{"text_format":"3","workbook":"xls","n_sheets":6,"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"],"not_rendered":{"external_links":1,"defined_names":6},"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,"配电站土建改造项目",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,"2021年11月10日","复核时间：","2021年11月10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":117,"n_cols":9,"rows_kept":117,"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],[28,2,28,3],[35,0,35,5],[36,0,36,5],[37,0,37,5],[38,0,38,8],[39,0,39,8],[41,0,41,5],[41,6,41,8],[42,0,44,0],[42,1,44,1],[42,2,44,2],[42,3,44,3],[42,4,44,4],[42,5,44,5],[42,6,42,8],[43,6,44,6],[43,7,44,7],[62,0,62,5],[63,0,63,5],[65,0,65,5],[66,0,66,8],[67,0,67,8],[69,0,69,5],[69,6,69,8],[70,0,72,0],[70,1,72,1],[70,2,72,2],[70,3,72,3],[70,4,72,4],[70,5,72,5],[70,6,70,8],[71,6,72,6],[71,7,72,7],[86,0,86,5],[87,0,87,5],[89,0,89,5],[90,0,90,8],[91,0,91,8],[93,0,93,5],[93,6,93,8],[94,0,96,0],[94,1,96,1],[94,2,96,2],[94,3,96,3],[94,4,96,4],[94,5,96,5],[94,6,94,8],[95,6,96,6],[95,7,96,7],[109,0,109,5],[111,0,111,5],[112,0,112,5],[113,0,113,5],[115,0,115,5],[116,0,116,8]],"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：配电站土建改造项目",{"$nulls":5},"第1页 共4页"]
["序\n号","项目编码","项目名称","项目特征描述","计量\n单位","工程量","金 额(元)"]
[{"$nulls":6},"综合单价","合价","其中"]
[{"$nulls":8},"暂估价"]
[null,null,"A.15 5#变电站土建工程",null,null,"1"]
[null,null,"A.16 拆除工程",null,null,"1"]
["1","011606003001","吊顶拆除","吊顶拆除","m2","108"]
["2","011601001001","砖砌体拆除","原墙体拆除","m3","30.35"]
["3","011610002001","金属门拆除","原金属门拆除","樘","4"]
["4","011605001001","平面块料拆除","铲除原地面地砖","m2","108"]
["5","011605002001","立面块料拆除","墙裙瓷砖铲除","m2","14"]
["6","011614002001","物品搬移","原房间物品搬移，运至甲方指定地点","项","1"]
["7","011612002001","洗手池拆除","洗手池拆除，含台面、水池、水龙头、水管等配件拆除","套","1"]
["8","011612002002","拖把池拆除","拖把池拆除，含拖把池池、水龙头、水管等配件拆除","套","1"]
["9","011612002003","蹲便器拆除","拆除蹲式大便器，含蹲便器、冲洗阀、水管等配件拆除","套","3"]
["10","011609002001","卫生间隔断拆除","卫生间隔断拆除","项","1"]
["11","011609002002","玻璃隔断拆除","拆除四食堂包间铝合金玻璃隔断","m2","25.2"]
["12","011614002002","桌椅搬移","包间桌椅搬移，运至甲方指定地点。","项","1"]
["13","011608003001","铲除墙、柱面墙纸","局部铲除墙面涂料、墙纸及墙面附着物","m2","202.4"]
["14","011613001001","灯具拆除","拆除灯具","项","1"]
["15","011614001001","吸顶空调拆除","吸顶空调拆除","台","1"]
["16","011612001001","线管拆除","线管拆除","项","1"]
["17","011613001002","插座拆除","拆除插座","个","30"]
["18","030901010001","室内消火栓拆除","室内消火栓拆除","套","1"]
["19","011612001002","电线拆除","原线路拆除","m","300"]
["20","010103002001","垃圾清运","垃圾清理外运，运至甲方指定地点，运距自行考虑","项","1"]
[null,null,"A.11 装饰装修工程",null,null,"1"]
["21","011301001001","天棚喷刷涂料","天棚喷刷涂料： 在抹灰面上批901胶混合腻子三遍、刷乳胶漆2遍","m2","108"]
