{"text_format":"3","workbook":"xls","n_sheets":16,"sheets":["预算审核封面 ","2.1 单项工程投标报价汇总表","3.1 单位工程报价汇总表","3.2 分部分项工程量清单与计价表","3.3 总价措施项目清单与计价表","3.4 单价措施项目清单与计价表","3.5 其他项目清单与计价汇总表","3.6 暂列金额明细表","3.7 规费、税金项目计价表","4.1 单位工程报价汇总表","4.2 分部分项工程量清单与计价表","4.3 总价措施项目清单与计价表","4.4 单价措施项目清单与计价表","4.5 其他项目清单与计价汇总表","4.6 暂列金额明细表","4.7 规费、税金项目计价表"],"not_rendered":{"external_links":1,"defined_names":16},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"预算审核封面 ","index":0,"n_rows":11,"n_cols":8,"rows_kept":11,"merged":[[0,0,0,9],[1,0,1,2],[1,3,1,6],[3,1,3,2],[3,3,3,6],[5,1,5,2],[5,3,5,6],[7,1,7,2],[7,3,7,6],[7,7,7,8],[9,1,9,2],[9,3,9,4],[10,2,10,3],[10,4,10,7]],"flags":["formulas_cached_only"]}
["工  程  预  算  书"]
["建设单位："]
[]
[null,"工程名称：",null,"长三角物理研究中心先进金属平台展厅建设"]
[]
[null,"施工单位："]
[]
[null,"投标造价：",null,744313.32,{"$nulls":3},"元"]
[]
[null,"编 制 人：",{"$nulls":3},"审 核 人："]
[null,null,"编制时间：",null,"2023年08月20日"]

{"sheet":"2.1 单项工程投标报价汇总表","index":1,"n_rows":43,"n_cols":6,"rows_kept":43,"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],[40,0,40,1],[42,0,42,5]],"flags":["formulas_cached_only"]}
["单项工程投标报价汇总表"]
["工程名称：长三角物理研究中心先进金属平台展厅建设",null,null,"第1页 共1页"]
["序号","单位工程名称","金额(元)","其中：(元)"]
[{"$nulls":3},"暂估价","安全文明\n施工费","规费"]
["1","长三角物理研究所展厅装饰工程-装饰",{"v":658585.1,"d":"658585.10"},0,0,16571.31]
["2","长三角物理研究所展厅装饰工程-安装",85728.22,0,0,2157.09]
{"$rows_empty":34}
["合  计",null,744313.32,0,0,{"v":18728.4,"d":"18728.40"}]
[]
["【清单大师计价软件江苏版V9.48】"]

{"sheet":"3.1 单位工程报价汇总表","index":2,"n_rows":44,"n_cols":4,"rows_kept":44,"merged":[[0,0,0,3],[1,0,1,1],[43,0,43,3]],"flags":["formulas_cached_only"]}
["单位工程投标报价汇总表"]
["工程名称：长三角物理研究所展厅装饰工程-装饰",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",583166.87,0]
["1.1","人工费",110594.13,0]
["1.2","材料费",382207.15,0]
["1.3","施工机具使用费",16598.06,0]
["1.4","企业管理费",54685.93,0]
["1.5","利润",{"v":19081.6,"d":"19081.60"},0]
["2","措施项目",4468.33,0]
["2.1","单价措施项目费",4468.33,0]
["2.2","总价措施项目费",0,0]
["2.2.1","  其中：安全文明施工措施费",0,0]
["3","其他项目",0,0]
["3.1","  其中：暂列金额",0,0]
["3.2","  其中：专业工程暂估价",0,0]
["3.3","  其中：计日工",0,0]
["3.4","  其中：总承包服务费",0,0]
["4","规费",16571.31,0]
["5","税金",54378.59,0]
["6","报价合计",{"v":658585.1,"d":"658585.10"},0]
{"$rows_empty":22}
["【清单大师计价软件江苏版V9.48】"]

