{"text_format":"3","workbook":"xls","n_sheets":4,"sheets":["封面","编制说明","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"],"not_rendered":{"images":1,"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":13,"n_cols":3,"rows_kept":13,"merged":[[0,0,1,7],[2,1,2,6],[3,0,3,7],[4,0,4,7],[6,0,6,1],[6,2,6,6],[7,0,7,1],[7,2,7,6],[8,0,8,1],[8,2,8,6],[9,0,9,1],[9,2,9,6],[10,0,10,7],[12,0,12,1],[12,2,12,6],[13,0,13,7]],"flags":["formulas_cached_only"]}
[]
[]
[null,"公园监控系统维保服务项目"]
[]
["工程控制价"]
[]
["金额（小写）",null,149418.47]
["（大写）",null,"壹拾肆万玖仟肆佰壹拾捌元肆角柒分"]
["委托单位：",null,"芜湖城市园林集团有限公司"]
["编制单位：",null,"安徽城讯工程造价咨询有限公司"]
[]
[]
["编制时间:",null,"2024-04-23"]

{"sheet":"编制说明","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"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,"hidden":true,"merged":[[0,0,0,3],[1,0,1,1],[1,2,1,3],[22,0,22,1],[23,2,23,3]],"flags":["formulas_cached_only"]}
["D.3 单位工程最高投标限价汇总表",null,"",""]
["工程名称：公园监控系统维保服务项目",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",149418.47,""]
["2","措施项目费",null,""]
["2.1","  夜间施工增加费",null,""]
["2.2","  二次搬运费",null,""]
["2.3","  冬雨季施工增加费",null,""]
["2.4","  已完工程及设备保护费",null,""]
["2.5","  工程定位复测费",null,""]
["2.6","  非夜间施工照明费",null,""]
["2.7","  临时保护设施费",null,""]
["2.8","  赶工措施费",null,""]
["3","不可竞争费",null,""]
["3.1","  安全文明施工费",null,""]
["3.2","  环境保护税",null,""]
["4","其他项目",null,""]
["4.1","  暂列金额",null,""]
["4.2","  专业工程暂估价",null,""]
["4.3","  计日工",null,""]
["4.4","  总承包服务费",null,""]
["5","税金",null,""]
["工程造价=1+2+3+4+5",null,149418.47,""]
[null,null,"",""]

{"sheet":"3.2 E.1 分部分项工程量清单计价表","index":3,"n_rows":20,"n_cols":16,"rows_kept":20,"merged":[[0,0,0,15],[1,0,1,7],[1,8,1,12],[1,13,1,15],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,2,14],[2,15,3,15],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[20,8,20,15]],"flags":["formulas_cached_only"]}
["E.1 分部分项工程量清单计价表"]
["工程名称：公园监控系统维保服务项目"]
["序号","项目编码","清单名称","清单特征","单位","工程量","全费用 综合单价","其中(元)",{"$nulls":7},"综合合价"]
[{"$nulls":7},"人工费","材料费","机械费","综合费","措施项目","其他项目","不可竞争费","税金"]
["1","WB030507007001","监控年度维护","1、监控年度维护\n2、其中雕塑公园视频监控约为190套，镜湖公园视频监控约为17套，中江公园及扁担河公园视频监控约为64套，赭山公园视频监控约为41套\n3、神山公园、雕塑公园视频监控约为2017年-2018年期间安装，中江公园、扁担河公园视频监控约为2018年期间安装，镜湖公园视频监控约为2018年期间内安装\n4、本次年度维护费用包含维护期间视频监控维修、维护等费用，视频监控线路维","项",1,25433.34,"",22494,null,null,155.58,null,683.75,2100,25433.34]
[]
["2","030507008001","监控摄像设备","1、名称：监控摄像头\n2、规格型号：参数、规格同原设备或优与原设备，满足整套系统运行，满足业主使用要求\n3、工程量暂定，按实结算\n4、投标人需勘察现场，了解现场情况，了解设备品牌，保证维护及更换后设备能正常接入现状设备系统，综合考虑报价","台(套)",110,800.9,163,500.3,3.44,41.6,4.9,null,21.53,66.13,88099.03]
