{"text_format":"3","workbook":"xls","n_sheets":8,"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 附录I 税金计价表","8 主要材料价格表"],"not_rendered":{"external_links":1,"defined_names":8},"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：BFB国际绿色健康食品产业园围墙围墙工程",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","326722.82",""]
["1.1","  定额人工费","32235.81",""]
["1.2","  定额机械费","1769.48",""]
["1.3","  综合费","5433.68",""]
["2","措施项目费","1224.19",""]
["3","不可竞争费","7015.29",""]
["3.1","  安全文明施工费","7015.29",""]
["3.2","  环境保护税","",""]
["4","其他项目","15000.00",""]
["4.1","  暂列金额","15000.00",""]
["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","30146.61",""]
["工程造价=1+2+3+4+5",null,"380108.91",""]
[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":13,"n_cols":11,"rows_kept":13,"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],[12,2,12,10]],"flags":["formulas_cached_only"]}
["E.1 分部分项工程量清单计价表",null,null,"","","","","","","",""]
["工程名称：BFB国际绿色健康食品产业园围墙围墙工程",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"]
["1","010201004001","地基夯实","地基夯实\n1、原土夯实\n2、其他：未尽事宜详见图纸、招标文件、答疑、图集、政府相关文件及规范等其他资料","m2","454.020","1.84","835.40","572.07","72.64",""]
["2","010501001001","垫层","垫层\n1、混凝土种类：商品砼\n2、混凝土强度等级：C15\n3、100mm厚","m3","35.080","526.87","18482.60","1587.02","",""]
["3","010401001001","砖基础","砖基础\n1、砖品种、规格、强度级：煤矸石实心砖\n2、高300mm，厚240mm\n3、其他：未尽事宜详见图纸、招标文件、答疑、图集、政府相关文件及规范等其他资料","m3","74.290","601.91","44715.89","10066.30","760.73",""]
["4","011201001001","墙面一般抹灰","墙面一般抹灰\n1、底层厚度、砂浆配合比：20厚1：2水泥砂浆抹灰","m2","866.770","32.15","27866.66","13096.89","936.11",""]
["5","WB041101015001","彩钢板施工围栏","彩钢板施工围栏\n1、材料品种：围墙采用夹芯板2500*600*75mm\n2、支撑类型：方管:立柱间隔3m布置一道 (规格35*60mm)、横杆布置三道间隔1.2m (规格25*50mm）\n3、围栏高度：2500mm\n4、含斜支撑杆混凝土基础","m","1031.870","205.28","211822.27","6913.53","",""]
["6","WB041101015002","规划公示牌","规划公示牌\n1、公示牌规格:画面宽度为 4米，高度为 3 米，画面面积 12 平方米。框架总觉度 4.2 米,画面距地面 1.2 米。\n2、公示牌用料:公示牌画面采用彩色喷绘，清晰度在 600 线以上，公示牌框架用方管(4X30X50MM)焊接，衬板为白铁皮 (0.5X18MM) 双面铆合，四周不锈钢包边，立柱内套钢管高度分别为: 4M、1.5M，直径为 89MM、76MM.外层采用不锈钢管(89X0.1X4MM)，框架用螺钉固定，地角采用浇筑固定(40X70MM)。\n3、含混凝土基础、公告牌规划标语广告等内容。\n4、规划公示牌标语满足建设单位要求","座","1.000","6000.00","6000.00","","",""]
["7","WB041101015003","围墙大门","围墙大门\n1、大门规格:宽8m*高6m\n2、大门用料:满足建设单位要求，符合安全文明工地验收规范要求\n3、含混凝土基础、预埋件、大门字体标语等","座","1.000","17000.00","17000.00","","",""]
[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：BFB国际绿色健康食品产业园围墙围墙工程",null,"","","",""]
["序号","项目编码","项目名称","计算基础","费率（%）","金额（元）"]
["1","JC-01","夜间施工增加费","34005.29","0.500","170.03"]
["2","JC-02","二次搬运费","34005.29","1.000","340.05"]
["3","JC-03","冬雨季施工增加费","34005.29","0.800","272.04"]
["4","JC-04","已完工程及设备保护费","34005.29","0.100","34.01"]
["5","JC-05","工程定位复测费","34005.29","1.000","340.05"]
["6","JC-06","非夜间施工照明费","34005.29","",""]
