{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["1.1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"],"not_rendered":{"external_links":1,"defined_names":11},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1.1扉-1 招标工程量清单扉页","index":0,"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,"大师工作室（广宇楼105教室）改造项目",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10月08日","复核时间：","2023年10月08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":1,"n_rows":106,"n_cols":9,"rows_kept":106,"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],[7,2,7,3],[18,2,18,3],[26,0,26,5],[27,0,27,5],[29,0,29,8],[31,0,31,5],[31,6,31,8],[32,0,34,0],[32,1,34,1],[32,2,34,2],[32,3,34,3],[32,4,34,4],[32,5,34,5],[32,6,32,8],[33,6,34,6],[33,7,34,7],[47,0,47,5],[48,0,48,5],[50,0,50,8],[52,0,52,5],[52,6,52,8],[53,0,55,0],[53,1,55,1],[53,2,55,2],[53,3,55,3],[53,4,55,4],[53,5,55,5],[53,6,53,8],[54,6,55,6],[54,7,55,7],[67,0,67,5],[68,0,68,5],[70,0,70,8],[72,0,72,5],[72,6,72,8],[73,0,75,0],[73,1,75,1],[73,2,75,2],[73,3,75,3],[73,4,75,4],[73,5,75,5],[73,6,73,8],[74,6,75,6],[74,7,75,7],[79,0,79,5],[81,0,81,5],[104,0,104,5],[105,0,105,5]],"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：大师工作室（广宇楼105教室）改造项目-装饰工程",{"$nulls":5},"第1页 共4页"]
["序\n号","项目编码","项目名称","项目特征描述","计量\n单位","工程量","金 额(元)"]
[{"$nulls":6},"综合单价","合价","其中"]
[{"$nulls":8},"暂估价"]
[null,null," 大师工作室（广宇楼105教室）改造项目",null,null,"1"]
[null,null," A.1.1 A 拆除工程",null,null,"1"]
["1","011610001001","原门拆除","1.门洞口寸:1000*2700+1500*2700含套拆除，并运送到学校指定地点；","樘","2"]
["2","030413002001","地面切缝","1.地面切缝，保证顺直。","m","7.4"]
["3","011605001001","地面面砖拆除","1.地砖拆除；\n2.垃圾运送到学校指定地点，垃圾清运出校运距自行考虑；","m2","28"]
["4","011602001001","混凝土地面拆除","1.地面混凝土垫层拆除；\n2.垃圾运送到学校指定地点，垃圾清运出校运距自行考虑；","m2","28"]
["5","011608001001","墙皮铲除","原墙面乳胶漆及墙上附着物，人工拆除,并运送到学校指定地点，垃圾清运出校运距自行考虑；","m2","138"]
["6","011608002001","铲除天棚涂料面","1.原天棚面乳胶漆及附着物，人工拆除；\n2.垃圾运送到学校指定地点，垃圾清运出校运距自行考虑；","m2","96"]
["7","011603001001","原黑板拆除","黑板及配件拆除，清运至甲方指定地点，垃圾清运出校运距自行考虑；","m2","4.8"]
["8","010103002001","室内杂物搬运","原有旧讲台、课桌、凳子、杂物拆装搬运物品，搬运至甲方指定地点；","项","1"]
["9","011612001002","垃圾清运","1.拆除建筑垃圾垃圾清运出校,运距自行考虑;\n2.工程竣工保洁；","项","1"]
["10","010101004001","挖基坑土方","1.室内基坑土方开挖，长7400mm+宽3700mm+深850mm;\n2.土方运送到学校指定地点，土方清运出校运距自行考虑；\n3.基坑原土打夯；","m3","41"]
[null,null," A.1.1 A 出新工程",null,null,"1"]
["11","010401003001","页岩红砖隔墙","1.标准页岩红砖砌筑，采用M10预拌水泥砂浆砌筑；\n2.部位加层隔墙及踏步；","m3","8.1"]
["12","010501001001","垫层","1.地面混凝土垫层200mm厚，采用预拌C20混凝土；\n2,浇捣密实；","m3","5.4"]
["13","010904001001","地面卷材及涂膜防水","1.采用SBS聚酯胎自粘4mm厚防水卷材；\n2.1:2水泥砂浆找平20mm厚；\n3.涂膜防水一遍；","m2","52"]
