{"text_format":"3","workbook":"xls","n_sheets":9,"sheets":["1.1封-1 招标工程量清单封面","1.2扉-1 招标工程量清单扉页","表-04 单位工程招标控制价汇总表(南京)","3.1表-08 分部分项工程和单价措施项目清单与计价表","3.2表-11 总价措施项目清单与计价表","3.3表-12 其他项目清单与计价汇总表","3.4表-12-1暂列金额明细表","3.5表-13 规费、税金项目计价表","3.6表-21 承包人提供主要材料和工程设备一览表(含厂家品"],"not_rendered":{"external_links":1,"defined_names":9},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1.1封-1 招标工程量清单封面","index":0,"n_rows":14,"n_cols":4,"rows_kept":14,"merged":[[1,1,1,2],[3,0,3,3],[5,0,5,1],[8,0,8,1],[11,0,11,3],[13,0,13,3]],"flags":["formulas_cached_only"]}
[]
[null,"南京审计大学金审学院重建仿古六角亭项目",null,"工程"]
[]
["招标工程量清单"]
[]
["招  标  人："]
[null,null,"（单位盖章）"]
[]
["造价咨询人："]
[null,null,"（单位盖章）"]
[]
["2023年04月04日"]
[]
["封-1"]

{"sheet":"1.2扉-1 招标工程量清单扉页","index":1,"n_rows":18,"n_cols":5,"rows_kept":18,"merged":[[1,1,1,3],[4,0,4,4],[6,0,6,1],[9,0,9,1],[12,0,12,1],[15,0,15,1],[17,0,17,4]],"flags":["formulas_cached_only"]}
[]
[null,"南京审计大学金审学院重建仿古六角亭项目",null,null,"工程"]
[]
[]
["招标工程量清单"]
[]
["招  标  人：",null,null,"造价咨询人："]
[null,null,"（单位盖章）",null,"（单位资质专用章）"]
[]
["法定代表人\n或其授权人：",null,null,"法定代表人\n或其授权人："]
[null,null,"（签字或盖章）",null,"（签字或盖章）"]
[]
["编  制  人：",null,null,"复  核  人："]
[null,null,"（造价人员签字盖专用章）",null,"（造价工程师签字盖专用章）"]
[]
["编制时间：",null,"2023年04月04日","复核时间：","2023年04月19日"]
[]
["扉-1"]

{"sheet":"表-04 单位工程招标控制价汇总表(南京)","index":2,"n_rows":43,"n_cols":6,"rows_kept":43,"merged":[[0,0,0,5],[2,0,2,1],[2,2,2,3],[2,4,2,5],[3,1,3,2],[3,3,3,4],[4,1,4,2],[4,3,4,4],[5,1,5,2],[5,3,5,4],[6,1,6,2],[6,3,6,4],[7,1,7,2],[7,3,7,4],[8,1,8,2],[8,3,8,4],[9,1,9,2],[9,3,9,4],[10,1,10,2],[10,3,10,4],[11,1,11,2],[11,3,11,4],[12,1,12,2],[12,3,12,4],[13,1,13,2],[13,3,13,4],[14,1,14,2],[14,3,14,4],[15,1,15,2],[15,3,15,4],[16,1,16,2],[16,3,16,4],[17,1,17,2],[17,3,17,4],[18,1,18,2],[18,3,18,4],[19,1,19,2],[19,3,19,4],[20,1,20,2],[20,3,20,4],[21,1,21,2],[21,3,21,4],[22,1,22,2],[22,3,22,4],[23,1,23,2],[23,3,23,4],[24,1,24,2],[24,3,24,4],[25,1,25,2],[25,3,25,4],[26,1,26,2],[26,3,26,4],[27,1,27,2],[27,3,27,4],[28,1,28,2],[28,3,28,4],[29,1,29,2],[29,3,29,4],[30,1,30,2],[30,3,30,4],[31,1,31,2],[31,3,31,4],[32,1,32,2],[32,3,32,4],[33,1,33,2],[33,3,33,4],[34,1,34,2],[34,3,34,4],[35,1,35,2],[35,3,35,4],[36,1,36,2],[36,3,36,4],[37,1,37,2],[37,3,37,4],[38,1,38,2],[38,3,38,4],[39,0,39,2],[39,3,39,4],[41,0,41,3],[41,4,41,5],[42,0,42,5]],"flags":["formulas_cached_only"]}
["单位工程招标工程量清单汇总表"]
[]
