{"text_format":"3","workbook":"xls","n_sheets":5,"sheets":["1.1 扉-1 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-13 规费、税金项目计价表"],"not_rendered":{"external_links":1,"defined_names":5},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1.1 扉-1 扉页","index":0,"n_rows":20,"n_cols":8,"rows_kept":20,"merged":[[1,2,2,6],[1,7,2,7],[4,0,4,9],[7,1,7,2],[7,6,7,8],[8,6,8,8],[10,1,11,2],[10,3,11,3],[10,5,11,5],[11,6,11,8],[12,6,12,8],[15,1,15,2],[15,6,15,8],[16,6,16,8],[19,1,19,2],[19,6,19,8]],"flags":["formulas_cached_only"]}
[]
[null,null,"帘子布浸胶车间照明及消防改造工程",{"$nulls":4},"工程"]
[]
[]
["招标工程量清单"]
[]
[]
[null,"招  标  人：",{"$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,"2025年03月25日",null,"复 核 时 间：","2025年03月25日"]

{"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":1,"n_rows":113,"n_cols":12,"rows_kept":113,"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],[18,2,18,3],[18,4,18,5],[18,9,18,10],[19,2,19,3],[19,4,19,5],[19,9,19,10],[20,2,20,5],[20,9,20,10],[21,2,21,5],[21,9,21,10],[22,0,22,8],[22,9,22,10],[24,3,24,11],[25,0,25,11],[26,0,26,4],[26,5,26,9],[26,10,26,11],[27,0,29,0],[27,1,29,1],[27,2,29,3],[27,4,29,5],[27,6,29,6],[27,7,29,7],[27,8,27,11],[28,8,29,8],[28,9,29,10],[30,2,30,3],[30,4,30,5],[30,9,30,10],[31,2,31,3],[31,4,31,5],[31,9,31,10],[32,0,33,0],[32,1,33,1],[32,2,33,3],[32,4,33,5],[32,6,33,6],[32,7,33,7],[32,8,33,8],[32,9,33,10],[32,11,33,11],[34,0,35,0],[34,1,35,1],[34,2,35,3],[34,4,35,5],[34,6,35,6],[34,7,35,7],[34,8,35,8],[34,9,35,10],[34,11,35,11],[36,0,37,0],[36,1,37,1],[36,2,37,3],[36,4,37,5],[36,6,37,6],[36,7,37,7],[36,8,37,8],[36,9,37,10],[36,11,37,11],[38,0,39,0],[38,1,39,1],[38,2,39,3],[38,4,39,5],[38,6,39,6],[38,7,39,7],[38,8,39,8],[38,9,39,10],[38,11,39,11],[40,2,40,3],[40,4,40,5],[40,9,40,10],[41,2,41,3],[41,4,41,5],[41,9,41,10],[42,2,42,3],[42,4,42,5],[42,9,42,10],[43,2,43,3],[43,4,43,5],[43,9,43,10],[44,2,44,3],[44,4,44,5],[44,9,44,10],[45,2,45,3],[45,4,45,5],[45,9,45,10],[46,0,46,8],[46,9,46,10],[48,3,48,11],[49,0,49,11],[50,0,50,4],[50,5,50,9],[50,10,50,11],[51,0,53,0],[51,1,53,1],[51,2,53,3],[51,4,53,5],[51,6,53,6],[51,7,53,7],[51,8,51,11],[52,8,53,8],[52,9,53,10],[54,2,54,3],[54,4,54,5],[54,9,54,10],[55,2,55,3],[55,4,55,5],[55,9,55,10],[56,2,56,3],[56,4,56,5],[56,9,56,10],[57,2,57,3],[57,4,57,5],[57,9,57