{"text_format":"3","workbook":"xls","n_sheets":7,"sheets":["1.1 扉-2 扉页","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-13 规费、税金项目计价表","3.5 承包人供应主要材料一览表"],"not_rendered":{"external_links":1,"defined_names":7},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1.1 扉-2 扉页","index":0,"n_rows":19,"n_cols":9,"rows_kept":19,"merged":[[1,2,2,7],[1,8,2,8],[4,0,4,10],[5,1,5,3],[5,4,5,9],[6,1,6,3],[6,4,6,9],[8,1,8,2],[8,3,8,4],[8,7,8,9],[9,3,9,4],[9,7,9,9],[12,1,12,2],[12,3,12,4],[12,7,12,9],[13,3,13,4],[13,7,13,9],[15,1,15,2],[15,3,15,4],[15,7,15,9],[16,3,16,4],[16,7,16,9],[18,1,18,2],[18,3,18,4],[18,7,18,9]],"flags":["formulas_cached_only"]}
[]
[null,null,"淋浴房设施完善项目",{"$nulls":5},"工程"]
[]
[]
["招 标 控 制 价"]
[null,"招标控制价（小写）：",null,null,33701.17]
[null,"          （大写）：",null,null,"叁万叁仟柒佰零壹元壹角柒分"]
[]
[null,"招  标  人：",{"$nulls":4},"造价咨询人："]
[{"$nulls":3},"（单位盖章）",{"$nulls":3},"（单位资质专用章）"]
[]
[]
[null,"法定代表人\n或其授权人：",{"$nulls":4},"法定代表人\n或其授权人："]
[{"$nulls":3},"（签字或盖章）",{"$nulls":3},"（签字或盖章）"]
[]
[null,"编  制  人：",{"$nulls":4},"复  核  人："]
[{"$nulls":3},"（造价人员签字盖专用章）",{"$nulls":3},"（造价工程师签字盖专用章）"]
[]
[null,"编 制 时 间：",null,"2023年01月11日",null,null,"复 核 时 间：","2023年01月11日"]

{"sheet":"2.1 表-03 单项工程招标控制价表","index":1,"n_rows":44,"n_cols":8,"rows_kept":44,"merged":[[0,0,0,7],[1,0,1,4],[1,5,1,7],[2,0,3,0],[2,1,3,2],[2,3,3,3],[2,4,2,7],[3,4,3,5],[4,1,4,2],[4,4,4,5],[5,1,5,2],[5,4,5,5],[6,1,6,2],[6,4,6,5],[7,1,7,2],[7,4,7,5],[8,1,8,2],[8,4,8,5],[9,1,9,2],[9,4,9,5],[10,1,10,2],[10,4,10,5],[11,1,11,2],[11,4,11,5],[12,1,12,2],[12,4,12,5],[13,1,13,2],[13,4,13,5],[14,1,14,2],[14,4,14,5],[15,1,15,2],[15,4,15,5],[16,1,16,2],[16,4,16,5],[17,1,17,2],[17,4,17,5],[18,1,18,2],[18,4,18,5],[19,1,19,2],[19,4,19,5],[20,1,20,2],[20,4,20,5],[21,1,21,2],[21,4,21,5],[22,1,22,2],[22,4,22,5],[23,1,23,2],[23,4,23,5],[24,1,24,2],[24,4,24,5],[25,1,25,2],[25,4,25,5],[26,1,26,2],[26,4,26,5],[27,1,27,2],[27,4,27,5],[28,1,28,2],[28,4,28,5],[29,1,29,2],[29,4,29,5],[30,1,30,2],[30,4,30,5],[31,1,31,2],[31,4,31,5],[32,1,32,2],[32,4,32,5],[33,1,33,2],[33,4,33,5],[34,1,34,2],[34,4,34,5],[35,1,35,2],[35,4,35,5],[36,1,36,2],[36,4,36,5],[37,1,37,2],[37,4,37,5],[38,1,38,2],[38,4,38,5],[39,1,39,2],[39,4,39,5],[40,1,40,2],[40,4,40,5],[41,0,41,2],[41,4,41,5],[43,2,43,7]],"flags":["formulas_cached_only"]}
["单项工程招标控制价表"]
["工程名称：淋浴房设施完善项目",{"$nulls":4},"第1页 共1页"]
["序号","单位工程名称",null,"金额(元)","其中：(元)"]
[{"$nulls":4},"暂估价",null,"安全文明\n施工费","规费"]
["1","淋浴房设施完善项目",null,"33701.17","",null,"557.91","847.99"]
{"$rows_empty":36}
["合  计",null,null,"33701.17","",null,"557.91","847.99"]
[]
[null,null,"【新点2013清单造价江苏版 V10.3.5】"]

