{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["D.3 单位工程最高投标限价汇总表","E.1 分部分项工程量清单计价表","F 措施项目清单与计价表","G 不可竞争项目清单与计价表","H.1 其他项目清单与计价汇总表","H.2 暂列金额明细表","I 税金计价表","J.3 承包人提供材料(工程设备)一览表"],"not_rendered":{"external_links":1,"defined_names":8},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"D.3 单位工程最高投标限价汇总表","index":0,"n_rows":43,"n_cols":7,"rows_kept":43,"merged":[[0,0,0,6],[2,0,2,1],[2,2,2,4],[2,5,2,6],[3,1,3,2],[3,4,3,6],[4,1,4,2],[4,4,4,6],[5,1,5,2],[5,4,5,6],[6,1,6,2],[6,4,6,6],[7,1,7,2],[7,4,7,6],[8,1,8,2],[8,4,8,6],[9,1,9,2],[9,4,9,6],[10,1,10,2],[10,4,10,6],[11,1,11,2],[11,4,11,6],[12,1,12,2],[12,4,12,6],[13,1,13,2],[13,4,13,6],[14,1,14,2],[14,4,14,6],[15,1,15,2],[15,4,15,6],[16,1,16,2],[16,4,16,6],[17,1,17,2],[17,4,17,6],[18,1,18,2],[18,4,18,6],[19,1,19,2],[19,4,19,6],[20,1,20,2],[20,4,20,6],[21,1,21,2],[21,4,21,6],[22,1,22,2],[22,4,22,6],[23,1,23,2],[23,4,23,6],[24,1,24,2],[24,4,24,6],[25,1,25,2],[25,4,25,6],[26,1,26,2],[26,4,26,6],[27,1,27,2],[27,4,27,6],[28,1,28,2],[28,4,28,6],[29,1,29,2],[29,4,29,6],[30,1,30,2],[30,4,30,6],[31,1,31,2],[31,4,31,6],[32,1,32,2],[32,4,32,6],[33,1,33,2],[33,4,33,6],[34,1,34,2],[34,4,34,6],[35,1,35,2],[35,4,35,6],[36,1,36,2],[36,4,36,6],[37,1,37,2],[37,4,37,6],[38,1,38,2],[38,4,38,6],[39,1,39,2],[39,4,39,6],[40,0,40,2],[40,4,40,6],[42,0,42,5]],"flags":["formulas_cached_only"]}
["单位工程最高投标限价汇总表"]
[]
["工程名称：安装工程",null,"标段：",null,null,"第1页 共1页"]
["序号","汇总内容",null,"金额(元)","其中:材料、设备暂估价(元)"]
["1","分部分项工程费",null,"10400.71","0.00"]
["1.1","拆除工程",null,"852.40"]
["1.2","给排水、采暖、燃气工程",null,"9548.31"]
["2","措施项目费",null,"133.92"]
["3","不可竞争费",null,"227.45"]
["3.1","安全文明施工费",null,"227.45"]
["3.2","工程排污费",null,"0.00"]
["4","其他项目费",null,"0.00"]
["4.1","暂列金额",null,"0.00"]
["4.2","专业工程暂估价",null,"0.00"]
["4.3","计日工",null,"0.00"]
["4.4","总承包服务费",null,"0.00"]
["5","税金",null,"1076.21"]
{"$rows_empty":23}
["工程造价=1+2+3+4+5",null,null,"11838.29","0.00"]
[]
["安徽省建设工程造价计价软件测评合格编号2018JS-04【未来清单计价(安徽)V7.0】",{"$nulls":5},"2018年06月03日"]

{"sheet":"E.1 分部分项工程量清单计价表","index":1,"n_rows":37,"n_cols":13,"rows_kept":37,"merged":[[0,0,0,12],[2,0,2,3],[2,4,2,7],[2,8,2,12],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,12],[4,6,5,6],[4,7,5,9],[4,10,4,12],[6,2,6,3],[6,7,6,9],[7,7,7,9],[8,2,8,3],[8,7,8,9],[9,7,9,9],[10,7,10,9],[11,7,11,9],[12,7,12,9],[13,7,13,9],[14,7,14,9],[15,7,15,9],[16,7,16,9],[17,7,17,9],[18,7,18,9],[19,7,19,9],[20,7,20,9],[21,7,21,9],[22,7,22,9],[23,7,23,9],[24,7,24,9],[25,7,25,9],[26,7,26,9],[27,7,27,9],[28,7,28,9],[29,7,29,9],[30,7,30,9],[31,7,31,9],[32,7,32,9],[33,7,33,9],[34,7,34,9],[36,0,36,8],[36,9,36,12]],"flags":["formulas_cached_only"]}
