{"text_format":"3","workbook":"xls","n_sheets":9,"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","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","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 附录I 税金计价表","3.7 主材一览表"],"not_rendered":{"external_links":1,"defined_names":7},"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":[[2,3,2,8],[4,1,5,7],[4,8,5,9],[8,0,8,10],[10,2,10,4],[10,5,10,6],[11,5,11,6],[13,2,13,4],[13,5,13,6],[14,5,14,6],[16,4,16,5]],"flags":["formulas_cached_only"]}
[]
[]
[{"$nulls":3},"A.2 最高投标限价封面"]
[]
[null,"三角洲安置区国有商铺户表改造",{"$nulls":6},"工程"]
[]
[]
[]
["最高投标限价"]
[]
[null,null,"招  标  人："]
[{"$nulls":5},"（单位盖章）"]
[]
[null,null,"造价咨询人："]
[{"$nulls":5},"（单位盖章）"]
[]
[{"$nulls":4},"2025年08月11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"]}
[]
[]
[{"$nulls":4},"B.2 最高投标限价扉页"]
[]
[null,null,"三角洲安置区国有商铺户表改造",{"$nulls":7},"工程"]
[]
["最高投标限价"]
[]
[null,"最高投标限价（小写）：",{"$nulls":4},"297397.90"]
[]
[null,"            （大写）：",{"$nulls":4},"贰拾玖万柒仟叁佰玖拾柒元玖角零分"]
[]
[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）",{"$nulls":5},"（造价工程师签字盖专用章）"]
[]
[null,"编 制 时 间：",null,"2025年08月11日",{"$nulls":4},"复 核 时 间：","2025年08月11日"]

{"sheet":"3.1 D.3 单位工程最高投标限价汇总表","index":2,"n_rows":24,"n_cols":4,"rows_kept":24,"merged":[[0,0,0,3],[1,0,1,1],[1,2,1,3],[22,0,22,1]],"flags":["formulas_cached_only"]}
["D.3 单位工程最高投标限价汇总表",null,"",""]
["工程名称：三角洲安置区国有商铺户表改造",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","251102.14",""]
["2","措施项目费","5023.78",""]
["2.1","  夜间施工增加费","405.14",""]
["2.2","  二次搬运费","810.29",""]
["2.3","  冬雨季施工增加费","648.23",""]
["2.4","  已完工程及设备保护费","81.03",""]
["2.5","  工程定位复测费","810.29",""]
["2.6","  非夜间施工照明费","324.11",""]
["2.7","  临时保护设施费","162.06",""]
["2.8","  赶工措施费","1782.63",""]
["3","不可竞争费","16716.19",""]
["3.1","  安全文明施工费","16716.19",""]
["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","24555.79",""]
["工程造价=1+2+3+4+5",null,"297397.90",""]
[null,null,"",""]