["14","010502002001","构造柱","1.构造柱（沿拐角及端部设置）；采用C25混凝土；\n2.主筋4ф12Ⅱ级钢，箍筋采用ф6@200；","m3","1.5"]
["15","010503001001","基础梁、圈梁","1.基础梁、圈梁沿，采用C25混凝土；\n2.圈梁主筋4ф12Ⅱ级钢，箍筋采用ф6@200；基础梁主筋6ф20Ⅱ级钢，箍筋采用ф6@150；","m3","0.9"]
["16","010505003001","平板","1.二层混凝土现浇板，采用预拌C30混凝土；\n2,浇捣密实；","m3","2.7"]
["17","010515001001","现浇构件钢筋",null,"t","1"]
["            本页小计"]
["            合    计"]
[]
["分部分项工程和单价措施项目清单与计价表"]
[]
["工程名称：大师工作室（广宇楼105教室）改造项目-装饰工程",{"$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"]
["18","011201001001","墙面一般抹灰","1.墙面抹1:2水泥砂浆；\n2.隔断墙、门洞口封堵及踏步部位；","m2","42"]
["19","011406001001","墙面喷刷涂料","1.腻子种类:乳胶漆混合腻子； \n2.刮腻子遍数:3遍      \n3.油漆品种、刷漆遍数：乳胶漆3遍\n4.部位:墙面\n5.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；\n6.颜色：白色。","m2","142"]
["20","011407002001","天棚喷刷乳胶漆","1.刮腻子遍数:批腻子2遍；\n2.刷乳胶漆2遍\n3.油漆品种、刷漆遍数:乳胶漆品牌为立邦、多乐士、三棵树等同档次或高于此档次产品","m2","96.5"]
["21","011105006002","100不锈钢踢脚线","1.踢脚线高度:100mm  \n2.基层材料种类、规格:不锈钢  \n3.面层材料品种、规格、颜色:白色304不锈钢1mm厚","m","48"]
["22","011302001001","矿棉板吊顶","1.天棚吊筋Φ8，吊顶高度根据框架梁的下口高度确定；\n2.龙骨材料种类、规格、中距:轻钢龙骨；中距600*600mm\n2.面层材料品种、规格:600*600矿棉板\n3.品牌：星牌、阿姆斯壮、美露达","m2","23"]
["23","010809004001","石材窗台板","1.人造大理石窗台板品牌是雅仕白;\n2.长度为窗洞口每边加250mm,宽度为150mm厚度为20mm，颜色为灰白色，\n3.人造大理石窗台板磨边加挂大理石水条采用粘贴。","m","11.6"]
["24","010810002003","木窗帘盒","1. 暗窗帘盒制作；\n2. 规格：200宽，高度根据窗上口确定；\n3. 50系列轻钢龙骨，局部木龙骨打底；\n4. 18mm多层板防火防腐三度，9.5mm纸面石膏板；\n5. 钉眼点防锈漆、贴胶带；\n6. 批腻子刷乳胶漆各3遍；\n7. 木制作防火涂料两遍\n8.白色PVC材料阳角护角条","m","12"]
["25","010810001001","窗帘","1.安装成品窗帘，含轨道、窗帘及配件等；\n2.窗帘款式升降式百叶，施工前提供样品甲方认可后方可供货；","m","12"]
["26","011104002001","木（复合）地板","1.复合木地板（一层地面及半地下地面）；\n2.包含木楞及附属配件；","m2","76"]
["27","011104002002","实木地板","1.实木地板（夹层楼面）；\n2.包含木楞及附属配件；","m2","22"]
["28","010802004001","教室门更换","1.门代号及洞口尺寸:1500*2700\n2.合成品钢制防盗门木纹色套装门，成品采购，含门锁及其他五金配件\n3.品牌：富力，春天，盼盼等同档次或高于此档次产品\n4.施工前提供样品甲方认可后方可供货","樘","1"]
[]
["            本页小计"]
["            合    计"]
[]
["分部分项工程和单价措施项目清单与计价表"]
[]
["工程名称：大师工作室（广宇楼105教室）改造项目-装饰工程",{"$nulls":5},"第3页 共4页"]
["序\n号","项目编码","项目名称","项目特征描述","计量\n单位","工程量","金 额(元)"]
[{"$nulls":6},"综合单价","合价","其中"]
[{"$nulls":8},"暂估价"]
["29","010801001001","木质门","1.洞口尺寸:1000*2000*2+1000*1800*1；\n2.实木门含门锁、把手及五金件；","樘","3"]
["30","011210003001","玻璃隔墙","1.口30*40*3方管,与楼板固定\n2.12厚钢化玻璃，内置百叶\n3.108*45成品隔断型材\n4.含门及五金配件","m2","15"]
["31","010807006001","塑钢窗","塑钢窗固定扇3800*600mm;","m2","2.3"]
["32","010603001001","钢柱--GZ1","1、钢柱GZ1--HW250*250*9*14\n2、喷砂除锈等级Sa2.5\n3、钢管柱制作、安装，氟碳喷涂涂料2遍；\n4、构件运输，运距自行考虑","t","0.54"]
["33","010604001001","钢梁--GL1--（3层）","1、钢梁GL1--HN350*175*6*9\n2、喷砂除锈等级Sa2.5\n3、钢梁制作、安装，氟碳喷涂涂料2遍；\n4、构件运输，运距自行考虑","t","0.26"]
