{"text_format":"3","workbook":"xls","n_sheets":4,"sheets":["表-08 分部分项工程和单价措施项目清单与计价表","表-11 总价措施项目清单与计价表","表-12 其他项目清单与计价汇总表","表-13 规费、税金项目计价表"],"not_rendered":{"external_links":1,"defined_names":4},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"表-08 分部分项工程和单价措施项目清单与计价表","index":0,"n_rows":43,"n_cols":11,"rows_kept":43,"merged":[[0,0,0,10],[2,0,2,3],[2,4,2,6],[2,7,2,10],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,4],[3,5,5,5],[3,6,5,7],[3,8,3,10],[4,8,5,8],[4,9,5,9],[6,2,6,4],[6,6,6,7],[7,3,7,4],[7,6,7,7],[8,3,8,4],[8,6,8,7],[9,3,9,4],[9,6,9,7],[10,3,10,4],[10,6,10,7],[11,3,11,4],[11,6,11,7],[12,0,12,7],[13,3,13,4],[13,6,13,7],[14,3,14,4],[14,6,14,7],[15,3,15,4],[15,6,15,7],[16,3,16,4],[16,6,16,7],[17,3,17,4],[17,6,17,7],[18,3,18,4],[18,6,18,7],[19,3,19,4],[19,6,19,7],[20,3,20,4],[20,6,20,7],[21,3,21,4],[21,6,21,7],[22,3,22,4],[22,6,22,7],[23,3,23,4],[23,6,23,7],[24,3,24,4],[24,6,24,7],[25,3,25,4],[25,6,25,7],[26,3,26,4],[26,6,26,7],[27,3,27,4],[27,6,27,7],[28,3,28,4],[28,6,28,7],[29,3,29,4],[29,6,29,7],[30,3,30,4],[30,6,30,7],[31,3,31,4],[31,6,31,7],[32,3,32,4],[32,6,32,7],[33,3,33,4],[33,6,33,7],[34,3,34,4],[34,6,34,7],[35,3,35,4],[35,6,35,7],[36,3,36,4],[36,6,36,7],[37,3,37,4],[37,6,37,7],[38,0,38,7],[39,0,39,7],[41,0,41,7],[41,8,41,10],[42,0,42,10]],"flags":["formulas_cached_only"]}
["分部分项工程和单价措施项目清单与计价表"]
[]
["工程名称：垃圾站改造安装工程",{"$nulls":3},"标段：",null,null,"第1页 共1页"]
["序\n号","项目编码","项目名称","项目特征描述",null,"计量\n单位","工程量",null,"金 额(元)"]
[{"$nulls":8},"综合单价","合价","其中"]
[{"$nulls":10},"暂估价"]
[null,null," 安装部分",{"$nulls":3},"1"]
["1","030412001001","LED吸顶灯安装","1.名称:LED吸顶灯安装",null,"套","1"]
["2","030413002001","开槽","1.名称:电线管、冷热水管均为开错敷设",null,"m","21.2"]
["3","030411001001","配管","刚性阻燃管DN20",null,"m","21.2"]
["4","030411004001","配线","1.名称:管内穿线\n2.型号:BV-2.5",null,"m","46.4"]
["5","030404034001","照明开关","1.名称:单联单控开关",null,"个","1"]
["            分部分项合计"]
{"$rows_empty":25}
["            本页小计"]
["            合    计"]
[]
["未来软件编制",{"$nulls":7},"2019年1月10日"]
["表-08"]

