{"text_format":"3","workbook":"xls","n_sheets":6,"sheets":["扉-2 招标控制价扉页","表-04 单位工程招标控制价汇总表","表-08 分部分项工程和单价措施项目清单与计价表","表-11 总价措施项目清单与计价表","表-13 规费、税金项目清单与计价表","附表-03 主要材料及价差汇总表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"扉-2 招标控制价扉页","index":0,"n_rows":16,"n_cols":8,"rows_kept":16,"merged":[[0,0,0,1],[0,2,0,6],[1,0,1,1],[1,2,1,6],[2,1,2,2],[2,3,2,7],[3,1,3,2],[3,3,3,7],[4,1,4,2],[4,6,4,7],[5,1,5,3],[5,6,5,7],[6,1,6,3],[6,6,6,7],[7,1,7,2],[7,6,7,7],[8,1,8,3],[8,6,8,7],[9,1,9,3],[9,6,9,7],[10,1,10,2],[10,6,10,7],[11,1,11,3],[11,6,11,7],[12,1,12,3],[12,6,12,7],[13,1,13,2],[13,6,13,7],[14,1,14,3],[14,6,14,7],[15,0,15,1],[15,2,15,6]],"flags":["formulas_cached_only"]}
["","","东腾工业园广东路延伸段排水","","","","","工程"]
["","","招标控制价","","","","",""]
["招标控制价 ","（小写）：","",null,"","","",""]
["","（大写）：","",null,"","","",""]
["","","","","","","",""]
["招  标  人：","","","","","造价咨询人：","",""]
["","(单位盖章)","","","","","(单位资质专用章)",""]
["","","","","","","",""]
["法定代表人\r\n或其授权人：","","","","","法定代表人\r\n或其授权人：","",""]
["","(签字或盖章)","","","","","(签字或盖章)",""]
["","","","","","","",""]
["编  制  人：","","","","","复  核  人：","",""]
["","(造价人员签字盖专用章)","","","","","(造价工程师签字盖专用章)",""]
["","","","","","","",""]
["编 制 时 间：","2024年7月16日","","","","复 核 时 间：","2024年7月16日",""]
["","","","","","","","扉—2"]

{"sheet":"表-04 单位工程招标控制价汇总表","index":1,"n_rows":36,"n_cols":7,"rows_kept":36,"merged":[[0,0,0,4],[0,5,0,6],[1,0,1,6],[2,0,2,1],[2,2,2,4],[2,5,2,6],[3,1,3,3],[3,4,3,5],[4,1,4,3],[4,4,4,5],[5,1,5,3],[5,4,5,5],[6,1,6,3],[6,4,6,5],[7,1,7,3],[7,4,7,5],[8,1,8,3],[8,4,8,5],[9,1,9,3],[9,4,9,5],[10,1,10,3],[10,4,10,5],[11,1,11,3],[11,4,11,5],[12,1,12,3],[12,4,12,5],[13,1,13,3],[13,4,13,5],[14,1,14,3],[14,4,14,5],[15,1,15,3],[15,4,15,5],[16,1,16,3],[16,4,16,5],[17,1,17,3],[17,4,17,5],[18,1,18,3],[18,4,18,5],[19,1,19,3],[19,4,19,5],[20,1,20,3],[20,4,20,5],[21,1,21,3],[21,4,21,5],[22,1,22,3],[22,4,22,5],[23,1,23,3],[23,4,23,5],[24,1,24,3],[24,4,24,5],[25,1,25,3],[25,4,25,5],[26,1,26,3],[26,4,26,5],[27,1,27,3],[27,4,27,5],[28,1,28,3],[28,4,28,5],[29,1,29,3],[29,4,29,5],[30,1,30,3],[30,4,30,5],[31,1,31,3],[31,4,31,5],[32,1,32,3],[32,4,32,5],[33,0,33,3],[33,4,33,5],[34,0,34,6],[35,0,35,1],[35,3,35,4],[35,5,35,6]],"flags":["formulas_cached_only"]}
["","","","","","",""]
["单位工程招标控制价汇总表","","","","","",""]
["工程名称：东腾工业园广东路延伸段排水","","标段：东腾工业园广东路延伸段排水","","","第 1 页  共 1 页",""]
["序号","汇总内容","","","金额:(元)","","其中：暂估价(元)"]
["一","分部分项工程量清单计价合计","","",null,null,""]
["1","其中：定额人工费","","",null,null,""]
