{"text_format":"3","workbook":"xlsx","n_sheets":6,"sheets":["D 单位工程最高投标限价汇总表","E.1 分部分项工程量清单与计价表（竖表）","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","I 税金计价表"],"read":"whole","date_system":"1900"}

{"sheet":"D 单位工程最高投标限价汇总表","index":0,"n_rows":30,"n_cols":5,"rows_kept":30,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,1],[2,2,2,4],[3,1,3,2],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[25,1,25,2],[26,1,26,2],[27,0,27,2],[28,0,28,4],[29,0,29,4]]}
[]
["单位工程最高投标限价汇总表"]
["工程名称：芜湖碰头会招商运营中心装潢工程",null,"标段：芜湖碰头会招商运营中心装潢工程"]
["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,70544.12]
["1.1","  定额人工费",null,11973.31]
["1.2","  定额机械费",null,618.75]
["1.3","  综合费",null,3653.31]
["2","措施项目费",null,793.29]
["3","不可竞争费",null,2014.72]
["3.1","安全文明施工费",null,2014.72]
["3.2","环境保护税"]
["4","其他项目费"]
["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",null,6601.69]
{"$rows_empty":9}
["工程造价=1+2+3+4+5",null,null,"79,953.82","0"]
["说明：本表适用于单位工程最高投标限价或投标报价的汇总，如无单位工程划分，单项工程也使用本表汇总"]
["安徽省建设工程造价计价软件测评合格编号：2018-JS-12"]

{"sheet":"E.1 分部分项工程量清单与计价表（竖表）","index":1,"n_rows":60,"n_cols":12,"rows_kept":60,"merged":[[0,0,0,11],[1,0,1,11],[2,0,2,3],[2,4,2,8],[2,9,2,11],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,4],[3,5,5,5],[3,6,5,6],[3,7,3,11],[4,7,5,7],[4,8,5,8],[4,9,4,11],[6,3,6,4],[7,3,7,4],[8,3,8,4],[9,3,9,4],[10,3,10,4],[11,0,11,11],[12,0,12,11],[13,0,13,3],[13,4,13,8],[13,9,13,11],[14,0,16,0],[14,1,16,1],[14,2,16,2],[14,3,16,4],[14,5,16,5],[14,6,16,6],[14,7,14,11],[15,7,16,7],[15,8,16,8],[15,9,15,11],[17,3,17,4],[18,3,18,4],[19,3,19,4],[20,3,20,4],[21,0,21,11],[22,0,22,11],[23,0,23,3],[23,4,23,8],[23,9,23,11],[24,0,26,0],[24,1,26,1],[24,2,26,2],[24,3,26,4],[24,5,26,5],[24,6,26,6],[24,7,24,11],[25,7,26,7],[25,8,26,8],[25,9,25,11],[27,3,27,4],[28,3,28,4],[29,3,29,4],[30,3,30,4],[31,0,31,11],[32,0,32,11],[33,0,33,3],[33,4,33,8],[33,9,33,11],[34,0,36,0],[34,1,36,1],[34,2,36,2],[34,3,36,4],[34,5,36,5],[34,6,36,6],[34,7,34,11],[35,7,36,7],[35,8,36,8],[35,9,35,11],[37,3,37,4],[38,3,38,4],[39,3,39,4],[40,3,40,4],[41,3,41,4],[42,0,42,11],[43,0,43,11],[44,0,44,3],[44,4,44,8],[44,9,44,11],[45,0,47,0],[45,1,47,1],[45,2,47,2],[45,3,47,4],[45,5,47,5],[45,6,47,6],[45,7,45,11],[46,7,47,7],[46,8,47,8],[46,9,46,11],[48,3,48,4],[49,3,49,4],[50,3,50,4],[51,3,51,4],[52,3,52,4],[53,0,53,11],[54,0,54,11],[55,0,55,3],[55,4,55,8],[55,9,55,11],[56,0,58,0],[56,1,58,1],[56,2,58,2],[56,3,58,4],[56,5,58,5],[56,6,58,