["分部分项工程量清单计价表"]
[]
["工程名称：安装工程",{"$nulls":3},"标段：",{"$nulls":3},"第1页 共1页"]
["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)"]
[{"$nulls":6},"综合\n单价","合价",null,null,"其中"]
[{"$nulls":10},"定额\n人工费","定额\n机械费","暂估价"]
[null,null,"A.16 拆除工程",null,null,"1","852.40","852.40",null,null,"0.00","0.00","0.00"]
["1","补001","拆除蒸汽管道","拆除原有蒸汽管道","m","75.5","11.29","852.40",null,null,"0.00","0.00","0.00"]
[null,null,"C.10 给排水、采暖、燃气工程",null,null,"1","9548.31","9548.31",null,null,"1210.74","915.00","0.00"]
["2","031001002001","钢管","1.安装部位:管道沟内\n2.介质:蒸汽\n3.连接形式:焊接\n4.:4.5厚DN108无缝钢管","m","75.5","80.50","6077.75",null,null,"883.35","848.62","0.00"]
["3","031202002001","管道防腐蚀","1.涂刷（喷）品种:内外热镀锌防腐","m","75.5","18.38","1387.69",null,null,"0.00","0.00","0.00"]
["4","031208002001","管道绝热","1.绝热材料品种:岩棉保温层外包铝箔\n2.绝热厚度:50厚","m3","1.2798","688.85","881.59",null,null,"162.51","31.27","0.00"]
["5","010516002001","预埋铁件","1.钢材种类:角钢\n2.铁件尺寸:63*63*4\n3.:管道支架","t","0.2346","5120.54","1201.28",null,null,"164.88","35.11","0.00"]
{"$rows_empty":23}
["安徽省建设工程造价计价软件测评合格编号2018JS-04【未来清单计价(安徽)V7.0】",{"$nulls":8},"2018年06月03日"]

{"sheet":"F 措施项目清单与计价表","index":2,"n_rows":33,"n_cols":9,"rows_kept":33,"merged":[[0,0,0,8],[2,0,2,3],[2,5,2,8],[3,3,3,6],[4,3,4,6],[5,3,5,6],[6,3,6,6],[7,3,7,6],[8,3,8,6],[9,3,9,6],[10,3,10,6],[11,3,11,6],[12,3,12,6],[13,3,13,6],[14,3,14,6],[15,3,15,6],[16,3,16,6],[17,3,17,6],[18,3,18,6],[19,3,19,6],[20,3,20,6],[21,3,21,6],[22,3,22,6],[23,3,23,6],[24,3,24,6],[25,3,25,6],[26,3,26,6],[27,3,27,6],[28,3,28,6],[29,3,29,6],[30,0,30,2],[30,3,30,6],[32,0,32,5],[32,6,32,8]],"flags":["formulas_cached_only"]}
["措施项目清单与计价表"]
[]
["工程名称：安装工程",{"$nulls":3},"标段：","第1页 共1页"]
["序号","项目编码","项目名称","计算基础",{"$nulls":3},"费率(%)","金额(元)"]
["1","AC-01","夜间施工增加费","(分部分项清单定额人工费+分部分项清单定额机械费)-(大型机械进退场定额人工费+大型机械进退场定额机械费)",{"$nulls":3},"0.5","10.63"]
["2","AC-02","二次搬运费","(分部分项清单定额人工费+分部分项清单定额机械费)-(大型机械进退场定额人工费+大型机械进退场定额机械费)",{"$nulls":3},"1","21.26"]
["3","AC-03","冬雨季施工增加费","(分部分项清单定额人工费+分部分项清单定额机械费)-(大型机械进退场定额人工费+大型机械进退场定额机械费)",{"$nulls":3},"0.7","14.88"]
