{"text_format":"3","workbook":"xls","n_sheets":6,"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","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 附录I 税金计价表"],"not_rendered":{"external_links":1,"defined_names":6},"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":7,"n_cols":5,"rows_kept":7,"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],[5,0,5,1],[6,0,6,4]],"flags":["formulas_cached_only"]}
["D.2 单项工程最高投标限价汇总表",null,"","",""]
["工程名称：亳芜园区合欢路与茴香路交叉口北侧填坑项目",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","土建工程","90567.83","","6644.56"]
["合计",null,"90567.83","","6644.56"]
["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：土建工程",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","75317.90",""]
["2","措施项目费","1127.29",""]
["2.1","  夜间施工增加费","",""]
["2.2","  二次搬运费","322.08",""]
["2.3","  冬雨季施工增加费","257.67",""]
["2.4","  已完工程及设备保护费","32.21",""]
["2.5","  工程定位复测费","322.08",""]
["2.6","  非夜间施工照明费","128.83",""]
["2.7","  临时保护设施费","64.42",""]
["2.8","  赶工措施费","",""]
["3","不可竞争费","6644.56",""]
["3.1","  安全文明施工费","6644.56",""]
["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","7478.08",""]
["工程造价=1+2+3+4+5",null,"90567.83",""]
[null,null,"",""]

{"sheet":"3.2 E.1 分部分项工程量清单计价表","index":2,"n_rows":8,"n_cols":11,"rows_kept":8,"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],[7,2,7,10]],"flags":["formulas_cached_only"]}
["E.1 分部分项工程量清单计价表",null,null,"","","","","","","",""]
["工程名称：土建工程",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","040103002001","土方内运","1、名称 ：缺方内运\n2、运距：投标人自行考虑运距及土源费计入报价，中标后不再调整\n3、投标人综合报价中应考虑土石方施工中渣土费、土源费、渣土运输清理费、保洁费以及城管、市容、路政、环保部门征收所发生的一切费用，严格执行渣土运输管理规定\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。","m3","4277.330","15.17","64887.10","1753.71","30454.59",""]
["2","041106001001","大型机械设备进出场及安拆","1、投标人自行考虑本工程所用机械的场外运费及安拆费，综合考虑计入报价，中标后不在调整\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。","台·次","1.000","10430.80","10430.80","2380.00","5309.92",""]
[{"$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：土建工程",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","32208.30","",""]
["2","JC-02","二次搬运费","32208.30","1.000","322.08"]
["3","JC-03","冬雨季施工增加费","32208.30","0.800","257.67"]
["4","JC-04","已完工程及设备保护费","32208.30","0.100","32.21"]
["5","JC-05","工程定位复测费","32208.30","1.000","322.08"]
["6","JC-06","非夜间施工照明费","32208.30","0.400","128.83"]
["7","JC-07","临时保护设施费","32208.30","0.200","64.42"]
["8","JC-08","赶工措施费","32208.30","",""]
["合   计",null,"","","","1127.29"]
[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：土建工程",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","32208.30","3.280","1056.43"]
["2","JF-02","文明施工费","32208.30","5.120","1649.06"]
["3","JF-03","安全施工费","32208.30","4.130","1330.20"]
["4","JF-04","临时设施费","32208.30","8.100","2608.87"]
["5","JF-05","环境保护税","0","",""]
["合   计",null,"","","","6644.56"]
[null,null,"","","",""]

{"sheet":"3.5 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：土建工程",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","83089.75","9.000","7478.08"]
["合  计",null,"","","","7478.08"]
[null,null,"","","",""]