{"text_format":"3","workbook":"xls","n_sheets":7,"sheets":["1 D.3 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 附录I 税金计价表","7 主要材料价格表"],"not_rendered":{"external_links":1,"defined_names":7},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1 D.3 单位工程最高投标限价汇总表","index":0,"n_rows":25,"n_cols":4,"rows_kept":25,"merged":[[0,0,0,3],[1,0,1,1],[1,1,1,3],[23,0,23,1],[24,1,24,3]],"flags":["formulas_cached_only"]}
["D.3 单位工程最高投标限价汇总表",null,"",""]
["工程名称：园区帮扶村王各村农村道路工程",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","218554.45",""]
["1.1","道路工程","218554.45",""]
["2","措施项目费","862.17",""]
["2.1","  夜间施工增加费","113.44",""]
["2.2","  二次搬运费","272.26",""]
["2.3","  冬雨季施工增加费","181.51",""]
["2.4","  已完工程及设备保护费","22.69",""]
["2.5","  工程定位复测费","204.20",""]
["2.6","  临时保护设施费","22.69",""]
["2.7","  行车、行人干扰增加费","45.38",""]
["2.8","  赶工措施费","",""]
["3","不可竞争费","5300.01",""]
["3.1","  安全文明施工费","5300.01",""]
["3.2","  环境保护税","",""]
["4","其他项目","",""]
["4.1","  暂列金额","",""]
["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","20224.50",""]
["工程造价=1+2+3+4+5",null,"244941.13",""]
[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":18,"n_cols":11,"rows_kept":18,"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],[2,2,4,3],[2,4,4,4],[2,5,4,5],[2,6,2,10],[3,6,4,6],[3,7,4,7],[3,8,3,10],[17,2,17,10]],"flags":["formulas_cached_only"]}
["E.1 分部分项工程量清单计价表",null,null,"","","","","","","",""]
["工程名称：园区帮扶村王各村农村道路工程",null,null,"","","","","","","",""]
["序号","项目编码","项目名称","","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"]
[null,"0001","道路工程","道路工程","","","","218554.45","","",""]
["1","040202001001","路床(槽)碾压检验","路床(槽)碾压检验\n1、部位：道路及路肩\n2、范围：原有路面清理、压实\n3、压实系数：素土夯实，夯实系数不小于0.93\n4、备注：未尽事宜参见设计图纸、相关规范、招标文件、答疑等","m2","1470.000","2.29","3366.30","176.40","2131.50",""]
["2","040202011002","天然级配碎石","天然级配碎石\n1、石料规格：碎石\n2、厚度：50mm\n3、道路基础\n4、备注：未尽事宜参见设计图纸、相关规范、招标文件、答疑等","m2","1260.000","18.82","23713.20","302.40","3074.40",""]
["3","040202011003","碎石","碎石\n1、石料规格：碎石\n2、厚度：250mm\n3、部位：路肩\n4、备注：未尽事宜参见设计图纸、相关规范、招标文件、答疑等","m2","175.000","79.48","13909.00","131.25","427.00",""]
["4","040203007001","水泥混凝土","水泥混凝土\n1、混凝土强度等级：C25商品砼\n2、厚度：200mm\n3、备注：未尽事宜参见设计图纸、相关规范、招标文件、答疑等","m2","1225.000","122.94","150601.50","12911.50","",""]
["5","WB040203009001","模板","模板\n1、厚度：200mm\n2、备注：未尽事宜参见设计图纸、相关规范、招标文件、答疑等","m2","1225.000","2.63","3221.75","1151.50","",""]
["6","WB040203014001","养生","养生\n1、养生形式：满足规范要求\n2、备注：未尽事宜参见设计图纸、相关规范、招标文件、答疑等","m2","1225.000","1.31","1604.75","416.50","",""]
["7","030412007002","一般路灯","一般路灯\n1、名称：太阳能路灯\n2、型号、规格：路灯     30W      LED灯\n3、灯杆材质、规格：杆高3.5m\n4、含路灯基座，样式满足建设单位需求\n5、具体详见图纸、图集、答疑、招标文件、政府相关文件、规范等其他资料，满足验收要求","套","8.000","1437.44","11499.52","497.28","171.04",""]
["8","040303002001","混凝土基础","混凝土基础\n1、名称：路灯基础\n2、混凝土强度等级：C25混凝土\n3、含模板及土方工程","m3","1.460","949.50","1386.27","344.84","24.83",""]
["9","040205004001","标志板","标志板\n1、路牌（亳芜路）\n2、含路牌立杆及基础混凝土及土方\n3、具体规格详见图纸设计\n4、未尽事项详见设计图纸、现场现状、规范等其它资料","块","8.000","906.52","7252.16","224.00","703.92",""]
["10","040205004002","路碑","路碑\n1、路碑\n2、含基础\n3、具体规格详见图纸设计\n4、未尽事项详见设计图纸、现场现状、规范等其它资料","块","2.000","1000.00","2000.00","","",""]
[null,null,"分部小计","分部小计","","","","218554.45","","",""]