["工程名称：南京审计大学金审学院重建仿古六角亭项目",null,"标段：",null,"第1页 共1页"]
["序号","汇 总 内 容",null,"金额(元)",null,"其中:暂估价(元)"]
["1","分部分项工程",null,{"v":0,"d":"0.00"},null,"0.00"]
["1.1","  人工费",null,{"v":0,"d":"0.00"},null,""]
["1.2","  材料费",null,{"v":0,"d":"0.00"},null,""]
["1.3","  施工机具使用费",null,{"v":0,"d":"0.00"},null,""]
["1.4","  企业管理费",null,{"v":0,"d":"0.00"},null,""]
["1.5","  利润",null,{"v":0,"d":"0.00"},null,""]
["2","措施项目",null,{"v":0,"d":"0.00"},null,"0.00"]
["2.1","  单价措施项目费",null,{"v":0,"d":"0.00"},null,"0.00"]
["2.2","  总价措施项目费",null,{"v":0,"d":"0.00"},null,""]
["2.2.1","  其中：安全文明施工措施费",null,{"v":0,"d":"0.00"},null,""]
["3","其他项目",null,{"v":0,"d":"0.00"},null,"—"]
["3.1","  其中：暂列金额",null,{"v":0,"d":"0.00"},null,"—"]
["3.2","  其中：专业工程暂估价",null,{"v":0,"d":"0.00"},null,"—"]
["3.3","  其中：计日工",null,"0.00",null,"—"]
["3.4","  其中：总承包服务费",null,"0.00",null,"—"]
["4","规费",null,{"v":0,"d":"0.00"},null,"—"]
["4.1","  社会保险费",null,{"v":0,"d":"0.00"},null,"—"]
["4.2","  住房公积金",null,{"v":0,"d":"0.00"},null,"—"]
["4.3","  环境保护税",null,{"v":0,"d":"0.00"},null,"—"]
["5","税金",null,{"v":0,"d":"0.00"},null,"—"]
["6","小计",null,{"v":0,"d":"0.00"},null,""]
["7","清单编制费",null,{"v":0,"d":"0.00"},null,""]
{"$rows_empty":13}
[" 招标控制价合计= 6+7",null,null,{"v":0,"d":"0.00"},null,"0.00"]
[]
["未来软件编制",{"$nulls":3},"2023年4月19日"]
["表-04"]

{"sheet":"3.1表-08 分部分项工程和单价措施项目清单与计价表","index":3,"n_rows":135,"n_cols":9,"rows_kept":135,"merged":[[0,0,0,8],[2,0,2,5],[2,6,2,8],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,8],[4,6,5,6],[4,7,5,7],[6,2,6,3],[8,2,8,3],[13,2,13,3],[16,2,16,3],[18,2,18,3],[22,0,22,5],[23,0,23,5],[25,0,25,5],[25,6,25,8],[26,0,26,8],[27,0,27,8],[29,0,29,5],[29,6,29,8],[30,0,32,0],[30,1,32,1],[30,2,32,2],[30,3,32,3],[30,4,32,4],[30,5,32,5],[30,6,30,8],[31,6,32,6],[31,7,32,7],[43,2,43,3],[48,2,48,3],[52,2,52,3],[54,0,54,5],[55,0,55,5],[57,0,57,5],[57,6,57,8],[58,0,58,8],[59,0,59,8],[61,0,61,5],[61,6,61,8],[62,0,64,0],[62,1,64,1],[62,2,64,2],[62,3,64,3],[62,4,64,4],[62,5,64,5],[62,6,62,8],[63,6,64,6],[63,7,64,7],[68,2,68,3],[70,2,70,3],[76,0,76,5],[77,2,77,3],[79,2,79,3],[88,2,88,3],[89,0,89,5],[90,0,90,5],[92,0,92,5],[92,6,92,8],[93,0,93,8],[94,0,94,8],[96,0,96,5],[96,6,96,8],[97,0,99,0],[97,1,99,1],[97,2,99,2],[97,3,99,3],[97,4,99,4],[97,5,99,5],[97,6,97,8],[98,6,99,6],[98,7,99,7],[101,2,101,3],[103,0,103,5],[130,0,130,5],[131,0,131,5],[133,0,133,5],[133,6,133,8],[134,0,134,8]],"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：南京审计大学金审学院重建仿古六角亭项目",{"$nulls":5},"第1页 共4页"]
