.39",""]
["本页小计","","","","","","","","7329.33","1761.42","207.39",""]
[]
["表-08 ","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\景观改造【景观节点三】","","","","标段：","","","第16页共16页","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["46","050102002441","","红枫A","1.苗木种类：红枫A\r\n2.苗木规格：10株/㎡，密植，自然株形，冠幅0.35-0.4m，高度0.55m\r\n3.株形要求：单株，叶形好\r\n4.株距：符合规范及设计要求\r\n5.栽植需符合规范及设计要求，反季节施工的费用包含在综合单价中\r\n6.施肥杀菌：杀菌剂、杀虫剂\r\n7.弃物运距：投标人自行在综合单价内考虑\r\n8.养护期：12个月，保证成活\r\n9.其他：满足施工验收及规范要求","m2","5","102.81","514.05","94.70","11.15",""]
[" "," ","","分部小计 ",""," "," "," ","197996.05","27939.83","4226.86"," "]
[" "," ","","分部小计 ",""," "," "," ","394694.33","50998.37","8761.81"," "]
["","","","","","","","","","","",""]
["","","","","","","","","","","",""]
["本页小计","","","","","","","","514.05","94.70","11.15",""]
["合    计","","","","","","","","394694.33","50998.37","8761.81",""]
[]
["表-08 ","","","","","","","","","","",""]

{"sheet":"F.1.2 单价措施项目清单计价表(表-08)【景观改造‖~1","index":210,"n_rows":21,"n_cols":14,"rows_kept":21,"merged":[[0,0,0,13],[1,0,1,1],[1,2,1,7],[1,8,1,10],[1,11,1,13],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,13],[3,7,4,8],[3,9,4,9],[3,10,3,13],[4,1,4,2],[4,7,4,8],[4,10,4,11],[5,1,5,2],[5,7,5,8],[5,10,5,11],[6,1,6,2],[6,7,6,8],[6,10,6,11],[7,1,7,2],[7,7,7,8],[7,10,7,11],[8,1,8,2],[8,7,8,8],[8,10,8,11],[9,1,9,2],[9,7,9,8],[9,10,9,11],[10,1,10,2],[10,7,10,8],[10,10,10,11],[11,1,11,2],[11,7,11,8],[11,10,11,11],[12,1,12,2],[12,7,12,8],[12,10,12,11],[13,1,13,2],[13,7,13,8],[13,10,13,11],[14,1,14,2],[14,7,14,8],[14,10,14,11],[15,1,15,2],[15,7,15,8],[15,10,15,11],[16,1,16,2],[16,7,16,8],[16,10,16,11],[17,0,17,8],[17,10,17,11],[18,0,18,8],[18,10,18,11],[20,0,20,13]],"flags":["formulas_cached_only"]}
["单价措施项目清单与计价表","","","","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\景观改造【景观节点三】","","","","","","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\r\n单位","工程量","金额（元）","","","","","",""]
["","","","","","","","综合单价","","合价","其中","","",""]
["","","","","","","","","","","定额人工费","","定额机械费","暂估价"]
[" "," ","","模板工程"," "," "," "," ",""," "," ",""," "," "]
["1","041102037","","其他现浇构件模板(路面)","1.构件类型：路面\r\n2.厚度：20cm","m2","340","3.39","","1152.60","571.20","","3.40",""]
["2","050402001001","","现浇混凝土垫层 (花架)","1.构件类型：垫层","m2","1.4","35.80","","50.12","22.37","","0.31",""]
["3","011702001","","现浇混凝土基础 (花架)","1.构件类型：基础","m2","5.5","60.24","","331.32","129.47","","2.04",""]
[" "," ","","小计"," "," "," "," ","","1534.04","723.04","","5.75"," "]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["本页小计","","","","","","","","","1534.04","723.04","","5.75",""]
["合    计","","","","","","","","","1534.04","723.04","","5.75"," "]
[]
["表-08 ","","","","","","","","","","","","",""]

{"sheet":"F.4 总价措施项目清单与计价表(表-11)【景观改造‖景~1","index":211,"n_rows":44,"n_cols":9,"rows_kept":44,"merged":[[0,0,0,8],[1,1,1,3],[1,4,1,6],[1,7,1,8],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[17,0,17,8],[18,0,18,8],[19,0,19,8],[20,1,20,3],[20,4,20,6],[20,7,20,8],[21,0,22,0],[21,1,22,1],[21,2,22,2],[21,4,22,4],[21,5,22,5],[21,6,22,6],[21,7,22,7],[21,8,22,8],[40,0,40,4],[42,0,42,8],[43,0,43,8]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\景观改造【景观节点三】","","","标段：","","","第1页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["1","050405001001","安全文明施工费"," "," ","8407.97","",""," "]
