{"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,"南京交通职业技术学院行健馆226室报告厅改造",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05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,"南京交通职业技术学院行健馆226室报告厅改造",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05月12日","复核时间：","2021年05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":60,"n_cols":10,"rows_kept":60,"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],[17,3,17,4],[18,2,18,4],[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],[27,0,27,6],[29,0,29,6],[30,0,30,9],[31,0,31,9],[33,0,33,3],[33,4,33,9],[34,0,36,0],[34,1,36,1],[34,2,36,2],[34,3,36,4],[34,5,36,5],[34,6,36,6],[34,7,34,9],[35,7,36,7],[35,8,36,8],[37,3,37,4],[38,3,38,4],[39,3,39,4],[40,3,40,4],[41,3,41,4],[42,3,42,4],[43,0,43,6],[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],[55,0,55,6],[56,0,56,6],[58,0,58,6],[59,0,59,9]],"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：南京交通职业技术学院行健馆226室报告厅改造-装饰改造",{"$nulls":3},"第1页 共2页"]
["序\n号","项目编码","项目名称","项目特征描述",null,"计量\n单位","工程量","金 额(元)"]
[{"$nulls":7},"综合单价","合价","其中"]
[{"$nulls":9},"暂估价"]
[null,null,"A.16 拆除工程",{"$nulls":3},"1"]
["1","011606003001","天棚面龙骨及饰面拆除","原舞台格栅吊顶拆除",null,"m2","86.4"]
["2","011606002001","墙柱面龙骨及饰面拆除","原舞台背景面板龙骨及饰面拆除",null,"m2","78.4"]
["3","011606001001","楼地面龙骨及饰面拆除","原复合地板龙骨及饰面拆除",null,"m2","86.4"]
["4","011609002001","隔断隔墙拆除","舞台两侧房间拆除（石膏板隔墙）",null,"m2","48"]
["5","01B001","桌椅修复","第一排桌子后移，第二排桌椅拆除及会场桌椅损坏出修补、更换配件等",null,"项","1"]
["6","011614006001","窗帘轨及窗帘拆除","窗帘轨及窗帘拆除",null,"m","14.5"]
["7","011610001001","木门窗拆除","拆除双扇门2樘尺寸2.1*1.78，1樘尺寸2*1.2",null,"樘","3"]
["8","011610002001","金属门窗拆除","不锈钢防盗门拆除2樘尺寸2.1*1.78，1樘尺寸2*1.2",null,"樘","3"]
["9","011610001002","木门窗拆除","拆除木门，2樘2*0.8，1樘2.1*0.98",null,"樘","3"]
["10","011705001001","垃圾清运","1.废弃料品种 结合现场综合考虑\n2.运距有投标人自行考虑\n3.弃置场地费及其他费用自行考虑",null,"m3","10"]
["11","01B004","原有物品保护","报告厅原有桌椅设备等相关物品保护",null,"项","1"]
[null,null,"A 房屋建筑与装饰工程",{"$nulls":3},"1"]
["12","011302002001","格栅吊顶","1.天棚吊筋Φ8（高度根据现场进行调整）\n2.轻钢龙骨采用优质钢材\n3.舞台吊顶：20*40*100铝合金格栅吊顶，材质强度均需满足要求，颜色根据现场由甲方确定",null,"m2","86.4"]
["13","011302001001","吊顶天棚","1.天棚吊筋Φ8（高度根据现场进行调整）\n2.装配式T型(不上人型)铝合金龙骨\n3.矿棉板600X600X12\n4.除舞台吊顶以外，采用矿棉板吊顶",null,"m2","323.4"]
["14","011207001001","墙面装饰板","颜色样式同原背景墙",null,"m2","78.4"]
["15","011406001001","白色乳胶漆出新","1.铲除部位名称:内墙面、柱面局部铲除墙面腻子、乳胶漆（垃圾清运至甲方指定地点）\n2.刮腻子遍数:批腻子、刷白色乳胶漆两遍\n3.油漆品种、刷漆遍数:乳胶漆品牌为立邦、多乐士、三棵树等同档次或高于此档次产品",null,"m2","80"]
["16","011104002001","竹、木（复合）地板","新做复合地板（带骨架）",null,"m2","100.16"]
["17","011210003001","玻璃隔断","新做玻璃房（带门）含所需配件，采用12mm钢化玻璃",null,"m2","6.4"]
["18","010810001001","窗帘","新做落地遮光窗帘",null,"m2","46.4"]
["            本页小计"]
["            合    计"]
[]
["未来软件编制"]
["表-08"]
["分部分项工程和单价措施项目清单与计价表"]
[]
["工程名称：南京交通职业技术学院行健馆226室报告厅改造-装饰改造",{"$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"]
["19","010810005001","窗帘轨","铝合金窗帘轨",null,"m","14.5"]
["20","01B002","吸音板修复清洗","吸音板清洗及破损处修补，修补之处颜色同清洗后原吸音板",null,"m2","160"]
["21","01B003","不锈钢栏杆清洗","窗户边不锈钢栏杆清洗",null,"m","16"]
["22","011207001002","墙面装饰板封堵","石膏板封堵门一扇（吸音板利用舞台处拆除的）",null,"m2","2.1"]
["23","010802001001","金属（塑钢）门","1.门代号及洞口尺寸:2.1m*1.78m\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：新做对开钢门（可能要定制），含门锁：1)所使用的的材料均符合国家标准要求，门框使用的钢板厚度2mm以上，门扇的前后面板采用的钢板厚度应在1mm以上，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：顺通、新佳达、名家等同档次或高于此档次产品；",null,"m2","7.5"]
