{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["单位工程造价汇总表(新)","分部分项工程量清单计价表","措施项目清单计价表(一)","措施项目清单计价表(二)","其他项目清单计价表","零星工作项目计价表","规费和税金清单计价表","主要材料价格表"],"not_rendered":{"external_links":1,"defined_names":8},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"单位工程造价汇总表(新)","index":0,"n_rows":20,"n_cols":3,"rows_kept":20,"merged":[[0,0,1,2],[2,0,2,2],[3,0,4,0],[3,1,4,1],[3,2,4,2]],"flags":["formulas_cached_only"]}
["单位工程造价汇总表"]
[]
["工程名称:安徽国际会展中心10kV变电系统"]
["序号","项  目  名  称","金额(元)"]
[]
["一","分部分项工程量清单计价合计",465042.77]
[" ","1、其中人工费(分部分项)",12994.81]
[" ","2、其中机械费(分部分项)",2170.99]
["二","措施项目清单计价合计",2399.24]
[" ","(一)施工技术措施项目清单费",0]
[" ","1、其中人工费(措施项目)",0]
[" ","2、其中机械费(措施项目)",0]
[" ","(二)施工组织措施项目清单费",2399.24]
["三","其他项目清单计价合计",0]
["四","规费",4613.16]
["五","人工费调整",15509.66]
["六","机械费调整",{"v":473.6,"d":"473.60"}]
["七","税金",60419.16]
["八","工程造价",548457.59]
["-","工程造价调整(合造价[2018]4号文)",546812.22]

{"sheet":"分部分项工程量清单计价表","index":1,"n_rows":39,"n_cols":9,"rows_kept":39,"merged":[[0,0,1,8],[2,0,2,8],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,8]],"flags":["formulas_cached_only"]}
["分部分项工程量清单计价表"]
[]
["工程名称:安徽国际会展中心10kV变电系统                               第&P页共&S页"]
["序号","项目编码","项  目  名  称","项目特征","计量单位","工程数量","金额(元)"]
[{"$nulls":6},"综合单价","合价","其中人工费"]
["1","030210002001","10KV高压专线检测维修","名称:10KV高压专线检测维修\r\n工作内容：10KV高压专线检测维修","km",{"v":8,"d":"8.000"},{"v":1564.319039,"d":"1564.32"},{"v":12514.552312,"d":"12514.55"},1051.28]
["2","030202002001","真空断路器更换及安装","名称:户内真空断路器更换及安装\r\n型号:VS1（ZN63A） \r\n容量（A）:电流：1250A短路开断电流：31.5KA操作顺序：0-0.3s-CO-180s-CO 操作、电机电压：AC220V\r\n工作内容：更换及安装\r\n支架制作、安装或基础槽钢制作安装\r\n刷油漆","套",{"v":7,"d":"7.000"},{"v":11728.930588000003,"d":"11728.93"},{"v":82102.51411600002,"d":"82102.51"},1771.35]
["3","030202002002","真空断路器更换及安装","名称:户内真空断路器更换及安装\r\n型号:IZM 32  S-2000\r\n工作内容：更换及安装\r\n支架制作、安装或基础槽钢制作安装\r\n刷油漆","台",{"v":2,"d":"2.000"},{"v":11478.930588000003,"d":"11478.93"},{"v":22957.861176000006,"d":"22957.86"},{"v":506.1,"d":"506.10"}]
["4","030202002003","真空断路器更换及安装","名称:户内真空断路器更换及安装\r\n型号:IZM 32  S-1600\r\n工作内容：更换及安装\r\n支架制作、安装或基础槽钢制作安装\r\n刷油漆","台",{"v":2,"d":"2.000"},{"v":9478.930588000003,"d":"9478.93"},{"v":18957.861176000006,"d":"18957.86"},{"v":506.1,"d":"506.10"}]
["5","030202002004","户内高压真空断路器更换及安装","名称:户内高压真空断路器更换及安装\r\n型号:VS1(ZN63A)\r\n工作内容：更换及安装\r\n支架制作、安装或基础槽钢制作安装\r\n刷油漆","台",{"v":1,"d":"1.000"},{"v":12978.930588000003,"d":"12978.93"},{"v":12978.930588000003,"d":"12978.93"},253.05]
