{"text_format":"3","workbook":"xls","n_sheets":14,"sheets":["1.1 表-02 建设项目招标控制价表","2.1 表-03 单项工程招标控制价表","3.1 表-04 单位工程招标控制价表","3.2 表-08 分部分项工程和单价措施项目清单与计价表","3.3 表-11 总价措施项目清单与计价表","3.4 表-12 其他项目清单与计价汇总表","3.5 表-12-1 暂列金额明细表","3.6 表-13 规费、税金项目计价表","4.1 表-04 单位工程招标控制价表","4.2 表-08 分部分项工程和单价措施项目清单与计价表","4.3 表-11 总价措施项目清单与计价表","4.4 表-12 其他项目清单与计价汇总表","4.5 表-12-1 暂列金额明细表","4.6 表-13 规费、税金项目计价表"],"not_rendered":{"external_links":1,"defined_names":28},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1.1 表-02 建设项目招标控制价表","index":0,"n_rows":7,"n_cols":6,"rows_kept":7,"merged":[[0,0,0,5],[1,0,1,2],[1,3,1,5],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,5],[5,0,5,1],[6,0,6,5]],"flags":["formulas_cached_only"]}
["建设项目招标控制价表"]
["工程名称：紫琅新天地部分公共区域装修工程",null,null,""]
["序号","单项工程名称","金额(元)","其中：(元)"]
[{"$nulls":3},"暂估价","安全文明\n施工费","规费"]
["1","紫琅新天地部分公共区域装修工程",1004147.26,0,15018.95,25266.35]
["合  计",null,1004147.26,0,15018.95,25266.35]
["【清单大师计价软件江苏版V9.45】"]

{"sheet":"2.1 表-03 单项工程招标控制价表","index":1,"n_rows":8,"n_cols":6,"rows_kept":8,"merged":[[0,0,0,5],[1,0,1,2],[1,3,1,5],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,5],[6,0,6,1],[7,0,7,5]],"flags":["formulas_cached_only"]}
["单项工程招标控制价表"]
["工程名称：紫琅新天地部分公共区域装修工程",null,null,""]
["序号","单位工程名称","金额(元)","其中：(元)"]
[{"$nulls":3},"暂估价","安全文明\n施工费","规费"]
["1","紫琅新天地部分公共区域装修工程-装饰",954549.18,0,14285.23,24018.36]
["2","紫琅新天地部分公共区域装修工程-安装",49598.08,0,733.72,1247.99]
["合  计",null,1004147.26,0,15018.95,25266.35]
["【清单大师计价软件江苏版V9.45】"]

{"sheet":"3.1 表-04 单位工程招标控制价表","index":2,"n_rows":22,"n_cols":4,"rows_kept":22,"merged":[[0,0,0,3],[1,0,1,1],[20,0,20,1],[21,0,21,3]],"flags":["formulas_cached_only"]}
["单位工程招标控制价表"]
["工程名称：紫琅新天地部分公共区域装修工程-装饰",null,"标段：",""]
["序号","汇总内容","金额(元)","其中:暂估价(元)"]
["1","分部分项工程量清单计价合计",724912.37,0]
["1.1","人工费",177636.36,0]
["1.2","材料费",439500.25,0]
["1.3","施工机具使用费",2998.47,0]
["1.4","企业管理费",77684.45,0]
["1.5","利润",27092.82,0]
["2","措施项目清单计价合计",41802.46,0]
["2.1","单价措施项目费",19109.77,0]
["2.2","总价措施项目费",22692.69,0]
["2.2.1","  其中：安全文明施工措施费",14285.23,0]
["3","其他项目清单计价合计",{"v":85000,"d":"85000.00"},0]
["3.1","  其中：暂列金额",{"v":85000,"d":"85000.00"},0]
["3.2","  其中：专业工程暂估价",0,0]
["3.3","  其中：计日工",0,0]
["3.4","  其中：总承包服务费",0,0]
["4","规费",24018.36,0]
["5","税金",78815.99,0]
["招标控制价合计",null,954549.18,0]
["【清单大师计价软件江苏版V9.45】"]

