{"text_format":"3","workbook":"xls","n_sheets":17,"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","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","4.1表-08 分部分项工程和单价措施项目清单与计价表","4.2表-11 总价措施项目清单与计价表","4.3表-12 其他项目清单与计价汇总表","4.4表-12-1暂列金额明细表","4.5表-13 规费、税金项目计价表","5.1表-08 分部分项工程和单价措施项目清单与计价表","5.2表-11 总价措施项目清单与计价表","5.3表-12 其他项目清单与计价汇总表","5.4表-12-1暂列金额明细表","5.5表-13 规费、税金项目计价表"],"not_rendered":{"external_links":1,"defined_names":17},"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,"员工宿舍及仓库改造项目、学生宿舍防盗门更换",null,"工程"]
[]
["招标工程量清单"]
[]
["招  标  人：",null,"."]
[null,null,"（单位盖章）"]
[]
["造价咨询人：",null,"."]
[null,null,"（单位盖章）"]
[]
["2020年06月12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,"员工宿舍及仓库改造项目、学生宿舍防盗门更换",null,null,"工程"]
[]
[]
["招标工程量清单"]
[]
["招  标  人：",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,".","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,"2020年06月12日","复核时间：","2020年06月12日"]
[]
["扉-1"]

{"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":2,"n_rows":73,"n_cols":9,"rows_kept":73,"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],[23,2,23,3],[27,0,27,5],[28,0,28,5],[30,0,30,5],[30,6,30,8],[31,0,31,8],[32,0,32,8],[34,0,34,5],[34,6,34,8],[35,0,37,0],[35,1,37,1],[35,2,37,2],[35,3,37,3],[35,4,37,4],[35,5,37,5],[35,6,35,8],[36,6,37,6],[36,7,37,7],[42,0,42,5],[44,0,44,5],[68,0,68,5],[69,0,69,5],[71,0,71,5],[71,6,71,8],[72,0,72,8]],"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：员工宿舍及仓库改造项目土建",{"$nulls":5},"第1页 共2页"]
["序\n号","项目编码","项目名称","项目特征描述","计量\n单位","工程量","金 额(元)"]
[{"$nulls":6},"综合单价","合价","其中"]
[{"$nulls":8},"暂估价"]
[null,null,"A.14.7 员工宿舍及仓库改造",null,null,"3"]
["1","011610002001","金属门窗拆除","原有金属门拆除","樘","2"]
["2","011610002002","门洞改窗","原有门洞改为窗户","樘","1"]
["3","011407001006","墙面喷刷涂料","1.出新范围:墙面及柱面起翘、空鼓、污染部位\n2.铲除部位名称:局部铲除墙面腻子、乳胶漆\n3.刮腻子及油漆品种、刷漆遍数:批腻子、刷乳胶漆各三遍\n4.乳胶漆品牌为立邦、多乐士、嘉宝莉等同档次或高于此档次产品\n5颜色：白色","m2","55"]
["4","011302001001","集成吊顶","1.整个卫生间吊顶换新：集成吊顶，含吊筋、龙骨等\n2.面层样式：施工前提供样品甲方确认","m2","23.1"]
["5","010904003001","楼（地）面防水层","1.地面1.5mmJS防水涂料，向上翻300mm","m2","29.16"]
["6","011204003001","块料墙面","卫生间墙面砖铺贴，施工前提供样品甲方确认\n瓷砖规格：300*600mm","m2","15.08"]
["7","011102003003","块料楼地面","卫生间地砖铺贴，施工前提供样品甲方确认\n瓷砖规格：600*600mm","m2","20"]
["8","011102003002","防滑地砖楼面","1.防滑地砖，干硬性水泥砂浆粘贴，白水泥擦缝\n2.水泥基渗透结晶防水材料2-3遍(厚2mm)\n3.20厚1:3水泥砂浆找平层\n4.符合业主要求","m2","2.25"]
["9","011505010001","镜面玻璃","安装6mm银镜，含配件","m2","0.9"]
["10","010807001001","金属（塑钢、断桥）窗","新做断桥铝合金窗户尺寸暂考虑1.5*1.5","m2","2.3"]
["11","010810001001","窗帘安装","1.安装成品窗帘；\n2.窗帘款式及颜色：施工前提供样品甲方认可后方可供货","m2","4"]
["12","010810005001","窗帘轨","窗帘轨道安装，及相关附件","m","1.8"]
["13","010801002001","木质门带套","木门安装，包含门框套、五金配件等","m2","1.9"]
["14","010802001001","金属（塑钢）门","卫生间铝合金门","m2","1.9"]
["15","011505001001","洗漱台台面","新做洗手台台面","m2","1.5"]
["16","010103002009","垃圾清运保洁","清扫保洁，垃圾外运，运距自行考虑","项","1"]
[null,null,"A 入门",null,null,"1"]
["17","041001001001","拆除路面","拆除混凝土面层10cm","m2","30"]
["18","010101002001","挖一般土方","人工挖一般土方，深度10cm土壤类别:三类土","m3","30"]
[]
["            本页小计"]
["            合    计"]
[]
["未来软件编制",{"$nulls":5},"2021年6月24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：员工宿舍及仓库改造项目土建",{"$nulls":5},"第2页 共2页"]
["序\n号","项目编码","项目名称","项目特征描述","计量\n单位","工程量","金 额(元)"]
[{"$nulls":6},"综合单价","合价","其中"]
[{"$nulls":8},"暂估价"]
["19","040204001001","人行道整形碾压","人行道整形碾压","m2","30"]
["20","040202005001","碎石基层","5cm碎石基层","m2","30"]
["21","040203007001","水泥混凝土","水泥混凝土硬化面层15cm","m2","30"]
["22","040204004002","安砌侧（平、缘）石","1.安砌花岗岩路沿石1000*200*100","m","18"]
["            分部分项合计"]
["23","011701001001","脚手架","投标人可根据工程实际与施工组织设计进行增补，但不应更改招标人已列措施项目；结算时，承包人不得以招标工程措施项目清单缺项为由要求新增措施费用。","m2","200"]
["            单价措施合计"]
{"$rows_empty":23}
["            本页小计"]
["            合    计"]
[]
["未来软件编制",{"$nulls":5},"2021年6月24日"]
["表-08"]

