{"text_format":"3","workbook":"xls","n_sheets":15,"sheets":["2.1 D.2 单项工程最高投标限价汇总表","3.1 D.3 单位工程最高投标限价汇总表","3.2 E.1 分部分项工程量清单计价表(所有标题)","3.3 附录F 措施项目清单计价表","3.4 附录G 不可竞争项目清单与计价表","3.5 H.1 其他项目清单与计价汇总表","3.6 H.2 暂列金额明细表","3.7 附录I 税金计价表","4.1 D.3 单位工程最高投标限价汇总表","4.2 E.1 分部分项工程量清单计价表(所有标题)","4.3 附录F 措施项目清单计价表","4.4 附录G 不可竞争项目清单与计价表","4.5 H.1 其他项目清单与计价汇总表","4.6 H.2 暂列金额明细表","4.7 附录I 税金计价表"],"not_rendered":{"external_links":1,"defined_names":15},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"2.1 D.2 单项工程最高投标限价汇总表","index":0,"n_rows":8,"n_cols":5,"rows_kept":8,"merged":[[0,0,0,4],[1,0,1,1],[1,3,1,4],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,4],[6,0,6,1],[7,0,7,4]],"flags":["formulas_cached_only"]}
["D.2 单项工程最高投标限价汇总表",null,"","",""]
["工程名称：亳州市青少年人工智能科创基地外环境提升项目",null,"","",""]
["序号","单位工程名称","金额(元)","其中：（元）",""]
[null,null,"","暂估价","不可竞争费"]
["1","亳州市青少年人工智能科创基地外环境提升项目-土建",103370.35,"",2044.27]
["2","亳州市青少年人工智能科创基地外环境提升项目-安装",16941.39,"",598.35]
["合计",null,120311.74,"",2642.62]
["说明：本表适用于单项工程最高投标限价或投标报价的汇总。暂估价包括分部分项工程中的材料、设备暂估价和专业工程暂估价。",null,"","",""]

{"sheet":"3.1 D.3 单位工程最高投标限价汇总表","index":1,"n_rows":24,"n_cols":4,"rows_kept":24,"merged":[[0,0,0,3],[1,0,1,1],[1,1,1,3],[22,0,22,1],[23,1,23,3]],"flags":["formulas_cached_only"]}
["D.3 单位工程最高投标限价汇总表",null,"",""]
["工程名称：亳州市青少年人工智能科创基地外环境提升项目-土建",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",87847.03,""]
["2","措施项目费",356.73,""]
["2.1","  夜间施工增加费",49.55,""]
["2.2","  二次搬运费",99.09,""]
["2.3","  冬雨季施工增加费",79.27,""]
["2.4","  已完工程及设备保护费",9.91,""]
["2.5","  工程定位复测费",99.09,""]
["2.6","  非夜间施工照明费","",""]
["2.7","  临时保护设施费",19.82,""]
["2.8","  赶工措施费","",""]
["3","不可竞争费",2044.27,""]
["3.1","  安全文明施工费",2044.27,""]
["3.2","  环境保护税","",""]
["4","其他项目",5000,""]
["4.1","  暂列金额",5000,""]
["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",8122.32,""]
["工程造价=1+2+3+4+5",null,103370.35,""]
[null,null,"",""]