{"sheet":"3.2 表-08 分部分项工程和单价措施项目清单与计价表","index":3,"n_rows":27,"n_cols":9,"rows_kept":27,"merged":[[0,0,0,8],[1,0,1,3],[1,5,1,8],[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],[21,2,21,3],[24,2,24,3],[25,0,25,6],[26,0,26,8]],"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：紫琅新天地部分公共区域装修工程-装饰",{"$nulls":3},"标段：",""]
["序号","项目编码","项目名称","项目特征描述","计量\n单位","工程量","金额（元）"]
[{"$nulls":6},"综合单价","合价","其中"]
[{"$nulls":8},"暂估价"]
["1","010402001001","砌块墙","1、砌块品种、规格、强度等级:加气砼砌块\n2、墙体类型:内墙200厚(用于无水房间)\n3、砂浆强度等级:M5混合砂浆\n4、预拌砂浆\n5、具体做法以施工图为准","m3","13.26",598.99,7942.61,0]
["2","010502002001","构造柱","1、混凝土种类:预拌砼\n2、混凝土强度等级:C25及复合木模板\n3、具体做法以施工图为准","m3","1.58",2433.12,3844.33,0]
["3","010503004001","圈梁、过梁","1、混凝土种类:预拌砼\n2、混凝土强度等级:C25及模板\n3、具体做法以施工图为准","m3","0.62",1591.87,986.96,0]
["4","010515001001","现浇构件钢筋","1、钢筋种类、规格:12mm以内三级钢\n2、具体做法以施工图为准","t","0.259",7079.11,1833.49,0]
["5","011201001001","墙面一般抹灰","1、墙体类型:砌块墙面\n2、基层墙体清理\n3、面层厚度、砂浆配合比:18mm厚1：3水泥砂浆粉刷\n4、具体做法以施工图为准","m2","154.57",42.15,6515.13,0]
["6","011102003001","块料楼地面","1、20厚1:2水泥砂浆找平层\n2、20厚1:3干硬性水泥砂浆结合层,表面撒水泥粉 \n3、600*600mm同质防滑地砖,干水泥擦缝 \n4、详见施工图及节点大样图","m2","1104.36",{"v":190,"d":"190.00"},{"v":209828.4,"d":"209828.40"},0]
["7","011102001001","石材楼地面","1、成品架空支架（可调节）；\n2、25mm厚荔枝面花岗岩，表面防护处理","m2","657.27",307.91,202380.01,0]
["8","011105003001","块料踢脚线","1、踢脚线高度:100mm\n2、粘贴层厚度、材料种类:1:3水泥砂浆粘贴层，表面撒水泥粉\n3、面层材料品种、规格、颜色:100*600mm同质防滑地砖（含磨边等费用），干水泥擦缝\n4、详见施工图及节点大样图","m","588.24",35.31,20770.75,0]
["9","011406001001","抹灰面油漆","1、基层类型:天棚面；\n2、涂料品种、喷刷遍数:原顶喷黑，三遍；\n3、详见施工图及节点大样图","m2","840.54",24.25,{"v":20383.1,"d":"20383.10"},0]
["10","011406001002","抹灰面油漆","1、基层类型:原有内墙，高度2.8m；\n2、腻子;内墙腻子刮涂两遍共1.5厚;\n3、涂料品种、喷刷遍数:内墙弹性涂料两遍；\n4、详见施工图及节点大样图","m2","1662.69",{"v":31.8,"d":"31.80"},52873.54,0]
["11","011406001003","抹灰面油漆","1、基层类型:原有内墙，高度2.8m以上至原顶下；\n2、涂料品种、喷刷遍数:喷黑，三遍；\n3、详见施工图及节点大样图","m2","1665.4",24.25,40385.95,0]
["12","011208001001","柱（梁）面装饰","1、龙骨材料种类、规格、中距:80*40*5镀锌钢通、L50*5镀锌角钢（弧形综合考虑进综合单价）\n2、面层材料品种、规格、颜色:2mm铝板（弧形综合考虑进综合单价）\n3、详见施工图及节点大样图","m2","62.57",686.65,42963.69,0]
["13","010801002001","木质门带套","1、门代号及洞口尺寸m：ALD1723（1.7*2.3m）\n2、门开启方式及类型：双开门\n3、门扇材质：成品复合双开门含门套及基层\n4、五金配件：执手锁，铰链，门吸或门阻等配套五金件","樘","14",3400.86,47612.04,0]
["14","010801002002","木质门带套","1、门代号及洞口尺寸m：ALD1823（1.8*2.3m）\n2、门开启方式及类型：双开门\n3、门扇材质：成品复合双开门含门套及基层\n4、五金配件：执手锁，铰链，门吸或门阻等配套五金件","樘","13",3560.04,46280.52,0]
["15","010801002003","木质门带套","1、门代号及洞口尺寸m：2.4*2.3m\n2、门开启方式及类型：双开门\n3、门扇材质：成品复合双开门含门套及基层\n4、五金配件：执手锁，铰链，门吸或门阻等配套五金件","樘","1",4515.13,4515.13,0]
["16","010808004001","金属门窗套","1、基层材料种类:12mm阻燃板基层（结合现实际按需制作\n2、面层材料品种、规格:1.2mm拉丝不锈钢","m2","41.89",{"v":377.1,"d":"377.10"},15796.72,0]
[null,null,"分部分项工程清单合计",null,null,"",0,724912.37,0]
["1","011701003001","里脚手架","1、装饰所需所有脚手架\n2、投标人自行勘察现场，结算不再调整","项","1",11093.41,11093.41,0]
["2","011703001001","垂直运输","1、垂直运输费\n2、投标人自行勘察现场，结算不再调整","项","1",8016.36,8016.36,0]
[null,null,"单价措施项目清单合计",null,null,"",0,19109.77,0]
["合    计",{"$nulls":6},744022.14,0]
["【清单大师计价软件江苏版V9.45】"]