{"sheet":"3.2 E.1 分部分项工程量清单计价表","index":3,"n_rows":43,"n_cols":11,"rows_kept":43,"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]],"flags":["formulas_cached_only"]}
["E.1 分部分项工程量清单计价表",null,null,"","","","","","","",""]
["工程名称：三角洲安置区国有商铺户表改造",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"]
["1","WB030804002001","其他接口管件安装","1．规格：DN100*50管卡\n2．接口材料：与管道接驳","个","1.000","342.72","342.72","102.90","26.85",""]
["2","031003001001","螺纹阀门","1．类型：闸阀\n2．规格、压力等级：DN50\n3．连接形式：螺纹","个","8.000","119.22","953.76","155.68","25.76",""]
["3","031001006001","塑料管","1．安装部位：室外\n2．规格、压力等级：De63PE管  PE100 PN1.6\n3．连接形式：热熔","m","403.000","30.06","12114.18","2091.57","12.09",""]
["4","030804014001","低压塑料管件","1．材质：PE管件安装\n2．规格：de63管件\n3．连接形式：热熔\n4．de63PE哈夫节","个","7.000","127.66","893.62","142.59","35.98",""]
["5","030804014002","低压塑料管件","1．材质：PE管件安装\n2．规格：de63管件\n3．连接形式：热熔\n4．de63PE弯头16个","个","16.000","48.10","769.60","325.92","82.24",""]
["6","030804014003","低压塑料管件","1．材质：PE管件安装\n2．规格：de63管件\n3．连接形式：热熔\n4．de63PE束接","个","67.000","38.90","2606.30","1364.79","344.38",""]
["7","030804014004","低压塑料管件","1．材质：PE管件安装\n2．规格：de63管件\n3．连接形式：热熔\n4．de63PE闷头","个","4.000","39.13","156.52","81.48","20.56",""]
["8","030804014005","低压塑料管件","1．材质：PE管件安装\n2．规格：de63管件\n3．连接形式：热熔\n4．de63*50外丝接头","个","8.000","54.91","439.28","162.96","41.12",""]
["9","030804014006","低压塑料管件","1．材质：PE管件安装\n2．规格：de63管件\n3．连接形式：热熔\n4．de63*25三通","个","91.000","43.32","3942.12","1853.67","467.74",""]
["10","030804014007","低压塑料管件","1．材质：PE管件安装\n2．规格：de63管件\n3．连接形式：热熔\n4．de63*25大小头","个","8.000","39.01","312.08","162.96","41.12",""]
["11","031001006002","塑料管","1．安装部位：室外\n2．规格、压力等级：De25PE管 PE100 PN1.6\n3．连接形式：热熔","m","770.000","10.05","7738.50","3041.50","15.40",""]
["12","030804014008","低压塑料管件","1．材质：PE管件安装\n2．规格：de25管件\n3．连接形式：热熔\n4．de25PE束接","个","128.000","11.86","1518.08","829.44","211.20",""]
["13","030804014009","低压塑料管件","1．材质：PE管件安装\n2．规格：de25管件\n3．连接形式：热熔\n4．de25PE弯头","个","681.000","12.71","8655.51","4412.88","1123.65",""]
["14","030804014010","低压塑料管件","1．材质：PE管件安装\n2．规格：de25管件\n3．连接形式：热熔\n4．de25*15外丝接头","个","198.000","16.54","3274.92","1283.04","326.70",""]
["15","030804014011","低压塑料管件","1．材质：PE管件安装\n2．规格：de25管件\n3．连接形式：热熔\n4．de25*15内丝接头","个","99.000","15.63","1547.37","641.52","163.35",""]
["16","030804014012","低压塑料管件","1．材质：PE管件安装\n2．规格：DN15外丝","个","99.000","13.88","1374.12","533.61","133.65",""]
["17","031003001002","螺纹阀门","1．类型：塑料闸阀\n2．规格、压力等级：de25\n3．连接形式：熔接","个","99.000","23.11","2287.89","360.36","",""]
["18","031003013001","水表","1．安装部位(室内外）：室外\n2．型号、规格：DN15智能水表（NB)-仅安装费不含主材","个","99.000","60.26","5965.74","4158.00","",""]
["19","031003001003","螺纹阀门","1．类型：闸阀\n2．规格、压力等级：DN15\n3．连接形式：螺纹","个","99.000","32.93","3260.07","637.56","107.91",""]
["20","031003001004","螺纹阀门","1．类型：锁阀\n2．规格、压力等级：DN15\n3．连接形式：螺纹","个","99.000","44.55","4410.45","637.56","107.91",""]
["21","031003001005","螺纹阀门","1．类型：止回阀\n2．规格、压力等级：DN15\n3．连接形式：螺纹","个","99.000","32.04","3171.96","637.56","107.91",""]
["22","010101003001","挖沟槽土方","1．土壤类别：人工挖沟槽","m3","168.230","74.69","12565.10","8949.84","",""]
["23","010103001001","回填方","1．密实度要求：人工回填沟槽","m3","133.580","15.71","2098.54","1234.28","280.52",""]
["24","WB010101013001","机械运土方","1．土壤类别：土方外运\n2．运距：20km","m3","111.350","61.39","6835.78","1823.91","3262.56",""]
["25","ZB041001001001","拆除路面","1．名称：人工拆除沥青路面","m2","248.250","15.09","3746.09","2293.83","412.10",""]
["26","ZB041001003001","拆除基层","1．材质：拆除沥青路面基层","m2","248.250","9.96","2472.57","1216.43","603.25",""]
["27","040203006001","沥青混凝土","1．名称：沥青路面修复","m2","245.500","132.89","32624.50","2646.49","233.23",""]
["28","011601001001","砖砌体拆除","1．砌体名称：拆除砖砌体","m3","1.000","65.79","65.79","28.00","19.34",""]
["29","040305004001","砖砌体","1．部位：修复砖砌体","m3","0.100","545.35","54.54","11.67","4.78",""]
["30","ZB041001001002","拆除路面","1．名称：人工拆除混凝土路面","m2","92.400","14.65","1353.66","659.74","336.34",""]
["31","040203007001","水泥混凝土","1．混凝土强度等级：C20混凝土路面修复","m2","70.400","92.87","6538.05","742.02","",""]
["32","WB040203012001","伸缩缝","机械据缝","m","1378.000","4.26","5870.28","2852.46","1061.06",""]
["33","040504001001","砌筑检查井","1．名称：矩形表井砌筑\n2．井盖、井圈材质及规格：382mm*584mm保温井盖","座","99.000","1016.63","100646.37","21995.82","709.83",""]
["34","WB031002005001","机械钻孔","1．规格：墙体钻孔（砖体）","个","125.000","11.74","1467.50","567.50","",""]
["35","031208002001","管道绝热","1．绝热材料品种：管道保温\n2．管道外径：管道保温外套UPVC管","m","359.000","23.63","8483.17","1698.07","",""]
["36","WB030817014001","管道消毒冲洗","1．规格、型号：DN50管道消毒","m","403.000","0.57","229.71","149.11","",""]
["37","WB030817014002","管道消毒冲洗","1．规格、型号：DN20管道消毒","m","770.000","0.41","315.70","223.30","",""]
[{"$nulls":3},"","","","","","","",""]