["2","其中：定额机械费","","",null,null,""]
["","措施项目合计","","",null,null,""]
["二","单价措施项目清单计价合计","","",null,null,""]
["3","其中：定额人工费","","",null,null,""]
["4","其中：定额机械费","","",null,null,""]
["三","总价措施项目清单计价合计","","",null,null,""]
["5","安全文明施工措施费","","",null,null,""]
["5.1","安全文明环保费","","",null,null,""]
["5.2","临时设施费","","",null,null,""]
["6","其他总价措施费","","",null,null,""]
["6a","扬尘治理措施费","","",null,null,""]
["四","其他项目清单计价合计","","",null,null,"－"]
["五","规费","","",null,null,"－"]
["7","社会保险费","","",null,null,"－"]
["8","住房公积金","","",null,null,"－"]
["9","工程排污费","","",null,null,"－"]
["六","税金","","",null,null,"－"]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","",null,null,""]
["招标控制价合计","","","",null,null,""]
["注：本表适用于单位工程招标控制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","","","","","",""]
["","","","","","表—04",""]

{"sheet":"表-08 分部分项工程和单价措施项目清单与计价表","index":2,"n_rows":34,"n_cols":11,"rows_kept":34,"merged":[[0,0,0,10],[1,0,1,10],[2,0,2,3],[2,4,2,7],[2,8,2,10],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,4],[3,5,5,5],[3,6,5,6],[3,7,3,10],[4,7,5,8],[4,9,5,9],[6,3,6,4],[6,7,6,8],[7,3,7,4],[7,7,7,8],[8,3,8,4],[8,7,8,8],[9,3,9,4],[9,7,9,8],[10,3,10,4],[10,7,10,8],[11,3,11,4],[11,7,11,8],[12,3,12,4],[12,7,12,8],[13,3,13,4],[13,7,13,8],[14,3,14,4],[14,7,14,8],[15,3,15,4],[15,7,15,8],[16,3,16,4],[16,7,16,8],[17,3,17,4],[17,7,17,8],[18,3,18,4],[18,7,18,8],[19,3,19,4],[19,7,19,8],[20,3,20,4],[20,7,20,8],[21,3,21,4],[21,7,21,8],[22,3,22,4],[22,7,22,8],[23,3,23,4],[23,7,23,8],[24,3,24,4],[24,7,24,8],[25,3,25,4],[25,7,25,8],[26,3,26,4],[26,7,26,8],[27,3,27,4],[27,7,27,8],[28,3,28,4],[28,7,28,8],[29,3,29,4],[29,7,29,8],[30,0,30,8],[31,0,31,8],[32,0,32,10],[33,0,33,3],[33,4,33,7],[33,8,33,10]],"flags":["formulas_cached_only"]}
["","","","","","","","","","",""]
["分部分项工程和单价措施项目清单与计价表","","","","","","","","","",""]
["工程名称：东腾工业园广东路延伸段排水","","","","标段：东腾工业园广东路延伸段排水","","","","第  1  页  共  1  页","",""]
["序号","编码","名称","项目特征描述","","计量单位","工程量","金额（元）","","",""]
["","","","","","","","综合单价","","合价","其中"]
["","","","","","","","","","","暂估价"]
["","","整个项目","","","","",{"$nulls":3},""]
[1,"040501001001","混凝土管","1.:D1000砼管\r\n2.接口方式:水泥砂浆接口\r\n3.管道检验及试验要求","","m",300,{"$nulls":3},""]
[2,"040504002001","混凝土井2200*1700","1.:2200*1700砼检查井","","座",6,{"$nulls":3},""]
[3,"040504002002","混凝土井3500*1500","1.盖板材质、规格:3500*1500跌水井","","座",1,{"$nulls":3},""]
[4,"040504005002","预制混凝土井筒","1.井筒规格:D700","","m",21.2,{"$nulls":3},""]