{"sheet":"3.1 表-04 单位工程招标控制价表","index":2,"n_rows":44,"n_cols":6,"rows_kept":44,"merged":[[0,0,0,5],[1,0,1,2],[1,3,1,4],[2,1,2,3],[3,1,3,3],[4,1,4,3],[5,1,5,3],[6,1,6,3],[7,1,7,3],[8,1,8,3],[9,1,9,3],[10,1,10,3],[11,1,11,3],[12,1,12,3],[13,1,13,3],[14,1,14,3],[15,1,15,3],[16,1,16,3],[17,1,17,3],[18,1,18,3],[19,1,19,3],[20,1,20,3],[21,1,21,3],[22,1,22,3],[23,1,23,3],[24,1,24,3],[25,1,25,3],[26,1,26,3],[27,1,27,3],[28,1,28,3],[29,1,29,3],[30,1,30,3],[31,1,31,3],[32,1,32,3],[33,1,33,3],[34,1,34,3],[35,1,35,3],[36,1,36,3],[37,1,37,3],[38,1,38,3],[39,1,39,3],[40,1,40,3],[41,0,41,3],[43,2,43,5]],"flags":["formulas_cached_only"]}
["单位工程招标控制价表"]
["工程名称：淋浴房设施完善项目",null,null,"标段：",null,"第1页 共1页"]
["序号","汇总内容",null,null,"金额(元)","其中:暂估价(元)"]
["1","分部分项工程费",null,null,"29033.63",""]
["1.1","人工费",null,null,"2890.36",""]
["1.2","材料费",null,null,"24435.03",""]
["1.3","施工机具使用费",null,null,"25.41",""]
["1.4","企业管理费",null,null,"1247.62",""]
["1.5","利润",null,null,"435.21",""]
["2","措施项目费",null,null,"1036.88",""]
["2.1","单价措施项目费",null,null,"24.22",""]
["2.2","总价措施项目费",null,null,"1012.66",""]
["2.2.1","其中：安全文明施工措施费",null,null,"557.91",""]
["3","其他项目费",null,null,"",""]
["3.1","其中：暂列金额",null,null,"",""]
["3.2","其中：专业工程暂估",null,null,"",""]
["3.3","其中：计日工",null,null,"",""]
["3.4","其中：总承包服务费",null,null,"",""]
["4","规费",null,null,"847.99",""]
["5","税金",null,null,"2782.67",""]
{"$rows_empty":21}
["招标控制价合计=1+2+3+4+5-甲供材料费_含设备/1.01",{"$nulls":3},"33701.17",""]
[]
[null,null,"【新点2013清单造价江苏版 V10.3.5】"]

{"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":71,"n_cols":12,"rows_kept":71,"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],[5,2,5,3],[5,4,5,5],[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],[9,0,10,0],[9,1,10,1],[9,2,10,3],[9,4,10,5],[9,6,10,6],[9,7,10,7],[9,8,10,8],[9,9,10,10],[9,11,10,11],[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],[20,2,20,3],[20,4,20,5],[20,9,20,10],[21,2,21,3],[21,4,21,5],[21,9,21,10],[22,2,22,5],[22,9,22,10],[23,0,23,8],[23,9,23,10],[25,3,25,11],[26,0,26,11],[27,0,27,4],[27,5,27,9],[27,10,27,11],[28,0,30,0],[28,1,30,1],[28,2,30,3],[28,4,30,5],[28,6,30,6],[28,7,30,7],[28,8,28,11],[29,8,30,8],[29,9,30,10],[31,2,31,3],[31,4,31,5],[31,9,31,10],[32,2,32,5],[32,9,32,10],[33,2,33,3],[33,4,33,5],[33,9,33,10],[34,2,34,3],[34,4,34,5],[34,9,34,10],[35,2,35,3],[35,4,35,5],[35,9,35,10],[36,2,36,3],[36,4,36,5],[36,9,36,10],[37,2,37,3],[37,4,37,5],[37,9,37,10],[38,2,38,3],[38,4,38,5],[38,9,38,10],[39,2,39,3],[39,4,39,5],[39,9,39,10],[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],[46,2,46,3],[46,4,46,5],[46,9,46,10],[47,2,47,3],[47,4,47,5],[47,9,47,10],[48,2,48,3],[48,4,48,5],[48,9,48,10],[49,2,49,3],[49,4,49,5],[49,9,49,10],[50,2,50,3],[50,4,50,5],[50,9,50,10],[51,2,51,3],[51,4,51,5],[51,9,51,10],[52,2,52,3],[52,4,52,5],[52,9,52,10],[53,2,53,3],[53,4,53,5],[53,9,53,10],[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],[60,2,60,3],[60,4,60,5],[60,9,60,10],[61,2,61,3],[61,4,61,5],[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],[65,2,65,3],[65,4,65,5],[65,9,65,10],[66,2,66,3],[66,4,66,5],[66,9,66,10],[67,0,67,8],[67,9,67,10],[68,0,68,8],[68,9,68,10],[70,3,70,11]],"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：淋浴房设施完善项目",{"$nulls":4},"标段：",{"$nulls":4},"第1页 