["序\n号","项目编码","项目名称","项目特征描述","计量\n单位","工程量","金 额(元)"]
[{"$nulls":6},"综合单价","合价","其中"]
[{"$nulls":8},"暂估价"]
[null,null,"A.16 拆除工程",null,null,"1"]
["1","011601001001","仿古凉亭底座拆除","1.原仿古凉亭底座拆除\n2.拆除为包干总价，含垃圾外运、残值处理、垂直运输、脚手架、清理现场等\n3.投标人须现场勘查，根据现场实际情况结合图纸综合考虑投标报价，中标后无论工程量增减、或工程变更，拆除工程的总价均不调整","项","1"]
[null,null,"A.1 土石方工程",null,null,"1"]
["2","010101001001","平整场地","1.土壤类别:详现场实体\n2.弃土运距:自行考虑\n3.建筑物场地厚度≤±300mm的挖、填、运、找平","m2","26.62"]
["3","010101002001","挖一般土方","1.土壤类别:详见现场实体\n2.挖土深度:详见图纸\n3.弃土运距:用于回填，运距、堆场、平整、打堆、排水、覆盖等全部由投标人自行报价","m3","29.02"]
["4","010103001001","基础回填方","1.密实度要求:满足设计及相关验收规范要求\n2.填方材料品种:素土\n3.填方粒径要求:满足设计及相关验收规范要求\n4.填方来源、运距:利用现场土，运距等自行考虑","m3","20.49"]
["5","010103001002","亭台底座回填方","1.密实度要求:满足设计及相关验收规范要求\n2.填方材料品种:素土\n3.填方粒径要求:满足设计及相关验收规范要求\n4.填方来源、运距:利用现场土，不足部分外购，运距等自行考虑\n5.自行考虑土源费","m3","14.43"]
[null,null,"B.1 砖作工程",null,null,"1"]
["6","020101003001","糙砖实心墙","1.砌墙厚度:240mm\n2.用砖品种规格:混凝土标准砖\n3.灰浆品种及配合比:M5混合砂浆","m3","2.87"]
["7","020102002001","贴墙面","1.用砖品种、规格、强度等级:文化石\n2.5厚1:2水泥砂浆黏贴层\n3.15厚1:3水泥砂浆找平层\n4.1:1水泥砂浆勾缝","m2","18.81"]
[null,null,"B.2 石作工程",null,null,"1"]
["8","020206003001","磉墩","1.磉墩\n2.式样参照图纸","只","6"]
[null,null,"B.4 混凝土及钢筋混凝土工程",null,null,"1"]
["9","010404001001","垫层","1.垫层材料种类、配合比、厚度:100厚碎石垫层","m3","2.66"]
["10","010501001001","垫层","1.混凝土种类:商品砼\n2.混凝土强度等级:C15","m3","3.52"]
["11","010501003001","独立基础","1.混凝土种类:商品砼\n2.混凝土强度等级:C25","m3","1.94"]
["            本页小计"]
["            合    计"]
[]
["未来软件编制",{"$nulls":5},"2023年4月19日"]
["表-08"]
["分部分项工程和单价措施项目清单与计价表"]
[]
["工程名称：南京审计大学金审学院重建仿古六角亭项目",{"$nulls":5},"第2页 共4页"]
["序\n号","项目编码","项目名称","项目特征描述","计量\n单位","工程量","金 额(元)"]
[{"$nulls":6},"综合单价","合价","其中"]
[{"$nulls":8},"暂估价"]
["12","010503001001","基础梁","1.混凝土种类:商品砼\n2.混凝土强度等级:C25","m3","0.43"]
["13","010507004001","台阶","1.踏步高、宽:150mm；300mm\n2.混凝土种类:商品砼\n3.混凝土强度等级:C25","m2","11.7"]
["14","010515001001","现浇构件钢筋","1.现浇构件钢筋直径(mm)Φ8-10/HRB400","t","1.339"]
["15","010515001002","现浇构件钢筋","1.现浇构件钢筋直径(mm)Φ14/HRB400","t","0.099"]
["16","010515001003","现浇构件钢筋","1.现浇构件钢筋直径(mm)Φ16-25/HRB400","t","1.272"]
["17","010515001004","现浇构件钢筋","1.现浇构件钢筋直径(mm)Φ12/HRB400","t","0.068"]
["18","020401002001","圆形柱(多边形柱)","1.混凝土强度等级:C25\n2.混凝土种类:商品砼\n3.H＜5m","m3","1.97"]
["19","020402001001","矩形梁","1.混凝土强度等级:C25\n2.混凝土种类:商品砼\n3.梁高＞300mm\n4.H＜5m","m3","2.77"]