["1.1","①","环境保护费","分部分项工程及单价措施项目(定额人工费+定额机械费)","1.1","665.38","",""," "]
["1.2","②","文明施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","2.7","1633.20","",""," "]
["1.3","③","安全施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","4.2","2540.54","",""," "]
["1.4","④","临时设施费","分部分项工程及单价措施项目(定额人工费+定额机械费)","5.9","3568.85","",""," "]
["2","050405002001","夜间施工增加费"," "," ","","",""," "]
["3","050405003001","非夜间施工照明"," "," ","","",""," "]
["4","050405004001","二次搬运费"," "," ","","",""," "]
["5","050405005001","冬雨季施工增加费"," "," ","","",""," "]
["6","050405006001","反季节栽植影响措施"," "," ","","",""," "]
["7","050405007001","地上、地下设施的临时保护设施"," "," ","","",""," "]
["8","050405008001","已完工程及设备保护费"," "," ","","",""," "]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\景观改造【景观节点三】","","","标段：","","","第2页共2页",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["9","050405009001","工程定位复测费"," "," ","","",""," "]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["合计","","","","","8407.97","","",""]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]

{"sheet":"G.1 其他项目清单与计价汇总表(表-12)【景观改造‖景~1","index":212,"n_rows":25,"n_cols":5,"rows_kept":25,"merged":[[0,0,0,4],[1,2,1,3],[22,0,22,1],[24,0,24,4]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\景观改造【景观节点三】","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","20231.82","","明细详见表-12-1"]
["2","暂估价"," ",""," "]
["2.1","材料(工程设备)暂估价/结算价","-","","明细详见表-12-2"]
["2.2","专业工程暂估价/结算价"," ","","明细详见表-12-3"]
["3","计日工"," ","","明细详见表-12-4"]
["4","总承包服务费"," ","","明细详见表-12-5"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["合　　计","","20231.82","-","-"]
[]
["注：材料（工程设备）暂估单价进入清单项目综合单价，此处不汇总。                                                                          表-12 ","","","",""]

{"sheet":"G.2 暂列金额明细表(表-12-1)【景观改造‖景观节点三】","index":213,"n_rows":23,"n_cols":6,"rows_kept":23,"merged":[[0,0,0,5],[1,2,1,4],[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],[20,0,20,3],[22,0,22,5]],"flags":["formulas_cached_only"]}
["暂列金额明细表","","","","",""]
["工程名称：","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\景观改造【景观节点三】","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"]
["1","暂列金额","","项","20231.82"," "]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["合　　计","","","","20231.82","-"]
[]
["注：此表由招标人填写，如不能详列，也可只列暂定金额总额，投标人应将上述暂列金额计入投标总价中。\r\n                                                                                                                                  表-12-1","","","","",""]

{"sheet":"K.2 承包人提供主要材料和工程设备一览表(表-20)【景~1","index":214,"n_rows":96,"n_cols":11,"rows_kept":96,"merged":[[0,0,0,10],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,10],[2,0,2,1],[2,5,2,6],[3,0,3,1],[3,5,3,6],[4,0,4,1],[4,5,4,6],[5,0,5,1],[5,5,5,6],[6,0,6,1],[6,5,6,6],[7,0,7,1],[7,5,7,6],[8,0,8,1],[8,5,8,6],[9,0,9,1],[9,5,9,6],[10,0,10,1],[10,5,10,6],[11,0,11,1],[11,5,11,6],[12,0,12,1],[12,5,12,6],[13,0,13,1],[13,5,13,6],[14,0,14,1],[14,5,14,6],[15,0,15,1],[15,5,15,6],[16,0,16,1],[16,5,16,6],[17,0,17,1],[17,5,17,6],[18,0,18,1],[18,5,18,6],[19,0,19,1],[19,5,19,6],[20,0,20,1],[20,5,20,6],[22,1,22,10],[23,0,23,10],[24,0,24,10