{"sheet":"3.2表-11 总价措施项目清单与计价表","index":3,"n_rows":23,"n_cols":11,"rows_kept":23,"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],[18,0,18,5],[18,6,18,7],[20,0,20,3],[20,4,20,10],[21,0,21,3],[21,4,21,10],[22,0,22,10]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
[]
["工程名称：员工宿舍及仓库改造项目土建",{"$nulls":4},"标段：",null,"第1页 共1页"]
["序号","项目编码","项 目 名 称","计算基础",null,"费率(%)","金额(元)",null,"调整\n费率(%)","调整后\n金额(元)","备注"]
["1","011707001001","安全文明施工",null,null,""]
["1.1","1.1","基本费",null,null,"1.5",{"$nulls":4},"不取费时将“费率”置0；"]
["1.2","1.2","增加费",null,null,"0",{"$nulls":4},"不取费时将“费率”置0；"]
["1.3","1.3","扬尘污染防治增加费",null,null,"0.21"]
["2","011707002001","夜间施工",null,null,"",{"$nulls":4},"0～0.1%"]
["3","011707003001","非夜间施工照明",null,null,"",{"$nulls":4},"0.20%"]
["4","011707005001","冬雨季施工",null,null,"",{"$nulls":4},"0.05～0.2%"]
["5","011707006001","地上、地下设施、建筑物的临时保护设施",null,null,""]
["6","011707007001","已完成工程及设备保护",null,null,"",{"$nulls":4},"0～0.05%"]
["7","011707008001","临时设施",null,null,"",{"$nulls":4},"1.1～2.1%"]
["8","011707009001","赶工措施",null,null,"",{"$nulls":4},"0.5～2.1%"]
["9","011707010001","工程按质论价",null,null,"0",{"$nulls":4},"市优0.8%/省优1.1%/国优专业1.2%/国优1.3%"]
["10","011707012001","建筑工人实名制费用",null,null,"",{"$nulls":4},"0.05%"]
[]
["合  计"]
[]
["编制人（造价人员）：",{"$nulls":3},"复核人（造价工程师）："]
["未来软件编制",{"$nulls":3},"2021年6月24日"]
["表-11"]