["22","010401003001","实心砖墙","标准1砖外墙(M5混合砂浆)","m3","13.3"]
["23","010503005001","过梁","1.混凝土种类:自拌砼\n2.混凝土强度等级:C20","m3","0.16"]
["24","010503004001","圈梁","1.混凝土种类:自拌砼\n2.混凝土强度等级:C20","m3","0.63"]
["25","011201001001","墙面一般抹灰","1.找平层 水泥砂浆(厚20mm)\n2.墙面耐碱玻纤网格布 1层","m2","146.72"]
[]
["            本页小计"]
["            合    计"]
["未来软件编制"]
["表-08"]
["分部分项工程和单价措施项目清单与计价表"]
[]
["工程名称：配电站土建改造项目",{"$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"]
["26","011407001001","内墙喷刷涂料","1.内墙喷刷涂料：在抹灰面上批901胶混合腻子三遍、刷乳胶漆2遍；\n2.品牌：立邦、多乐士、三棵树等同档次或高于此档次产品；","m2","252"]
["27","011407001003","涂料外墙","1.喷弹性外墙防水涂料2遍；\n2.品牌：立邦、多乐士、三棵树等同档次或高于此档次产品；","m2","33.24"]
["28","010903002002","墙面涂膜防水","聚氨酯防水层1.5mm厚","m2","33.24"]
["29","011101003001","细石混凝土楼地面","1.三合土垫层(1:4:8)\n2.找平层 (C20砼16mm32.5坍落度35-50)厚60mm","m2","78"]
["30","011101005001","环氧树脂自流平地面","环氧树脂自流平地面","m2","78"]
["31","010507007001","混凝土构件","1.(C20砼20mm32.5坍落度35-50)小型构件（设备基础）\n2.现浇池槽木模板","m3","5.83"]
["32","010802003001","甲级钢质防火门","1.门代号及洞口尺寸:2000*2700、1000*2200\n2.门框、扇材质甲级钢质防火门\n3.其他:含制安、五金、顺位器、运输费用等\n4.品牌：盾宁、恒博、志诚等同档次或高于此档次产品；","m2","7.6"]
["33","010507004002","台阶","1.C20混凝土台阶\n2.300厚3：7灰土分两步夯实，宽出面层100\n3.素土夯实","m2","4.2"]
["34","011302001004","吊顶天棚","1.300*300*1mm铝扣板\n2.c60*27龙骨、Φ8钢筋、M8吊杆、吊件\n3.建筑混凝土楼板。","m2","32"]
["35","011204003003","块料墙面","1600*300mm白色墙面砖铺贴\n2.20mm厚1:3水泥砂浆找平层\n3.施工前提供样品，甲方确认后方可施工","m2","35.6"]
["36","010903002004","墙面涂膜防水","1.8m高，聚氨酯防水层1.5mm厚","m2","48.4"]
["37","011102003003","块料楼地面","1.10mm厚600*600地砖铺贴\n2.20mm厚1:3水泥砂浆找平层\n3.施工前提供样品，甲方确认后方可施工","m2","25"]
["38","011210005006","卫生间隔断(抗倍特)","1.卫生间隔断(抗倍特)\n2.规格：2.4m*1m","间","3"]
["39","010401012001","零星砌砖","砖台阶(M5混合砂浆)","m2","6"]
["40","011505010003","镜面玻璃","盥洗室内成品镜面玻璃安装","m2","1"]
["41","011505001003","洗漱台","1.5mm石英石板，磨边开洞，挡水条安装\n2.防火板基层\n3.5#镀锌角钢焊接、焊接处防锈漆三度","m2","1.5"]
[]
["            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：配电站土建改造项目",{"$nulls":5},"第3页 共4页"]
["序\n号","项目编码","项目名称","项目特征描述","计量\n单位","工程量","金 额(元)"]
[{"$nulls":6},"综合单价","合价","其中"]
[{"$nulls":8},"暂估价"]
["42","031004006001","瓷蹲式大便器","1.新装成套瓷蹲式大便器（含阀门、下水等相关配套配件）；\n2.型号及样式：施工前提供样品，甲方认可后方可供货；\n3.品牌：九牧、箭牌、TOTO等同档次或高于此档次产品；","组","3"]
["43","031004004001","拖把池","1.拖把池安装(含水龙头、阀门、下水等相关配套配件)\n2.型号及样式：施工前提供样品，甲方认可后方可供货；\n3.品牌：九牧、箭牌、TOTO等同档次或高于此档次产品；","组","1"]
["44","031004003001","洗脸盆","1.洗脸盆安装(含水龙头、阀门、下水等相关配套配件)\n2.型号及样式：施工前提供样品，甲方认可后方可供货；\n3.品牌：九牧、箭牌、TOTO等同档次或高于此档次产品；","组","2"]
["45","031001006005","凿（压）槽","配管砖墙刨沟DN32","m","30"]
["46","030413002001","凿（压）槽","地面及墙面开管沟槽DN50","m","30"]
["47","031004014001","给、排水附（配）件","1.地漏DN50","个","2"]
