{"text_format":"3","workbook":"xlsx","n_sheets":10,"sheets":["B.1 工程项目招标控制价封面(封-2)【窦圌山景区好运广场~","C.2 工程项目招标控制价扉页(扉-2)【窦圌山景区好运广场~","D 工程项目计价总说明(表-01)招标清单编制说明【窦圌山景~","E.1 建设项目招标控制价汇总表(表-02)【窦圌山景区好运~","E.3 单位工程招标控制价汇总表(表-04)【装饰工程】","F.1.1 分部分项工程和单价措施项目清单与计价表(表-08~","F.4 总价措施项目清单计价表(表-11)【装饰工程】","G.1 其他项目清单计价汇总表(表-12)【装饰工程】","H 规费、税金项目清单计价表(表-13)【装饰工程】","L.2 承包人提供主要材料和工程设备一览表(表-21)【装饰~"],"read":"whole","date_system":"1900"}

{"sheet":"B.1 工程项目招标控制价封面(封-2)【窦圌山景区好运广场~","index":0,"n_rows":8,"n_cols":7,"rows_kept":8,"merged":[[0,1,0,5],[1,0,1,6],[2,0,2,2],[2,4,2,6],[3,0,3,6],[4,0,4,1],[4,2,4,4],[4,5,4,6],[5,0,5,6],[6,0,6,6],[7,0,7,6]]}
["","窦圌山景区好运广场卫生间改建项目",{"$nulls":4},"工程"]
["招标控制价"]
["招  标  人:",null,null,"四川江油画屏尚景景区管理有限责任公司",""]
["         （单位盖章）"]
["造价咨询人:",null,"",null,null,""]
["          (单位盖章)\n"]
[""]
["封-2"]

{"sheet":"C.2 工程项目招标控制价扉页(扉-2)【窦圌山景区好运广场~","index":1,"n_rows":13,"n_cols":23,"rows_kept":13,"merged":[[0,0,0,4],[0,5,0,19],[0,20,0,22],[1,0,1,22],[2,0,2,5],[2,6,2,21],[3,0,4,5],[3,6,4,20],[3,21,4,22],[5,0,5,2],[5,3,5,6],[5,7,5,13],[5,14,5,17],[5,18,5,22],[6,1,6,7],[6,8,6,14],[6,15,6,22],[7,0,7,1],[7,2,7,8],[7,9,7,12],[7,13,7,16],[7,17,7,22],[8,0,8,2],[8,3,8,8],[8,9,8,15],[8,16,8,22],[9,0,9,1],[9,2,9,7],[9,8,9,11],[9,12,9,16],[9,17,9,22],[10,1,10,9],[10,10,10,15],[10,16,10,22],[11,0,11,3],[11,4,11,10],[11,11,11,18],[11,19,11,22],[12,0,12,22]]}
["",{"$nulls":4},"窦圌山景区好运广场卫生间改建项目",{"$nulls":14},"工程"]
["招 标 控 制 价"]
["招标控制价(小写):",{"$nulls":5},"199977.10元",{"$nulls":15},""]
["(大写):",{"$nulls":5},"壹拾玖万玖仟玖佰柒拾柒元壹角整",{"$nulls":14},""]
[]
["招　标　人:",null,null,"四川江油画屏尚景景区管理有限责任公司",{"$nulls":3},"",{"$nulls":6},"造价咨询人:",{"$nulls":3},""]
["","(单位盖章)",{"$nulls":6},"",{"$nulls":6},"(单位资质专用章)"]
["法定代表人\n或其授权人:",null,"",{"$nulls":6},"",{"$nulls":3},"法定代表人\n或其授权人:",{"$nulls":3},""]
["       ",null,null,"(签字或盖章)",{"$nulls":5},"",{"$nulls":6},"(签字或盖章)"]
["编　制　人:",null,"",{"$nulls":5},"",{"$nulls":3},"复　核　人:",{"$nulls":4},""]
["","(造价人员签字盖专用章)",{"$nulls":8},"",{"$nulls":5},"(造价工程师签字盖专用章)"]
["编 制 时 间:",{"$nulls":3},"",{"$nulls":6},"复 核 时 间:",{"$nulls":7},""]
["扉-2    "]

{"sheet":"D 工程项目计价总说明(表-01)招标清单编制说明【窦圌山景~","index":2,"n_rows":3,"n_cols":2,"rows_kept":3,"merged":[[0,0,0,1],[2,0,2,1]]}
["总 说 明"]
["工程名称：窦圌山景区好运广场卫生间改建项目",""]
["1.工程概况\n1）工程名称：窦圌山景区好运广场卫生间改建项目\n2）建设单位： \n3）建设地址：江油市\n4）工程概况：本项目为窦圌山景区好运广场卫生间改建项目等\n5）设计单位：/\n  建设规模：/\n  工程特征：\n  计划工期：/\n2.工程量清单编制依据\n1）、《建设工程工程量清单计价规范》GB50500-2013、2020年《四川省建设工程工程量清单计价定额》及相关配套文件；\n2）、人工费调整按照川建价发〔2025〕15号文件执行；\n3）、安全文明施工费按单倍费率计取；\n4）、规费按Ⅲ档6.58%计取；\n5）、增值税按9%计取； \n6）、材料价格按2025年7月《四川省工程造价信息》中绵阳市江油市及周边信息价，没有的按市场价执行；\n7）、国家及地方其他法律、法规，有关的技术规范，其他现行政策法规及现行绵阳市相关建设工程文件；\n3.工程质量、材料、施工等的特殊要求\n1）、工程质量应符合国家现行工程施工质量验收标准和相关规范，并验收合格；\n2）、按相关规定满足安全文明施工的相关要求； \n3）、材料品质、规格必须满足施工图纸的要求且达到国家或地方相关质量技术规范、标准及相关要求； \n4）、施工质量符合施工规范及验收标准； \n5）、其他要求详见设计说明；\n4.其它需要说明的问题"]

{"sheet":"E.1 建设项目招标控制价汇总表(表-02)【窦圌山景区好运~","index":3,"n_rows":7,"n_cols":6,"rows_kept":7,"merged":[[0,0,0,5],[1,0,1,3],[1,4,1,5],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,5],[6,0,6,1]]}