{"sheet":"3.3 表-11 总价措施项目清单与计价表","index":4,"n_rows":23,"n_cols":9,"rows_kept":23,"merged":[[0,0,0,8],[1,0,1,4],[1,6,1,8],[21,0,21,4],[22,0,22,8]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
["工程名称：紫琅新天地部分公共区域装修工程-装饰",{"$nulls":4},"标段：",""]
["序号","项目编码","项目名称","计算基础","费率（%）","金额（元）","调整\n费率（%）","调整后\n金额（元）","备注"]
["1","011707001001","现场安全文明施工",null,0,14285.23]
["1.1",null,"基本费","分部分项工程费+单价措施项目费-除税工程设备费",{"v":1.7,"d":"1.700"},12648.38]
["1.2",null,"标化增加费","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["1.3",null,"扬尘污染防治增加费","分部分项工程费+单价措施项目费-除税工程设备费",{"v":0.22,"d":"0.220"},1636.85]
["2","011707010001","工程按质论价","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["3","011707002001","夜间施工","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["4","011707004001","二次搬运","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["5","011707005001","冬雨季施工","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["6","011707006001","地上、地下设施、建筑物的临时保护设施","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["7","011707007001","已完工程及设备保护费","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["8","011707008001","临时设施费","分部分项工程费+单价措施项目费-除税工程设备费",{"v":0.8,"d":"0.800"},5952.18]
["9","011707009001","赶工措施费","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["10","01B001","特殊条件下施工增加费","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["11","011707003001","非夜间施工照明","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["12","011707011001","住宅工程分户验收","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["13","011707012001","建筑工人实名制费用","分部分项工程费+单价措施项目费-除税工程设备费",{"v":0.03,"d":"0.030"},223.21]
["14","011707015001","智慧工地费用","分部分项工程费+单价措施项目费-除税工程设备费",0,0,null,null,"现场安全隐患排查、人员信息动态管理、扬尘管控视频监控、高处作业防护预警、危大工程监测预警和集成平台等设备、软件和管理费用。"]
["15","011707016001","新冠疫情常态化防控","分部分项工程费+单价措施项目费-除税工程设备费",{"v":0.3,"d":"0.300"},2232.07,null,null,"1. 防控物资费：口罩、酒精、测温枪、红外体温探测仪、防护服、护目镜、手套、消毒喷壶、电动喷雾器、水银温度计、防疫标语、宣传牌、废弃防疫物资专用回收箱（垃圾桶）等。2.防控人员费：因疫情防控增加的专职消杀人员及现场管理人员的工资。3.防控增加的临时设施费：主要为现场设置的隔离棚、隔离围栏、隔离用集装箱、扩建的工人宿舍等。4.重点人群常态化核酸自费检测费用、交通和时间占用。"]
["合   计",{"$nulls":4},22692.69]
["【清单大师计价软件江苏版V9.45】"]