共2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"]
["1","011605001001","平面块料拆除",null,"1、天棚、墙地面拆除\n2、包含垃圾外运\n3、包干价结算不予调整",null,"项","1","3500.00","3500.00",null,""]
["2","011102003001","块料楼地面",null,"1、干硬性水泥砂浆粘贴800*800地砖\n2、位置：卫生间地面",null,"m2","2.91","192.64","560.58",null,""]
["3","011204003001","块料墙面",null,"1、1：3水泥砂浆粘贴400*800墙砖",null,"m2","20.58","246.07","5064.12",null,""]
["4","011102001001","石材楼地面",null,"1、1：3水泥砂浆粘贴大理石\n2、位置：淋浴间内",null,"m2","2.4","254.14","609.94",null,""]
["5","011302001001","吊顶天棚",null,"1、吊顶形式、吊杆规格、高度：全丝杆Φ8天棚吊筋\n2、龙骨材料种类、规格、中距：轻钢龙骨\n3、面层材料品种、规格、：300*300铝合金面板",null,"m2","3.91","192.34","752.05",null,""]
[]
["6","011210003001","玻璃隔断",null,"1、钢化磨砂玻璃隔断",null,"m2","7.84","682.50","5350.80",null,""]
["7","011501011001","矮柜",null,"1、更衣柜\n2、面层免漆板",null,"组","2","1100.00","2200.00",null,""]
["8","011208001001","柱（梁）面装饰",null,"1、轻钢龙骨基层\n2、面层水泥压力板\n3、包管道",null,"根","2","500.00","1000.00",null,""]
["9","010904002001","楼（地）面涂膜防水",null,"1、地面及墙面防水\n2、防水材料丙纶防水",null,"m2","9.89","65.00","642.85",null,""]
["10","031004017001","冷热水混合器",null,"1、电热水器\n2、规格：80L",null,"套","1","1188.67","1188.67",null,""]
["11","031004010001","淋浴器",null,"1、材质、规格：单柄混水阀淋浴器\n2、附件名称、数量：含阀门、软管等配件",null,"套","1","1253.68","1253.68",null,""]
["12","030404033001","风扇",null,"1、名称：排气扇\n2、安装方式：吸顶",null,"台","1","253.09","253.09",null,""]
["13","030404033002","浴霸",null,"1、名称：带照明暖风浴霸",null,"台","1","1903.09","1903.09",null,""]
["14","030412001003","普通灯具",null,"1、名称：防潮LED吸顶灯\n2、型号：LED-1*10W\n3、类型：吸顶",null,"套","2","118.16","236.32",null,""]
["15","011505006001","卫生间五金",null,"1、毛巾架、浴巾架、角架",null,"套","2","1259.22","2518.44",null,""]
["16","030411001001","配管配线",null,"1、管线及辅材安装",null,"项","1","2000.00","2000.00",null,""]
[null,null,"分部分项合计",{"$nulls":4},"","","29033.63",null,""]
["本页小计",{"$nulls":8},"29033.63",null,""]
[]
[{"$nulls":3},"【新点2013清单造价江苏版 V10.3.5】"]
["分部分项工程和单价措施项目清单与计价表"]
["工程名称：淋浴房设施完善项目",{"$nulls":4},"标段：",{"$nulls":4},"第2页 共2页"]
["序号","项目编码","项目名称",null,"项目特征描述",null,"计量\n单位","工程量","金额（元）"]
[{"$nulls":8},"综合单价","合价",null,"其中"]
[{"$nulls":11},"暂估价"]
["1","011701003001","里脚手架",{"$nulls":3},"项","1","24.22","24.22",null,""]
[null,null,"单价措施合计",{"$nulls":4},"","","24.22",null,""]
{"$rows_empty":34}
["本页小计",{"$nulls":8},"24.22",null,""]
["合    计",{"$nulls":8},"29057.85",null,""]
[]
[{"$nulls":3},"【新点2013清单造价江苏版 V10.3.5】"]