{"sheet":"3.2 E.1 分部分项工程量清单计价表(所有标题)","index":2,"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],[2,2,4,2],[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],[5,2,5,3],[11,2,11,3],[16,2,16,3],[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：亳州市青少年人工智能科创基地外环境提升项目-土建",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"]
[null,"001","门窗工程","","","","",87847.03,"","",""]
["1","010807005001","不锈钢防盗窗","1、部位：窗户\n2、窗代号及洞口尺寸：根据现场实际情况测量确定\n3、窗材质：304不锈钢，钢管壁厚不小于1.0mm\n4、颜色：由业主确定\n5、含五金配件、制作、运输、安装等全部费用\n6、其他：未尽事宜具体详见图纸、图集、答疑、招标文件及政府相关文件规范等资料，并满足验收要求。","m2",14.28,173.01,2470.58,236.76,6.57,""]
["2","010807005002","不锈钢防盗窗","1、部位：一层、二层门和通道处\n2、洞口尺寸：根据现场实际情况测量确定，洞口封堵处留门，门尺寸由业主确定\n3、窗材质：304不锈钢，钢管壁厚不小于1.0mm\n4、颜色：由业主确定\n5、含五金配件、制作、运输、安装等全部费用\n6、其他：未尽事宜具体详见图纸、图集、答疑、招标文件及政府相关文件规范等资料，并满足验收要求。","m2",106.79,188.01,20077.59,1770.58,49.12,""]
["3","011103002001","橡胶板卷材楼地面","1、材料种类：走廊悬浮地板\n2、面层材料品种、规格、颜色：PVC材质、厚度≥1.5cm\n3、含五金配件、制作、运输、安装等全部费用\n4、其他：未尽事宜具体详见图纸、图集、答疑、招标文件及政府相关文件规范等资料，并满足验收要求。","m2",502,84.43,42383.86,2585.3,100.4,""]
["4","011503001001","金属栏杆","1、部位：一层栏杆\n2、栏杆材质、规格：不锈钢栏杆高度1200mm，主杆直径不小于80mm\n3、含五金配件、制作、运输、安装等全部费用\n4、其他：未尽事宜具体详见图纸、图集、答疑、招标文件及政府相关文件规范等资料，并满足验收要求。","m",50,190.43,9521.5,1645,475.5,""]
["5","WB011614004001","建筑垃圾外运","1、部位：走廊南部\n2、建筑垃圾种类：建筑、生活垃圾\n3、含清扫、装车、运输、垃圾消纳等全部费用\n4、运距：运距综合考虑\n5、其他：未尽事宜具体详见图纸、图集、答疑、招标文件及政府相关文件规范等资料，并满足验收要求。","项",1,2000,2000,"","",""]
[null,"002","室外卫生间翻新","","","","",11393.5,"","",""]
["6","011407001001","墙面喷刷涂料","1、喷刷涂料部位：墙面\n2、清理基层破损处、修补，外墙翻新\n3、刮腻子要求：耐水腻子\n4、其他：未尽事宜具体详见图纸、图集、答疑、招标文件及政府相关文件规范等资料，并满足验收要求。","m2",200,30.58,6116,2558,52,""]
["7","011701002001","外脚手架","1、部位：装饰脚手架\n2、其他：未尽事宜具体详见图纸、图集、答疑、招标文件及政府相关文件规范等资料，并满足验收要求。","m2",50,15.55,777.5,412,18,""]
["8","011613001001","水电维修","1、厕所电路、灯、水管、水龙头、脸盆、蹲便、水箱、拉手等其他需维修杂项均综合考虑在内\n2、其他：未尽事宜具体详见图纸、图集、答疑、招标文件及政府相关文件规范等资料，并满足验收要求。","项",1,1500,1500,"","",""]
["9","WB011614004002","厕所清扫、垃圾清运","1、部位：厕所\n2、建筑垃圾种类：建筑、生活垃圾\n3、含厕所保洁、清扫、装车、运输、垃圾消纳等全部费用\n4、运距：运距综合考虑\n5、其他：未尽事宜具体详见图纸、图集、答疑、招标文件及政府相关文件规范等资料，并满足验收要求。","项",1,3000,3000,"","",""]
[null,null,"分部小计","","","","",11393.5,"","",""]
[{"$nulls":3},"","","","","","","",""]

{"sheet":"3.3 附录F 措施项目清单计价表","index":3,"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：亳州市青少年人工智能科创基地外环境提升项目-土建",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","9909.23",0.5,49.55]
["2","JC-02","二次搬运费","9909.23",1,99.09]
["3","JC-03","冬雨季施工增加费","9909.23",0.8,79.27]
["4","JC-04","已完工程及设备保护费","9909.23",0.1,9.91]
["5","JC-05","工程定位复测费","9909.23",1,99.09]
["6","JC-06","非夜间施工照明费","9909.23","",""]
["7","JC-07","临时保护设施费","9909.23",0.2,19.82]
["8","JC-08","赶工措施费","9909.23","",""]
["合   计",null,"","","",356.73]
[null,null,"","","",""]

