{"text_format":"3","workbook":"xls","n_sheets":6,"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.2 暂列金额明细表","I 税金计价表"],"not_rendered":{"external_links":1,"defined_names":6},"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":42,"n_cols":7,"rows_kept":42,"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],[39,0,39,2],[39,4,39,6],[41,0,41,5]],"flags":["formulas_cached_only"]}
["单位工程最高投标限价汇总表"]
[]
["工程名称：人民医院眼科楼屋顶防水层及保温层翻修改造工程",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,"48422.32","0.00"]
["2","措施项目费",null,"855.52"]
["3","不可竞争费",null,"1986.99"]
["3.1","安全文明施工费",null,"1986.99"]
["3.2","工程排污费",null,"0.00"]
["4","其他项目费",null,"5000.00"]
["4.1","暂列金额",null,"5000.00"]
["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,"5063.83"]
{"$rows_empty":24}
["工程造价=1+2+3+4+5",null,null,"61328.66","0.00"]
[]
["安徽省建设工程造价计价软件测评合格编号2018JS-04【未来清单计价(安徽)V7.0】",{"$nulls":5},"2019年08月05日"]

{"sheet":"E.1 分部分项工程量清单计价表","index":1,"n_rows":57,"n_cols":13,"rows_kept":57,"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],[6,7,6,9],[7,7,7,9],[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],[16,0,16,8],[16,9,16,12],[17,0,17,12],[19,0,19,3],[19,4,19,7],[19,8,19,12],[20,0,22,0],[20,1,22,1],[20,2,22,2],[20,3,22,3],[20,4,22,4],[20,5,22,5],[20,6,20,12],[21,6,22,6],[21,7,22,9],[21,10,21,12],[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],[35,7,35,9],[36,7,36,9],[37,7,37,9],[38,7,38,9],[39,7,39,9],[40,7,40,9],[41,7,41,9],[42,7,42,9],[43,7,43,9],[44,7,44,9],[45,7,45,9],[46,7,46,9],[47,7,47,9],[48,7,48,9],[49,7,49,9],[50,7,50,9],[51,7,51,9],[52,7,52,9],[53,7,53,9],[54,7,54,9],[56,0,56,8],[56,9,56,12]],"flags":["formulas_cached_only"]}
["分部分项工程量清单计价表"]
[]
["工程名称：人民医院眼科楼屋顶防水层及保温层翻修改造工程",{"$nulls":3},"标段：",{"$nulls":3},"第1页 共2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"]
["1","WB011701011001","安全围护（网）立挂式","1.搭设部位:三层屋顶、四层屋顶\n2.搭设高度:100cm\n3.围护（网）材质:安全网及纤维布施工围栏","m","105","25.92","2721.60",null,null,"57.75","96.60","0.00"]
["2","011605001001","屋面隔热板拆除","1.拆除的基层类型:架空隔热层砼板保护性拆除\n3.拆除完垃圾从屋顶清理","m2","290","7.90","2291.00",null,null,"1818.30","0.00","0.00"]
["3","011601001001","隔热板垫块拆除","1.砌体名称:隔热层底部垫块\n2.砌体材质:红砖\n3.拆除高度:200mm\n4.砌体表面的附着物种类:隔热板","m3","7","61.84","432.88",null,null,"196.00","135.38","0.00"]
["4","011607002001","防水层拆除","1.防水层种类:屋顶及女儿墙，墙面下挂防水层拆除\n2.拆除完垃圾从屋顶清理","m2","455","4.77","2170.35",null,null,"1719.90","0.00","0.00"]
["5","011604001001","水泥砂浆楼地面铲除除","1.拆除部位:三层楼顶、四层楼顶找平层\n2.抹灰层种类:水泥砂浆找平层\n3.要求:铲除至屋顶砼面","m2","320","4.05","1296.00",null,null,"1030.40","0.00","0.00"]
["6","011101006001","水泥砂浆楼地面找平层","1.找平层厚度、砂浆配合比:20mm厚水泥砂浆找平层、按预拌水泥砂浆考虑\n2.素水泥浆遍数:基层清理涂刷素水泥浆一遍","m2","320","17.30","5536.00",null,null,"1625.60","48.00","0.00"]
["7","010902001001","屋面卷材防水","1.卷材品种、规格、厚度:SBS改性沥青防水卷材、4mm厚（耐寒-15℃）\n2.防水层数:一层\n3.防水层做法:.清扫基层、涂刷基层处理剂;铺贴卷材及附加层;封口、收头、钉压条。\n4.其他:西北面墙下挂暂按100CM考虑，西南面及西面暂按50CM考虑","m2","455","50.47","22963.85",null,null,"2293.20","0.00","0.00"]
["8","011001001001","保温隔热屋面","1.材料品种、规格、厚度：预制架空隔热板（C20商品砼非泵送），490*490*30，内配HPB300∅6.5@150*150；\n2:粘结材料、做法：底部垫块为200mm高，采用240*115*53砼标准砖，M5水泥砂浆砌筑；\n3其他：架空隔热板新做按50%，旧架空隔热板50%考虑计入。","m2","290","25.11","7281.90",null,null,"1745.80","72.50","0.00"]
["9","WB011703002001","装饰垂直运输","1.建筑物建筑类型及结构形式:眼科楼砖混\n2.建筑物檐口高度、层数:三层楼顶、四层楼顶\n3.运输方式按实际计算","项","1","1420.74","1420.74",null,null,"0.00","1127.57","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】",{"$nulls":8},"2019年08月05日"]
["分部分项工程量清单计价表"]
[]
["工程名称：人民医院眼科楼屋顶防水层及保温层翻修改造工程",{"$nulls":3},"标段：",{"$nulls":3},"第2页 共2页"]
["序号","项目编码","项目名称","项目特征描述","计量\n单位","工程量","金额:(元)"]
[{"$nulls":6},"综合\n单价","合价",null,null,"其中"]
[{"$nulls":10},"定额\n人工费","定额\n机械费","暂估价"]
["10","WB011614004001","建筑垃圾外运","1.建筑垃圾种类:屋顶铲除防水层，找平层，保温层垃圾\n2.运距:铲车装车，暂按15Km考虑","m3","50","46.16","2308.00",null,null,"143.00","1688.50","0.00"]
{"$rows_empty":32}
["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},"2019年08月05日"]