["24","010802001002","金属（塑钢）门","1.门代号及洞口尺寸:2m*1.2m\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：新做对开钢门（可能要定制），含门锁：1)所使用的的材料均符合国家标准要求，门框使用的钢板厚度2mm以上，门扇的前后面板采用的钢板厚度应在1mm以上，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：顺通、新佳达、名家等同档次或高于此档次产品；",null,"m2","2.4"]
["            分部分项合计"]
["25","011701001001","综合脚手架","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。",null,"m2","409.8"]
["            单价措施合计"]
{"$rows_empty":9}
["            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":60,"n_cols":10,"rows_kept":60,"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],[14,6,14,7],[15,6,15,7],[17,0,17,6],[18,0,18,9],[19,0,19,9],[21,0,21,3],[21,4,21,9],[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],[31,6,31,7],[32,6,32,7],[33,6,33,7],[34,6,34,7],[35,6,35,7],[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],[56,0,56,4],[56,6,56,7],[58,0,58,6],[59,0,59,9]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
[]
["工程名称：南京交通职业技术学院行健馆226室报告厅改造-装饰改造",{"$nulls":3},"第1页 共2页"]
["序号","项目编码","项 目 名 称","计算基础","费率(%)","金额(元)","调整\n费率(%)",null,"调整后\n金额(元)","备注"]
["1","011707001001","安全文明施工",null,""]
["1.1","1.1","基本费","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费","1.5",{"$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",{"$nulls":4},"不取费时将“费率”置0；"]
["1.3","1.3","扬尘污染防治增加费","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费","0.21"]
["2","011707002001","夜间施工",null,"",{"$nulls":4},"0～0.1%"]
["3","011707003001","非夜间施工照明",null,"",{"$nulls":4},"0.20%"]
["4","011707005001","冬雨季施工",null,"",{"$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,""]
["6","011707007001","已完成工程及设备保护",null,"",{"$nulls":4},"0～0.05%"]
["7","011707008001","临时设施",null,"",{"$nulls":4},"1.1～2.1%"]
["8","011707009001","赶工措施",null,"",{"$nulls":4},"0.5～2.1%"]
["9","011707010001","工程按质论价","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费","0",{"$nulls":4},"市优0.8%/省优1.1%/国优专业1.2%/国优1.3%"]
[]
["未来软件编制"]
["表-11"]
["总价措施项目清单与计价表"]
[]
["工程名称：南京交通职业技术学院行健馆226室报告厅改造-装饰改造",{"$nulls":3},"第2页 共2页"]
["序号","项目编码","项 目 名 称","计算基础","费率(%)","金额(元)","调整\n费率(%)",null,"调整后\n金额(元)","备注"]
["10","011707012001","建筑工人实名制费用",null,"",{"$nulls":4},"0.05%"]
{"$rows_empty":32}
["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],[39,0,39,1],[39,3,39,4],[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：南京交通职业技术学院行健馆226室报告厅改造-装饰改造",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","10000.00",null,null,"明细详见表-12-1"]
["2","咨询服务费","7763.26"]
["2.1","施工方案优化","2100.00"]
["2.2","过程质量督查","3213.26",null,null,"2.5%"]
["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"]
["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"]
{"$rows_empty":25}
["合  计",{"$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：南京交通职业技术学院行健馆226室报告厅改造-装饰改造",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","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":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：南京交通职业技术学院行健馆226室报告厅改造-装饰改造",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":39,"n_cols":10,"rows_kept":39,"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],[16,2,16,4],[17,3,17,4],[18,3,18,4],[19,3,19,4],[20,3,20,4],[21,0,21,6],[22,3,22,4],[23,0,23,6],[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],[34,0,34,6],[35,0,35,6],[37,0,37,6],[38,0,38,9]],"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：南京交通职业技术学院行健馆226室报告厅改造-安装部分",{"$nulls":3},"第1页 共1页"]
["序\n号","项目编码","项目名称","项目特征描述",null,"计量\n单位","工程量","金 额(元)"]
