{"text_format":"3","workbook":"xls","n_sheets":5,"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(所有标题)","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 附录I 税金计价表"],"not_rendered":{"external_links":1,"defined_names":5},"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":44,"n_cols":7,"rows_kept":44,"merged":[[0,0,0,6],[1,0,1,2],[1,3,1,5],[2,1,2,3],[2,5,2,6],[3,1,3,3],[3,5,3,6],[4,1,4,3],[4,5,4,6],[5,1,5,3],[5,5,5,6],[6,1,6,3],[6,5,6,6],[7,1,7,3],[7,5,7,6],[8,1,8,3],[8,5,8,6],[9,1,9,3],[9,5,9,6],[10,1,10,3],[10,5,10,6],[11,1,11,3],[11,5,11,6],[12,1,12,3],[12,5,12,6],[13,1,13,3],[13,5,13,6],[14,1,14,3],[14,5,14,6],[15,1,15,3],[15,5,15,6],[16,1,16,3],[16,5,16,6],[17,1,17,3],[17,5,17,6],[18,1,18,3],[18,5,18,6],[19,1,19,3],[19,5,19,6],[20,1,20,3],[20,5,20,6],[21,1,21,3],[21,5,21,6],[22,1,22,3],[22,5,22,6],[23,1,23,3],[23,5,23,6],[24,1,24,3],[24,5,24,6],[25,1,25,3],[25,5,25,6],[26,1,26,3],[26,5,26,6],[27,1,27,3],[27,5,27,6],[28,1,28,3],[28,5,28,6],[29,1,29,3],[29,5,29,6],[30,1,30,3],[30,5,30,6],[31,1,31,3],[31,5,31,6],[32,1,32,3],[32,5,32,6],[33,1,33,3],[33,5,33,6],[34,1,34,3],[34,5,34,6],[35,1,35,3],[35,5,35,6],[36,1,36,3],[36,5,36,6],[37,1,37,3],[37,5,37,6],[38,1,38,3],[38,5,38,6],[39,1,39,3],[39,5,39,6],[40,1,40,3],[40,5,40,6],[41,0,41,3],[41,5,41,6],[43,2,43,6]],"flags":["formulas_cached_only"]}
["D.3 单位工程最高投标限价汇总表"]
["工程名称：亳芜园区地块D-163-1清表工程",null,null,"标段：",null,null,"第1页 共1页"]
["序号","汇总内容",null,null,"金额(元)","其中：材料、设备暂估价（元）"]
["1","分部分项工程费",null,null,"32131.81",""]
["2","措施项目费",null,null,"1035.65",""]
["2.1","  夜间施工增加费",null,null,"89.28",""]
["2.2","  二次搬运费",null,null,"178.56",""]
["2.3","  冬雨季施工增加费",null,null,"142.85",""]
["2.4","  已完工程及设备保护费",null,null,"17.86",""]
["2.5","  工程定位复测费",null,null,"178.56",""]
["2.6","  非夜间施工照明费",null,null,"",""]
["2.7","  临时保护设施费",null,null,"35.71",""]
["2.8","  赶工措施费",null,null,"392.83",""]
["3","不可竞争费",null,null,"3683.71",""]
["3.1","  安全文明施工费",null,null,"3683.71",""]
["3.2","  环境保护税",null,null,"",""]
["4","其他项目",null,null,"",""]
["4.1","  暂列金额",null,null,"",""]
["4.2","  专业工程暂估价",null,null,"",""]
["4.3","  计日工",null,null,"",""]
["4.4","  总承包服务费",null,null,"",""]
["5","税金",null,null,"3316.61",""]
{"$rows_empty":19}
["工程造价=1+2+3+4+5",{"$nulls":3},"40167.78",""]
[]