["34","010606008001","钢梯","1.钢楼梯长2600mm*高1800mm*宽1200mm;钢平台长1200mm*宽960mm.平台梁采用200槽钢2根长1700mm,踏步宽260mm*高180mm10步,踏步两侧斜梁采用槽钢200；钢楼梯斜梁底部与地面交接处预埋200*200*10mm焊接；\n2.钢楼梯采用氟碳喷涂涂料2遍，颜色由业主确定；","t","0.51"]
["35","010901002001","型材屋面","1、钢承板\n2、1.2mm厚YXB51-226-678型压型钢板，材质Q235B\n3、栓钉采用DL钢或ML15号钢，M16@150","m2","22.63"]
["36","011102003001","页岩砖楼地面","页岩红砖铺砌；","m2","4.2"]
["37","011501006001","双开门5层文件柜","规格：1200*400*2200\n1.板材：厚度25mm优质E0级MCF板，甲醛释放量≤0.029mg/m³，正反双面贴面，抗弯力强，不易变形，各种物理化学性能指标均符合国标相关标准；\n2.封边：采用同色2mm PVC封边；\n3.五金件：采用阻尼铰链；                                   \n4.配置说明：门板和层板为拼色其余为单色（五层柜门），上对开木框清玻门下对开门，上门两 层板，下门一层板，上门下边，下门上边斜边拉手，下门带锁上门不带锁；\n5.安装到位；","个","1"]
["38","011501006002","上开门液压杆四层文件柜","规格：1400*400*2200\n1.板材：厚度25mm优质E0级MCF板，甲醛释放量≤0.029mg/m³，正反双面贴面，抗弯力强，不易变形，各种物理化学性能指标均符合国标相关标准；\n2.封边：采用同色2mm PVC封边；\n3.五金件：采用阻尼铰链；                                   \n4.配置说明：门板和层板为拼色其余为单色（四层柜门），上开液压杆开门，上门下边安装拉手及带锁；\n5.安装到位；","个","1"]
[]
["            本页小计"]
["            合    计"]
[]
["分部分项工程和单价措施项目清单与计价表"]
[]
["工程名称：大师工作室（广宇楼105教室）改造项目-装饰工程",{"$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"]
["39","011207001001","墙面装饰板文化墙","1.麻布实木边框带LED灯带装饰板装饰；\n2.麻布饰面+12mm木工板，实木边框压边；\n3.文化墙装饰时需出效果图，在满足学校老师要求后再施工；","m2","10"]
["40","011207001002","墙面工具墙","1.铝塑板+实木木工板装饰板+不锈钢挂钩装饰；\n2.铝塑板+12mm木工板+不锈钢挂钩，实木边框压边；\n3.文化墙装饰时需出效果图，在满足学校老师要求后再施工；","m2","15"]
["41","011612001001","成品保护","现场已经完成的墙面、天棚、成品门窗保护；","项","1"]
["            分部分项合计"]
["42","011701006001","室内装修脚手架",null,"m2","80"]
["            单价措施合计"]
{"$rows_empty":22}
["            本页小计"]
["            合    计"]

{"sheet":"3.2表-11 总价措施项目清单与计价表","index":2,"n_rows":27,"n_cols":10,"rows_kept":27,"merged":[[0,0,0,9],[2,0,2,3],[2,4,2,6],[2,7,2,9],[3,6,3,7],[4,6,4,7],[5,6,5,7],[6,6,6,7],[7,6,7,7],[8,6,8,7],[9,6,9,7],[10,6,10,7],[11,6,11,7],[13,0,13,9],[15,0,15,3],[15,4,15,6],[15,7,15,9],[16,6,16,7],[17,6,17,7],[18,6,18,7],[19,6,19,7],[20,6,20,7],[21,6,21,7],[22,6,22,7],[23,6,23,7],[24,6,24,7],[25,6,25,7],[26,0,26,4],[26,6,26,7]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
[]
["工程名称：大师工作室（广宇楼105教室）改造项目-装饰工程",{"$nulls":3},"标段：",null,null,"第1页 共2页"]
["序号","项目编码","项 目 名 称","计算基础","费率(%)","金额(元)","调整\n费率(%)",null,"调整后\n金额(元)","备注"]
["1","011707001001","安全文明施工",null,""]
["1.1","1.1","基本费","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费","1.5",{"$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","0",{"$nulls":4},"不取费时将“费率”置0；"]
["1.3","1.3","扬尘污染防治增加费","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费","0.21"]
["2","011707002001","夜间施工","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费","",{"$nulls":4},"0～0.1%"]
["3","011707003001","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","",{"$nulls":4},"0.20%"]