["6","030202003001","微机保护装置更换及安装","名称:微机保护装置更换及安装\r\n容量（A）:BDP-6230\r\n工作内容：更换及安装\r\n支架制作、安装或基础槽钢制作安装\r\n刷油漆","台",{"v":3,"d":"3.000"},{"v":25154.9245155,"d":"25154.92"},{"v":75464.7735465,"d":"75464.77"},{"v":878.175,"d":"878.18"}]
["7","030202003002","微机保护装置更换及安装","名称:微机保护装置更换及安装\r\n容量（A）:BDP-6710\r\n工作内容：更换及安装\r\n支架制作、安装或基础槽钢制作安装\r\n刷油漆","台",{"v":2,"d":"2.000"},{"v":26045.76949075,"d":"26045.77"},{"v":52091.5389815,"d":"52091.54"},{"v":487.875,"d":"487.88"}]
["8","030202003003","微机保护装置更换及安装","名称:微机保护装置更换及安装\r\n容量（A）:BDP-6510\r\n工作内容：更换及安装\r\n支架制作、安装或基础槽钢制作安装\r\n刷油漆","台",{"v":1,"d":"1.000"},{"v":21373.234565,"d":"21373.23"},{"v":21373.234565,"d":"21373.23"},{"v":390.3,"d":"390.30"}]
[null,null,"本页小计",{"$nulls":4},{"v":298441.2664610001,"d":"298441.27"},{"v":5844.2300000000005,"d":"5844.23"}]
["9","030202003004","微机保护装置更换及安装","名称:微机保护装置更换及安装\r\n容量（A）:BDP-6310\r\n工作内容：更换及安装\r\n支架制作、安装或基础槽钢制作安装\r\n刷油漆","台",{"v":2,"d":"2.000"},{"v":19804.9245155,"d":"19804.92"},{"v":39609.849031,"d":"39609.85"},585.45]
["10","030202007001","接地刀更换及安装","名称、型号:接地刀更换及安装\r\n工作内容：更换及安装\r\n支架制作、安装\r\n刷油漆","组",{"v":2,"d":"2.000"},{"v":3069.2089605,"d":"3069.21"},{"v":6138.417921,"d":"6138.42"},{"v":248.96999999999997,"d":"248.97"}]
["11","030202014001","备用电源自投装置更换及安装","名称、型号:备用电源自投装置更换及安装\r\n规格:JY-CBT\r\n工作内容：更换及安装","套",{"v":1,"d":"1.000"},{"v":30478.930588,"d":"30478.93"},{"v":30478.930588,"d":"30478.93"},253.05]
["12","030202014002","壁挂式直流电源更换及安装","名称、型号:壁挂式直流电源更换及安装\r\n规格:JY-CBT\r\n工作内容：更换及安装","套",{"v":1,"d":"1.000"},{"v":5469.2089605,"d":"5469.21"},{"v":5469.2089605,"d":"5469.21"},{"v":124.48499999999999,"d":"124.49"}]
["13","030202014003","双路凝露控制器附加热器更换及安装","名称、型号:双路凝露控制器附加热器更换及安装\r\n规格:L2K（TH额定电压：220V 加热功率：100W、50W\r\n工作内容：更换及安装","套",{"v":12,"d":"12.000"},{"v":1812.7840960000003,"d":"1812.78"},{"v":21753.409152000004,"d":"21753.41"},{"v":995.8799999999999,"d":"995.88"}]
["14","030204019001","低压抽屉维修","名称:低压抽屉维修\r\n型号:300A\r\n工作内容：维修调试","个",{"v":2,"d":"2.000"},{"v":247.81149999999997,"d":"247.81"},{"v":495.62299999999993,"d":"495.62"},{"v":310,"d":"310.00"}]
["15","030204019002","低压抽屉维修","名称:低压抽屉维修\r\n型号:200A\r\n工作内容：维修调试","个",{"v":3,"d":"3.000"},{"v":247.81149999999994,"d":"247.81"},{"v":743.4344999999998,"d":"743.43"},{"v":465,"d":"465.00"}]
