{"text_format":"3","workbook":"xls","n_sheets":6,"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"],"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":24,"n_cols":4,"rows_kept":24,"merged":[[0,0,0,3],[1,0,1,1],[1,2,1,3],[22,0,22,1],[23,2,23,3]],"flags":["formulas_cached_only"]}
["D.3 单位工程最高投标限价汇总表",null,"",""]
["工程名称：汤王大道与茴香路交口西北角变压器更换",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",67427.62,""]
["2","措施项目费",469.29,""]
["2.1","  夜间施工增加费",37.25,""]
["2.2","  二次搬运费",74.49,""]
["2.3","  冬雨季施工增加费",52.14,""]
["2.4","  已完工程及设备保护费",22.35,""]
["2.5","  工程定位复测费",44.69,""]
["2.6","  非夜间施工照明费",44.69,""]
["2.7","  临时保护设施费",7.45,""]
["2.8","  赶工措施费",186.23,""]
["3","不可竞争费",1243.99,""]
["3.1","  安全文明施工费",1243.99,""]
["3.2","  环境保护税","",""]
["4","其他项目",7000,""]
["4.1","  暂列金额",7000,""]
["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",6222.68,""]
["工程造价=1+2+3+4+5",null,82363.58,""]
[null,null,"",""]

{"sheet":"2 E.1 分部分项工程量清单计价表","index":1,"n_rows":17,"n_cols":11,"rows_kept":17,"merged":[[0,0,0,10],[1,0,1,4],[1,5,1,8],[1,9,1,10],[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],[16,3,16,10]],"flags":["formulas_cached_only"]}
["E.1 分部分项工程量清单计价表",null,null,"","","","","","","",""]
["工程名称：汤王大道与茴香路交口西北角变压器更换",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","030401001001","油浸电力变压器","1、名称：三相 铜芯绕组油浸式变压器\n2、型号：S11-M-100\n3、容量（KV·A)：100\n4、电压（KV)：10/0.4","台",1,41996.81,41996.81,732.76,664.97,""]
["2","030414001001","电力变压器系统","1、名称：电力变压器系统调试\n2、型号：S11-M-100\n3、容量（kV·A）：100","系统",1,1324.47,1324.47,543.9,422.48,""]
["3","030414002001","送配电装置系统","1、电压等级（KV)：10","系统",1,1201.34,1201.34,385.7,504.35,""]
["4","030414003001","特殊保护装置","1、类型：变压器保护装置调试","台",1,2019.03,2019.03,395.22,1102.3,""]
["5","030408008001","防火堵洞","","处",7,46.63,326.41,111.37,"",""]
["6","030408001003","高压电缆","1、名称：高压电缆\n2、型号：YJV22-8.7/15KV-3X50\n3、敷设方式、部位：电缆沟、管道内、桥架","m",25,157.24,3931,93,22.25,""]
["7","030408006004","电力电缆头","1、名称：电缆头\n2、型号：3*50mm2\n3、电压等级（kV)：10KV","个",4,431.32,1725.28,210,"",""]
["8","030402017001","高压成套配电柜","1、名称：高压开关柜\n2、型号：HXGN-12\n3、电压等级：10KV","台",1,8812.13,8812.13,916.58,122.91,""]
["9","011614002001","高压成套配电柜拆除","","个",1,732.39,732.39,458.29,64.12,""]
["10","011614002002","变压器拆除","变压器拆除","个",1,958.76,958.76,366.38,332.48,""]
["11","ZB030101001001","变压器故障检测","","项",1,4400,4400,"","",""]
[{"$nulls":3},"","","","","","","",""]

{"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],[1,3,1,4],[11,0,11,4],[12,2,12,5]],"flags":["formulas_cached_only"]}
["附录F 措施项目清单与计价表",null,"","","",""]
["工程名称：汤王大道与茴香路交口西北角变压器更换",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","7449.06",0.5,37.25]
["2","AC-02","二次搬运费","7449.06",1,74.49]
["3","AC-03","冬雨季施工增加费","7449.06",0.7,52.14]
["4","AC-04","已完工程及设备保护费","7449.06",0.3,22.35]
["5","AC-05","工程定位复测费","7449.06",0.6,44.69]
["6","AC-06","非夜间施工照明费","7449.06",0.6,44.69]
["7","AC-07","临时保护设施费","7449.06",0.1,7.45]
["8","AC-08","赶工措施费","7449.06",2.5,186.23]
["合   计",null,"","","",469.29]
[null,null,"","","",""]

{"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],[1,3,1,4],[8,0,8,4],[9,2,9,5]],"flags":["formulas_cached_only"]}
["附录G 不可竞争项目清单与计价表",null,"","","",""]
["工程名称：汤王大道与茴香路交口西北角变压器更换",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","7449.06",1.78,132.59]
["2","AF-02","文明施工费","7449.06",6.1,454.39]
["3","AF-03","安全施工费","7449.06",4.22,314.35]
["4","AF-04","临时设施费","7449.06",4.6,342.66]
["5","AF-05","环境保护税","0","",""]
["合   计",null,"","","",1243.99]
[null,null,"","","",""]

{"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],[7,0,7,1]],"flags":["formulas_cached_only"]}
["H.1 其他项目清单与计价汇总表",null,""]
["工程名称：汤王大道与茴香路交口西北角变压器更换",null,""]
["序号","项目名称","金额(元)"]
["1","暂列金额",7000]
["2","专业工程暂估价",""]
["3","计日工",""]
["4","总承包服务费",""]
["合  计",null,7000]
[null,null,""]

{"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],[1,4,1,5],[4,0,4,4],[5,2,5,5]],"flags":["formulas_cached_only"]}
["附录I 税金计价表",null,"","","",""]
["工程名称：汤王大道与茴香路交口西北角变压器更换",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",69140.9,9,6222.68]
["合  计",null,"","","",6222.68]
[null,null,"","","",""]