{"text_format":"3","workbook":"xls","n_sheets":5,"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-12-1暂列金额明细表","表-13 规费、税金项目计价表"],"not_rendered":{"external_links":1,"defined_names":5},"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":90,"n_cols":11,"rows_kept":90,"merged":[[0,0,0,10],[2,0,2,4],[2,5,2,10],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,5],[3,6,5,6],[3,7,5,7],[3,8,3,10],[4,8,5,8],[4,9,5,9],[6,2,6,5],[7,3,7,5],[8,3,8,5],[9,3,9,5],[10,3,10,5],[11,3,11,5],[12,3,12,5],[13,3,13,5],[14,3,14,5],[15,3,15,5],[16,3,16,5],[17,3,17,5],[18,3,18,5],[19,3,19,5],[20,0,20,7],[21,0,21,7],[23,0,23,3],[24,0,24,10],[26,0,26,4],[26,5,26,10],[27,0,29,0],[27,1,29,1],[27,2,29,2],[27,3,29,5],[27,6,29,6],[27,7,29,7],[27,8,27,10],[28,8,29,8],[28,9,29,9],[30,3,30,5],[31,3,31,5],[32,3,32,5],[33,3,33,5],[34,3,34,5],[35,3,35,5],[36,2,36,5],[37,3,37,5],[38,3,38,5],[39,3,39,5],[40,3,40,5],[41,3,41,5],[42,0,42,7],[43,0,43,7],[45,0,45,3],[46,0,46,10],[48,0,48,4],[48,5,48,10],[49,0,51,0],[49,1,51,1],[49,2,51,2],[49,3,51,5],[49,6,51,6],[49,7,51,7],[49,8,49,10],[50,8,51,8],[50,9,51,9],[52,3,52,5],[53,3,53,5],[54,3,54,5],[55,3,55,5],[56,3,56,5],[57,3,57,5],[58,3,58,5],[59,3,59,5],[60,2,60,5],[61,3,61,5],[62,3,62,5],[63,3,63,5],[64,3,64,5],[65,0,65,7],[66,0,66,7],[68,0,68,3],[69,0,69,10],[71,0,71,4],[71,5,71,10],[72,0,74,0],[72,1,74,1],[72,2,74,2],[72,3,74,5],[72,6,74,6],[72,7,74,7],[72,8,72,10],[73,8,74,8],[73,9,74,9],[75,3,75,5],[76,3,76,5],[77,3,77,5],[78,3,78,5],[79,3,79,5],[80,3,80,5],[81,3,81,5],[82,3,82,5],[83,0,83,7],[84,3,84,5],[85,3,85,5],[86,0,86,7],[87,0,87,7],[89,0,89,3]],"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：安装工程",{"$nulls":4},"第1页 共4页"]
["序\n号","项目编码","项目名称","项目特征描述",null,null,"计量\n单位","工程量","金 额(元)"]
[{"$nulls":8},"综合单价","合价","其中"]
[{"$nulls":10},"暂估价"]
[null,null,"C 3#楼",{"$nulls":4},"1"]
["1","031001006001","塑料管","1.安装部位:室外\n2.介质:热水\n3.材质、规格:PP-R S3.2级 De110\n4.连接形式:热熔连接\n5.压力试验及吹、洗设计要求:消毒冲洗\n6.管件:自行考虑",null,null,"m","32"]
["2","031001006002","塑料管","1.安装部位:室外\n2.介质:热水\n3.材质、规格:PP-R S3.2级 De63\n4.连接形式:热熔连接\n5.压力试验及吹、洗设计要求:消毒冲洗\n6.管件:自行考虑",null,null,"m","32"]
["3","031001002001","钢管","1.名称 原埋地钢管拆除\n2.拆除材料运至业主方指定地点码放整齐 运距自行考虑",null,null,"m","32"]
["4","031003003001","法兰阀门","1.类型:法兰闸阀更换\n2.材质:铸钢\n3.规格、压力等级:Z41H-16C DN150\n4.连接形式:法兰连接\n5.拆除阀门运至业主方指定地点码放整齐 运距自行考虑",null,null,"个","1"]