["16","030204019003","低压抽屉维修","名称:低压抽屉维修\r\n型号:160A\r\n工作内容：维修调试","个",{"v":3,"d":"3.000"},{"v":247.81149999999994,"d":"247.81"},{"v":743.4344999999998,"d":"743.43"},{"v":465,"d":"465.00"}]
["17","030204019004","低压抽屉维修","名称:低压抽屉维修\r\n型号:100A\r\n工作内容：维修调试","个",{"v":2,"d":"2.000"},{"v":247.81149999999997,"d":"247.81"},{"v":495.62299999999993,"d":"495.62"},{"v":310,"d":"310.00"}]
["18","030204019005","低压抽屉维修","名称:低压抽屉维修\r\n型号:50A\r\n工作内容：维修调试","个",{"v":2,"d":"2.000"},{"v":247.81149999999997,"d":"247.81"},{"v":495.62299999999993,"d":"495.62"},{"v":310,"d":"310.00"}]
["19","030113007001","柴油发电机启动电瓶更换","名称:柴油发电机启动电瓶更换\r\n型号:G120N-MF   12V\r\n工作内容：更换及安装","块",{"v":4,"d":"4.000"},{"v":1000,"d":"1000.00"},{"v":4000,"d":"4000.00"},0]
["20","030113007002","柴油发电机检测维护保养","名称:柴油发电机检测维护保养\r\n型号:832DFJC      832KW\r\n工作内容：柴油发电机检测维护保养","台",{"v":1,"d":"1.000"},{"v":25000,"d":"25000.00"},{"v":25000,"d":"25000.00"},0]
[null,null,"本页小计",{"$nulls":4},{"v":135423.55365250004,"d":"135423.55"},{"v":4067.835,"d":"4067.84"}]
["21","030901004001","柜机空调","形式:柜机空调\r\n质量:KFR-120LW\r\n工作内容：安装\r\n软管接口制作、安装\r\n设备支架制作、安装\r\n支架刷油","台",{"v":2,"d":"2.000"},{"v":11641.281535,"d":"11641.28"},{"v":23282.56307,"d":"23282.56"},{"v":817.9,"d":"817.90"}]
["22","030202017001","高压柜检修","名称、型号:高压柜检修\r\n规格:35KV\r\n工作内容：高压柜检修","台",{"v":1,"d":"1.000"},{"v":547.439711,"d":"547.44"},{"v":547.439711,"d":"547.44"},{"v":255.6,"d":"255.60"}]
["23","030202017002","10KV电缆沟盖板","名称、型号:10KV电缆沟盖板\r\n规格:100*100CM\r\n工作内容：10KV电缆沟盖板安装","块",{"v":1,"d":"1.000"},{"v":350,"d":"350.00"},{"v":350,"d":"350.00"},0]
["24","030202017003","10KV电缆加装防护罩","名称、型号:10KV电缆加装防护罩\r\n规格:防护罩：250*50*15cm \r\n工作内容：10KV电缆加装防护罩安装","块",{"v":1,"d":"1.000"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},0]
["25","030213003001","信号指示灯","名称:信号指示灯\r\n工作内容：安装\r\n接地","套",{"v":22,"d":"22.000"},{"v":60.09308289999999,"d":"60.09"},{"v":1322.0478237999998,"d":"1322.05"},{"v":119.08600000000001,"d":"119.09"}]
["26","031001002001","电压表更换","名称:电压表更换\r\n工作内容：电压表更换","台",{"v":2,"d":"2.000"},{"v":154.9656185,"d":"154.97"},{"v":309.931237,"d":"309.93"},55.89]
["27","030211002001","送配电装置系统","电压等级（kV）:10KV\r\n工作内容：系统调试","系统",{"v":1,"d":"1.000"},{"v":1776.2175140000002,"d":"1776.22"},{"v":1776.2175140000002,"d":"1776.22"},751.75]