[null,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(所有标题)","index":1,"n_rows":28,"n_cols":17,"rows_kept":28,"merged":[[0,0,0,16],[1,0,1,7],[1,8,1,12],[1,13,1,16],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,16],[3,7,4,8],[3,9,4,9],[3,10,3,16],[4,12,4,13],[5,0,9,0],[5,1,9,1],[5,2,9,2],[5,3,9,4],[5,5,9,5],[5,6,9,6],[5,7,9,8],[5,9,9,9],[5,10,9,10],[5,11,9,11],[5,12,9,13],[5,14,9,14],[5,15,9,15],[5,16,9,16],[10,3,10,4],[10,7,10,8],[10,12,10,13],[11,3,11,4],[11,7,11,8],[11,12,11,13],[12,3,12,4],[12,7,12,8],[12,12,12,13],[13,3,13,4],[13,7,13,8],[13,12,13,13],[14,3,14,4],[14,7,14,8],[14,12,14,13],[15,3,15,4],[15,7,15,8],[15,12,15,13],[16,3,16,4],[16,7,16,8],[16,12,16,13],[17,3,17,4],[17,7,17,8],[17,12,17,13],[18,3,18,4],[18,7,18,8],[18,12,18,13],[19,3,19,4],[19,7,19,8],[19,12,19,13],[20,3,20,4],[20,7,20,8],[20,12,20,13],[21,3,21,4],[21,7,21,8],[21,12,21,13],[22,3,22,4],[22,7,22,8],[22,12,22,13],[23,3,23,4],[23,7,23,8],[23,12,23,13],[24,3,24,4],[24,7,24,8],[24,12,24,13],[25,3,25,4],[25,7,25,8],[25,12,25,13],[26,0,26,16],[27,4,27,16]],"flags":["formulas_cached_only"]}
["E.1 分部分项工程量清单计价表"]
["工程名称：亳芜园区地块D-163-1清表工程",{"$nulls":7},"标段：",{"$nulls":4},"第1页 共1页"]
["序号","项目编码","项目名称","项目特征描述",null,"计量\n单位","工程量","金额（元）"]
[{"$nulls":7},"综合单价",null,"合价","其中"]
[{"$nulls":10},"人工费","材料费","机械费",null,"综合费","定额\n人工费","定额\n机械费"]
["1","010101001001","平整场地及清表","1、清表内容：包含原始场地内的种植物、杂草、建筑垃圾废料、表土（腐殖土）等的铲除及外运\n2、整平：高差较大处的整平及场内土方挖、填。\n2、运距：清表杂物外运，运距投标人踏勘现场自行考虑，中标后不予调整\n3、备注：包含土方运距、弃土场费用、弃土场便道等相关费用",null,"m2","28800.160","0.90",null,"25920.14","2592.01","3168.02","15552.09",null,"4608.03","2304.01","15552.09"]
[]
[]
[]
[]
["2","011705001001","大型机械设备进出场及安拆","1、机械设备名称：土石方机械\n2、自行考虑报价，中标后不再调整",null,"项","1.000","6211.67",null,"6211.67","1896.00","130.35","2975.02",null,"1210.30","1680.00","2975.02"]
{"$rows_empty":16}
[{"$nulls":4},"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":44,"n_cols":9,"rows_kept":44,"merged":[[0,0,0,8],[1,0,1,3],[1,4,1,6],[1,7,1,8],[2,1,2,2],[2,3,2,4],[2,6,2,7],[3,1,3,2],[3,3,3,4],[3,6,3,7],[4,1,4,2],[4,3,4,4],[4,6,4,7],[5,1,5,2],[5,3,5,4],[5,6,5,7],[6,1,6,2],[6,3,6,4],[6,6,6,7],[7,1,7,2],[7,3,7,4],[7,6,7,7],[8,1,8,2],[8,3,8,4],[8,6,8,7],[9,1,9,2],[9,3,9,4],[9,6,9,7],[10,1,10,2],[10,3,10,4],[10,6,10,7],[11,1,11,2],[11,3,11,4],[11,6,11,7],[12,1,12,2],[12,3,12,4],[12,6,12,7],[13,1,13,2],[13,3,13,4],[13,6,13,7],[14,1,14,2],[14,3,14,4],[14,6,14,7],[15,1,15,2],[15,3,15,4],[15,6,15,7],[16,1,16,2],[16,3,16,4],[16,6,16,7],[17,1,17,2],[17,3,17,4],[17,6,17,7],[18,1,18,2],[18,3,18,4],[18,6,18,7],[19,1,19,2],[19,3,19,4],[19,6,19,7],[20,1,20,2],[20,3,20,4],[20,6,20,7],[21,1,21,2],[21,3,21,4],[21,6,21,7],[22,1,22,2],[22,3,22,4],[22,6,22,7],[23,1,23,2],[23,3,23,4],[23,6,23,7],[24,1,24,2],[24,3,24,4],[24,6,24,7],[25,1,25,2],[25,3,25,4],[25,6,25,7],[26,1,26,2],[26,3,26,4],[26,6,26,7],[27,1,27,2],[27,3,27,4],[27,6,27,7],[28,1,28,2],[28,3,28,4],[28,6,28,7