{"text_format":"3","workbook":"xls","n_sheets":12,"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"],"not_rendered":{"external_links":1,"defined_names":12},"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,"模块化网络机房装修工程",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）"]
[]
["2021年07月14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,"模块化网络机房装修工程",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,"2021年07月14日","复核时间：","2021年07月14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":35,"n_cols":10,"rows_kept":35,"merged":[[0,0,0,9],[2,0,2,3],[2,4,2,9],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,4],[3,5,5,5],[3,6,5,6],[3,7,3,9],[4,7,5,7],[4,8,5,8],[6,2,6,4],[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],[15,2,15,4],[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],[26,0,26,6],[27,3,27,4],[28,0,28,6],[29,3,29,4],[30,0,30,6],[31,0,31,6],[33,0,33,6],[34,0,34,9]],"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：模块化网络机房装修工程-土建",{"$nulls":3},"第1页 共1页"]
["序\n号","项目编码","项目名称","项目特征描述",null,"计量\n单位","工程量","金 额(元)"]
[{"$nulls":7},"综合单价","合价","其中"]
[{"$nulls":9},"暂估价"]
[null,null,"A.1 拆除工程",{"$nulls":3},"1"]
["1","011601001001","砖砌体拆除","原有墙体拆除，包含面层及附着物",null,"m3","10"]
["2","011608001001","铲除油漆面","原有墙面乳胶漆面层铲除包括附着物",null,"m2","125"]
["3","011610001001","原有窗拆除","原有窗拆除：3*3.5，窗帘拆除及防盗网拆除",null,"樘","2"]
["4","011610001002","原有窗拆除","原有走廊处窗拆除",null,"樘","2"]
["5","011610001003","木门拆除","原有木门拆除：950*2700，含一扇防盗门拆除，集中堆放，并运至校方指定位置",null,"樘","2"]
["6","011605001001","防静电地板拆除","原有防静电地板拆除，包含地砖上铁管",null,"m2","35"]
["7","011603001001","踢脚线拆除拆除","踢脚线拆除拆除",null,"m","46.4"]
["8","010103002001","垃圾外运","拆除垃圾外运及集中堆放至校方指定位置，需要回收的拆除物品需按校方规定堆放保存，运距自行考虑",null,"m3","20"]
[null,null,"A.2 装饰工程",{"$nulls":3},"1"]
["9","011101006001","地面防尘处理","地面找平20cm、刷防尘防静电漆3遍",null,"m2","61"]
["10","011102003001","防静电地板","防静电地板：600*600*35全钢无边型，含配件",null,"m2","61"]
["11","011105003001","块料踢脚线","与防静电地板配套踢脚线",null,"m","46.4"]
["12","011406001001","顶面防尘处理","原顶面清理，刷防尘漆（3遍）",null,"m2","61"]
["13","011302001001","吊顶天棚","1.天棚吊筋H=750mmΦ8\n2.装配式T型(不上人型)铝合金龙骨 简单面层规格600×600mm 简单\n3.轻钢龙骨集成吊顶 厚1mm",null,"m2","61"]
["14","011406001002","墙面乳胶漆","墙面刷界面剂、满批腻子两遍，防尘防静电涂料两遍\n品牌：立邦、多乐士、三棵树等同档次或高于此档次产品",null,"m2","145"]
["15","010802003001","钢质防火门","甲级防火门，1500*2700mm",null,"樘","1"]
["16","011601001002","开门洞","原有墙体开门洞",null,"m3","3.8"]
["17","011210006001","门窗封堵","原有门窗洞封堵：轻钢龙骨，内衬保温棉，石膏板，刮白封堵",null,"m2","15"]
["18","010401003001","实心砖墙","窗户封堵：砖砌体",null,"m3","6"]
["            分部分项合计"]
["19","011701003001","里脚手架","脚手架及防护费用，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。",null,"m2","120"]
["            单价措施合计"]
[]
["            本页小计"]
["            合    计"]
[]
["未来软件编制"]
["表-08"]