,10],[58,2,58,3],[58,4,58,5],[58,9,58,10],[59,2,59,3],[59,4,59,5],[59,9,59,10],[60,2,60,5],[60,9,60,10],[61,2,61,5],[61,9,61,10],[62,2,62,3],[62,4,62,5],[62,9,62,10],[63,2,63,3],[63,4,63,5],[63,9,63,10],[64,2,64,3],[64,4,64,5],[64,9,64,10],[65,2,65,5],[65,9,65,10],[66,2,66,5],[66,9,66,10],[67,2,67,3],[67,4,67,5],[67,9,67,10],[68,2,68,3],[68,4,68,5],[68,9,68,10],[69,0,69,8],[69,9,69,10],[71,3,71,11],[72,0,72,11],[73,0,73,4],[73,5,73,9],[73,10,73,11],[74,0,76,0],[74,1,76,1],[74,2,76,3],[74,4,76,5],[74,6,76,6],[74,7,76,7],[74,8,74,11],[75,8,76,8],[75,9,76,10],[77,2,77,3],[77,4,77,5],[77,9,77,10],[78,2,78,3],[78,4,78,5],[78,9,78,10],[79,2,79,3],[79,4,79,5],[79,9,79,10],[80,2,80,5],[80,9,80,10],[81,2,81,5],[81,9,81,10],[82,2,82,3],[82,4,82,5],[82,9,82,10],[83,2,83,3],[83,4,83,5],[83,9,83,10],[84,2,84,5],[84,9,84,10],[85,2,85,3],[85,4,85,5],[85,9,85,10],[86,2,86,3],[86,4,86,5],[86,9,86,10],[87,2,87,3],[87,4,87,5],[87,9,87,10],[88,2,88,3],[88,4,88,5],[88,9,88,10],[89,2,89,3],[89,4,89,5],[89,9,89,10],[90,2,90,3],[90,4,90,5],[90,9,90,10],[91,2,91,3],[91,4,91,5],[91,9,91,10],[92,2,92,3],[92,4,92,5],[92,9,92,10],[93,2,93,3],[93,4,93,5],[93,9,93,10],[94,2,94,3],[94,4,94,5],[94,9,94,10],[95,2,95,3],[95,4,95,5],[95,9,95,10],[96,2,96,3],[96,4,96,5],[96,9,96,10],[97,2,97,3],[97,4,97,5],[97,9,97,10],[98,2,98,3],[98,4,98,5],[98,9,98,10],[99,2,99,3],[99,4,99,5],[99,9,99,10],[100,2,100,3],[100,4,100,5],[100,9,100,10],[101,2,101,3],[101,4,101,5],[101,9,101,10],[102,2,102,3],[102,4,102,5],[102,9,102,10],[103,2,103,3],[103,4,103,5],[103,9,103,10],[104,2,104,3],[104,4,104,5],[104,9,104,10],[105,2,105,3],[105,4,105,5],[105,9,105,10],[106,2,106,3],[106,4,106,5],[106,9,106,10],[107,2,107,3],[107,4,107,5],[107,9,107,10],[108,2,108,3],[108,4,108,5],[108,9,108,10],[109,0,109,8],[109,9,109,10],[110,0,110,8],[110,9,110,10],[112,3,112,11]],"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：帘子布浸胶车间照明及消防改造工程",{"$nulls":4},"标段：",{"$nulls":4},"第1页 共4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,"0304 电气设备安装工程",{"$nulls":4},""]
["1","030404017001","配电箱",null,"1、名称：配电箱-1AL9\n2、规格：具体详见图纸参数\n3、接线端子材质、规格：端子接线",null,"台","1"]
["2","030412002001","工厂灯",null,"1、名称：LED防爆灯\n2、规格：BZD185/220V/100W",null,"套","80"]
["3","030404034001","照明开关",null,"1、名称：排气扇开关",null,"个","3"]