{"sheet":"3.4 表-12 其他项目清单与计价汇总表","index":5,"n_rows":11,"n_cols":5,"rows_kept":11,"merged":[[0,0,0,4],[1,0,1,2],[9,0,9,1],[10,0,10,4]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表"]
["工程名称：紫琅新天地部分公共区域装修工程-装饰",null,null,"标段：",""]
["序号","项目名称","金额(元)","结算金额(元)","备注"]
["1","暂列金额",{"v":85000,"d":"85000.00"}]
["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]
["合  计",null,{"v":85000,"d":"85000.00"}]
["【清单大师计价软件江苏版V9.45】"]

{"sheet":"3.5 表-12-1 暂列金额明细表","index":6,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[0,0,0,4],[1,0,1,2],[4,0,4,2],[5,0,5,4]],"flags":["formulas_cached_only"]}
["暂列金额明细表"]
["工程名称：紫琅新天地部分公共区域装修工程-装饰",null,null,"标段：",""]
["序号","项目名称","计量单位","暂定金额(元)","备注"]
["1","暂列金",null,{"v":85000,"d":"85000.00"}]
["合  计",null,null,{"v":85000,"d":"85000.00"}]
["【清单大师计价软件江苏版V9.45】"]

{"sheet":"3.6 表-13 规费、税金项目计价表","index":7,"n_rows":10,"n_cols":6,"rows_kept":10,"merged":[[0,0,0,5],[1,0,1,2],[1,4,1,5],[8,0,8,4],[9,0,9,5]],"flags":["formulas_cached_only"]}
["规费、税金项目计价表"]
["工程名称：紫琅新天地部分公共区域装修工程-装饰",null,null,"标段：",""]
["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,24018.36,0,24018.36]
["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",851714.83,{"v":2.4,"d":"2.400"},20441.16]
["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",851714.83,{"v":0.42,"d":"0.420"},{"v":3577.2,"d":"3577.20"}]
["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",851714.83,0,0]
["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",875733.19,{"v":9,"d":"9.000"},78815.99]
["合  计",{"$nulls":4},102834.35]
["【清单大师计价软件江苏版V9.45】"]

{"sheet":"4.1 表-04 单位工程招标控制价表","index":8,"n_rows":22,"n_cols":4,"rows_kept":22,"merged":[[0,0,0,3],[1,0,1,1],[20,0,20,1],[21,0,21,3]],"flags":["formulas_cached_only"]}
["单位工程招标控制价表"]
["工程名称：紫琅新天地部分公共区域装修工程-安装",null,"标段：",""]
["序号","汇总内容","金额(元)","其中:暂估价(元)"]
["1","分部分项工程量清单计价合计",{"v":42451.3,"d":"42451.30"},0]
["1.1","人工费",10425.22,0]
["1.2","材料费",26371.31,0]
["1.3","施工机具使用费",48.34,0]
["1.4","企业管理费",4159.73,0]
["1.5","利润",1446.72,0]
["2","措施项目清单计价合计",1803.54,0]
["2.1","单价措施项目费",456.25,0]
["2.2","总价措施项目费",1347.29,0]
["2.2.1","  其中：安全文明施工措施费",733.72,0]
["3","其他项目清单计价合计",0,0]
["3.1","  其中：暂列金额",0,0]
["3.2","  其中：专业工程暂估价",0,0]
["3.3","  其中：计日工",0,0]
["3.4","  其中：总承包服务费",0,0]
["4","规费",1247.99,0]
["5","税金",4095.25,0]
["招标控制价合计",null,49598.08,0]
["【清单大师计价软件江苏版V9.45】"]

