{"text_format":"3","workbook":"xls","n_sheets":10,"sheets":["1.1 封-2 封面","1.2 扉-2 扉页","1.3 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"],"not_rendered":{"external_links":1,"defined_names":10},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1.1 封-2 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],[5,4,5,5],[6,4,6,5],[8,2,8,3],[8,4,8,5],[9,4,9,5],[11,3,11,4]],"flags":["formulas_cached_only"]}
[]
[null,"江苏省盐城技师学院东侧围墙改造工程",{"$nulls":5},"工程"]
[]
["招标控制价"]
[]
[null,null,"招  标  人："]
[{"$nulls":4},"（单位盖章）"]
[]
[null,null,"造价咨询人："]
[{"$nulls":4},"（单位盖章）"]
[]
[{"$nulls":3},"2025年02月25日"]

{"sheet":"1.2 扉-2 扉页","index":1,"n_rows":17,"n_cols":9,"rows_kept":17,"merged":[[1,2,1,7],[3,0,3,10],[4,1,4,3],[4,4,4,9],[5,1,5,3],[5,4,5,9],[7,1,7,2],[7,3,7,4],[7,7,7,9],[8,3,8,4],[8,7,8,9],[10,1,10,2],[10,3,10,4],[10,7,10,9],[11,3,11,4],[11,7,11,9],[13,1,13,2],[13,3,13,4],[13,7,13,9],[14,3,14,4],[14,7,14,9],[16,1,16,2],[16,3,16,4],[16,7,16,9]],"flags":["formulas_cached_only"]}
[]
[null,null,"江苏省盐城技师学院东侧围墙改造工程",{"$nulls":5},"工程"]
[]
["招 标 控 制 价"]
[null,"招标控制价（小写）："]
[null,"          （大写）："]
[]
[null,"招  标  人：",{"$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,"2025年02月23日",null,null,"复 核 时 间：","2025年02月25日"]

{"sheet":"1.3 表-02 建设项目招标控制价表","index":2,"n_rows":44,"n_cols":6,"rows_kept":44,"merged":[[0,0,0,5],[1,0,1,2],[1,3,1,5],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,5],[41,0,41,1],[43,0,43,5]],"flags":["formulas_cached_only"]}
["建设项目招标控制价表"]
["工程名称：江苏省盐城技师学院东侧围墙改造工程",null,null,"第1页 共1页"]
["序号","单项工程名称","金额(元)","其中：(元)"]
[{"$nulls":3},"暂估价","安全文明\n施工费","规费"]
["1","江苏省盐城技师学院东侧围墙改造工程"]
{"$rows_empty":36}
["合  计",null,938102.72,{"v":70000,"d":"70000.00"},24614.47,31746.79]
[]
["【金石工程计价软件V5.36】"]

{"sheet":"2.1 表-03 单项工程招标控制价表","index":3,"n_rows":44,"n_cols":6,"rows_kept":44,"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],[41,0,41,1],[43,0,43,5]],"flags":["formulas_cached_only"]}
["单项工程招标控制价表"]
["工程名称：江苏省盐城技师学院东侧围墙改造工程",null,null,"第1页 共1页"]
["序号","单位工程名称","金额(元)","其中：(元)"]
[{"$nulls":3},"暂估价","安全文明\n施工费","规费"]
["1","江苏省盐城技师学院东侧围墙改造工程"]
{"$rows_empty":36}
["合  计",null,938102.72,{"v":70000,"d":"70000.00"},24614.47,31746.79]
[]
["【金石工程计价软件V5.36】"]

{"sheet":"3.1 表-04 单位工程招标控制价表","index":4,"n_rows":45,"n_cols":4,"rows_kept":45,"merged":[[0,0,0,3],[1,0,1,1],[42,0,42,1],[44,0,44,3]],"flags":["formulas_cached_only"]}