{"sheet":"3.3 表-11 总价措施项目清单与计价表","index":4,"n_rows":72,"n_cols":14,"rows_kept":72,"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],[8,0,11,0],[8,1,11,1],[8,2,11,4],[8,5,11,5],[8,6,11,7],[8,8,11,9],[8,10,11,10],[8,11,11,12],[8,13,11,14],[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],[18,3,18,14],[19,0,19,3],[19,9,19,13],[20,0,20,14],[21,0,21,6],[21,7,21,11],[21,12,21,14],[22,2,22,4],[22,6,22,7],[22,8,22,9],[22,11,22,12],[22,13,22,14],[23,2,23,4],[23,6,23,7],[23,8,23,9],[23,11,23,12],[23,13,23,14],[24,2,24,4],[24,6,24,7],[24,8,24,9],[24,11,24,12],[24,13,24,14],[25,2,25,4],[25,6,25,7],[25,8,25,9],[25,11,25,12],[25,13,25,14],[26,2,26,4],[26,6,26,7],[26,8,26,9],[26,11,26,12],[26,13,26,14],[27,2,27,4],[27,6,27,7],[27,8,27,9],[27,11,27,12],[27,13,27,14],[28,0,29,0],[28,1,29,1],[28,2,29,4],[28,5,29,5],[28,6,29,7],[28,8,29,9],[28,10,29,10],[28,11,29,12],[28,13,29,14],[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],[34,2,34,4],[34,6,34,7],[34,8,34,9],[34,11,34,12],[34,13,34,14],[35,2,35,4],[35,6,35,7],[35,8,35,9],[35,11,35,12],[35,13,35,14],[36,0,36,14],[37,3,37,14],[38,0,38,3],[38,9,38,13],[39,0,39,14],[40,0,40,6],[40,7,40,11],[40,12,40,14],[41,2,41,4],[41,6,41,7],[41,8,41,9],[41,11,41,12],[41,13,41,14],[42,0,44,0],[42,1,44,1],[42,2,44,4],[42,5,44,5],[42,6,44,7],[42,8,44,9],[42,10,44,10],[42,11,44,12],[42,13,44,14],[45,2,45,4],[45,6,45,7],[45,8,45,9],[45,11,45,12],[45,13,45,14],[46,2,46,4],[46,6,46,7],[46,8,46,9],[46,11,46,12],[46,13,46,14],[47,2,47,4],[47,6,47,7],[47,8,47,9],[47,11,47,12],[47,13,47,14],[48,2,48,4],[48,6,48,7],[48,8,48,9],[48,11,48,12],[48,13,48,14],[49,2,49,4],[49,6,49,7],[49,8,49,9],[49,11,49,12],[49,13,49,14],[50,2,50,4],[50,6,50,7],[50,8,50,9],[50,11,50,12],[50,13,50,14],[51,2,51,4],[51,6,51,7],[51,8,51,9],[51,11,51,12],[51,13,51,14],[52,2,52,4],[52,6,52,7],[52,8,52,9],[52,11,52,12],[52,13,52,14],[53,2,53,4],[53,6,53,7],[53,8,53,9],[53,11,53,12],[53,13,53,14],[54,2,54,4],[54,6,54,7],[54,8,54,9],[54,11,54,12],[54,13,54,14],[55,2,55,4],[55,6,55,7],[55,8,55,9],[55,11,55,12],[55,13,55,14],[56,2,56,4],[56,6,56,7],[56,8,56,9],[56,11,56,12],[56,13,56,14],[57,2,57,4],[57,6,57,7],[57,8,57,9],[57,11,57,12],[57,13,57,14],[58,2,58,4],[58,6,58,7],[58,8,58,9],[58,11,58,12],[58,13,58,14],[59,2,59,4],[59,6,59,7],[59,8,59,9],[59,11,59,12],[59,13,59,14],[60,2,60,4],[60,6,60,7],[60,8,60,9],[60,11,60,12],[60,13,60,14],[61,2,61,4],[61,6,61,7],[61,8,61,9],[61,11,61,12],[61,13,61,14],[62,2,62,4],[62,6,62,7],[62,8,62,9],[62,11,62,12],[62,13,62,14],[63,2,63,4],[63,6,63,7],[63,8,63,9],[63,11,63,12],[63,13,63,14],[64,2,64,4],[64,6,64,7],[64,8,64,9],[64,11,64,12],[64,13,64,14],[65,2,65,4],[65,6,65,7],[65,8,65,9],[65,11,65,12],[65,13,65,14],[66,2,66,4],[66,6,66,7],[66,8,66,9],[66,11,66,12],[66,13,66,14],[67,2,67,4],[67,6,67,7],[67,8,67,9],[67,11,67,12],[67,13,67,14],[68,0,68,7],[68,8,68,9],[68,11,68,12],[68,13,68,14],[70,3,70,14],[71,0,71,3],[71,9,71,13]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
