{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["1.1 表-08 分部分项工程和单价措施项目清单与计价表","1.2 表-11 总价措施项目清单与计价表","1.3 表-12 其他项目清单与计价汇总表","1.4 表-13 规费、税金项目计价表","2.1 表-08 分部分项工程和单价措施项目清单与计价表","2.2 表-11 总价措施项目清单与计价表","2.3 表-12 其他项目清单与计价汇总表","2.4 表-13 规费、税金项目计价表"],"not_rendered":{"external_links":1,"defined_names":8},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1.1 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":69,"n_cols":9,"rows_kept":69,"merged":[[0,0,0,8],[1,0,1,4],[1,6,1,8],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,2,8],[3,6,4,6],[3,7,4,7],[5,2,5,3],[8,2,8,3],[9,2,9,3],[11,2,11,3],[12,2,12,3],[18,2,18,3],[19,2,19,3],[21,0,21,6],[23,0,23,8],[24,0,24,8],[25,0,25,4],[25,6,25,8],[26,0,28,0],[26,1,28,1],[26,2,28,2],[26,3,28,3],[26,4,28,4],[26,5,28,5],[26,6,26,8],[27,6,28,6],[27,7,28,7],[29,2,29,3],[65,0,65,6],[66,0,66,6],[68,0,68,8]],"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：土建",{"$nulls":4},"标段：","第1页 共2页"]
["序号","项目编码","项目名称","项目特征描述","计量\n单位","工程量","金额（元）"]
[{"$nulls":6},"综合单价","合价","其中"]
[{"$nulls":8},"暂估价"]
[null,null,"新建",null,null,""]
["1","010507006001","电井","1、土壤类别:自行考虑\n2、土方开挖、原土打夯、垫层、钢筋绑扎、砼浇筑、土方回填、余土外运等\n3、T38*15*15-B型三通手井","座","2"]
["2","040205002001","12CPΦ200B","1、土壤类别:自行考虑\n2、土方开挖、垫层、管道铺设、钢筋砼浇筑、土方回填、余土外运等\n3、覆土高度700mm\n4、满足验收要求","m","30"]
[null,null,"分部小计",null,null,""]
[null,null,"改造电井",null,null,""]
["3","010507006002","电井","1、原电井尺寸改大\n2、投标人自行勘察现场\n3、投标人自行设计满足现场要求，满足验收要求\n4、含电力加强型球墨铸铁盖板","座","2"]
[null,null,"分部小计",null,null,""]
[null,null,"其它项目",null,null,""]
["4","011601001001","修补恢复","1、破除、恢复原地面面层基层，恢复原有绿化等\n2、投标人自行勘察现场\n3、结算时不做调整","项","1"]
["5","011601001002","地面修复","1、变电所地面修复","项","1"]
["6","011601001003","封堵","1、墙面防水防火封堵费","项","1"]
["7","011601001004","系统改造","1、变电所后台系统改造\n2、满足业主要求","项","1"]
["8","011104004001","防静电活动地板","1、含支架","m2","103"]
[null,null,"分部小计",null,null,""]
[null,null,"分部分项工程清单合计",null,null,""]
["1","011705001001","大型机械设备进出场及安拆",null,"项","1"]
["本页小计"]
[]
["【清单大师计价软件江苏版V9.29】"]
["分部分项工程和单价措施项目清单与计价表"]
["工程名称：土建",{"$nulls":4},"标段：","第2页 共2页"]
["序号","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,"单价措施项目清单合计",null,null,""]
{"$rows_empty":35}
["本页小计"]
["合    计"]
[]
["【清单大师计价软件江苏版V9.29】"]

{"sheet":"1.2 表-11 总价措施项目清单与计价表","index":1,"n_rows":30,"n_cols":9,"rows_kept":30,"merged":[[0,0,0,8],[1,0,1,4],[1,6,1,8],[27,0,27,4],[29,0,29,8]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
["工程名称：土建",{"$nulls":4},"标段：","第1页 共1页"]
["序号","项目编码","项目名称","计算基础","费率（%）","金额（元）","调整\n费率（%）","调整后\n金额（元）","备注"]
["1","041109001001","现场安全文明施工",null,0]
["1.1",null,"基本费","分部分项工程费+单价措施项目费-除税工程设备费",{"v":1.5,"d":"1.500"}]
["1.2",null,"标化增加费","分部分项工程费+单价措施项目费-除税工程设备费",0]
["1.3",null,"扬尘污染防治增加费","分部分项工程费+单价措施项目费-除税工程设备费",{"v":0.31,"d":"0.310"}]
["2","041109010001","工程按质论价","分部分项工程费+单价措施项目费-除税工程设备费",0]
["3","041109002001","夜间施工",null,0]
["4","041109003001","二次搬运",null,0]
["5","041109004001","冬雨季施工",null,0]
["6","041109006001","地上、地下设施、建筑物的临时保护设施",null,0]
["7","041109007001","已完工程及设备保护费",null,0]
["8","041109008001","临时设施费",null,0]
["9","041109009001","赶工措施费",null,0]
["10","04B001","特殊条件下施工增加费",null,0]
["11","041109005001","行车、行人干扰",null,0]
["12","041109011001","建筑工人实名制费用",null,0]
{"$rows_empty":9}
["合   计"]
[]
["【清单大师计价软件江苏版V9.29】"]