["20","020402004001","弧形、拱形梁","1.混凝土强度等级:C25\n2.混凝土种类:商品砼\n4.H＜8m","m3","1.12"]
["21","020404001001","带椽屋面板","1.板厚度:100mm\n2.混凝土强度等级:C25\n3.混凝土种类:商品砼","m3","4.61"]
[null,null,"B.5 木作工程",null,null,"1"]
["22","020412007001","挂落","1.宫式万字挂落，樟子松","m","14.64"]
["23","020508009001","霸王拳","1.350*235霸王拳，樟子松","块","6"]
["24","020510002001","花栏杆","1.构件栏芯类形、式样:吴王靠，竖芯式\n2.框芯截面尺寸:扶手60*90；吴王靠40*40；板凳面40*400\n3.木材品种:章子松\n4.板厚度:40mm","m","8.52"]
["25","020513001001","匾额","1.匾额1800*600mm，含刻字，柳桉木","块","1"]
[null,null,"B.6 屋面工程",null,null,"1"]
["26","020602001001","筒瓦屋面","1.M5粘土黄色琉璃筒瓦屋面\n2.1:1:4水泥白灰砂浆家水泥重的3%麻刀卧浆,最薄处20\n3.30厚1:3水泥砂浆,满铺钢丝网,用码钉固定(防止下滑)\n4.1.5厚SBS改性沥青防水卷材\n5.15厚1:3水泥砂浆找平层","m2","46.88"]
["27","020602005001","滚筒戗脊","1.M7.5滚筒戗脊＜6m","条","6"]
["28","020602014001","中堆、宝顶、天王座","1.成品宝顶\n2.具体详见图纸","座","1"]
[null,null,"B.7 地面工程",null,null,"1"]
["29","010404001002","垫层","1.100厚C15混凝土垫层","m3","2.66"]
["            本页小计"]
["            合    计"]
[]
["未来软件编制",{"$nulls":5},"2023年4月19日"]
["表-08"]
["分部分项工程和单价措施项目清单与计价表"]
[]
["工程名称：南京审计大学金审学院重建仿古六角亭项目",{"$nulls":5},"第3页 共4页"]
["序\n号","项目编码","项目名称","项目特征描述","计量\n单位","工程量","金 额(元)"]
[{"$nulls":6},"综合单价","合价","其中"]
[{"$nulls":8},"暂估价"]
["30","011102001001","石材楼地面","1.350*350*30厚芝麻白大理石荔枝面\n2.30厚1:3干硬性水泥砂浆","m2","19.48"]
["31","011102001002","石材楼地面","1.400*600*50厚黄锈石大理石荔枝面\n2.30厚1:3干硬性水泥砂浆","m2","7.12"]
["32","011107001001","石材台阶面","1.300*1500*30厚芝麻白大理石荔枝面\n2.30厚1:3干硬性水泥砂浆","m2","11.7"]
[null,null,"B.8 抹灰工程",null,null,"1"]
["33","011202001001","柱、梁面一般抹灰","1.砼柱、梁面混合砂浆粉刷","m2","58.11"]
[null,null,"B.9 油漆彩画工程",null,null,"1"]
["34","011406001001","抹灰面油漆（柱梁面）","1.刮腻子2遍，砂子打磨平整，刷素水泥一遍（加适量建筑胶）","m2","58.11"]
["35","011406001002","抹灰面油漆（天棚面）","1.刮腻子2遍，砂子打磨平整，刷素水泥一遍（加适量建筑胶）","m2","63.58"]
["36","020903001001","挂落、霸王拳油漆","1.防腐耐候木油，2遍","m2","16.62"]
["37","020906008001","栅栏、栏杆油漆","1.防腐耐候木油，2遍","m","8.52"]
["38","020907002001","挂檐(落)板彩画","1.彩绘纹样\n2.样式详见图纸","m2","12.08"]
["            分部分项合计"]
[null,null,"B.10.1 脚手架工程",null,null,"1"]
["39","050401004001","脚手架","1.搭设方式:自行考虑\n2.施工面高度:详现场实体\n3.所有脚手架","项","1"]
[null,null,"B.10.2 混凝土模板及支架",null,null,"1"]
["40","021002002001","现浇混凝土圆形柱(多边形柱)","1.现浇混凝土圆形柱\n2.H＜5m","m2","31.56"]
["41","021002008001","现浇混凝土矩形梁","1.现浇混凝土矩形梁\n2.H＜5m","m2","26.79"]
["42","021002011001","现浇混凝土弧形、拱形梁","1.现浇混凝土拱形梁\n2.H＜8m","m2","20.15"]
["43","021002022001","现浇混凝土带椽屋面板","1.现浇混凝土带椽屋面板\n2.H＜8m","m2","98.36"]