{"sheet":"3.2 分部分项工程量清单与计价表","index":3,"n_rows":143,"n_cols":8,"rows_kept":143,"merged":[[0,0,0,7],[1,0,1,3],[1,5,1,7],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,4,3],[2,4,4,4],[2,5,2,7],[3,5,4,5],[3,6,4,6],[25,0,25,7],[26,0,26,7],[27,0,27,3],[27,5,27,7],[28,0,30,0],[28,1,30,1],[28,2,30,2],[28,3,30,3],[28,4,30,4],[28,5,28,7],[29,5,30,5],[29,6,30,6],[54,0,54,7],[55,0,55,7],[56,0,56,3],[56,5,56,7],[57,0,59,0],[57,1,59,1],[57,2,59,2],[57,3,59,3],[57,4,59,4],[57,5,57,7],[58,5,59,5],[58,6,59,6],[81,0,81,7],[82,0,82,7],[83,0,83,3],[83,5,83,7],[84,0,86,0],[84,1,86,1],[84,2,86,2],[84,3,86,3],[84,4,86,4],[84,5,84,7],[85,5,86,5],[85,6,86,6],[107,0,107,7],[108,0,108,7],[109,0,109,3],[109,5,109,7],[110,0,112,0],[110,1,112,1],[110,2,112,2],[110,3,112,3],[110,4,112,4],[110,5,110,7],[111,5,112,5],[111,6,112,6],[140,0,140,5],[142,0,142,7]],"flags":["formulas_cached_only"]}
["分部分项工程量清单与计价表"]
["工程名称：长三角物理研究所展厅装饰工程-装饰",{"$nulls":3},"标段：","第1页 共5页"]
["序号","项目编码","项目名称","计量\n单位","工程量","金额（元）"]
[{"$nulls":5},"综合单价","合价","其中"]
[{"$nulls":7},"暂估价"]
[null,null,"混凝土工程",null,"1",0,5662.05,0]
[null,"010503004001","圈梁\n1、混凝土种类:非泵送商品砼\n2、混凝土强度等级:C25\n3、含模板安装、拆除","m3","4.4",1286.83,5662.05,0]
["1","6-320换","(C25非泵送商品砼)现浇圈梁(非泵送商品砼)","m3","4.4",597.58,2629.35,0]
["2","21-42","圈梁、地坑支撑梁 复合木模板","10m2","3.6652",827.44,3032.73,0]
[null,null,"金属结构工程",null,"1",0,127926.36,0]
[null,"010603003001","钢管柱\n1、钢材品种、规格:150*150*4、80*80*2方管","t","5.376",9971.35,53605.98,0]
["3","7-8换","钢管柱","t","5.376",8824.03,47437.99,0]
["4","8-112","钢柱安装 每根重量(t以内) 4","t","5.376",1147.32,6167.99,0]
[null,"010604001001","钢梁\n1、梁类型:150*150*4、80*80*2方管","t","7.697",9655.76,74320.38,0]
["5","7-21换","钢梁、 钢吊车梁  每根质量在 1t以内","t","7.697",8664.12,66687.73,0]
["6","8-115","钢梁安装","t","7.697",991.64,7632.65,0]
[null,null,"楼地面工程",null,"1",0,121783.54,0]
[null,"011102003001","块料楼地面\n1、结合层厚度、砂浆配合比:30厚1：2干硬性水泥砂浆结合层\n2、面层材料品种、规格、颜色:纯色柔光砖750*1500","m2","297.33",179.78,53453.99,0]
["7","13-82换","楼地面单块0.4m2以外地砖 干硬性水泥砂浆","10m2","29.733",1797.74,{"v":53452.2,"d":"53452.20"},0]
[null,"011104002001","复合地板\n1、下部垫高15cm木龙骨打底，细木工板基层\n2、面层材料品种、规格、颜色:地板200*1200复合地板","m2","203.04",307.82,62499.77,0]
["8","13-114换","木地板 铺设木楞及毛地板水泥砂浆1:3坞龙骨","10m2","20.304",1152.39,23398.13,0]
["9","13-119换","复合木地板 悬浮安装","10m2","20.304",1902.21,38622.47,0]
["10","13-118","木地板压口钉铜条","10m","1.376",344.12,473.51,0]
[null,"011105006001","金属踢脚线\n1、5cm铝合金不锈钢卡扣式极窄踢脚线","m","176.66",{"v":33,"d":"33.00"},5829.78,0]
[]
["【清单大师计价软件江苏版V9.48】"]
["分部分项工程量清单与计价表"]
["工程名称：长三角物理研究所展厅装饰工程-装饰",{"$nulls":3},"标段：","第2页 共5页"]
["序号","项目编码","项目名称","计量\n单位","工程量","金额（元）"]
[{"$nulls":5},"综合单价","合价","其中"]
[{"$nulls":7},"暂估价"]
["11","D00004","5cm铝合金不锈钢卡扣式极窄踢脚线","m","176.66",{"v":33,"d":"33.00"},5829.78,0]
[null,null,"门窗工程",null,"1",0,{"v":25772.4,"d":"25772.40"},0]
[null,"010805005001","全玻自由门\n1、无框高清超白玻璃墙\n2、含门、含五金","m2","31.82",709.83,22586.79,0]
["12","D00007","无框高清超白玻璃墙","m2","31.82",709.83,22586.79,0]
[null,"010808004001","金属门窗套\n1、拉丝不锈钢门套","m2","8.6",370.42,3185.61,0]
["13","16-54换","门框包不锈钢板 细木工板基层 钢龙骨","10m2","0.86",3704.23,3185.64,0]
[null,null,"墙柱面工程",null,"1",0,193126.38,0]
[null,"011208001001","柱（梁）面装饰\n1、轻钢龙骨打底\n2、基层材料种类、规格:细木工板基层\n3、面层材料品种、规格、颜色:铝塑板面层","m2","126",235.93,29727.18,0]
["14","14-180","隔墙轻钢龙骨","10m2","12.6",647.82,8162.53,0]
["15","14-185","墙面细木工板基层 钉在龙骨上","10m2","12.6",518.72,6535.87,0]
["16","14-204","粘贴在夹板基层上 铝塑板","10m2","12.6",1192.85,15029.91,0]
[null,"011210002001","金属隔断\n1、轻钢龙骨隔墙\n2、5cm双层单面铝箔防火隔音棉\n3、9mm双层纸面石膏板","m2","519.83",183.35,95310.83,0]
["17","14-180","隔墙轻钢龙骨","10m2","51.983",647.82,33675.63,0]
["18","D00002","5cm双层单面铝箔防火隔音棉","m2","519.83",22.18,11529.83,0]
["19","14-215换","双层石膏板墙面","10m2","103.966",481.96,50107.45,0]
[null,"011210003001","玻璃隔断\n1、玻璃品种、规格、颜色:冰晶纹玻璃砖100*200*50","m2","5.76",1242.21,7155.13,0]
["20","D00003","冰晶纹玻璃砖100*200*50","m2","5.76",1242.21,7155.13,0]
[null,"011207001001","墙面装饰板\n1、基层材料种类、规格:细木工板\n2、面层材料品种、规格、颜色:半透油木饰面","m2","23.76",270.27,6421.62,0]
["21","14-185","墙面细木工板基层 钉在龙骨上","10m2","2.376",518.72,1232.48,0]
["22","14-203换","粘贴在夹板基层上 装饰板","10m2","2.376",2183.96,5189.09,0]
[null,"011204003001","块料墙面\n1、安装方式:钢丝挂贴\n2、面层材料品种、规格、颜色:灰色大理石碳晶板","m2","61.92",315.17,19515.33,0]
["23","14-94换","大规格面砖 钢丝网挂贴","10m2","6.192",3151.73,19515.51,0]