["4","011707005001","冬雨季施工","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费","",{"$nulls":4},"0.05～0.2%"]
["5","011707006001","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",""]
[]
["总价措施项目清单与计价表"]
[]
["工程名称：大师工作室（广宇楼105教室）改造项目-装饰工程",{"$nulls":3},"标段：",null,null,"第2页 共2页"]
["序号","项目编码","项 目 名 称","计算基础","费率(%)","金额(元)","调整\n费率(%)",null,"调整后\n金额(元)","备注"]
["6","011707007001","已完成工程及设备保护","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费","",{"$nulls":4},"0～0.05%"]
["7","011707008001","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","",{"$nulls":4},"1.1～2.1%"]
["8","011707009001","赶工措施","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费","",{"$nulls":4},"0.5～2.1%"]
["9","011707010001","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","0",{"$nulls":4},"市优0.8%/省优1.1%/国优专业1.2%/国优1.3%"]
["10","011707012001","建筑工人实名制费用","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费","",{"$nulls":4},"0.05%"]
["11","011707015001","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","",{"$nulls":4},"0.05～0.1%"]
[]
[]
[]
["合  计"]

{"sheet":"3.3表-12 其他项目清单与计价汇总表","index":3,"n_rows":42,"n_cols":6,"rows_kept":42,"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],[39,3,39,4],[40,3,40,4],[41,0,41,1],[41,3,41,4]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表"]
[]
["工程名称：大师工作室（广宇楼105教室）改造项目-装饰工程",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","5000.00",null,null,"明细详见表-12-1"]
["2","咨询服务费","6836.93"]
["2.1","施工方案优化","2100.00",null,null,"明细详见表-12-2"]
["2.2","过程质量监督","2286.93"]
["2.3","工程量清单及控制价编制","2100.00"]
["2.4","项目资料审查","350.00"]
["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},"—"]

{"sheet":"3.4表-12-1暂列金额明细表","index":4,"n_rows":42,"n_cols":6,"rows_kept":42,"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],[39,3,39,4],[40,3,40,4],[41,0,41,2],[41,3,41,4]],"flags":["formulas_cached_only"]}
["暂列金额明细表"]
[]
["工程名称：大师工作室（广宇楼105教室）改造项目-装饰工程",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"]
["1","暂列金",null,"5000.00"]
{"$rows_empty":36}
["合  计",null,null,"5000.00",null,"—"]

{"sheet":"3.5表-13 规费、税金项目计价表","index":5,"n_rows":38,"n_cols":8,"rows_kept":38,"merged":[[0,0,0,7],[2,0,2,2],[2,3,2,5],[2,6,2,7],[3,2,3,3],[3,5,3,6],[4,2,7,3],[4,5,4,6],[5,5,5,6],[6,5,6,6],[7,5,7,6],[8,2,8,3],[8,5,8,6],[9,2,9,3],[9,5,9,6],[10,2,10,3],[10,5,10,6],[11,2,11,3],[11,5,11,6],[12,2,12,3],[12,5,12,6],[13,2,13,3],[13,5,13,6],[14,2,14,3],[14,5,14,6],[15,2,15,3],[15,5,15,6],[16,2,16,3],[16,5,16,6],[17,2,17,3],[17,5,17,6],[18,2,18,3],[18,5,18,6],[19,2,19,3],[19,5,19,6],[20,2,20,3],[20,5,20,6],