{"sheet":"3.3表-12 其他项目清单与计价汇总表","index":4,"n_rows":43,"n_cols":6,"rows_kept":43,"merged":[[0,0,0,5],[2,0,2,1],[2,3,2,5],[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],[39,3,39,4],[40,0,40,1],[40,3,40,4],[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：员工宿舍及仓库改造项目土建",null,"标段：","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","2000.00",null,null,"明细详见表-12-1"]
["2","咨询服务费","6300.00"]
["2.1","施工方案优化","—",null,null,"明细详见表-12-2"]
["2.2","工程量清单及控制价编制"]
["2.3","过程质量督查"]
["2.4","项目资料审查"]
["3","计日工",{"$nulls":3},"明细详见表-12-4"]
["4","总承包服务费",{"$nulls":3},"明细详见表-12-5"]
{"$rows_empty":28}
["合  计",{"$nulls":4},"—"]
["未来软件编制",{"$nulls":3},"2021年6月24日"]
["表-12"]

{"sheet":"3.4表-12-1暂列金额明细表","index":5,"n_rows":43,"n_cols":6,"rows_kept":43,"merged":[[0,0,0,5],[2,0,2,1],[2,3,2,5],[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：员工宿舍及仓库改造项目土建",null,"标段：","第1页 共1页"]
["序号","项 目 名 称","计量单位","暂定金额(元)",null,"备注"]
["1","暂列金额","元","2000.00"]
{"$rows_empty":34}
["合  计",null,null,"2000.00",null,"—"]
[]
["未来软件编制",{"$nulls":3},"2021年6月24日"]
["表-12-1"]

{"sheet":"3.5表-13 规费、税金项目计价表","index":6,"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：员工宿舍及仓库改造项目土建",{"$nulls":3},"标段：",null,"第1页 共1页"]
["序号","项 目 名 称","计算基础",null,null,"计算基数(元)",null,"计算费率(%)","金额(元)"]
["1","规费","分部分项工程费+措施项目费+其他项目费-除税工程设备费",{"$nulls":4},"100"]
["1.1","社会保险费",{"$nulls":5},"3.8"]
["1.2","住房公积金",{"$nulls":5},"0.67"]
["1.3","环境保护税",{"$nulls":5},"0.1"]
["2","税金","分部分项工程费+措施项目费+其他项目费+规费-(甲供材料费+甲供设备费)/1.01",{"$nulls":4},"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,"2021年6月24日"]
["表-13"]

{"sheet":"4.1表-08 分部分项工程和单价措施项目清单与计价表","index":7,"n_rows":36,"n_cols":9,"rows_kept":36,"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],[22,0,22,5],[31,0,31,5],[32,0,32,5],[34,0,34,5],[34,6,34,8],[35,0,35,8]],"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：员工宿舍及仓库改造项目安装",{"$nulls":5},"第1页 共1页"]
["序\n号","项目编码","项目名称","项目特征描述","计量\n单位","工程量","金 额(元)"]
[{"$nulls":6},"综合单价","合价","其中"]
[{"$nulls":8},"暂估价"]
[null,null,"A.1.1 安装",null,null,"3"]
["1","030412001002","原灯具拆除","1.名称:吊管式罩灯拆除\n2.工作内容:拆除，集中运至甲方指定地点。","套","1"]
["2","011612002001","卫生洁具拆除","蹲便器拆除，含相关附件管件拆除","套","1"]
["3","030411004002","墙面开槽","1.名称:墙面刨沟\n2.明敷管线改暗敷，墙面恢复","m","10"]
["4","030404034001","照明开关面板更换","1.名称:单联扳式暗开关面板更换\n2.规格:86H\n3.空调开关面板更换为空白面板\n4.品牌：德力西、雷士、西门子等同档次或高于此档次产品","个","2"]
["5","030404035002","插座面板更换","1.名称:5孔单相插座面板更换\n2.规格:10A\n3.品牌：德力西、雷士、西门子等同档次或高于此档次产品","个","4"]
["6","030412001001","LED灯安装","1.名称:白色吊灯\n2.型号:600*600，LED平板灯，32W\n3.品牌：雷士、飞利浦、欧普照明等同档次或高于此档次产品","套","2"]
["7","030411001001","配管","1.砖、混凝土结构暗配硬质聚氯乙烯管dn20","m","50"]
["8","030411004003","配线","1.管内穿照明线路铜芯2.5mm2","m","200"]
["9","031004003001","洗脸盆","洗手盆安装，包括相关水嘴，铜管，软管，阀门等相关附件，参照明德楼一楼卫生间","组","1"]
["10","031004006001","大便器","1.瓷蹲式大便器，瓷低水箱","组","1"]
["11","031001006001","塑料管","1.室内承插塑料排水管(零件粘接)DN110","m","5"]
["12","031001006002","塑料管","1.室内承插塑料排水管(零件粘接)DN75","m","4"]
["13","031001006003","塑料管","1.室内承插塑料排水管(零件粘接)DN50","m","4"]
["14","031001006004","塑料管","室内给水塑料管(热溶、电溶连接)25/32","m","6"]
["15","030404033002","风扇","安装风扇","台","1"]
["            分部分项合计"]
{"$rows_empty":8}
["            本页小计"]
["            合    计"]
[]
["未来软件编制",{"$nulls":5},"2021年6月24日"]
["表-08"]