[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：园区帮扶村王各村农村道路工程",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","22688.36","0.500","113.44"]
["2","SC-02","二次搬运费","22688.36","1.200","272.26"]
["3","SC-03","冬雨季施工增加费","22688.36","0.800","181.51"]
["4","SC-04","已完工程及设备保护费","22688.36","0.100","22.69"]
["5","SC-05","工程定位复测费","22688.36","0.900","204.20"]
["6","SC-06","临时保护设施费","22688.36","0.100","22.69"]
["7","SC-07","行车、行人干扰增加费","22688.36","0.200","45.38"]
["8","SC-08","赶工措施费","22688.36","",""]
["合   计",null,"","","","862.17"]
[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：园区帮扶村王各村农村道路工程",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","22688.36","2.760","626.20"]
["2","SF-02","文明施工费","22688.36","7.330","1663.06"]
["3","SF-03","安全施工费","22688.36","5.280","1197.95"]
["4","SF-04","临时设施费","22688.36","7.990","1812.80"]
["5","SF-05","环境保护税","0","",""]
["合   计",null,"","","","5300.01"]
[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：园区帮扶村王各村农村道路工程",null,""]
["序号","项目名称","金额(元)"]
["1","暂列金额",""]
["2","专业工程暂估价",""]
["3","计日工",""]
["4","总承包服务费",""]
["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":"6 附录I 税金计价表","index":5,"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：园区帮扶村王各村农村道路工程",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","224716.63","9.000","20224.50"]
["合  计",null,"","","","20224.50"]
[null,"测评合格编号:2021JS-02【新点2013清单造价V10.0安徽版】","","","",""]

{"sheet":"7 主要材料价格表","index":6,"n_rows":25,"n_cols":9,"rows_kept":25,"merged":[[0,0,0,8],[1,0,1,3],[1,3,1,6],[1,6,1,8],[24,2,24,8]],"flags":["formulas_cached_only"]}
["主要材料价格表",null,null,"","","","","",""]
["工程名称：园区帮扶村王各村农村道路工程",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","0209A15B01BW","塑料薄膜","","m2","0.371","0.20","0.07",""]
["2","0301A05B31C06CE","地脚螺栓 M20×300","","10个","3.264","47.01","153.44",""]
["3","0301A05B49C01CB","对拉螺栓","","kg","2.074","7.69","15.95",""]
["4","0315A01B25C01CB","铁钉","","kg","3.034","3.56","10.80",""]
["5","0315A05B39C01BW","养生布","","m2","449.330","2.00","898.66",""]
["6","0315A21B35C01CB","零星卡具","","kg","2.249","5.56","12.50",""]
["7","0405A33B53BT","碎石 60","","t","218.195","146.03","31863.05",""]
["8","2909A13B95BF","塑料接线柱 双线","","个","8.240","0.70","5.77",""]
["9","3301A26B01CB","钢支撑","","kg","33.564","3.50","117.47",""]
["10","3411A01B01CA","电","","kW·h","153.563","1.13","173.53",""]
["11","3411A13B01BV","水","","m3","343.657","2.80","962.24",""]
["12","3501A05B01BW","复合木模板","","m2","2.851","29.06","82.86",""]
["13","3501A17B01CB","组合钢模板","","kg","302.171","5.13","1550.14",""]
["14","3502A17B01AK","紧固件","","套","16.000","2.20","35.20",""]
["15","8021A01B53BV","商品混凝土 C15（非泵送）","","m3","1.475","497.10","733.02",""]
["16","8021A01B61BV","商品混凝土 C25（非泵送）","","m3","248.675","529.14","131583.89",""]
["17","CL-D00001","标志板基础及立杆","","项","8.000","500.00","4000.00",""]
["18","CL-D00002","路碑","","块","2.000","1000.00","2000.00",""]
["19","Z2500A01B01AK~3","庭院灯","","套","8.080","1285.00","10382.80",""]
["20","Z3621A01B53AV","标志板 1以内","","块","8.000","240.00","1920.00",""]
[null,null,"合 计","","","","","186501.39",""]
[null,null,"测评合格编号:2021JS-02【新点2013清单造价V10.0安徽版】","","","","","",""]