["4","030404034002","照明开关",null,"1、名称：双联开关",null,"个","2"]
["5","030404034003","照明开关",null,"1、名称：照明控制按钮",null,"个","7"]
["6","030411004001","配线",null,"1、名称：铜芯电线\n2、配线形式：管内穿线\n3、型号：BV-1.5",null,"m","343.5"]
["7","030411004002","配线",null,"1、名称：铜芯电线\n2、配线形式：管内穿线\n3、型号：BV-2.5",null,"m","6375.99"]
["8","030412005001","荧光灯",null,"1、名称：LED带罩双支双端T8支架\n2、规格：T8F123 16W-765/1400",null,"套","60"]
["9","030404033001","风扇",null,"1、名称：排气扇\n2、规格：220V",null,"台","3"]
["10","030411001001","配管",null,"1、名称：配管\n2、材质：焊接钢管\n3、规格：SC15\n4、配置形式：暗敷",null,"m","114.5"]
["11","030411001003","配管",null,"1、名称：配管\n2、材质：焊接钢管\n3、规格：SC20\n4、配置形式：暗敷",null,"m","69.08"]
["12","030411001002","配管",null,"1、名称：配管\n2、材质：焊接钢管\n3、规格：SC25\n4、配置形式：暗敷",null,"m","881.25"]
["13","030408001001","电力电缆",null,"1、名称：铜芯电缆\n2、规格：YJV-5*16\n3、敷设方式、部位：穿管敷设",null,"m","30"]
["14","030413001013","铁构件",null,"1、名称：支吊架制作安装\n2、材质：型钢",null,"kg","128.09"]
[null,null,"分部小计",{"$nulls":4},""]
[null,null,"0309 消防工程",{"$nulls":4},""]
["本页小计"]
[]
[{"$nulls":3},"【新点2013清单造价江苏版 V10.3.6】"]
["分部分项工程和单价措施项目清单与计价表"]
["工程名称：帘子布浸胶车间照明及消防改造工程",{"$nulls":4},"标段：",{"$nulls":4},"第2页 共4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"]
["15","030901013002","灭火器",null,"1、形式：手提式磷酸铵盐干粉灭火器（含灭火器箱）\n2、规格、型号：2-MF/ABC3",null,"具(组)","17"]
["16","030901010003","室内消火栓",null,"1、安装方式：消火栓更换栓口",null,"套","4"]
["17","030901002006","消火栓钢管",null,"1、安装部位：室内\n2、材质、规格：内外热镀锌钢管-DN50\n3、连接形式：螺纹连接\n4、压力试验及冲洗设计要求：水冲洗",null,"m","305.34"]
[]
["18","030901002007","消火栓钢管",null,"1、安装部位：室内\n2、材质、规格：内外热镀锌钢管-DN65\n3、连接形式：沟槽连接\n4、压力试验及冲洗设计要求：水冲洗",null,"m","45.78"]
[]
["19","030901002004","消火栓钢管",null,"1、安装部位：室内\n2、材质、规格：内外热镀锌钢管-DN100\n3、连接形式：沟槽连接\n4、压力试验及冲洗设计要求：水冲洗",null,"m","111.52"]
[]
["20","030901002008","消火栓钢管",null,"1、安装部位：室内\n2、材质、规格：内外热镀锌钢管-DN150\n3、连接形式：沟槽连接\n4、压力试验及冲洗设计要求：水冲洗",null,"m","43.85"]
[]
["21","030901010004","室内消火栓",null,"1、型号、规格：消火栓（兼做试验消火栓）",null,"套","1"]
["22","031003001004","螺纹阀门",null,"1、类型：自动 排气阀 \n2、规格、压力等级：DN25",null,"个","1"]
["23","031003003017","焊接法兰阀门",null,"1、类型：蝶阀\n2、规格、压力等级：DN65",null,"个","1"]
["24","031003003019","焊接法兰阀门",null,"1、类型：蝶阀\n2、规格、压力等级：DN100",null,"个","8"]
["25","031003003018","焊接法兰阀门",null,"1、类型：蝶阀\n2、规格、压力等级：DN150",null,"个","4"]
[]
["本页小计"]
[]
[{"$nulls":3},"【新点2013清单造价江苏版 V10.3.6】"]
["分部分项工程和单价措施项目清单与计价表"]