{"sheet":"3.4 附录G 不可竞争项目清单与计价表","index":4,"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：亳州市青少年人工智能科创基地外环境提升项目-土建",null,"","","",""]
["序号","项目编码","项目名称","计算基数","费率（%）","金额（元）"]
["1","JF-01","环境保护费","9909.23",3.28,325.02]
["2","JF-02","文明施工费","9909.23",5.12,507.35]
["3","JF-03","安全施工费","9909.23",4.13,409.25]
["4","JF-04","临时设施费","9909.23",8.1,802.65]
["5","JF-05","环境保护税","0","",""]
["合   计",null,"","","",2044.27]
[null,null,"","","",""]

{"sheet":"3.5 H.1 其他项目清单与计价汇总表","index":5,"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：亳州市青少年人工智能科创基地外环境提升项目-土建",null,""]
["序号","项目名称","金额(元)"]
["1","暂列金额",5000]
["2","专业工程暂估价",""]
["3","计日工",""]
["4","总承包服务费",""]
["合  计",null,5000]
[null,null,""]

{"sheet":"3.6 H.2 暂列金额明细表","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],[4,0,4,2],[5,0,5,4]],"flags":["formulas_cached_only"]}
["H.2 暂列金额明细表",null,"","",""]
["工程名称：亳州市青少年人工智能科创基地外环境提升项目-土建",null,"","",""]
["序号","项目名称","计量单位","暂定金额(元)","备注"]
["1","暂列金额","",5000,""]
["合  计",null,"",5000,""]
["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":"3.7 附录I 税金计价表","index":7,"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：亳州市青少年人工智能科创基地外环境提升项目-土建",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",90248.03,9,8122.32]
["合  计",null,"","","",8122.32]
[null,null,"","","",""]

{"sheet":"4.1 D.3 单位工程最高投标限价汇总表","index":8,"n_rows":24,"n_cols":4,"rows_kept":24,"merged":[[0,0,0,3],[1,0,1,1],[1,1,1,3],[22,0,22,1],[23,1,23,3]],"flags":["formulas_cached_only"]}
["D.3 单位工程最高投标限价汇总表",null,"",""]
["工程名称：亳州市青少年人工智能科创基地外环境提升项目-安装",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",14829.56,""]
["2","措施项目费",114.65,""]
["2.1","  夜间施工增加费",17.91,""]
["2.2","  二次搬运费",35.83,""]
["2.3","  冬雨季施工增加费",25.08,""]
["2.4","  已完工程及设备保护费",10.75,""]
["2.5","  工程定位复测费",21.5,""]
["2.6","  非夜间施工照明费","",""]
["2.7","  临时保护设施费",3.58,""]
["2.8","  赶工措施费","",""]
["3","不可竞争费",598.35,""]
["3.1","  安全文明施工费",598.35,""]
["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",1398.83,""]
["工程造价=1+2+3+4+5",null,16941.39,""]
[null,null,"",""]

