{"text_format":"3","workbook":"xls","n_sheets":4,"sheets":["1 表-08 分部分项工程和单价措施项目清单与计价表","2 表-11 总价措施项目清单与计价表","3 表-12 其他项目清单与计价汇总表","4 表-13 规费、税金项目计价表"],"not_rendered":{"external_links":1,"defined_names":4},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1 表-08 分部分项工程和单价措施项目清单与计价表","index":0,"n_rows":32,"n_cols":12,"rows_kept":32,"merged":[[0,0,0,11],[1,0,1,4],[1,5,1,9],[1,10,1,11],[2,0,4,0],[2,1,4,1],[2,2,4,3],[2,4,4,5],[2,6,4,6],[2,7,4,7],[2,8,2,11],[3,8,4,8],[3,9,4,10],[5,2,5,5],[5,9,5,10],[6,2,6,3],[6,4,6,5],[6,9,6,10],[7,2,7,3],[7,4,7,5],[7,9,7,10],[8,2,8,3],[8,4,8,5],[8,9,8,10],[9,2,9,3],[9,4,9,5],[9,9,9,10],[10,2,10,3],[10,4,10,5],[10,9,10,10],[11,2,11,3],[11,4,11,5],[11,9,11,10],[12,2,12,3],[12,4,12,5],[12,9,12,10],[13,2,13,3],[13,4,13,5],[13,9,13,10],[14,2,14,3],[14,4,14,5],[14,9,14,10],[15,2,15,3],[15,4,15,5],[15,9,15,10],[16,2,16,3],[16,4,16,5],[16,9,16,10],[17,2,17,3],[17,4,17,5],[17,9,17,10],[18,2,18,5],[18,9,18,10],[19,2,19,5],[19,9,19,10],[20,2,20,3],[20,4,20,5],[20,9,20,10],[21,2,21,5],[21,9,21,10],[22,2,22,3],[22,4,22,5],[22,9,22,10],[23,2,23,3],[23,4,23,5],[23,9,23,10],[24,2,24,3],[24,4,24,5],[24,9,24,10],[25,2,25,3],[25,4,25,5],[25,9,25,10],[26,2,26,3],[26,4,26,5],[26,9,26,10],[27,2,27,3],[27,4,27,5],[27,9,27,10],[28,2,28,3],[28,4,28,5],[28,9,28,10],[29,2,29,3],[29,4,29,5],[29,9,29,10],[30,0,30,8],[30,9,30,10],[31,0,31,8],[31,9,31,10]],"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：泵房改造装饰工程",{"$nulls":4},"标段：",{"$nulls":4},"第1页 共1页"]
["序号","项目编码","项目名称",null,"项目特征描述",null,"计量\n单位","工程量","金额（元）"]
[{"$nulls":8},"综合单价","合价",null,"其中"]
[{"$nulls":11},"暂估价"]
[null,null,"0105 泵房改造装饰工程",{"$nulls":4},""]
["1","010501001001","设备基础垫层",null,"1、混凝土强度等级：C15",null,"m3","1.83"]
["2","010501006001","设备基础混凝土",null,"1、混凝土强度等级：C30",null,"m3","49.74"]
["3","010515001001","现浇构件钢筋",null,"设备基础钢筋",null,"t","1.312"]
["4","011602002001","混凝土拆除",null,"18处设备基础拆除",null,"处",18]
["5","011102003001","泵房地砖",null,"泵房地面地砖（含地沟不锈钢篦子）",null,"m2","557.64"]
["6","010501001002","泵房地面垫层",null,"1、混凝土强度等级：C15",null,"m3","52.15"]
["7","011101006001","地面水泥砂浆找平层",null,"含原地面处理",null,"m3","55.42"]
["8","010401003001","水泥砂浆砖砌内墙",null,"1、墙体砌筑\n2、水泥砂浆抹灰\n3、乳胶漆",null,"m3","19.6"]
["9","011406001001","抹灰面油漆",null,"原墙面装饰层铲除，乳胶漆墙面",null,"m2","1419.91"]
["10","011204003001","块料墙面",null,"原墙面装饰层铲除，墙面砖",null,"m2","262.85"]
["11","011302001001","吊顶天棚",null,"做法见图纸",null,"m2","766.23"]
["12","010802004001","防盗门",null,"防火防盗门（宽度1.8m）",null,"樘",17]
[null,null,"分部小计",{"$nulls":4},""]
