{"text_format":"3","workbook":"xls","n_sheets":5,"sheets":["表-04 单位工程招标控制价汇总表","表-08 分部分项工程和单价措施项目清单与计价表","表-11 总价措施项目清单与计价表","表-12 其他项目清单与计价汇总表","表-13 规费、税金项目清单与计价表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"表-04 单位工程招标控制价汇总表","index":0,"n_rows":31,"n_cols":9,"rows_kept":31,"merged":[[0,0,0,6],[0,7,0,8],[1,0,1,8],[2,0,2,3],[2,4,2,6],[2,7,2,8],[3,0,3,1],[3,2,3,5],[3,6,3,7],[4,0,4,1],[4,2,4,5],[4,6,4,7],[5,0,5,1],[5,2,5,5],[5,6,5,7],[6,0,6,1],[6,2,6,5],[6,6,6,7],[7,0,7,1],[7,2,7,5],[7,6,7,7],[8,0,8,1],[8,2,8,5],[8,6,8,7],[9,0,9,1],[9,2,9,5],[9,6,9,7],[10,0,10,1],[10,2,10,5],[10,6,10,7],[11,0,11,1],[11,2,11,5],[11,6,11,7],[12,0,12,1],[12,2,12,5],[12,6,12,7],[13,0,13,1],[13,2,13,5],[13,6,13,7],[14,0,14,1],[14,2,14,5],[14,6,14,7],[15,0,15,1],[15,2,15,5],[15,6,15,7],[16,0,16,1],[16,2,16,5],[16,6,16,7],[17,0,17,1],[17,2,17,5],[17,6,17,7],[18,0,18,1],[18,2,18,5],[18,6,18,7],[19,0,19,1],[19,2,19,5],[19,6,19,7],[20,0,20,1],[20,2,20,5],[20,6,20,7],[21,0,21,1],[21,2,21,5],[21,6,21,7],[22,0,22,1],[22,2,22,5],[22,6,22,7],[23,0,23,1],[23,2,23,5],[23,6,23,7],[24,0,24,1],[24,2,24,5],[24,6,24,7],[25,0,25,1],[25,2,25,5],[25,6,25,7],[26,0,26,1],[26,2,26,5],[26,6,26,7],[27,0,27,1],[27,2,27,5],[27,6,27,7],[28,0,28,1],[28,2,28,5],[28,6,28,7],[29,0,29,1],[29,2,29,5],[29,6,29,7],[30,0,30,5],[30,6,30,7]],"flags":["formulas_cached_only"]}
[]
["单位工程汇总表"]
["工程名称：辽宁材料实验室维修整改代工工程",{"$nulls":3},"标段：",null,null,"第  1  页  共  1  页"]
["序号",null,"汇总内容",{"$nulls":3},"金额(元)",null,"其中：暂估价(元)"]
["1",null,"分部分项工程费"]
["2",null,"措施项目费"]
["2.1",null,"其中：文明施工与环境保护费"]
["3",null,"其他项目费",{"$nulls":5},"－"]
["4",null,"规费",{"$nulls":5},"－"]
["5",null,"安全施工措施费"]
["6",null,"实名制管理费用"]
["7",null,"税前工程造价合计"]
["8",null,"人工费动态调整"]
["9",null,"税金",{"$nulls":5},"－"]
{"$rows_empty":16}
["合计",{"$nulls":5},0,null,"0"]

{"sheet":"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":80,"n_cols":14,"rows_kept":80,"merged":[[0,0,0,10],[0,11,0,13],[1,0,1,13],[2,0,2,5],[2,6,2,10],[2,11,2,13],[3,0,5,0],[3,1,5,2],[3,3,5,4],[3,5,5,6],[3,7,5,7],[3,8,5,9],[3,10,3,13],[4,10,5,11],[4,12,5,12],[6,1,6,2],[6,3,6,4],[6,5,6,6],[6,8,6,9],[6,10,6,11],[7,1,7,2],[7,3,7,4],[7,5,7,6],[7,