["建设项目招标控制价汇总表"]
["工程名称：窦圌山景区好运广场卫生间改建项目",{"$nulls":3},""]
["序号","单项工程名称 ","金额（元）","其中: (元)"]
[{"$nulls":3},"暂估价","安全文明\n  施工费  ","规费"]
["","单项工程1","199977.10","","3983.56","2671.65"]
["","工程垃圾、拆除垃圾外运及处置费","","-","-","-"]
["合　　计",null,"199977.10","","3983.56","2671.65"]

{"sheet":"E.3 单位工程招标控制价汇总表(表-04)【装饰工程】","index":4,"n_rows":35,"n_cols":4,"rows_kept":35,"merged":[[0,0,0,3],[1,0,1,1],[34,0,34,1]]}
["单位工程招标控制价汇总表"]
["工程名称：窦圌山景区好运广场卫生间改建项目\\单项工程1【装饰工程】",null,"标段：",""]
["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","175963.16",""]
["","土石方工程","1141.90",""]
["","混凝土及钢筋混凝土工程","313.61",""]
["0108","门窗工程","11493.82",""]
["0109","屋面及防水工程","7873.66",""]
["0111","楼地面装饰工程","8510.58",""]
["0112","墙、柱面装饰与隔断、幕墙工程","29412.89",""]
["0113","天棚工程","7144.62",""]
["0115","其他装饰工程","8079.74",""]
["0116","装修拆除工程","4495.95",""]
["0304","电气设备安装工程","12128.32",""]
["0309","消防工程","1438.77",""]
["0310","给排水、采暖、燃气工程","17409.88",""]
["0402","道路工程","30566.46",""]
["0405","管网工程","269.02",""]
["0410","室外道路拆除工程","2953.20",""]
["","二次搬运","31087.20",""]
["","单价措施项目","1643.54",""]
["2","总价措施项目","4305.10","-"]
["2.1","其中：安全文明施工费","3983.56","-"]
["3","其他项目","","-"]
["3.1","其中：暂列金额","","-"]
["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","2671.65","-"]
["5","创优质工程奖补偿奖励费","","-"]
["6","税前不含税工程造价","182939.91","-"]
["6.1","其中：除税甲供材料（设备）费","","-"]
["7","销项增值税额","16464.59","-"]
["8","附加税","572.60","-"]
["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",null,"199977.10",""]

{"sheet":"F.1.1 分部分项工程和单价措施项目清单与计价表(表-08~","index":5,"n_rows":153,"n_cols":9,"rows_kept":153,"merged":[[0,0,0,8],[1,0,1,4],[1,5,1,6],[1,7,1,8],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,2,8],[3,6,4,6],[3,7,4,7],[5,2,5,3],[8,2,8,3],[9,2,9,3],[11,2,11,3],[12,2,12,3],[16,2,16,3],[17,2,17,3],[21,2,21,3],[22,2,22,3],[27,2,27,3],[28,2,28,3],[31,2,31,3],[32,2,32,3],[34,2,34,3],[35,2,35,3],[39,2,39,3],[40,2,40,3],[50,2,50,3],[51,2,51,3],[68,2,68,3],[69,2,69,3],[73,2,73,3],[74,2,74,3],[88,2,88,3],[89,2,89,3],[96,2,96,3],[97,2,97,3],[99,2,99,3],[100,2,100,3],[102,2,102,3],[103,2,103,3],[146,2,146,3],[147,2,147,3],[148,2,148,3],[150,2,150,3],[151,2,151,3],[152,0,152,6]]}
["分部分项工程和单价措施项目清单与计价表"]
["工程名称：窦圌山景区好运广场卫生间改建项目\\单项工程1【装饰工程】",{"$nulls":4},"标段：",null,""]
["序号","项目编码","项目名称","项目特征","计量\n单位","工程\n量","金额（元）"]
[{"$nulls":6},"综合单价","合价","其   中"]
[{"$nulls":8},"暂估价"]
["",""," 土石方工程",null,"","","","",""]
["1","010101002001","人工挖土方","1.土壤类别：综合\n2.弃土运距：投标人自行考虑","m3","16.26","38.43","624.87",""]
["2","040103002003","余方弃置","1.废弃料品种：综合\n2.运距：投标人自行考虑","m3","43.23","11.96","517.03",""]
["","","分部小计",null,"","","","1141.90",""]
["",""," 混凝土及钢筋混凝土工程",null,"","","","",""]
["3","010510001004","过梁","1.根数：2\n2.安装高度：2.6m\n3.混凝土强度等级：C20\n5.座浆强度等级：M5水泥砂浆","m3","0.1","3136.10","313.61",""]
["","","分部小计",null,"","","","313.61",""]
["","","0108 门窗工程",null,"","","","",""]
["4","010801002005","平开单扇实木套门","平开单扇实木套门（含锁等五金件），尺寸M0919/M0921","m2","7.02","621.12","4360.26",""]