["44","021002034001","台阶","1.台阶","m2","11.7"]
["45","050402001001","现浇混凝土垫层","1.垫层","m2","3.52"]
["46","050402001002","现浇混凝土独立基础","1.独立基础","m2","5.18"]
["47","050402001003","现浇混凝土基础梁","1.基础梁","m2","5.02"]
[null,null,"B.10.3 垂直运输",null,null,"1"]
["            本页小计"]
["            合    计"]
[]
["未来软件编制",{"$nulls":5},"2023年4月19日"]
["表-08"]
["分部分项工程和单价措施项目清单与计价表"]
[]
["工程名称：南京审计大学金审学院重建仿古六角亭项目",{"$nulls":5},"第4页 共4页"]
["序\n号","项目编码","项目名称","项目特征描述","计量\n单位","工程量","金 额(元)"]
[{"$nulls":6},"综合单价","合价","其中"]
[{"$nulls":8},"暂估价"]
["48","021003004001","亭","1.垂直运输费用请投标人根据施工组织设计自行报价","项","1"]
[null,null,"A.17.7 其他措施费",null,null,"1"]
["49","050405004001","二次搬运费及其他上山措施费","1.亭子位于学校山上，山高约15-20m\n2.投标人自行查看现场，综合考虑材料、机械、人工等需要二次流转等需要发生的全部费用\n3.自行考虑因环境因素造成的交通不便等因素，并在报价中自行考虑","项","1"]
["            单价措施合计"]
{"$rows_empty":26}
["            本页小计"]
["            合    计"]
[]
["未来软件编制",{"$nulls":5},"2023年4月19日"]
["表-08"]

{"sheet":"3.2表-11 总价措施项目清单与计价表","index":4,"n_rows":69,"n_cols":11,"rows_kept":69,"merged":[[0,0,0,10],[2,0,2,4],[2,5,2,7],[2,8,2,10],[3,3,3,4],[3,7,3,8],[4,3,4,4],[4,7,4,8],[5,3,5,4],[5,7,5,8],[6,3,6,4],[6,7,6,8],[7,3,7,4],[7,7,7,8],[8,3,8,4],[8,7,8,8],[9,3,9,4],[9,7,9,8],[10,3,10,4],[10,7,10,8],[11,3,11,4],[11,7,11,8],[12,3,12,4],[12,7,12,8],[14,0,14,3],[14,4,14,10],[15,0,15,3],[15,4,15,10],[16,0,16,10],[17,0,17,10],[19,0,19,4],[19,5,19,7],[19,8,19,10],[20,3,20,4],[20,7,20,8],[21,3,21,4],[21,7,21,8],[22,3,22,4],[22,7,22,8],[23,3,23,4],[23,7,23,8],[24,3,24,4],[24,7,24,8],[25,3,25,4],[25,7,25,8],[26,3,26,4],[26,7,26,8],[27,3,27,4],[27,7,27,8],[29,0,29,3],[29,4,29,10],[30,0,30,3],[30,4,30,10],[31,0,31,10],[32,0,32,10],[34,0,34,4],[34,5,34,7],[34,8,34,10],[35,3,35,4],[35,7,35,8],[36,3,36,4],[36,7,36,8],[37,3,37,4],[37,7,37,8],[38,3,38,4],[38,7,38,8],[39,3,39,4],[39,7,39,8],[40,3,40,4],[40,7,40,8],[41,3,41,4],[41,7,41,8],[42,3,42,4],[42,7,42,8],[43,3,43,4],[43,7,43,8],[44,3,44,4],[44,7,44,8],[45,3,45,4],[45,7,45,8],[46,3,46,4],[46,7,46,8],[47,3,47,4],[47,7,47,8],[48,3,48,4],[48,7,48,8],[49,3,49,4],[49,7,49,8],[50,3,50,4],[50,7,50,8],[51,3,51,4],[51,7,51,8],[52,3,52,4],[52,7,52,8],[53,3,53,4],[53,7,53,8],[54,3,54,4],[54,7,54,8],[55,3,55,4],[55,7,55,8],[56,3,56,4],[56,7,56,8],[57,3,57,4],[57,7,57,8],[58,3,58,4],[58,7,58,8],[59,3,59,4],[59,7,59,8],[60,3,60,4],[60,7,60,8],[61,3,61,4],[61,7,61,8],[62,3,62,4],[62,7,62,8],[63,3,63,4],[63,7,63,8],[64,0,64,5],[64,7,64,8],[66,0,66,3],[66,4,66,10],[67,0,67,3],[67,4,67,10],[68,0,68,10]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