{"sheet":"4.2表-11 总价措施项目清单与计价表","index":8,"n_rows":24,"n_cols":11,"rows_kept":24,"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],[19,0,19,5],[19,6,19,7],[21,0,21,3],[21,4,21,10],[22,0,22,3],[22,4,22,10],[23,0,23,10]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
[]
["工程名称：员工宿舍及仓库改造项目安装",{"$nulls":4},"标段：",null,"第1页 共1页"]
["序号","项目编码","项 目 名 称","计算基础",null,"费率(%)","金额(元)",null,"调整\n费率(%)","调整后\n金额(元)","备注"]
["1","031302001001","安全文明施工",null,null,""]
["1.1","1.1","基本费",null,null,"1.5",{"$nulls":4},"不取费时将“费率”置0；"]
["1.2","1.2","增加费",null,null,"0",{"$nulls":4},"不取费时将“费率”置0；"]
["1.3","1.3","扬尘污染防治增加费",null,null,"0.21"]
["2","031302002001","夜间施工",null,null,"",{"$nulls":4},"0～0.1%"]
["3","031302003001","非夜间施工照明",null,null,"",{"$nulls":4},"0.3%"]
["4","031302005001","冬雨季施工",null,null,"",{"$nulls":4},"0.05～0.2%"]
["6","031302006001","已完成工程及设备保护",null,null,"",{"$nulls":4},"0～0.05%"]
["7","031302008001","临时设施",null,null,"",{"$nulls":4},"0.6～1.6%"]
["8","031302009001","赶工措施",null,null,"",{"$nulls":4},"0.5～2.1%"]
["9","031302010001","工程按质论价",null,null,"0",{"$nulls":4},"市优0.8%/省优1.1%/国优专业1.2%/国优1.3%"]
["10","031302012001","建筑工人实名制费用",null,null,"",{"$nulls":4},"0.05%"]
[]
[]
[]
["合  计"]
[]
["编制人（造价人员）：",{"$nulls":3},"复核人（造价工程师）："]
["未来软件编制",{"$nulls":3},"2021年6月24日"]
["表-11"]

{"sheet":"4.3表-12 其他项目清单与计价汇总表","index":9,"n_rows":43,"n_cols":6,"rows_kept":43,"merged":[[0,0,0,5],[2,0,2,1],[2,3,2,5],[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],[39,3,39,4],[40,0,40,1],[40,3,40,4],[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：员工宿舍及仓库改造项目安装",null,"标段：","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",{"$nulls":3},"明细详见表-12-4"]
["4","总承包服务费",{"$nulls":3},"明细详见表-12-5"]
{"$rows_empty":30}
["合  计",{"$nulls":4},"—"]
["未来软件编制",{"$nulls":3},"2021年6月24日"]
["表-12"]