["48","031001006004","塑料管","1.规格：PPR25\n2.消毒冲洗\n3.品牌：公元、联塑、中财等同档次或高于此档次产品","m","40"]
["49","031001006001","塑料管","1.室内\n2.排水\n3.UPVC隔音空壁塑料排水管DN50\n4.零件粘接\n5.含管件等\n6.品牌：公元、联塑、中财等同档次或高于此档次产品","m","10"]
["50","031001006002","塑料管","1.室内\n2.排水\n3.UPVC隔音空壁塑料排水管DN75\n4.零件粘接\n5.含管件等\n6.品牌：公元、联塑、中财等同档次或高于此档次产品","m","10"]
["51","031001006003","塑料管","1.室内\n2.排水\n3.UPVC隔音空壁塑料排水管DN110\n4.零件粘接\n5.含管件等\n6.品牌：公元、联塑、中财等同档次或高于此档次产品","m","15"]
["52","031003001001","螺纹阀门","1.闸阀DN50","个","1"]
["53","031003001002","螺纹阀门","1.减压阀DN50","个","1"]
["54","031003013001","水表","1.水表DN50","组","1"]
["            本页小计"]
["            合    计"]
[]
["未来软件编制"]
["表-08"]
["分部分项工程和单价措施项目清单与计价表"]
[]
["工程名称：配电站土建改造项目",{"$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"]
["55","030404034001","开关面板","1.名称:单联扳式暗开关(单控)\n2.规格:86H\n3.品牌：德力西、雷士、西门子等同档次或高于此档次产品","个","10"]
["56","030404035001","五孔插座","1.名称:5孔插座\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","10"]
["57","030411001001","配管","1.砖、混凝土结构暗配电线管DN20\n2.品牌：公元、联塑、中财等同档次或高于此档次产品","m","100"]
["58","031003010001","软接头（软管）","DN20金属软管","m","20"]
["59","030411004001","配线","1.管内穿照明线路铜芯2.5mm2\n2.品牌：远东、江南、亚光等同档次或高于此档次产品","m","300"]
["60","030411006001","接线盒","1.接线盒：PVC86型\n2.品牌：德力西、雷士、西门子等同档次或高于此档次产品","个","20"]
["61","030404017002","照明配电箱","1.新安装照明配电箱，含箱体及内配元器件等其它相关附件\n2.品牌选；正泰、德力西、西门子等同档次或高于此档次产品\n3.型号:PZ30-24\n4.规格:300*400","台","1"]
["62","030404036001","其他电器","1.名称:无线端子外部接线\n2.规格:BV-2.5mm2","个","22"]
["63","030412005001","平板灯","1.规格：300*300平板灯,≥32W\n2.品牌：雷士、飞利浦、欧普照明等同档次或高于此档次产品\n3.施工前提供样品，甲方认可后方可供货","套","4"]
["64","030412005002","浴霸安装","1.浴霸安装\n2.品牌：雷士、飞利浦、欧普照明等同档次或高于此档次产品\n3.施工前提供样品，甲方认可后方可供货","套","1"]
["65","031004011001","淋浴间","1.淋浴房组成、安装；\n2.含配件及安装：给水附件包括水嘴、阀门、喷头等，排水配件包括存水弯、排水栓、下水口等以及配备的连接管；\n3.施工前提供方案及样品，由甲方确认。","套","3"]
["66","010802001001","金属（塑钢）门","铝合金平开门及推拉门安装\n提供样品，甲方确认后方可施工","樘","4"]
["            分部分项合计"]
["67","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","300"]
["            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":2,"n_rows":71,"n_cols":11,"rows_kept":71,"merged":[[0,0,0,10],[2,0,2,3],[2,4,2,5],[2,6,2,10],[3,5,3,6],[3,7,3,8],[4,5,4,6],[4,7,4,8],[5,5,5,6],[5,7,5,8],[6,5,6,6],[6,7,6,8],[7,5,7,6],[7,7,7,8],[8,5,8,6],[8,7,8,8],[9,5,9,6],[9,7,9,8],[10,5,10,6],[10,7,10,8],[11,5,11,6],[11,7,11,8],[12,5,12,6],[12,7,12,8],[13,5,13,6],[13,7,13,8],[15,0,15,7],[16,0,16,10],[17,0,17,10],[19,0,19,3],[19,4,19,5],[19,6,19,10],[20,5,20,6],[20,7,20,8],[21,5,21,6],[21,7,21,8],[22,5,22,6],[22,7,22,8],[23,5,23,6],[23,7,23,8],[24,5,24,6],[24,7,24,8],[25,5,25,6],[25,7,25,8],[26,5,26,6],[26,7,26,8],[27,5,27,6],[27,7,27,8