[21,2,21,3],[21,5,21,6],[22,2,22,3],[22,5,22,6],[23,2,23,3],[23,5,23,6],[24,2,24,3],[24,5,24,6],[25,2,25,3],[25,5,25,6],[26,2,26,3],[26,5,26,6],[27,2,27,3],[27,5,27,6],[28,2,28,3],[28,5,28,6],[29,2,29,3],[29,5,29,6],[30,2,30,3],[30,5,30,6],[31,2,31,3],[31,5,31,6],[32,2,32,3],[32,5,32,6],[33,2,33,3],[33,5,33,6],[34,2,34,3],[34,5,34,6],[35,2,35,3],[35,5,35,6],[36,2,36,3],[36,5,36,6],[37,0,37,4],[37,5,37,6]],"flags":["formulas_cached_only"]}
["规费、税金项目计价表"]
[]
["工程名称：大师工作室（广宇楼105教室）改造项目-装饰工程",null,null,"标段：",null,null,"第1页 共1页"]
["序号","项 目 名 称","计算基础",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",null,null,"100"]
["1.1","社会保险费",{"$nulls":3},"3.8"]
["1.2","住房公积金",{"$nulls":3},"0.67"]
["1.3","环境保护税",{"$nulls":3},"0.1"]
["2","税金","分部分项工程费+措施项目费+其他项目费+规费-(甲供材料费+甲供设备费)/1.01",null,null,"9"]
{"$rows_empty":28}
["合  计"]

{"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":6,"n_rows":76,"n_cols":9,"rows_kept":76,"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],[7,2,7,3],[14,2,14,3],[33,0,33,5],[34,0,34,5],[36,0,36,8],[38,0,38,5],[38,6,38,8],[39,0,41,0],[39,1,41,1],[39,2,41,2],[39,3,41,3],[39,4,41,4],[39,5,41,5],[39,6,39,8],[40,6,41,6],[40,7,41,7],[46,0,46,5],[74,0,74,5],[75,0,75,5]],"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：大师工作室（广宇楼105教室）改造项目-安装工程",{"$nulls":5},"第1页 共2页"]
["序\n号","项目编码","项目名称","项目特征描述","计量\n单位","工程量","金 额(元)"]
[{"$nulls":6},"综合单价","合价","其中"]
[{"$nulls":8},"暂估价"]
[null,null," 大师工作室（广宇楼105教室）改造项目",null,null,"1"]
[null,null," A.1.1 A 拆除工程",null,null,"1"]
["1","011613001001","灯具拆除","灯具拆除人工拆除，并运送到学校指定地点","套","12"]
["2","011612001001","明线管拆除","人工拆除,并运送到学校指定地点","m","50"]
["3","011612001002","电线拆除","原线路拆除，运至甲方指定地点","m","180"]
["4","011613001002","开关、插座拆除","原有插座拆除，运至甲方指定地点","套","6"]
["5","011613001003","风扇拆除","原有吊扇拆除，搬运至甲方指定地点","套","4"]
["6","011613001007","摄像头拆除","摄像头拆除，堆放到学校指定地点；","套","2"]
[null,null," A.1.1 安装工程",null,null,"1"]
["7","030412004004","护眼平板灯","护眼平板灯\n1、光电参数：≥36W 5000K  Ra90 \n2、其他：≥L600*W600*H65（mm）电镀格栅 T型龙骨","套","4"]
["8","030412004005","线条灯灯","线条灯\n1.100宽成品线性灯(吊装)\n2.30W/m色温:4000K","m","4"]
["9","030412002001","吊管式工厂罩灯安装","吊管式工厂罩灯安装LED100w，","套","6"]
["10","030412004006","吊杆式筒灯","LED吊杆式筒灯16W；","套","6"]
["11","030412004007","装饰墙射灯","LED装饰墙射灯11W；","套","4"]
["12","030404034001","开关面板","1.名称:双联4开扳式暗开关(双控)\n2.规格:86H","个","10"]
["13","030404035002","五孔插座","1.名称:5孔插座\n2.规格:10A","个","6"]
["14","030404017001","配电箱","插座配电箱电源线、插座、漏电开关及插座配电箱门恢复；","台","12"]
["15","030411001001","配管DN20","1.砖、混凝土结构暗配pvc电线管DN20","m","10"]
["16","030411001002","配管DN25","1.砖、混凝土结构暗配pvc电线管DN25","m","20"]