{"sheet":"3.2表-11 总价措施项目清单与计价表","index":3,"n_rows":71,"n_cols":10,"rows_kept":71,"merged":[[0,0,0,9],[2,0,2,3],[2,4,2,9],[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],[12,6,12,7],[13,6,13,7],[15,0,15,6],[16,0,16,9],[17,0,17,9],[19,0,19,3],[19,4,19,9],[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],[31,0,31,6],[32,0,32,9],[33,0,33,9],[35,0,35,3],[35,4,35,9],[36,6,36,7],[37,6,37,7],[38,6,38,7],[39,6,39,7],[40,6,40,7],[41,6,41,7],[42,6,42,7],[43,6,43,7],[44,6,44,7],[45,6,45,7],[46,6,46,7],[47,6,47,7],[48,6,48,7],[49,6,49,7],[50,6,50,7],[51,6,51,7],[52,6,52,7],[53,6,53,7],[54,6,54,7],[55,6,55,7],[56,6,56,7],[57,6,57,7],[58,6,58,7],[59,6,59,7],[60,6,60,7],[61,6,61,7],[62,6,62,7],[63,6,63,7],[64,6,64,7],[65,6,65,7],[66,6,66,7],[67,0,67,4],[67,6,67,7],[69,0,69,6],[70,0,70,9]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
[]
["工程名称：模块化网络机房装修工程-土建",{"$nulls":3},"第1页 共3页"]
["序号","项目编码","项 目 名 称","计算基础","费率(%)","金额(元)","调整\n费率(%)",null,"调整后\n金额(元)","备注"]
["1","011707001001","安全文明施工",null,""]
["1.1","1.1","基本费","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费","1.5",{"$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%"]
[]
[]
[]
[]
["未来软件编制"]
["表-11"]
["总价措施项目清单与计价表"]
[]
["工程名称：模块化网络机房装修工程-土建",{"$nulls":3},"第2页 共3页"]
["序号","项目编码","项 目 名 称","计算基础","费率(%)","金额(元)","调整\n费率(%)",null,"调整后\n金额(元)","备注"]
["5","011707006001","地上、地下设施、建筑物的临时保护设施","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费",""]
["6","011707007001","已完成工程及设备保护","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费","",{"$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%"]
[]
[]
[]
[]
["未来软件编制"]
["表-11"]
["总价措施项目清单与计价表"]
[]
["工程名称：模块化网络机房装修工程-土建",{"$nulls":3},"第3页 共3页"]
["序号","项目编码","项 目 名 称","计算基础","费率(%)","金额(元)","调整\n费率(%)",null,"调整后\n金额(元)","备注"]
["11","011707015001","智慧工地费用","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费","",{"$nulls":4},"0.05～0.1%"]
{"$rows_empty":29}
["合  计"]
[]
["未来软件编制"]
["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],[2,2,2,5],[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],[42,0,42,5]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表"]
[]
["工程名称：模块化网络机房装修工程-土建",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","6300.00"]
["2.1","施工方案优化","2100.00"]
["2.2","工程量清单及控制价编制","2100.00"]
["2.3","过程质量督查","1750.00"]
["2.4","项目资料审查","350.00"]
["2.5","材料(工程设备)暂估价","—",null,null,"明细详见表-12-2"]
["2.6","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"]
{"$rows_empty":26}
["合  计",{"$nulls":4},"—"]
["未来软件编制"]
["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],[2,2,2,5],[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],[42,0,42,5]],"flags":["formulas_cached_only"]}
["暂列金额明细表"]
[]
["工程名称：模块化网络机房装修工程-土建",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","元","5000.00"]
{"$rows_empty":34}
["合  计",null,null,"5000.00",null,"—"]
[]
["未来软件编制"]
["表-12-1"]

{"sheet":"3.5表-13 规费、税金项目计价表","index":6,"n_rows":39,"n_cols":8,"rows_kept":39,"merged":[[0,0,0,7],[2,0,2,2],[2,3,2,7],[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],[35,0,35,4],[35,5,35,6],[37,0,37,5],[38,0,38,7]],"flags":["formulas_cached_only"]}