8,7,9],[7,10,7,11],[8,1,8,2],[8,3,8,4],[8,5,8,6],[8,8,8,9],[8,10,8,11],[9,1,9,2],[9,3,9,4],[9,5,9,6],[9,8,9,9],[9,10,9,11],[10,1,10,2],[10,3,10,4],[10,5,10,6],[10,8,10,9],[10,10,10,11],[11,1,11,2],[11,3,11,4],[11,5,11,6],[11,8,11,9],[11,10,11,11],[12,1,12,2],[12,3,12,4],[12,5,12,6],[12,8,12,9],[12,10,12,11],[13,1,13,2],[13,3,13,4],[13,5,13,6],[13,8,13,9],[13,10,13,11],[14,1,14,2],[14,3,14,4],[14,5,14,6],[14,8,14,9],[14,10,14,11],[15,1,15,2],[15,3,15,4],[15,5,15,6],[15,8,15,9],[15,10,15,11],[16,0,16,9],[16,10,16,11],[17,0,17,1],[17,2,17,3],[17,4,17,5],[17,6,17,8],[17,9,17,10],[17,11,17,13],[18,0,18,10],[18,11,18,13],[19,0,19,13],[20,0,20,5],[20,6,20,10],[20,11,20,13],[21,0,23,0],[21,1,23,2],[21,3,23,4],[21,5,23,6],[21,7,23,7],[21,8,23,9],[21,10,21,13],[22,10,23,11],[22,12,23,12],[24,1,24,2],[24,3,24,4],[24,5,24,6],[24,8,24,9],[24,10,24,11],[25,1,25,2],[25,3,25,4],[25,5,25,6],[25,8,25,9],[25,10,25,11],[26,1,26,2],[26,3,26,4],[26,5,26,6],[26,8,26,9],[26,10,26,11],[27,1,27,2],[27,3,27,4],[27,5,27,6],[27,8,27,9],[27,10,27,11],[28,1,28,2],[28,3,28,4],[28,5,28,6],[28,8,28,9],[28,10,28,11],[29,1,29,2],[29,3,29,4],[29,5,29,6],[29,8,29,9],[29,10,29,11],[30,1,30,2],[30,3,30,4],[30,5,30,6],[30,8,30,9],[30,10,30,11],[31,1,31,2],[31,3,31,4],[31,5,31,6],[31,8,31,9],[31,10,31,11],[32,1,32,2],[32,3,32,4],[32,5,32,6],[32,8,32,9],[32,10,32,11],[33,0,33,9],[33,10,33,11],[34,0,34,1],[34,2,34,3],[34,4,34,5],[34,6,34,8],[34,9,34,10],[34,11,34,13],[35,0,35,10],[35,11,35,13],[36,0,36,13],[37,0,37,5],[37,6,37,10],[37,11,37,13],[38,0,40,0],[38,1,40,2],[38,3,40,4],[38,5,40,6],[38,7,40,7],[38,8,40,9],[38,10,38,13],[39,10,40,11],[39,12,40,12],[41,1,41,2],[41,3,41,4],[41,5,41,6],[41,8,41,9],[41,10,41,11],[42,1,42,2],[42,3,42,4],[42,5,42,6],[42,8,42,9],[42,10,42,11],[43,1,43,2],[43,3,43,4],[43,5,43,6],[43,8,43,9],[43,10,43,11],[44,1,44,2],[44,3,44,4],[44,5,44,6],[44,8,44,9],[44,10,44,11],[45,1,45,2],[45,3,45,4],[45,5,45,6],[45,8,45,9],[45,10,45,11],[46,1,46,2],[46,3,46,4],[46,5,46,6],[46,8,46,9],[46,10,46,11],[47,1,47,2],[47,3,47,4],[47,5,47,6],[47,8,47,9],[47,10,47,11],[48,1,48,2],[48,3,48,4],[48,5,48,6],[48,8,48,9],[48,10,48,11],[49,0,49,9],