["工程名称：帘子布浸胶车间照明及消防改造工程",{"$nulls":4},"标段：",{"$nulls":4},"第3页 共4页"]
["序号","项目编码","项目名称",null,"项目特征描述",null,"计量\n单位","工程量","金额（元）"]
[{"$nulls":8},"综合单价","合价",null,"其中"]
[{"$nulls":11},"暂估价"]
["26","031003003020","焊接法兰阀门",null,"1、类型：闸阀（含更换）\n2、规格、压力等级：DN100",null,"个","2"]
["27","031003003021","焊接法兰阀门",null,"1、类型：304不锈钢球阀\n2、规格、压力等级：DN100",null,"个","1"]
["28","031003003022","焊接法兰阀门",null,"1、类型：304不锈钢球阀\n2、规格、压力等级：DN50",null,"个","8"]
["29","031201001002","管道刷油",null,"1、油漆品种：红色调和漆\n2、涂刷遍数、漆膜厚度：二遍",null,"m2","112.65"]
["30","031002001046","管道支架",null,"1、材质：管道 支架 制作 安装",null,"Kg","450.22"]
["31","031201003008","金属结构刷油",null,"1、除锈级别：除轻锈\n2、油漆品种：樟丹、灰色调和漆\n3、涂刷遍数、漆膜厚度：各二道",null,"kg","450.22"]
[null,null,"分部小计",{"$nulls":4},""]
[null,null,"0309 火灾报警工程",{"$nulls":4},""]
["32","030411001004","配管",null,"1、名称：配管\n2、材质：紧定式镀锌电线管\n3、规格：JDG20\n4、配置形式：暗敷",null,"m","123.98"]
["33","030411004080","配线",null,"1、名称：电气配线\n2、配线形式：管内穿线\n3、型号：ZN-RY-4*1.5",null,"m","123.98"]
["34","030904003011","按钮",null,"1、名称： 消火栓报警按钮",null,"个","27"]
[null,null,"分部小计",{"$nulls":4},""]
[null,null,"0309 一层更换",{"$nulls":4},""]
["35","030412004005","装饰灯",null,"1、名称：疏散出口指示灯\n2、规格：DC36V,自带蓄电池90min\n3、安装形式：壁装",null,"套","7"]
["36","030411004005","配线",null,"1、名称：多芯软导线\n2、型号：ZN-RVS-2*2.5\n3、配线部位：管内穿线",null,"m","150"]
["本页小计"]
[]
[{"$nulls":3},"【新点2013清单造价江苏版 V10.3.6】"]
["分部分项工程和单价措施项目清单与计价表"]
["工程名称：帘子布浸胶车间照明及消防改造工程",{"$nulls":4},"标段：",{"$nulls":4},"第4页 共4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"]
["37","030411001005","配管",null,"1、名称：配管\n2、材质：紧定式镀锌电线管\n3、规格：JDG20\n4、配置形式：暗敷",null,"m","150"]
["38","030412001002","消火栓联动调试及接线",null,"1、名称：消火栓联动调试及接线",null,"项","1"]
["39","030412001003","消火栓门更换",null,"1、名称：消火栓门更换",null,"套","2"]
[null,null,"分部小计",{"$nulls":4},""]
[null,null,"分部分项合计",{"$nulls":4},""]
["1","031301017001","脚手架搭拆",{"$nulls":3},"项","1"]
["2","03B001","施工超高增加费",{"$nulls":3},"项","1"]
[null,null,"单价措施合计",{"$nulls":4},""]
{"$rows_empty":24}
["本页小计"]
["合    计"]
[]
[{"$nulls":3},"【新点2013清单造价江苏版 V10.3.6】"]