[]
["【清单大师计价软件江苏版V9.48】"]
["分部分项工程量清单与计价表"]
["工程名称：长三角物理研究所展厅装饰工程-装饰",{"$nulls":3},"标段：","第3页 共5页"]
["序号","项目编码","项目名称","计量\n单位","工程量","金额（元）"]
[{"$nulls":5},"综合单价","合价","其中"]
[{"$nulls":7},"暂估价"]
[null,"011204003002","块料墙面\n1、安装方式:粘贴\n2、面层材料品种、规格、颜色:大理石瓷砖贴面","m2","7.28",294.15,2141.41,0]
["24","14-90换","单块面积0.18m2以上墙砖 干粉型粘结剂粘贴 墙面","10m2","0.728",2941.39,2141.33,0]
[null,"011207001002","墙面装饰板\n1、基层材料种类、规格:细木工板\n2、面层材料品种、规格、颜色:六角金属马赛克铝塑板","m2","9.26",{"v":286.2,"d":"286.20"},2650.21,0]
["25","14-185","墙面细木工板基层 钉在龙骨上","10m2","0.926",518.72,480.33,0]
["26","14-204换","粘贴在夹板基层上 铝塑板","10m2","0.926",2343.23,2169.83,0]
[null,"011207001003","墙面装饰板\n1、基层材料种类、规格:细木工板\n2、面层材料品种、规格、颜色:浅木饰面","m2","20.42",270.27,5518.91,0]
["27","14-185","墙面细木工板基层 钉在龙骨上","10m2","2.042",518.72,1059.23,0]
["28","14-203换","粘贴在夹板基层上 装饰板","10m2","2.042",2183.96,4459.65,0]
[null,"011207001004","墙面装饰板\n1、基层材料种类、规格:细木工板\n2、面层材料品种、规格、颜色:水波纹不锈钢","m2","11.16",416.21,{"v":4644.9,"d":"4644.90"},0]
["29","14-185","墙面细木工板基层 钉在龙骨上","10m2","1.116",518.72,578.89,0]
["30","14-199换","不锈钢镜面板 墙面","10m2","1.116",3643.38,4066.01,0]
[null,"011507003001","灯箱\n1、LED无边框卡布灯箱","m2","47.04",177.46,8347.72,0]
["31","D00005","LED无边框卡布灯箱","m2","47.04",177.46,8347.72,0]
[null,"011502001001","金属装饰线\n1、线条材料品种、规格、颜色:2cm不锈钢金属条","m","170.4",23.77,4050.41,0]
["32","18-17","金属装饰条 成品不锈钢板线条(展宽50mm)","100m","1.704",2376.77,4050.02,0]
[null,"011207001005","墙面装饰板\n1、元素周期表","项","1",5323.74,5323.74,0]
["33","D00006","元素周期表","项","1",5323.74,5323.74,0]
[null,"011207002001","墙面装饰浮雕\n1、浮雕材料种类:石膏板斯卡帕叠级","m2","14.52",159.71,2318.99,0]
["34","D00008","石膏板斯卡帕叠级","m2","14.52",159.71,2318.99,0]
[null,null,"天棚工程",null,"1",0,74549.94,0]
[]
["【清单大师计价软件江苏版V9.48】"]
["分部分项工程量清单与计价表"]
["工程名称：长三角物理研究所展厅装饰工程-装饰",{"$nulls":3},"标段：","第4页 共5页"]
["序号","项目编码","项目名称","计量\n单位","工程量","金额（元）"]
[{"$nulls":5},"综合单价","合价","其中"]
[{"$nulls":7},"暂估价"]
[null,"011302001001","吊顶天棚\n1、 吊筋规格(mm) Φ8\n2、龙骨材料种类、规格、中距:U型轻钢龙骨\n3、面层材料品种、规格:峥歌软膜天花吊顶","m2","115.92",249.56,{"v":28929,"d":"28929.00"},0]
["35","15-7","装配式U型(不上人型)轻钢龙骨 面层规格400mm×600mm 简单","10m2","11.592",684.69,7936.93,0]
["36","15-39+[15-39-A]*-7","全丝杆天棚吊筋 H=700mm 8","10m2","11.592",36.43,{"v":422.3,"d":"422.30"},0]
["37","D00009","软膜天花吊顶","m2","115.92",177.46,20571.16,0]
[null,"011302001002","吊顶天棚\n1、吊筋规格(mm) Φ8\n2、龙骨材料种类、规格、中距:U型轻钢龙骨\n3、面层材料品种、规格:波浪弧形铝方通","m2","52.92",506.87,26823.56,0]
["38","15-7","装配式U型(不上人型)轻钢龙骨 面层规格400mm×600mm 简单","10m2","5.292",684.69,3623.38,0]
["39","15-39+[15-39-A]*-7","全丝杆天棚吊筋 H=700mm 8","10m2","5.292",36.43,192.79,0]
["40","D00010","波浪弧形铝方通","m2","52.92",434.77,23008.03,0]
[null,"011302001003","吊顶天棚\n1、吊筋规格(mm) Φ8\n2、龙骨材料种类、规格、中距:U型轻钢龙骨\n3、面层材料品种、规格:9mm纸面石膏板","m2","67.6",106.26,7183.18,0]
["41","15-7","装配式U型(不上人型)轻钢龙骨 面层规格400mm×600mm 简单","10m2","6.76",684.69,{"v":4628.5,"d":"4628.50"},0]
["42","15-39+[15-39-A]*-7","全丝杆天棚吊筋 H=700mm 8","10m2","6.76",36.43,246.27,0]
["43","15-45","纸面石膏板天棚面层 安装在U型轻钢龙骨上 平面","10m2","6.76",341.59,2309.15,0]
[null,"011302001004","吊顶天棚\n1、顶面石膏板封面","m2","168.84",{"v":21,"d":"21.00"},3545.64,0]
["44","15-47","纸面石膏板天棚面层 搁放在T型铝合金龙骨上","10m2","16.884",209.93,3544.46,0]
[null,"011304002001","灯孔开孔\n1、Φ120mm","个","153",17.94,2744.82,0]
["45","18-62","格式灯孔","10个","15.3",179.33,2743.75,0]
[null,"011302001005","吊顶天棚\n1、水吧台处造型顶","项","1",5323.74,5323.74,0]
["46","D00011","水吧台处造型顶","项","1",5323.74,5323.74,0]
[null,null,"油漆裱糊工程",null,"1",0,{"v":34346.2,"d":"34346.20"},0]
[]
["【清单大师计价软件江苏版V9.48】"]
["分部分项工程量清单与计价表"]
["工程名称：长三角物理研究所展厅装饰工程-装饰",{"$nulls":3},"标段：","第5页 共5页"]
["序号","项目编码","项目名称","计量\n单位","工程量","金额（元）"]
[{"$nulls":5},"综合单价","合价","其中"]
[{"$nulls":7},"暂估价"]
[null,"011407001001","墙面喷刷涂料\n1、腻子种类:白水泥腻子\n2、刮腻子要求:2遍\n3、涂料品种、喷刷遍数:刷白色乳胶漆两遍","m2","994.43",25.35,{"v":25208.8,"d":"25208.80"},0]
["47","17-177附注2*-1附注3*-1","内墙面 在抹灰面上 901胶白水泥腻子批三遍、刷乳胶漆三遍(附注:增批腻子)(附注:增刷乳胶漆)","10m2","99.443",253.47,25205.82,0]
[null,"011407002001","天棚喷刷涂料\n1、白水泥腻子\n2、2遍\n3、涂料品种、喷刷遍数:刷白色乳胶漆两遍","m2","332.39",27.49,{"v":9137.4,"d":"9137.40"},0]
["48","17-177附注2*-1附注3*-1附注4","内墙面 在抹灰面上 901胶白水泥腻子批三遍、刷乳胶漆三遍(附注:增批腻子)(附注:增刷乳胶漆)(附注:柱、梁、天棚面上批腻子、刷乳胶漆)","10m2","33.239",274.91,9137.73,0]
{"$rows_empty":23}
["合    计",{"$nulls":5},583160.14,0]
[]
["【清单大师计价软件江苏版V9.48】"]