["工程名称：淋浴房设施完善项目",{"$nulls":6},"标段：",{"$nulls":4},"第1页 共3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","011707001001","安全文明施工费",{"$nulls":3},"100.000",null,"557.91"]
["1.1",null,"基本费",null,null,"分部分项合计+单价措施项目合计-除税工程设备费","1.700",null,"493.98"]
["1.2",null,"增加费",null,null,"分部分项合计+单价措施项目合计-除税工程设备费","",null,""]
["1.3",null,"扬尘污染防治增加费",null,null,"分部分项合计+单价措施项目合计-除税工程设备费","0.220",null,"63.93"]
["2","011707002001","夜间施工",null,null,"分部分项合计+单价措施项目合计-除税工程设备费","0.050",null,"14.53"]
["3","011707003001","非夜间施工照明",null,null,"分部分项合计+单价措施项目合计-除税工程设备费","0.200",null,"58.12",{"$nulls":4},"在计取非夜间施工照明费时，建筑工程、仿古工程、修缮土建部分仅地下室（地宫）部分可计取；单独装饰、安装工程、园林绿化工程、修缮安装部分仅特殊施工部位内施工项目可计取"]
[]
[]
[]
["4","011707004001","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","",null,""]
["5","011707005001","冬雨季施工",null,null,"分部分项合计+单价措施项目合计-除税工程设备费","0.075",null,"21.79"]
[]
[]
[]
[]
[{"$nulls":3},"【新点2013清单造价江苏版 V10.3.5】"]
["编制人（造价人员）：",{"$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：淋浴房设施完善项目",{"$nulls":6},"标段：",{"$nulls":4},"第2页 共3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"]
["6","011707006001","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","",null,""]
["7","011707007001","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","0.050",null,"14.53"]
["8","011707008001","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","0.800",null,"232.46"]
["9","011707009001","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","",null,""]
["10","011707010001","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","",null,""]
["11","011707011001","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","",null,"",{"$nulls":4},"在计取住宅分户验收时，大型土石方工程、桩基工程和地下室部分不计入计费基础"]
[]
["12","011707012001","建筑工人实名制费用",null,null,"分部分项合计+单价措施项目合计-除税工程设备费","0.030",null,"8.72",{"$nulls":4},"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"]
[]
[]
["13","011707091001","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","",null,""]
[]
[]
[]
[{"$nulls":3},"【新点2013清单造价江苏版 V10.3.5】"]
["编制人（造价人员）：",{"$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：淋浴房设施完善项目",{"$nulls":6},"标段：",{"$nulls":4},"第3页 共3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"]
["14","011707015001","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","0.060",null,"17.43",{"$nulls":4},"现场安全隐患排查、人员信息动态管理、扬尘管控视频监控、高处作业防护预警、危大工程监测预警和集成平台等设备、软件和管理费用。"]
[]
[]
["15","011707016001","新冠疫情常态化防控",null,null,"分部分项合计+单价措施项目合计-除税工程设备费","0.300",null,"87.17"]
{"$rows_empty":22}
["合   计",{"$nulls":7},"1012.66"]
[]