["单位工程招标控制价表"]
["工程名称：江苏省盐城技师学院东侧围墙改造工程",null,"标段：","第1页 共1页"]
["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",null,0]
["1.1","人工费",null,0]
["1.2","材料费",null,0]
["1.3","施工机具使用费",null,0]
["1.4","企业管理费",null,0]
["1.5","利润",null,0]
["2","措施项目清单计价合计",null,0]
["2.1","单价措施项目费",null,0]
["2.2","总价措施项目费",null,0]
["2.2.1","  其中：安全文明施工措施费",null,0]
["3","其他项目清单计价合计",null,0]
["3.1","  其中：暂列金额",null,0]
["3.2","  其中：专业工程暂估价",null,0]
["3.3","  其中：计日工",null,0]
["3.4","  其中：总承包服务费",null,0]
["4","规费",null,0]
["5","税金",null,0]
{"$rows_empty":22}
["招标控制价合计",null,938102.72,0]
[]
["【金石工程计价软件V5.36】"]

{"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":5,"n_rows":128,"n_cols":9,"rows_kept":128,"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],[9,2,9,3],[10,2,10,3],[11,0,11,6],[13,0,13,8],[14,0,14,8],[15,0,15,3],[15,5,15,8],[16,0,18,0],[16,1,18,1],[16,2,18,2],[16,3,18,3],[16,4,18,4],[16,5,18,5],[16,6,16,8],[17,6,18,6],[17,7,18,7],[21,0,21,6],[23,0,23,8],[24,0,24,8],[25,0,25,3],[25,5,25,8],[26,0,28,0],[26,1,28,1],[26,2,28,2],[26,3,28,3],[26,4,28,4],[26,5,28,5],[26,6,26,8],[27,6,28,6],[27,7,28,7],[37,0,37,6],[39,0,39,8],[40,0,40,8],[41,0,41,3],[41,5,41,8],[42,0,44,0],[42,1,44,1],[42,2,44,2],[42,3,44,3],[42,4,44,4],[42,5,44,5],[42,6,42,8],[43,6,44,6],[43,7,44,7],[50,2,50,3],[51,2,51,3],[53,0,53,6],[55,0,55,8],[56,0,56,8],[57,0,57,3],[57,5,57,8],[58,0,60,0],[58,1,60,1],[58,2,60,2],[58,3,60,3],[58,4,60,4],[58,5,60,5],[58,6,58,8],[59,6,60,6],[59,7,60,7],[68,2,68,3],[69,2,69,3],[71,0,71,6],[73,0,73,8],[74,0,74,8],[75,0,75,3],[75,5,75,8],[76,0,78,0],[76,1,78,1],[76,2,78,2],[76,3,78,3],[76,4,78,4],[76,5,78,5],[76,6,76,8],[77,6,78,6],[77,7,78,7],[82,2,82,3],[83,2,83,3],[87,0,87,6],[89,0,89,8],[90,0,90,8],[91,0,91,3],[91,5,91,8],[92,0,94,0],[92,1,94,1],[92,2,94,2],[92,3,94,3],[92,4,94,4],[92,5,94,5],[92,6,92,8],[93,6,94,6],[93,7,94,7],[97,2,97,3],[124,0,124,6],[125,0,125,6],[127,0,127,8]],"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：江苏省盐城技师学院东侧围墙改造工程",{"$nulls":3},"标段：","第1页 共7页"]
["序号","项目编码","项目名称","项目特征描述","计量\n单位","工程量","金额（元）"]
[{"$nulls":6},"综合单价","合价","其中"]
[{"$nulls":8},"暂估价"]
[null,null,"土石方工程",null,null,"",0,0,0]
["1","010101003001","挖沟槽土方","1、土壤类别:由投标人自行勘察现场后自行考虑\n2、挖土深度:由投标人自行勘察现场后自行考虑\n3、弃土运距:由投标人自行勘察现场后自行考虑\n4、投标人勘察现场后充分考虑开挖难度及机械人工辅助费用，结算时综合单价不调整\n5、因工作面和放坡增加的工程量包含在土方工程量中","m3","1156.23",null,null,0]