{"sheet":"3.3 总价措施项目清单与计价表","index":4,"n_rows":36,"n_cols":9,"rows_kept":36,"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],[33,0,33,4],[35,0,35,8]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
["工程名称：长三角物理研究所展厅装饰工程-装饰",{"$nulls":4},"标段：","第1页 共2页"]
["序号","项目编码","项目名称","计算基础","费率（%）","金额（元）","调整\n费率（%）","调整后\n金额（元）","备注"]
["1","011707001001","现场安全文明施工",null,0,0,0,0]
[null,null,"基本费","分部分项工程费+单价措施项目费-除税工程设备费",0,0,0,0]
[null,null,"标化增加费","分部分项工程费+单价措施项目费-除税工程设备费",0,0,0,0]
[null,null,"扬尘污染防治增加费","分部分项工程费+单价措施项目费-除税工程设备费",0,0,0,0]
["2","011707010001","工程按质论价","分部分项工程费+单价措施项目费-除税工程设备费",0,0,0,0]
["3","011707002001","夜间施工","分部分项工程费+单价措施项目费-除税工程设备费",0,0,0,0]
["4","011707004001","二次搬运","分部分项工程费+单价措施项目费-除税工程设备费",0,0,0,0]
["5","011707005001","冬雨季施工","分部分项工程费+单价措施项目费-除税工程设备费",0,0,0,0]
["6","011707006001","地上、地下设施、建筑物的临时保护设施","分部分项工程费+单价措施项目费-除税工程设备费",0,0,0,0]
["7","011707007001","已完工程及设备保护费","分部分项工程费+单价措施项目费-除税工程设备费",0,0,0,0]
["8","011707008001","临时设施费","分部分项工程费+单价措施项目费-除税工程设备费",0,0,0,0]
[]
["【清单大师计价软件江苏版V9.48】"]
["总价措施项目清单与计价表"]
["工程名称：长三角物理研究所展厅装饰工程-装饰",{"$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","011707009001","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",0,0,0,0]
["10","01B001","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",0,0,0,0]
["11","011707003001","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",0,0,0,0]
["12","011707011001","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",0,0,0,0]
["13","011707012001","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",0,0,0,0]
["14","011707015001","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",0,0,0,0,"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。"]
{"$rows_empty":8}
["合   计",{"$nulls":4},0,null,0]
[]
["【清单大师计价软件江苏版V9.48】"]