[49,10,49,11],[50,0,50,1],[50,2,50,3],[50,4,50,5],[50,6,50,8],[50,9,50,10],[50,11,50,13],[51,0,51,10],[51,11,51,13],[52,0,52,13],[53,0,53,5],[53,6,53,10],[53,11,53,13],[54,0,56,0],[54,1,56,2],[54,3,56,4],[54,5,56,6],[54,7,56,7],[54,8,56,9],[54,10,54,13],[55,10,56,11],[55,12,56,12],[57,1,57,2],[57,3,57,4],[57,5,57,6],[57,8,57,9],[57,10,57,11],[58,1,58,2],[58,3,58,4],[58,5,58,6],[58,8,58,9],[58,10,58,11],[59,1,59,2],[59,3,59,4],[59,5,59,6],[59,8,59,9],[59,10,59,11],[60,1,60,2],[60,3,60,4],[60,5,60,6],[60,8,60,9],[60,10,60,11],[61,1,61,2],[61,3,61,4],[61,5,61,6],[61,8,61,9],[61,10,61,11],[62,1,62,2],[62,3,62,4],[62,5,62,6],[62,8,62,9],[62,10,62,11],[63,1,63,2],[63,3,63,4],[63,5,63,6],[63,8,63,9],[63,10,63,11],[64,1,64,2],[64,3,64,4],[64,5,64,6],[64,8,64,9],[64,10,64,11],[65,1,65,2],[65,3,65,4],[65,5,65,6],[65,8,65,9],[65,10,65,11],[66,1,66,2],[66,3,66,4],[66,5,66,6],[66,8,66,9],[66,10,66,11],[67,1,67,2],[67,3,67,4],[67,5,67,6],[67,8,67,9],[67,10,67,11],[68,1,68,2],[68,3,68,4],[68,5,68,6],[68,8,68,9],[68,10,68,11],[69,1,69,2],[69,3,69,4],[69,5,69,6],[69,8,69,9],[69,10,69,11],[70,1,70,2],[70,3,70,4],[70,5,70,6],[70,8,70,9],[70,10,70,11],[71,1,71,2],[71,3,71,4],[71,5,71,6],[71,8,71,9],[71,10,71,11],[72,1,72,2],[72,3,72,4],[72,5,72,6],[72,8,72,9],[72,10,72,11],[73,1,73,2],[73,3,73,4],[73,5,73,6],[73,8,73,9],[73,10,73,11],[74,1,74,2],[74,3,74,4],[74,5,74,6],[74,8,74,9],[74,10,74,11],[75,1,75,2],[75,3,75,4],[75,5,75,6],[75,8,75,9],[75,10,75,11],[76,1,76,2],[76,3,76,4],[76,5,76,6],[76,8,76,9],[76,10,76,11],[77,0,77,9],[77,10,77,11],[78,0,78,9],[78,10,78,11],[79,0,79,1],[79,2,79,3],[79,4,79,5],[79,6,79,8],[79,9,79,10],[79,11,79,13]],"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：辽宁材料实验室维修整改代工工程",{"$nulls":5},"标段：",{"$nulls":4},"第  1  页  共  4  页"]
["序号","项目编码",null,"项目名称",null,"项目特征描述",null,"计量单位","工程量",null,"金额（元）"]
[{"$nulls":10},"综合单价",null,"合价","其中"]
[{"$nulls":13},"人工费+机械费"]
[{"$nulls":3},"整个项目"]
[1,"011615001002",null,"混凝土墙体、楼板开洞",null,"1.混凝土墙体、楼板开洞\n2.（直径或边长为5/10/15/20cm圆洞或方洞）墙体厚度按200mm，楼板厚度按150mm，由投标单位综合考虑，结算时不予调整\n3.垃圾运至场内指定地点，运距自行考虑\n4.满足图纸做法及相关施工要求",null,"个",50]