["5","010807001006","断桥铝合金推拉窗110型","1.窗类型：断桥铝合金推拉窗\n2.窗洞尺寸：1800mm×600mm/2200mm×800mm/1200mm×800mm\n3.材料种类：铝合金110系列 1.4mm厚型材\n4.玻璃品种、厚度：6+16a+6中空玻璃\n5.五金材料：含锁等五金件","m2","14.08","451.36","6355.15",""]
["6","010807004007","金属纱窗","1.材料种类：金刚网纱窗，金刚网为304不锈钢（1厚14目）","m2","7.04","110.57","778.41",""]
["","","分部小计",null,"","","","11493.82",""]
["","","0109 屋面及防水工程",null,"","","","",""]
["7","010901001008","瓦屋面修补、拆换 平瓦屋面 翻盖","翻瓦：翻瓦及屋面瓦清理杂草、树叶，更换损坏的瓦，重新调整移位的瓦","m2","160","5.95","952.00",""]
["8","010903002009","1.2m高1.5厚聚氨酯防水层","1.涂膜品种:聚氨酯防水层\n2.涂膜厚度:1.5mm厚\n3.防水部位:立墙内侧","m2","75.88","36.61","2777.97",""]
["9","010904002010","两层1.5厚聚氨酯防水层","1.涂膜品种:聚氨酯防水层\n2.涂膜厚度:1.5mm厚两层\n3.防水部位:室内地面","m2","56.6","73.21","4143.69",""]
["","","分部小计",null,"","","","7873.66",""]
["","","0111 楼地面装饰工程",null,"","","","",""]
["10","011101003011","C20细石混凝土找坡层","1.面层厚度、混凝土强度等级：55mm厚C20细石混凝土","m2","56.6","30.75","1740.45",""]
["11","011101003012","蹲便位置轻骨料混凝土楼地面150高","1.混凝土强度等级：500kg/m3加气混凝土150mm厚","m2","16.7","46.70","779.89",""]
["12","011101006013","30厚DS M15砂浆结合层","30厚DS M15砂浆结合层","m2","56.6","21.49","1216.33",""]
["13","011102003014","10厚300*300防滑地砖楼地面","1.面层材料品种、规格：300mm*300mm防滑地砖\n2.嵌缝材料种类：DTG砂浆","m2","58.59","81.48","4773.91",""]
["","","分部小计",null,"","","","8510.58",""]
["","","0112 墙、柱面装饰与隔断、幕墙工程",null,"","","","",""]
["14","011204003015","10厚300*600陶瓷墙砖","1.贴结层厚度、材料种类：5mm厚DTA砂浆\n2.挂贴方式：粘贴\n3.面层材料品种、规格、品牌、颜色：300*600陶瓷墙砖\n4.嵌缝材料种类：DTG砂浆","m2","171.01","98.83","16900.92",""]
["15","011210005016","18厚复合树脂板隔断","18厚复合树脂板隔断","m2","51.18","244.47","12511.97",""]
["","","分部小计",null,"","","","29412.89",""]
["","","0113 天棚工程",null,"","","","",""]
["16","011302001017","300*300铝合金方板吊顶","1.吊顶形式：不上人型T型铝合金龙骨铝合金方板天棚，平面\n2.龙骨材料种类、规格、中距：φ6套丝钢筋吊杆，中距1200mm。主龙骨中距1200mm；副龙骨中距300mm\n3.面层材料品种、规格、品牌、颜色：300*300铝合金方板","m2","56.6","126.23","7144.62",""]
["","","分部小计",null,"","","","7144.62",""]
["","","0115 其他装饰工程",null,"","","","",""]
["17","011503001018","金属栏杆","室外栏杆做法详西南18J812第13页之4，栏杆采用钢材，栏杆表面刷防锈漆一道，调和漆两道，颜色同原栏杆","m","16","464.63","7434.08",""]
["18","011505005019","卫生间扶手","1.材料品种、规格、品牌、颜色：￠40mm不锈钢管壁厚1.2mm","m","2.86","84.30","241.10",""]
["19","011505010020","6厚铝膜镜面700mm高","镜面玻璃品种、规格：6厚成品铝膜镜面700mm高","m2","2.52","160.54","404.56",""]
["","","分部小计",null,"","","","8079.74",""]
["","","0116 装修拆除工程",null,"","","","",""]
["20","011601001021","砖砌体拆除","1.结构形式：砖墙","m3","5.08","79.67","404.72",""]
["21","011601001022","砖台阶拆除","砖台阶","m3","0.41","115.18","47.22",""]
["22","011602001023","蹲便地面拆除","蹲便地面拆除","m3","3.48","249.14","867.01",""]
["23","011605001024","地砖拆除","地砖拆除","m2","53.12","10.02","532.26",""]
["24","011605002025","墙砖拆除","墙砖拆除","m2","148.2","11.79","1747.28",""]
["25","011606003026","天棚面龙骨及饰面拆除","天棚龙骨及饰面拆除","m2","43.36","8.07","349.92",""]
["26","011608002027","铲除涂料面","铲除墙面涂料面","m2","29.36","5.51","161.77",""]
["27","011610001028","木门拆除","木门拆除","m2","7.02","15.25","107.06",""]
["28","011610002029","金属窗拆除","金属窗拆除","m2","12.16","22.92","278.71",""]
["","","分部小计",null,"","","","4495.95",""]
["","","0304 电气设备安装工程",null,"","","","",""]