{"sheet":"3.4 单价措施项目清单与计价表","index":5,"n_rows":40,"n_cols":8,"rows_kept":40,"merged":[[0,0,0,7],[1,0,1,3],[1,5,1,7],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,4,3],[2,4,4,4],[2,5,2,7],[3,5,4,5],[3,6,4,6],[36,0,36,5],[37,0,37,5],[39,0,39,7]],"flags":["formulas_cached_only"]}
["单价措施项目清单与计价表"]
["工程名称：长三角物理研究所展厅装饰工程-装饰",{"$nulls":3},"标段：","第1页 共1页"]
["序号","项目编码","项目名称","计量\n单位","工程量","金额（元）"]
[{"$nulls":5},"综合单价","合价","其中"]
[{"$nulls":7},"暂估价"]
[null,"011701003001","里脚手架(墙柱面活动脚手架)\n1、搭设方式:落地\n2、搭设高度:4.5m","m2","994.43",2.06,2048.53,0]
["1","NT20-补22","墙柱面活动脚手架","10m2","99.443",20.57,2045.54,0]
[null,"011701006001","满堂脚手架（天棚抹灰脚手架）\n1、搭设方式:落地\n2、搭设高度:4.5m","m2","332.39",7.28,{"v":2419.8,"d":"2419.80"},0]
["2","20-20附注5","满堂脚手架 基本层 高5m以内(附注:子目乘以系数0.3)","10m2","33.239",72.77,{"v":2418.8,"d":"2418.80"},0]
{"$rows_empty":27}
["本页小计",{"$nulls":5},4464.34,0]
["合    计",{"$nulls":5},4464.34,0]
[]
["【清单大师计价软件江苏版V9.48】"]