[2,"010401012001",null,"零星砌体 普通砖",null,"1.名称：零星砌筑工程，轻质粉煤灰砌块\n2.材质：轻质粉煤灰砌块\n3.满足图纸做法及相关施工要求",null,"10m3",4]
[3,"011203001001",null,"一般抹灰 零星抹灰",null,"1.名称：零星抹灰工程\n2.做法：一般抹灰20厚 贴玻纤网格布\n3.满足图纸做法及相关施工要求",null,"100m2",1]
[4,"011407009003",null,"刮大白 墙面 满刮三遍",null,"1.名称：零星大白工程\n2.遍数：两遍\n3.满足图纸做法及相关施工要求",null,"100m2",1]
[5,"011407001001",null,"内墙涂料 墙面 二遍",null,"1.名称：零星涂料工程\n2.做法：无机涂料两遍\n3.满足图纸做法及相关施工要求",null,"100m2",1]
[6,"010902002007",null,"涂膜防水 聚氨酯防水涂膜 2mm厚",null,"1.名称：零星防水工程，涂膜防水 聚氨酯防水涂膜\n2.厚度： 2mm厚\n3.满足图纸做法及相关施工要求",null,"100m2",1]
[7,"010902003005",null,"刚性防水 防水砂浆 掺防水剂 20mm厚",null,"1.名称：零星防水工程，刚性防水 防水砂浆 掺防水剂\n2.厚度： 20mm厚\n3.满足图纸做法及相关施工要求",null,"100m2",1]
[8,"010902001010",null,"改性沥青卷材 热熔法一层",null,"1.名称：零星防水工程，改性沥青卷材 热熔法一层\n2.满足图纸做法及相关施工要求",null,"100m2",1]
[9,"011101003001",null,"细石混凝土地面 ",null,"1.名称：零星细石混凝土",null,"100m2",1]
["本页小计"]
[{"$nulls":11},"表—08"]
[]
["分部分项工程和单价措施项目清单与计价表"]
["工程名称：辽宁材料实验室维修整改代工事宜",{"$nulls":5},"标段：",{"$nulls":4},"第  2  页  共  4  页"]
["序号","项目编码",null,"项目名称",null,"项目特征描述",null,"计量单位","工程量",null,"金额（元）"]
[{"$nulls":10},"综合单价",null,"合价","其中"]
[{"$nulls":13},"人工费+机械费"]
[{"$nulls":3},"30mm",null,"地坪工程  5cm厚 C20\n2.满足图纸做法及相关施工要求"]
[10,"BA0001",null,"零星管道洞口封闭，缝隙过大，混凝土或砂浆封堵密实",null,"1.名称：零星管道洞口封闭，缝隙过大，混凝土或砂浆封堵密实\n2.满足图纸做法及相关施工要求",null,"处",50]
[11,"011108002001",null,"块料零星项目 陶瓷地面砖",null,"1.名称：零星地砖墙砖剔凿修复工程，破损处剔凿（含结合层），重新粘贴，瓷砖600*600，防滑地砖规格800*800\n2.垃圾运至场内指定地点，运距自行考虑\n3.满足图纸做法及相关施工要求",null,"100m2",0.5]
[12,"011602002009",null,"现浇钢筋混凝土构件拆除 小型构件拆除",null,"1.名称：零星混凝土墙地梁剔凿，人工剔凿并垃圾运至场内指定地点\n2.满足图纸做法及相关施工要求",null,"m3",10]
[13,"011617001005",null,"墙面处理 混凝土墙凿槽",null,"1.名称：零星墙体开槽，抹灰修复工程（含防裂网），一般抹灰20厚\n2.垃圾运至场内指定地点，运距自行考虑\n3.满足图纸做法及相关施工要求",null,"m2",50]
[14,"011207001017",null,"墙饰面 龙骨基层 轻钢龙骨 中距竖603mm横1500mm以内",null,"1.名称：轻钢龙骨石膏板隔墙，常规做法\n2.由投标单位综合考虑，结算时不予调整\n3.满足图纸做法及相关施工要求",null,"100m2",1]
[15,"BA0002",null,"室内地面开荒保洁（不含高空作业）",null,"1.名称：室内地面开荒保洁（不含高空作业）\n2.满足图纸做法及相关施工要求",null,"m2",500]
[16,"BA0003",null,"室内窗户开荒保洁（不含高空作业及室外玻璃）",null,"1.名称：室内窗户开荒保洁（不含高空作业及室外玻璃）\n2.满足图纸做法及相关施工要求",null,"m2",500]
[17,"011001003016",null,"墙面 聚苯乙烯板 厚度 50mm",null,"1.名称：零星外墙保温\n2.做法：（岩棉厚度10cm，140kg/m3，两网三胶）\n3.满足图纸做法及相关施",null,"100m2",1]
["本页小计"]
[{"$nulls":11},"表—08"]
[]