{"sheet":"4.2 表-08 分部分项工程和单价措施项目清单与计价表","index":9,"n_rows":22,"n_cols":9,"rows_kept":22,"merged":[[0,0,0,8],[1,0,1,3],[1,5,1,8],[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],[16,2,16,3],[17,2,17,3],[19,2,19,3],[20,0,20,6],[21,0,21,8]],"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：紫琅新天地部分公共区域装修工程-安装",{"$nulls":3},"标段：",""]
["序号","项目编码","项目名称","项目特征描述","计量\n单位","工程量","金额（元）"]
[{"$nulls":6},"综合单价","合价","其中"]
[{"$nulls":8},"暂估价"]
[null,"1","照明",null,"项","",0,0,0]
["1","030404034001","配电箱改造","1、名称:回路断路器\n2、规格:按设计图纸及业主要求","个","35",44.71,1564.85,0]
["2","030411001001","配管","1、名称:JDG管\n2、规格:JDG20\n3、配置形式:砖、混凝土结构暗配","m","797.5",9.63,7679.93,0]
["3","030411004001","配线","1、配线形式:管内穿线\n2、规格:绝缘导线 BV-2.5mm2","m","2754.72",3.55,9779.26,0]
["4","030412004001","装饰灯","1、名称:吊灯\n2、型号:按设计要求\n3、安装形式:吊装","套","94",{"v":166.8,"d":"166.80"},{"v":15679.2,"d":"15679.20"},0]
["5","030404034002","照明开关","1、名称:单联单控开关\n2、规格:按设计要求\n3、安装方式:暗装","个","32",15.85,{"v":507.2,"d":"507.20"},0]
["6","030404034003","照明开关","1、名称:双联单控开关\n2、规格:按设计要求\n3、安装方式:暗装","个","16",18.48,295.68,0]
["7","030411006001","接线盒","1、名称:开关盒\n2、材质:按设计要求\n3、规格:86*86\n4、安装形式:嵌墙暗装","个","48",9.13,438.24,0]
["8","030411006002","接线盒","1、名称:接线盒\n2、材质:按设计要求\n3、规格:86*86\n4、安装形式:吊顶安装","个","94",13.15,{"v":1236.1,"d":"1236.10"},0]
["9","030413001001","铁构件","1、名称:电线管支吊架\n2、材质:型钢","kg","63.6",22.44,1427.18,0]
["10","030411001002","配管","1、名称:金属软管\n2、规格:DN15\n3、接地要求:符合规范要求","m","141",27.26,3843.66,0]
[null,null,"分部小计",null,null,"",0,{"v":42451.3,"d":"42451.30"},0]
[null,null,"分部分项工程清单合计",null,null,"",0,{"v":42451.3,"d":"42451.30"},0]
["1","031301017001","脚手架搭拆",null,"项","1",456.25,456.25,0]
[null,null,"单价措施项目清单合计",null,null,"",0,456.25,0]
["合    计",{"$nulls":6},42907.55,0]
["【清单大师计价软件江苏版V9.45】"]

