{"text_format":"3","workbook":"xls","n_sheets":6,"sheets":["1.1 封-1 封面","1.2 扉-1 扉页","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":10},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1.1 封-1 封面","index":0,"n_rows":12,"n_cols":8,"rows_kept":12,"merged":[[1,1,1,6],[3,0,3,8],[5,2,5,3],[8,2,8,3],[11,3,11,5]],"flags":["formulas_cached_only"]}
[]
[null,"燃气表表后管接驳工程",{"$nulls":5},"工程"]
[]
["招标工程量清单"]
[]
[null,null,"招  标  人："]
[{"$nulls":4},"（单位盖章）"]
[]
[null,null,"造价咨询人："]
[{"$nulls":4},"（单位盖章）"]
[]
[{"$nulls":3},"2023年05月16日"]

{"sheet":"1.2 扉-1 扉页","index":1,"n_rows":16,"n_cols":8,"rows_kept":16,"merged":[[1,2,1,6],[3,0,3,9],[5,1,5,2],[5,6,5,8],[6,6,6,8],[8,1,9,2],[8,3,9,3],[8,5,9,5],[9,6,9,8],[10,6,10,8],[12,1,12,2],[12,6,12,8],[13,6,13,8],[15,1,15,2],[15,6,15,8]],"flags":["formulas_cached_only"]}
[]
[null,null,"燃气表表后管接驳工程",{"$nulls":4},"工程"]
[]
["招标工程量清单"]
[]
[null,"招  标  人：",{"$nulls":3},"造价咨询人："]
[{"$nulls":3},"（单位盖章）",null,null,"（单位资质专用章）"]
[]
[null,"法定代表人\n或其授权人：",{"$nulls":3},"法定代表人\n或其授权人："]
[]
[{"$nulls":3},"（签字或盖章）",null,null,"（签字或盖章）"]
[]
[null,"编  制  人：",{"$nulls":3},"复  核  人："]
[{"$nulls":3},"（造价人员签字盖专用章）",null,null,"（造价工程师签字盖专用章）"]
[]
[null,"编 制 时 间：",null,"2023年05月16日",null,"复 核 时 间：","2023年05月16日"]