["2","010103001001","回填方","1、密实度要求:满足图纸及设计要求\n2、填方材料品种:满足图纸及设计要求\n3、填方来源、运距:投标人自行考虑","m3","605.75",null,null,0]
["3","010103002001","余方弃置","1、废弃料品种:综合考虑\n2、运距:投标人自行考虑","m3","550.48",null,null,0]
[null,null,"分部小计",null,null,"",null,null,0]
[null,null,"围墙工程",null,null,"",0,0,0]
["本页小计",{"$nulls":7},0]
[]
["【金石工程计价软件V5.36】"]
["分部分项工程和单价措施项目清单与计价表"]
["工程名称：江苏省盐城技师学院东侧围墙改造工程",{"$nulls":3},"标段：","第2页 共7页"]
["序号","项目编码","项目名称","项目特征描述","计量\n单位","工程量","金额（元）"]
[{"$nulls":6},"综合单价","合价","其中"]
[{"$nulls":8},"暂估价"]
["4","011601001001","砖砌体拆除","1、拆除部位：原状围墙（共计两道）\n2、拆除内容：混凝土水泥砖，墙身厚度投标人综合考虑，拆除的碎砖用于垫层回填，多余的外运\n3、砌体表面的附着物种类:包括墙面抹灰层及涂料层、墙体内部钢筋混凝土构造柱、圈梁、墙上线管线缆、开关插座、配电箱等\n4、包含围墙周边影响施工的绿化及场地拆除，甲方明确不保留的树木连根挖出，保留的树木成活移栽\n5、围墙内部垃圾清理，填埋深度由投标人自行勘察现场综合考虑，结算时综合单价不调整\n6、基础拆除综合考虑在报价中，基础埋深由投标人自行勘察现场综合考虑，结算时综合单价不调整\n7、原围墙附近已完工程、设施及构筑物的成品防护，投标人自行勘察现场综合考虑，结算时综合单价不调整\n8、包含围墙外侧绿化恢复的费用在内，投标人自行勘察现场综合考虑，结算时综合单价不调整\n9、拆除、清理垃圾并外运，运距投标人自行考虑，结算时不因运距、垃圾处理费等调整单价","m","570",75.46,{"v":43012.2,"d":"43012.20"},0]
["5","010404001001","垫层","1、垫层材料种类、配合比、厚度:100厚碎砖垫层","m3","22.99",86.58,1990.47,0]
["本页小计",{"$nulls":6},45002.67,0]
[]
["【金石工程计价软件V5.36】"]
["分部分项工程和单价措施项目清单与计价表"]
["工程名称：江苏省盐城技师学院东侧围墙改造工程",{"$nulls":3},"标段：","第3页 共7页"]
["序号","项目编码","项目名称","项目特征描述","计量\n单位","工程量","金额（元）"]
[{"$nulls":6},"综合单价","合价","其中"]
[{"$nulls":8},"暂估价"]
["6","010501001001","垫层","1、混凝土种类:商品混凝土\n2、混凝土强度等级 :C20\n3、模板综合考虑在报价中","m3","22.99",838.86,19285.39,0]
["7","010401001001","砖基础","1、砖品种、规格、强度等级:Mu20混凝土实心砌块\n2、厚度：详见设计图纸\n2、砂浆强度等级:M7.5水泥砂浆","m3","73.6",540.07,39749.15,0]
["8","010401003001","实心砖墙","1、砖品种、规格、强度等级:Mu20混凝土实心砌块\n2、厚度：详见设计图纸\n2、砂浆强度等级:M7.5水泥砂浆","m3","167.14",582.86,97419.22,0]
["9","010503004001","地圈梁","1、混凝土种类:商品混凝土\n2、混凝土强度等级 :C30\n3、模板综合考虑在报价中","m3","15.62",1257.87,19647.93,0]
["10","010514904001","压顶","1、混凝土种类:商品混凝土\n2、混凝土强度等级 :C30\n3、模板综合考虑在报价中","m3","11.96",1347.66,16118.01,0]
["11","010515001001","现浇构件钢筋","1、钢筋种类、规格:HPB300 φ6","t","0.342",5859.22,2003.85,0]
["12","010515001002","现浇构件钢筋","1、钢筋种类、规格:HRB400 φ6","t","0.366",5714.41,2091.47,0]
["13","010515001003","现浇构件钢筋","1、钢筋种类、规格:HRB400 φ12","t","1.16",5663.73,6569.93,0]
["本页小计",{"$nulls":6},202884.95,0]
[]
["【金石工程计价软件V5.36】"]
["分部分项工程和单价措施项目清单与计价表"]
["工程名称：江苏省盐城技师学院东侧围墙改造工程",{"$nulls":3},"标段：","第4页 共7页"]
["序号","项目编码","项目名称","项目特征描述","计量\n单位","工程量","金额（元）"]
[{"$nulls":6},"综合单价","合价","其中"]
[{"$nulls":8},"暂估价"]