{"sheet":"1.3 表-12 其他项目清单与计价汇总表","index":2,"n_rows":45,"n_cols":5,"rows_kept":45,"merged":[[0,0,0,4],[1,0,1,2],[42,0,42,1],[44,0,44,4]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表"]
["工程名称：土建",null,null,"标段：","第1页 共1页"]
["序号","项目名称","金额(元)","结算金额(元)","备注"]
["1","暂列金额",0]
["2","暂估价",0]
["2.1","材料暂估价",0]
["2.2","专业工程暂估价",0]
["3","计日工",0]
["4","总承包服务费",0]
{"$rows_empty":33}
["合  计",null,0]
[]
["【清单大师计价软件江苏版V9.29】"]

{"sheet":"1.4 表-13 规费、税金项目计价表","index":3,"n_rows":41,"n_cols":6,"rows_kept":41,"merged":[[0,0,0,5],[1,0,1,2],[1,4,1,5],[38,0,38,4],[40,0,40,5]],"flags":["formulas_cached_only"]}
["规费、税金项目计价表"]
["工程名称：土建",null,null,"标段：","第1页 共1页"]
["序号","项目名称","计算基础","计算基数(元)","计算费率(％)","金额(元)"]
["1","规费",null,null,0]
["1.1","社会保险费","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,{"v":2,"d":"2.000"}]
["1.2","住房公积金","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,{"v":0.34,"d":"0.340"}]
["1.3","环境保护税","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,0]
["2","税金","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",null,{"v":9,"d":"9.000"}]
{"$rows_empty":30}
["合  计"]
[]
["【清单大师计价软件江苏版V9.29】"]

{"sheet":"2.1 表-08 分部分项工程和单价措施项目清单与计价表","index":4,"n_rows":64,"n_cols":9,"rows_kept":64,"merged":[[0,0,0,8],[1,0,1,4],[1,6,1,8],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,2,8],[3,6,4,6],[3,7,4,7],[14,2,14,3],[16,0,16,6],[18,0,18,8],[19,0,19,8],[20,0,20,4],[20,6,20,8],[21,0,23,0],[21,1,23,1],[21,2,23,2],[21,3,23,3],[21,4,23,4],[21,5,23,5],[21,6,21,8],[22,6,23,6],[22,7,23,7],[24,2,24,3],[60,0,60,6],[61,0,61,6],[63,0,63,8]],"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：安装",{"$nulls":4},"标段：","第1页 共2页"]
["序号","项目编码","项目名称","项目特征描述","计量\n单位","工程量","金额（元）"]
[{"$nulls":6},"综合单价","合价","其中"]
[{"$nulls":8},"暂估价"]
["1","030411003001","桥架位移","1、名称:桥架位移\n2、根据业主要求，现场已有桥架移位，包含桥架支架移位，利用原有桥架和支架\n3、投标人自行勘察现场，总价包干，结算时不做调整","项","1"]
["2","030411003002","桥架","1、名称:高压桥架\n2、型号:1000*200*2.5\n3、材质:镀锌槽式桥架\n4、含:配件安装","m","78"]
["3","030413001001","铁构件","1、名称：桥架支撑架\n2、成品桥架槽钢吊架","套","26"]
["4","030408008001","桥架堵洞","1、桥架封堵\n2、按规范要求","处","4"]
["5","030413003001","打洞（孔）","1、名称:混凝土墙开孔\n2、规格:DN250\n3、填充（恢复）方式:按规范要求\n4、含:内外墙防水","个","15"]
["6","030413003002","打洞（孔）","1、名称:混凝土墙开孔\n2、规格:DN150\n3、填充（恢复）方式:按规范要求\n4、含:内外墙防水","个","15"]
["7","031002003001","套管","1、名称、类型:刚性防水套管\n2、材质:钢管\n3、规格:内穿管DN150\n4、填料材质:按规范要求","个","10"]
["8","031002003002","套管","1、名称、类型:刚性防水套管\n2、材质:钢管\n3、规格:内穿管DN100\n4、填料材质:按规范要求","个","10"]
["9","03B001","墙面出口桥架包封","墙面出口桥架包封","项","1"]
[null,null,"分部分项工程清单合计",null,null,""]
["1","031301017001","脚手架搭拆",null,"项","1"]
["本页小计"]
[]
["【清单大师计价软件江苏版V9.29】"]
["分部分项工程和单价措施项目清单与计价表"]
["工程名称：安装",{"$nulls":4},"标段：","第2页 共2页"]
["序号","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,"单价措施项目清单合计",null,null,""]
{"$rows_empty":35}
["本页小计"]
["合    计"]
[]
["【清单大师计价软件江苏版V9.29】"]