{"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":2,"n_rows":94,"n_cols":9,"rows_kept":94,"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],[16,2,16,3],[17,2,17,3],[28,2,28,3],[29,2,29,3],[40,2,40,3],[41,2,41,3],[52,2,52,3],[53,2,53,3],[64,2,64,3],[65,2,65,3],[76,2,76,3],[77,2,77,3],[88,2,88,3],[89,2,89,3],[91,2,91,3],[92,0,92,6],[93,0,93,8]],"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：燃气表表后管接驳工程",{"$nulls":4},"标段：",""]
["序号","项目编码","项目名称","项目特征描述","计量\n单位","工程量","金额（元）"]
[{"$nulls":6},"综合单价","合价","其中"]
[{"$nulls":8},"暂估价"]
[null,null,"83M2户型6户",null,null,""]
["1","030801006001","低压不锈钢管","1、名称:不锈钢波纹管\n2、规格:4分","m","28.2"]
["2","030801006002","低压不锈钢管","1、名称:不锈钢波纹管\n2、规格:3分","m","4.8"]
["3","030804003001","低压不锈钢管件","1、名称:不锈钢接头\n2、规格:4分","个","6"]
["4","030804003002","低压不锈钢管件","1、名称:不锈钢接头\n2、规格:3分","个","6"]
["5","030804010001","低压铜及铜合金管件","1、名称:铜制三通\n2、规格:4分","个","6"]
["6","030804010002","低压铜及铜合金管件","1、名称:铜对丝\n2、规格:4分","个","6"]
["7","030804003003","低压不锈钢管件","1、名称:不锈钢墙盖\n2、规格:4分","个","12"]
["8","030804003004","低压不锈钢管件","1、名称:不锈钢变径\n2、规格:4分变3分","个","6"]
["9","030807001001","低压螺纹阀门","1、名称:球阀\n2、材质:不锈钢\n3、型号、规格:4分\n4、连接形式:螺纹连接","个","6"]
["10","030807001002","低压螺纹阀门","1、名称:球阀\n2、材质:不锈钢\n3、型号、规格:3分\n4、连接形式:螺纹连接","个","6"]
[null,null,"分部小计",null,null,""]
[null,null,"110M2户型234户",null,null,""]
["11","030801006003","低压不锈钢管","1、名称:不锈钢波纹管\n2、规格:4分","m","1099.8"]
["12","030801006004","低压不锈钢管","1、名称:不锈钢波纹管\n2、规格:3分","m","187.2"]
["13","030804003005","低压不锈钢管件","1、名称:不锈钢接头\n2、规格:4分","个","234"]
["14","030804003006","低压不锈钢管件","1、名称:不锈钢接头\n2、规格:3分","个","234"]
["15","030804010003","低压铜及铜合金管件","1、名称:铜制三通\n2、规格:4分","个","234"]
["16","030804010004","低压铜及铜合金管件","1、名称:铜对丝\n2、规格:4分","个","234"]
["17","030804003007","低压不锈钢管件","1、名称:不锈钢墙盖\n2、规格:4分","个","234"]
["18","030804003008","低压不锈钢管件","1、名称:不锈钢变径\n2、规格:4分变3分","个","234"]
["19","030807001003","低压螺纹阀门","1、名称:球阀\n2、材质:不锈钢\n3、型号、规格:4分\n4、连接形式:螺纹连接","个","234"]
["20","030807001004","低压螺纹阀门","1、名称:球阀\n2、材质:不锈钢\n3、型号、规格:3分\n4、连接形式:螺纹连接","个","234"]
[null,null,"分部小计",null,null,""]
[null,null,"140M2户型66户",null,null,""]
["21","030801006005","低压不锈钢管","1、名称:不锈钢波纹管\n2、规格:4分","m","297"]
["22","030801006006","低压不锈钢管","1、名称:不锈钢波纹管\n2、规格:3分","m","52.8"]
["23","030804003009","低压不锈钢管件","1、名称:不锈钢接头\n2、规格:4分","个","66"]
["24","030804003010","低压不锈钢管件","1、名称:不锈钢接头\n2、规格:3分","个","66"]
["25","030804010005","低压铜及铜合金管件","1、名称:铜制三通\n2、规格:4分","个","66"]
["26","030804010006","低压铜及铜合金管件","1、名称:铜对丝\n2、规格:4分","个","66"]
["27","030804003011","低压不锈钢管件","1、名称:不锈钢墙盖\n2、规格:4分","个","66"]
["28","030804003012","低压不锈钢管件","1、名称:不锈钢变径\n2、规格:4分变3分","个","66"]
["29","030807001005","低压螺纹阀门","1、名称:球阀\n2、材质:不锈钢\n3、型号、规格:4分\n4、连接形式:螺纹连接","个","66"]
["30","030807001006","低压螺纹阀门","1、名称:球阀\n2、材质:不锈钢\n3、型号、规格:3分\n4、连接形式:螺纹连接","个","66"]
[null,null,"分部小计",null,null,""]
[null,null,"170M2户型97户",null,null,""]
["31","030801006007","低压不锈钢管","1、名称:不锈钢波纹管\n2、规格:4分","m","698.4"]
["32","030801006008","低压不锈钢管","1、名称:不锈钢波纹管\n2、规格:3分","m","77.6"]
["33","030804003013","低压不锈钢管件","1、名称:不锈钢接头\n2、规格:4分","个","97"]
["34","030804003014","低压不锈钢管件","1、名称:不锈钢接头\n2、规格:3分","个","97"]
["35","030804010007","低压铜及铜合金管件","1、名称:铜制三通\n2、规格:4分","个","97"]
["36","030804010008","低压铜及铜合金管件","1、名称:铜对丝\n2、规格:4分","个","97"]
["37","030804003015","低压不锈钢管件","1、名称:不锈钢墙盖\n2、规格:4分","个","97"]
["38","030804003016","低压不锈钢管件","1、名称:不锈钢变径\n2、规格:4分变3分","个","97"]
["39","030807001007","低压螺纹阀门","1、名称:球阀\n2、材质:不锈钢\n3、型号、规格:4分\n4、连接形式:螺纹连接","个","97"]
["40","030807001008","低压螺纹阀门","1、名称:球阀\n2、材质:不锈钢\n3、型号、规格:3分\n4、连接形式:螺纹连接","个","97"]
[null,null,"分部小计",null,null,""]
[null,null,"220M2户型32户",null,null,""]
["41","030801006009","低压不锈钢管","1、名称:不锈钢波纹管\n2、规格:4分","m","198.4"]
["42","030801006010","低压不锈钢管","1、名称:不锈钢波纹管\n2、规格:3分","m","25.6"]
["43","030804003017","低压不锈钢管件","1、名称:不锈钢接头\n2、规格:4分","个","32"]
["44","030804003018","低压不锈钢管件","1、名称:不锈钢接头\n2、规格:3分","个","32"]
["45","030804010009","低压铜及铜合金管件","1、名称:铜制三通\n2、规格:4分","个","32"]
["46","030804010010","低压铜及铜合金管件","1、名称:铜对丝\n2、规格:4分","个","32"]
["47","030804003019","低压不锈钢管件","1、名称:不锈钢墙盖\n2、规格:4分","个","32"]
["48","030804003020","低压不锈钢管件","1、名称:不锈钢变径\n2、规格:4分变3分","个","32"]
["49","030807001009","低压螺纹阀门","1、名称:球阀\n2、材质:不锈钢\n3、型号、规格:4分\n4、连接形式:螺纹连接","个","32"]
["50","030807001010","低压螺纹阀门","1、名称:球阀\n2、材质:不锈钢\n3、型号、规格:3分\n4、连接形式:螺纹连接","个","32"]
[null,null,"分部小计",null,null,""]
[null,null,"220M2户型32户",null,null,""]
["51","030801006011","低压不锈钢管","1、名称:不锈钢波纹管\n2、规格:4分","m","198.4"]
["52","030801006012","低压不锈钢管","1、名称:不锈钢波纹管\n2、规格:3分","m","25.6"]
["53","030804003021","低压不锈钢管件","1、名称:不锈钢接头\n2、规格:4分","个","32"]
["54","030804003022","低压不锈钢管件","1、名称:不锈钢接头\n2、规格:3分","个","32"]
["55","030804010011","低压铜及铜合金管件","1、名称:铜制三通\n2、规格:4分","个","32"]
["56","030804010012","低压铜及铜合金管件","1、名称:铜对丝\n2、规格:4分","个","32"]
["57","030804003023","低压不锈钢管件","1、名称:不锈钢墙盖\n2、规格:4分","个","32"]
["58","030804003024","低压不锈钢管件","1、名称:不锈钢变径\n2、规格:4分变3分","个","32"]
["59","030807001011","低压螺纹阀门","1、名称:球阀\n2、材质:不锈钢\n3、型号、规格:4分\n4、连接形式:螺纹连接","个","32"]
["60","030807001012","低压螺纹阀门","1、名称:球阀\n2、材质:不锈钢\n3、型号、规格:3分\n4、连接形式:螺纹连接","个","32"]
[null,null,"分部小计",null,null,""]
[null,null,"280M2户型1户",null,null,""]
["61","030801006013","低压不锈钢管","1、名称:不锈钢波纹管\n2、规格:4分","m","4.5"]
["62","030801006014","低压不锈钢管","1、名称:不锈钢波纹管\n2、规格:3分","m","0.8"]
["63","030804003025","低压不锈钢管件","1、名称:不锈钢接头\n2、规格:4分","个","1"]
["64","030804003026","低压不锈钢管件","1、名称:不锈钢接头\n2、规格:3分","个","1"]
["65","030804010013","低压铜及铜合金管件","1、名称:铜制三通\n2、规格:4分","个","1"]
["66","030804010014","低压铜及铜合金管件","1、名称:铜对丝\n2、规格:4分","个","1"]
["67","030804003027","低压不锈钢管件","1、名称:不锈钢墙盖\n2、规格:4分","个","1"]
["68","030804003028","低压不锈钢管件","1、名称:不锈钢变径\n2、规格:4分变3分","个","1"]
["69","030807001013","低压螺纹阀门","1、名称:球阀\n2、材质:不锈钢\n3、型号、规格:4分\n4、连接形式:螺纹连接","个","1"]
["70","030807001014","低压螺纹阀门","1、名称:球阀\n2、材质:不锈钢\n3、型号、规格:3分\n4、连接形式:螺纹连接","个","1"]
[null,null,"分部小计",null,null,""]
[null,null,"分部分项工程清单合计",null,null,""]
["1","031301017001","脚手架搭拆",null,"项","1"]
[null,null,"单价措施项目清单合计",null,null,""]
["合    计"]
["【清单大师计价软件江苏版V9.46】"]

