{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["1 单位工程最高投标限价汇总表","2 E.1 分部分项工程量清单计价表","3 附录F 措施项目清单计价表","4 附录G 不可竞争项目清单与计价表","5 H.1 其他项目清单与计价汇总表","6 H.2 暂列金额明细表","7 H.3 专业工程暂估价计价表","8 H.4 计日工表","9 H.5 总承包服务费计价表","10 附录I 税金计价表","11 主要材料价格表"],"not_rendered":{"external_links":1,"defined_names":11},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1 单位工程最高投标限价汇总表","index":0,"n_rows":19,"n_cols":4,"rows_kept":19,"merged":[[0,0,0,3],[1,0,1,1],[1,1,1,3],[17,0,17,1],[18,1,18,3]],"flags":["formulas_cached_only"]}
["D.3 单位工程最高投标限价汇总表",null,"",""]
["工程名称：人才公寓开口工程",null,"",""]
["序号","汇总内容","金额(元)","其中：材料、设备暂估价（元）"]
["1","分部分项工程费","95709.95",""]
["1.1","  定额人工费","6854.03",""]
["1.2","  定额机械费","3327.57",""]
["1.3","  综合费","2384.56",""]
["2","措施项目费","386.89",""]
["3","不可竞争费","2460.89",""]
["3.1","  安全文明施工费","2460.89",""]
["3.2","  环境保护税","",""]
["4","其他项目","5000.00",""]
["4.1","  暂列金额","5000.00",""]
["4.2","  专业工程暂估价","",""]
["4.3","  计日工","",""]
["4.4","  总承包服务费","",""]
["5","税金","8870.20",""]
["工程造价=1+2+3+4+5",null,"112427.93",""]
[null,"测评合格编号:2021JS-02【新点2013清单造价V10.0安徽版】","",""]

{"sheet":"2 E.1 分部分项工程量清单计价表","index":1,"n_rows":52,"n_cols":11,"rows_kept":52,"merged":[[0,0,0,10],[1,0,1,4],[1,4,1,8],[1,8,1,10],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,2,10],[3,6,4,6],[3,7,4,7],[3,8,3,10],[51,2,51,10]],"flags":["formulas_cached_only"]}
["E.1 分部分项工程量清单计价表",null,null,"","","","","","","",""]
["工程名称：人才公寓开口工程",null,null,"","","","","","","",""]
["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）","","","",""]
[{"$nulls":3},"","","","综合单价","合价","其中","",""]
[{"$nulls":3},"","","","","","定额\n人工费","定额\n机械费","暂估价"]
["1","WB050102022001","起挖乔木","1、起挖乔木A\n2、胸径：21cm","株","1.000","802.99","802.99","352.65","146.36",""]
["2","050102001001","栽植乔木","1、栽植乔木A\n2、胸径：21cm","株","1.000","769.35","769.35","328.55","229.23",""]
["3","WB050104001001","乔木成活养护","1、乔木A\n2、胸径：21cm\n3、养护期：3个月","株","1.000","49.58","49.58","33.77","1.41",""]
["4","WB050102026001","起挖灌木","1、起挖灌木A\n2、地径：12cm","株","2.000","209.50","419.00","205.52","70.26",""]
["5","050102002001","栽植灌木","1、栽植灌木A\n2、地径：12cm","株","2.000","165.42","330.84","167.72","73.32",""]
["6","WB050104002001","灌木成活养护","1、灌木A\n2、地径：12cm\n3、养护期：3个月","株","2.000","16.65","33.30","20.80","2.20",""]
["7","WB050102026002","起挖灌木","1、起挖灌木B\n2、地径：6cm","株","18.000","15.30","275.40","146.16","",""]