{"sheet":"4.4表-12-1暂列金额明细表","index":10,"n_rows":43,"n_cols":6,"rows_kept":43,"merged":[[0,0,0,5],[2,0,2,1],[2,3,2,5],[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：员工宿舍及仓库改造项目安装",null,"标段：","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},"2021年6月24日"]
["表-12-1"]

{"sheet":"4.5表-13 规费、税金项目计价表","index":11,"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：员工宿舍及仓库改造项目安装",{"$nulls":3},"标段：",null,"第1页 共1页"]
["序号","项 目 名 称","计算基础",null,null,"计算基数(元)",null,"计算费率(%)","金额(元)"]
["1","规费","分部分项工程费+措施项目费+其他项目费-除税工程设备费",{"$nulls":4},"100"]
["1.1","社会保险费",{"$nulls":5},"3.8"]
["1.2","住房公积金",{"$nulls":5},"0.67"]
["1.3","环境保护税",{"$nulls":5},"0.1"]
["2","税金","分部分项工程费+措施项目费+其他项目费+规费-(甲供材料费+甲供设备费)/1.01",{"$nulls":4},"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,"2021年6月24日"]
["表-13"]

{"sheet":"5.1表-08 分部分项工程和单价措施项目清单与计价表","index":12,"n_rows":33,"n_cols":9,"rows_kept":33,"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],[12,0,12,5],[14,0,14,5],[28,0,28,5],[29,0,29,5],[31,0,31,5],[31,6,31,8],[32,0,32,8]],"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：学生宿舍防盗门更换",{"$nulls":5},"第1页 共1页"]
["序\n号","项目编码","项目名称","项目特征描述","计量\n单位","工程量","金 额(元)"]
[{"$nulls":6},"综合单价","合价","其中"]
[{"$nulls":8},"暂估价"]
[null,null,"A.1 防盗门",null,null,"1"]
["1","011610002001","防盗门拆除","拆除防盗门","樘","24"]
["2","010103002001","集中处置","集中堆放至甲方指定地点","m3","8"]
["3","010802004001","防盗门安装","1.门代号及洞口尺寸:0.95*2.7m（EF栋）；0.95*3m（ABCD栋）\n2.门框或扇外围尺寸:具体尺寸现场实际测量确定\n3.门框、扇材质:钢制防盗门，类型、材质及颜色同原防盗门；1)所使用的的材料均符合国家标准要求，钢质防盗门的门框使用的钢板厚度不应小于2mm，门扇的前后面板采用的钢板厚度在0.8-1mm之间，门扇内部设有骨架和加强板，并起到一定的防破坏性能，并能达到国家标准要求的防盗级别；品牌：富新、盼盼、王力等同档次或高于此档次产品；\n4.门锁:采用原门锁\n5.顶部采光玻璃:浮法平板玻璃5mm","樘","24"]
["4","011203001001","门洞侧边瓷砖","修复门洞口：门洞侧边瓷砖恢复，同原瓷砖","m2","22.5"]
["5","011407001001","门洞侧边乳胶漆","修复门洞口：门洞侧边乳胶漆恢复，批腻子、刷乳胶漆两遍","m2","20"]
["            分部分项合计"]
["6","011701001001","脚手架","投标人可根据工程实际与施工组织设计进行增补，但不应更改招标人已列措施项目；结算时，承包人不得以招标工程措施项目清单缺项为由要求新增措施费用。","项","1"]
["            单价措施合计"]
{"$rows_empty":13}
["            本页小计"]
["            合    计"]
[]
["未来软件编制",{"$nulls":5},"2021年6月24日"]
["表-08"]

