{"text_format":"3","workbook":"xls","n_sheets":13,"sheets":["1.1 A.2 最高投标限价封面","1.2 B.2 最高投标限价扉页","1.3 D.1 建设项目最高投标限价汇总表","3.1 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(所有标题)","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 H.1 其他项目清单与计价汇总表","3.6 H.2 暂列金额明细表","3.7 H.3 专业工程暂估价计价表","3.8 H.4 计日工表","3.9 H.5 总承包服务费计价表","3.10 附录I 税金计价表"],"not_rendered":{"external_links":1,"defined_names":11},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1.1 A.2 最高投标限价封面","index":0,"n_rows":17,"n_cols":9,"rows_kept":17,"merged":[[2,2,2,8],[4,1,5,7],[4,8,5,9],[8,0,8,10],[10,3,10,4],[10,5,10,6],[11,5,11,6],[13,3,13,4],[13,5,13,6],[14,5,14,6],[16,4,16,5]],"flags":["formulas_cached_only"]}
[]
[]
[null,null,"A.2 最高投标限价封面"]
[]
[null,"物业临时用房",{"$nulls":6},"工程"]
[]
[]
[]
["最高投标限价"]
[]
[{"$nulls":3},"招  标  人："]
[{"$nulls":5},"（单位盖章）"]
[]
[{"$nulls":3},"造价咨询人："]
[{"$nulls":5},"（单位盖章）"]
[]
[{"$nulls":4},"2024年04月06日"]

{"sheet":"1.2 B.2 最高投标限价扉页","index":1,"n_rows":23,"n_cols":11,"rows_kept":23,"merged":[[2,4,2,10],[4,2,4,9],[4,10,4,11],[6,0,6,13],[8,1,8,4],[8,6,8,12],[10,1,10,4],[10,6,10,12],[12,1,12,2],[12,3,12,6],[12,9,12,12],[13,3,13,6],[13,9,13,12],[15,1,16,2],[15,3,16,6],[15,8,16,8],[16,9,16,12],[17,3,17,6],[17,9,17,12],[19,1,19,2],[19,3,19,6],[19,9,19,12],[20,3,20,6],[20,9,20,12],[22,1,22,2],[22,3,22,6],[22,9,22,12]],"flags":["formulas_cached_only"]}
[]
[]
[{"$nulls":4},"B.2 最高投标限价扉页"]
[]
[null,null,"物业临时用房",{"$nulls":7},"工程"]
[]
["最高投标限价"]
[]
[null,"最高投标限价（小写）：",{"$nulls":4},"178236.04"]
[]
[null,"            （大写）：",{"$nulls":4},"壹拾柒万捌仟贰佰叁拾陆元零角肆分"]
[]
[null,"招  标  人：",{"$nulls":6},"造价咨询人："]
[{"$nulls":3},"（单位盖章）",{"$nulls":5},"（单位资质专用章）"]
[]
[null,"法定代表人\n或其授权人：",{"$nulls":6},"法定代表人\n或其授权人："]
[]
[{"$nulls":3},"（签字或盖章）",{"$nulls":5},"（签字或盖章）"]
[]
[null,"编  制  人：",{"$nulls":6},"复  核  人："]
[{"$nulls":3},"（造价人员签字盖专用章）",{"$nulls":5},"（造价工程师签字盖专用章）"]
[]
[null,"编 制 时 间：",null,"2024年04月06日",{"$nulls":4},"复 核 时 间：","2024年04月06日"]

{"sheet":"1.3 D.1 建设项目最高投标限价汇总表","index":2,"n_rows":7,"n_cols":5,"rows_kept":7,"merged":[[0,0,0,4],[1,0,1,1],[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.1 建设项目最高投标限价汇总表",null,"","",""]
["工程名称：物业临时用房",null,"","",""]
["序号","单项工程名称","金额(元)","其中：（元）",""]
[null,null,"","暂估价","不可竞争费"]
["1","物业临时用房","178236.04","","3486.11"]
["合计",null,"178236.04","","3486.11"]
["说明：本表适用于建设项目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 单位工程最高投标限价汇总表","index":3,"n_rows":19,"n_cols":4,"rows_kept":19,"merged":[[0,0,0,3],[1,0,1,1],[1,2,1,3],[17,0,17,1],[18,2,18,3]],"flags":["formulas_cached_only"]}
["D.3 单位工程最高投标限价汇总表",null,"",""]
["工程名称：物业临时用房",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","158985.50",""]
["1.1","  定额人工费","14104.05",""]
["1.2","  定额机械费","2794.23",""]
["1.3","  综合费","4399.73",""]
["2","措施项目费","1047.69",""]
["3","不可竞争费","3486.11",""]
["3.1","  安全文明施工费","3486.11",""]
["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","14716.74",""]
["工程造价=1+2+3+4+5",null,"178236.04",""]
[null,null,"",""]