[]
["工程名称：南京审计大学金审学院重建仿古六角亭项目",{"$nulls":4},"标段：",null,null,"第1页 共3页"]
["序号","项目编码","项 目 名 称","计算基础",null,"费率(%)","金额(元)","调整\n费率(%)",null,"调整后\n金额(元)","备注"]
["1","021007001001","安全文明施工",null,null,""]
["1.1","1.1","基本费","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费",null,"2.7",{"$nulls":4},"不取费时将“费率”置0；"]
["1.2","1.2","增加费","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费",null,"0",{"$nulls":4},"1星0.5%/2星0.55%/3星0.60%"]
["1.3","1.3","扬尘污染防治增加费","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费",null,"0.31"]
["2","021007002001","夜间施工","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费",null,"",{"$nulls":4},"0～0.1%"]
["3","021007003001","非夜间施工照明","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费",null,"",{"$nulls":4},"0.3%"]
["4","021007005001","冬雨季施工","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费",null,"",{"$nulls":4},"0.05～0.2%"]
[]
[]
[]
["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},"2023年4月19日"]
["表-11"]
["总价措施项目清单与计价表"]
[]
["工程名称：南京审计大学金审学院重建仿古六角亭项目",{"$nulls":4},"标段：",null,null,"第2页 共3页"]
["序号","项目编码","项 目 名 称","计算基础",null,"费率(%)","金额(元)","调整\n费率(%)",null,"调整后\n金额(元)","备注"]
["5","021007006001","地上、地下设施、建筑物的临时保护设施","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费",null,""]
["6","021007007001","已完成工程及设备保护","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费",null,"",{"$nulls":4},"0～0.1%"]
["7","021007008001","临时设施","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费",null,"",{"$nulls":4},"1.6～2.7%"]
["8","021007009001","赶工措施","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费",null,"",{"$nulls":4},"0.5～2.1%"]
["9","021007010001","工程按质论价","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费",null,"0",{"$nulls":4},"市优0.8%/省优1.1%/国优专业1.2%/国优1.3%"]
["10","021007011001","建筑工人实名制费用","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费",null,"",{"$nulls":4},"0.04%"]
[]
[]
["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},"2023年4月19日"]
["表-11"]
["总价措施项目清单与计价表"]
[]
["工程名称：南京审计大学金审学院重建仿古六角亭项目",{"$nulls":4},"标段：",null,null,"第3页 共3页"]
["序号","项目编码","项 目 名 称","计算基础",null,"费率(%)","金额(元)","调整\n费率(%)",null,"调整后\n金额(元)","备注"]
["11","021007012001","智慧工地费用","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费",null,"",{"$nulls":4},"0.05～0.1%"]