{"sheet":"表-11 总价措施项目清单与计价表","index":1,"n_rows":30,"n_cols":11,"rows_kept":30,"merged":[[0,0,0,10],[2,0,2,4],[2,5,2,6],[2,7,2,10],[3,3,3,4],[3,6,3,7],[4,3,4,4],[4,6,4,7],[5,3,5,4],[5,6,5,7],[6,3,6,4],[6,6,6,7],[7,3,7,4],[7,6,7,7],[8,3,8,4],[8,6,8,7],[9,3,9,4],[9,6,9,7],[10,3,10,4],[10,6,10,7],[11,3,11,4],[11,6,11,7],[12,3,12,4],[12,6,12,7],[13,3,13,4],[13,6,13,7],[14,3,14,4],[14,6,14,7],[15,3,15,4],[15,6,15,7],[16,3,16,4],[16,6,16,7],[17,3,17,4],[17,6,17,7],[18,3,18,4],[18,6,18,7],[19,3,19,4],[19,6,19,7],[20,3,20,4],[20,6,20,7],[21,3,21,4],[21,6,21,7],[22,3,22,4],[22,6,22,7],[23,3,23,4],[23,6,23,7],[24,3,24,4],[24,6,24,7],[25,0,25,5],[25,6,25,7],[27,0,27,3],[27,4,27,10],[28,0,28,3],[28,4,28,10],[29,0,29,10]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
[]
["工程名称：垃圾站改造安装工程",{"$nulls":4},"标段：",null,"第1页 共1页"]
["序号","项目编码","项 目 名 称","计算基础",null,"费率(%)","金额(元)",null,"调整\n费率(%)","调整后\n金额(元)","备注"]
["1","031302001001","安全文明施工",null,null,""]
["1.1","1.1","基本费",null,null,"1.5",{"$nulls":4},"不取费时将“费率”置0；"]
["1.2","1.2","增加费",null,null,"0",{"$nulls":4},"0.3%，不取费时将“费率”置0；"]
["2","031302002001","夜间施工",null,null,"",{"$nulls":4},"0～0.1%"]
["3","031302003001","非夜间施工照明",null,null,"",{"$nulls":4},"0.30%"]
["4","031302005001","冬雨季施工",null,null,"",{"$nulls":4},"0.05～0.1%"]
["5","031302006001","已完成工程及设备保护",null,null,"",{"$nulls":4},"0～0.05%"]
["6","031302008001","临时设施",null,null,"",{"$nulls":4},"0.6～1.6%"]
["7","031302009001","赶工措施",null,null,"",{"$nulls":4},"0.5～2.1%"]
["8","031302010001","工程按质论价",null,null,"",{"$nulls":4},"1.1～3.2%"]
["9","031302011001","住宅分户验收",null,null,"",{"$nulls":4},"0.10%"]
{"$rows_empty":10}
["合  计"]
[]
["编制人（造价人员）：",{"$nulls":3},"复核人（造价工程师）："]
["未来软件编制",{"$nulls":3},"2019年1月10日"]
["表-11"]

{"sheet":"表-12 其他项目清单与计价汇总表","index":2,"n_rows":43,"n_cols":8,"rows_kept":43,"merged":[[0,0,0,7],[2,0,2,2],[2,3,2,4],[2,5,2,7],[3,2,3,3],[3,4,3,6],[4,2,4,3],[4,4,4,6],[5,2,5,3],[5,4,5,6],[6,2,6,3],[6,4,6,6],[7,2,7,3],[7,4,7,6],[8,2,8,3],[8,4,8,6],[9,2,9,3],[9,4,9,6],[10,2,10,3],[10,4,10,6],[11,2,11,3],[11,4,11,6],[12,2,12,3],[12,4,12,6],[13,2,13,3],[13,4,13,6],[14,2,14,3],[14,4,14,6],[15,2,15,3],[15,4,15,6],[16,2,16,3],[16,4,16,6],[17,2,17,3],[17,4,17,6],[18,2,18,3],[18,4,18,6],[19,2,19,3],[19,4,19,6],[20,2,20,3],[20,4,20,6],[21,2,21,3],[21,4,21,6],[22,2,22,3],[22,4,22,6],[23,2,23,3],[23,4,23,6],[24,2,24,3],[24,4,24,6],[25,2,25,3],[25,4,25,6],[26,2,26,3],[26,4,26,6],[27,2,27,3],[27,4,27,6],[28,2,28,3],[28,4,28,6],[29,2,29,3],