{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["1 表-08 分部分项工程和单价措施项目清单与计价表","2 表-11 总价措施项目清单与计价表","3 表-13 规费、税金项目计价表"],"not_rendered":{"external_links":1,"defined_names":3},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1 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":54,"n_cols":12,"rows_kept":54,"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],[5,0,6,0],[5,1,6,1],[5,2,6,3],[5,4,6,5],[5,6,6,6],[5,7,6,7],[5,8,6,8],[5,9,6,10],[5,11,6,11],[7,0,8,0],[7,1,8,1],[7,2,8,3],[7,4,8,5],[7,6,8,6],[7,7,8,7],[7,8,8,8],[7,9,8,10],[7,11,8,11],[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],[11,0,12,0],[11,1,12,1],[11,2,12,3],[11,4,12,5],[11,6,12,6],[11,7,12,7],[11,8,12,8],[11,9,12,10],[11,11,12,11],[13,0,14,0],[13,1,14,1],[13,2,14,3],[13,4,14,5],[13,6,14,6],[13,7,14,7],[13,8,14,8],[13,9,14,10],[13,11,14,11],[15,2,15,3],[15,4,15,5],[15,9,15,10],[16,0,16,8],[16,9,16,10],[18,3,18,11],[19,0,19,11],[20,0,20,4],[20,5,20,9],[20,10,20,11],[21,0,23,0],[21,1,23,1],[21,2,23,3],[21,4,23,5],[21,6,23,6],[21,7,23,7],[21,8,21,11],[22,8,23,8],[22,9,23,10],[24,0,25,0],[24,1,25,1],[24,2,25,3],[24,4,25,5],[24,6,25,6],[24,7,25,7],[24,8,25,8],[24,9,25,10],[24,11,25,11],[26,2,26,3],[26,4,26,5],[26,9,26,10],[27,0,28,0],[27,1,28,1],[27,2,28,3],[27,4,28,5],[27,6,28,6],[27,7,28,7],[27,8,28,8],[27,9,28,10],[27,11,28,11],[29,2,29,3],[29,4,29,5],[29,9,29,10],[30,2,30,5],[30,9,30,10],[31,2,31,3],[31,4,31,5],[31,9,31,10],[32,2,32,3],[32,4,32,5],[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],[50,0,50,8],[50,9,50,10],[51,0,51,8],[51,9,51,10],[53,3,53,11]],"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：丰县2020年城区排水设施清淤维修改造工程",{"$nulls":4},"标段：",{"$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","040501004001","增加排水钢带波纹管道",null,"1、原路面拆除\n2、基坑开挖\n3、砂石垫层200mm\n4、φ300钢带波纹管铺设\n5、砂回填200mm\n6、基坑回填\n7、路面恢复",null,"m","397"]
[]
["2","040504001001","窨井盖改造",null,"1、原水泥窨井盖及基础拆除清理\n2、铸铁井盖基础砌筑\n3、铸铁窨井盖板、井座（直径680-780mm）购置安装\n4、井盖周围用泠补沥青修补",null,"套","128"]
[]
["3","040504001002","收水井盖改造",null,"1、原水泥雨篦及基础拆除清理\n2、铸铁收水井基础砌筑\n3、铸铁收井盖板、井座（450*750mm厚60mm）购置安装\n4、收水井周围用冷补沥青修补",null,"座","160"]
[]
["4","040504001003","新建收水井",null,"1、新建内空尺寸收水井450*750*600mm砖砌厚240mm\n2、混凝土垫层150mm\n3、铸铁收水井盖板、井座购置安装",null,"座","23"]
[]
["5","040504001004","盖板式下水道改造300*400",null,"1、原下水道基础清理\n2、施工降排水\n3、砂石垫层200mm\n4、素砼垫层100mm\n5、砌筑砖墙厚240mm\n6、钢筋混凝土盖板（成品购置安装）",null,"m","156"]
[]
[]
["本页小计"]
[]
[{"$nulls":3},"【新点2013清单造价江苏版 V10.3.5】"]
["分部分项工程和单价措施项目清单与计价表"]
["工程名称：丰县2020年城区排水设施清淤维修改造工程",{"$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"]
[{"$nulls":11},"暂估价"]
["6","040504001005","收水井清淤及管道疏通",null,"1、收水井清理垃圾、外运\n2、管道疏通\n3、损坏基础修补、雨篦更换",null,"座","1016"]
[]
["7","040504001006","盖板式下水道人工清淤",null,"1、下水道清理垃圾、外运\n2、损坏基础修补、盖板更换",null,"m","3220"]
["8","040504001007","窨井清淤及管道疏通",null,"1、窨井清理垃圾、外运\n2、管道疏通\n3、损坏基础修补、窨井盖更换",null,"座","1009"]
[]
["9","040501015001","施工排水",null,"1、施工排水",null,"项","1"]
[null,null,"分部分项合计",{"$nulls":4},""]
{"$rows_empty":19}
["本页小计"]
["合    计"]
[]
[{"$nulls":3},"【新点2013清单造价江苏版 V10.3.5】"]