["3","030507014001","显示设备","1、名称：24寸监控显示器\n2、规格型号：参数、规格同原设备或优与原设备，满足整套系统运行，满足业主使用要求\n3、工程量暂定，按实结算\n4、投标人需勘察现场，了解现场情况，了解设备品牌，保证维护及更换后设备能正常接入现状设备系统，综合考虑报价","台(套)",1,1820.92,163,1393.42,10.43,43.63,11.14,null,48.95,150.35,1820.92]
["4","030507014002","显示设备","1、名称：42寸监控显示器\n2、规格型号：参数、规格同原设备或优与原设备，满足整套系统运行，满足业主使用要求\n3、工程量暂定，按实结算\n4、投标人需勘察现场，了解现场情况，了解设备品牌，保证维护及更换后设备能正常接入现状设备系统，综合考虑报价","台(套)",2,3573.47,163,2943.42,10.43,43.63,21.86,null,96.07,295.06,7146.93]
["5","030507014003","显示设备","1、名称：46寸监控显示器\n2、规格型号：参数、规格同原设备或优与原设备，满足整套系统运行，满足业主使用要求\n3、工程量暂定，按实结算\n4、投标人需勘察现场，了解现场情况，了解设备品牌，保证维护及更换后设备能正常接入现状设备系统，综合考虑报价","台(套)",1,4185.16,163,3484.42,10.43,43.63,25.6,null,112.51,345.56,4185.16]
["6","030507009001","硬盘录像机","1、名称：硬盘录像机\n2、规格型号：参数、规格同原设备或优与原设备，满足整套系统运行，满足业主使用要求\n3、工程量暂定，按实结算\n4、投标人需勘察现场，了解现场情况，了解设备品牌，保证维护及更换后设备能正常接入现状设备系统，综合考虑报价","台(套)",3,940.55,374.9,352.88,8.29,95.78,5.75,null,25.29,77.66,2821.65]
["7","WB030501001001","硬盘","1、名称：1T监控硬盘\n2、规格型号：参数、规格同原设备或优与原设备，满足整套系统运行，满足业主使用要求\n3、工程量暂定，按实结算\n4、投标人需勘察现场，了解现场情况，了解设备品牌，保证维护及更换后设备能正常接入现状设备系统，综合考虑报价","块",1,463.13,47.27,350.56,null,11.78,2.83,null,12.45,38.24,463.13]
["8","WB030501001002","硬盘","1、名称：4T监控硬盘\n2、规格型号：参数、规格同原设备或优与原设备，满足整套系统运行，满足业主使用要求\n3、工程量暂定，按实结算\n4、投标人需勘察现场，了解现场情况，了解设备品牌，保证维护及更换后设备能正常接入现状设备系统，综合考虑报价","块",3,700.58,47.27,560.56,null,11.78,4.29,null,18.83,57.85,2101.73]
["9","030501012001","交换机","1、名称：交换机\n2、规格型号：参数、规格同原设备或优与原设备，满足整套系统运行，满足业主使用要求\n3、工程量暂定，按实结算\n4、投标人需勘察现场，了解现场情况，了解设备品牌，保证维护及更换后设备能正常接入现状设备系统，综合考虑报价","台(套)",12,476.66,195.6,120.89,43.69,61.39,2.92,null,12.81,39.36,5719.89]
["10","030501010001","收发器","1、名称：光纤收发器\n2、规格型号：参数、规格同原设备或优与原设备，满足整套系统运行，满足业主使用要求\n3、工程量暂定，按实结算\n4、投标人需勘察现场，了解现场情况，了解设备品牌，保证维护及更换后设备能正常接入现状设备系统，综合考虑报价","对",25,274.45,40.75,92,77.39,32.59,1.68,null,7.38,22.66,6861.2]
["11","WB030501004001","网桥设备","1、名称：无线网桥\n2、规格型号：参数、规格同原设备或优与原设备，满足整套系统运行，满足业主使用要求\n3、工程量暂定，按实结算\n4、投标人需勘察现场，了解现场情况，了解设备品牌，保证维护及更换后设备能正常接入现状设备系统，综合考虑报价","台",1,812.67,244.5,400,10.35,63.9,4.97,null,21.85,67.1,812.67]
["12","030411004001","电源线","1、名称：RVV-2*1.0\n2、配线形式：管内穿线\n3、工程量暂定，按实结算\n4、投标人需勘察现场，了解现场情况，了解设备品牌，保证维护及更换后设备能正常接入现状设备系统，综合考虑报价","m",300,3.1,0.57,2.03,null,0.14,0.02,null,0.08,0.26,929.41]
["13","030411004002","电源线","1、名称：RVV-2*1.5\n2、配线形式：管内穿线\n3、工程量暂定，按实结算\n4、投标人需勘察现场，了解现场情况，了解设备品牌，保证维护及更换后设备能正常接入现状设备系统，综合考虑报价","m",200,4.74,0.57,3.48,null,0.14,0.03,null,0.13,0.39,947.5]
["14","030502007001","光纤","1、名称：光纤\n2、规格型号：参数、规格同原设备或优与原设备，满足整套系统运行，满足业主使用要求\n3、工程量暂定，按实结算\n4、投标人需勘察现场，了解现场情况，了解设备品牌，保证维护及更换后设备能正常接入现状设备系统，综合考虑报价","m",300,6.92,2.69,2.71,0.04,0.68,0.04,null,0.19,0.57,2075.91]
[null,null,"合计",{"$nulls":4},24598.23,97651.24,2926.37,6974.31,914.04,null,4016.97,12337.29,149418.47]