["5","031003003002","法兰阀门","1.类型:法兰闸阀\n2.材质:铸钢\n3.规格、压力等级:Z41H-16C DN50\n4.连接形式:法兰连接",null,null,"个","1"]
["6","031003003003","法兰阀门","1.类型:法兰闸阀\n2.材质:铸钢\n3.规格、压力等级:Z41H-16C DN100\n4.连接形式:法兰连接",null,null,"个","1"]
["7","031003003004","法兰阀门","1.类型:法兰蝶阀\n2.材质:铸钢\n3.规格、压力等级:D343H-16C DN100\n4.连接形式:法兰连接",null,null,"个","4"]
["8","031003003005","法兰阀门","1.类型:法兰止回阀\n2.材质:不锈钢\n3.规格、压力等级:H42W-16P DN100\n4.连接形式:法兰连接",null,null,"个","2"]
["9","031003003006","法兰阀门","1.类型:Y型过滤器\n2.材质:不锈钢\n3.规格、压力等级:GL41W-16P  DN100\n4.连接形式:法兰连接",null,null,"个","2"]
["10","031006001001","变频热水泵组","1.设备名称:变频热水泵组\n2.水泵主要技术参数:Q=43.3m³ H=60m N=15KW\n3.含:水泵2台（一用一备）及变频控制柜和水泵基础",null,null,"套","1"]
["11","030411001001","配管","1.名称:电气配管\n2.材质、规格:镀锌钢管 RC32\n3.配置形式:明配",null,null,"m","10"]
[]
[]
["            本页小计"]
["            合    计"]
[]
["未来软件编制"]
["分部分项工程和单价措施项目清单与计价表"]
[]
["工程名称：安装工程",{"$nulls":4},"第2页 共4页"]
["序\n号","项目编码","项目名称","项目特征描述",null,null,"计量\n单位","工程量","金 额(元)"]
[{"$nulls":8},"综合单价","合价","其中"]
[{"$nulls":10},"暂估价"]
["12","030408001001","电力电缆","1.名称:电力电缆\n2.型号及规格:YJV-0.6/1.0KV-4*10\n3.敷设方式、部位:穿管敷设\n4.含:电缆头制安",null,null,"m","20"]
["13","030406006001","低压交流电动机检查接线","1.名称:低压交流电动机检查接线\n2.容量(kW):15\n3.控制保护方式:变频",null,null,"台","2"]
["14","031208002002","管道绝热","聚氨酯发泡保温管壳厚度22.5mm，接缝必须满涂高温粘接剂，管壳外采用马蹄脂防水涂层内衬单层玻纤布，涂层厚度为3mm。",null,null,"m3","0.51"]
["15","010101007001","管沟土方","1.名称 管沟土方\n2.土壤类别 自行考虑\n3.沟槽深度 1.65m\n4.含回填，余方弃置等 ，弃置运距自行考虑",null,null,"m3","108.41"]
["16","040204002001","人行道块料","1.人行道面包砖拆除、恢复；面包砖利旧",null,null,"m2","5.1"]
["17","040204004001","路牙石拆除、安装","1.路牙石拆除并恢复安装，路牙石利旧",null,null,"m","8"]
[null,null,"C 5#楼",{"$nulls":4},"1"]
["18","031001006003","塑料管","1.安装部位:室外\n2.介质:热水\n3.材质、规格:PP-R S3.2级 De110\n4.连接形式:热熔连接\n5.压力试验及吹、洗设计要求:消毒冲洗\n6.管件:自行考虑",null,null,"m","23"]
["19","031001006004","塑料管","1.安装部位:室外\n2.介质:热水\n3.材质、规格:PP-R S3.2级 De90\n4.连接形式:热熔连接\n5.压力试验及吹、洗设计要求:消毒冲洗\n6.管件:自行考虑",null,null,"m","69"]
["20","031001006005","塑料管","1.安装部位:室外\n2.介质:热水\n3.材质、规格:PP-R S3.2级 De75\n4.连接形式:热熔连接\n5.压力试验及吹、洗设计要求:消毒冲洗\n6.管件:自行考虑",null,null,"m","23"]
[]
[]
["            本页小计"]
["            合    计"]
[]
["未来软件编制"]
["分部分项工程和单价措施项目清单与计价表"]
[]
["工程名称：安装工程",{"$nulls":4},"第3页 共4页"]
["序\n号","项目编码","项目名称","项目特征描述",null,null,"计量\n单位","工程量","金 额(元)"]
[{"$nulls":8},"综合单价","合价","其中"]
[{"$nulls":10},"暂估价"]
["21","031001006006","塑料管","1.安装部位:室外\n2.介质:热水\n3.材质、规格:PP-R S3.2级 De63\n4.连接形式:热熔连接\n5.压力试验及吹、洗设计要求:消毒冲洗\n6.管件:自行考虑",null,null,"m","92"]