],[29,1,29,2],[29,3,29,4],[29,6,29,7],[30,1,30,2],[30,3,30,4],[30,6,30,7],[31,1,31,2],[31,3,31,4],[31,6,31,7],[32,1,32,2],[32,3,32,4],[32,6,32,7],[33,1,33,2],[33,3,33,4],[33,6,33,7],[34,1,34,2],[34,3,34,4],[34,6,34,7],[35,1,35,2],[35,3,35,4],[35,6,35,7],[36,1,36,2],[36,3,36,4],[36,6,36,7],[37,1,37,2],[37,3,37,4],[37,6,37,7],[38,1,38,2],[38,3,38,4],[38,6,38,7],[39,1,39,2],[39,3,39,4],[39,6,39,7],[40,1,40,2],[40,3,40,4],[40,6,40,7],[41,0,41,7],[43,2,43,8]],"flags":["formulas_cached_only"]}
["附录F 措施项目清单与计价表"]
["工程名称：亳芜园区地块D-163-1清表工程",{"$nulls":3},"标段：",null,null,"第1页 共1页"]
["序号","项目编码",null,"项目名称",null,"计算基础","费率（%）",null,"金额（元）"]
["1","JC-01",null,"夜间施工增加费",null,"17856.10","0.500",null,"89.28"]
["2","JC-02",null,"二次搬运费",null,"17856.10","1.000",null,"178.56"]
["3","JC-03",null,"冬雨季施工增加费",null,"17856.10","0.800",null,"142.85"]
["4","JC-04",null,"已完工程及设备保护费",null,"17856.10","0.100",null,"17.86"]
["5","JC-05",null,"工程定位复测费",null,"17856.10","1.000",null,"178.56"]
["6","JC-06",null,"非夜间施工照明费",null,"17856.10","",null,""]
["7","JC-07",null,"临时保护设施费",null,"17856.10","0.200",null,"35.71"]
["8","JC-08",null,"赶工措施费",null,"17856.10","2.200",null,"392.83"]
{"$rows_empty":30}
["合   计",{"$nulls":7},"1035.65"]
[]
[null,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":44,"n_cols":9,"rows_kept":44,"merged":[[0,0,0,8],[1,0,1,3],[1,4,1,6],[1,7,1,8],[2,1,2,2],[2,3,2,4],[2,6,2,7],[3,1,3,2],[3,3,3,4],[3,6,3,7],[4,1,4,2],[4,3,4,4],[4,6,4,7],[5,1,5,2],[5,3,5,4],[5,6,5,7],[6,1,6,2],[6,3,6,4],[6,6,6,7],[7,1,7,2],[7,3,7,4],[7,6,7,7],[8,1,8,2],[8,3,8,4],[8,6,8,7],[9,1,9,2],[9,3,9,4],[9,6,9,7],[10,1,10,2],[10,3,10,4],[10,6,10,7],[11,1,11,2],[11,3,11,4],[11,6,11,7],[12,1,12,2],[12,3,12,4],[12,6,12,7],[13,1,13,2],[13,3,13,4],[13,6,13,7],[14,1,14,2],[14,3,14,4],[14,6,14,7],[15,1,15,2],[15,3,15,4],[15,6,15,7],[16,1,16,2],[16,3,16,4],[16,6,16,7],[17,1,17,2],[17,3,17,4],[17,6,17,7],[18,1,18,2],[18,3,18,4],[18,6,18,7],[19,1,19,2],[19,3,19,4],[19,6,19,7],[20,1,20,2],[20,3,20,4],[20,6,20,7],[21,1,21,2],[21,3,21,4],[21,6,21,7],[22,1,22,2],[22,3,22,4],[22,6,22,7],[23,1,23,2],[23,3,23,4],[23,6,23,7],[24,1,24,2],[24,3,24,4],[24,6,24,7],[25,1,25,2],[25,3,25,4],[25,6,25,7],[26,1,26,2],[26,3,26,4],[26,6,26,7],[27,1,27,2],[27,3,27,4],[27,6,27,7],[28,1,28,2],[28,3,28,4],[28,6,28,7],[29,1,29,2],[29,3,29,4],[29,6,29,7],[30,1,30,2],[30,3,30,4],[30,6,30,7],[31,1,31,2],[31,3,31,4],[31,6,31,7],[32,1,32,2],[32,3,32,4],[32,6,32,7],[33,1,33,2],[33,3,33,4],[33,6,33,7],[34,1,34,2],[34,3,34,4],[34,6,34,7],[35,1,35,2],[35,3,35,4],[35,6,35,7],[36,1,36,2],[36,3,36,4],[36,6,36,7],[37,1,37,2],[37,3,37,4],[37,6,37,7],[38,1,38,2],[38,3,38,4],[38,6,38,7],[39,1,39,2],[39,3,39,4],[39,6,39,7],[40,1,40,2],[40,3,40,4],[40,6,40,7],[41,0,41,7],[43,2,43,8]],"flags":["formulas_cached_only"]}