["28","030211004001","自动投入装置","类型:备用电机自投装置\r\n工作内容：调试","套",{"v":1,"d":"1.000"},{"v":1279.491931,"d":"1279.49"},{"v":1279.491931,"d":"1279.49"},420.98]
["29","030211007001","避雷器、电容器","电压等级:10KV以下\r\n工作内容：调试","组",{"v":1,"d":"1.000"},{"v":1064.679819,"d":"1064.68"},{"v":1064.679819,"d":"1064.68"},360.84]
["30","030211008001","接地装置","\r\n工作内容：接地电阻测试","系统",{"v":1,"d":"1.000"},{"v":745.579964,"d":"745.58"},{"v":745.579964,"d":"745.58"},{"v":300.7,"d":"300.70"}]
[null,null,"本页小计",{"$nulls":4},{"v":31177.9510698,"d":"31177.95"},{"v":3082.746,"d":"3082.75"}]
[null,null,"合  计",{"$nulls":4},465042.77,{"v":12994.811,"d":"12994.81"}]

{"sheet":"措施项目清单计价表(一)","index":2,"n_rows":17,"n_cols":5,"rows_kept":17,"merged":[[0,0,1,4],[2,0,2,4],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4]],"flags":["formulas_cached_only"]}
["措施项目清单计价表（一）"]
[]
["工程名称:安徽国际会展中心10kV变电系统                              第&P页共&S页"]
["序号","项  目  名  称","取费基数","费率（%）","金额（元）"]
[]
["1","(通用取费)环境保护费 ",{"v":15165.8,"d":"15165.80"},{"v":0.54,"d":"0.540"},{"v":81.9,"d":"81.90"}]
["2","(通用取费)文明施工费 ",{"v":15165.8,"d":"15165.80"},{"v":2.79,"d":"2.790"},423.13]
["3","(通用取费)安全施工费 ",{"v":15165.8,"d":"15165.80"},{"v":2.55,"d":"2.550"},386.73]
["4","(通用取费)临时设施费 ",{"v":15165.8,"d":"15165.80"},{"v":5.49,"d":"5.490"},{"v":832.6,"d":"832.60"}]
["5","(通用取费)夜间施工费 ",{"v":15165.8,"d":"15165.80"},{"v":0.1,"d":"0.100"},15.17]
["6","(通用取费)缩短工期措施费 ",0,0,0]
["7","(通用取费)二次搬运费 ",{"v":15165.8,"d":"15165.80"},{"v":1.06,"d":"1.060"},160.76]
["8","(通用取费)已完工程及设备保护费 ",{"v":15165.8,"d":"15165.80"},{"v":0.31,"d":"0.310"},47.01]
["9","(通用取费)冬雨季施工增加费 ",{"v":15165.8,"d":"15165.80"},{"v":0.6,"d":"0.600"},90.99]
["10","(通用取费)工程定位复测、工程点交、场地清理 ",{"v":15165.8,"d":"15165.80"},{"v":1.06,"d":"1.060"},160.76]
["11","(通用取费)生产工具用具使用费 ",{"v":15165.8,"d":"15165.80"},{"v":1.32,"d":"1.320"},200.19]
[null,"合计",null,null,2399.24]

{"sheet":"措施项目清单计价表(二)","index":3,"n_rows":12,"n_cols":7,"rows_kept":12,"merged":[[0,0,1,6],[2,0,2,6],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5]],"flags":["formulas_cached_only"]}
["措施项目清单计价表(二)"]
[]
["工程名称:安徽国际会展中心10kV变电系统                               第&P页共&S页"]
["序号","项目名称","计量单位","工程数量","单价（元）","合价（元）"]
[{"$nulls":6},"人工费"]
["1","混凝土、钢筋混凝土模板及支架","项",{"v":1,"d":"1.00"},0,0,0]
["2","脚手架","项",{"v":1,"d":"1.00"},0,0,0]
["3","垂直运输及超高降效","项",{"v":1,"d":"1.00"},0,0,0]
["4","施工排水、降水","项",{"v":1,"d":"1.00"},0,0,0]