{"sheet":"3.5 其他项目清单与计价汇总表","index":6,"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：长三角物理研究所展厅装饰工程-装饰",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",0]
["2.1","材料暂估价",0]
["2.2","专业工程暂估价",0]
["3","计日工",0]
["4","总承包服务费",0]
{"$rows_empty":33}
["合  计",null,0]
[]
["【清单大师计价软件江苏版V9.48】"]

{"sheet":"3.6 暂列金额明细表","index":7,"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：长三角物理研究所展厅装饰工程-装饰",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"]
{"$rows_empty":39}
["合  计",null,null,0]
[]
["【清单大师计价软件江苏版V9.48】"]

{"sheet":"3.7 规费、税金项目计价表","index":8,"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：长三角物理研究所展厅装饰工程-装饰",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,16571.31,0,16571.31]
["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",{"v":587635.2,"d":"587635.20"},{"v":2.4,"d":"2.400"},14103.24]
["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",{"v":587635.2,"d":"587635.20"},{"v":0.42,"d":"0.420"},2468.07]
["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",{"v":587635.2,"d":"587635.20"},0,0]
["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",604206.51,{"v":9,"d":"9.000"},54378.59]
{"$rows_empty":30}
["合  计",{"$nulls":4},{"v":70949.9,"d":"70949.90"}]
[]
["【清单大师计价软件江苏版V9.48】"]