["29","030413002030","剔线管槽","1.名称：剔线管槽\n2.基层类型：砖墙\n3.规格：宽55mm×深55mm","m","29.1","5.20","151.32",""]
["30","030404017031","组合开关箱","组合开关箱","台","1","429.78","429.78",""]
["31","030404034032","单联开关","单联开关","个","2","17.47","34.94",""]
["32","030404034033","无障碍灯具开关","无障碍灯具开关","个","1","40.81","40.81",""]
["33","030404034034","三联开关","三联开关","个","1","20.11","20.11",""]
["34","030404035035","普通插座10A","普通插座10A","个","3","17.13","51.39",""]
["35","030404035036","感应设备插座10A","感应设备插座10A","个","4","71.11","284.44",""]
["36","030409008037","等电位端子箱MEB","等电位端子箱MEB","套","1","63.27","63.27",""]
["37","030411001038","配管SC25","1.名称：镀锌钢管\n2.规格：DN25mm\n3.配置形式及部位：暗配","m","75","30.88","2316.00",""]
["38","030411001039","配管SC20","1.名称：镀锌钢管\n2.规格：DN25mm\n3.配置形式及部位：暗配","m","63.1","28.82","1818.54",""]
["39","030411004040","电力电缆YJY(B1)-(3X6).FC.WC H=-0.7M","1.配线形式：管内穿线\n2.导线型号、材质、规格：YJY(B1)-(3X6)mm2\n3.敷设部位或线制：动力线路（含电缆头制作安装）","m","75","64.49","4836.75",""]
["40","030411004041","配线-报警线2*1.5","1.配线形式：管内穿线\n2.导线型号、材质、规格：RVS 2*1.5mm2\n3.敷设部位或线制：报警线","m","11.6","2.94","34.10",""]
["41","030411004042","配线-照明线3*2.5","1.配线形式：管内穿线\n2.导线型号、材质、规格：BYJ(B1)-450/750V-(3x2.5)mm2\n3.敷设部位或线制：照明线路","m","171.9","3.78","649.78",""]
["42","030412001043","LED平板灯600*600 25w","1.名称：方型吸顶灯\n2.规格、型号：LED平板灯600*600 25w","套","1","172.77","172.77",""]
["43","030412001044","LED平板灯300*300 10w","1.名称：方型吸顶灯\n2.规格、型号：LED平板灯300*300 10w","套","4","105.32","421.28",""]
["44","030412001045","LED平板灯300*300 13w","1.名称：方型吸顶灯\n2.规格、型号：LED平板灯300*300 13w","套","7","114.72","803.04",""]
["","","分部小计",null,"","","","12128.32",""]
["","","0309 消防工程",null,"","","","",""]
["45","030901004046","紧急求助按钮","高低两位紧急求助按钮含警铃(自带蓄电池)，高位底距地0.8m，低位底距地0.4米","组","1","945.37","945.37",""]
["46","030901013047","灭火器安装 手提式","灭火器 手提式","具","4","83.78","335.12",""]
["47","030901013048","放置式灭火器放置箱","放置式灭火器放置箱","具","2","79.14","158.28",""]
["","","分部小计",null,"","","","1438.77",""]
["","","0310 给排水、采暖、燃气工程",null,"","","","",""]
["48","031001006049","ppr给排水管道","1.安装部位:室内\n2.输送介质:给水\n3.材质:PP-R\n4.型号、规格:DN32mm以内\n5.连接方式:热熔连接","m","18.64","14.70","274.01",""]
["49","031001007050","钢塑复合给水管","1.安装部位:室外\n2.输送介质:给水\n3.材质:钢塑复合管\n4.型号、规格：DN32mm\n5.连接方式：法兰连接","m","34.52","39.03","1347.32",""]
["50","031001006051","UPVC排水管道","1.安装部位:室内\n2.输送介质:排水\n3.材质:UPVC\n4.型号、规格:DN100mm/DN75mm\n5.连接方式:粘接连接","m","64.25","50.73","3259.40",""]
["51","031004003052","无障碍立式洗手盆","1.材质：陶瓷\n2.组装形式：钢管组成冷热水\n3.开关：冷热水混合开关","组","1","384.90","384.90",""]
["52","031004003053","洗手盆（亚克力一体盆）","1.材质：亚克力一体盆\n2.组装形式：钢管组成冷热水\n3.开关：冷热水混合开关","组","4","575.63","2302.52",""]
["53","031004006054","蹲式大便器","1.材质：陶瓷\n2.组装方式：蹲式 ","组","12","352.23","4226.76",""]
["54","031004006055","无障碍坐便器（水平抓杆可90°上翻）","1.材质：陶瓷\n2.组装方式：坐式（联体水箱）\n3.无障碍坐便器（水平抓杆可90°上翻）","组","1","518.23","518.23",""]
["55","031004007056","壁挂式小便器带感应器","1.材质：陶瓷\n2.组装方式：挂斗式 ","组","4","460.82","1843.28",""]
["56","031004008057","成品陶瓷拖布池","成品陶瓷拖布池","组","2","266.27","532.54",""]
["57","031004014058","成品不锈钢地漏","成品不锈钢地漏","个","6","74.32","445.92",""]