["5","二次搬运费","项",{"v":1,"d":"1.00"},0,0,0]
["6","大型机械设备进出场及安拆","项",{"v":1,"d":"1.00"},0,0,0]
["合计","合计",null,0,0,0,0]

{"sheet":"其他项目清单计价表","index":4,"n_rows":11,"n_cols":3,"rows_kept":11,"merged":[[0,0,1,2],[2,0,2,2],[3,0,4,0],[3,1,4,1],[3,2,4,2]],"flags":["formulas_cached_only"]}
["其他项目清单计价表"]
[]
["工程名称:安徽国际会展中心10kV变电系统                              第&P页共&S页"]
["序号","项  目  名  称","金额(元)"]
[]
["1","招标人部分",0]
[null,"   预留金",0]
[null,"   材料购置费",0]
["2","投标人部分",0]
[null,"   总承包服务费",0]
[null,"   零星工作项目费",0]

{"sheet":"零星工作项目计价表","index":5,"n_rows":18,"n_cols":6,"rows_kept":18,"merged":[[0,0,1,5],[2,0,2,5],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,5]],"flags":["formulas_cached_only"]}
["零星工作项目计价表"]
[]
["工程名称:安徽国际会展中心10kV变电系统                              第&P页共&S页"]
["序号","名      称","  计量  单位","数 量","金 额(元)"]
[{"$nulls":4},"综合单价","合  价"]
["1","人工",null,0,0,0]
["1.1",null,null,0,0,0]
["1.2",null,null,0,0,0]
[null,"小计",null,null,0,0]
["2","材料",null,0,0,0]
["2.1",null,null,0,0,0]
["2.2",null,null,0,0,0]
[null,"小计",null,null,0,0]
["3","机械",null,0,0,0]
["3.1",null,null,0,0,0]
["3.2",null,null,0,0,0]
[null,"小计",null,null,0,0]
[null,"合计",null,null,0,0]

{"sheet":"规费和税金清单计价表","index":6,"n_rows":20,"n_cols":5,"rows_kept":20,"merged":[[0,0,1,4],[2,0,2,4],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4]],"flags":["formulas_cached_only"]}
["规费和税金清单计价表"]
[]
["工程名称:安徽国际会展中心10kV变电系统                               第&P页共&S页"]
["序号","项  目  名  称","取费基数","费率（％）","金额（元）"]
[]
["一","规费",4613.16,{"v":100,"d":"100.000"},4613.16]
["1","养老保险费",12994.81,{"v":20,"d":"20.000"},2598.96]
["2","失业保险费",12994.81,{"v":1.5,"d":"1.500"},194.92]
["3","医疗保险费",12994.81,{"v":7,"d":"7.000"},909.64]
["4","生育保险费",12994.81,{"v":1,"d":"1.000"},129.95]
["5","工伤保险费",12994.81,{"v":1,"d":"1.000"},129.95]
["6","住房公积金",12994.81,{"v":5,"d":"5.000"},649.74]
["7","工程排污费",0,{"v":100,"d":"100.000"},0]
["二","税金",60419.16,{"v":100,"d":"100.000"},60419.16]
["8","增值税",488038.43,{"v":11,"d":"11.000"},53684.23]
["9","城市维护建设税",53684.23,{"v":7,"d":"7.000"},{"v":3757.9,"d":"3757.90"}]
["10","教育附加费",53684.23,{"v":3,"d":"3.000"},1610.53]
["11","地方教育附加费",53684.23,{"v":2,"d":"2.000"},1073.68]
["12","水利建设基金",488038.43,{"v":0.06,"d":"0.060"},292.82]
["三","合计",0,0,{"v":65032.32000000001,"d":"65032.32"}]