{"sheet":"5.2表-11 总价措施项目清单与计价表","index":13,"n_rows":23,"n_cols":11,"rows_kept":23,"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],[18,0,18,5],[18,6,18,7],[20,0,20,3],[20,4,20,10],[21,0,21,3],[21,4,21,10],[22,0,22,10]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
[]
["工程名称：学生宿舍防盗门更换",{"$nulls":4},"标段：",null,"第1页 共1页"]
["序号","项目编码","项 目 名 称","计算基础",null,"费率(%)","金额(元)",null,"调整\n费率(%)","调整后\n金额(元)","备注"]
["1","011707001001","安全文明施工",null,null,""]
["1.1","1.1","基本费",null,null,"1.5",{"$nulls":4},"不取费时将“费率”置0；"]
["1.2","1.2","增加费",null,null,"0",{"$nulls":4},"不取费时将“费率”置0；"]
["1.3","1.3","扬尘污染防治增加费",null,null,"0.21"]
["2","011707002001","夜间施工",null,null,"",{"$nulls":4},"0～0.1%"]
["3","011707003001","非夜间施工照明",null,null,"",{"$nulls":4},"0.20%"]
["4","011707005001","冬雨季施工",null,null,"",{"$nulls":4},"0.05～0.2%"]
["5","011707006001","地上、地下设施、建筑物的临时保护设施",null,null,""]
["6","011707007001","已完成工程及设备保护",null,null,"",{"$nulls":4},"0～0.05%"]
["7","011707008001","临时设施",null,null,"",{"$nulls":4},"1.1～2.1%"]
["8","011707009001","赶工措施",null,null,"",{"$nulls":4},"0.5～2.1%"]
["9","011707010001","工程按质论价",null,null,"0",{"$nulls":4},"市优0.8%/省优1.1%/国优专业1.2%/国优1.3%"]
["10","011707012001","建筑工人实名制费用",null,null,"",{"$nulls":4},"0.05%"]
[]
["合  计"]
[]
["编制人（造价人员）：",{"$nulls":3},"复核人（造价工程师）："]
["未来软件编制",{"$nulls":3},"2021年6月24日"]
["表-11"]

{"sheet":"5.3表-12 其他项目清单与计价汇总表","index":14,"n_rows":43,"n_cols":6,"rows_kept":43,"merged":[[0,0,0,5],[2,0,2,1],[2,3,2,5],[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],[39,3,39,4],[40,0,40,1],[40,3,40,4],[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：学生宿舍防盗门更换",null,"标段：","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","2000.00",null,null,"明细详见表-12-1"]
["2","咨询服务费","6300.00"]
["2.1","施工方案优化"]
["2.2","工程量清单及控制价编制"]
["2.3","过程质量监督",{"$nulls":3},"2.5%"]
["2.4","项目资料审查"]
["3","计日工",{"$nulls":3},"明细详见表-12-4"]
["4","总承包服务费",{"$nulls":3},"明细详见表-12-5"]
{"$rows_empty":28}
["合  计",{"$nulls":4},"—"]
["未来软件编制",{"$nulls":3},"2021年6月24日"]
["表-12"]

{"sheet":"5.4表-12-1暂列金额明细表","index":15,"n_rows":43,"n_cols":6,"rows_kept":43,"merged":[[0,0,0,5],[2,0,2,1],[2,3,2,5],[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：学生宿舍防盗门更换",null,"标段：","第1页 共1页"]
["序号","项 目 名 称","计量单位","暂定金额(元)",null,"备注"]
["1","暂列金额","元","2000.00"]
{"$rows_empty":34}
["合  计",null,null,"2000.00",null,"—"]
[]
["未来软件编制",{"$nulls":3},"2021年6月24日"]
["表-12-1"]

{"sheet":"5.5表-13 规费、税金项目计价表","index":16,"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：学生宿舍防盗门更换",{"$nulls":3},"标段：",null,"第1页 共1页"]
["序号","项 目 名 称","计算基础",null,null,"计算基数(元)",null,"计算费率(%)","金额(元)"]
["1","规费","分部分项工程费+措施项目费+其他项目费-除税工程设备费",{"$nulls":4},"100"]
["1.1","社会保险费",{"$nulls":5},"3.8"]
["1.2","住房公积金",{"$nulls":5},"0.67"]
["1.3","环境保护税",{"$nulls":5},"0.1"]
["2","税金","分部分项工程费+措施项目费+其他项目费+规费-(甲供材料费+甲供设备费)/1.01",{"$nulls":4},"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,"2021年6月24日"]
["表-13"]