["58","031003006059","支管减压阀","1.材质：碳钢\n2.型号、规格：DN32mm \n3.连接方式：螺纹连接","组","2","878.63","1757.26",""]
["59","031003001060","铜芯截止阀","铜芯截止阀","个","4","71.45","285.80",""]
["60","031003013061","水表","1.材质：碳钢\n2.型号、规格：LXS-32\n3.连接方式：螺纹连接","组","2","115.97","231.94",""]
["","","分部小计",null,"","","","17409.88",""]
["","","0402 道路工程",null,"","","","",""]
["61","040202011062","道路100厚碎石基层","道路100厚碎石基层","m2","150","24.19","3628.50",""]
["62","040203007063","道路60厚C15混凝土","道路60厚C15商品混凝土","m2","150","32.38","4857.00",""]
["63","011101001064","道路20厚1:3水泥砂浆铺砌及灌缝","20厚1:3水泥砂浆结合层","m2","150","7.07","1060.50",""]
["64","011102001065","道路20厚砂（页岩）石板面层","20厚砂（页岩）石板面层","m2","150","101.39","15208.50",""]
["65","040205001066","手孔井","手孔井，图集08D800-7-60页","座","2","1770.09","3540.18",""]
["66","040504003067","塑料检查井700","塑料检查井直径700mm，配高分子井盖","座","6","378.63","2271.78",""]
["","","分部小计",null,"","","","30566.46",""]
["","","0405 管网工程",null,"","","","",""]
["67","040501004068","HDPE塑料排水管","1.管道材料名称：高密度聚乙烯缠绕管  排水管\n2.管材规格：DN200mm","m","2","134.51","269.02",""]
["","","分部小计",null,"","","","269.02",""]
["","","0410 室外道路拆除工程",null,"","","","",""]
["68","041001001069","拆除路面","1.材质：水泥砼路面\n2.厚度：路面厚度15cm","m2","120","24.61","2953.20",""]
["","","分部小计",null,"","","","2953.20",""]
["",""," 二次搬运",null,"","","","",""]
["69","自编001","干混抹灰砂浆 ","","t","0.211","300.00","63.30",""]
["70","自编002","水 ","","t","4.28","300.00","1284.00",""]
["71","自编003","商品混凝土 C20","","t","7.546","300.00","2263.80",""]
["72","自编004","单组份聚氨酯防水涂料 ","","t","0.388","300.00","116.40",""]
["73","自编005","干混地面砂浆 M15","","t","2.173","300.00","651.90",""]
["74","自编006","防滑地砖 300×300","","t","1.201","300.00","360.30",""]
["75","自编007","干混地面砂浆 ","","t","7.403","300.00","2220.90",""]
["76","自编008","白水泥 ","","t","0.024","300.00","7.20",""]
["77","自编009","干粉型粘结剂 ","","t","0.718","300.00","215.40",""]
["78","自编010","装配式T形铝合金龙骨 ","","t","0.012","300.00","3.60",""]
["79","自编011","实木装饰门带套 ","","t","0.34","300.00","102.00",""]
["80","自编012","断桥铝合金推拉窗110型 ","","t","0.407","300.00","122.10",""]
["81","自编013","18厚复合树脂板隔断 ","","t","0.888","300.00","266.40",""]
["82","自编014","成品拖布池 ","","t","0.051","300.00","15.30",""]
["83","自编015","瓷蹲式大便器 ","","t","0.364","300.00","109.20",""]
["84","自编016","碎石 20～60mm","","t","23.664","300.00","7099.20",""]
["85","自编017","碎石 20～40mm","","t","6.758","300.00","2027.40",""]
["86","自编018","碎石 5～20mm","","t","3.392","300.00","1017.60",""]
["87","自编019","商品混凝土 C15","","t","21.816","300.00","6544.80",""]
["88","自编020","不锈钢管栏杆 直线形（带扶手）","","t","0.32","300.00","96.00",""]
["89","自编021","面砖 300*600","","t","3.488","300.00","1046.40",""]
["90","自编022","铝合金扣板 300*300","","t","0.158","300.00","47.40",""]
["91","自编023","洗手盆（亚克力一体盆） ","","t","0.081","300.00","24.30",""]
["92","自编024","无障碍立式洗手盆 ","","t","0.025","300.00","7.50",""]
["93","自编025","20mm厚砂（页岩）石板（青石板） ","","t","8.415","300.00","2524.50",""]
["94","自编026","挂式小便器带感应器 ","","t","0.073","300.00","21.90",""]
["95","自编027","无障碍坐便器 ","","t","0.051","300.00","15.30",""]