{"sheet":"3.2 表-11 总价措施项目清单与计价表","index":2,"n_rows":38,"n_cols":14,"rows_kept":38,"merged":[[0,0,0,14],[1,0,1,6],[1,7,1,11],[1,12,1,14],[2,2,2,4],[2,6,2,7],[2,8,2,9],[2,11,2,12],[2,13,2,14],[3,2,3,4],[3,6,3,7],[3,8,3,9],[3,11,3,12],[3,13,3,14],[4,2,4,4],[4,6,4,7],[4,8,4,9],[4,11,4,12],[4,13,4,14],[5,2,5,4],[5,6,5,7],[5,8,5,9],[5,11,5,12],[5,13,5,14],[6,2,6,4],[6,6,6,7],[6,8,6,9],[6,11,6,12],[6,13,6,14],[7,2,7,4],[7,6,7,7],[7,8,7,9],[7,11,7,12],[7,13,7,14],[8,2,8,4],[8,6,8,7],[8,8,8,9],[8,11,8,12],[8,13,8,14],[9,2,9,4],[9,6,9,7],[9,8,9,9],[9,11,9,12],[9,13,9,14],[10,2,10,4],[10,6,10,7],[10,8,10,9],[10,11,10,12],[10,13,10,14],[11,2,11,4],[11,6,11,7],[11,8,11,9],[11,11,11,12],[11,13,11,14],[12,2,12,4],[12,6,12,7],[12,8,12,9],[12,11,12,12],[12,13,12,14],[13,2,13,4],[13,6,13,7],[13,8,13,9],[13,11,13,12],[13,13,13,14],[14,2,14,4],[14,6,14,7],[14,8,14,9],[14,11,14,12],[14,13,14,14],[15,2,15,4],[15,6,15,7],[15,8,15,9],[15,11,15,12],[15,13,15,14],[16,0,16,14],[17,3,17,14],[18,0,18,3],[18,9,18,13],[19,0,19,14],[20,0,20,6],[20,7,20,11],[20,12,20,14],[21,2,21,4],[21,6,21,7],[21,8,21,9],[21,11,21,12],[21,13,21,14],[22,2,22,4],[22,6,22,7],[22,8,22,9],[22,11,22,12],[22,13,22,14],[23,0,24,0],[23,1,24,1],[23,2,24,4],[23,5,24,5],[23,6,24,7],[23,8,24,9],[23,10,24,10],[23,11,24,12],[23,13,24,14],[25,0,27,0],[25,1,27,1],[25,2,27,4],[25,5,27,5],[25,6,27,7],[25,8,27,9],[25,10,27,10],[25,11,27,12],[25,13,27,14],[28,2,28,4],[28,6,28,7],[28,8,28,9],[28,11,28,12],[28,13,28,14],[29,2,29,4],[29,6,29,7],[29,8,29,9],[29,11,29,12],[29,13,29,14],[30,0,32,0],[30,1,32,1],[30,2,32,4],[30,5,32,5],[30,6,32,7],[30,8,32,9],[30,10,32,10],[30,11,32,12],[30,13,32,14],[33,2,33,4],[33,6,33,7],[33,8,33,9],[33,11,33,12],[33,13,33,14],[34,0,34,14],[36,3,36,14],[37,0,37,3],[37,9,37,13]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
["工程名称：帘子布浸胶车间照明及消防改造工程",{"$nulls":6},"标段：",{"$nulls":4},"第1页 共2页"]
["序号","项目编码","项目名称",null,null,"计算基础","费率（%）",null,"金额（元）",null,"调整\n费率（%）","调整后\n金额（元）",null,"备注"]
["1","031302001001","安全文明施工费",{"$nulls":3},""]
["1.1",null,"基本费",null,null,"分部分项合计+单价措施项目合计-除税工程设备费","1.500"]
["1.2",null,"增加费",null,null,"分部分项合计+单价措施项目合计-除税工程设备费",""]
["1.3",null,"扬尘污染防治增加费",null,null,"分部分项合计+单价措施项目合计-除税工程设备费","0.210"]
["2","031302002001","夜间施工增加",null,null,"分部分项合计+单价措施项目合计-除税工程设备费",""]
["3","031302003001","非夜间施工增加",null,null,"分部分项合计+单价措施项目合计-除税工程设备费",""]
["4","031302004001","二次搬运",null,null,"分部分项合计+单价措施项目合计-除税工程设备费",""]
["5","031302005001","冬雨季施工增加",null,null,"分部分项合计+单价措施项目合计-除税工程设备费",""]
["6","031302006001","已完工程及设备保护",null,null,"分部分项合计+单价措施项目合计-除税工程设备费",""]