["附录G 不可竞争项目清单与计价表"]
["工程名称：亳芜园区地块D-163-1清表工程",{"$nulls":3},"标段：",null,null,"第1页 共1页"]
["序号","项目编码",null,"项目名称",null,"计算基数","费率（%）",null,"金额（元）"]
["1","JF-01",null,"环境保护费",null,"17856.10","3.280",null,"585.68"]
["2","JF-02",null,"文明施工费",null,"17856.10","5.120",null,"914.23"]
["3","JF-03",null,"安全施工费",null,"17856.10","4.130",null,"737.46"]
["4","JF-04",null,"临时设施费",null,"17856.10","8.100",null,"1446.34"]
["5","JF-05",null,"环境保护税",null,"0","",null,""]
{"$rows_empty":33}
["合   计",{"$nulls":7},"3683.71"]
[]
[null,null,"测评合格编号:2021JS-02【新点2013清单造价V10.0安徽版】"]

{"sheet":"5 附录I 税金计价表","index":4,"n_rows":43,"n_cols":9,"rows_kept":43,"merged":[[0,0,0,8],[1,0,1,3],[1,4,1,5],[1,6,1,8],[2,1,2,2],[2,3,2,4],[2,5,2,6],[3,1,3,2],[3,3,3,4],[3,5,3,6],[4,1,4,2],[4,3,4,4],[4,5,4,6],[5,1,5,2],[5,3,5,4],[5,5,5,6],[6,1,6,2],[6,3,6,4],[6,5,6,6],[7,1,7,2],[7,3,7,4],[7,5,7,6],[8,1,8,2],[8,3,8,4],[8,5,8,6],[9,1,9,2],[9,3,9,4],[9,5,9,6],[10,1,10,2],[10,3,10,4],[10,5,10,6],[11,1,11,2],[11,3,11,4],[11,5,11,6],[12,1,12,2],[12,3,12,4],[12,5,12,6],[13,1,13,2],[13,3,13,4],[13,5,13,6],[14,1,14,2],[14,3,14,4],[14,5,14,6],[15,1,15,2],[15,3,15,4],[15,5,15,6],[16,1,16,2],[16,3,16,4],[16,5,16,6],[17,1,17,2],[17,3,17,4],[17,5,17,6],[18,1,18,2],[18,3,18,4],[18,5,18,6],[19,1,19,2],[19,3,19,4],[19,5,19,6],[20,1,20,2],[20,3,20,4],[20,5,20,6],[21,1,21,2],[21,3,21,4],[21,5,21,6],[22,1,22,2],[22,3,22,4],[22,5,22,6],[23,1,23,2],[23,3,23,4],[23,5,23,6],[24,1,24,2],[24,3,24,4],[24,5,24,6],[25,1,25,2],[25,3,25,4],[25,5,25,6],[26,1,26,2],[26,3,26,4],[26,5,26,6],[27,1,27,2],[27,3,27,4],[27,5,27,6],[28,1,28,2],[28,3,28,4],[28,5,28,6],[29,1,29,2],[29,3,29,4],[29,5,29,6],[30,1,30,2],[30,3,30,4],[30,5,30,6],[31,1,31,2],[31,3,31,4],[31,5,31,6],[32,1,32,2],[32,3,32,4],[32,5,32,6],[33,1,33,2],[33,3,33,4],[33,5,33,6],[34,1,34,2],[34,3,34,4],[34,5,34,6],[35,1,35,2],[35,3,35,4],[35,5,35,6],[36,1,36,2],[36,3,36,4],[36,5,36,6],[37,1,37,2],[37,3,37,4],[37,5,37,6],[38,1,38,2],[38,3,38,4],[38,5,38,6],[39,1,39,2],[39,3,39,4],[39,5,39,6],[40,0,40,7],[42,2,42,8]],"flags":["formulas_cached_only"]}
["附录I 税金计价表"]
["工程名称：亳芜园区地块D-163-1清表工程",{"$nulls":3},"标段：",null,"第1页 共1页"]
["序号","项目名称",null,"计算基础",null,"计算基数",null,"费率(％)","金额(元)"]
["1","增值税",null,"分部分项工程费+措施项目费+不可竞争费+其他项目费",null,"36851.17",null,"9.000","3316.61"]
{"$rows_empty":36}
["合  计",{"$nulls":7},"3316.61"]
[]
[null,null,"测评合格编号:2021JS-02【新点2013清单造价V10.0安徽版】"]