["22","031003003007","法兰阀门","1.类型:法兰闸阀\n2.材质:铸钢\n3.规格、压力等级:Z41H-16C DN100\n4.连接形式:法兰连接",null,null,"个","1"]
["23","031003003009","法兰阀门","1.类型:法兰闸阀\n2.材质:铸钢\n3.规格、压力等级:Z41H-16C DN80\n4.连接形式:法兰连接",null,null,"个","2"]
["24","031003003008","法兰阀门","1.类型:法兰闸阀\n2.材质:铸钢\n3.规格、压力等级:Z41H-16C DN50\n4.连接形式:法兰连接",null,null,"个","2"]
["25","031208002003","管道绝热","聚氨酯发泡保温管壳厚度22.5mm，接缝必须满涂高温粘接剂，管壳外采用马蹄脂防水涂层内衬单层玻纤布，涂层厚度为3mm。",null,null,"m3","1.54"]
["26","010101007002","管沟土方","1.名称 管沟土方\n2.土壤类别 自行考虑\n3.沟槽深度 1.65m\n4.含回填，余方弃置等 ，弃置运距自行考虑",null,null,"m3","180.68"]
["27","040204002002","人行道块料","1.人行道面包砖拆除、恢复；面包砖利旧",null,null,"m2","8.8"]
["28","040204004002","路牙石拆除、安装","1.路牙石拆除并恢复安装，路牙石利旧",null,null,"m","5"]
[null,null,"C 7#楼",{"$nulls":4},"1"]
["29","031001006007","塑料管","1.安装部位:室外\n2.介质:热水\n3.材质、规格:PP-R S3.2级 De110\n4.连接形式:热熔连接\n5.压力试验及吹、洗设计要求:消毒冲洗\n6.管件:自行考虑",null,null,"m","23"]
[]
[]
[]
["            本页小计"]
["            合    计"]
[]
["未来软件编制"]
["分部分项工程和单价措施项目清单与计价表"]
[]
["工程名称：安装工程",{"$nulls":4},"第4页 共4页"]
["序\n号","项目编码","项目名称","项目特征描述",null,null,"计量\n单位","工程量","金 额(元)"]
[{"$nulls":8},"综合单价","合价","其中"]
[{"$nulls":10},"暂估价"]
["30","031001006008","塑料管","1.安装部位:室外\n2.介质:热水\n3.材质、规格:PP-R S3.2级 De90\n4.连接形式:热熔连接\n5.压力试验及吹、洗设计要求:消毒冲洗\n6.管件:自行考虑",null,null,"m","69"]
["31","031001006009","塑料管","1.安装部位:室外\n2.介质:热水\n3.材质、规格:PP-R S3.2级 De75\n4.连接形式:热熔连接\n5.压力试验及吹、洗设计要求:消毒冲洗\n6.管件:自行考虑",null,null,"m","23"]
["32","031001006010","塑料管","1.安装部位:室外\n2.介质:热水\n3.材质、规格:PP-R S3.2级 De63\n4.连接形式:热熔连接\n5.压力试验及吹、洗设计要求:消毒冲洗\n6.管件:自行考虑",null,null,"m","92"]
["33","031003003010","法兰阀门","1.类型:法兰闸阀\n2.材质:铸钢\n3.规格、压力等级:Z41H-16C DN100\n4.连接形式:法兰连接",null,null,"个","1"]
["34","031003003011","法兰阀门","1.类型:法兰闸阀\n2.材质:铸钢\n3.规格、压力等级:Z41H-16C DN80\n4.连接形式:法兰连接",null,null,"个","2"]
["35","031003003012","法兰阀门","1.类型:法兰闸阀\n2.材质:铸钢\n3.规格、压力等级:Z41H-16C DN50\n4.连接形式:法兰连接",null,null,"个","2"]
["36","031208002004","管道绝热","聚氨酯发泡保温管壳厚度22.5mm，接缝必须满涂高温粘接剂，管壳外采用马蹄脂防水涂层内衬单层玻纤布，涂层厚度为3mm。",null,null,"m3","1.54"]
["37","010101007003","管沟土方","1.名称 管沟土方\n2.土壤类别 自行考虑\n3.沟槽深度 1.65m\n4.含回填，余方弃置等 ，弃置运距自行考虑",null,null,"m3","180.68"]
["            分部分项合计"]
[]
[]
["            本页小计"]
["            合    计"]
[]
["未来软件编制"]