["规费、税金项目计价表"]
[]
["工程名称：模块化网络机房装修工程-土建",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":26}
["合  计"]
[]
["未来软件编制"]
["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":73,"n_cols":10,"rows_kept":73,"merged":[[0,0,0,9],[2,0,2,3],[2,4,2,9],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,4],[3,5,5,5],[3,6,5,6],[3,7,3,9],[4,7,5,7],[4,8,5,8],[6,2,6,4],[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],[17,2,17,4],[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],[27,0,27,6],[28,0,28,6],[30,0,30,6],[31,0,31,9],[32,0,32,9],[34,0,34,3],[34,4,34,9],[35,0,37,0],[35,1,37,1],[35,2,37,2],[35,3,37,4],[35,5,37,5],[35,6,37,6],[35,7,35,9],[36,7,37,7],[36,8,37,8],[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],[45,0,45,6],[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],[58,3,58,4],[59,3,59,4],[60,3,60,4],[61,3,61,4],[62,3,62,4],[63,3,63,4],[64,3,64,4],[65,3,65,4],[66,3,66,4],[67,3,67,4],[68,0,68,6],[69,0,69,6],[71,0,71,6],[72,0,72,9]],"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：模块化网络机房装修工程-安装",{"$nulls":3},"第1页 共2页"]
["序\n号","项目编码","项目名称","项目特征描述",null,"计量\n单位","工程量","金 额(元)"]
[{"$nulls":7},"综合单价","合价","其中"]
[{"$nulls":9},"暂估价"]
[null,null,"C.1 拆除工程",{"$nulls":3},"1"]
["1","011613001001","电箱拆除","原有通信电箱、元器件保护性拆除。需要回收的拆除物品需按校方规定堆放保存",null,"套","2"]
["2","011613001002","电箱拆除","原有终端配电箱及PZ30电箱、元器件保护性拆除。需要回收的拆除物品需按校方规定堆放保存",null,"套","2"]
["3","011612001001","配管拆除","原有配管拆除，需要回收的拆除物品需按校方规定堆放保存",null,"m","200"]
["4","011612001002","配线拆除","原有线路拆除，需要回收的拆除物品需按校方规定堆放保存",null,"m","600"]
["5","011613001003","插座拆除","原有插座（综合考虑规格）拆除，需要回收的拆除物品需按校方规定堆放保存",null,"套","12"]
["6","011613001004","开关拆除","原有开关（综合考虑规格）拆除，需要回收的拆除物品需按校方规定堆放保存",null,"套","6"]
["7","011612001003","原有桥架拆除","原有桥架（综合考虑规格）拆除，需要回收的拆除物品需按校方规定堆放保存",null,"m","10"]
["8","011613001005","灯具拆除","原有灯具拆除，需要回收的拆除物品需按校方规定堆放保存",null,"套","6"]
["9","011613001006","空调拆除","原有空调保护性拆除，需要回收的拆除物品需按校方规定堆放保存",null,"套","2"]
["10","010103002001","垃圾外运","拆除物品集中堆放至校方指定位置，需要回收的拆除物品需按校方规定堆放保存，运距自行考虑",null,"项","1"]
[null,null,"C.2 安装工程",{"$nulls":3},"1"]
["11","030404017001","配电箱","1.名称:配电箱\n2、配电箱技术要求：\n（1）市电输入开关MCCB4P200A*2\n（2）ATS pc级 200A\n（3）输出开关：MCCB3P125A*2、MCCB4P125A*1、MCB3P25A*4、RCD16A30mA2P*1；MCB1P16A*4；\n（4）B+C级防雷；\n（5）多功能表\n3.品牌:ABB、施耐德、西门子等同档次或高档次品牌",null,"台","1"]
["12","030411001001","配管","KBG20\n品牌：公元、联塑、中财等同档次或高档次品牌",null,"m","100"]
["13","030411004001","配线","BV2.5mm\n品牌：江南、远东、亚光等同档次或高档次品牌",null,"m","300"]
["14","030411003001","桥架","200*100，金属桥架",null,"m","10"]
["15","030411003002","桥架","200*100，卡博菲式",null,"m","20"]
["16","030413002001","凿（压）槽","1.配管砖墙刨沟DN32",null,"m","100"]
["17","030411006001","接线盒","86型接线盒",null,"个","16"]
["18","030404034001","照明开关","86型，单联扳式暗开关(单控)",null,"个","3"]
["19","030404035001","插座","5孔10A",null,"个","4"]
["            本页小计"]
["            合    计"]
[]
["未来软件编制"]
["表-08"]
["分部分项工程和单价措施项目清单与计价表"]
[]