["96","自编028","水泥 32.5","","t","0.657","300.00","197.10",""]
["97","自编029","细砂 ","","t","0.886","300.00","265.80",""]
["98","自编030","电力电缆YJY(B1)-(3X6) ","","t","0.042","300.00","12.60",""]
["99","自编031","商品混凝土 C25","","t","2.861","300.00","858.30",""]
["100","自编032","标准砖 ","","t","2.827","300.00","848.10",""]
["101","自编033","干混砌筑砂浆 ","","t","1.072","300.00","321.60",""]
["102","自编034","钢纤维混凝土井盖、井座 φ700","","t","0.303","300.00","90.90",""]
["103","自编035","干混砌筑砂浆 M7.5","","t","0.107","300.00","32.10",""]
["104","自编036","镀锌钢管 DN20","","t","0.108","300.00","32.40",""]
["105","自编037","镀锌钢管 DN25","","t","0.128","300.00","38.40",""]
["106","自编038","照明线2.5mm2 ","","t","0.036","300.00","10.80",""]
["107","自编039","塑料给水管 ","","t","0.034","300.00","10.20",""]
["108","自编040","塑料排水管 ","","t","0.245","300.00","73.50",""]
["109","自编041","灭火器 ","","t","0.057","300.00","17.10",""]
["110","自编042","高密度聚乙烯缠绕管 DN200","","t","0.014","300.00","4.20",""]
["","","分部小计",null,"","","","31087.20",""]
["",""," 单价措施项目清单",null,"","","","",""]
["",""," 脚手架工程",null,"","","","",""]
["111","011701003001","里脚手架","1．搭设方式 \n2．搭设高度 \n3．脚手架材质","m2","204.42","8.04","1643.54",""]
["","","分部小计",null,"","","","1643.54",""]
["","","分部小计",null,"","","","1643.54",""]
["合　　计",{"$nulls":6},"175963.16",""]

{"sheet":"F.4 总价措施项目清单计价表(表-11)【装饰工程】","index":6,"n_rows":16,"n_cols":11,"rows_kept":16,"merged":[[0,0,0,10],[1,0,1,4],[1,5,1,8],[1,9,1,10],[2,2,2,3],[2,7,2,8],[3,2,3,3],[3,7,3,8],[4,2,4,3],[4,7,4,8],[5,2,5,3],[5,7,5,8],[6,2,6,3],[6,7,6,8],[7,2,7,3],[7,7,7,8],[8,2,8,3],[8,7,8,8],[9,2,9,3],[9,7,9,8],[10,2,10,3],[10,7,10,8],[11,2,11,3],[11,7,11,8],[12,2,12,3],[12,7,12,8],[13,2,13,3],[13,7,13,8],[14,2,14,3],[14,7,14,8],[15,0,15,5],[15,7,15,8]]}
["总价措施项目清单计价表"]
["工程名称：窦圌山景区好运广场卫生间改建项目\\单项工程1【装饰工程】",{"$nulls":4},"标段：",{"$nulls":3},""]
["序 号","项目编码","项目名称",null,"计算基础","费率\n（%）","金额\n（元）","调整费率\n(%)",null,"调整后\n金额(元)","备注"]
["1","011707001001","安全文明施工费",null,"","","3983.56","",null,"",""]
["1.1","①","环境保护费",null,"税前建安工程造价（不含总价措施项目费）","0.11","196.50","",null,"",""]
["1.2","②","文明施工费",null,"税前建安工程造价（不含总价措施项目费）","0.64","1143.26","",null,"",""]
["1.3","③","安全施工费",null,"税前建安工程造价（不含总价措施项目费）","0.83","1482.67","",null,"",""]
["1.4","④","临时设施费",null,"税前建安工程造价（不含总价措施项目费）","0.65","1161.13","",null,"",""]
["2","011707002001","夜间施工增加费",null,"","","160.77","",null,"",""]
["3","011707003001","非夜间施工照明",null,"","","","",null,"",""]
["4","011707004001","二次搬运费",null,"","","","",null,"",""]
["5","011707005001","冬雨季施工增加费",null,"","","125.04","",null,"",""]
["6","011707006001","地上、地下设施、建筑物的临时保护设施",null,"","","","",null,"",""]
["7","011707007001","已完工程及设备保护费",null,"","","","",null,"",""]
["8","011707008001","工程定位复测费",null,"","","35.73","",null,"",""]
["合　　计",{"$nulls":5},"4305.10","-",null,"-","-"]

{"sheet":"G.1 其他项目清单计价汇总表(表-12)【装饰工程】","index":7,"n_rows":10,"n_cols":5,"rows_kept":10,"merged":[[0,0,0,4],[1,0,1,1],[1,2,1,3],[9,0,9,1]]}
["其他项目清单与计价汇总表"]
["工程名称：窦圌山景区好运广场卫生间改建项目\\单项工程1【装饰工程】",null,"标段：",null,""]
["序号","项 目 名 称","金额（元）","结算金额(元)","备注"]