{"sheet":"3.3 附录F 措施项目清单计价表","index":4,"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]],"flags":["formulas_cached_only"]}
["附录F 措施项目清单与计价表",null,"","","",""]
["工程名称：三角洲安置区国有商铺户表改造",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","81028.55","0.500","405.14"]
["2","JC-02","二次搬运费","81028.55","1.000","810.29"]
["3","JC-03","冬雨季施工增加费","81028.55","0.800","648.23"]
["4","JC-04","已完工程及设备保护费","81028.55","0.100","81.03"]
["5","JC-05","工程定位复测费","81028.55","1.000","810.29"]
["6","JC-06","非夜间施工照明费","81028.55","0.400","324.11"]
["7","JC-07","临时保护设施费","81028.55","0.200","162.06"]
["8","JC-08","赶工措施费","81028.55","2.200","1782.63"]
["合   计",null,"","","","5023.78"]
[null,null,"","","",""]

{"sheet":"3.4 附录G 不可竞争项目清单与计价表","index":5,"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]],"flags":["formulas_cached_only"]}
["附录G 不可竞争项目清单与计价表",null,"","","",""]
["工程名称：三角洲安置区国有商铺户表改造",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","81028.55","3.280","2657.74"]
["2","JF-02","文明施工费","81028.55","5.120","4148.66"]
["3","JF-03","安全施工费","81028.55","4.130","3346.48"]
["4","JF-04","临时设施费","81028.55","8.100","6563.31"]
["5","JF-05","环境保护税","0","",""]
["合   计",null,"","","","16716.19"]
[null,null,"","","",""]

{"sheet":"3.5 H.1 其他项目清单与计价汇总表","index":6,"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：三角洲安置区国有商铺户表改造",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 附录I 税金计价表","index":7,"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]],"flags":["formulas_cached_only"]}
["附录I 税金计价表",null,"","","",""]
["工程名称：三角洲安置区国有商铺户表改造",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","272842.11","9.000","24555.79"]
["合  计",null,"","","","24555.79"]
[null,null,"","","",""]

{"sheet":"3.7 主材一览表","index":8,"n_rows":27,"n_cols":8,"rows_kept":27,"merged":[[0,0,0,7],[1,0,1,3],[1,4,1,5],[1,6,1,7]],"flags":["formulas_cached_only"]}
["主材一览表",null,"","","","","",""]
["工程名称：三角洲安置区国有商铺户表改造",null,"","","","","",""]
["材料编号","材料名称","单位","用量","单价","现行价格","价差合计","合计"]
["Z1725A43B01BY-6~1","De25PE管","m","785.400","","4.29","3369.37","3369.37"]
["Z1725A43B01BY-9~1","De63PE管","m","411.060","","22.10","9084.43","9084.43"]
["Z1725A47B01BY-5","塑料排水管 外径(mm以内) 50","m","356.487","","5.60","1996.33","1996.33"]
["Z1731A48B01CB~1","30mm橡塑保温套管","m","369.770","","11.00","4067.47","4067.47"]
["Z1801A39B67BF","铸铁马鞍卡子DN100","个","1.000","","144.17","144.17","144.17"]
["Z1809A53B01BF-12","de63*25三通","个","91.000","","6.66","606.06","606.06"]
["Z1809A53B01BF-12~1","de63PE哈夫节","个","7.000","","91.00","637.00","637.00"]
["Z1809A53B01BF-12~2","de63PE弯头","个","16.000","","11.44","183.04","183.04"]
["Z1809A53B01BF-12~3","de63PE束接","个","67.000","","2.24","150.08","150.08"]
["Z1809A53B01BF-12~4","de63PE闷头","个","4.000","","2.47","9.88","9.88"]
["Z1809A53B01BF-12~5","de63*50外丝接头","个","8.000","","18.25","146.00","146.00"]
["Z1809A53B01BF-12~6","de63*25大小头","个","8.000","","2.35","18.80","18.80"]
["Z1809A53B01BF-5~1","DN15外丝","个","99.000","","4.36","431.64","431.64"]
["Z1809A53B01BF-7~1","de25PE束接","个","128.000","","0.39","49.92","49.92"]
["Z1809A53B01BF-7~2","de25PE弯头","个","681.000","","1.24","844.44","844.44"]
["Z1809A53B01BF-7~3","de25*15外丝接头","个","198.000","","5.07","1003.86","1003.86"]
["Z1809A53B01BF-7~4","de25*15内丝接头","个","99.000","","4.16","411.84","411.84"]
["Z1900A13B01BF-13~1","闸阀 DN50","个","8.080","","63.70","514.70","514.70"]
["Z1900A13B01BF-8~1","闸阀 DN15","个","99.990","","18.58","1857.81","1857.81"]
["Z1900A13B01BF-8~2","锁阀 DN15","个","99.990","","30.09","3008.70","3008.70"]
["Z1900A13B01BF-8~3","止回阀 DN15","个","99.990","","17.70","1769.82","1769.82"]
["Z1938A01B01BF-3~1","de25塑料闸阀","个","99.990","","17.70","1769.82","1769.82"]
[null,"合价","","","","","","32075.18"]
[null,null,"","","","","",""]