["工程名称：模块化网络机房装修工程-安装",{"$nulls":3},"第2页 共2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","金 额(元)"]
[{"$nulls":7},"综合单价","合价","其中"]
[{"$nulls":9},"暂估价"]
["20","030502005001","网线","网线及水晶头品牌：TP-LinK、绿联、山泽等同档次或高于此档次产品；",null,"m","100"]
["21","030502012001","信息插座","网络插座",null,"个","4"]
["22","030412005001","照明LED灯","照明LED灯36W，4000K，600*600，吊顶嵌入式安装",null,"套","12"]
["23","030412004001","集中电源疏散指示灯","集中电源疏散指示灯，A型，满足消防要求",null,"套","1"]
["24","030412004002","疏散出口标志灯","疏散出口标志灯，220V 电池90min，满足消防要求",null,"套","1"]
["25","030409008001","局部等电位接地系统","含等电位端子箱，接地排采用TMY40*4",null,"套","1"]
["26","030414002001","送配电装置系统","1kV以下交流供电系统调试(综合)",null,"系统","1"]
["            分部分项合计"]
{"$rows_empty":22}
["            本页小计"]
["            合    计"]
[]
["未来软件编制"]
["表-08"]

{"sheet":"4.2表-11 总价措施项目清单与计价表","index":8,"n_rows":33,"n_cols":10,"rows_kept":33,"merged":[[0,0,0,9],[2,0,2,3],[2,4,2,9],[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],[12,6,12,7],[13,6,13,7],[15,0,15,6],[16,0,16,9],[17,0,17,9],[19,0,19,3],[19,4,19,9],[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],[29,0,29,4],[29,6,29,7],[31,0,31,6],[32,0,32,9]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
[]
["工程名称：模块化网络机房装修工程-安装",{"$nulls":3},"第1页 共2页"]
["序号","项目编码","项 目 名 称","计算基础","费率(%)","金额(元)","调整\n费率(%)",null,"调整后\n金额(元)","备注"]
["1","031302001001","安全文明施工",null,""]
["1.1","1.1","基本费","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费","1.5",{"$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%"]
[]
[]
[]
[]
["未来软件编制"]
["表-11"]
["总价措施项目清单与计价表"]
[]
["工程名称：模块化网络机房装修工程-安装",{"$nulls":3},"第2页 共2页"]
["序号","项目编码","项 目 名 称","计算基础","费率(%)","金额(元)","调整\n费率(%)",null,"调整后\n金额(元)","备注"]
["6","031302006001","已完成工程及设备保护","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费","",{"$nulls":4},"0～0.05%"]
["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%"]
[]
[]
["合  计"]
[]
["未来软件编制"]
["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],[2,2,2,5],[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],[42,0,42,5]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表"]
[]
["工程名称：模块化网络机房装修工程-安装",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",{"$nulls":3},"明细详见表-12-4"]
["4","总承包服务费",{"$nulls":3},"明细详见表-12-5"]
{"$rows_empty":30}
["合  计",{"$nulls":4},"—"]
["未来软件编制"]
["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],[2,2,2,5],[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],[42,0,42,5]],"flags":["formulas_cached_only"]}
["暂列金额明细表"]
[]
["工程名称：模块化网络机房装修工程-安装",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"]
["表-12-1"]

{"sheet":"4.5表-13 规费、税金项目计价表","index":11,"n_rows":39,"n_cols":8,"rows_kept":39,"merged":[[0,0,0,7],[2,0,2,2],[2,3,2,7],[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],[35,0,35,4],[35,5,35,6],[37,0,37,5],[38,0,38,7]],"flags":["formulas_cached_only"]}
["规费、税金项目计价表"]
[]
["工程名称：模块化网络机房装修工程-安装",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":26}
["合  计"]
[]
["未来软件编制"]
["表-13"]