["1","暂列金额","","","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",null,"","","-"]

{"sheet":"H 规费、税金项目清单计价表(表-13)【装饰工程】","index":8,"n_rows":7,"n_cols":6,"rows_kept":7,"merged":[[0,0,0,5],[1,0,1,2],[1,3,1,4],[6,0,6,4]]}
["规费、税金项目计价表"]
["工程名称：窦圌山景区好运广场卫生间改建项目\\单项工程1【装饰工程】",null,null,"标段：",null,""]
["序号","项目名称","计算基础","计算基数","计算费率（％）","金额(元)"]
["1","规费","分部分项定额人工费+单价措施项目定额人工费","40602.6","6.58","2671.65"]
["2","销项增值税额","分部分项工程费+措施项目费+其他项目费+规费+按实计算费用+创优质工程奖补偿奖励费-按规定不计税的工程设备金额-除税甲供材料（设备）费","182939.91","9","16464.59"]
["3","附加税","分部分项工程费+措施项目费+其他项目费+规费+按实计算费用+创优质工程奖补偿奖励费-按规定不计税的工程设备金额-除税甲供材料（设备）费","182939.91","0.313","572.60"]
["合计",{"$nulls":4},"19708.84"]

{"sheet":"L.2 承包人提供主要材料和工程设备一览表(表-21)【装饰~","index":9,"n_rows":102,"n_cols":9,"rows_kept":102,"merged":[[0,0,0,8],[1,0,1,4],[1,5,1,6],[1,7,1,8]]}
[" 承包人提供主要材料和工程设备一览表\n（适用造价信息差额调整法）"]
["工程名称：窦圌山景区好运广场卫生间改建项目\\单项工程1【装饰工程】",{"$nulls":4},"标段：",null,""]
["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","干混抹灰砂浆 ","t","1.016","","340.00","","",""]
["2","水 ","m3","46.366","","3.13","","",""]
["3","商品混凝土 C20","m3","3.144","","395.00","","",""]
["4","单组份聚氨酯防水涂料 ","kg","387.655","","13.00","","",""]
["5","稀释剂 ","kg","15.128","","13.00","","",""]
["6","其他材料费 ","元","692.463","","1.00","","",""]
["7","干混地面砂浆 M15","t","2.173","","355.00","","",""]
["8","防滑地砖 300×300","m2","60.065","","29.00","","",""]
["9","干混地面砂浆 ","t","7.565","","355.00","","",""]
["10","白水泥 ","kg","23.79","","0.585","","",""]
["11","干粉型粘结剂 ","kg","718.2","","3.74","","",""]
["12","装配式T形铝合金龙骨 ","m2","57.732","","19.50","","",""]
["13","预埋铁件 ","kg","3.062","","3.52","","",""]
["14","加工铁件 ","kg","13.414","","3.47","","",""]
["15","锯材 综合","m3","0.057","","1880.00","","",""]
["16","实木装饰门带套 ","m2","6.793","","550.00","","",""]
["17","合页 ","副","12.46","","1.25","","",""]
["18","膨胀螺栓 M8","套","50.82","","0.24","","",""]
["19","断桥铝合金推拉窗110型 ","m2","13.571","","400.00","","",""]
["20","膨胀螺栓(金属胀锚螺栓) M8×75","套","87.138","","0.24","","",""]
["21","钢纱窗扇 ","m2","7","","90.00","","",""]
["22","18厚复合树脂板隔断 ","m2","52.224","","170.00","","",""]
["23","不锈钢管 φ40","m","3.032","","27.00","","",""]
["24","圆钢 φ＞10","t","0.003","","3090.00","","",""]
["25","镀锌法兰 DN50","个","3.175","","14.76","","",""]
["26","成品拖布池 ","套","2.02","","150.00","","",""]
["27","存水弯 塑料 S型 dn50","个","2.02","","20.00","","",""]
["28","长颈水嘴 DN15","个","2.02","","20.00","","",""]
["29","排水栓带链堵 ","套","2.02","","10.00","","",""]
["30","瓷蹲式大便器 ","个","12.12","","220.00","","",""]
["31","螺纹截止阀 J11T-16 DN25","个","12.12","","24.50","","",""]
["32","洗脸盆排水附件 ","套","1.01","","30.00","","",""]
["33","混合冷热水龙头 ","个","5.05","","106.86","","",""]
["34","角型阀(带铜活) DN15","个","11.11","","11.00","","",""]
["35","金属软管 D15","根","11.11","","2.05","","",""]
["36","胶合板 3mm","m2","2.646","","13.44","","",""]
["37","地漏 ","个","6.06","","28.00","","",""]
["38","碎石 20～60mm","m3","13.92","","140.00","","",""]
["39","碎石 20～40mm","m3","3.975","","140.00","","",""]
["40","碎石 5～20mm","m3","1.995","","140.00","","",""]