[{"$nulls":3},"【新点2013清单造价江苏版 V10.3.5】"]
["编制人（造价人员）：",{"$nulls":8},"复核人（造价工程师）："]

{"sheet":"3.4 表-13 规费、税金项目计价表","index":5,"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：淋浴房设施完善项目",{"$nulls":4},"标段：",{"$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",null,null,"847.99",null,"100.000",null,"847.99"]
["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",null,null,"30070.51",null,"2.400",null,"721.69"]
["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",null,null,"30070.51",null,"0.420",null,"126.30"]
["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",null,null,"30070.51",null,"",null,""]
["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",null,null,"30918.50",null,"9.000",null,"2782.67"]
{"$rows_empty":29}
["合  计",{"$nulls":9},"3630.66"]
[]
[null,null,"【新点2013清单造价江苏版 V10.3.5】"]
["编制人（造价人员）：",{"$nulls":6},"复核人（造价工程师）："]

{"sheet":"3.5 承包人供应主要材料一览表","index":6,"n_rows":84,"n_cols":12,"rows_kept":84,"merged":[[0,0,0,11],[1,0,1,5],[1,6,1,9],[1,10,1,11],[2,2,2,3],[2,5,2,6],[2,9,2,10],[3,2,3,3],[3,5,3,6],[3,9,3,10],[4,2,4,3],[4,5,4,6],[4,9,4,10],[5,2,5,3],[5,5,5,6],[5,9,5,10],[6,2,6,3],[6,5,6,6],[6,9,6,10],[7,2,7,3],[7,5,7,6],[7,9,7,10],[8,2,8,3],[8,5,8,6],[8,9,8,10],[9,2,9,3],[9,5,9,6],[9,9,9,10],[10,2,10,3],[10,5,10,6],[10,9,10,10],[11,2,11,3],[11,5,11,6],[11,9,11,10],[12,2,12,3],[12,5,12,6],[12,9,12,10],[13,2,13,3],[13,5,13,6],[13,9,13,10],[14,2,14,3],[14,5,14,6],[14,9,14,10],[15,2,15,3],[15,5,15,6],[15,9,15,10],[16,2,16,3],[16,5,16,6],[16,9,16,10],[17,2,17,3],[17,5,17,6],[17,9,17,10],[18,2,18,3],[18,5,18,6],[18,9,18,10],[19,2,19,3],[19,5,19,6],[19,9,19,10],[20,2,20,3],[20,5,20,6],[20,9,20,10],[21,2,21,3],[21,5,21,6],[21,9,21,10],[22,2,22,3],[22,5,22,6],[22,9,22,10],[23,2,23,3],[23,5,23,6],[23,9,23,10],[24,2,24,3],[24,5,24,6],[24,9,24,10],[25,2,25,3],[25,5,25,6],[25,9,25,10],[26,2,26,3],[26,5,26,6],[26,9,26,10],[27,2,27,3],[27,5,27,6],[27,9,27,10],[28,2,28,3],[28,5,28,6],[28,9,28,10],[29,2,29,3],[29,5,29,6],[29,9,29,10],[30,2,30,3],[30,5,30,6],[30,9,30,10],[31,2,31,3],[31,5,31,6],[31,9,31,10],[32,2,32,3],[32,5,32,6],[32,9,32,10],[33,2,33,3],[33,5,33,6],[33,9,33,10],[34,2,34,3],[34,5,34,6],[34,9,34,10],[35,2,35,3],[35,5,35,6],[35,9,35,10],[36,2,36,3],[36,5,36,6],[36,9,36,10],[37,2,37,3],[37,5,37,6],[37,9,37,10],[38,2,38,3],[38,5,38,6],[38,9,38,10],[39,2,39,3],[39,5,39,6],[39,9,39,10],[40,2,40,3],[40,5,40,6],[40,9,40,10],[41,0,41,11],[42,3,42,11],[43,0,43,11],[44,0,44,5],[44,6,44,9],[44,10,44,11],[45,2,45,3],[45,5,45,6],[45,9,45,10],[46,2,46,3],[46,5,46,6],[46,9,46,10],[47,2,47,3],[47,5,47,6],[47,9,47,10],[48,2,48,3],[48,5,48,6],[48,9,48,10],[49,2,49,3],[49,5,49,6],[49,9,49,10],[50,2,50,3],[50,5,50,6],[50,9,50,10],[51,2,51,3],[51,5,51,6],[51,9,51,10],[52,2,52,3],[52,5,52,6],[52