{"text_format":"3","workbook":"xls","n_sheets":5,"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","I 税金计价表"],"not_rendered":{"external_links":1,"defined_names":5},"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：急诊核酸采样亭制安",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,58857.56,"0.00"]
["2","措施项目费",null,"72.13"]
["3","不可竞争费",null,"240.02"]
["3.1","安全文明施工费",null,"240.02"]
["3.2","环境保护税",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,5325.27]
{"$rows_empty":25}
["工程造价=1+2+3+4+5",null,null,64182.83,"0.00"]
[]
["安徽省建设工程造价计价软件测评合格编号2021JS-05【未来清单计价(安徽)V7.3】",{"$nulls":5},"2021年11月21日"]

{"sheet":"E.1 分部分项工程量清单计价表","index":1,"n_rows":32,"n_cols":13,"rows_kept":32,"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],[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],[31,0,31,8],[31,9,31,12]],"flags":["formulas_cached_only"]}
["分部分项工程量清单计价表"]
[]
["工程名称：急诊核酸采样亭制安",{"$nulls":3},"标段：",{"$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"]
["1","010802001001","定制彩铝岗亭","1.定制成品彩铝岗亭、具体样式由建设单位选定","m2",90,"600.00",54000,null,null,"0.00","0.00","0.00"]
["2","030408001001","电力电缆","1.名称:电力电缆\n2.型号:YJV-0.6/1 3*6\n3.材质:铜芯\n4.敷设方式、部位:管道敷设","m","35","22.02","770.70",null,null,"57.40","31.15","0.00"]
["3","030408006001","电力电缆头","1.名称:电力电缆头","个","2","101.73","203.46",null,null,"68.60","0.00","0.00"]
["4","030408003001","电缆保护管","1.名称:电缆保护管\n2.材质:钢管\n3.规格:DN25\n4.敷设方式:地面敷设","m","30","25.07","752.10",null,null,"130.20","35.10","0.00"]
["5","030404017001","配电箱","1.名称:PZ30-12\n2.安装方式:挂壁","台","2","383.75","767.50",null,null,"192.64","0.00","0.00"]
["6","030411002001","线槽","1.名称:线槽\n2.材质:PVC\n3.规格:25*15","m","80","13.94","1115.20",null,null,"428.80","0.00","0.00"]
["7","030411004001","配线","1.名称:线槽配线\n2.配线形式:动力线路\n3.型号:BV-2.5mm2","m","150","2.90","435.00",null,null,"67.50","0.00","0.00"]
["8","030411004002","配线","1.名称:线槽配线\n2.配线形式:照明线路\n3.型号:BV-2.5mm2","m","90","3.32","298.80",null,null,"51.30","0.00","0.00"]
["9","030411006001","接线盒","1.名称:接线盒\n2.材质:86全塑","个","10","6.99","69.90",null,null,"39.20","0.00","0.00"]
["10","030404034001","照明开关","1.名称:双控开关\n2.型号:86全塑","个","2","22.71","45.42",null,null,"7.28","0.00","0.00"]
["11","030404035002","插座","1.名称:五孔插座\n2.型号:86全塑","个","4","22.15","88.60",null,null,"15.68","0.00","0.00"]
["12","030412001001","普通灯具","1.名称:圆形吸顶灯\n2.型号:40W","套","4","77.72","310.88",null,null,"38.64","0.00","0.00"]
{"$rows_empty":13}
["安徽省建设工程造价计价软件测评合格编号2018JS-04【未来清单计价(安徽)V7.0】",{"$nulls":8},"2021年11月21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：急诊核酸采样亭制安",{"$nulls":3},"标段：","第1页 共1页"]
["序号","项目编码","项目名称","计算基础",{"$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)",{"$nulls":3},"0.5"]
["2","JC-02","二次搬运费","(分部分项清单定额人工费+分部分项清单定额机械费)-(大型机械进退场定额人工费+大型机械进退场定额机械费)",{"$nulls":3},"1","11.63"]
["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)",{"$nulls":3},"0.8","9.31"]
["4","JC-04","已完工程及设备保护费","(分部分项清单定额人工费+分部分项清单定额机械费)-(大型机械进退场定额人工费+大型机械进退场定额机械费)",{"$nulls":3},"0.1","1.16"]
["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)",{"$nulls":3},"1","11.63"]
["6","JC-06","非夜间施工照明费","(分部分项清单定额人工费+分部分项清单定额机械费)-(大型机械进退场定额人工费+大型机械进退场定额机械费)",{"$nulls":3},"0.4","4.65"]
["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)",{"$nulls":3},"0.2","2.33"]
["8","JC-08","赶工措施费","(分部分项清单定额人工费+分部分项清单定额机械费)-(大型机械进退场定额人工费+大型机械进退场定额机械费)",{"$nulls":3},"2.2","25.60"]
{"$rows_empty":18}
["合  计",{"$nulls":7},"72.13"]
[]
["安徽省建设工程造价计价软件测评合格编号2021JS-05【未来清单计价(安徽)V7.3】",{"$nulls":5},"2021年11月21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：急诊核酸采样亭制安",{"$nulls":3},"标段：","第1页 共1页"]
["序号","项目编码","项目名称","计算基础",{"$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)",{"$nulls":3},"3.28","38.16"]
["2","JF-02","文明施工费","(分部分项清单定额人工费+分部分项清单定额机械费)-(大型机械进退场定额人工费+大型机械进退场定额机械费)",{"$nulls":3},"5.12","59.57"]
["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)",{"$nulls":3},"4.13","48.05"]
["4","JF-04","临时设施费","(分部分项清单定额人工费+分部分项清单定额机械费)-(大型机械进退场定额人工费+大型机械进退场定额机械费)",{"$nulls":3},"8.1","94.24"]
["5","JF-05","环境保护税",{"$nulls":4},"0","0.00"]
{"$rows_empty":26}
["合  计",{"$nulls":7},"240.02"]
[]
["安徽省建设工程造价计价软件测评合格编号2021JS-05【未来清单计价(安徽)V7.3】",{"$nulls":5},"2021年11月21日"]

{"sheet":"I 税金计价表","index":4,"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：急诊核酸采样亭制安",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,59169.71,null,"9",null,5325.2739]
{"$rows_empty":34}
["合  计",{"$nulls":7},"4515.27"]
[]
["安徽省建设工程造价计价软件测评合格编号2021JS-05【未来清单计价(安徽)V7.3】",{"$nulls":6},"2021年11月21日"]