{"sheet":"4.1 单位工程报价汇总表","index":9,"n_rows":44,"n_cols":4,"rows_kept":44,"merged":[[0,0,0,3],[1,0,1,1],[43,0,43,3]],"flags":["formulas_cached_only"]}
["单位工程投标报价汇总表"]
["工程名称：长三角物理研究所展厅装饰工程-安装",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",75670.91,0]
["1.1","人工费",18973.97,0]
["1.2","材料费",46305.12,0]
["1.3","施工机具使用费",150.84,0]
["1.4","企业管理费",7594.25,0]
["1.5","利润",2646.73,0]
["2","措施项目",821.74,0]
["2.1","单价措施项目费",821.74,0]
["2.2","总价措施项目费",0,0]
["2.2.1","  其中：安全文明施工措施费",0,0]
["3","其他项目",0,0]
["3.1","  其中：暂列金额",0,0]
["3.2","  其中：专业工程暂估价",0,0]
["3.3","  其中：计日工",0,0]
["3.4","  其中：总承包服务费",0,0]
["4","规费",2157.09,0]
["5","税金",7078.48,0]
["6","报价合计",85728.22,0]
{"$rows_empty":22}
["【清单大师计价软件江苏版V9.48】"]

{"sheet":"4.2 分部分项工程量清单与计价表","index":10,"n_rows":72,"n_cols":8,"rows_kept":72,"merged":[[0,0,0,7],[1,0,1,3],[1,5,1,7],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,4,3],[2,4,4,4],[2,5,2,7],[3,5,4,5],[3,6,4,6],[24,0,24,7],[25,0,25,7],[26,0,26,3],[26,5,26,7],[27,0,29,0],[27,1,29,1],[27,2,29,2],[27,3,29,3],[27,4,29,4],[27,5,27,7],[28,5,29,5],[28,6,29,6],[44,0,44,7],[45,0,45,7],[46,0,46,3],[46,5,46,7],[47,0,49,0],[47,1,49,1],[47,2,49,2],[47,3,49,3],[47,4,49,4],[47,5,47,7],[48,5,49,5],[48,6,49,6],[69,0,69,5],[71,0,71,7]],"flags":["formulas_cached_only"]}
["分部分项工程量清单与计价表"]
["工程名称：长三角物理研究所展厅装饰工程-安装",{"$nulls":3},"标段：","第1页 共3页"]
["序号","项目编码","项目名称","计量\n单位","工程量","金额（元）"]
[{"$nulls":5},"综合单价","合价","其中"]
[{"$nulls":7},"暂估价"]
[null,null,"强电",null,"1",0,70272.44,0]
[null,"030411001001","配管\n1、名称:PVC阻燃塑料管\n2、材质:PVC管\n3、规格:Φ20mm内\n4、配置形式:埋地敷设","m","512",6.18,3164.16,0]
["1","NT4-补22","塑料电线管埋地敷设管径20mm以内","100m","5.12",{"v":618.8,"d":"618.80"},3168.26,0]
[null,"030411001002","配管\n1、名称:PVC阻燃塑料管\n2、材质:PVC管\n3、规格:Φ20mm内\n4、配置形式:吊棚内暗敷设","m","1158",12.95,{"v":14996.1,"d":"14996.10"},0]
["2","4-1257","吊棚内敷设 刚性阻燃管公称直径(mm以内) 20","100m","11.58",1294.24,{"v":14987.3,"d":"14987.30"},0]
[null,"030411004001","配线\n1、名称:照明配线\n2、配线形式:管内穿线\n3、型号、规格:BV-1.5\n4、材质:铜芯","m","2500",2.58,{"v":6450,"d":"6450.00"},0]
["3","4-1358","照明线路 导线截面(mm2以内) 铜芯1.5","100m单线","25",258.81,6470.25,0]
[null,"030411004002","配线\n1、配线形式:管内穿线\n2、规格:BV-2.5\n3、材质:铜芯","m","1800",2.59,{"v":4662,"d":"4662.00"},0]
["4","4-1385","动力线路(铜芯) 导线截面(mm2以内) 2.5","100m单线","18",258.96,4661.28,0]
[null,"030404035001","插座\n1、规格:5孔插座","个","72",{"v":34.8,"d":"34.80"},{"v":2505.6,"d":"2505.60"},0]
["5","4-358","单相明插座15A 5孔","10套","7.2",274.37,1975.46,0]
["6","4-1545","接线盒安装 暗装 接线盒","10个","7.2",{"v":73.5,"d":"73.50"},{"v":529.2,"d":"529.20"},0]
[null,"030404035002","插座\n1、名称:地插\n2、材质:铜制\n3、安装方式:埋地","个","29",172.87,5013.23,0]
["7","4-385","地面插座","10套","2.9",1655.24,{"v":4800.2,"d":"4800.20"},0]
["8","4-1545","接线盒安装 暗装 接线盒","10个","2.9",{"v":73.5,"d":"73.50"},213.15,0]
[null,"030502012001","信息插座\n1、名称:网络插头","个","3",36.65,109.95,0]
["9","5-104","安装光纤信息插座 双口","个","3",{"v":29.3,"d":"29.30"},{"v":87.9,"d":"87.90"},0]
["10","4-1545","接线盒安装 暗装 接线盒","10个","0.3",{"v":73.5,"d":"73.50"},22.05,0]
[]
["【清单大师计价软件江苏版V9.48】"]
["分部分项工程量清单与计价表"]
["工程名称：长三角物理研究所展厅装饰工程-安装",{"$nulls":3},"标段：","第2页 共3页"]
["序号","项目编码","项目名称","计量\n单位","工程量","金额（元）"]
[{"$nulls":5},"综合单价","合价","其中"]
[{"$nulls":7},"暂估价"]
[null,"030412005001","装饰灯\n1、名称:飞利浦防炫目可调节射灯\n2、型号:开孔120mm\n3、规格:4000K 20W\n4、安装形式:成套型","套","24",{"v":150.5,"d":"150.50"},{"v":3612,"d":"3612.00"},0]
["11","4-1752","点光源艺术装饰灯具 嵌入式 灯具直径(Φ150) ［示意图号］ 179、180、181","10套","2.4",1504.96,{"v":3611.9,"d":"3611.90"},0]
[null,"030412005002","装饰灯\n1、名称:飞利浦防炫目射灯\n2、型号:开孔120mm\n3、规格:4000K 20W\n4、安装形式:成套型","套","117",132.58,15511.86,0]
["12","4-1752","点光源艺术装饰灯具 嵌入式 灯具直径(Φ150) ［示意图号］ 179、180、181","10套","11.7",1325.78,15511.63,0]
[null,"030412005003","荧光灯\n1、名称:毅胜铝方通专用长条灯\n2、型号:100*1500 3500K26W","套","30",267.64,{"v":8029.2,"d":"8029.20"},0]
["13","4-1801","荧光灯安装 嵌入式 双管","10套","3",2676.33,8028.99,0]
[null,"030412005004","装饰灯\n1、名称:阐存地面标识投影灯\n2、规格:20W\n3、安装形式:成套型","套","8",240.11,1920.88,0]
["14","4-1752","点光源艺术装饰灯具 嵌入式 灯具直径(Φ150) ［示意图号］ 179、180、181","10套","0.8",2401.13,{"v":1920.9,"d":"1920.90"},0]
[null,"030412004001","装饰灯\n1、名称:momento茶歇区小吊灯\n2、型号:玻璃+铁艺\n3、规格:30CM","套","4",519.81,2079.24,0]
["15","4-1606","挂片灯 ［灯体直径(mm以内)］ 350 ［灯体垂吊长度(mm以内)］ 350 ［示意图号］ 5、6、7、8、9、10","10套","0.4",5198.15,2079.26,0]
[null,"030703018001","塑料罩类\n1、名称:LISEN-ECHO聚音罩500MM","个","1",2218.22,2218.22,0]
["16","D00003","聚音罩500MM","个","1",2218.22,2218.22,0]
[null,null,"弱电",null,"1",0,{"v":2846.5,"d":"2846.50"},0]
[]
["【清单大师计价软件江苏版V9.48】"]
["分部分项工程量清单与计价表"]
["工程名称：长三角物理研究所展厅装饰工程-安装",{"$nulls":3},"标段：","第3页 共3页"]
["序号","项目编码","项目名称","计量\n单位","工程量","金额（元）"]
[{"$nulls":5},"综合单价","合价","其中"]
[{"$nulls":7},"暂估价"]
[null,"030502005001","双绞线缆\n1、名称:六类非屏蔽双绞线\n2、名称:超五类4对非屏蔽双绞线电缆2、参数:单根导体直流电阻：≤9.0Ω/100m额定传输速率(NVP)：68%电缆对数：4对十字骨架材料：PE混合物导体材料：无氧圆铜（纯度99.99%）导体线规：23AWG绝缘材料：HDPE屏蔽方式：U/UTP电缆外径：6.3±0.3mm外护套材料：PVC安装温度: 0℃～+50℃工作温度：-20℃～+60℃交货长度（米/盘）：305米/箱包装方式: 箱装最小弯曲半径：10倍电缆外径","m","350",4.27,{"v":1494.5,"d":"1494.50"},0]
["17","5-72","六类非屏蔽双绞线","100m","3.5",427.87,1497.55,0]
[null,"030411004003","配线\n1、名称:电源线\n2、配线形式:rvv2*1.0㎡","m","400",3.38,{"v":1352,"d":"1352.00"},0]
["18","4-1398","电源线rvv2×1.0㎡","100m/束","4",{"v":338.1,"d":"338.10"},{"v":1352.4,"d":"1352.40"},0]
[null,null,"给排水",null,"1",0,2551.97,0]
[null,"041001004001","混凝土刨管铺设","m","45",38.79,1745.55,0]
["19","10-973","配管混凝土刨沟 公称直径(mm以内) 50","10m","4.5",387.87,1745.42,0]
[null,"031001006001","塑料管\n1、安装部位:给水\n2、材质、规格:PPRdn25\n3、连接形式:热熔","m","30",13.49,{"v":404.7,"d":"404.70"},0]
["20","10-67","塑料给水管(热熔连接) 公称直径(mm以内) 25","10m","3",134.92,404.76,0]
[null,"031001006002","塑料管\n1、安装部位:下水\n2、材质、规格:DN50PVC管","m","22",18.26,401.72,0]
["21","10-128","承插塑料排水管(零件粘接) 公称直径(mm以内) 50","10m","2.2",182.52,401.54,0]
{"$rows_empty":8}
["合    计",{"$nulls":5},75687.62,0]
[]
["【清单大师计价软件江苏版V9.48】"]