["14","011204003001","块料墙面","1、墙砖,干水泥擦缝\n2、4厚水泥浆粘结层掺建筑胶,揉挤压实\n3、6厚1:0.5:2.5水泥石灰膏砂浆打底分层压实抹平\n4、6厚1:1:6水泥石灰膏砂浆打底扫毛或划出纹道\n5、3厚外加剂专用砂浆打底刮糙","m2","233.12",131.99,30769.51,0]
["15","011407001001","墙面喷刷涂料","1、抗碱底漆1道+真石漆1道（色彩参办公楼）\n2、室外抗裂腻子一道满铺,厚度5mm\n3、凹凸不平缺陷处找补抗裂腻子1道,局部不平整处需做两道找平\n4、滚涂透明抗碱封固底漆1道\n5、墙面清理干净,局部不平整处1:3防水水泥砂浆找平,素水泥浆一道(内掺水重5%的建筑胶)","m2","1393.31",{"v":83.7,"d":"83.70"},116620.05,0]
["16","011501001001","景观灯","1、位置：围墙上方\n2、灯式样满足甲方要求\n3、报价中包含管道、电线及接电等所有费用，结算时综合单价不调整","个","63",{"v":300,"d":"300.00"},{"v":18900,"d":"18900.00"},0]
["17","030409005001","防刺网","围墙上部设置防刺网，样式做法参照原围墙","m","310",{"v":25,"d":"25.00"},{"v":7750,"d":"7750.00"},0]
["18","011503001001","金属扶手、栏杆、栏板","1、样式参照原校区围栏做法及规格要求\n2、满足甲方的其他具体要求","m","45",{"v":250,"d":"250.00"},{"v":11250,"d":"11250.00"},0]
[null,null,"分部小计",null,null,"",0,433177.18,0]
[null,null,"新建塑胶跑道",null,null,"",0,0,0]
["19","010201004001","强夯地基","素土辗压实，压实度满足图纸要求","m2","460.09",0.21,96.62,0]
["本页小计",{"$nulls":6},185386.18,0]
[]
["【金石工程计价软件V5.36】"]
["分部分项工程和单价措施项目清单与计价表"]
["工程名称：江苏省盐城技师学院东侧围墙改造工程",{"$nulls":3},"标段：","第5页 共7页"]
["序号","项目编码","项目名称","项目特征描述","计量\n单位","工程量","金额（元）"]
[{"$nulls":6},"综合单价","合价","其中"]
[{"$nulls":8},"暂估价"]
["20","040202011001","碎石垫层","1、石料规格:级配砂石\n2、厚度:250mm","m2","460.09",69.59,32017.66,0]
["21","040202015001","水泥稳定碎（砾）石","1、水泥含量:10%\n2、石料规格:水泥石屑稳定层\n3、厚度:150mm","m2","460.09",30.35,13963.73,0]
["22","040203006001","沥青混凝土","1、60mm中粒式沥青砼","m2","460.09",{"v":66.3,"d":"66.30"},30503.97,0]
["23","040203006002","沥青混凝土","2、40mm细粒式沥青砼","m2","460.09",48.13,22144.13,0]
["24","040203009001","弹性面层","清单特征：\n1、材料品种:塑胶面层含划线(颜色满足图纸及甲方要求)\n2、厚度:满足图纸及甲方要求\n工作内容：\n1、清除场地内的垃圾并进行基础检测。\n2、配料和搅拌，将甲组分、乙组分混合搅拌后加入催化剂，搅拌成黏稠胶料。\n3、将胶料与黑胶粒搅拌均匀后，用运料车运送到现场。\n4、使用摊铺机铺设底胶，喷涂表面防滑颗粒。\n5、常温固化后进行测量、画线‌","m2","460.09",{"v":85,"d":"85.00"},39107.65,0]
["25","040501004001","塑料管","PVC110","m","15",19.76,{"v":296.4,"d":"296.40"},0]
["26","040504009001","雨水口",null,"座","2",759.25,{"v":1518.5,"d":"1518.50"},0]
[null,null,"分部小计",null,null,"",0,139648.66,0]
[null,null,"附属工程",null,null,"",0,0,0]
["27","010101001001","平整场地","1、土壤类别:投标人自行勘察现场\n2、弃土运距:由投标人综合考虑\n3、取土运距:由投标人综合考虑","m2","930",0.87,{"v":809.1,"d":"809.10"},0]
["本页小计",{"$nulls":6},140361.14,0]
[]
["【金石工程计价软件V5.36】"]
["分部分项工程和单价措施项目清单与计价表"]
["工程名称：江苏省盐城技师学院东侧围墙改造工程",{"$nulls":3},"标段：","第6页 共7页"]
["序号","项目编码","项目名称","项目特征描述","计量\n单位","工程量","金额（元）"]
[{"$nulls":6},"综合单价","合价","其中"]
[{"$nulls":8},"暂估价"]