[{"$nulls":7},"综合单价","合价","其中"]
[{"$nulls":9},"暂估价"]
[null,null,"A.16 拆除工程",{"$nulls":3},"1"]
["1","011613001001","地插拆除","地插拆除",null,"套","3"]
["2","011613001002","插座拆除","背景板上插座拆除",null,"套","7"]
["3","011613001003","筒灯拆除","舞台上方原筒灯拆除",null,"套","18"]
["4","011613001004","荧光灯拆除","舞台上方荧光灯拆除，如若甲方利用，需按甲方要求移至相关位置",null,"套","4"]
["5","011613001005","荧光灯拆除","荧光灯拆除，如若甲方利用，需按甲方要求移至相关位置",null,"套","51"]
["6","011613001006","吸顶灯拆除","吸顶灯拆除，如若甲方利用，需按甲方要求移至相关位置",null,"套","10"]
["7","03B001","舞台灯及灯架移位","舞台灯及灯架移位",null,"项","1"]
["8","03B002","配管配线调整","配管配线根据灯具、插座等位置调整，或者其它相关调整增加管线",null,"项","1"]
["9","03B003","空调移位","礼堂里空调移位，根据现场情况予以调整",null,"项","1"]
[null,null,"C.4 电气设备安装工程",{"$nulls":3},"1"]
["10","030412004001","装饰灯","新做LED筒灯，满足舞台灯光要求",null,"套","18"]
["11","030412005001","荧光灯","舞台上方荧光灯，满足舞台灯光要求",null,"套","4"]
["12","030412005002","荧光灯","新做LED灯，（1200*600/1000*600），满足礼堂照明要求",null,"套","49"]
["13","030412001001","普通灯具","新做LED灯，满足礼堂照明要求",null,"套","10"]
["            分部分项合计"]
["14","031301017001","脚手架","投标人可根据工程实际与施工组织设计进行增补，但不应更改招标人已列措施项目；结算时，承包人不得以招标工程措施项目清单缺项为由要求新增措施费用。",null,"项","1"]
["            单价措施合计"]
{"$rows_empty":10}
["            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":61,"n_cols":10,"rows_kept":61,"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],[14,6,14,7],[15,6,15,7],[17,0,17,6],[18,0,18,9],[19,0,19,9],[21,0,21,3],[21,4,21,9],[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],[31,6,31,7],[32,6,32,7],[33,6,33,7],[34,6,34,7],[35,6,35,7],[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],[57,0,57,4],[57,6,57,7],[59,0,59,6],[60,0,60,9]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
[]
["工程名称：南京交通职业技术学院行健馆226室报告厅改造-安装部分",{"$nulls":3},"第1页 共2页"]
["序号","项目编码","项 目 名 称","计算基础","费率(%)","金额(元)","调整\n费率(%)",null,"调整后\n金额(元)","备注"]
["1","031302001001","安全文明施工",null,""]
["1.1","1.1","基本费","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费","1.5",{"$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",{"$nulls":4},"不取费时将“费率”置0；"]
["1.3","1.3","扬尘污染防治增加费","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费","0.21"]
["2","031302002001","夜间施工",null,"",{"$nulls":4},"0～0.1%"]
["3","031302003001","非夜间施工照明",null,"",{"$nulls":4},"0.3%"]
["4","031302005001","冬雨季施工",null,"",{"$nulls":4},"0.05～0.2%"]
["6","031302006001","已完成工程及设备保护",null,"",{"$nulls":4},"0～0.05%"]
["7","031302008001","临时设施",null,"",{"$nulls":4},"0.6～1.6%"]
["8","031302009001","赶工措施",null,"",{"$nulls":4},"0.5～2.1%"]
["9","031302010001","工程按质论价","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费","0",{"$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",null,"",{"$nulls":4},"0.05%"]
[]
["未来软件编制"]
["表-11"]
["总价措施项目清单与计价表"]
[]
["工程名称：南京交通职业技术学院行健馆226室报告厅改造-安装部分",{"$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"]
{"$rows_empty":34}
["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],[39,0,39,1],[39,3,39,4],[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：南京交通职业技术学院行健馆226室报告厅改造-安装部分",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","2000.00",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"]
{"$rows_empty":29}
["合  计",{"$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：南京交通职业技术学院行健馆226室报告厅改造-安装部分",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","2000.00"]
{"$rows_empty":34}
["合  计",null,null,"2000.00",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：南京交通职业技术学院行健馆226室报告厅改造-安装部分",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"]