["8","050102002002","栽植灌木","1、栽植灌木B\n2、地径：6cm","株","18.000","21.33","383.94","279.72","",""]
["9","WB050104002002","灌木成活养护","1、灌木B\n2、地径：6cm\n3、养护期：3个月","株","18.000","11.84","213.12","129.24","16.38",""]
["10","WB050102026003","起挖球类","1、起挖球类A\n2、冠幅1.5m\n3、高度1.5m","株","2.000","15.30","30.60","16.24","",""]
["11","050102002003","栽植球类","1、栽植球类A\n2、冠幅1.5m\n3、高度1.5m","株","2.000","21.33","42.66","31.08","",""]
["12","WB050104006001","球形植物成活养护","1、球类A\n2、冠幅1.5m\n3、高度1.5m\n4、养护期：3个月","株","2.000","7.26","14.52","8.36","1.34",""]
["13","WB050102028001","起挖色带","1、起挖色带A\n2、高度0.6m","m2","7.600","3.41","25.92","15.96","",""]
["14","050102007001","栽植色带","1、栽植色带A\n2、高度0.6m","m2","7.600","16.53","125.63","91.50","",""]
["15","WB050104004001","绿篱成活养护","1、色带A\n2、高度0.6m\n3、养护期：3个月","m2","7.600","7.33","55.71","36.71","2.05",""]
["16","WB050102028002","起挖色带","1、起挖色带B\n2、高度0.6m","m2","31.920","3.41","108.85","67.03","",""]
["17","050102007002","栽植色带","1、栽植色带B\n2、高度0.6m","m2","31.920","16.53","527.64","384.32","",""]
["18","WB050104004002","绿篱成活养护","1、色带B\n2、高度0.6m\n3、养护期：3个月","m2","31.920","7.33","233.97","154.17","8.62",""]
["19","WB050102028003","起挖色带","1、起挖色带C\n2、高度0.6m","m2","8.360","3.41","28.51","17.56","",""]
["20","050102007003","栽植色带","1、栽植色带C\n2、高度0.6m","m2","8.360","16.53","138.19","100.65","",""]
["21","WB050104004003","绿篱成活养护","1、色带C\n2、高度0.6m\n3、养护期：3个月","m2","8.360","7.33","61.28","40.38","2.26",""]
["22","WB050102029001","起挖草皮","1、起挖草坪\n2、围墙两侧草坪","m2","9.440","2.57","24.26","13.31","",""]
["23","050403001003","树木运输","1、起挖树木运输至移植地点\n2、运输方式自行考虑","项","1.000","500.00","500.00","","",""]
["24","050403001001","树木支撑架","1、支撑类型、材质：树木支撑\n2、支撑材料规格：φ＜20\n3、单株支撑材料数量：一字桩","株","18.000","21.37","384.66","75.60","",""]
["25","041001005001","拆除侧、平（缘）石","1、拆除围墙东边道路侧石\n2、建筑垃圾外运","m","8.000","7.32","58.56","35.92","6.00",""]
["26","041001005002","拆除侧、平（缘）石","1、拆除围墙东边道路平石\n2、建筑垃圾外运","m","8.000","7.32","58.56","35.92","6.00",""]
["27","041001005003","拆除侧、平（缘）石","1、拆除围墙西边侧石\n2、建筑垃圾外运","m","8.000","7.32","58.56","35.92","6.00",""]
["28","011601001001","砖砌体拆除","1、拆除围墙基础\n2、建筑垃圾外运","m","8.000","18.86","150.88","22.00","85.52",""]
["29","011609001001","围墙栏杆拆除","1、拆除围墙拉杆\n2、运至业主要求位置","m","8.000","11.02","88.16","64.96","",""]
["30","011609001002","电子围栏拆除","1、拆除围墙栏杆上方电子围栏\n2、运至业主要求位置","项","1.000","200.00","200.00","","",""]