],[25,0,25,1],[25,2,25,5],[25,6,25,8],[25,9,25,10],[26,0,26,1],[26,5,26,6],[27,0,27,1],[27,5,27,6],[28,0,28,1],[28,5,28,6],[29,0,29,1],[29,5,29,6],[30,0,30,1],[30,5,30,6],[31,0,31,1],[31,5,31,6],[32,0,32,1],[32,5,32,6],[33,0,33,1],[33,5,33,6],[34,0,34,1],[34,5,34,6],[35,0,35,1],[35,5,35,6],[36,0,36,1],[36,5,36,6],[37,0,37,1],[37,5,37,6],[38,0,38,1],[38,5,38,6],[39,0,39,1],[39,5,39,6],[40,0,40,1],[40,5,40,6],[41,0,41,1],[41,5,41,6],[42,0,42,1],[42,5,42,6],[43,0,43,1],[43,5,43,6],[44,0,44,1],[44,5,44,6],[46,1,46,10],[47,0,47,10],[48,0,48,10],[49,0,49,1],[49,2,49,5],[49,6,49,8],[49,9,49,10],[50,0,50,1],[50,5,50,6],[51,0,51,1],[51,5,51,6],[52,0,52,1],[52,5,52,6],[53,0,53,1],[53,5,53,6],[54,0,54,1],[54,5,54,6],[55,0,55,1],[55,5,55,6],[56,0,56,1],[56,5,56,6],[57,0,57,1],[57,5,57,6],[58,0,58,1],[58,5,58,6],[59,0,59,1],[59,5,59,6],[60,0,60,1],[60,5,60,6],[61,0,61,1],[61,5,61,6],[62,0,62,1],[62,5,62,6],[63,0,63,1],[63,5,63,6],[64,0,64,1],[64,5,64,6],[65,0,65,1],[65,5,65,6],[66,0,66,1],[66,5,66,6],[67,0,67,1],[67,5,67,6],[68,0,68,1],[68,5,68,6],[70,1,70,10],[71,0,71,10],[72,0,72,10],[73,0,73,1],[73,2,73,5],[73,6,73,8],[73,9,73,10],[74,0,74,1],[74,5,74,6],[75,0,75,1],[75,5,75,6],[76,0,76,1],[76,5,76,6],[77,0,77,1],[77,5,77,6],[78,0,78,1],[78,5,78,6],[79,0,79,1],[79,5,79,6],[80,0,80,1],[80,5,80,6],[81,0,81,1],[81,5,81,6],[82,0,82,1],[82,5,82,6],[83,0,83,1],[83,5,83,6],[84,0,84,1],[84,5,84,6],[85,0,85,1],[85,5,85,6],[86,0,86,1],[86,5,86,6],[87,0,87,1],[87,5,87,6],[88,0,88,1],[88,5,88,6],[89,0,89,1],[89,5,89,6],[90,0,90,1],[90,5,90,6],[91,0,91,1],[91,5,91,6],[92,0,92,1],[92,5,92,6],[94,1,94,10],[95,0,95,10]],"flags":["formulas_cached_only"]}
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\景观改造【景观节点三】","","","","标段：","","","第1页共4页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["1","","白水泥","kg","15.128"," ",""," ","0.88"," "," "]
["2","","柴油(机械)","L","469.177"," ",""," ","7.27"," "," "]
["3","","成品零星钢构件综合","t","0.14"," ",""," ","5600.00"," "," "]
["4","","成品拼花花岗石 厚20mm","m2","0.816"," ",""," ","160.00"," "," "]
["5","","带帽螺栓 综合","kg","1.099"," ",""," ","4.15"," "," "]
["6","","刀片 切缝机用、综合","片","0.216"," ",""," ","190.00"," "," "]
["7","","电焊丝","kg","0.471"," ",""," ","4.15"," "," "]
["8","","二等锯材","m3","0.3"," ",""," ","2200.00"," "," "]
["9","","肥料","kg","121.533"," ",""," ","1.80"," "," "]
["10","","酚醛调和漆 各色","kg","1.044"," ",""," ","11.00"," "," "]
["11","","复合模板","m2","5.255"," ",""," ","20.00"," "," "]
["12","","钢材 综合","kg","225.5"," ",""," ","4.65"," "," "]
["13","","钢铰线","t","0.027"," ",""," ","4650.00"," "," "]
["14","","桂花 18cm","株","21"," ",""," ","3800.00"," "," "]
["15","","焊条 综合","kg","7.085"," ",""," ","6.50"," "," "]
["16","","黑色花岗石板 100*600*20mm","m2","3.12"," ",""," ","100.00"," "," "]
["17","","红枫 11cm","株","11"," ",""," ","2000.00"," "," "]
["18","","滑石粉","kg","12.496"," ",""," ","0.34"," "," "]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\景观改造【景观节点三】","","","","标段：","","","第2页共4页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["19","","环氧富锌防锈漆","kg","2.741"," ",""," ","13.28"," "," "]
["20","","环氧稀释剂","kg","0.561"," ",""," ","12.45"," "," "]
["21","","灰色花岗石板 100*100*20mm","m2","20.4"," ",""," ","76.00"," "," "]