[null,null,"分部分项合计",{"$nulls":4},""]
["1","011701001001","综合脚手架",{"$nulls":3},"项","1"]
[null,null,"单价措施合计",{"$nulls":4},""]
{"$rows_empty":8}
["本页小计"]
["合    计"]

{"sheet":"2 表-11 总价措施项目清单与计价表","index":1,"n_rows":35,"n_cols":11,"rows_kept":35,"merged":[[0,0,0,11],[1,0,1,6],[1,7,1,9],[1,10,1,11],[2,2,2,4],[2,6,2,7],[2,8,2,9],[2,10,2,11],[3,2,3,4],[3,6,3,7],[3,8,3,9],[3,10,3,11],[4,2,4,4],[4,6,4,7],[4,8,4,9],[4,10,4,11],[5,2,5,4],[5,6,5,7],[5,8,5,9],[5,10,5,11],[6,2,6,4],[6,6,6,7],[6,8,6,9],[6,10,6,11],[7,2,7,4],[7,6,7,7],[7,8,7,9],[7,10,7,11],[8,0,11,0],[8,1,11,1],[8,2,11,4],[8,5,11,5],[8,6,11,7],[8,8,11,9],[8,10,11,11],[12,2,12,4],[12,6,12,7],[12,8,12,9],[12,10,12,11],[13,2,13,4],[13,6,13,7],[13,8,13,9],[13,10,13,11],[14,2,14,4],[14,6,14,7],[14,8,14,9],[14,10,14,11],[15,2,15,4],[15,6,15,7],[15,8,15,9],[15,10,15,11],[16,0,16,11],[18,3,18,11],[19,0,19,3],[19,9,19,10],[20,0,20,11],[21,0,21,6],[21,7,21,9],[21,10,21,11],[22,2,22,4],[22,6,22,7],[22,8,22,9],[22,10,22,11],[23,2,23,4],[23,6,23,7],[23,8,23,9],[23,10,23,11],[24,2,24,4],[24,6,24,7],[24,8,24,9],[24,10,24,11],[25,2,25,4],[25,6,25,7],[25,8,25,9],[25,10,25,11],[26,2,26,4],[26,6,26,7],[26,8,26,9],[26,10,26,11],[27,2,27,4],[27,6,27,7],[27,8,27,9],[27,10,27,11],[28,0,29,0],[28,1,29,1],[28,2,29,4],[28,5,29,5],[28,6,29,7],[28,8,29,9],[28,10,29,11],[30,0,32,0],[30,1,32,1],[30,2,32,4],[30,5,32,5],[30,6,32,7],[30,8,32,9],[30,10,32,11],[33,2,33,4],[33,6,33,7],[33,8,33,9],[33,10,33,11],[34,2,34,9],[34,10,34,11],[35,0,35,11],[36,3,36,11],[37,0,37,3],[37,9,37,10]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
["工程名称：泵房改造装饰工程",{"$nulls":6},"标段："]
["序号","项目编码","项目名称",null,null,"计算基础","费率（%）",null,"金额（元）",null,"备注"]
["1","011707001001","安全文明施工费",{"$nulls":3},""]
["1.1",null,"基本费",null,null,"分部分项合计+单价措施项目合计-除税工程设备费","3.100"]
["1.2",null,"增加费",null,null,"分部分项合计+单价措施项目合计-除税工程设备费",""]
["1.3",null,"扬尘污染防治增加费",null,null,"分部分项合计+单价措施项目合计-除税工程设备费","0.310"]
["2","011707002001","夜间施工",null,null,"分部分项合计+单价措施项目合计-除税工程设备费",""]
["3","011707003001","非夜间施工照明",null,null,"分部分项合计+单价措施项目合计-除税工程设备费",""]
[]
[]
[]
["4","011707004001","二次搬运",null,null,"分部分项合计+单价措施项目合计-除税工程设备费",""]
["5","011707005001","冬雨季施工",null,null,"分部分项合计+单价措施项目合计-除税工程设备费",""]
[]
[]
[]
[]
[]
[]
["总价措施项目清单与计价表"]
["工程名称：泵房改造装饰工程",{"$nulls":6},"标段："]
["序号","项目编码","项目名称",null,null,"计算基础","费率（%）",null,"金额（元）",null,"备注"]
["6","011707006001","地上、地下设施、建筑物的临时保护设施",null,null,"分部分项合计+单价措施项目合计-除税工程设备费",""]
["7","011707007001","已完工程及设备保护",null,null,"分部分项合计+单价措施项目合计-除税工程设备费",""]