["31","041001001001","拆除停车位砖","1、拆除围墙西侧停车位砖\n2、建筑垃圾外运","m2","59.400","48.15","2860.11","33.86","303.53",""]
["32","391305001001","成品保护","1、保护道路路灯线并穿镀锌管预埋至道路基础下\n2、保护围墙两侧现有全部管网","项","1.000","500.00","500.00","","",""]
["33","010101002001","挖一般土方","1、道路基础","m3","65.970","3.10","204.51","15.83","130.62",""]
["34","010103002005","余方弃置","1、废弃料品种：综合类土\n2、土方外运：外运施工单位自行考虑\n3、其他：未尽事宜详见图纸、图集、政府相关文件、规范等","m3","65.970","19.40","1279.82","18.47","871.46",""]
["35","040202001013","路床(槽)碾压检验","1、理顺坡度\n2、素土夯实（密度>95%）","m2","184.600","2.25","415.35","22.15","267.67",""]
["36","010404001001","岗亭基础","1、岗亭基础\n2、10cm碎石垫层\n3、10cmC20混凝土面层","m2","11.000","102.32","1125.52","77.22","26.84",""]
["37","040203006001","沥青混凝土","1、开口沥青混凝土路面\n2、10cm碎石垫层\n3、20cmC30混凝土垫层\n4、5cm中粒式沥青混凝土面层+3cm细粒式沥青混凝土面层","m2","173.600","251.92","43733.31","2222.08","843.70",""]
["38","040204004001","安砌侧石","1、600x300x150光面芝麻灰花岗岩\n2、20厚1:3干硬性水泥砂浆结合层","m","43.400","123.86","5375.52","397.54","",""]
["39","WB040204011001","侧缘石垫层","1、10cmC15混凝土\n2、开口两侧路缘石","m3","0.650","677.18","440.17","70.16","",""]
["40","011210005001","成品岗亭","1、成品2M*3M不锈钢岗亭\n2、满足业主要求\n3、内配灯具及开关插座","项","1.000","2000.00","2000.00","","",""]
["41","030507016001","停车场管理设备","1、名称：道闸系统\n2、含遥控器、设备接入及调试","台","1.000","4286.60","4286.60","210.00","",""]
["42","WB030509001001","岗亭电源安装","1、岗亭电源+道闸电源+监控设备接入+配电箱及元器件安装（回路满足现使用要求）\n2、包含从室内配电房接入岗亭的电缆+配管+过路部分的套管+道路的破除修复","项","1.000","5000.00","5000.00","","",""]
["43","030507008003","监控摄像设备","1、名称：立杆（含地笼）\n2、规格型号：标配\n3、技术参数：金属立杆4米（含预埋底座）50*50*60\n4、未尽事宜：具体详见图纸、图集、答疑、招标文件、规范等其它资料，满足验收要求","台(套)","1.000","1156.79","1156.79","280.00","225.60",""]
["44","030507008001","监控摄像设备","1、名称：400万室外枪机\n2、包含监控设备支架、电源、电缆、配管安装、设备接入及调试\n2、未尽事宜：具体详见图纸、图集、答疑、招标文件、规范等其它资料，满足验收要求","台","1.000","819.41","819.41","175.00","1.20",""]
["45","030507016002","停车场管理设备","1、名称：通道两端道闸系统\n2、含电源接入、遥控器、设备接入及调试","台","2.000","4286.60","8573.20","420.00","",""]
["46","011210005002","成品通道","1、宽3.5米高2.5米成品钢架活动雨棚\n2、含弧度;材质:镀锌钢管，镀锌方通，加厚pvc防水篷布\n3、底座防水布封口、底座加固固定\n3.具体规格满足建设单位需求","m","27.000","435.00","11745.00","","",""]
[null,null,"测评合格编号:2021JS-02【新点2013清单造价V10.0安徽版】","","","","","","","",""]

{"sheet":"3 附录F 措施项目清单计价表","index":2,"n_rows":13,"n_cols":6,"rows_kept":13,"merged":[[0,0,0,5],[1,0,1,2],[1,2,1,4],[1,4,1,5],[11,0,11,4],[12,1,12,5]],"flags":["formulas_cached_only"]}
["附录F 措施项目清单与计价表",null,"","","",""]