{"sheet":"3.2 E.1 分部分项工程量清单计价表(所有标题)","index":4,"n_rows":44,"n_cols":11,"rows_kept":44,"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],[5,2,5,3],[6,2,6,3],[8,2,8,3],[9,2,9,3],[11,2,11,3],[12,2,12,3],[14,2,14,3],[15,2,15,3],[31,2,31,3],[32,2,32,3],[42,2,42,3],[43,3,43,10]],"flags":["formulas_cached_only"]}
["E.1 分部分项工程量清单计价表",null,null,"","","","","","","",""]
["工程名称：物业临时用房",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"]
[null,"010101","土方工程","","","","","3051.72","","",""]
[null,null,"物业临时用房基础","","","","","286.00","","",""]
["1","010101001001","平整场地","1、现有场地平整、压实\n2、场地平整要求：符合后续垃圾房施工要求\n3、弃土运距：投标人自行考虑\n4、投标人需自行勘查现场，自行考虑弃土场，综合考虑报价，中标后不予调整\n5、具体详见图纸、图集、答疑、招标文件、政府相关文件、规范等其他资料，满足验收要求","m2","100.000","2.86","286.00","184.00","15.00",""]
[null,null,"分部小计","","","","","286.00","","",""]
[null,null,"道路土方","","","","","812.00","","",""]
["2","040101001001","挖一般土方","道路土方\n1、土壤类别：综合土\n2、挖土深度：符合现场实际及招标人要求\n3、土方处理投标人自行考虑\n4、其他：满足验收要求","m3","50.000","16.24","812.00","26.00","584.00",""]
[null,null,"分部小计","","","","","812.00","","",""]
[null,null,"给排水土方","","","","","1953.72","","",""]
["3","040101002001","挖沟槽土方","1、部位：排水管道沟槽、检查井、雨水口基坑等部位土方开挖\n2、土壤类别、挖土深度、土方运距：投标人自行踏勘现场后综合考虑\n3、其他：满足验收要求","m3","108.000","18.09","1953.72","72.36","1394.28",""]
[null,null,"分部小计","","","","","1953.72","","",""]
[null,null,"物业临时用房","","","","","90903.85","","",""]
["4","011101003001","物业临时用房基础","1、100mm厚C20砼基础，表面压光；\n2、150mm厚碎石垫层","m2","180.000","105.14","18925.20","1801.80","12.60",""]
["5","040504001001","物业临时用房","1、外形尺寸：12m*8m*3m;\n2、外墙：金属雕花板 厚=1.8mm;\n3、骨架：80mm*80mm、80mm*400mm、40mm*40mm 厚度2.0、1.8、1.5\n3、房顶：顶部隔热层，镀锌钢管骨架、保温隔热层、特殊防水处理；\n4、室内吊顶：豪华扣板天花吊顶；\n5、底座：底层用镀锌管按网状焊接 80mm*40mm 40mm*40mm\n6、墙体材料：金属雕花板、保温板、防水锡纸、钢管、内墙竹木纤维板\n7、卷闸门2m*2.5m、铝合金窗、5mm厚钢化玻璃\n8、产品自交付起一年内免费维修，终身维护；\n9、其他未尽事项符合招标人要求","座","1.000","50000.00","50000.00","","",""]
["6","030404017001","配电箱","1、名称：配电箱\n2、型号：1AL1\n3、规格：成套配电箱，元器件满足实际需要\n4、安装方式：嵌墙安装,距地1500\n5、未尽事宜满足招标人要求","台","1.000","574.63","574.63","49.98","",""]
["7","030411001001","配管","1、名称：电气配管\n2、材质：PE管\n3、规格：DN32\n4、配置要求：埋地\n5、其他未尽事项满足招标人要求","m","270.000","15.39","4155.30","880.20","",""]
["8","030411001002","配管","1、名称：JDG20\n2、配置要求：明配、防腐处理\n3、其他未尽事项满足招标人要求","m","110.000","15.57","1712.70","650.10","",""]
["9","030408001001","电力电缆","1、名称：电力电缆\n2、规格：3*10mm2铜芯电缆\n3、敷设方式、部位：穿管或桥架敷设\n4、其他未尽事项满足招标人要求","m","270.000","30.74","8299.80","442.80","240.30",""]