["4","AC-04","已完工程及设备保护费","(分部分项清单定额人工费+分部分项清单定额机械费)-(大型机械进退场定额人工费+大型机械进退场定额机械费)",{"$nulls":3},"0.3","6.38"]
["5","AC-05","工程定位复测费","(分部分项清单定额人工费+分部分项清单定额机械费)-(大型机械进退场定额人工费+大型机械进退场定额机械费)",{"$nulls":3},"0.6","12.75"]
["6","AC-06","非夜间施工照明费","(分部分项清单定额人工费+分部分项清单定额机械费)-(大型机械进退场定额人工费+大型机械进退场定额机械费)",{"$nulls":3},"0.6","12.75"]
["7","AC-07","临时保护设施费","(分部分项清单定额人工费+分部分项清单定额机械费)-(大型机械进退场定额人工费+大型机械进退场定额机械费)",{"$nulls":3},"0.1","2.13"]
["8","AC-08","赶工措施费","(分部分项清单定额人工费+分部分项清单定额机械费)-(大型机械进退场定额人工费+大型机械进退场定额机械费)",{"$nulls":3},"2.5","53.14"]
{"$rows_empty":18}
["合  计",{"$nulls":7},"133.92"]
[]
["安徽省建设工程造价计价软件测评合格编号2018JS-04【未来清单计价(安徽)V7.0】",{"$nulls":5},"2018年06月03日"]

{"sheet":"G 不可竞争项目清单与计价表","index":3,"n_rows":38,"n_cols":9,"rows_kept":38,"merged":[[0,0,0,8],[2,0,2,3],[2,5,2,8],[3,3,3,6],[4,3,4,6],[5,3,5,6],[6,3,6,6],[7,3,7,6],[8,3,8,6],[9,3,9,6],[10,3,10,6],[11,3,11,6],[12,3,12,6],[13,3,13,6],[14,3,14,6],[15,3,15,6],[16,3,16,6],[17,3,17,6],[18,3,18,6],[19,3,19,6],[20,3,20,6],[21,3,21,6],[22,3,22,6],[23,3,23,6],[24,3,24,6],[25,3,25,6],[26,3,26,6],[27,3,27,6],[28,3,28,6],[29,3,29,6],[30,3,30,6],[31,3,31,6],[32,3,32,6],[33,3,33,6],[34,3,34,6],[35,0,35,2],[35,3,35,6],[37,0,37,5],[37,6,37,8]],"flags":["formulas_cached_only"]}
["不可竞争项目清单与计价表"]
[]
["工程名称：安装工程",{"$nulls":3},"标段：","第1页 共1页"]
["序号","项目编码","项目名称","计算基础",{"$nulls":3},"费率(%)","金额(元)"]
["1","AF-01","环境保护费","(分部分项清单定额人工费+分部分项清单定额机械费)-(大型机械进退场定额人工费+大型机械进退场定额机械费)",{"$nulls":3},"0.9","19.13"]
["2","AF-02","文明施工费","(分部分项清单定额人工费+分部分项清单定额机械费)-(大型机械进退场定额人工费+大型机械进退场定额机械费)",{"$nulls":3},"2.8","59.52"]
["3","AF-03","安全施工费","(分部分项清单定额人工费+分部分项清单定额机械费)-(大型机械进退场定额人工费+大型机械进退场定额机械费)",{"$nulls":3},"2.4","51.02"]
["4","AF-04","临时设施费","(分部分项清单定额人工费+分部分项清单定额机械费)-(大型机械进退场定额人工费+大型机械进退场定额机械费)",{"$nulls":3},"4.6","97.78"]
["5","AF-05","工程排污费",{"$nulls":4},"0","0.00"]
{"$rows_empty":26}
["合  计",{"$nulls":7},"227.45"]
[]
["安徽省建设工程造价计价软件测评合格编号2018JS-04【未来清单计价(安徽)V7.0】",{"$nulls":5},"2018年06月03日"]

{"sheet":"H.1 其他项目清单与计价汇总表","index":4,"n_rows":43,"n_cols":5,"rows_kept":43,"merged":[[0,0,0,4],[2,0,2,1],[2,3,2,4],[3,1,3,3],[4,1,4,3],[5,1,5,3],[6,1,6,3],[7,1,7,3],[8,1,8,3],[9,1,9,3],[10,1,10,3],[11,1,11,3],[12,1,12,3],[13,1,13,3],[14,1,14,3],[15,1,15,3],[16,1,16,3],[17,1,17,3],[18,1,18,3],[19,1,19,3],[20,1,20,3],[21,1,21,3],[22,1,22,3],[23,1,23,3],[24,1,24,3],[25,1,25,3],[26,1,26,3],[27,1,27,3],[28,1,28,3],[29,1,29,3],[30,1,30,3],[31,1,31,3],[32,1,32,3],[33,1,33,3],[34,1,34,3],[35,1,35,3],[36,1,36,3],[37,1,37,3],[38,1,38,3],[39,1,39,3],[40,0,40,3],[42,0,42,3]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表"]