["分部分项工程和单价措施项目清单与计价表"]
["工程名称：辽宁材料实验室维修整改代工事宜",{"$nulls":5},"标段：",{"$nulls":4},"第  3  页  共  4  页"]
["序号","项目编码",null,"项目名称",null,"项目特征描述",null,"计量单位","工程量",null,"金额（元）"]
[{"$nulls":10},"综合单价",null,"合价","其中"]
[{"$nulls":13},"人工费+机械费"]
[{"$nulls":5},"工要求"]
[18,"011203001002",null,"一般抹灰 零星抹灰",null,"1.名称：门窗洞口抹灰收口，一般抹灰\n2.满足图纸做法及相关施工要求",null,"100m2",1]
[19,"011407009009",null,"刮大白 墙面 满刮三遍",null,"1.名称：门窗洞口大白收口，大白两遍\n2.满足图纸做法及相关施工要求",null,"100m2",1]
[20,"050201001128",null,"人行路块料铺装-规格300x300x50",null,"1.名称：室外PC砖维修（含清理杂物并外运及PC砖），拆除至结合层，重新粘贴含主材\n2.运距综合考虑，结算时不予调整\n3.满足图纸做法及相关施工要求",null,"m2",200]
[21,"050201001136",null,"园路块料路面 花岗岩地面 厚30mm",null,"1.名称：室外石材维修，拆除至结合层，拆除后利旧（含清理杂物并外运，石材厚度3㎝，报价不含石材）规格600*300\n2.运距综合考虑，结算时不予调整\n3.满足图纸做法及相关施工要求",null,"m2",50]
[22,"050201001064",null,"人行路块料铺装-规格450x200x50",null,"1.名称：室外石材维修，拆除至结合层，拆除后利旧（含清理杂物并外运，石材厚度5㎝，报价不含石材）600*300\n2.运距综合考虑，结算时不予调整\n3.满足图纸做法及相关施工要求",null,"m2",50]
[23,"041001002002",null,"拆除人行道 现浇混凝土面层 厚10cm内",null,"1.名称：室外园路混凝土基础（含清理基层杂物并外运），C30\n2.运距综合考虑，结算时不予调整\n3.满足图纸做法及相关施工要求",null,"m3",50]
[24,"050201003001",null,"路牙铺设 混凝土边石 侧石安装",null,"1.名称：花岗岩边石（18×20×99）维修，拆除至结合层,拆除后利旧，（基层清理并外运，报价不含边石）\n2.运距综合考虑，结算时",null,"m",50]
["本页小计"]
[{"$nulls":11},"表—08"]
[]
["分部分项工程和单价措施项目清单与计价表"]
["工程名称：辽宁材料实验室维修整改代工事宜",{"$nulls":5},"标段：",{"$nulls":4},"第  4  页  共  4  页"]
["序号","项目编码",null,"项目名称",null,"项目特征描述",null,"计量单位","工程量",null,"金额（元）"]
[{"$nulls":10},"综合单价",null,"合价","其中"]
[{"$nulls":13},"人工费+机械费"]
[{"$nulls":5},"不予调整\n3.满足图纸做法及相关施工要求"]
[25,"BA0004",null,"井室清掏（2m-6m深），运至场内指定地点",null,"1.名称：井室清掏（2m-6m深），运至场内指定地点\n2.运距综合考虑，结算时不予调整\n3.满足图纸做法及相关施工要求",null,"个",100]
[26,"BA0005",null,"垃圾清理并堆放至场内指定地点",null,"1.名称：垃圾清理并堆放至场内指定地点\n2.运距综合考虑，结算时不予调整\n3.满足图纸做法及相关施工要求",null,"m3",10]
[27,"011616001005",null,"建筑垃圾外运",null,"1.名称：垃圾外运\n2.运距综合考虑，结算时不予调整\n3.满足图纸做法及相关施工要求",null,"10m3",10]
{"$rows_empty":16}
["本页小计"]
["合    计"]
[{"$nulls":11},"表—08"]