{"$rows_empty":27}
["合  计"]
[]
["编制人（造价人员）：",{"$nulls":3},"复核人（造价工程师）："]
["未来软件编制",{"$nulls":3},"2023年4月19日"]
["表-11"]

{"sheet":"3.3表-12 其他项目清单与计价汇总表","index":5,"n_rows":43,"n_cols":6,"rows_kept":43,"merged":[[0,0,0,5],[2,0,2,1],[2,2,2,3],[2,4,2,5],[3,3,3,4],[4,3,4,4],[5,3,5,4],[6,3,6,4],[7,3,7,4],[8,3,8,4],[9,3,9,4],[10,3,10,4],[11,3,11,4],[12,3,12,4],[13,3,13,4],[14,3,14,4],[15,3,15,4],[16,3,16,4],[17,3,17,4],[18,3,18,4],[19,3,19,4],[20,3,20,4],[21,3,21,4],[22,3,22,4],[23,3,23,4],[24,3,24,4],[25,3,25,4],[26,3,26,4],[27,3,27,4],[28,3,28,4],[29,3,29,4],[30,3,30,4],[31,3,31,4],[32,3,32,4],[33,3,33,4],[34,3,34,4],[35,3,35,4],[36,3,36,4],[37,3,37,4],[38,3,38,4],[39,0,39,1],[39,3,39,4],[41,0,41,3],[41,4,41,5],[42,0,42,5]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表"]
[]
["工程名称：南京审计大学金审学院重建仿古六角亭项目",null,"标段：",null,"第1页 共1页"]
["序号","项 目 名 称","金额(元)","结算金额(元)",null,"备注"]
["1","暂列金额","0.00",null,null,"明细详见表-12-1"]
["2","暂估价","0.00"]
["2.1","材料(工程设备)暂估价","—",null,null,"明细详见表-12-2"]
["2.2","专业工程暂估价","0.00",null,null,"明细详见表-12-3"]
["3","计日工","",null,null,"明细详见表-12-4"]
["4","总承包服务费","",null,null,"明细详见表-12-5"]
{"$rows_empty":29}
["合  计",{"$nulls":4},"—"]
[]
["未来软件编制",{"$nulls":3},"2023年4月19日"]
["表-12"]

{"sheet":"3.4表-12-1暂列金额明细表","index":6,"n_rows":43,"n_cols":6,"rows_kept":43,"merged":[[0,0,0,5],[2,0,2,1],[2,2,2,3],[2,4,2,5],[3,3,3,4],[4,3,4,4],[5,3,5,4],[6,3,6,4],[7,3,7,4],[8,3,8,4],[9,3,9,4],[10,3,10,4],[11,3,11,4],[12,3,12,4],[13,3,13,4],[14,3,14,4],[15,3,15,4],[16,3,16,4],[17,3,17,4],[18,3,18,4],[19,3,19,4],[20,3,20,4],[21,3,21,4],[22,3,22,4],[23,3,23,4],[24,3,24,4],[25,3,25,4],[26,3,26,4],[27,3,27,4],[28,3,28,4],[29,3,29,4],[30,3,30,4],[31,3,31,4],[32,3,32,4],[33,3,33,4],[34,3,34,4],[35,3,35,4],[36,3,36,4],[37,3,37,4],[38,3,38,4],[39,0,39,2],[39,3,39,4],[41,0,41,3],[41,4,41,5],[42,0,42,5]],"flags":["formulas_cached_only"]}
["暂列金额明细表"]
[]
["工程名称：南京审计大学金审学院重建仿古六角亭项目",null,"标段：",null,"第1页 共1页"]
["序号","项 目 名 称","计量单位","暂定金额(元)",null,"备注"]
{"$rows_empty":35}
["合  计",null,null,"0.00",null,"—"]
[]
["未来软件编制",{"$nulls":3},"2023年4月19日"]
["表-12-1"]