{"sheet":"2.2 表-11 总价措施项目清单与计价表","index":5,"n_rows":30,"n_cols":9,"rows_kept":30,"merged":[[0,0,0,8],[1,0,1,4],[1,6,1,8],[27,0,27,4],[29,0,29,8]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
["工程名称：安装",{"$nulls":4},"标段：","第1页 共1页"]
["序号","项目编码","项目名称","计算基础","费率（%）","金额（元）","调整\n费率（%）","调整后\n金额（元）","备注"]
["1","031302001001","现场安全文明施工",null,0]
["1.1",null,"基本费","分部分项工程费+单价措施项目费-除税工程设备费",{"v":1.5,"d":"1.500"}]
["1.2",null,"标化增加费","分部分项工程费+单价措施项目费-除税工程设备费",0]
["1.3",null,"扬尘污染防治增加费","分部分项工程费+单价措施项目费-除税工程设备费",{"v":0.21,"d":"0.210"}]
["2","031302010001","工程按质论价","分部分项工程费+单价措施项目费-除税工程设备费",0]
["3","031302002001","夜间施工",null,0]
["4","031302004001","二次搬运",null,0]
["5","031302005001","冬雨季施工",null,0]
["6","03B002","地上、地下设施、建筑物的临时保护设施",null,0]
["7","031302006001","已完工程及设备保护费",null,0]
["8","031302008001","临时设施费",null,0]
["9","031302009001","赶工措施费",null,0]
["10","03B003","特殊条件下施工增加费",null,0]
["11","031302003001","非夜间施工照明",null,0]
["12","031302011001","住宅工程分户验收",null,0]
["13","031302012001","建筑工人实名制费用",null,0]
{"$rows_empty":8}
["合   计"]
[]
["【清单大师计价软件江苏版V9.29】"]

{"sheet":"2.3 表-12 其他项目清单与计价汇总表","index":6,"n_rows":45,"n_cols":5,"rows_kept":45,"merged":[[0,0,0,4],[1,0,1,2],[42,0,42,1],[44,0,44,4]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表"]
["工程名称：安装",null,null,"标段：","第1页 共1页"]
["序号","项目名称","金额(元)","结算金额(元)","备注"]
["1","暂列金额",0]
["2","暂估价",0]
["2.1","材料暂估价",0]
["2.2","专业工程暂估价",0]
["3","计日工",0]
["4","总承包服务费",0]
{"$rows_empty":33}
["合  计",null,0]
[]
["【清单大师计价软件江苏版V9.29】"]

{"sheet":"2.4 表-13 规费、税金项目计价表","index":7,"n_rows":41,"n_cols":6,"rows_kept":41,"merged":[[0,0,0,5],[1,0,1,2],[1,4,1,5],[38,0,38,4],[40,0,40,5]],"flags":["formulas_cached_only"]}
["规费、税金项目计价表"]
["工程名称：安装",null,null,"标段：","第1页 共1页"]
["序号","项目名称","计算基础","计算基数(元)","计算费率(％)","金额(元)"]
["1","规费",null,null,0]
["1.1","社会保险费","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,{"v":2.4,"d":"2.400"}]
["1.2","住房公积金","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,{"v":0.42,"d":"0.420"}]
["1.3","环境保护税","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,0]
["2","税金","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",null,{"v":9,"d":"9.000"}]
{"$rows_empty":30}
["合  计"]
[]
["【清单大师计价软件江苏版V9.29】"]