["工程名称：人才公寓开口工程",null,"","","",""]
["序号","项目编码","项目名称","计算基础","费率（%）","金额（元）"]
["1","SC-01","夜间施工增加费","10181.60","0.500","50.91"]
["2","SC-02","二次搬运费","10181.60","1.200","122.18"]
["3","SC-03","冬雨季施工增加费","10181.60","0.800","81.45"]
["4","SC-04","已完工程及设备保护费","10181.60","0.100","10.18"]
["5","SC-05","工程定位复测费","10181.60","0.900","91.63"]
["6","SC-06","临时保护设施费","10181.60","0.100","10.18"]
["7","SC-07","行车、行人干扰增加费","10181.60","0.200","20.36"]
["8","SC-08","赶工措施费","10181.60","",""]
["合   计",null,"","","","386.89"]
[null,"测评合格编号:2021JS-02【新点2013清单造价V10.0安徽版】","","","",""]

{"sheet":"4 附录G 不可竞争项目清单与计价表","index":3,"n_rows":10,"n_cols":6,"rows_kept":10,"merged":[[0,0,0,5],[1,0,1,2],[1,2,1,4],[1,4,1,5],[8,0,8,4],[9,1,9,5]],"flags":["formulas_cached_only"]}
["附录G 不可竞争项目清单与计价表",null,"","","",""]
["工程名称：人才公寓开口工程",null,"","","",""]
["序号","项目编码","项目名称","计算基数","费率（%）","金额（元）"]
["1","SF-01","环境保护费","10181.60","3.570","363.48"]
["2","SF-02","文明施工费","10181.60","7.330","746.31"]
["3","SF-03","安全施工费","10181.60","5.280","537.59"]
["4","SF-04","临时设施费","10181.60","7.990","813.51"]
["5","SF-05","环境保护税","0","",""]
["合   计",null,"","","","2460.89"]
[null,"测评合格编号:2021JS-02【新点2013清单造价V10.0安徽版】","","","",""]

{"sheet":"5 H.1 其他项目清单与计价汇总表","index":4,"n_rows":9,"n_cols":3,"rows_kept":9,"merged":[[0,0,0,2],[1,0,1,1],[1,1,1,2],[7,0,7,1],[8,1,8,2]],"flags":["formulas_cached_only"]}
["H.1 其他项目清单与计价汇总表",null,""]
["工程名称：人才公寓开口工程",null,""]
["序号","项目名称","金额(元)"]
["1","暂列金额","5000.00"]
["2","专业工程暂估价",""]
["3","计日工",""]
["4","总承包服务费",""]
["合  计",null,"5000.00"]
[null,"测评合格编号:2021JS-02【新点2013清单造价V10.0安徽版】",""]

{"sheet":"6 H.2 暂列金额明细表","index":5,"n_rows":7,"n_cols":5,"rows_kept":7,"merged":[[0,0,0,4],[1,0,1,2],[1,2,1,3],[1,3,1,4],[4,0,4,2],[5,1,5,4],[6,0,6,4]],"flags":["formulas_cached_only"]}
["H.2 暂列金额明细表",null,"","",""]
["工程名称：人才公寓开口工程",null,"","",""]
["序号","项目名称","计量单位","暂定金额(元)","备注"]
["1","预留金","","5000.00",""]
["合  计",null,"","5000.00",""]
[null,"测评合格编号:2021JS-02【新点2013清单造价V10.0安徽版】","","",""]
["说明：此表由招标人填写，如不能详列，也可只列暂定金额总额，投款人应将上述暂列金额计入投标总价中。",null,"","",""]

{"sheet":"7 H.3 专业工程暂估价计价表","index":6,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[0,0,0,4],[1,0,1,2],[1,2,1,3],[1,3,1,4],[3,0,3,2],[4,1,4,4],[5,0,5,4]],"flags":["formulas_cached_only"]}
["H.3 专业工程暂估价计价表",null,"","",""]
["工程名称：人才公寓开口工程",null,"","",""]
["序号","工程名称","工程内容","金额(元)","备注"]
["合  计",null,"","",""]