["7","JC-07","临时保护设施费","34005.29","0.200","68.01"]
["8","JC-08","赶工措施费","34005.29","",""]
["合   计",null,"","","","1224.19"]
[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：BFB国际绿色健康食品产业园围墙围墙工程",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","34005.29","3.280","1115.37"]
["2","SF-02","文明施工费","34005.29","5.120","1741.07"]
["3","SF-03","安全施工费","34005.29","4.130","1404.42"]
["4","SF-04","临时设施费","34005.29","8.100","2754.43"]
["5","SF-05","环境保护税","0","",""]
["合   计",null,"","","","7015.29"]
[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：BFB国际绿色健康食品产业园围墙围墙工程",null,""]
["序号","项目名称","金额(元)"]
["1","暂列金额","15000.00"]
["2","专业工程暂估价",""]
["3","计日工",""]
["4","总承包服务费",""]
["合  计",null,"15000.00"]
[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：BFB国际绿色健康食品产业园围墙围墙工程",null,"","",""]
["序号","项目名称","计量单位","暂定金额(元)","备注"]
["1","预留金","","15000.00",""]
["合  计",null,"","15000.00",""]
[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 附录I 税金计价表","index":6,"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：BFB国际绿色健康食品产业园围墙围墙工程",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","334962.30","9.000","30146.61"]
["合  计",null,"","","","30146.61"]
[null,"测评合格编号:2021JS-02【新点2013清单造价V10.0安徽版】","","","",""]

{"sheet":"8 主要材料价格表","index":7,"n_rows":20,"n_cols":9,"rows_kept":20,"merged":[[0,0,0,8],[1,0,1,3],[1,3,1,6],[1,6,1,8],[19,2,19,8]],"flags":["formulas_cached_only"]}
["主要材料价格表",null,null,"","","","","",""]
["工程名称：BFB国际绿色健康食品产业园围墙围墙工程",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","0129A03B53AV~1","采用夹芯板2500*600*75mm","","块","1719.818","64.73","111323.80",""]
["2","0209A15B01BW","塑料薄膜","","m2","7.593","0.20","1.52",""]
["3","0401A01B51CB","水泥 32.5级","","kg","1393.783","0.39","539.39",""]
["4","0413A03B53BN","标准砖 240×115×53","","百块","388.982","57.97","22549.31",""]
["5","1441A01B01CB","108胶","","kg","49.406","2.00","98.81",""]
["6","1701A09B01CB~1","方管","","kg","17314.366","4.06","70296.33",""]
["7","3411A01B01CA","电","","kW·h","32.471","1.13","36.69",""]
["8","3411A13B01BV","水","","m3","25.520","2.80","71.46",""]
["9","3504A11B01BF","脚手管（扣）件","","个","21.463","4.27","91.65",""]
["10","8001A09B57BV~1","水泥砂浆 1∶2.5(干混砂浆)","","m3","7.177","501.80","3601.35",""]
["11","8001A09B59BV~1","水泥砂浆 1∶3(干混砂浆)","","m3","10.843","501.80","5441.16",""]
["12","8001A09B63BV~1","水泥砂浆 M5.0(干混砂浆)","","m3","17.532","467.28","8192.56",""]
["13","8021A01B53BV","商品混凝土 C15（非泵送）","","m3","79.613","461.18","36716.10",""]
["14","CL-D00001","公告牌","","座","1.000","6000.00","6000.00",""]
["15","CL-D00001~1","围墙大门","","座","1.000","17000.00","17000.00",""]
[null,null,"合 计","","","","","281960.13",""]
[null,null,"测评合格编号:2021JS-02【新点2013清单造价V10.0安徽版】","","","","","",""]