{"sheet":"4.3 表-11 总价措施项目清单与计价表","index":10,"n_rows":23,"n_cols":9,"rows_kept":23,"merged":[[0,0,0,8],[1,0,1,4],[1,6,1,8],[21,0,21,4],[22,0,22,8]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
["工程名称：紫琅新天地部分公共区域装修工程-安装",{"$nulls":4},"标段：",""]
["序号","项目编码","项目名称","计算基础","费率（%）","金额（元）","调整\n费率（%）","调整后\n金额（元）","备注"]
["1","031302001001","现场安全文明施工",null,0,733.72]
["1.1",null,"基本费","分部分项工程费+单价措施项目费-除税工程设备费",{"v":1.5,"d":"1.500"},643.61]
["1.2",null,"标化增加费","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["1.3",null,"扬尘污染防治增加费","分部分项工程费+单价措施项目费-除税工程设备费",{"v":0.21,"d":"0.210"},90.11]
["2","031302010001","工程按质论价","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["3","031302002001","夜间施工","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["4","031302004001","二次搬运","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["5","031302005001","冬雨季施工","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["6","03B001","地上、地下设施、建筑物的临时保护设施","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["7","031302006001","已完工程及设备保护费","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["8","031302008001","临时设施费","分部分项工程费+单价措施项目费-除税工程设备费",{"v":1.1,"d":"1.100"},471.98]
["9","031302009001","赶工措施费","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["10","03B002","特殊条件下施工增加费","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["11","031302003001","非夜间施工照明","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["12","031302011001","住宅工程分户验收","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["13","031302012001","建筑工人实名制费用","分部分项工程费+单价措施项目费-除税工程设备费",{"v":0.03,"d":"0.030"},12.87]
["14","031302015001","智慧工地费用","分部分项工程费+单价措施项目费-除税工程设备费",0,0,null,null,"现场安全隐患排查、人员信息动态管理、扬尘管控视频监控、高处作业防护预警、危大工程监测预警和集成平台等设备、软件和管理费用。"]
["15","031302016001","新冠疫情常态化防控","分部分项工程费+单价措施项目费-除税工程设备费",{"v":0.3,"d":"0.300"},128.72,null,null,"1. 防控物资费：口罩、酒精、测温枪、红外体温探测仪、防护服、护目镜、手套、消毒喷壶、电动喷雾器、水银温度计、防疫标语、宣传牌、废弃防疫物资专用回收箱（垃圾桶）等。2.防控人员费：因疫情防控增加的专职消杀人员及现场管理人员的工资。3.防控增加的临时设施费：主要为现场设置的隔离棚、隔离围栏、隔离用集装箱、扩建的工人宿舍等。4.重点人群常态化核酸自费检测费用、交通和时间占用。"]
["合   计",{"$nulls":4},1347.29]
["【清单大师计价软件江苏版V9.45】"]

{"sheet":"4.4 表-12 其他项目清单与计价汇总表","index":11,"n_rows":11,"n_cols":5,"rows_kept":11,"merged":[[0,0,0,4],[1,0,1,2],[9,0,9,1],[10,0,10,4]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表"]
["工程名称：紫琅新天地部分公共区域装修工程-安装",null,null,"标段：",""]
["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]
["合  计",null,0]
["【清单大师计价软件江苏版V9.45】"]

{"sheet":"4.5 表-12-1 暂列金额明细表","index":12,"n_rows":5,"n_cols":5,"rows_kept":5,"merged":[[0,0,0,4],[1,0,1,2],[3,0,3,2],[4,0,4,4]],"flags":["formulas_cached_only"]}
["暂列金额明细表"]
["工程名称：紫琅新天地部分公共区域装修工程-安装",null,null,"标段：",""]
["序号","项目名称","计量单位","暂定金额(元)","备注"]
["合  计",null,null,0]
["【清单大师计价软件江苏版V9.45】"]

{"sheet":"4.6 表-13 规费、税金项目计价表","index":13,"n_rows":10,"n_cols":6,"rows_kept":10,"merged":[[0,0,0,5],[1,0,1,2],[1,4,1,5],[8,0,8,4],[9,0,9,5]],"flags":["formulas_cached_only"]}
["规费、税金项目计价表"]
["工程名称：紫琅新天地部分公共区域装修工程-安装",null,null,"标段：",""]
["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,1247.99,0,1247.99]
["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",44254.84,{"v":2.4,"d":"2.400"},1062.12]
["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",44254.84,{"v":0.42,"d":"0.420"},185.87]
["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",44254.84,0,0]
["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",45502.83,{"v":9,"d":"9.000"},4095.25]
["合  计",{"$nulls":4},5343.24]
["【清单大师计价软件江苏版V9.45】"]