["17","030411004001","配线","1.管内穿照明线路铜芯2.5mm2","m","150"]
["18","030411004002","配线","1.管内穿插座线路铜芯4.0mm2","m","100"]
["19","030502007001","网线","1.规格:六类非屏蔽双绞线（含水晶头），桥架内安装；\n2.对数:8芯","m","50"]
["20","030502018001","水晶头","网络线水晶头安装；","个","10"]
["21","030411006001","接线盒","1.接线盒地埋；","个","15"]
["22","030413002001","凿（压）槽","配管地面及墙面刨沟DN32，清理及恢复","m","30"]
["23","031001007001","PP-R管","1.室内给水塑料管(热溶、电溶连接)给水PPR管，DN20，采用橡塑保温套管保温；\n2.取水点本层男厕所给水点；\n3.含与取水点连接配件及阀门；","m","10"]
[]
["            本页小计"]
["            合    计"]
[]
["分部分项工程和单价措施项目清单与计价表"]
[]
["工程名称：大师工作室（广宇楼105教室）改造项目-安装工程",{"$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"]
["24","031001006001","PUVC排水管","1.室内承插塑料排水管(零件粘接)DN50;\n2、埋墙敷设；","m","20"]
["25","031004004001","洗手盆","1.成品带低柜洗手盆（双盆含配件），冷热水龙头，小厨宝；\n2.洗手盆款式需业主确认后采购；","组","1"]
["26","030703008001","换气扇","不锈钢12寸换气扇；电压220v,功率1000w;","个","2"]
["27","011612001003","垃圾清运","拆除建筑垃圾垃圾清运,运距自行考虑，工程竣工保洁；","项","1"]
["            分部分项合计"]
{"$rows_empty":27}
["            本页小计"]
["            合    计"]

{"sheet":"4.2表-11 总价措施项目清单与计价表","index":7,"n_rows":32,"n_cols":10,"rows_kept":32,"merged":[[0,0,0,9],[2,0,2,3],[2,4,2,6],[2,7,2,9],[3,6,3,7],[4,6,4,7],[5,6,5,7],[6,6,6,7],[7,6,7,7],[8,6,8,7],[9,6,9,7],[10,6,10,7],[11,6,11,7],[13,0,13,9],[15,0,15,3],[15,4,15,6],[15,7,15,9],[16,6,16,7],[17,6,17,7],[18,6,18,7],[19,6,19,7],[20,6,20,7],[21,6,21,7],[22,6,22,7],[23,6,23,7],[24,6,24,7],[25,6,25,7],[26,6,26,7],[27,6,27,7],[28,6,28,7],[29,6,29,7],[30,6,30,7],[31,0,31,4],[31,6,31,7]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
[]
["工程名称：大师工作室（广宇楼105教室）改造项目-安装工程",{"$nulls":3},"标段：",null,null,"第1页 共2页"]
["序号","项目编码","项 目 名 称","计算基础","费率(%)","金额(元)","调整\n费率(%)",null,"调整后\n金额(元)","备注"]
["1","031302001001","安全文明施工",null,""]
["1.1","1.1","基本费","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费","1.5",{"$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","0",{"$nulls":4},"不取费时将“费率”置0；"]
["1.3","1.3","扬尘污染防治增加费","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费","0.21"]
["2","031302002001","夜间施工","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费","",{"$nulls":4},"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","",{"$nulls":4},"0.3%"]
["4","031302005001","冬雨季施工","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费","",{"$nulls":4},"0.05～0.2%"]
["6","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","",{"$nulls":4},"0～0.05%"]
[]
["总价措施项目清单与计价表"]
[]
["工程名称：大师工作室（广宇楼105教室）改造项目-安装工程",{"$nulls":3},"标段：",null,null,"第2页 共2页"]
["序号","项目编码","项 目 名 称","计算基础","费率(%)","金额(元)","调整\n费率(%)",null,"调整后\n金额(元)","备注"]
["7","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","",{"$nulls":4},"0.6～1.6%"]