{"sheet":"表-11 总价措施项目清单与计价表","index":1,"n_rows":61,"n_cols":10,"rows_kept":61,"merged":[[0,0,0,9],[2,0,2,4],[2,5,2,9],[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],[16,0,16,3],[17,0,17,9],[19,0,19,4],[19,5,19,9],[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],[31,0,31,3],[32,0,32,9],[34,0,34,4],[34,5,34,9],[35,3,35,4],[36,3,36,4],[37,3,37,4],[38,3,38,4],[39,3,39,4],[40,3,40,4],[41,3,41,4],[42,3,42,4],[43,3,43,4],[44,3,44,4],[45,3,45,4],[46,3,46,4],[47,3,47,4],[48,3,48,4],[49,3,49,4],[50,3,50,4],[51,3,51,4],[52,3,52,4],[53,3,53,4],[54,3,54,4],[55,3,55,4],[56,3,56,4],[57,3,57,4],[58,0,58,5],[60,0,60,3]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
[]
["工程名称：安装工程",{"$nulls":4},"第1页 共3页"]
["序号","项目编码","项 目 名 称","计算基础",null,"费率(%)","金额(元)","调整\n费率(%)","调整后\n金额(元)","备注"]
["1","031302001001","安全文明施工",null,null,""]
["1.1","1.1","基本费","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费",null,"1.5",{"$nulls":3},"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",{"$nulls":3},"1星0.3%/2星0.33%/3星0.36%"]
["1.3","1.3","扬尘污染防治增加费","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费",null,"0.21"]
["2","031302002001","夜间施工","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费",null,"",{"$nulls":3},"0～0.1%"]
["3","031302003001","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,"",{"$nulls":3},"0.30%"]
["4","031302005001","冬雨季施工","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费",null,"",{"$nulls":3},"0.05～0.1%"]
[]
[]
[]
[]
[]
["未来软件编制"]
["总价措施项目清单与计价表"]
[]
["工程名称：安装工程",{"$nulls":4},"第2页 共3页"]
["序号","项目编码","项 目 名 称","计算基础",null,"费率(%)","金额(元)","调整\n费率(%)","调整后\n金额(元)","备注"]
["5","031302006001","已完成工程及设备保护","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费",null,"",{"$nulls":3},"0～0.05%"]
["6","031302008001","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,"",{"$nulls":3},"0.6～1.6%"]
["7","031302009001","赶工措施","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费",null,"",{"$nulls":3},"0.5～2.1%"]
["8","031302010001","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",{"$nulls":3},"市优0.8%/省优1.1%/国优专业1.2%/国优1.3%"]
["9","031302011001","住宅分户验收","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费",null,"",{"$nulls":3},"0.10%"]
[]
[]
[]
[]
[]
["未来软件编制"]
["总价措施项目清单与计价表"]
[]
["工程名称：安装工程",{"$nulls":4},"第3页 共3页"]
["序号","项目编码","项 目 名 称","计算基础",null,"费率(%)","金额(元)","调整\n费率(%)","调整后\n金额(元)","备注"]
["10","031302012001","建筑工人实名制费用","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费",null,"",{"$nulls":3},"0.03%"]
["11","031302015001","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,"",{"$nulls":3},"0.04～0.08%"]