[]
["工程名称：安装工程",null,"标段：","第1页 共1页"]
["序号","项目名称",null,null,"金额(元)"]
["1","暂列金额",null,null,"0.00"]
["2","专业工程暂估价",null,null,"0.00"]
["3","计日工",null,null,"0.00"]
["4","总承包服务费",null,null,"0.00"]
{"$rows_empty":32}
["合  计",{"$nulls":3},"0.00"]
[]
["安徽省建设工程造价计价软件测评合格编号2018JS-04【未来清单计价(安徽)V7.0】",{"$nulls":3},"2018年06月03日"]

{"sheet":"H.2 暂列金额明细表","index":5,"n_rows":43,"n_cols":7,"rows_kept":43,"merged":[[0,0,0,6],[2,0,2,1],[2,2,2,3],[2,4,2,6],[3,3,3,5],[4,3,4,5],[5,3,5,5],[6,3,6,5],[7,3,7,5],[8,3,8,5],[9,3,9,5],[10,3,10,5],[11,3,11,5],[12,3,12,5],[13,3,13,5],[14,3,14,5],[15,3,15,5],[16,3,16,5],[17,3,17,5],[18,3,18,5],[19,3,19,5],[20,3,20,5],[21,3,21,5],[22,3,22,5],[23,3,23,5],[24,3,24,5],[25,3,25,5],[26,3,26,5],[27,3,27,5],[28,3,28,5],[29,3,29,5],[30,3,30,5],[31,3,31,5],[32,3,32,5],[33,3,33,5],[34,3,34,5],[35,3,35,5],[36,3,36,5],[37,3,37,5],[38,3,38,5],[39,3,39,5],[40,0,40,2],[40,3,40,5],[42,0,42,4],[42,5,42,6]],"flags":["formulas_cached_only"]}
["暂列金额明细表"]
[]
["工程名称：安装工程",null,"标段：",null,"第1页 共1页"]
["序号","项 目 名 称","计量单位","暂定金额(元)",null,null,"备注"]
{"$rows_empty":36}
["合   计",null,null,"0.00",null,null,"—"]
[]
["安徽省建设工程造价计价软件测评合格编号2018JS-04【未来清单计价(安徽)V7.0】",{"$nulls":4},"2018年06月03日"]

{"sheet":"I 税金计价表","index":6,"n_rows":42,"n_cols":9,"rows_kept":42,"merged":[[0,0,0,8],[2,0,2,2],[2,3,2,4],[2,5,2,8],[3,2,3,3],[3,4,3,5],[3,6,3,7],[4,2,4,3],[4,4,4,5],[4,6,4,7],[5,2,5,3],[5,4,5,5],[5,6,5,7],[6,2,6,3],[6,4,6,5],[6,6,6,7],[7,2,7,3],[7,4,7,5],[7,6,7,7],[8,2,8,3],[8,4,8,5],[8,6,8,7],[9,2,9,3],[9,4,9,5],[9,6,9,7],[10,2,10,3],[10,4,10,5],[10,6,10,7],[11,2,11,3],[11,4,11,5],[11,6,11,7],[12,2,12,3],[12,4,12,5],[12,6,12,7],[13,2,13,3],[13,4,13,5],[13,6,13,7],[14,2,14,3],[14,4,14,5],[14,6,14,7],[15,2,15,3],[15,4,15,5],[15,6,15,7],[16,2,16,3],[16,4,16,5],[16,6,16,7],[17,2,17,3],[17,4,17,5],[17,6,17,7],[18,2,18,3],[18,4,18,5],[18,6,18,7],[19,2,19,3],[19,4,19,5],[19,6,19,7],[20,2,20,3],[20,4,20,5],[20,6,20,7],[21,2,21,3],[21,4,21,5],[21,6,21,7],[22,2,22,3],[22,4,22,5],[22,6,22,7],[23,2,23,3],[23,4,23,5],[23,6,23,7],[24,2,24,3],[24,4,24,5],[24,6,24,7],[25,2,25,3],[25,4,25,5],[25,6,25,7],[26,2,