{"sheet":"2.2 表-11 总价措施项目清单与计价表","index":3,"n_rows":22,"n_cols":9,"rows_kept":22,"merged":[[0,0,0,8],[1,0,1,4],[1,6,1,8],[20,0,20,4],[21,0,21,8]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
["工程名称：燃气表表后管接驳工程",{"$nulls":4},"标段：",""]
["序号","项目编码","项目名称","计算基础","费率（%）","金额（元）","调整\n费率（%）","调整后\n金额（元）","备注"]
["1","031302001001","现场安全文明施工",null,0]
["1.1",null,"基本费","分部分项工程费+单价措施项目费-除税工程设备费",{"v":1.5,"d":"1.500"}]
["1.2",null,"标化增加费","分部分项工程费+单价措施项目费-除税工程设备费",0]
["1.3",null,"扬尘污染防治增加费","分部分项工程费+单价措施项目费-除税工程设备费",{"v":0.21,"d":"0.210"}]
["2","031302010001","工程按质论价","分部分项工程费+单价措施项目费-除税工程设备费",0]
["3","031302002001","夜间施工",null,0]
["4","031302004001","二次搬运",null,0]
["5","031302005001","冬雨季施工",null,0]
["6","03B001","地上、地下设施、建筑物的临时保护设施",null,0]
["7","031302006001","已完工程及设备保护费",null,0]
["8","031302008001","临时设施费",null,0]
["9","031302009001","赶工措施费",null,0]
["10","03B002","特殊条件下施工增加费",null,0]
["11","031302003001","非夜间施工照明",null,0]
["12","031302011001","住宅工程分户验收",null,0]
["13","031302012001","建筑工人实名制费用",null,0]
["14","031302015001","智慧工地费用",null,0,{"$nulls":3},"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。"]
["合   计"]
["【清单大师计价软件江苏版V9.46】"]

{"sheet":"2.3 表-12 其他项目清单与计价汇总表","index":4,"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：燃气表表后管接驳工程",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V9.46】"]

{"sheet":"2.4 表-13 规费、税金项目计价表","index":5,"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：燃气表表后管接驳工程",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,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"}]
["合  计"]
["【清单大师计价软件江苏版V9.46】"]