{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["1.2 表-08 分部分项工程和单价措施项目清单与计价表","1.4 表-11 总价措施项目清单与计价表","1.5 表-13 规费、税金项目计价表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1.2 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":19,"n_cols":9,"rows_kept":19,"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],[16,2,16,3],[17,0,17,6],[18,0,18,8]],"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：喷泉改造",{"$nulls":4},"标段：1",""]
["序号","项目编码","项目名称","项目特征描述","计量\n单位","工程量","金额（元）"]
[{"$nulls":6},"综合单价","合价","其中"]
[{"$nulls":8},"暂估价"]
["1","030109001001","离心式泵","1、名称：喷泉泵\n2、规格型号：多级离心泵","台","3",null,null,0]
["2","030404017001","配电箱","1、名称：喷泉泵控制柜\n2、材质：防潮不锈钢\n3、规格：壁挂式相应规格","台","1",null,null,0]
["3","030408001001","电力电缆","1、名称：电力电缆\n2、型号：RVV\n3、规格：4*1.5","m","60",null,null,0]
["4","031003010001","软接头（软管）","1、名称：法兰金属软管\n2、规格：DN50/3M","个","1",null,null,0]
["5","030901003001","水喷淋（雾）喷头","1、名称：喷泉喷头\n2、型号：DN25","个","6",null,null,0]
["6","031003001001","螺纹阀门","1、名称：铜闸阀\n2、规格：DN50","个","3",null,null,0]
["7","03B001","管路整理","1、名称：不锈钢喷泉管道整理\n2、型号：DN15","项","1",null,null,0]
["8","03B002","水池清理","1、名称：前后水池杂物清理","项","1",null,null,0]
[9,"03B003","文化石修补","文化石修补","项",1]
[null,null,"分部分项工程清单合计",null,null,"",null,null,0]
["1","031301017001","脚手架搭拆",null,"项","1",null,null,0]
[null,null,"单价措施项目清单合计",null,null,"",null,null,0]
["合    计",{"$nulls":7},0]
["【清单大师计价软件江苏版V9.09】"]

{"sheet":"1.4 表-11 总价措施项目清单与计价表","index":1,"n_rows":20,"n_cols":9,"rows_kept":20,"merged":[[0,0,0,8],[1,0,1,4],[1,6,1,8],[18,0,18,4],[19,0,19,8]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
["工程名称：喷泉改造",{"$nulls":4},"标段：1",""]
["序号","项目编码","项目名称","计算基础","费率（%）","金额（元）","调整\n费率（%）","调整后\n金额（元）","备注"]
["1","031302001001","现场安全文明施工",null,0]
["1.1",null,"基本费","分部分项工程费+单价措施项目费-除税工程设备费",{"v":1.5,"d":"1.500"}]
["1.2",null,"标化增加费(省一星级)","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["1.3",null,"扬尘污染防治增加费","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["2","031302010001","工程按质论价(市优)","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["3","031302002001","夜间施工","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["4","031302004001","二次搬运","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["5","031302005001","冬雨季施工","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["6","03B003","地上、地下设施、建筑物的临时保护设施","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["7","031302006001","已完工程及设备保护费","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["8","031302008001","临时设施费","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["9","031302009001","赶工措施费","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["10","03B004","特殊条件下施工增加费","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["11","031302003001","非夜间施工照明","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["12","031302011001","住宅工程分户验收","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["合   计",{"$nulls":4},480.81]
["【清单大师计价软件江苏版V9.09】"]

{"sheet":"1.5 表-13 规费、税金项目计价表","index":2,"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：喷泉改造",null,null,"标段：1",""]
["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V9.09】"]