6],[56,7,56,11],[57,7,58,7],[57,8,58,8],[57,9,57,11],[59,3,59,4],[60,3,60,4],[61,3,61,4],[62,3,62,4],[63,3,63,4],[64,3,64,4],[65,3,65,4],[66,3,66,4],[67,3,67,4],[68,3,68,4],[69,3,69,4],[70,3,70,4],[71,3,71,4],[72,3,72,4],[73,3,73,4],[74,3,74,4],[75,3,75,4],[76,3,76,4],[77,3,77,4],[78,3,78,4],[79,3,79,4],[80,3,80,4],[81,3,81,4],[82,3,82,4],[83,3,83,4],[84,3,84,4],[85,3,85,4],[86,3,86,4],[87,3,87,4]]}
[]
["分部分项工程量清单计价表"]
["工程名称：芜湖碰头会招商运营中心装潢工程",{"$nulls":8},"第 1 页  共 6 页"]
["序\n号","项目编码","项目名称","项目特征描述",null,"计量单位","工程量","金额（元）"]
[{"$nulls":7},"综合单价","合价","其中"]
[{"$nulls":9},"定额\n人工费","定额\n机械费","暂估价"]
[1,"011605001001","平面块料拆除","1.饰面材料种类:瓷砖\n2.其他:未尽事宜详见图纸、图集、答疑、招标文件、政府相关文件、规范等其他资料,满足验收要求",null,"m2",115.95,13.03,1510.83,1038.91]
[2,"011605002001","立面块料拆除","1.饰面材料种类:瓷砖踢脚线\n2.其他:未尽事宜详见图纸、图集、答疑、招标文件、政府相关文件、规范等其他资料,满足验收要求",null,"m2",6.71,10.79,72.4,49.79]
[3,"011606002001","墙柱面饰面拆除","1.饰面种类:石膏板饰面\n2.其他:未尽事宜详见图纸、图集、答疑、招标文件、政府相关文件、规范等其他资料,满足验收要求",null,"m2",36.48,3.06,111.63,76.61]
[4,"011606002002","墙柱面龙骨及饰面拆除","1.饰面种类:石膏板饰面及龙骨\n2.其他:未尽事宜详见图纸、图集、答疑、招标文件、政府相关文件、规范等其他资料,满足验收要求",null,"m2",40.18,3.46,139.02,95.63]
[5,"011606003001","天棚面龙骨及饰面拆除","1.龙骨及饰面种类:石膏板、矿棉板饰面及龙骨\n2.其他:未尽事宜详见图纸、图集、答疑、招标文件、政府相关文件、规范等其他资料,满足验收要求",null,"m2",115.95,6.92,802.37,551.92]
[]
["分部分项工程量清单计价表"]
["工程名称：芜湖碰头会招商运营中心装潢工程",{"$nulls":8},"第 2 页  共 6 页"]
["序\n号","项目编码","项目名称","项目特征描述",null,"计量单位","工程量","金额（元）"]
[{"$nulls":7},"综合单价","合价","其中"]
[{"$nulls":9},"定额\n人工费","定额\n机械费","暂估价"]
[6,"011608002001","铲除涂料、裱糊面","1.铲除部位名称:墙、柱\n2.铲除指定区域内饰面层至抹灰层\n3.其他:未尽事宜详见图纸、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",null,"m2",211.75,5.1,1079.93,741.13]
[7,"WB011614004001","建筑垃圾外运","1.运距:自拟\n2.其他:未尽事宜详见图纸、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",null,"项",1,421.45,421.45,55.58,237.91]
[8,"011102003001","块料楼地面","1.找平层、结合层厚度、砂浆配合比或粘接剂种类:详见图纸\n2.面层材料品种、规格、颜色:600*600mm地砖,专用填缝剂填缝\n3.其他:未尽事宜详见图纸、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",null,"m2",115.95,118.52,13742.39,2098.7,143.78]
[9,"011105003001","块料踢脚线","1.踢脚线高度:100mm\n2.基层材料种类、规格:详见图纸\n3.面层材料品种、规格、颜色:瓷砖踢脚线\n4.其他:未尽事宜详见图纸、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",null,"m",61.5,14.89,915.74,263.22,6.77]
[]
["分部分项工程量清单计价表"]
["工程名称：芜湖碰头会招商运营中心装潢工程",{"$nulls":8},"第 3 页  共 6 页"]
["序\n号","项目编码","项目名称","项目特征描述",null,"计量单位","工程量","金额（元）"]
[{"$nulls":7},"综合单价","合价","其中"]
[{"$nulls":9},"定额\n人工费","定额\n机械费","暂估价"]