["22","","灰色花岗石板 300*300*20mm","m2","30.6"," ",""," ","76.00"," "," "]
["23","","灰色花岗石板 600*600*20mm","m2","46.92"," ",""," ","76.00"," "," "]
["24","","混凝土路沿石 15×25×100(cm)","m3","7.268"," ",""," ","580.00"," "," "]
["25","","矿物颜料","kg","0.24"," ",""," ","4.57"," "," "]
["26","","垃圾箱 GRC","个","3"," ",""," ","460.00"," "," "]
["27","","乐昌含笑 12cm","株","11"," ",""," ","720.00"," "," "]
["28","","砾石 ＞80mm","m3","1.039"," ",""," ","175.00"," "," "]
["29","","砾石 20～80mm","m3","0.704"," ",""," ","175.00"," "," "]
["30","","蒲葵 14cm","株","11"," ",""," ","550.00"," "," "]
["31","","其他材料费","元","404.004"," ",""," ","1.00"," "," "]
["32","","汽油(机械)","L","258.164"," ",""," ","7.58"," "," "]
["33","","杀虫剂","kg","8.749"," ",""," ","8.30"," "," "]
["34","","生态木","m3","3"," ",""," ","3000.00"," "," "]
["35","","石油沥青 60#","kg","6.512"," ",""," ","3.85"," "," "]
["36","","水","m3","437.05"," ",""," ","3.50"," "," "]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\景观改造【景观节点三】","","","","标段：","","","第3页共4页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["37","","水泥 32.5","kg","5612.151"," ",""," ","0.46"," "," "]
["38","","水泥 42.5","kg","28772.16"," ",""," ","0.46"," "," "]
["39","","碎花岗石板 20厚","m2","40.326"," ",""," ","50.00"," "," "]
["40","","碎石 20～40mm","m3","24.271"," ",""," ","175.00"," "," "]
["41","","碎石 20～60mm","m3","85.433"," ",""," ","175.00"," "," "]
["42","","碎石 20～80mm","m3","0.804"," ",""," ","175.00"," "," "]
["43","","碎石 5～20mm","m3","14.803"," ",""," ","175.00"," "," "]
["44","","碎石 5～40mm","m3","101.055"," ",""," ","175.00"," "," "]
["45","","台湾二号","m2","336"," ",""," ","12.00"," "," "]
["46","","特细砂","m3","9.67"," ",""," ","175.00"," "," "]
["47","","铁件","kg","15.64"," ",""," ","5.64"," "," "]
["48","","细砂","m3","40.51"," ",""," ","175.00"," "," "]
["49","","银杏 9cm","株","10"," ",""," ","220.00"," "," "]
["50","","油漆溶剂油 200#","kg","0.11"," ",""," ","4.15"," "," "]
["51","","树棍 长2.2m","根","192"," ",""," ","4.15"," "," "]
["52","","草绳","kg","250.27"," ",""," ","2.49"," "," "]
["53","","有色士那","kg"," "," ",""," ","33.20"," "," "]
["54","","稀释剂","kg","12.545"," ",""," ","7.47"," "," "]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","2019-2023年度什邡市乡村振兴项目（红府路延伸段风貌建设旅游产业提升工程）\\景观改造【景观节点三】","","","","标段：","","","第4页共4页",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["55","","聚氨酯底漆","kg","2.56"," ",""," ","20.00"," "," "]
["56","","聚氨酯清漆","kg","5.417"," ",""," ","22.00"," "," "]
["57","","卵石","m3","0.513"," ",""," ","175.00"," "," "]
["58","","砾石 5～40mm","m3","0.502"," ",""," ","175.00"," "," "]
["59","","摊销卡具和支撑钢材","kg","6.55"," ",""," ","4.15"," "," "]
["60","","对拉螺栓","kg","2.738"," ",""," ","4.15"," "," "]
["61","","对拉螺栓塑料管","m","16.958"," ",""," ","1.10"," "," "]
["62","","条石","m3","1.29"," ",""," ","200.00"," "," "]
["63","","鸭脚木 高度0.3m 55株/㎡","m2","158"," ",""," ","82.50"," "," "]
["64","","红继木 高度0.35m 36株/㎡","m2","196"," ",""," ","39.60"," "," "]
["65","","南天竹 高度0.35m 36株/㎡","m2","93"," ",""," ","46.00"," "," "]
["66","","红枫A 高度0.55m 10株/㎡","m2","5"," ",""," ","70.00"," "," "]
["67","","双层木制八角亭3.6X3.6X6m","座","1"," ",""," ","65500.00"," "," "]
["68","","螺纹钢 φ25","t","0.087"," ",""," ","4550.00"," "," "]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]