],[28,5,28,6],[28,7,28,8],[29,5,29,6],[29,7,29,8],[31,0,31,7],[32,0,32,10],[33,0,33,10],[35,0,35,3],[35,4,35,5],[35,6,35,10],[36,5,36,6],[36,7,36,8],[37,5,37,6],[37,7,37,8],[38,5,38,6],[38,7,38,8],[39,5,39,6],[39,7,39,8],[40,5,40,6],[40,7,40,8],[41,5,41,6],[41,7,41,8],[42,5,42,6],[42,7,42,8],[43,5,43,6],[43,7,43,8],[44,5,44,6],[44,7,44,8],[45,5,45,6],[45,7,45,8],[46,5,46,6],[46,7,46,8],[47,5,47,6],[47,7,47,8],[48,5,48,6],[48,7,48,8],[49,5,49,6],[49,7,49,8],[50,5,50,6],[50,7,50,8],[51,5,51,6],[51,7,51,8],[52,5,52,6],[52,7,52,8],[53,5,53,6],[53,7,53,8],[54,5,54,6],[54,7,54,8],[55,5,55,6],[55,7,55,8],[56,5,56,6],[56,7,56,8],[57,5,57,6],[57,7,57,8],[58,5,58,6],[58,7,58,8],[59,5,59,6],[59,7,59,8],[60,5,60,6],[60,7,60,8],[61,5,61,6],[61,7,61,8],[62,5,62,6],[62,7,62,8],[63,5,63,6],[63,7,63,8],[64,5,64,6],[64,7,64,8],[65,5,65,6],[65,7,65,8],[66,5,66,6],[66,7,66,8],[67,0,67,4],[67,5,67,6],[67,7,67,8],[69,0,69,7],[70,0,70,10]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
[]
["工程名称：配电站土建改造项目",{"$nulls":3},"标段：",null,"第1页 共3页"]
["序号","项目编码","项 目 名 称","计算基础","费率(%)","金额(元)",null,"调整\n费率(%)",null,"调整后\n金额(元)","备注"]
["1","011707001001","安全文明施工",null,""]
["1.1","1.1","基本费","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费","1.5",{"$nulls":5},"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",{"$nulls":5},"不取费时将“费率”置0；"]
["1.3","1.3","扬尘污染防治增加费","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费","0.21"]
["2","011707002001","夜间施工","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费","",{"$nulls":5},"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","",{"$nulls":5},"0.20%"]
["4","011707005001","冬雨季施工","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费","",{"$nulls":5},"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：配电站土建改造项目",{"$nulls":3},"标段：",null,"第2页 共3页"]
["序号","项目编码","项 目 名 称","计算基础","费率(%)","金额(元)",null,"调整\n费率(%)",null,"调整后\n金额(元)","备注"]
["5","011707006001","地上、地下设施、建筑物的临时保护设施","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费",""]
["6","011707007001","已完成工程及设备保护","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费","",{"$nulls":5},"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","",{"$nulls":5},"1.1～2.1%"]
["8","011707009001","赶工措施","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费","",{"$nulls":5},"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",{"$nulls":5},"市优0.8%/省优1.1%/国优专业1.2%/国优1.3%"]
["10","011707012001","建筑工人实名制费用","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费","",{"$nulls":5},"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：配电站土建改造项目",{"$nulls":3},"标段：",null,"第3页 共3页"]
