{"text_format":"3","workbook":"xls","n_sheets":6,"sheets":["B.2 工程项目招标控制价封面(封-2)","C.2 工程项目招标控制价扉页(扉-2)","E.3 单位工程招标控制价投标报价汇总表(表-04-1)一般~","F.1.1 分部分项工程清单计价表(表-08)【建筑与装饰工~","F.4 总价措施项目清单与计价表(表-11)【建筑与装饰工程】","G.1 其他项目清单与计价汇总表(表-12)【建筑与装饰工程】"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"B.2 工程项目招标控制价封面(封-2)","index":0,"n_rows":8,"n_cols":5,"rows_kept":8,"merged":[[0,1,0,3],[1,0,1,4],[2,0,2,1],[2,3,2,4],[3,0,3,1],[3,3,3,4],[4,0,4,1],[4,3,4,4],[5,0,5,1],[5,3,5,4],[6,0,6,4],[7,0,7,4]],"flags":["formulas_cached_only"]}
[""," 什邡市畜禽粪污资源化利用整县推进项目—停车场汽车棚","","","工程"]
["招标控制价","","","",""]
["招  标  人:",""," ","",""]
["","","(单位盖章)","",""]
["造价咨询人:",""," ","",""]
["","","(单位盖章)","",""]
[" ","","","",""]
["  封-2 ","","","",""]

{"sheet":"C.2 工程项目招标控制价扉页(扉-2)","index":1,"n_rows":13,"n_cols":8,"rows_kept":13,"merged":[[0,1,0,5],[0,6,0,7],[1,0,1,7],[2,0,2,2],[2,3,2,6],[3,0,4,2],[3,3,4,6],[3,7,4,7],[5,0,5,1],[5,2,5,3],[5,5,5,7],[6,0,6,1],[6,2,6,3],[6,5,6,7],[7,0,7,1],[7,2,7,3],[7,5,7,7],[8,0,8,1],[8,2,8,3],[8,5,8,7],[9,0,9,1],[9,2,9,3],[9,5,9,7],[10,0,10,1],[10,2,10,3],[10,5,10,7],[11,0,11,1],[11,2,11,3],[11,5,11,7],[12,0,12,7]],"flags":["formulas_cached_only"]}
[""," 什邡市畜禽粪污资源化利用整县推进项目—停车场汽车棚","","","","","工程",""]
["招标控制价","","","","","","",""]
["招标控制价(小写):","","","402533.83元","","","",""]
["(大写):","","","肆拾万贰仟伍佰叁拾叁元捌角叁分","","","",""]
["","","","","","","",""]
["招　标　人:",""," ","","造价咨询人:"," ","",""]
["","","(单位盖章)","","","(单位盖章)","",""]
["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)","","","(一级造价工程师签字盖专用章)","",""]
["     编 制 时 间:",""," ","","复 核 时 间:"," ","",""]
["扉-2 ","","","","","","",""]

{"sheet":"E.3 单位工程招标控制价投标报价汇总表(表-04-1)一般~","index":2,"n_rows":20,"n_cols":5,"rows_kept":20,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,1],[3,0,3,1],[4,0,4,1],[5,0,5,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[13,0,13,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[17,0,17,1],[18,0,18,1],[19,0,19,2]],"flags":["formulas_cached_only"]}
["单位工程招标控制价/投标报价汇总表","","","",""]
["（适用于一般计税方法）\r\n","","","",""]
["工程名称：",""," 什邡市畜禽粪污资源化利用整县推进项目—停车场汽车棚\\单项工程1【建筑与装饰工程】","标段：",""]
["序号","","汇总内容","金  额（元）","其中:暂估价(元)"]
["1","","分部分项及单价措施项目","339125.37"," "]
["1.1","","单价措施项目","3746.19"," "]
["2","","总价措施项目","7448.72","-"]
["2.1","","其中：安全文明施工费","7380.94","-"]
["3","","其他项目","17328.70","-"]
["3.1","","其中：暂列金额","17328.70","-"]
["3.2","","其中：专业工程暂估价"," ","-"]
["3.3","","其中：计日工"," ","-"]
["3.4","","其中：总承包服务费"," ","-"]
["4","","规费","4512.14","-"]
["5","","创优质工程奖补偿奖励费"," ","-"]
["6","","税前不含税工程造价","368414.93","-"]
["6.1","","其中：除税甲供材料（设备）费"," ","-"]
["7","","销项增值税额","33157.34","-"]
["8","","附加税","961.56","-"]
[" 招标控制价/投标报价总价合计=税前不含税工程造价+销项增值税额+附加税","","","402533.83"," "]