[null,"测评合格编号:2021JS-02【新点2013清单造价V10.0安徽版】","","",""]
["说明：此表中“金额”由招标人填写。投标时，投标人应按招标人所列金额计入投标总价中。结算时按合同约定结算金额填写。",null,"","",""]

{"sheet":"8 H.4 计日工表","index":7,"n_rows":12,"n_cols":6,"rows_kept":12,"merged":[[0,0,0,5],[1,0,1,2],[1,2,1,4],[1,4,1,5],[4,0,4,4],[6,0,6,4],[8,0,8,4],[9,0,9,4],[10,1,10,5],[11,0,11,5]],"flags":["formulas_cached_only"]}
["H.4 计日工表",null,"","","",""]
["工程名称：人才公寓开口工程",null,"","","",""]
["编码","项目名称","单位","数量","综合单价","合价（元）"]
["一","人工","","","",""]
["人工费小计",null,"","","",""]
["二","材料","","","",""]
["材料费小计",null,"","","",""]
["三","施工机械","","","",""]
["施工机械费小计",null,"","","",""]
["合     计",null,"","","",""]
[null,"测评合格编号:2021JS-02【新点2013清单造价V10.0安徽版】","","","",""]
["说明：此表项目名称、数量由招标人填写，编制最高投标限价时，综合单价由招标人按有关计价规定确定；投标时，综合单价由投标人自主报价，按招标人所列数量计算合价计入投标总价中。结算时，按发承包双方确认的实际数量计算。",null,"","","",""]

{"sheet":"9 H.5 总承包服务费计价表","index":8,"n_rows":7,"n_cols":6,"rows_kept":7,"merged":[[0,0,0,5],[1,0,1,2],[1,2,1,4],[1,4,1,5],[5,0,5,4],[6,1,6,5]],"flags":["formulas_cached_only"]}
["H.5 总承包服务费计价表",null,"","","",""]
["工程名称：人才公寓开口工程",null,"","","",""]
["序号","工程名称","项目价值(元)","服务内容","费率(％)","金额(元)"]
["1","发包人发包专业工程","","","100.000",""]
["2","发包人供应材料","","","100.000",""]
["合  计",null,"","","",""]
[null,"测评合格编号:2021JS-02【新点2013清单造价V10.0安徽版】","","","",""]

{"sheet":"10 附录I 税金计价表","index":9,"n_rows":6,"n_cols":6,"rows_kept":6,"merged":[[0,0,0,5],[1,0,1,2],[1,2,1,3],[1,3,1,5],[4,0,4,4],[5,1,5,5]],"flags":["formulas_cached_only"]}
["附录I 税金计价表",null,"","","",""]
["工程名称：人才公寓开口工程",null,"","","",""]
["序号","项目名称","计算基础","计算基数","费率(％)","金额(元)"]
["1","增值税","分部分项工程费+措施项目费+不可竞争费+其他项目费-暂列金额","98557.73","9.000","8870.20"]
["合  计",null,"","","","8870.20"]
[null,"测评合格编号:2021JS-02【新点2013清单造价V10.0安徽版】","","","",""]

{"sheet":"11 主要材料价格表","index":10,"n_rows":43,"n_cols":9,"rows_kept":43,"merged":[[0,0,0,8],[1,0,1,3],[1,3,1,6],[1,6,1,8],[42,2,42,8]],"flags":["formulas_cached_only"]}
["主要材料价格表",null,null,"","","","","",""]
["工程名称：人才公寓开口工程",null,null,"","","","","",""]
["序号","材料编码","材料名称","规格、型号等特殊要求","单位","数量","单价(元)","合价(元)","备注"]
["1","0103A03B61CB","镀锌铁丝 12号","","kg","1.800","6.73","12.11",""]
["2","0227A23B01CB","棉纱头","","kg","0.030","6.00","0.18",""]
["3","0229A13B01CB","麻绳","","kg","3.400","9.40","31.96",""]
["4","0233A05B01CB","草绳","","kg","104.832","2.14","224.34",""]
["5","0301A05B31C99AK","地脚螺栓 M14×120","","套","4.080","2.50","10.20",""]