[5,"040102002001","挖沟槽石方","1.岩石类别:较硬岩石","","m3",1142.76,{"$nulls":3},""]
[6,"040101002001","挖沟槽土方","1.土壤类别:四类土","","m3",2285.53,{"$nulls":3},""]
[7,"040103001002","回填土方","","","m3",2371.54,{"$nulls":3},""]
[8,"040103001001","回填石屑","","","m3",717.63,{"$nulls":3},""]
[9,"011705001001","大型机械设备进出场及安拆","1.机械设备名称:履带式挖机进出场费","","台·次",1,{"$nulls":3},""]
["","","技术措施项目","","","","",{"$nulls":3},""]
["","","","","","","",{"$nulls":3},""]
["","","","","","","",{"$nulls":3},""]
["","","","","","","",{"$nulls":3},""]
["","","","","","","",{"$nulls":3},""]
["","","","","","","",{"$nulls":3},""]
["","","","","","","",{"$nulls":3},""]
["","","","","","","",{"$nulls":3},""]
["","","","","","","",{"$nulls":3},""]
["","","","","","","",{"$nulls":3},""]
["","","","","","","",{"$nulls":3},""]
["","","","","","","",{"$nulls":3},""]
["","","","","","","",{"$nulls":3},""]
["","","","","","","",{"$nulls":3},""]
["本页小计","","","","","","","","",null,""]
["合    计","","","","","","","","",null,""]
["注：为记取规费等的使用，可在表中增设其中：“定额人工费”。","","","","","","","","","",""]
["","","","","","","","","表-08","",""]

{"sheet":"表-11 总价措施项目清单与计价表","index":3,"n_rows":34,"n_cols":14,"rows_kept":34,"merged":[[0,0,0,11],[0,12,0,13],[1,0,1,13],[2,0,2,6],[2,7,2,11],[2,12,2,13],[3,1,3,2],[3,3,3,4],[3,6,3,7],[3,8,3,9],[3,11,3,12],[4,1,4,2],[4,3,4,4],[4,6,4,7],[4,8,4,9],[4,11,4,12],[5,1,5,2],[5,3,5,4],[5,6,5,7],[5,8,5,9],[5,11,5,12],[6,1,6,2],[6,3,6,4],[6,6,6,7],[6,8,6,9],[6,11,6,12],[7,1,7,2],[7,3,7,4],[7,6,7,7],[7,8,7,9],[7,11,7,12],[8,1,8,2],[8,3,8,4],[8,6,8,7],[8,8,8,9],[8,11,8,12],[9,1,9,2],[9,3,9,4],[9,6,9,7],[9,8,9,9],[9,11,9,12],[10,1,10,2],[10,3,10,4],[10,6,10,7],[10,8,10,9],[10,11,10,12],[11,1,11,2],[11,3,11,4],[11,6,11,7],[11,8,11,9],[11,11,11,12],[12,1,12,2],[12,3,12,4],[12,6,12,7],[12,8,12,9],[12,11,12,12],[13,1,13,2],[13,3,13,4],[13,6,13,7],[13,8,13,9],[13,11,13,12],[14,1,14,2],[14,3,14,4],[14,6,14,7],[14,8,14,9],[14,11,14,12],[15,1,15,2],[15,3,15,4],[15,6,15,7],[15,8,15,9],[15,11,15,12],[16,1,16,2],[16,3,16,4],[16,6,16,7],[16,8,16,9],[16,11,16,12],[17,1,17,2],[17,3,17,4],[17,6,17,7],[17,8,17,9],[17,11,17,12],[18,1,18,2],[18,3,18,4],[18,6,18,7],[18,8,18,9],[18,11,18,12],[19,1,19,2],[19,3,19,4],[19,6,19,7],[19,8,19,9],[19,11,19,12],[20,1,20,2],[20,3,20,4],[20,6,20,7],[20,8,20,9],[20,11,20,12],[21,1,21,2],[21,3,21,4],[21,6,21,7],[21,8,21,9],[21,11,21,12],[22,1,22,2],[22,3,22,4],[22,6,22,7],[22,8,22,9],[22,11,22,12],[23,1,23,2],[23,3,23,4],[23,6,23,7],[23,8,23,9],[23,11,23,12],[24,1,24,2],[24,3,24,4],[24,