["10","030411004001","配线","1、名称：铜芯线\n2、配线形式：管内敷设\n3、型号：BV-2.5mm2\n4、其他未尽事项满足招标人要求","m","300.000","2.85","855.00","135.00","",""]
["11","030412001001","普通灯具","1、防水、防尘、防爆吸顶灯\n3、安装形式：吊装\n4、其他未尽事项满足招标人要求","套","4.000","136.97","547.88","38.64","",""]
["12","030404034001","照明开关","1、名称：明装单控双联开关\n2、型号：220V10A\n3、安装方式：下沿距地1400\n4、其他未尽事项满足招标人要求","个","2.000","21.78","43.56","7.84","",""]
["13","030404035001","插座","1、名称：五孔安全插座\n2、型号：10A\n3、其他未尽事项满足招标人要求","个","2.000","21.99","43.98","7.84","",""]
["14","030411006001","接线盒","1、名称：接线盒\n2、材质：塑料\n3、规格：86型\n4、安装形式：暗配\n5、其他未尽事项满足招标人要求","个","8.000","6.60","52.80","17.92","",""]
["15","031001006001","塑料管","1、名称：PP-R塑料给水管\n2、安装部位：室外\n3、介质：给水\n4、规格、压力等级：DN25\n5、连接形式：热熔连接\n6、其他未尽事项满足招标人要求","m","350.000","14.91","5218.50","1382.50","7.00",""]
["16","031001006002","塑料管","1、安装部位：室内\n2、安装部位：排水\n3、规格、压力等级：DN75\n4、连接形式：承插式粘接连接","m","10.000","18.50","185.00","50.40","0.30",""]
["17","031004003001","洗手盆","1、不锈钢洗手盆（含水龙头）\n2、其他未尽事项满足招标人要求","组","1.000","149.38","149.38","27.89","",""]
["18","031004004001","拖布池","1、拖布池（含水龙头）\n2、其他未尽事项满足招标人要求","组","1.000","140.12","140.12","23.00","",""]
[null,null,"分部小计","","","","","90903.85","","",""]
[null,null,"室外工程","","","","","65029.93","","",""]
["19","040202001001","路床整形","1、土厚10cm以内挖高填低\n2、碾压、检验、理顺坡度\n3、其他：满足验收要求","m2","90.000","2.12","190.80","10.80","130.50",""]
["20","040202011001","碎石","1、石料规格：碎石垫层\n2、厚度：200mm","m2","90.000","61.95","5575.50","55.80","219.60",""]
["21","040203007001","水泥混凝土","1、混凝土强度等级：C25\n2、厚度：180mm\n3、其他未尽事项满足招标人要求","m2","90.000","99.63","8966.70","940.50","",""]
["22","WB040203013001","路面压花","1、水泥混凝土路面表面做梅花形压花\n2、其他未尽事项满足招标人要求","m2","90.000","25.00","2250.00","","",""]
["23","040501004001","塑料管铺设","雨污水\n1、管道材质：聚乙烯双壁波纹管\n2、连接方式：承插式\n3、管径：300","m","80.000","128.11","10248.80","1088.80","",""]
["24","040504001002","砌筑检查井","1、井径600mm\n2、砖砌\n3、其他未尽事项满足招标人要求","座","4.000","2314.38","9257.52","1515.92","23.88",""]
["25","040504009001","砖砌雨水口","1、400*600mm\n2、砖砌\n3、其他未尽事项满足招标人要求","座","1.000","1154.61","1154.61","267.96","5.97",""]
["26","010401014001","砖地沟、明沟","1、砖品种、规格、强度级：Mu10实心砖、侧壁120mm、沟底120mm\n2、砂浆强度级：M10水泥砂浆砌筑\n3、外露面20厚防水砂浆抹面\n4、100厚C15混凝土垫层\n5、沟宽300mm 深度300mm\n6、铸铁盖板","m","40.000","245.60","9824.00","1183.60","66.00",""]
["27","050102005001","栽植绿篱","1、种类：竹类\n2、篱高：180cm，宽度50cm\n3、其他未尽事项满足招标人要求","m","120.000","146.35","17562.00","3242.40","94.80",""]
[null,null,"分部小计","","","","","65029.93","","",""]
[{"$nulls":3},"","","","","","","",""]