["6","0301A05B45C79CD","镀锌六角螺栓带帽 M10×40","","10套","0.410","3.82","1.57",""]
["7","0301A07B07C55AK","膨胀螺栓 M8","","套","12.240","0.25","3.06",""]
["8","0313A11B53BF","冲击钻头 φ8","","个","0.120","5.38","0.65",""]
["9","0315A05B39C01BW","养生布","","m2","67.711","2.00","135.42",""]
["10","0401A01B51CB","水泥 32.5级","","kg","134.041","0.42","56.30",""]
["11","0403A17B01BT","中（粗）砂","","t","0.569","169.90","96.74",""]
["12","0405A33B53BT","碎石 60","","t","37.741","145.14","5477.80",""]
["13","1331A05B01BT","乳化沥青","","t","0.089","2192.00","194.07",""]
["14","1403A01B01BT","柴油","","t","0.014","5920.00","82.22",""]
["15","1433A31B55CB","工业酒精 99.5%","","kg","0.010","1.36","0.01",""]
["16","1435A76B01CB","药剂","","kg","0.533","25.64","13.67",""]
["17","3227A01B01CB","肥料","","kg","7.205","1.28","9.22",""]
["18","3230A03B51BD","树棍 长1.2m","","根","54.000","5.00","270.00",""]
["19","3301A26B01CB","钢支撑","","kg","4.430","3.50","15.51",""]
["20","3409A23B01CB","脱脂棉","","kg","0.010","17.86","0.18",""]
["21","3411A01B01CA","电","","kW·h","22.554","1.13","25.49",""]
["22","3411A13B01BV","水","","m3","62.094","2.96","183.80",""]
["23","3501A17B01CB","组合钢模板","","kg","44.179","5.13","226.64",""]
["24","3607A13B01BY~1","光面芝麻灰花岗岩侧石","600x300x150","m","44.051","106.20","4678.22",""]
["25","8021A01B53BV","商品混凝土 C15（非泵送）","","m3","0.660","520.40","343.33",""]
["26","8021A01B55BV","商品混凝土 C20（泵送）","","m3","1.117","561.18","626.56",""]
["27","8021A01B63BV","商品混凝土 C30（泵送）","","m3","35.241","589.34","20768.81",""]
["28","8025A05B01BV","细粒式沥青混凝土","","m3","5.260","916.86","4822.76",""]
["29","8025A07B01BV","中粒式沥青混凝土","","m3","8.767","892.97","7828.49",""]
["30","CL-D00001","电子围栏拆除","","项","1.000","200.00","200.00",""]
["31","CL-D00003","成品保护","","项","1.000","500.00","500.00",""]
["32","CL-D00004","成品岗亭","","项","1.000","2000.00","2000.00",""]
["33","CL-D00005","电源安装","","项","1.000","5000.00","5000.00",""]
["34","CL-D00010","树木运输","","项","1.000","500.00","500.00",""]
["35","CL-D00011","成品通道","","m","27.000","435.00","11745.00",""]
["36","Z2919A09B01AK~2","4m立杆（含地笼）","","套","1.000","450.00","450.00",""]
["37","ZC0001","室外球机    400万全彩","","台","1.000","580.00","580.00",""]
["38","ZC0003","道闸系统","","台","3.000","4000.00","12000.00",""]
[null,null,"合 计","","","","","79114.31",""]
[null,null,"测评合格编号:2021JS-02【新点2013清单造价V10.0安徽版】","","","","","",""]