{"sheet":"表-11 总价措施项目清单与计价表","index":2,"n_rows":35,"n_cols":14,"rows_kept":35,"merged":[[0,0,0,10],[0,11,0,13],[1,0,1,13],[2,0,2,4],[2,5,2,10],[2,11,2,13],[3,1,3,2],[3,3,3,5],[3,8,3,9],[3,10,3,11],[4,1,4,2],[4,3,4,5],[4,8,4,9],[4,10,4,11],[5,1,5,2],[5,3,5,5],[5,8,5,9],[5,10,5,11],[6,1,6,2],[6,3,6,5],[6,8,6,9],[6,10,6,11],[7,1,7,2],[7,3,7,5],[7,8,7,9],[7,10,7,11],[8,1,8,2],[8,3,8,5],[8,8,8,9],[8,10,8,11],[9,1,9,2],[9,3,9,5],[9,8,9,9],[9,10,9,11],[10,1,10,2],[10,3,10,5],[10,8,10,9],[10,10,10,11],[11,1,11,2],[11,3,11,5],[11,8,11,9],[11,10,11,11],[12,1,12,2],[12,3,12,5],[12,8,12,9],[12,10,12,11],[13,1,13,2],[13,3,13,5],[13,8,13,9],[13,10,13,11],[14,1,14,2],[14,3,14,5],[14,8,14,9],[14,10,14,11],[15,1,15,2],[15,3,15,5],[15,8,15,9],[15,10,15,11],[16,1,16,2],[16,3,16,5],[16,8,16,9],[16,10,16,11],[17,1,17,2],[17,3,17,5],[17,8,17,9],[17,10,17,11],[18,1,18,2],[18,3,18,5],[18,8,18,9],[18,10,18,11],[19,1,19,2],[19,3,19,5],[19,8,19,9],[19,10,19,11],[20,1,20,2],[20,3,20,5],[20,8,20,9],[20,10,20,11],[21,1,21,2],[21,3,21,5],[21,8,21,9],[21,10,21,11],[22,1,22,2],[22,3,22,5],[22,8,22,9],[22,10,22,11],[23,1,23,2],[23,3,23,5],[23,8,23,9],[23,10,23,11],[24,1,24,2],[24,3,24,5],[24,8,24,9],[24,10,24,11],[25,1,25,2],[25,3,25,5],[25,8,25,9],[25,10,25,11],[26,1,26,2],[26,3,26,5],[26,8,26,9],[26,10,26,11],[27,1,27,2],[27,3,27,5],[27,8,27,9],[27,10,27,11],[28,1,28,2],[28,3,28,5],[28,8,28,9],[28,10,28,11],[29,1,29,2],[29,3,29,5],[29,8,29,9],[29,10,29,11],[30,1,30,2],[30,3,30,5],[30,8,30,9],[30,10,30,11],[31,0,31,7],[31,8,31,9],[31,10,31,11],[32,0,32,3],[32,5,32,8],[32,9,32,13],[33,0,33,13],[34,0,34,1],[34,2,34,3],[34,5,34,8],[34,9,34,10],[34,11,34,13]],"flags":["formulas_cached_only"]}
[]
["总价措施项目清单与计价表"]
["工程名称：辽宁材料实验室维修整改代工工程",{"$nulls":4},"标段：",{"$nulls":5},"第  1  页  共  1  页"]
["序号","项目编码",null,"项目名称",null,null,"计算基础","费率(%)","金额(元)",null,"调整费率(%)",null,"调整后金额(元)","备注"]
[{"$nulls":3},"一般措施项目费(不含安全施工措施费)"]
[1,"011707001001",null,"文明施工和环境保护费"]
[2,"011707005001",null,"雨季施工费"]
[{"$nulls":3},"其他措施项目费"]
[3,"011707002001",null,"夜间施工增加费和白天施工需要照明费"]
[4,"011707004001",null,"二次搬运费"]
[5,"011707005002",null,"冬季施工费"]
[6,"011707007001",null,"已完工程及设备保护费"]
[7,"041109005001",null,"市政工程（含园林绿化工程）施工干扰费"]
{"$rows_empty":18}
["合    计"]
["编制人（造价人员）：",{"$nulls":8},"复核人（造价工程师）："]
["注：按施工方案计算的措施费，若无“计算基础”和“费率”的数值，也可只填“金额”数值，但应在备注栏说明施工方案出处或计算方法。"]
[{"$nulls":11},"表-11"]