{"sheet":"3.5表-13 规费、税金项目计价表","index":7,"n_rows":39,"n_cols":9,"rows_kept":39,"merged":[[0,0,0,8],[2,0,2,3],[2,4,2,6],[2,7,2,8],[3,2,3,4],[3,6,3,7],[4,2,7,4],[4,6,4,7],[5,6,5,7],[6,6,6,7],[7,6,7,7],[8,2,8,4],[8,6,8,7],[9,2,9,4],[9,6,9,7],[10,2,10,4],[10,6,10,7],[11,2,11,4],[11,6,11,7],[12,2,12,4],[12,6,12,7],[13,2,13,4],[13,6,13,7],[14,2,14,4],[14,6,14,7],[15,2,15,4],[15,6,15,7],[16,2,16,4],[16,6,16,7],[17,2,17,4],[17,6,17,7],[18,2,18,4],[18,6,18,7],[19,2,19,4],[19,6,19,7],[20,2,20,4],[20,6,20,7],[21,2,21,4],[21,6,21,7],[22,2,22,4],[22,6,22,7],[23,2,23,4],[23,6,23,7],[24,2,24,4],[24,6,24,7],[25,2,25,4],[25,6,25,7],[26,2,26,4],[26,6,26,7],[27,2,27,4],[27,6,27,7],[28,2,28,4],[28,6,28,7],[29,2,29,4],[29,6,29,7],[30,2,30,4],[30,6,30,7],[31,2,31,4],[31,6,31,7],[32,2,32,4],[32,6,32,7],[33,2,33,4],[33,6,33,7],[34,0,34,5],[34,6,34,7],[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：南京审计大学金审学院重建仿古六角亭项目",{"$nulls":3},"标段：",null,null,"第1页 共1页"]
["序号","项 目 名 称","计算基础",null,null,"计算基数(元)","计算费率(%)",null,"金额(元)"]
["1","规费","分部分项工程费+措施项目费+其他项目费-除税工程设备费",{"$nulls":3},"100"]
["1.1","社会保险费",{"$nulls":4},"3.3"]
["1.2","住房公积金",{"$nulls":4},"0.55"]
["1.3","环境保护税",{"$nulls":4},"0.1"]
["2","税金","分部分项工程费+措施项目费+其他项目费+规费-(甲供材料费+甲供设备费)/1.01",{"$nulls":3},"9"]
{"$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,"2023年4月19日"]
["表-13"]

{"sheet":"3.6表-21 承包人提供主要材料和工程设备一览表(含厂家品","index":8,"n_rows":41,"n_cols":14,"rows_kept":41,"merged":[[0,0,0,13],[1,0,1,13],[3,0,3,5],[3,6,3,9],[3,10,3,13],[4,5,4,6],[4,9,4,10],[5,5,5,6],[5,9,5,10],[6,5,6,6],[6,9,6,10],[7,5,7,6],[7,9,7,10],[8,5,8,6],[8,9,8,10],[9,5,9,6],[9,9,9,10],[10,5,10,6],[10,9,10,10],[11,5,11,6],[11,9,11,10],[12,5,12,6],[12,9,12,10],[13,5,13,6],[13,9,13,10],[14,5,14,6],[14,9,14,10],[15,5,15,6],[15,9,15,10],[16,5,16,6],[16,9,16,10],[17,5,17,6],[17,9,17,10],[18,5,18,6],[18,9,18,10],[19,5,19,6],[19,9,19,10],[20,5,20,6],[20,9,20,10],[21,5,21,6],[21,9,21,10],[22,5,22,6],[22,9,22,10],[23,5,23,6],[23,9,23,10],[24,5,24,6],[24,9,24,10],[25,5,25,6],[25,9,25,10],[26,5,26,6],[26,9,26,10],[27,5,27,6],[27,9,27,10],[28,5,28,6],[28,9,28,10],[29,5,29,6],[29,9,29,10],[30,5,30,6],[30,9,30,10],[31,5,31,6],[31,9,31,10],[32,5,32,6],[32,9,32,10],[33,5,33,6],[33,9,33,10],[34,5,34,6],[34,9,34,10],[35,5,35,6],[35,9,35,10],[36,5,36,6],[36,9,36,10],[37,5,37,6],[37,9,37,10],[39,0,39,9],[39,10,39,13],[40,0,40,13]],"flags":["formulas_cached_only"]}
["承包人提供主要材料和工程设备一览表"]
["(适用于造价信息差额调整法)"]
[]
["工程名称：南京审计大学金审学院重建仿古六角亭项目",{"$nulls":5},"标段：",{"$nulls":3},"第1页 共1页"]
["序号","材料编码","名称、规格、型号","单位","数量","风险系数\n(%)",null,"基准单价(元)","投标单价(元)","发承包人确认单价(元)",null,"厂家","品牌","备注"]
{"$rows_empty":34}
["未来软件编制",{"$nulls":9},"2023年4月19日"]
["表-21"]