["8","031302009001","赶工措施","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费","",{"$nulls":4},"0.5～2.1%"]
["9","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","0",{"$nulls":4},"市优0.8%/省优1.1%/国优专业1.2%/国优1.3%"]
["10","031302012001","建筑工人实名制费用","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费","",{"$nulls":4},"0.05%"]
["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","",{"$nulls":4},"0.05～0.1%"]
{"$rows_empty":9}
["合  计"]

{"sheet":"4.3表-12 其他项目清单与计价汇总表","index":8,"n_rows":42,"n_cols":6,"rows_kept":42,"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],[39,3,39,4],[40,3,40,4],[41,0,41,1],[41,3,41,4]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表"]
[]
["工程名称：大师工作室（广宇楼105教室）改造项目-安装工程",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"]
{"$rows_empty":31}
["合  计",{"$nulls":4},"—"]

{"sheet":"4.4表-12-1暂列金额明细表","index":9,"n_rows":42,"n_cols":6,"rows_kept":42,"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],[39,3,39,4],[40,3,40,4],[41,0,41,2],[41,3,41,4]],"flags":["formulas_cached_only"]}
["暂列金额明细表"]
[]
["工程名称：大师工作室（广宇楼105教室）改造项目-安装工程",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"]
["1","暂列金",null,"0.00"]
{"$rows_empty":36}
["合  计",null,null,"0.00",null,"—"]

{"sheet":"4.5表-13 规费、税金项目计价表","index":10,"n_rows":38,"n_cols":8,"rows_kept":38,"merged":[[0,0,0,7],[2,0,2,2],[2,3,2,5],[2,6,2,7],[3,2,3,3],[3,5,3,6],[4,2,7,3],[4,5,4,6],[5,5,5,6],[6,5,6,6],[7,5,7,6],[8,2,8,3],[8,5,8,6],[9,2,9,3],[9,5,9,6],[10,2,10,3],[10,5,10,6],[11,2,11,3],[11,5,11,6],[12,2,12,3],[12,5,12,6],[13,2,13,3],[13,5,13,6],[14,2,14,3],[14,5,14,6],[15,2,15,3],[15,5,15,6],[16,2,16,3],[16,5,16,6],[17,2,17,3],[17,5,17,6],[18,2,18,3],[18,5,18,6],[19,2,19,3],[19,5,19,6],[20,2,20,3],[20,5,20,6],[21,2,21,3],[21,5,21,6],[22,2,22,3],[22,5,22,6],[23,2,23,3],[23,5,23,6],[24,2,24,3],[24,5,24,6],[25,2,25,3],[25,5,25,6],[26,2,26,3],[26,5,26,6],[27,2,27,3],[27,5,27,6],[28,2,28,3],[28,5,28,6],[29,2,29,3],[29,5,29,6],[30,2,30,3],[30,5,30,6],[31,2,31,3],[31,5,31,6],[32,2,32,3],[32,5,32,6],[33,2,33,3],[33,5,33,6],[34,2,34,3],[34,5,34,6],[35,2,35,3],[35,5,35,6],[36,2,36,3],[36,5,36,6],[37,0,37,4],[37,5,37,6]],"flags":["formulas_cached_only"]}
["规费、税金项目计价表"]
[]
["工程名称：大师工作室（广宇楼105教室）改造项目-安装工程",null,null,"标段：",null,null,"第1页 共1页"]
["序号","项 目 名 称","计算基础",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",null,null,"100"]
["1.1","社会保险费",{"$nulls":3},"3.8"]
["1.2","住房公积金",{"$nulls":3},"0.67"]
["1.3","环境保护税",{"$nulls":3},"0.1"]
["2","税金","分部分项工程费+措施项目费+其他项目费+规费-(甲供材料费+甲供设备费)/1.01",null,null,"9"]
{"$rows_empty":28}
["合  计"]