{"sheet":"主要材料价格表","index":7,"n_rows":24,"n_cols":9,"rows_kept":24,"merged":[[0,0,1,8],[2,0,2,8],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8]],"flags":["formulas_cached_only"]}
["主要材料价格表"]
[]
["工程名称:安徽国际会展中心10kV变电系统                              第&P页共&S页"]
["序号","材料编码","材  料  名  称","规格、型号等特殊要求","单位","数量","单价(元)","合价(元)","备注"]
[]
["1","100099","备用电源自投装置",null,"个",{"v":1,"d":"1.0000"},{"v":30000,"d":"30000.000"},{"v":30000,"d":"30000.00"}]
["2","100099","壁挂式直流电源",null,"个",{"v":1,"d":"1.0000"},{"v":5000,"d":"5000.000"},{"v":5000,"d":"5000.00"}]
["3","100099","电压表更换",null,"个",{"v":2,"d":"2.0000"},{"v":110,"d":"110.000"},{"v":220,"d":"220.00"}]
["4","100099","户内真空断路器",null,"个",{"v":2,"d":"2.0000"},{"v":9000,"d":"9000.000"},{"v":18000,"d":"18000.00"}]
["5","100099","户内真空断路器",null,"个",{"v":2,"d":"2.0000"},{"v":11000,"d":"11000.000"},{"v":22000,"d":"22000.00"}]
["6","100099","户内真空断路器",null,"个",{"v":7,"d":"7.0000"},{"v":11250,"d":"11250.000"},{"v":78750,"d":"78750.00"}]
["7","100099","户内真空断路器",null,"个",{"v":1,"d":"1.0000"},{"v":12500,"d":"12500.000"},{"v":12500,"d":"12500.00"}]
["8","100099","接地刀",null,"个",{"v":2,"d":"2.0000"},{"v":2600,"d":"2600.000"},{"v":5200,"d":"5200.00"}]
["9","100099","双路凝露控制器附加热器",null,"个",{"v":12,"d":"12.0000"},{"v":1500,"d":"1500.000"},{"v":18000,"d":"18000.00"}]
["10","100099","微机保护装置",null,"个",{"v":2,"d":"2.0000"},{"v":19150,"d":"19150.000"},{"v":38300,"d":"38300.00"}]
["11","100099","微机保护装置",null,"个",{"v":1,"d":"1.0000"},{"v":20500,"d":"20500.000"},{"v":20500,"d":"20500.00"}]
["12","100099","微机保护装置",null,"个",{"v":3,"d":"3.0000"},{"v":24500,"d":"24500.000"},{"v":73500,"d":"73500.00"}]
["13","100099","微机保护装置",null,"个",{"v":2,"d":"2.0000"},{"v":25500,"d":"25500.000"},{"v":51000,"d":"51000.00"}]
["14","408421","裸铝绞线","＜35mm2","km",{"v":8104,"d":"8104.0000"},0,0]
["15","408990","落地式空调器","＜1.0t","台",{"v":2,"d":"2.0000"},{"v":11000,"d":"11000.000"},{"v":22000,"d":"22000.00"}]
["16","409255","信号指示灯",null,"套",{"v":22.220000000000002,"d":"22.2200"},{"v":50,"d":"50.000"},{"v":1111.0000000000002,"d":"1111.00"}]
["17","D00001","柴油发电机检测维护保养",null,"块",{"v":1,"d":"1.0000"},{"v":25000,"d":"25000.000"},{"v":25000,"d":"25000.00"}]
["18","D00002","10KV电缆沟盖板100*100cm",null,"块",{"v":1,"d":"1.0000"},{"v":350,"d":"350.000"},{"v":350,"d":"350.00"}]
["19","D00002","防护罩：250*50*15cm",null,"块",{"v":1,"d":"1.0000"},{"v":500,"d":"500.000"},{"v":500,"d":"500.00"}]