,9,52,10],[53,2,53,3],[53,5,53,6],[53,9,53,10],[54,2,54,3],[54,5,54,6],[54,9,54,10],[55,2,55,3],[55,5,55,6],[55,9,55,10],[56,2,56,3],[56,5,56,6],[56,9,56,10],[57,2,57,3],[57,5,57,6],[57,9,57,10],[58,2,58,3],[58,5,58,6],[58,9,58,10],[59,2,59,3],[59,5,59,6],[59,9,59,10],[60,2,60,3],[60,5,60,6],[60,9,60,10],[61,2,61,3],[61,5,61,6],[61,9,61,10],[62,2,62,3],[62,5,62,6],[62,9,62,10],[63,2,63,3],[63,5,63,6],[63,9,63,10],[64,2,64,3],[64,5,64,6],[64,9,64,10],[65,2,65,3],[65,5,65,6],[65,9,65,10],[66,2,66,3],[66,5,66,6],[66,9,66,10],[67,2,67,3],[67,5,67,6],[67,9,67,10],[68,2,68,3],[68,5,68,6],[68,9,68,10],[69,2,69,3],[69,5,69,6],[69,9,69,10],[70,2,70,3],[70,5,70,6],[70,9,70,10],[71,2,71,3],[71,5,71,6],[71,9,71,10],[72,2,72,3],[72,5,72,6],[72,9,72,10],[73,2,73,3],[73,5,73,6],[73,9,73,10],[74,2,74,3],[74,5,74,6],[74,9,74,10],[75,2,75,3],[75,5,75,6],[75,9,75,10],[76,2,76,3],[76,5,76,6],[76,9,76,10],[77,2,77,3],[77,5,77,6],[77,9,77,10],[78,2,78,3],[78,5,78,6],[78,9,78,10],[79,2,79,3],[79,5,79,6],[79,9,79,10],[80,2,80,3],[80,5,80,6],[80,9,80,10],[81,0,81,8],[81,9,81,10],[83,3,83,11]],"flags":["formulas_cached_only"]}
["承包人供应主要材料一览表"]
["工程名称：淋浴房设施完善项目",{"$nulls":5},"标段：",{"$nulls":3},"第1页 共2页"]
["序号","材料编码","材料名称",null,"规格、型号等要求","单位",null,"数量","单价(元)","合价(元)",null,"备注"]
["1","02290103","线麻",null,null,"kg",null,"0.02","10.29","0.21"]
["2","03031209","自攻螺钉",null,"M4×40","十个",null,"0.832","0.25","0.21"]
["3","03031212","自攻螺钉",null,"M4×65","十个",null,"0.84","0.27","0.23"]
["4","03031236","自攻螺钉",null,"M6×50","十个",null,"1.248","0.76","0.95"]
["5","03057113","伞形螺栓",null,"M6～8×150","套",null,"4.08","0.34","1.39"]
["6","03070806","塑料膨胀管",null,"φ6×50","十个",null,"1.248","0.69","0.86"]
["7","03070807","塑料膨胀管",null,"φ8×50","十个",null,"0.84","0.86","0.72"]
["8","03070821","胀头、胀管",null,null,"套",null,"5.18466","0.43","2.23"]
["9","03110141","镀锌丝杆",null,null,"kg",null,"2.1505","5.15","11.08"]
["10","03633106","冲击钻头",null,"φ6～12","根",null,"0.06","2.57","0.15"]
["11","03652403","合金钢切割锯片",null,null,"片",null,"0.017355","68.60","1.19"]
["12","03652422","钢锯条",null,null,"根",null,"0.2","0.21","0.04"]
["13","04010611","水泥",null,"32.5级","kg",null,"266.677071","0.44","116.00"]
["14","04010701","白水泥",null,null,"kg",null,"3.618","1.31","4.75"]
["15","04030107","中砂",null,null,"t",null,"0.881442","175.00","154.25"]
["16","04090120","石灰膏",null,null,"m3",null,"0.005022","719.00","3.61"]
["17","04270400~1","包管道",null,null,"根",null,"2","500.00","1000.00"]
["18","05050136~1","矮柜",null,null,"组",null,"2","1100.00","2200.00"]
["19","0510020503","门式脚手架",null,null,"kg",null,"2.1771","6.00","13.06"]
["20","05250502","锯(木)屑",null,null,"m3",null,"0.03186","47.17","1.50"]
["21","06050108~1","钢化玻璃隔断",null,null,"m2",null,"8.232","650.00","5350.80"]