6,24,7],[24,8,24,9],[24,11,24,12],[25,1,25,2],[25,3,25,4],[25,6,25,7],[25,8,25,9],[25,11,25,12],[26,1,26,2],[26,3,26,4],[26,6,26,7],[26,8,26,9],[26,11,26,12],[27,1,27,2],[27,3,27,4],[27,6,27,7],[27,8,27,9],[27,11,27,12],[28,1,28,2],[28,3,28,4],[28,6,28,7],[28,8,28,9],[28,11,28,12],[29,1,29,2],[29,3,29,4],[29,6,29,7],[29,8,29,9],[29,11,29,12],[30,0,30,7],[30,8,30,9],[30,11,30,12],[31,0,31,3],[31,4,31,6],[31,7,31,8],[31,9,31,13],[32,0,32,13],[33,0,33,1],[33,2,33,3],[33,4,33,6],[33,7,33,8],[33,9,33,11],[33,12,33,13]],"flags":["formulas_cached_only"]}
["","","","","","","","","","","","","",""]
["总价措施项目清单与计价表","","","","","","","","","","","","",""]
["工程名称：东腾工业园广东路延伸段排水","","","","","","","标段：东腾工业园广东路延伸段排水","","","","","第 1 页  共 1 页",""]
["序号","项目编码","","项目名称","","计算基础","费率(%)","","金额(元)","","调整费率(%)","调整后金额(元)","","备注"]
[1,"1","","安全文明施工措施费","","","","",null,null,"","","",""]
[2,"1.1","","安全文明环保费(环境保护、文明施工、安全施工费)","","","","",null,null,"","","",""]
[3,"1.2","","临时设施费","","","","",null,null,"","","",""]
[4,"2","","其他总价措施费","","","","",null,null,"","","",""]
[5,"3","","扬尘治理措施费","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","",null,null,"","","",""]
["合    计","","","","","","","",null,null,"","","",""]
["编制人（造价人员）：","","","","","","","","","复核人（造价工程师）：","","","",""]
["注：1.“计算基础”中安全文明施工费可为“定额基价”、“定额人工费”或“定额人工费+定额机械费”，其他项目可为“定额人工费”或“定额人工费+定额机械费”。\r\n    2.按施工方案计算的措施费，若无“计算基础”和“费率”的数值，也可只填“金额”数值，但应在备注栏说明施工方案出处或计算方法。","","","","","","","","","","","","",""]
["","","","","","","","","","","","","表-11",""]

{"sheet":"表-13 规费、税金项目清单与计价表","index":4,"n_rows":36,"n_cols":9,"rows_kept":36,"merged":[[0,0,0,6],[0,7,0,8],[1,0,1,8],[2,0,2,2],[2,3,2,6],[2,7,2,8],[3,2,3,4],[3,6,3,7],[4,2,4,4],[4,6,4,7],[5,2,5,4],[5,6,5,7],[6,2,6,4],[6,6,6,7],[7,2,7,4],[7,6,7,7],[8,2,8,4],[8,6,8,7],[9,2,9,4],[9,6,9,7],[10,2,10,4],[10,6,10,7],[11,2,11,4],[11,6,11,7],[12,2,12,4],[12,6,12,7],[13,2,13,4],[13,6,13,7],[14,2,14,4],[14,6,14,7],[15,2,15,4],[15,6,15,7],[16,2,16,4],[16,6,16,7],[17,2,17,4],[17,6,17,7],[18,2,18,4],[18,6,18,7],[19,2,19,4],[19,6,19,7],[20,2,20,4],[20,6,20,7],[21,2,21,4],[21,6,21,7],[22,2,22,4],[22,6,22,7],[23,2,23,4],[23,6,23,7],[24,2,24,4],[24,6,24,7],[25,2,25,4],[25,6,25,7],[26,2,26,4],[26,6,26,7],[27,2,27,4],[27,6,27,7],[28,2,28,4],[28,6,28,7],[29,2,29,4],[29,6,29,7],[30,2,30,4],[30,6,30,7],[31,2,31,4],[31,6,31,7],[32,2,32,4],[32,6,32,7],[33,2,33,4],[33,6,33,7],[34,0,34,2],[34,4,34,6],[34,7,34,8],[35,0,35,2],[35,4,35,6],[35,7,35,8]],"flags":["formulas_cached_only"]}