["8","011707008001","临时设施",null,null,"分部分项合计+单价措施项目合计-除税工程设备费",1.65]
["9","011707009001","赶工措施",null,null,"分部分项合计+单价措施项目合计-除税工程设备费",""]
["10","011707010001","工程按质论价",null,null,"分部分项合计+单价措施项目合计-除税工程设备费",""]
["11","011707011001","住宅分户验收",null,null,"分部分项合计+单价措施项目合计-除税工程设备费",""]
[]
["12","011707012001","建筑工人实名制费用",null,null,"分部分项合计+单价措施项目合计-除税工程设备费",0.05]
[]
[]
["13","011707091001","特殊条件下施工增加费",null,null,"分部分项合计+单价措施项目合计-除税工程设备费",""]
[null,"合计"]

{"sheet":"3 表-12 其他项目清单与计价汇总表","index":2,"n_rows":42,"n_cols":8,"rows_kept":42,"merged":[[0,0,0,7],[1,0,1,3],[1,4,1,6],[2,1,2,2],[2,3,2,4],[2,6,2,7],[3,1,3,2],[3,3,3,4],[3,6,3,7],[4,1,4,2],[4,3,4,4],[4,6,4,7],[5,1,5,2],[5,3,5,4],[5,6,5,7],[6,1,6,2],[6,3,6,4],[6,6,6,7],[7,1,7,2],[7,3,7,4],[7,6,7,7],[8,1,8,2],[8,3,8,4],[8,6,8,7],[9,1,9,2],[9,3,9,4],[9,6,9,7],[10,1,10,2],[10,3,10,4],[10,6,10,7],[11,1,11,2],[11,3,11,4],[11,6,11,7],[12,1,12,2],[12,3,12,4],[12,6,12,7],[13,1,13,2],[13,3,13,4],[13,6,13,7],[14,1,14,2],[14,3,14,4],[14,6,14,7],[15,1,15,2],[15,3,15,4],[15,6,15,7],[16,1,16,2],[16,3,16,4],[16,6,16,7],[17,1,17,2],[17,3,17,4],[17,6,17,7],[18,1,18,2],[18,3,18,4],[18,6,18,7],[19,1,19,2],[19,3,19,4],[19,6,19,7],[20,1,20,2],[20,3,20,4],[20,6,20,7],[21,1,21,2],[21,3,21,4],[21,6,21,7],[22,1,22,2],[22,3,22,4],[22,6,22,7],[23,1,23,2],[23,3,23,4],[23,6,23,7],[24,1,24,2],[24,3,24,4],[24,6,24,7],[25,1,25,2],[25,3,25,4],[25,6,25,7],[26,1,26,2],[26,3,26,4],[26,6,26,7],[27,1,27,2],[27,3,27,4],[27,6,27,7],[28,1,28,2],[28,3,28,4],[28,6,28,7],[29,1,29,2],[29,3,29,4],[29,6,29,7],[30,1,30,2],[30,3,30,4],[30,6,30,7],[31,1,31,2],[31,3,31,4],[31,6,31,7],[32,1,32,2],[32,3,32,4],[32,6,32,7],[33,1,33,2],[33,3,33,4],[33,6,33,7],[34,1,34,2],[34,3,34,4],[34,6,34,7],[35,1,35,2],[35,3,35,4],[35,6,35,7],[36,1,36,2],[36,3,36,4],[36,6,36,7],[37,1,37,2],[37,3,37,4],[37,6,37,7],[38,1,38,2],[38,3,38,4],[38,6,38,7],[39,1,39,2],[39,3,39,4],[39,6,39,7],[40,1,40,2],[40,3,40,4],[40,6,40,7],[41,0,41,2],[41,3,41,4],[41,6,41,7],[43,2,43,7]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表"]
["工程名称：泵房改造装饰工程",{"$nulls":3},"标段：",null,null,"第1页 共1页"]
["序号","项目名称",null,"金额(元)",null,"结算金额(元)","备注"]
["1","暂列金额",null,""]
["2","暂估价",null,""]
["2.1","材料暂估价",null,""]
["2.2","专业工程暂估价",null,""]
["3","计日工",null,""]
["4","总承包服务费",null,""]
{"$rows_empty":32}
["合  计",null,null,""]