["序号","项目编码","项 目 名 称","计算基础","费率(%)","金额(元)",null,"调整\n费率(%)",null,"调整后\n金额(元)","备注"]
["11","011707015001","智慧工地费用","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费","",{"$nulls":5},"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":3,"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],[42,0,42,5]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表"]
[]
["工程名称：配电站土建改造项目",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","10000.00",null,null,"明细详见表-12-1"]
["2","咨询服务费","2450.00"]
["2.1","工程量清单及控制价编制"]
["2.2","项目资料审查"]
["3","计日工",{"$nulls":3},"明细详见表-12-4"]
["4","总承包服务",{"$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":"3.4表-12-1暂列金额明细表","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],[39,0,39,2],[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：配电站土建改造项目",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","10000.00"]
{"$rows_empty":34}
["合  计",null,null,"10000.00",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":5,"n_rows":39,"n_cols":9,"rows_kept":39,"merged":[[0,0,0,8],[2,0,2,2],[2,3,2,4],[2,5,2,8],[3,2,3,3],[3,4,3,5],[3,6,3,7],[4,2,7,3],[4,4,4,5],[4,6,4,7],[5,4,5,5],[5,6,5,7],[6,4,6,5],[6,6,6,7],[7,4,7,5],[7,6,7,7],[8,2,8,3],[8,4,8,5],[8,6,8,7],[9,2,9,3],[9,4,9,5],[9,6,9,7],[10,2,10,3],[10,4,10,5],[10,6,10,7],[11,2,11,3],[11,4,11,5],[11,6,11,7],[12,2,12,3],[12,4,12,5],[12,6,12,7],[13,2,13,3],[13,4,13,5],[13,6,13,7],[14,2,14,3],[14,4,14,5],[14,6,14,7],[15,2,15,3],[15,4,15,5],[15,6,15,7],[16,2,16,3],[16,4,16,5],[16,6,16,7],[17,2,17,3],[17,4,17,5],[17,6,17,7],[18,2,18,3],[18,4,18,5],[18,6,18,7],[19,2,19,3],[19,4,19,5],[19,6,19,7],[20,2,20,3],[20,4,20,5],[20,6,20,7],[21,2,21,3],[21,4,21,5],[21,6,21,7],[22,2,22,3],[22,4,22,5],[22,6,22,7],[23,2,23,3],[23,4,23,5],[23,6,23,7],[24,2,24,3],[24,4,24,5],[24,6,24,7],[25,2,25,3],[25,4,25,5],[25,6,25,7],[26,2,26,3],[26,4,26,5],[26,6,26,7],[27,2,27,3],[27,4,27,5],[27,6,27,7],[28,2,28,3],[28,4,28,5],[28,6,28,7],[29,2,29,3],[29,4,29,5],[29,6,29,7],[30,2,30,3],[30,4,30,5],[30,6,30,7],[31,2,31,3],[31,4,31,5],[31,6,31,7],[32,2,32,3],[32,4,32,5],[32,6,32,7],[33,2,33,3],[33,4,33,5],[33,6,33,7],[34,2,34,3],[34,4,34,5],[34,6,34,7],[35,0,35,5],[35,6,35,7],[37,0,37,6],[38,0,38,8]],"flags":["formulas_cached_only"]}
["规费、税金项目计价表"]
[]
["工程名称：配电站土建改造项目",null,null,"标段：",null,"第1页 共1页"]
["序号","项 目 名 称","计算基础",null,"计算基数(元)",null,"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},"3.8"]
["1.2","住房公积金",{"$nulls":4},"0.67"]
["1.3","环境保护税",{"$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":26}
["合  计"]
[]
["未来软件编制"]
["表-13"]