{"text_format":"3","workbook":"xls","n_sheets":10,"sheets":["3.1 D.3 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},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"3.1 D.3 单位工程最高投标限价汇总表","index":0,"n_rows":25,"n_cols":4,"rows_kept":25,"merged":[[0,0,0,3],[1,0,1,1],[1,2,1,3],[23,0,23,1],[24,2,24,3]],"flags":["formulas_cached_only"]}
["D.3 单位工程最高投标限价汇总表",null,"",""]
["工程名称：水西门漏水维修工程",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",68730.26,""]
["1.1","防水维修工程",68730.26,""]
["2","措施项目费",639.63,""]
["2.1","  夜间施工增加费",73.52,""]
["2.2","  二次搬运费",95.58,""]
["2.3","  冬雨季施工增加费",147.04,""]
["2.4","  已完工程及设备保护费",29.41,""]
["2.5","  工程定位复测费",264.67,""]
["2.6","  非夜间施工照明费","",""]
["2.7","  临时保护设施费",29.41,""]
["2.8","  赶工措施费","",""]
["3","不可竞争费",1617.45,""]
["3.1","  安全文明施工费",1617.45,""]
["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",6388.86,""]
["工程造价=1+2+3+4+5",null,77376.2,""]
[null,null,"",""]

{"sheet":"3.2 E.1 分部分项工程量清单计价表(所有标题)","index":1,"n_rows":26,"n_cols":11,"rows_kept":26,"merged":[[0,0,0,10],[1,0,1,3],[1,4,1,7],[1,8,1,10],[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],[25,4,25,10]],"flags":["formulas_cached_only"]}
["E.1 分部分项工程量清单计价表",{"$nulls":3},"","","","","","",""]
["工程名称：水西门漏水维修工程",{"$nulls":3},"","","","","","",""]
["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）","","","",""]
[{"$nulls":4},"","","综合单价","合价","其中","",""]
[{"$nulls":4},"","","","","定额\n人工费","定额\n机械费","暂估价"]
[null,"1","防水维修工程",null,"","","",68730.26,"","",""]
["1","010902002001","耿福兴一楼防水维修","1、原有装饰面、抹灰面铲除，基层清理干净\n2、外墙螺栓进行封堵\n3、内墙背水涂料\n4、恢复墙体，涂刷腻子粉两遍，配制油漆两遍\n5、未尽事项详见图纸、图集、答疑、招标文件、政府相关文件、规范等其它资料，需满足验收要求","m2",13,136.32,1772.16,428.35,16.38,""]
["2","010902002002","弘文托管防水维修","1、原有装饰面、抹灰面铲除，基层清理干净\n2、内墙背水涂料\n3、外墙防水胶勾缝\n4、外墙乳液防水\n5、吊顶石膏板恢复，墙面涂刷腻子粉，乳胶漆\n6、未尽事项详见图纸、图集、答疑、招标文件、政府相关文件、规范等其它资料，需满足验收要求","m2",6.5,202.35,1315.28,295.62,9.82,""]
["3","010902002003","悠咪宝贝防水维修","1、原有装饰面、抹灰面铲除，基层清理干净\n2、平台3厚SBS防水卷材两层\n3、外墙乳液\n4、内墙背水涂料\n5、局部渗水注浆\n6、恢复墙体，涂刷腻子粉两遍，配制油漆两遍\n7、未尽事项详见图纸、图集、答疑、招标文件、政府相关文件、规范等其它资料，需满足验收要求","m2",19.5,247.59,4828.01,847.28,24.57,""]
["4","010902002004","1栋201空铺防水维修","1、原有装饰面、抹灰面铲除，基层清理干净\n2、内墙背水涂料\n3、外墙螺栓封堵\n4、玻璃处打胶处理\n5、恢复墙体，涂刷腻子粉两遍，配制油漆两遍\n6、未尽事项详见图纸、图集、答疑、招标文件、政府相关文件、规范等其它资料，需满足验收要求","m2",13,146.32,1902.16,428.35,16.38,""]
["5","010902002005","9号楼二楼阳台防水维修","1、平台基层清理干净\n2、平台3厚SBS防水卷材两层\n3、原有装饰面、抹灰面铲除，基层清理干净，顶面油漆恢复\n4、未尽事项详见图纸、图集、答疑、招标文件、政府相关文件、规范等其它资料，需满足验收要求","m2",2.6,117.1,304.46,54.03,0.47,""]