{"sheet":"4 表-13 规费、税金项目计价表","index":3,"n_rows":37,"n_cols":11,"rows_kept":37,"merged":[[0,0,0,11],[1,0,1,4],[1,5,1,8],[1,9,1,11],[2,1,2,2],[2,3,2,5],[2,6,2,7],[2,8,2,9],[2,10,2,11],[3,1,3,2],[3,3,3,5],[3,6,3,7],[3,8,3,9],[3,10,3,11],[4,1,4,2],[4,3,4,5],[4,6,4,7],[4,8,4,9],[4,10,4,11],[5,1,5,2],[5,3,5,5],[5,6,5,7],[5,8,5,9],[5,10,5,11],[6,1,6,2],[6,3,6,5],[6,6,6,7],[6,8,6,9],[6,10,6,11],[7,1,7,2],[7,3,7,5],[7,6,7,7],[7,8,7,9],[7,10,7,11],[8,1,8,2],[8,3,8,5],[8,6,8,7],[8,8,8,9],[8,10,8,11],[9,1,9,2],[9,3,9,5],[9,6,9,7],[9,8,9,9],[9,10,9,11],[10,1,10,2],[10,3,10,5],[10,6,10,7],[10,8,10,9],[10,10,10,11],[11,1,11,2],[11,3,11,5],[11,6,11,7],[11,8,11,9],[11,10,11,11],[12,1,12,2],[12,3,12,5],[12,6,12,7],[12,8,12,9],[12,10,12,11],[13,1,13,2],[13,3,13,5],[13,6,13,7],[13,8,13,9],[13,10,13,11],[14,1,14,2],[14,3,14,5],[14,6,14,7],[14,8,14,9],[14,10,14,11],[15,1,15,2],[15,3,15,5],[15,6,15,7],[15,8,15,9],[15,10,15,11],[16,1,16,2],[16,3,16,5],[16,6,16,7],[16,8,16,9],[16,10,16,11],[17,1,17,2],[17,3,17,5],[17,6,17,7],[17,8,17,9],[17,10,17,11],[18,1,18,2],[18,3,18,5],[18,6,18,7],[18,8,18,9],[18,10,18,11],[19,1,19,2],[19,3,19,5],[19,6,19,7],[19,8,19,9],[19,10,19,11],[20,1,20,2],[20,3,20,5],[20,6,20,7],[20,8,20,9],[20,10,20,11],[21,1,21,2],[21,3,21,5],[21,6,21,7],[21,8,21,9],[21,10,21,11],[22,1,22,2],[22,3,22,5],[22,6,22,7],[22,8,22,9],[22,10,22,11],[23,1,23,2],[23,3,23,5],[23,6,23,7],[23,8,23,9],[23,10,23,11],[24,1,24,2],[24,3,24,5],[24,6,24,7],[24,8,24,9],[24,10,24,11],[25,1,25,2],[25,3,25,5],[25,6,25,7],[25,8,25,9],[25,10,25,11],[26,1,26,2],[26,3,26,5],[26,6,26,7],[26,8,26,9],[26,10,26,11],[27,1,27,2],[27,3,27,5],[27,6,27,7],[27,8,27,9],[27,10,27,11],[28,1,28,2],[28,3,28,5],[28,6,28,7],[28,8,28,9],[28,10,28,11],[29,1,29,2],[29,3,29,5],[29,6,29,7],[29,8,29,9],[29,10,29,11],[30,1,30,2],[30,3,30,5],[30,6,30,7],[30,8,30,9],[30,10,30,11],[31,1,31,2],[31,3,31,5],[31,6,31,7],[31,8,31,9],[31,10,31,11],[32,1,32,2],[32,3,32,5],[32,6,32,7],[32,8,32,9],[32,10,32,11],[33,1,33,2],[33,3,33,5],[33,6,33,7],[33,8,33,9],[33,10,33,11],[34,1,34,2],[34,3,34,5],[34,6,34,7],[34,8,34,9],[34,10,34,11],[35,1,35,2],[35,3,35,5],[35,6,35,7],[35,8,35,9],[35,10,35,11],[36,0,36,9],[36,10,36,11]],"flags":["formulas_cached_only"]}
["规费、税金项目计价表"]
["工程名称：泵房改造装饰工程",{"$nulls":4},"标段：",{"$nulls":3},"第1页 共1页"]
["序号","项目名称",null,"计算基础",null,null,"计算基数(元)",null,"计算费率(％)",null,"金额(元)"]
["1","规费",null,"环境保护税+社会保险费+住房公积金",{"$nulls":4},"100.000"]
["1.1","社会保险费",null,"分部分项工程费+措施项目费+其他项目费-除税工程设备费",{"$nulls":4},"3.200"]
["1.2","住房公积金",null,"分部分项工程费+措施项目费+其他项目费-除税工程设备费",{"$nulls":4},"0.530"]
["1.3","环境保护税",null,"分部分项工程费+措施项目费+其他项目费-除税工程设备费",{"$nulls":4},""]
["2","税金",null,"分部分项工程费+措施项目费+其他项目费+规费-除税甲供材料和甲供设备费/1.01",{"$nulls":4},"9.000"]
{"$rows_empty":28}
["合  计"]