["28","010101002001","挖一般土方","1、土壤类别:由投标人自行勘察现场后自行考虑\n2、挖土深度:由投标人自行勘察现场后自行考虑\n3、弃土运距:由投标人自行勘察现场后自行考虑\n4、投标人勘察现场后充分考虑开挖难度及机械人工辅助费用，结算时综合单价不调整","m3","288.3",38.25,11027.48,0]
["29","050201001001","园路","1、60厚C30混凝土面层\n2、200厚碎砖垫层\n3、素土夯实,系数不小于0.93\n4、清单量为暂定工程量，结算时按实计入","m2","918",61.06,56053.08,0]
["30","050307016001","花池","1、1.2*1.2*0.5m木栅栏\n2、清单量为暂定工程量，结算时按实计入","m","240",{"v":18,"d":"18.00"},{"v":4320,"d":"4320.00"},0]
[null,null,"分部小计",null,null,"",0,72209.66,0]
[null,null,"分部分项工程清单合计",null,null,"",0,683277.91,0]
["1","011705001001","大型机械设备进退场及安拆","1、由投标人自行考虑，结算不调整综合单价","项","1",19391.83,19391.83,0]
["2","010605002001","临时围挡","1、高度：2000mm\n2、材质要求：0.4mm镀锌彩钢板、30*30*1.5镀锌方管、40*40*3镀锌角\n铁、φ8mm圆钢等\n3、施工完成后中标人自行拆除处理\n4、工程量暂定，结算时按实结算","m","310",23.49,{"v":7281.9,"d":"7281.90"},0]
["3","011701002001","外脚手架","1、搭设方式:由投标人自行考虑\n2、搭设高度:3.6m以内\n3、脚手架材质:由投标人自行考虑","m2","682.16",16.42,11201.07,0]
["本页小计",{"$nulls":6},109275.36,0]
[]
["【金石工程计价软件V5.36】"]
["分部分项工程和单价措施项目清单与计价表"]
["工程名称：江苏省盐城技师学院东侧围墙改造工程",{"$nulls":3},"标段：","第7页 共7页"]
["序号","项目编码","项目名称","项目特征描述","计量\n单位","工程量","金额（元）"]
[{"$nulls":6},"综合单价","合价","其中"]
[{"$nulls":8},"暂估价"]
["4","011701002002","抹灰脚手架","1、搭设方式:由投标人自行考虑\n2、搭设高度:3.6m以内\n3、脚手架材质:由投标人自行考虑","m2","1444.92",0.43,621.32,0]
["5","011701002003","涂料脚手架","1、搭设方式:由投标人自行考虑\n2、搭设高度:3.6m以内\n3、脚手架材质:由投标人自行考虑","m2","1444.92",0.04,{"v":57.8,"d":"57.80"},0]
[null,null,"单价措施项目清单合计",null,null,"",0,38553.92,0]
{"$rows_empty":26}
["本页小计",{"$nulls":6},679.12,0]
["合    计",{"$nulls":6},721831.83,0]
[]
["【金石工程计价软件V5.36】"]

{"sheet":"3.3 表-11 总价措施项目清单与计价表","index":6,"n_rows":31,"n_cols":9,"rows_kept":31,"merged":[[0,0,0,8],[1,0,1,4],[1,6,1,8],[15,0,15,8],[16,0,16,8],[17,0,17,4],[17,6,17,8],[30,0,30,4],[32,0,32,8]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
["工程名称：江苏省盐城技师学院东侧围墙改造工程",{"$nulls":4},"标段：","第1页 共2页"]
["序号","项目编码","项目名称","计算基础","费率（%）","金额（元）","调整\n费率（%）","调整后\n金额（元）","备注"]
["1","050405001001","现场安全文明施工",null,0]
["1.1",null,"基本费","分部分项工程费+单价措施项目费-除税工程设备费",{"v":3.1,"d":"3.100"}]
["1.2",null,"标化增加费","分部分项工程费+单价措施项目费-除税工程设备费",0]
["1.3",null,"扬尘污染防治增加费","分部分项工程费+单价措施项目费-除税工程设备费",{"v":0.31,"d":"0.310"}]