["6","010902002006","10号楼一侧防水维修","1、原有装饰面、抹灰面铲除，基层清理干净\n2、内墙背面涂料\n3、外墙防水胶勾缝\n4、局部渗水注浆\n5、未尽事项详见图纸、图集、答疑、招标文件、政府相关文件、规范等其它资料，需满足验收要求","m2",19.5,83.28,1623.96,139.23,"",""]
["7","010902002007","9号楼二楼过道防水维修","1、基层清理干净\n2、外墙防水胶勾缝\n3、未尽事项详见图纸、图集、答疑、招标文件、政府相关文件、规范等其它资料，需满足验收要求","m2",1.3,58.33,75.83,4.91,"",""]
["8","010902002008","7号楼二楼空铺防水维修","1、原有装饰面、抹灰面铲除，基层清理干净\n2、内墙背面涂料\n3、外墙防水胶勾缝\n4、机械、打胶、恢复\n5、未尽事项详见图纸、图集、答疑、招标文件、政府相关文件、规范等其它资料，需满足验收要求","m2",26,97.11,2524.86,578.5,28.08,""]
["9","010902002009","原陶艺铺子、小火车防水维修","1、原有装饰面、抹灰面铲除，基层清理干净\n2、平台3厚SBS防水卷材两层\n3、外墙乳液\n4、内墙背水涂料\n5、墙面恢复，保持与原有墙面一致\n6、未尽事项详见图纸、图集、答疑、招标文件、政府相关文件、规范等其它资料，需满足验收要求","m2",26,308.14,8011.64,1909.96,43.68,""]
["10","010902002010","舞许年华防水维修","1、原有装饰面、抹灰面铲除，基层清理干净\n2、内墙背面涂料\n3、墙面恢复，保持与原有墙面一致\n4、未尽事项详见图纸、图集、答疑、招标文件、政府相关文件、规范等其它资料，需满足验收要求","m2",13,82.27,1069.51,334.75,14.04,""]
["11","010902002011","售楼部防水维修","1、原有装饰面、抹灰面铲除，基层清理干净\n2、内墙背水涂料\n3、前期注浆钉\n4、过墙螺栓封堵\n5、7米长碳纤维加固\n6、3厚SBS防水卷材两层\n7、点状漏水注浆\n8、墙体恢复\n9、VIP室：点状漏水注浆、内墙背水涂料、过墙螺栓封堵、机械/打胶/恢复\n10、未尽事项详见图纸、图集、答疑、招标文件、政府相关文件、规范等其它资料，需满足验收要求","m2",130,239.26,31103.8,5157.1,163.8,""]
["12","010902002012","老谢龙虾防水维修","1、原有装饰面、抹灰面铲除，基层清理干净\n2、内墙背面涂料\n3、外墙防水胶勾缝\n4、机械、打胶、恢复\n5、未尽事项详见图纸、图集、答疑、招标文件、政府相关文件、规范等其它资料，需满足验收要求","m2",26,97.11,2524.86,578.5,28.08,""]
["13","010902002013","奈斯喜礼防水维修","1、原有装饰面、抹灰面铲除，基层清理干净\n2、机械、打胶、恢复\n3、未尽事项详见图纸、图集、答疑、招标文件、政府相关文件、规范等其它资料，需满足验收要求","m2",2.6,58.78,152.83,48.02,2.81,""]
["14","010902002014","三胖龙虾防水维修","1、原有装饰面、抹灰面铲除，基层清理干净\n2、外墙乳液\n3、内墙背水涂料\n4、局部渗水注浆\n5、内墙背水涂料\n6、前期注浆钉\n7、机械/打胶/恢复\n8、未尽事项详见图纸、图集、答疑、招标文件、政府相关文件、规范等其它资料，需满足验收要求","m2",19.5,140.08,2731.56,456.5,3.9,""]
["15","010902002015","诗美诗格防水维修","1、原有装饰面、抹灰面铲除，基层清理干净\n2、内墙背水涂料\n3、外墙乳液防水\n4、吊顶石膏板恢复，墙面涂刷腻子粉，乳胶漆\n5、未尽事项详见图纸、图集、答疑、招标文件、政府相关文件、规范等其它资料，需满足验收要求","m2",3.9,182.35,711.17,177.37,5.89,""]
["16","010902002016","建筑垃圾清运","1、施工过程中的建筑垃圾清理外运费用\n2、未尽事项详见图纸、图集、答疑、招标文件、政府相关文件、规范等其它资料，需满足验收要求","项",1,3000,3000,"","",""]
["17","010902002017","脚手架费用","1、施工过程中的脚手架费用\n2、投标人自行勘查现场，综合考虑报价\n3、未尽事项详见图纸、图集、答疑、招标文件、政府相关文件、规范等其它资料，需满足验收要求","项",1,4097.03,4097.03,1884.16,357.48,""]
["18","WB011703002001","装饰垂直运输","1、施工过程中的垂直运输机械费用\n2、投标人自行勘查现场，综合考虑报价\n3、未尽事项详见图纸、图集、答疑、招标文件、政府相关文件、规范等其它资料，需满足验收要求","项",1,981.14,981.14,666.11,"",""]
[null,null,"分部小计",null,"","","",68730.26,"","",""]
[{"$nulls":4},"","","","","","",""]