{"sheet":"表-12 其他项目清单与计价汇总表","index":3,"n_rows":38,"n_cols":10,"rows_kept":38,"merged":[[0,0,0,7],[0,8,0,9],[1,0,1,9],[2,0,2,3],[2,4,2,7],[2,8,2,9],[3,0,3,1],[3,2,3,4],[3,5,3,6],[3,7,3,8],[4,0,4,1],[4,2,4,4],[4,5,4,6],[4,7,4,8],[5,0,5,1],[5,2,5,4],[5,5,5,6],[5,7,5,8],[6,0,6,1],[6,2,6,4],[6,5,6,6],[6,7,6,8],[7,0,7,1],[7,2,7,4],[7,5,7,6],[7,7,7,8],[8,0,8,1],[8,2,8,4],[8,5,8,6],[8,7,8,8],[9,0,9,1],[9,2,9,4],[9,5,9,6],[9,7,9,8],[10,0,10,1],[10,2,10,4],[10,5,10,6],[10,7,10,8],[11,0,11,1],[11,2,11,4],[11,5,11,6],[11,7,11,8],[12,0,12,1],[12,2,12,4],[12,5,12,6],[12,7,12,8],[13,0,13,1],[13,2,13,4],[13,5,13,6],[13,7,13,8],[14,0,14,1],[14,2,14,4],[14,5,14,6],[14,7,14,8],[15,0,15,1],[15,2,15,4],[15,5,15,6],[15,7,15,8],[16,0,16,1],[16,2,16,4],[16,5,16,6],[16,7,16,8],[17,0,17,1],[17,2,17,4],[17,5,17,6],[17,7,17,8],[18,0,18,1],[18,2,18,4],[18,5,18,6],[18,7,18,8],[19,0,19,1],[19,2,19,4],[19,5,19,6],[19,7,19,8],[20,0,20,1],[20,2,20,4],[20,5,20,6],[20,7,20,8],[21,0,21,1],[21,2,21,4],[21,5,21,6],[21,7,21,8],[22,0,22,1],[22,2,22,4],[22,5,22,6],[22,7,22,8],[23,0,23,1],[23,2,23,4],[23,5,23,6],[23,7,23,8],[24,0,24,1],[24,2,24,4],[24,5,24,6],[24,7,24,8],[25,0,25,1],[25,2,25,4],[25,5,25,6],[25,7,25,8],[26,0,26,1],[26,2,26,4],[26,5,26,6],[26,7,26,8],[27,0,27,1],[27,2,27,4],[27,5,27,6],[27,7,27,8],[28,0,28,1],[28,2,28,4],[28,5,28,6],[28,7,28,8],[29,0,29,1],[29,2,29,4],[29,5,29,6],[29,7,29,8],[30,0,30,1],[30,2,30,4],[30,5,30,6],[30,7,30,8],[31,0,31,1],[31,2,31,4],[31,5,31,6],[31,7,31,8],[32,0,32,1],[32,2,32,4],[32,5,32,6],[32,7,32,8],[33,0,33,1],[33,2,33,4],[33,5,33,6],[33,7,33,8],[34,0,34,1],[34,2,34,4],[34,5,34,6],[34,7,34,8],[35,0,35,4],[35,5,35,6],[35,7,35,8],[36,0,36,9],[37,1,37,2],[37,4,37,5],[37,6,37,7],[37,8,37,9]],"flags":["formulas_cached_only"]}
[]
["其他项目清单与计价汇总表"]
["工程名称：辽宁材料实验室维修整改代工工程",{"$nulls":3},"标段：",{"$nulls":3},"第  1  页  共  1  页"]
["序号",null,"项目名称",null,null,"金额(元)",null,"结算金额(元)",null,"备注"]
["1",null,"暂列金额",{"$nulls":6},"明细详见表-12-1"]
["2",null,"暂估价"]
["2.1",null,"材料（工程设备）暂估价",null,null,"—",{"$nulls":3},"明细详见表-12-2"]
["2.2",null,"专业工程暂估价",{"$nulls":6},"明细详见表-12-3"]
["3",null,"计日工",{"$nulls":6},"明细详见表-12-4"]
["4",null,"总承包服务费",{"$nulls":6},"明细详见表-12-5"]
["5",null,"工程担保费"]
{"$rows_empty":24}