["41","柴油(机械) ","L","27.438","","6.33","","",""]
["42","商品混凝土 C15","m3","9.09","","385.00","","",""]
["43","不锈钢管栏杆 直线形（带扶手） ","m","16","","340.00","","",""]
["44","不锈钢法兰盘 φ59","只","92.336","","9.00","","",""]
["45","脚手架钢材 ","kg","2.616","","3.57","","",""]
["46","面砖 300*600","m2","174.42","","30.00","","",""]
["47","铝合金扣板 300*300","m2","57.732","","65.00","","",""]
["48","洗手盆（亚克力一体盆） ","个","4.04","","350.00","","",""]
["49","无障碍立式洗手盆 ","个","1.01","","119.91","","",""]
["50","6厚铝膜镜面 ","m2","2.974","","41.50","","",""]
["51","挂式小便器带感应器 ","个","4.04","","400.00","","",""]
["52","无障碍坐便器 ","个","1.01","","400.00","","",""]
["53","水泥 32.5","kg","657.233","","0.40","","",""]
["54","细砂 ","m3","0.554","","120.00","","",""]
["55","氢氧化钠 ","kg","1.636","","3.32","","",""]
["56","铝粉 ","kg","2.215","","13.28","","",""]
["57","电力电缆YJY(B1)-(3X6) ","m","75.75","","45.24","","",""]
["58","等电位端子箱MEB ","个","1.005","","49.87","","",""]
["59","商品混凝土 C25","m3","1.192","","405.00","","",""]
["60","标准砖 ","千匹","1.488","","400.00","","",""]
["61","干混砌筑砂浆 ","t","1.393","","330.00","","",""]
["62","钢纤维混凝土井盖、井座 φ700","套","2.02","","249.00","","",""]
["63","钢筋 φ≤10","kg","25.04","","4.00","","",""]
["64","钢筋 φ＞10","kg","25.14","","4.00","","",""]
["65","干混砌筑砂浆 M7.5","t","0.107","","335.00","","",""]
["66","组合开关箱 ","套","1","","195.90","","",""]
["67","LED平板灯600*600 25w","套","1.01","","142.48","","",""]
["68","LED平板灯300*300 10w","套","4.04","","75.69","","",""]
["69","LED平板灯300*300 13w","套","7.07","","85.00","","",""]
["70","插座10A ","套","3.06","","7.08","","",""]
["71","感应设备插座10A ","套","4.08","","60.00","","",""]
["72","无障碍灯具开关 ","只","1.02","","30.00","","",""]
["73","三联开关 ","只","1.02","","8.85","","",""]
["74","单联开关 ","只","2.04","","7.12","","",""]
["75","报警线1.5mm2 ","m","13.456","","1.49","","",""]
["76","照明线2.5mm2 ","m","199.404","","2.09","","",""]
["77","成套型电缆终端头 ","套","4.08","","30.00","","",""]
["78","室外塑料给水管热熔管件 ","个","5.275","","3.00","","",""]
["79","塑料给水管 ","m","19.013","","5.00","","",""]
["80","塑料排水管 ","m","61.356","","13.59","","",""]
["81","室内塑料排水管粘接管件 ","个","71.393","","7.57","","",""]
["82","灭火器 ","个","4","","76.20","","",""]
["83","高密度聚乙烯缠绕管 DN200","m","2.01","","122.12","","",""]
["84","镀锌钢管 DN25","m","77.25","","17.00","","",""]
["85","镀锌钢管 DN20","m","64.993","","15.00","","",""]
["86","塑料检查井 井筒直径 700mm","套","6","","120.00","","",""]
["87","高分子井盖 φ700","套","6","","153.81","","",""]
["88","装配式钢筋混凝土预制梁 ","m3","0.1","","2900.00","","",""]
["89","板枋材 ","m3","0.0001","","1700.00","","",""]
["90","垫铁 ","kg","0.133","","4.15","","",""]
["91","低合金钢焊条 E43系列","kg","0.226","","7.06","","",""]
["92","灭火器放置箱 ","个","2","","45.00","","",""]
["93","给水室外钢骨架塑料复合管电熔管件 ","个","9.769","","20.00","","",""]
["94","钢塑复合给水管dn32 ","m","35.21","","22.23","","",""]
["95","20mm厚砂（页岩）石板（青石板） ","m2","153","","41.00","","",""]
["96","紧急求助按钮含警铃(自带蓄电池) ","套","1","","88.00","","",""]
["97","螺纹水表 ","个","2","","70.00","","",""]
["98","支管减压阀 ","个","2","","45.00","","",""]
["99","铜芯截止阀 ","个","4.04","","31.17","","",""]