{"sheet":"3.3 附录F 措施项目清单计价表","index":5,"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：物业临时用房",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","16898.28","0.500","84.49"]
["2","JC-02","二次搬运费","16898.28","1.000","168.98"]
["3","JC-03","冬雨季施工增加费","16898.28","0.800","135.19"]
["4","JC-04","已完工程及设备保护费","16898.28","0.100","16.90"]
["5","JC-05","工程定位复测费","16898.28","1.000","168.98"]
["6","JC-06","非夜间施工照明费","16898.28","0.400","67.59"]
["7","JC-07","临时保护设施费","16898.28","0.200","33.80"]
["8","JC-08","赶工措施费","16898.28","2.200","371.76"]
["合   计",null,"","","","1047.69"]
[null,null,"","","",""]

{"sheet":"3.4 附录G 不可竞争项目清单与计价表","index":6,"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：物业临时用房",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","16898.28","3.280","554.26"]
["2","JF-02","文明施工费","16898.28","5.120","865.19"]
["3","JF-03","安全施工费","16898.28","4.130","697.90"]
["4","JF-04","临时设施费","16898.28","8.100","1368.76"]
["5","JF-05","环境保护税","0","",""]
["合   计",null,"","","","3486.11"]
[null,null,"","","",""]

{"sheet":"3.5 H.1 其他项目清单与计价汇总表","index":7,"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：物业临时用房",null,""]
["序号","项目名称","金额(元)"]
["1","暂列金额",""]
["2","专业工程暂估价",""]
["3","计日工",""]
["4","总承包服务费",""]
["合  计",null,""]
[null,null,""]

{"sheet":"3.6 H.2 暂列金额明细表","index":8,"n_rows":5,"n_cols":5,"rows_kept":5,"merged":[[0,0,0,4],[1,0,1,2],[3,0,3,2],[4,0,4,4]],"flags":["formulas_cached_only"]}
["H.2 暂列金额明细表",null,"","",""]
["工程名称：物业临时用房",null,"","",""]
["序号","项目名称","计量单位","暂定金额(元)","备注"]
["合  计",null,"","",""]
["说明：此表由招标人填写，如不能详列，也可只列暂定金额总额，投款人应将上述暂列金额计入投标总价中。",null,"","",""]

{"sheet":"3.7 H.3 专业工程暂估价计价表","index":9,"n_rows":5,"n_cols":5,"rows_kept":5,"merged":[[0,0,0,4],[1,0,1,2],[3,0,3,2],[4,0,4,4]],"flags":["formulas_cached_only"]}
["H.3 专业工程暂估价计价表",null,"","",""]
["工程名称：物业临时用房",null,"","",""]
["序号","工程名称","工程内容","金额(元)","备注"]
["合  计",null,"","",""]
["说明：此表中“金额”由招标人填写。投标时，投标人应按招标人所列金额计入投标总价中。结算时按合同约定结算金额填写。",null,"","",""]

{"sheet":"3.8 H.4 计日工表","index":10,"n_rows":11,"n_cols":6,"rows_kept":11,"merged":[[0,0,0,5],[1,0,1,2],[1,3,1,4],[4,0,4,4],[6,0,6,4],[8,0,8,4],[9,0,9,4],[10,0,10,5]],"flags":["formulas_cached_only"]}
["H.4 计日工表",null,"","","",""]
["工程名称：物业临时用房",null,"","","",""]
["编码","项目名称","单位","数量","综合单价","合价（元）"]
["一","人工","","","",""]
["人工费小计",null,"","","",""]
["二","材料","","","",""]
["材料费小计",null,"","","",""]
["三","施工机械","","","",""]
["施工机械费小计",null,"","","",""]
["合     计",null,"","","",""]
["说明：此表项目名称、数量由招标人填写，编制最高投标限价时，综合单价由招标人按有关计价规定确定；投标时，综合单价由投标人自主报价，按招标人所列数量计算合价计入投标总价中。结算时，按发承包双方确认的实际数量计算。",null,"","","",""]

{"sheet":"3.9 H.5 总承包服务费计价表","index":11,"n_rows":7,"n_cols":6,"rows_kept":7,"merged":[[0,0,0,5],[1,0,1,2],[1,3,1,4],[5,0,5,4],[6,2,6,5]],"flags":["formulas_cached_only"]}
["H.5 总承包服务费计价表",null,"","","",""]
["工程名称：物业临时用房",null,"","","",""]
["序号","工程名称","项目价值(元)","服务内容","费率(％)","金额(元)"]
["1","发包人发包专业工程","","","100.000",""]
["2","发包人供应材料","","","100.000",""]
["合  计",null,"","","",""]
[null,null,"","","",""]

{"sheet":"3.10 附录I 税金计价表","index":12,"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：物业临时用房",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","163519.30","9.000","14716.74"]
["合  计",null,"","","","14716.74"]
[null,null,"","","",""]