["合    计"]
["注：材料（工程设备）暂估单价进入清单项目综合单价，此处不汇总。"]
[{"$nulls":8},"表-12"]

{"sheet":"表-13 规费、税金项目清单与计价表","index":4,"n_rows":47,"n_cols":11,"rows_kept":47,"merged":[[0,0,0,7],[0,8,0,10],[1,0,1,10],[2,0,2,3],[2,4,2,7],[2,8,2,10],[3,1,3,4],[3,5,3,6],[3,7,3,8],[4,1,4,4],[4,5,4,6],[4,7,4,8],[5,1,5,4],[5,5,5,6],[5,7,5,8],[6,1,6,4],[6,5,6,6],[6,7,6,8],[7,1,7,4],[7,5,7,6],[7,7,7,8],[8,1,8,4],[8,5,8,6],[8,7,8,8],[9,1,9,4],[9,5,9,6],[9,7,9,8],[10,1,10,4],[10,5,10,6],[10,7,10,8],[11,1,11,4],[11,5,11,6],[11,7,11,8],[12,1,12,4],[12,5,12,6],[12,7,12,8],[13,1,13,4],[13,5,13,6],[13,7,13,8],[14,1,14,4],[14,5,14,6],[14,7,14,8],[15,1,15,4],[15,5,15,6],[15,7,15,8],[16,1,16,4],[16,5,16,6],[16,7,16,8],[17,1,17,4],[17,5,17,6],[17,7,17,8],[18,1,18,4],[18,5,18,6],[18,7,18,8],[19,1,19,4],[19,5,19,6],[19,7,19,8],[20,1,20,4],[20,5,20,6],[20,7,20,8],[21,1,21,4],[21,5,21,6],[21,7,21,8],[22,1,22,4],[22,5,22,6],[22,7,22,8],[23,1,23,4],[23,5,23,6],[23,7,23,8],[24,1,24,4],[24,5,24,6],[24,7,24,8],[25,1,25,4],[25,5,25,6],[25,7,25,8],[26,1,26,4],[26,5,26,6],[26,7,26,8],[27,1,27,4],[27,5,27,6],[27,7,27,8],[28,1,28,4],[28,5,28,6],[28,7,28,8],[29,1,29,4],[29,5,29,6],[29,7,29,8],[30,1,30,4],[30,5,30,6],[30,7,30,8],[31,1,31,4],[31,5,31,6],[31,7,31,8],[32,1,32,4],[32,5,32,6],[32,7,32,8],[33,1,33,4],[33,5,33,6],[33,7,33,8],[34,1,34,4],[34,5,34,6],[34,7,34,8],[35,1,35,4],[35,5,35,6],[35,7,35,8],[36,1,36,4],[36,5,36,6],[36,7,36,8],[37,1,37,4],[37,5,37,6],[37,7,37,8],[38,1,38,4],[38,5,38,6],[38,7,38,8],[39,1,39,4],[39,5,39,6],[39,7,39,8],[40,1,40,4],[40,5,40,6],[40,7,40,8],[41,1,41,4],[41,5,41,6],[41,7,41,8],[42,1,42,4],[42,5,42,6],[42,7,42,8],[43,1,43,4],[43,5,43,6],[43,7,43,8],[44,0,44,9],[45,0,45,3],[45,4,45,5],[45,6,45,10],[46,0,46,1],[46,4,46,5],[46,6,46,7],[46,8,46,10]],"flags":["formulas_cached_only"]}
[]
["规费、税金项目计价表"]
["工程名称：辽宁材料实验室维修整改代工工程",{"$nulls":3},"标段：",{"$nulls":3},"第  1  页  共  1  页"]
["序号","项目名称",{"$nulls":3},"计算基础",null,"计算基数",null,"计算费率(%)","金额（元）"]
["1","规费"]
["1.1","社会保障费"]
["1.2","住房公积金"]
["1.3","工程排污费"]
["1.4","其它"]
["1.5","工伤保险"]
["2","税金"]
{"$rows_empty":33}
["合    计"]
["编制人（造价人员）：",{"$nulls":5},"复核人（造价工程师）："]
[{"$nulls":8},"表-13"]