["","","","","","","","",""]
["规费、税金项目计价表","","","","","","","",""]
["工程名称：东腾工业园广东路延伸段排水","","","标段：东腾工业园广东路延伸段排水","","","","第 1 页  共 1 页",""]
["序号","项目名称","计算基础","","","计算基数","计算费率(%)","","金额"]
["1","规费","","","","","",""]
["1.1","社会保险费","定额人工费+定额机械费","","","","",""]
["1.2","住房公积金","定额人工费+定额机械费","","","","",""]
["1.3","工程排污费","定额人工费+定额机械费","","","","",""]
["2","税金","分部分项+措施项目+其他项目+规费","","",null,"9",""]
["","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["编制人（造价人员）：","","","","复核人（造价工程师）：","","","",""]
["","","","","","","","表—13",""]

{"sheet":"附表-03 主要材料及价差汇总表","index":5,"n_rows":34,"n_cols":11,"rows_kept":34,"merged":[[0,0,0,10],[1,0,1,10],[2,0,2,2],[2,3,2,6],[2,7,2,10],[3,2,3,3],[3,6,3,7],[4,2,4,3],[4,6,4,7],[5,2,5,3],[5,6,5,7],[6,2,6,3],[6,6,6,7],[7,2,7,3],[7,6,7,7],[8,2,8,3],[8,6,8,7],[9,2,9,3],[9,6,9,7],[10,2,10,3],[10,6,10,7],[11,2,11,3],[11,6,11,7],[12,2,12,3],[12,6,12,7],[13,2,13,3],[13,6,13,7],[14,2,14,3],[14,6,14,7],[15,2,15,3],[15,6,15,7],[16,2,16,3],[16,6,16,7],[17,2,17,3],[17,6,17,7],[18,2,18,3],[18,6,18,7],[19,2,19,3],[19,6,19,7],[20,2,20,3],[20,6,20,7],[21,2,21,3],[21,6,21,7],[22,2,22,3],[22,6,22,7],[23,2,23,3],[23,6,23,7],[24,2,24,3],[24,6,24,7],[25,2,25,3],[25,6,25,7],[26,2,26,3],[26,6,26,7],[27,2,27,3],[27,6,27,7],[28,2,28,3],[28,6,28,7],[29,2,29,3],[29,6,29,7],[30,2,30,3],[30,6,30,7],[31,0,31,2],[31,3,31,6],[31,7,31,10],[32,0,32,2],[32,3,32,6],[32,7,32,10],[33,0,33,2],[33,3,33,6],[33,7,33,10]],"flags":["formulas_cached_only"]}
["","","","","","","","","","",""]
["主要材料及价差汇总表","","","","","","","","","",""]
["工程名称：东腾工业园广东路延伸段排水","","","标段：东腾工业园广东路延伸段排水","","","","第  1  页  共  1  页","","",""]
["序\r\n号","定额编号","名称","","单位","数量","定额价","","市场价","价格差","合价"]
[1,"00010104","综合工日","","工日",771.524]
[2,"00010105","装饰综合工日","","工日",14.971]
[3,"04130103","标准砖 240×115×53","","千块",1.368]
[4,"80010117","预拌水泥砂浆 1:2","","m3",0.111]
[5,"80010312","预拌防水水泥砂浆 1:2","","m3",2.156]
[6,"80210555","预拌混凝土 C15","","m3",80.133]
[7,"80210559","预拌混凝土 C25","","m3",66.681]
[8,"BC0008","砌筑干粉砂浆 M7.5","","kg",963.792]
[9,"BC0009","砌筑干粉砂浆 M10","","kg",503.696]
[10,"BC0012","抹灰干粉砂浆 M10","","kg",4150.476]
[11,"BC0015","地面干粉砂浆 M20","","kg",657.334]
[12,"CY","柴油","","kg",792.583]
[13,"RG","人工","","工日",35.208]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","合 计","","","","","","",""]
["造价员盖执业章：","","","","","","","","","",""]
["预 算 员 签 字：","","","","","","","","","",""]
["","","","","","","","编制日期：2024年7月16日","","",""]