{"sheet":"4.2 E.1 分部分项工程量清单计价表(所有标题)","index":9,"n_rows":14,"n_cols":11,"rows_kept":14,"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],[5,2,5,3],[12,2,12,3],[13,2,13,10]],"flags":["formulas_cached_only"]}
["E.1 分部分项工程量清单计价表",null,null,"","","","","","","",""]
["工程名称：亳州市青少年人工智能科创基地外环境提升项目-安装",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"]
[null,"02","安装部分","","","","",14829.56,"","",""]
["1","030404035001","插座","1、名称：安全型五孔明装插座\n2、型号：AC250V,10A\n3、安装方式：距地0.5米高(安全型)\n4、其他：未尽事宜具体详见图纸、图集、答疑、招标文件及政府相关文件规范等资料，并满足验收要求。","个",100,13.61,1361,392,"",""]
["2","030411002001","线槽","1、名称：电器线槽\n2、材质：PVC\n3、其他：未尽事宜具体详见图纸、图集、答疑、招标文件及政府相关文件规范等资料，并满足验收要求。","m",350,12.56,4396,1876,"",""]
["3","030411004001","配线","1、名称：电气配线\n2、型号：BV-4.0mm2\n3、材质：铜世聚氯乙烯绝缘电线\n4、配线部位：槽内穿线\n5、其他：未尽事宜具体详见图纸、图集、答疑、招标文件及政府相关文件规范等资料，并满足验收要求。","m",1000,4.05,4050,570,"",""]
["4","030412001004","普通灯具","1、部位：原灯更换\n2、名称：吸顶灯(LED节能灯)\n3、规格：220V,23W\n4、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",35,100.49,3517.15,338.1,"",""]
["5","030901010001","室内消火栓","1、部位：原消防箱更换\n2、型号、规格：规格同原消防箱，钢板厚度不小于1mm\n3、含原消防箱拆除及拆除后处理\n4、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",4,327.73,1310.92,350,1.12,""]
["6","031301017001","脚手架搭拆","1、名称：脚手架搭拆\n2、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","项",1,194.49,194.49,55.67,"",""]
[null,null,"分部小计","","","","",14829.56,"","",""]
[{"$nulls":3},"","","","","","","",""]

{"sheet":"4.3 附录F 措施项目清单计价表","index":10,"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：亳州市青少年人工智能科创基地外环境提升项目-安装",null,"","","",""]
["序号","项目编码","项目名称","计算基础","费率（%）","金额（元）"]
["1","AC-01","夜间施工增加费","3582.89",0.5,17.91]
["2","AC-02","二次搬运费","3582.89",1,35.83]
["3","AC-03","冬雨季施工增加费","3582.89",0.7,25.08]
["4","AC-04","已完工程及设备保护费","3582.89",0.3,10.75]
["5","AC-05","工程定位复测费","3582.89",0.6,21.5]
["6","AC-06","非夜间施工照明费","3582.89","",""]
["7","AC-07","临时保护设施费","3582.89",0.1,3.58]
["8","AC-08","赶工措施费","3582.89","",""]
["合   计",null,"","","",114.65]
[null,null,"","","",""]

{"sheet":"4.4 附录G 不可竞争项目清单与计价表","index":11,"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：亳州市青少年人工智能科创基地外环境提升项目-安装",null,"","","",""]
["序号","项目编码","项目名称","计算基数","费率（%）","金额（元）"]
["1","AF-01","环境保护费","3582.89",1.78,63.78]
["2","AF-02","文明施工费","3582.89",6.1,218.56]
["3","AF-03","安全施工费","3582.89",4.22,151.2]
["4","AF-04","临时设施费","3582.89",4.6,164.81]
["5","JF-05","环境保护税","0","",""]
["合   计",null,"","","",598.35]
[null,null,"","","",""]

{"sheet":"4.5 H.1 其他项目清单与计价汇总表","index":12,"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：亳州市青少年人工智能科创基地外环境提升项目-安装",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,null,""]

{"sheet":"4.6 H.2 暂列金额明细表","index":13,"n_rows":5,"n_cols":5,"rows_kept":5,"merged":[[0,0,0,4],[1,0,1,2],[1,2,1,3],[1,3,1,4],[3,0,3,2],[4,0,4,4]],"flags":["formulas_cached_only"]}
["H.2 暂列金额明细表",null,"","",""]
["工程名称：亳州市青少年人工智能科创基地外环境提升项目-安装",null,"","",""]
["序号","项目名称","计量单位","暂定金额(元)","备注"]
["合  计",null,"","",""]
["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":"4.7 附录I 税金计价表","index":14,"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：亳州市青少年人工智能科创基地外环境提升项目-安装",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",15542.56,9,1398.83]
["合  计",null,"","","",1398.83]
[null,null,"","","",""]