{"sheet":"4.3 总价措施项目清单与计价表","index":11,"n_rows":36,"n_cols":9,"rows_kept":36,"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],[33,0,33,4],[35,0,35,8]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
["工程名称：长三角物理研究所展厅装饰工程-安装",{"$nulls":4},"标段：","第1页 共2页"]
["序号","项目编码","项目名称","计算基础","费率（%）","金额（元）","调整\n费率（%）","调整后\n金额（元）","备注"]
["1","031302001001","现场安全文明施工",null,0,0,0,0]
[null,null,"基本费","分部分项工程费+单价措施项目费-除税工程设备费",0,0,0,0]
[null,null,"标化增加费","分部分项工程费+单价措施项目费-除税工程设备费",0,0,0,0]
[null,null,"扬尘污染防治增加费","分部分项工程费+单价措施项目费-除税工程设备费",0,0,0,0]
["2","031302010001","工程按质论价","分部分项工程费+单价措施项目费-除税工程设备费",0,0,0,0]
["3","031302002001","夜间施工","分部分项工程费+单价措施项目费-除税工程设备费",0,0,0,0]
["4","031302004001","二次搬运","分部分项工程费+单价措施项目费-除税工程设备费",0,0,0,0]
["5","031302005001","冬雨季施工","分部分项工程费+单价措施项目费-除税工程设备费",0,0,0,0]
["6","03B001","地上、地下设施、建筑物的临时保护设施","分部分项工程费+单价措施项目费-除税工程设备费",0,0,0,0]
["7","031302006001","已完工程及设备保护费","分部分项工程费+单价措施项目费-除税工程设备费",0,0,0,0]
["8","031302008001","临时设施费","分部分项工程费+单价措施项目费-除税工程设备费",0,0,0,0]
[]
["【清单大师计价软件江苏版V9.48】"]
["总价措施项目清单与计价表"]
["工程名称：长三角物理研究所展厅装饰工程-安装",{"$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","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",0,0,0,0]
["10","03B002","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",0,0,0,0]
["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",0,0,0,0]
["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",0,0,0,0]
["13","031302012001","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",0,0,0,0]
["14","031302015001","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",0,0,0,0,"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。"]
{"$rows_empty":8}
["合   计",{"$nulls":4},0,null,0]
[]
["【清单大师计价软件江苏版V9.48】"]

{"sheet":"4.4 单价措施项目清单与计价表","index":12,"n_rows":41,"n_cols":8,"rows_kept":41,"merged":[[0,0,0,7],[1,0,1,3],[1,5,1,7],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,4,3],[2,4,4,4],[2,5,2,7],[3,5,4,5],[3,6,4,6],[37,0,37,5],[38,0,38,5],[40,0,40,7]],"flags":["formulas_cached_only"]}
["单价措施项目清单与计价表"]
["工程名称：长三角物理研究所展厅装饰工程-安装",{"$nulls":3},"标段：","第1页 共1页"]
["序号","项目编码","项目名称","计量\n单位","工程量","金额（元）"]
[{"$nulls":5},"综合单价","合价","其中"]
[{"$nulls":7},"暂估价"]
[null,"031301017001","脚手架搭拆","项","1",821.74,821.74,0]
["1","4-F1","第四册 安装脚手架搭拆费 取人工费的4%,其中人工25% 材料75% 机械0%","项","1",729.25,729.25,0]
["2","5-F1","第五册 安装脚手架搭拆费 取人工费的4%,其中人工25% 材料75% 机械0%","项","1",16.61,16.61,0]
["3","10-F1","第十册 安装脚手架搭拆费 取人工费的5%,其中人工25% 材料75% 机械0%","项","1",75.88,75.88,0]
{"$rows_empty":28}
["本页小计",{"$nulls":5},821.74,0]
["合    计",{"$nulls":5},821.74,0]
[]
["【清单大师计价软件江苏版V9.48】"]

{"sheet":"4.5 其他项目清单与计价汇总表","index":13,"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：长三角物理研究所展厅装饰工程-安装",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",0]
["2.1","材料暂估价",0]
["2.2","专业工程暂估价",0]
["3","计日工",0]
["4","总承包服务费",0]
{"$rows_empty":33}
["合  计",null,0]
[]
["【清单大师计价软件江苏版V9.48】"]

{"sheet":"4.6 暂列金额明细表","index":14,"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：长三角物理研究所展厅装饰工程-安装",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"]
{"$rows_empty":39}
["合  计",null,null,0]
[]
["【清单大师计价软件江苏版V9.48】"]

{"sheet":"4.7 规费、税金项目计价表","index":15,"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：长三角物理研究所展厅装饰工程-安装",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,2157.09,0,2157.09]
["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",76492.65,{"v":2.4,"d":"2.400"},1835.82]
["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",76492.65,{"v":0.42,"d":"0.420"},321.27]
["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",76492.65,0,0]
["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",78649.74,{"v":9,"d":"9.000"},7078.48]
{"$rows_empty":30}
["合  计",{"$nulls":4},9235.57]
[]
["【清单大师计价软件江苏版V9.48】"]