[10,"011207001001","墙面装饰板","1.面层材料品种、规格、品牌、颜色:9.5mm石膏板饰面,板缝贴自黏胶带\n2.其他:未尽事宜详见图纸、图集、答疑、招标文件、政府相关文件、规范等其他资料,满足验收要求",null,"m2",36.48,34.9,1273.15,179.85,10.94]
[11,"011210006001","双面石膏板隔墙","1.骨架、边框材料种类、规格:专用轻钢龙骨\n2.面层材料品种、规格、品牌、颜色:双面9.5mm石膏板饰面,板缝贴自黏胶带\n3.其他:未尽事宜详见图纸、图集、答疑、招标文件、政府相关文件、规范等其他资料,满足验收要求",null,"m2",24.02,120.75,2900.42,452.3,24.02]
[12,"011210003001","铝合金百叶玻璃隔断","1.边框材料种类、规格:铝合金\n2.玻璃品种、规格、颜色:12mm中空钢化玻璃,内含百叶\n3.嵌缝、塞口材料品种:符合规范\n4.其他:未尽事宜详见图纸、图集、答疑、招标文件、政府相关文件、规范等其他资料,满足验收要求",null,"m2",35.85,524.41,18800.1,1937.33,124.4]
[13,"011302002001","格栅吊顶","1.格栅规格、种类:铝格栅饰面\n2.其他:未尽事宜详见图纸、图集、答疑、招标文件、政府相关文件、规范等其他资料,满足验收要求",null,"m2",115.95,120.6,13983.57,853.39]
[]
["分部分项工程量清单计价表"]
["工程名称：芜湖碰头会招商运营中心装潢工程",{"$nulls":8},"第 4 页  共 6 页"]
["序\n号","项目编码","项目名称","项目特征描述",null,"计量单位","工程量","金额（元）"]
[{"$nulls":7},"综合单价","合价","其中"]
[{"$nulls":9},"定额\n人工费","定额\n机械费","暂估价"]
[14,"011407001001","墙面喷刷涂料","1.腻子种类:满刮腻子\n2.油漆品种、刷漆遍数:无机涂料,一底二面\n3.其他:未尽事宜详见图纸、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",null,"m2",248.23,23.76,5897.94,1965.98,44.68]
[15,"011407002001","天棚喷刷涂料","1.腻子种类:满刮腻子\n2.油漆品种、刷漆遍数:无机涂料,一底二面\n3.其他:未尽事宜详见图纸、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",null,"m2",115.95,23.76,2754.97,918.32,20.87]
[16,"010805005001","无框玻璃地弹门","1.玻璃品种、厚度:12mm钢化玻璃\n2.五金要求:不锈钢拉手,地弹簧等配套五金件\n3.其他:未尽事宜详见图纸、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",null,"m2",3.78,423.15,1599.51,151.35,3.78]
[17,"030412005001","荧光灯","1.名称:LED长条灯\n2.型号:36W\n3.安装形式:嵌入式",null,"套",10,288.17,2881.7,113.4]
[18,"030404034001","照明开关","1.名称:单联翘板式开关\n2.型号:10A\n3.安装方式:暗敷\n4.其他:未尽事宜详见图纸、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",null,"个",10,16.82,168.2,39.2]
[]
["分部分项工程量清单计价表"]
["工程名称：芜湖碰头会招商运营中心装潢工程",{"$nulls":8},"第 5 页  共 6 页"]
["序\n号","项目编码","项目名称","项目特征描述",null,"计量单位","工程量","金额（元）"]
[{"$nulls":7},"综合单价","合价","其中"]
[{"$nulls":9},"定额\n人工费","定额\n机械费","暂估价"]
[19,"030404035001","插座","1.名称:二三眼五孔插座\n2.型号:10A\n3.安装方式:暗敷\n4.其他:未尽事宜详见图纸、图集、答疑、招标文件、政府相关文件、规范等其他资料,满足验收要求",null,"个",8,17.02,136.16,38.08]
[20,"030502012001","信息插座","1.名称:信息插座\n2.其他:未尽事宜详见图纸、图集、答疑、招标文件、政府相关文件、规范等其他资料,满足验收要求",null,"个",6,24.61,147.66,12.6]
[21,"030411006001","接线盒","1.名称:插座盒\n2.其他:未尽事宜详见图纸、图集、答疑、招标文件、政府相关文件、规范等其他资料,满足验收要求",null,"个",24,5.42,130.08,57.12]
[22,"030411001001","配管","1.名称:配管\n2.材质:JDG管\n3.规格:DN20\n4.配置要求:暗敷\n5.具体详见图纸、图集、答疑、招标文件、政府相关文件、规范等其他资料，满足验收要求",null,"m",70,9.72,680.4,193.2]
[23,"030411004001","配线","1.名称:电气配线\n2.配线形式:管内穿线\n3.型号:BV-2.5mm2\n4.材质:铜芯\n5.具体详见图纸、图集、答疑、招标文件、政府相关文件、规范等其他资料，满足验收要求",null,"m",90,2.57,231.3,44.1]