["7","031302008001","临时设施",null,null,"分部分项合计+单价措施项目合计-除税工程设备费",""]
["8","031302009001","赶工措施",null,null,"分部分项合计+单价措施项目合计-除税工程设备费",""]
[]
[]
[]
[{"$nulls":3},"【新点2013清单造价江苏版 V10.3.6】"]
["编制人（造价人员）：",{"$nulls":8},"复核人（造价工程师）："]
["总价措施项目清单与计价表"]
["工程名称：帘子布浸胶车间照明及消防改造工程",{"$nulls":6},"标段：",{"$nulls":4},"第2页 共2页"]
["序号","项目编码","项目名称",null,null,"计算基础","费率（%）",null,"金额（元）",null,"调整\n费率（%）","调整后\n金额（元）",null,"备注"]
["9","031302010001","工程按质论价",null,null,"分部分项合计+单价措施项目合计-除税工程设备费",""]
["10","031302011001","住宅分户验收",null,null,"分部分项合计+单价措施项目合计-除税工程设备费","",{"$nulls":6},"在计取住宅分户验收时，大型土石方工程、桩基工程和地下室部分不计入计费基础"]
[]
["11","031302012001","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","",{"$nulls":6},"建筑工人实名制设备由建筑工人工资专用账户开户银行提供的，建筑工人实名制费用按表中费率乘以0.5系数计取"]
[]
[]
["12","031302090001","地上、地下设施、建筑物的临时保护设施",null,null,"分部分项合计+单价措施项目合计-除税工程设备费",""]
["13","031302091001","特殊条件下施工增加费",null,null,"分部分项合计+单价措施项目合计-除税工程设备费",""]
["14","031302015001","智慧工地费用",null,null,"分部分项合计+单价措施项目合计-除税工程设备费","",{"$nulls":6},"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。"]
[]
[]
[]
[]
[]
[{"$nulls":3},"【新点2013清单造价江苏版 V10.3.6】"]
["编制人（造价人员）：",{"$nulls":8},"复核人（造价工程师）："]

{"sheet":"3.3 表-12 其他项目清单与计价汇总表","index":3,"n_rows":44,"n_cols":8,"rows_kept":44,"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：帘子布浸胶车间照明及消防改造工程",{"$nulls":3},"标段：",null,null,"第1页 共1页"]
["序号","项目名称",null,"金额(元)",null,"结算金额(元)","备注"]
["1","暂列金额",null,""]
["2","暂估价",null,""]
["2.1","材料暂估价",null,""]
["2.2","专业工程暂估价",null,""]
["3","计日工",null,""]
["4","总承包服务费",null,""]
{"$rows_empty":32}
["合  计",null,null,""]
[]
[null,null,"【新点2013清单造价江苏版 V10.3.6】"]

{"sheet":"3.4 表-13 规费、税金项目计价表","index":4,"n_rows":41,"n_cols":11,"rows_kept":41,"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],[36,1,36,2],[36,3,36,5],[36,6,36,7],[36,8,36,9],[36,10,36,11],[37,0,37,9],[37,10,37,11],[39,2,39,11],[40,0,40,3],[40,7,40,10]],"flags":["formulas_cached_only"]}
["规费、税金项目计价表"]
["工程名称：帘子布浸胶车间照明及消防改造工程",{"$nulls":4},"标段：",{"$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},"2.400"]
["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",{"$nulls":4},"0.420"]
["1.3","环境保护税",null,"分部分项工程费+措施项目费+其他项目费-除税工程设备费",{"$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":29}
["合  计"]
[]
[null,null,"【新点2013清单造价江苏版 V10.3.6】"]
["编制人（造价人员）：",{"$nulls":6},"复核人（造价工程师）："]