[29,4,29,6],[30,2,30,3],[30,4,30,6],[31,2,31,3],[31,4,31,6],[32,2,32,3],[32,4,32,6],[33,2,33,3],[33,4,33,6],[34,2,34,3],[34,4,34,6],[35,2,35,3],[35,4,35,6],[36,2,36,3],[36,4,36,6],[37,2,37,3],[37,4,37,6],[38,2,38,3],[38,4,38,6],[39,2,39,3],[39,4,39,6],[40,0,40,1],[40,2,40,3],[40,4,40,6],[41,0,41,5],[41,6,41,7],[42,0,42,7]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表"]
[]
["工程名称：垃圾站改造安装工程",null,null,"标段：",null,"第1页 共1页"]
["序号","项 目 名 称","金额(元)",null,"结算金额(元)",null,null,"备注"]
["1","暂列金额","0.00",{"$nulls":4},"明细详见表-12-1"]
["2","暂估价","0.00"]
["2.1","材料(工程设备)暂估价","—",{"$nulls":4},"明细详见表-12-2"]
["2.2","专业工程暂估价","0.00",{"$nulls":4},"明细详见表-12-3"]
["3","计日工",{"$nulls":5},"明细详见表-12-4"]
["4","总承包服务费",{"$nulls":5},"明细详见表-12-5"]
{"$rows_empty":30}
["合  计",{"$nulls":6},"—"]
["未来软件编制",{"$nulls":5},"2019年1月10日"]
["表-12"]

{"sheet":"表-13 规费、税金项目计价表","index":3,"n_rows":39,"n_cols":9,"rows_kept":39,"merged":[[0,0,0,8],[2,0,2,3],[2,4,2,5],[2,6,2,8],[3,2,3,4],[3,5,3,6],[4,2,7,4],[4,5,4,6],[5,5,5,6],[6,5,6,6],[7,5,7,6],[8,2,8,4],[8,5,8,6],[9,2,9,4],[9,5,9,6],[10,2,10,4],[10,5,10,6],[11,2,11,4],[11,5,11,6],[12,2,12,4],[12,5,12,6],[13,2,13,4],[13,5,13,6],[14,2,14,4],[14,5,14,6],[15,2,15,4],[15,5,15,6],[16,2,16,4],[16,5,16,6],[17,2,17,4],[17,5,17,6],[18,2,18,4],[18,5,18,6],[19,2,19,4],[19,5,19,6],[20,2,20,4],[20,5,20,6],[21,2,21,4],[21,5,21,6],[22,2,22,4],[22,5,22,6],[23,2,23,4],[23,5,23,6],[24,2,24,4],[24,5,24,6],[25,2,25,4],[25,5,25,6],[26,2,26,4],[26,5,26,6],[27,2,27,4],[27,5,27,6],[28,2,28,4],[28,5,28,6],[29,2,29,4],[29,5,29,6],[30,2,30,4],[30,5,30,6],[31,2,31,4],[31,5,31,6],[32,2,32,4],[32,5,32,6],[33,2,33,4],[33,5,33,6],[34,0,34,6],[36,0,36,2],[36,3,36,8],[37,0,37,2],[37,3,37,8],[38,0,38,8]],"flags":["formulas_cached_only"]}
["规费、税金项目计价表"]
[]
["工程名称：垃圾站改造安装工程",{"$nulls":3},"标段：",null,"第1页 共1页"]
["序号","项 目 名 称","计算基础",null,null,"计算基数(元)",null,"计算费率(%)","金额(元)"]
["1","规费","分部分项工程费+措施项目费+其他项目费-除税工程设备费",{"$nulls":4},"100"]
["1.1","社会保险费",{"$nulls":5},"2.4"]
["1.2","住房公积金",{"$nulls":5},"0.42"]
["1.3","工程排污费",{"$nulls":5},"0.1"]
["2","税金","分部分项工程费+措施项目费+其他项目费+规费-(甲供材料费+甲供设备费)/1.01",{"$nulls":4},"10"]
{"$rows_empty":25}
["合  计"]
[]
["编制人（造价人员）：",null,null,"复核人（造价工程师）："]
["未来软件编制",null,null,"2019年1月10日"]
["表-13"]