26,3],[26,4,26,5],[26,6,26,7],[27,2,27,3],[27,4,27,5],[27,6,27,7],[28,2,28,3],[28,4,28,5],[28,6,28,7],[29,2,29,3],[29,4,29,5],[29,6,29,7],[30,2,30,3],[30,4,30,5],[30,6,30,7],[31,2,31,3],[31,4,31,5],[31,6,31,7],[32,2,32,3],[32,4,32,5],[32,6,32,7],[33,2,33,3],[33,4,33,5],[33,6,33,7],[34,2,34,3],[34,4,34,5],[34,6,34,7],[35,2,35,3],[35,4,35,5],[35,6,35,7],[36,2,36,3],[36,4,36,5],[36,6,36,7],[37,2,37,3],[37,4,37,5],[37,6,37,7],[38,2,38,3],[38,4,38,5],[38,6,38,7],[39,0,39,5],[39,6,39,7],[41,0,41,6],[41,7,41,8]],"flags":["formulas_cached_only"]}
["税金计价表"]
[]
["工程名称：安装工程",null,null,"标段：",null,"第1页 共1页"]
["序号","项 目 名 称","计算基础",null,"计算基数",null,"费率(%)",null,"金额(元)"]
["1","税金","分部分项工程费+措施项目费+不可竞争费+其他项目费",null,"10762.08",null,"10",null,"1076.21"]
{"$rows_empty":34}
["合  计",{"$nulls":7},"1076.21"]
[]
["安徽省建设工程造价计价软件测评合格编号2018JS-04【未来清单计价(安徽)V7.0】",{"$nulls":6},"2018年06月03日"]

{"sheet":"J.3 承包人提供材料(工程设备)一览表","index":7,"n_rows":43,"n_cols":11,"rows_kept":43,"merged":[[0,0,0,10],[2,0,2,3],[2,4,2,6],[2,7,2,10],[3,3,3,4],[3,6,3,8],[4,3,4,4],[4,6,4,8],[5,3,5,4],[5,6,5,8],[6,3,6,4],[6,6,6,8],[7,3,7,4],[7,6,7,8],[8,3,8,4],[8,6,8,8],[9,3,9,4],[9,6,9,8],[10,3,10,4],[10,6,10,8],[11,3,11,4],[11,6,11,8],[12,3,12,4],[12,6,12,8],[13,3,13,4],[13,6,13,8],[14,3,14,4],[14,6,14,8],[15,3,15,4],[15,6,15,8],[16,3,16,4],[16,6,16,8],[17,3,17,4],[17,6,17,8],[18,3,18,4],[18,6,18,8],[19,3,19,4],[19,6,19,8],[20,3,20,4],[20,6,20,8],[21,3,21,4],[21,6,21,8],[22,3,22,4],[22,6,22,8],[23,3,23,4],[23,6,23,8],[24,3,24,4],[24,6,24,8],[25,3,25,4],[25,6,25,8],[26,3,26,4],[26,6,26,8],[27,3,27,4],[27,6,27,8],[28,3,28,4],[28,6,28,8],[29,3,29,4],[29,6,29,8],[30,3,30,4],[30,6,30,8],[31,3,31,4],[31,6,31,8],[32,3,32,4],[32,6,32,8],[33,3,33,4],[33,6,33,8],[34,3,34,4],[34,6,34,8],[35,3,35,4],[35,6,35,8],[36,3,36,4],[36,6,36,8],[37,3,37,4],[37,6,37,8],[38,3,38,4],[38,6,38,8],[39,3,39,4],[39,6,39,8],[40,3,40,4],[40,6,40,8],[42,0,42,7],[42,8,42,10]],"flags":["formulas_cached_only"]}
["承包人提供材料(工程设备)一览表"]
[]
["工程名称：安装工程",{"$nulls":3},"标段：",null,null,"第1页 共1页"]
["序号","材料(工程设备)名称、规格、型号","计量单位","数量",null,"风险系数(%)","基准单价",null,null,"投标单价","备注"]
["1","无缝钢管 DN108","m","75.5",null,"0","48.52",null,null,"48.52"]
["2","带铝箔矿棉管壳","m3","1.318194",null,"0","465.53",null,null,"465.53"]
{"$rows_empty":36}
["安徽省建设工程造价计价软件测评合格编号2018JS-04【未来清单计价(安徽)V7.0】",{"$nulls":7},"2018年06月03日"]