["2","050405011001","工程按质论价","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["3","050405002001","夜间施工","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["4","050405004001","二次搬运","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["5","050405005001","冬雨季施工","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["6","050405007001","地上、地下设施、建筑物的临时保护设施","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["7","050405008001","已完工程及设备保护费","分部分项工程费+单价措施项目费-除税工程设备费",0.025]
["8","050405009001","临时设施费","分部分项工程费+单价措施项目费-除税工程设备费",{"v":1.65,"d":"1.650"}]
[]
[]
["总价措施项目清单与计价表"]
["工程名称：江苏省盐城技师学院东侧围墙改造工程",{"$nulls":4},"标段：","第2页 共2页"]
["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"]
["9","050405010001","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","05B001","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","050405003001","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","050405006001","反季节栽植影响措施","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["13","050405012001","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":0.05,"d":"0.050"}]
["14","050405015001","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。"]
[]
[]
[]
[]
[]
["合   计"]

{"sheet":"3.4 表-12 其他项目清单与计价汇总表","index":7,"n_rows":45,"n_cols":5,"rows_kept":45,"merged":[[0,0,0,4],[1,0,1,2],[42,0,42,1],[44,0,44,4]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表"]
["工程名称：江苏省盐城技师学院东侧围墙改造工程",null,null,"标段：","第1页 共1页"]
["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"]
["2.1","材料暂估价"]
["2.2","专业工程暂估价"]
["3","计日工",0]
["4","总承包服务费",0]
{"$rows_empty":33}
["合  计",null,{"v":70000,"d":"70000.00"}]
[]
["【金石工程计价软件V5.36】"]

{"sheet":"3.5 表-12-1 暂列金额明细表","index":8,"n_rows":45,"n_cols":5,"rows_kept":45,"merged":[[0,0,0,4],[1,0,1,2],[42,0,42,2],[44,0,44,4]],"flags":["formulas_cached_only"]}
["暂列金额明细表"]
["工程名称：江苏省盐城技师学院东侧围墙改造工程",null,null,"标段：","第1页 共1页"]
["序号","项目名称","计量单位","暂定金额(元)","备注"]
["1","暂列金",null,0]
{"$rows_empty":38}
["合  计",null,null,0]
[]
["【金石工程计价软件V5.36】"]

{"sheet":"3.6 表-13 规费、税金项目计价表","index":9,"n_rows":41,"n_cols":6,"rows_kept":41,"merged":[[0,0,0,5],[1,0,1,2],[1,4,1,5],[38,0,38,4],[40,0,40,5]],"flags":["formulas_cached_only"]}
["规费、税金项目计价表"]
["工程名称：江苏省盐城技师学院东侧围墙改造工程",null,null,"标段：","第1页 共1页"]
["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":3.2,"d":"3.200"}]
["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":0.53,"d":"0.530"}]
["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,{"v":0.1,"d":"0.100"}]
["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"}]
{"$rows_empty":30}
["合  计",{"$nulls":4},109204.81]
[]
["【金石工程计价软件V5.36】"]