{"sheet":"F 措施项目清单与计价表","index":2,"n_rows":32,"n_cols":9,"rows_kept":32,"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],[29,0,29,2],[29,3,29,6],[31,0,31,5],[31,6,31,8]],"flags":["formulas_cached_only"]}
["措施项目清单与计价表"]
[]
["工程名称：人民医院眼科楼屋顶防水层及保温层翻修改造工程",{"$nulls":3},"标段：","第1页 共1页"]
["序号","项目编码","项目名称","计算基础",{"$nulls":3},"费率(%)","金额(元)"]
["1","JC-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)",{"$nulls":3},"0.5","68.99"]
["2","JC-02","二次搬运费","(分部分项清单定额人工费+分部分项清单定额机械费)-(大型机械进退场定额人工费+大型机械进退场定额机械费)",{"$nulls":3},"1","137.99"]
["3","JC-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)",{"$nulls":3},"0.8","110.39"]
["4","JC-04","已完工程及设备保护费","(分部分项清单定额人工费+分部分项清单定额机械费)-(大型机械进退场定额人工费+大型机械进退场定额机械费)",{"$nulls":3},"0.1","13.80"]
["5","JC-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)",{"$nulls":3},"1","137.99"]
["6","JC-06","非夜间施工照明费","(分部分项清单定额人工费+分部分项清单定额机械费)-(大型机械进退场定额人工费+大型机械进退场定额机械费)",{"$nulls":3},"0.4","55.19"]
["7","JC-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)",{"$nulls":3},"0.2","27.60"]
["8","JC-08","赶工措施费","(分部分项清单定额人工费+分部分项清单定额机械费)-(大型机械进退场定额人工费+大型机械进退场定额机械费)",{"$nulls":3},"2.2","303.57"]
{"$rows_empty":17}
["合  计",{"$nulls":7},"855.52"]
[]
["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},"2019年08月05日"]

{"sheet":"G 不可竞争项目清单与计价表","index":3,"n_rows":37,"n_cols":9,"rows_kept":37,"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],[34,0,34,2],[34,3,34,6],[36,0,36,5],[36,6,36,8]],"flags":["formulas_cached_only"]}
["不可竞争项目清单与计价表"]
[]
["工程名称：人民医院眼科楼屋顶防水层及保温层翻修改造工程",{"$nulls":3},"标段：","第1页 共1页"]
["序号","项目编码","项目名称","计算基础",{"$nulls":3},"费率(%)","金额(元)"]
["1","JF-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)",{"$nulls":3},"1","137.99"]
["2","JF-02","文明施工费","(分部分项清单定额人工费+分部分项清单定额机械费)-(大型机械进退场定额人工费+大型机械进退场定额机械费)",{"$nulls":3},"4","551.94"]
["3","JF-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)",{"$nulls":3},"3.3","455.35"]
["4","JF-04","临时设施费","(分部分项清单定额人工费+分部分项清单定额机械费)-(大型机械进退场定额人工费+大型机械进退场定额机械费)",{"$nulls":3},"6.1","841.71"]
["5","JF-05","工程排污费",{"$nulls":4},"0","0.00"]
{"$rows_empty":25}
["合  计",{"$nulls":7},"1986.99"]
[]
["安徽省建设工程造价计价软件测评合格编号2018JS-04【未来清单计价(安徽)V7.0】",{"$nulls":5},"2019年08月05日"]

{"sheet":"H.2 暂列金额明细表","index":4,"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：人民医院眼科楼屋顶防水层及保温层翻修改造工程",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"]
["1","预留金","元","5000.00"]
{"$rows_empty":35}
["合   计",null,null,"5000.00",null,null,"—"]
[]
["安徽省建设工程造价计价软件测评合格编号2018JS-04【未来清单计价(安徽)V7.0】",{"$nulls":4},"2019年08月05日"]

{"sheet":"I 税金计价表","index":5,"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：人民医院眼科楼屋顶防水层及保温层翻修改造工程",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,"56264.83",null,"9",null,"5063.83"]
{"$rows_empty":34}
["合  计",{"$nulls":7},"5063.83"]
[]
["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},"2019年08月05日"]