{"sheet":"3.3 附录F 措施项目清单计价表","index":2,"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：水西门漏水维修工程",null,"","","",""]
["序号","项目编码","项目名称","计算基础","费率（%）","金额（元）"]
["1","XC-01","夜间施工增加费","14704.12",0.5,73.52]
["2","XC-02","二次搬运费","14704.12",0.65,95.58]
["3","XC-03","冬雨季施工增加费","14704.12",1,147.04]
["4","XC-04","已完工程及设备保护费","14704.12",0.2,29.41]
["5","XC-05","工程定位复测费","14704.12",1.8,264.67]
["6","XC-06","非夜间施工照明费","14704.12","",""]
["7","XC-07","临时保护设施费","14704.12",0.2,29.41]
["8","XC-08","赶工措施费","14704.12","",""]
["合   计",null,"","","",639.63]
[null,null,"","","",""]

{"sheet":"3.4 附录G 不可竞争项目清单与计价表","index":3,"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：水西门漏水维修工程",null,"","","",""]
["序号","项目编码","项目名称","计算基数","费率（%）","金额（元）"]
["1","XF-01","环境保护费","14704.12",1,147.04]
["2","XF-02","文明施工费","14704.12",1.6,235.27]
["3","XF-03","安全施工费","14704.12",5.2,764.61]
["4","XF-04","临时设施费","14704.12",3.2,470.53]
["5","XF-05","环境保护税","0","",""]
["合   计",null,"","","",1617.45]
[null,null,"","","",""]

{"sheet":"3.5 H.1 其他项目清单与计价汇总表","index":4,"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：水西门漏水维修工程",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":5,"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：水西门漏水维修工程",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":6,"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：水西门漏水维修工程",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":7,"n_rows":11,"n_cols":6,"rows_kept":11,"merged":[[0,0,0,5],[1,0,1,2],[1,3,1,4],[9,0,9,4],[10,0,10,5]],"flags":["formulas_cached_only"]}
["H.4 计日工表",null,"","","",""]
["工程名称：水西门漏水维修工程",null,"","","",""]
["编码","项目名称","单位","数量","综合单价","合价（元）"]
["一","人工","","","",""]
[null,"人工费小计","","","",""]
["二","材料","","","",""]
[null,"材料费小计","","","",""]
["三","施工机械","","","",""]
[null,"施工机械费小计","","","",""]
["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":8,"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：水西门漏水维修工程",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,""]
["2","发包人供应材料","","",100,""]
["合  计",null,"","","",""]
[null,null,"","","",""]

{"sheet":"3.10 附录I 税金计价表","index":9,"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：水西门漏水维修工程",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",70987.34,9,6388.86]
["合  计",null,"","","",6388.86]
[null,null,"","","",""]