[]
["分部分项工程量清单计价表"]
["工程名称：芜湖碰头会招商运营中心装潢工程",{"$nulls":8},"第 6 页  共 6 页"]
["序\n号","项目编码","项目名称","项目特征描述",null,"计量单位","工程量","金额（元）"]
[{"$nulls":7},"综合单价","合价","其中"]
[{"$nulls":9},"定额\n人工费","定额\n机械费","暂估价"]
[24,"030502005001","双绞线缆","1.名称:六类网线\n2.规格型号:UTP-6\n3.敷设方式:管内穿线\n4.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",null,"m",40,4.08,163.2,45.6,1.6]

{"sheet":"F 措施项目清单与计价表","index":2,"n_rows":40,"n_cols":6,"rows_kept":40,"merged":[[0,0,0,5],[1,0,1,5],[2,0,2,5],[39,0,39,4]]}
["表3.0.2-7"]
["措施项目清单计价表"]
["工程名称：芜湖碰头会招商运营中心装潢工程"]
["序号","项目编码","项目名称","计算基础","费率(%)","金额(元)"]
[1,"ZC-01","夜间施工增加费","12592.06",0.5,62.96]
[2,"ZC-02","二次搬运费","12592.06",1.2,151.1]
[3,"ZC-03","冬雨季施工增加费","12592.06",0.7,88.14]
[4,"ZC-04","已完工程及设备保护费","12592.06",0.5,62.96]
[5,"ZC-05","工程定位复测费","12592.06",0.8,100.74]
[6,"ZC-06","非夜间施工照明费","12592.06",0.4,50.37]
[7,"ZC-07","临时保护设施费","12592.06",0.1,12.59]
[8,"ZC-08","赶工措施费","12592.06",2.1,264.43]
{"$rows_empty":27}
["合    计",{"$nulls":4},793.29]

{"sheet":"G 不可竞争项目清单与计价表","index":3,"n_rows":28,"n_cols":6,"rows_kept":28,"merged":[[0,0,0,5],[1,0,1,5],[2,0,2,5],[27,0,27,2]]}
["表3.0.2-8"]
["不可竞争项目清单与计价表"]
["工程名称：芜湖碰头会招商运营中心装潢工程"]
["序号","项目编码","项目名称","计算基础","费率(%)","金额（元）"]
[1,"ZF-01","    环境保护费",12592.06,2.6,327.39]
[2,"ZF-02","    文明施工费",12592.06,4.5,566.64]
[3,"ZF-03","    安全施工费",12592.06,3.1,390.35]
[4,"ZF-04","    临时设施费",12592.06,5.8,730.34]
[5,"ZF-05","环境保护税"]
{"$rows_empty":18}
["合计",{"$nulls":4},2014.72]

{"sheet":"H.1 其他项目清单与计价汇总表","index":4,"n_rows":31,"n_cols":5,"rows_kept":31,"merged":[[0,0,0,2],[0,3,0,4],[1,0,1,4],[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],[30,0,30,3]]}
[]
["其他项目清单与计价汇总表"]
["工程名称：芜湖碰头会招商运营中心装潢工程",null,null,"第  1  页  共  1  页"]
["序号","项目名称",null,null,"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"]
{"$rows_empty":22}
["合    计"]

{"sheet":"I 税金计价表","index":5,"n_rows":28,"n_cols":7,"rows_kept":28,"merged":[[0,0,0,6],[1,0,1,6],[2,0,2,2],[2,3,2,6],[3,2,3,3],[4,2,4,3],[5,2,5,3],[6,2,6,3],[7,2,7,3],[8,2,8,3],[9,2,9,3],[10,2,10,3],[11,2,11,3],[12,2,12,3],[13,2,13,3],[14,2,14,3],[15,2,15,3],[16,2,16,3],[17,2,17,3],[18,2,18,3],[19,2,19,3],[20,2,20,3],[21,2,21,3],[22,2,22,3],[23,2,23,3],[24,2,24,3],[25,2,25,3],[26,2,26,3],[27,0,27,4]]}
[]
["税金计价表"]
["工程名称：芜湖碰头会招商运营中心装潢工程"]
["序号","项目名称","计算基础",null,"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",null,73352.13,9,6601.69]
{"$rows_empty":22}
["合计",{"$nulls":5},6601.69]