{"sheet":"2 表-11 总价措施项目清单与计价表","index":1,"n_rows":58,"n_cols":14,"rows_kept":58,"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],[23,2,23,4],[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],[28,2,28,4],[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],[30,2,30,4],[30,6,30,7],[30,8,30,9],[30,11,30,12],[30,13,30,14],[31,2,31,4],[31,6,31,7],[31,8,31,9],[31,11,31,12],[31,13,31,14],[32,2,32,4],[32,6,32,7],[32,8,32,9],[32,11,32,12],[32,13,32,14],[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],[36,2,36,4],[36,6,36,7],[36,8,36,9],[36,11,36,12],[36,13,36,14],[37,2,37,4],[37,6,37,7],[37,8,37,9],[37,11,37,12],[37,13,37,14],[38,2,38,4],[38,6,38,7],[38,8,38,9],[38,11,38,12],[38,13,38,14],[39,2,39,4],[39,6,39,7],[39,8,39,9],[39,11,39,12],[39,13,39,14],[40,2,40,4],[40,6,40,7],[40,8,40,9],[40,11,40,12],[40,13,40,14],[41,2,41,4],[41,6,41,7],[41,8,41,9],[41,11,41,12],[41,13,41,14],[42,2,42,4],[42,6,42,7],[42,8,42,9],[42,11,42,12],[42,13,42,14],[43,2,43,4],[43,6,43,7],[43,8,43,9],[43,11,43,12],[43,13,43,14],[44,2,44,4],[44,6,44,7],[44,8,44,9],[44,11,44,12],[44,13,44,14],[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],[55,0,55,14],[56,3,56,14],[57,0,57,3],[57,9,57,13]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
["工程名称：丰县2020年城区排水设施清淤维修改造工程",{"$nulls":6},"标段：",{"$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","041109001001","安全文明施工费",{"$nulls":3},""]
["1.1",null,"基本费",null,null,"分部分项合计+单价措施项目合计-除税工程设备费","1.500"]
["1.2",null,"增加费",null,null,"分部分项合计+单价措施项目合计-除税工程设备费","0.400"]
["2","041109002001","夜间施工",null,null,"分部分项合计+单价措施项目合计-除税工程设备费",""]
["3","041109003001","二次搬运",null,null,"分部分项合计+单价措施项目合计-除税工程设备费",""]
["4","041109004001","冬雨季施工",null,null,"分部分项合计+单价措施项目合计-除税工程设备费",""]
["5","041109005001","行车、行人干扰",null,null,"分部分项合计+单价措施项目合计-除税工程设备费",""]
["6","041109006001","地上、地下设施、建筑物的临时保护设施",null,null,"分部分项合计+单价措施项目合计-除税工程设备费",""]
["7","041109007001","已完工程及设备保护",null,null,"分部分项合计+单价措施项目合计-除税工程设备费",""]
["8","041109008001","临时设施",null,null,"分部分项合计+单价措施项目合计-除税工程设备费",""]
["9","041109009001","赶工措施",null,null,"分部分项合计+单价措施项目合计-除税工程设备费",""]
[]
[]
[]
[{"$nulls":3},"【新点2013清单造价江苏版 V10.3.5】"]
["编制人（造价人员）：",{"$nulls":8},"复核人（造价工程师）："]
["总价措施项目清单与计价表"]
["工程名称：丰县2020年城区排水设施清淤维修改造工程",{"$nulls":6},"标段：",{"$nulls":4},"第2页 共2页"]
["序号","项目编码","项目名称",null,null,"计算基础","费率（%）",null,"金额（元）",null,"调整\n费率（%）","调整后\n金额（元）",null,"备注"]
["10","041109010001","工程按质论价",null,null,"分部分项合计+单价措施项目合计-除税工程设备费",""]
["11","041109011001","特殊条件下施工增加费",null,null,"分部分项合计+单价措施项目合计-除税工程设备费",""]
{"$rows_empty":32}
[{"$nulls":3},"【新点2013清单造价江苏版 V10.3.5】"]
["编制人（造价人员）：",{"$nulls":8},"复核人（造价工程师）："]

{"sheet":"3 表-13 规费、税金项目计价表","index":2,"n_rows":37,"n_cols":11,"rows_kept":37,"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],[33,0,33,9],[33,10,33,11],[35,2,35,11],[36,0,36,3],[36,7,36,10]],"flags":["formulas_cached_only"]}
["规费、税金项目计价表"]
["工程名称：丰县2020年城区排水设施清淤维修改造工程",{"$nulls":4},"标段：",{"$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},"/"]
["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",{"$nulls":4},"/"]
["1.3","环境保护税",null,"分部分项工程费+措施项目费+其他项目费-除税工程设备费",{"$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",{"$nulls":4},{"v":9,"d":"9.000"}]
{"$rows_empty":25}
["合  计"]
[]
[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）："]