{"$rows_empty":20}
["合  计"]
[]
["未来软件编制"]

{"sheet":"表-12 其他项目清单与计价汇总表","index":2,"n_rows":43,"n_cols":6,"rows_kept":43,"merged":[[0,0,0,5],[2,0,2,2],[2,3,2,5],[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],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[25,1,25,2],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[30,1,30,2],[31,1,31,2],[32,1,32,2],[33,1,33,2],[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],[41,0,41,2],[42,0,42,1]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表"]
[]
["工程名称：安装工程",null,null,"第1页 共1页"]
["序号","项 目 名 称",null,"金额(元)","结算金额(元)","备注"]
["1","暂列金额",null,"0.00",null,"明细详见表-12-1"]
["2","暂估价",null,"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",null,"0.00",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"]
{"$rows_empty":31}
["合  计",{"$nulls":4},"—"]
["未来软件编制"]

{"sheet":"表-12-1暂列金额明细表","index":3,"n_rows":43,"n_cols":6,"rows_kept":43,"merged":[[0,0,0,5],[2,0,2,2],[2,3,2,5],[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],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[25,1,25,2],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[30,1,30,2],[31,1,31,2],[32,1,32,2],[33,1,33,2],[34,1,34,2],[35,1,35,2],[36,1,36,2],[37,1,37,2],[38,1,38,2],[39,1,39,2],[40,0,40,3],[42,0,42,1]],"flags":["formulas_cached_only"]}
["暂列金额明细表"]
[]
["工程名称：安装工程",null,null,"第1页 共1页"]
["序号","项 目 名 称",null,"计量单位","暂定金额(元)","备注"]
{"$rows_empty":36}
["合  计",{"$nulls":3},"0.00","—"]
[]
["未来软件编制"]

{"sheet":"表-13 规费、税金项目计价表","index":4,"n_rows":39,"n_cols":8,"rows_kept":39,"merged":[[0,0,0,7],[2,0,2,3],[2,4,2,7],[3,2,3,4],[4,2,7,4],[8,2,8,4],[9,2,9,4],[10,2,10,4],[11,2,11,4],[12,2,12,4],[13,2,13,4],[14,2,14,4],[15,2,15,4],[16,2,16,4],[17,2,17,4],[18,2,18,4],[19,2,19,4],[20,2,20,4],[21,2,21,4],[22,2,22,4],[23,2,23,4],[24,2,24,4],[25,2,25,4],[26,2,26,4],[27,2,27,4],[28,2,28,4],[29,2,29,4],[30,2,30,4],[31,2,31,4],[32,2,32,4],[33,2,33,4],[34,2,34,4],[35,2,35,4],[36,0,36,5],[38,0,38,2]],"flags":["formulas_cached_only"]}
["规费、税金项目计价表"]
[]
["工程名称：安装工程",{"$nulls":3},"第1页 共1页"]
["序号","项 目 名 称","计算基础",null,null,"计算基数(元)","计算费率(%)","金额(元)"]
["1","规费","分部分项工程费+措施项目费+其他项目费-除税工程设备费",{"$nulls":3},"100"]
["1.1","社会保险费",{"$nulls":4},"2.4"]
["1.2","住房公积金",{"$nulls":4},"0.42"]
["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":27}
["合  计"]
[]
["未来软件编制"]