["22","06612147","墙面砖",null,"300×600","m2",null,"21.0945","100.00","2109.45"]
["23","06650101","同质地砖",null,null,"m2",null,"2.9682","100.00","296.82"]
["24","07112130","石材块料面板",null,null,"m2",null,"2.448","150.00","367.20"]
["25","08050501~1","铝合金方板",null,"300×300×0.6","m2",null,"4.1055","85.00","348.97"]
["26","08310113","轻钢龙骨(大)",null,"50×15×1.2","m",null,"5.34888","5.57","29.79"]
["27","08310122","轻钢龙骨(中)",null,"50×20×0.5","m",null,"11.9646","3.43","41.04"]
["28","08330107","大龙骨垂直吊件(轻钢)",null,"45","只",null,"6.256","0.43","2.69"]
["29","08330111","中龙骨垂直吊件",null,null,"只",null,"15.64","0.39","6.10"]
["30","08330300","轻钢龙骨主接件",null,null,"只",null,"1.955","0.51","1.00"]
["31","08330301","轻钢龙骨次接件",null,null,"只",null,"3.7145","0.60","2.23"]
["32","08330310","中龙骨平面连接件",null,null,"只",null,"49.266","0.43","21.18"]
["33","08330500","中龙骨横撑",null,null,"m",null,"13.01639","3.00","39.05"]
["34","11030747~1","丙烯酸防水涂料",null,null,"m2",null,"9.89","65.00","642.85"]
["35","11112524","厚漆",null,null,"kg",null,"0.044","8.58","0.38"]
["36","11590914","硅酮密封胶",null,null,"L",null,"0.1","68.60","6.86"]
["37","12050311","机油",null,null,"kg",null,"0.01","7.72","0.08"]
["38","12413518","901胶",null,null,"kg",null,"0.086436","2.14","0.18"]
[]
[{"$nulls":3},"【新点2013清单造价江苏版 V10.3.5】"]
["承包人供应主要材料一览表"]
["工程名称：淋浴房设施完善项目",{"$nulls":5},"标段：",{"$nulls":3},"第2页 共2页"]
["序号","材料编码","材料名称",null,"规格、型号等要求","单位",null,"数量","单价(元)","合价(元)",null,"备注"]
["39","14030313","热镀锌钢管",null,"DN15","m",null,"0.3","6.11","1.83"]
["40","15021305","镀锌管箍",null,"DN15","个",null,"2.02","0.94","1.90"]
["41","17310706","双螺母双垫片",null,"φ8","副",null,"5.18466","0.51","2.64"]
["42","18050104~1","单柄混水阀淋浴器",null,null,"套",null,"1","1200.00","1200.00"]
["43","18310309~1","卫生间五金",null,null,"套",null,"2","850.00","1700.00"]
["44","21090101","温度计",null,"0-100℃","支",null,"1","38.74","38.74"]
["45","22470111~9","防潮LED吸顶灯",null,"LED-1*10W","套",null,"2.02","80.00","161.60"]
["46","24150703","瓷接头",null,"双路","个",null,"2.06","0.24","0.49"]
["47","25030103","BV铜芯聚氯乙烯绝缘线",null,"450V/750V1.5mm2","m",null,"1.426","0.97","1.38"]
["48","25030104","BV铜芯聚氯乙烯绝缘线",null,"450V/750V2.5mm2","m",null,"1.22","1.50","1.83"]
["49","26060101-1~1","配管配线",null,null,"项",null,"1","2000.00","2000.00"]
["50","31110301","棉纱头",null,null,"kg",null,"0.2589","5.57","1.44"]
["51","31150101","水",null,null,"m3",null,"0.50255","4.57","2.30"]
["52","50350103~1","排气扇",null,"1*60W","台",null,"1","150.00","150.00"]
["53","50350103~2","带照明暖风浴霸",null,null,"台",null,"1","1800.00","1800.00"]
["54","52050102","小型冷热水混合器",null,null,"个",null,"1","1100.00","1100.00"]
["55","CL0001","拆除工程",null,null,"项",null,"1","3500.00","3500.00"]
{"$rows_empty":18}
["合计",{"$nulls":8},"24443.25"]
[]
[{"$nulls":3},"【新点2013清单造价江苏版 V10.3.5】"]