{"sheet":"F.1.1 分部分项工程清单计价表(表-08)【建筑与装饰工~","index":3,"n_rows":19,"n_cols":12,"rows_kept":19,"merged":[[0,0,0,11],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,11],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,11],[3,7,4,7],[3,8,4,8],[3,9,3,11],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,2],[18,0,18,7]],"flags":["formulas_cached_only"]}
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：",""," 什邡市畜禽粪污资源化利用整县推进项目—停车场汽车棚\\单项工程1【建筑与装饰工程】","","","","标段：","","","","",""]
["序号"," 项目编码 ","","项目名称","项目特征描述","计量\r\n单位","工程量","金额（元）","","","",""]
["","","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","","定额人工费","定额机械费","暂估价"]
["1","010603002001","","矩管柱","1.120*120*3矩管柱","t","3.627","6191.33","22455.95","2492.84","428.38",""]
["2","010604001002","","矩管梁","1.40*80*2矩管梁","t","3.615","6163.31","22280.37","2181.36","554.76",""]
["3","010606002003","","矩管檩条","1.40*80*1矩管檩条","t","4.593","5900.95","27103.06","2254.93","657.26",""]
["4","010605001004","","玻钢瓦","1.玻钢瓦\r\n2.1.5mm厚","m2","3500","64.21","224735.00","53235.00","",""]
["5","011405001011","","白色饰面静电喷塑","1.白色饰面静电喷塑","t","11.84","394.57","4671.71","584.90","2199.04",""]
["6","010902004001","","排水管φ160PVC","1.排水管品种、规格 ：φ160PVC屋面塑料排水管\r\n2.含落水斗、出水口\r\n","m","124","32.66","4049.84","553.04","",""]
["7","041001001005","","拆除路面","1.材质 :混凝土\r\n2.厚度:15cm","m2","112.8","4.79","540.31","181.61","287.64",""]
["8","010101004006","","挖基坑土方","1.土壤类别 :综合\r\n2.挖土深度 ：1米以内\r\n","m3","91.65","16.92","1550.72","841.35","375.77",""]
["9","010103001007","","回填方","1.密实度要求 :满足规范要求\r\n","m3","43.78","7.99","349.80","72.67","193.51",""]
["10","010103002008","","余方弃置","1.废弃料品种 :土及建渣\r\n2.运距：自行考虑","m3","47.87","15.09","722.36","146.96","406.42",""]
["11","010501001009","","C15垫层","1.混凝土种类 :商品混凝土\r\n2.混凝土强度等级：C15","m3","11.28","567.28","6398.92","463.50","2.82",""]
["12","010501003010","","C20独立基础","1.混凝土种类 :商品混凝土\r\n2.混凝土强度等级：C20","m3","19.67","559.58","11006.94","611.54","4.92",""]
["13","011702001001","","独立基础模板","独立基础模板","m2","160.74","59.19","9514.20","3783.82","59.47",""]
["合    计","","","","","","","","335379.18","67403.52","5169.99",""]

{"sheet":"F.4 总价措施项目清单与计价表(表-11)【建筑与装饰工程】","index":4,"n_rows":17,"n_cols":9,"rows_kept":17,"merged":[[0,0,0,8],[1,1,1,3],[1,4,1,6],[1,7,1,8],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[16,0,16,4]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表","","","","","","","",""]
["工程名称："," 什邡市畜禽粪污资源化利用整县推进项目—停车场汽车棚\\单项工程1【建筑与装饰工程】","","","标段：","","","",""]
["序号"," 项目编码","项目名称","计算基础","费率\r\n（%）","金额\r\n（元）","调整费率\r\n(%)","调整后金额\r\n(元)","备注"]
["","","","定额(人工费+机械费)","","","","",""]
["1","011707001001","安全文明施工费"," "," ","7380.94","",""," "]
["1.1","①","环境保护费","分部分项工程及单价措施项目(定额人工费+定额机械费)","0.55","414.24","",""," "]
["1.2","②","文明施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","2.3","1732.26","",""," "]
["1.3","③","安全施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","3.95","2974.97","",""," "]
["1.4","④","临时设施费","分部分项工程及单价措施项目(定额人工费+定额机械费)","3","2259.47","",""," "]
["2","011707002001","夜间施工增加费"," "," ","","",""," "]
["3","011707003001","非夜间施工照明"," "," ","","",""," "]
["4","011707004001","二次搬运费"," "," ","","",""," "]
["5","011707005001","冬雨季施工增加费"," "," ","","",""," "]
["6","011707006001","地上、地下设施、建筑物的临时保护设施"," "," ","","",""," "]
["7","011707007001","已完工程及设备保护费"," "," ","","",""," "]
["8","011707008001","工程定位复测费"," "," ","67.78","",""," "]
["合计","","","","","7448.72","","",""]

{"sheet":"G.1 其他项目清单与计价汇总表(表-12)【建筑与装饰工程】","index":5,"n_rows":10,"n_cols":5,"rows_kept":10,"merged":[[0,0,0,4],[1,2,1,3],[9,0,9,1]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表","","","",""]
["工程名称："," 什邡市畜禽粪污资源化利用整县推进项目—停车场汽车棚\\单项工程1【建筑与装饰工程】","标段：","",""]
["序号","项 目 名 称","金额(元) ","结算金额（元）","备注"]
["1","暂列金额","17328.70","","明细详见表-12-1"]
["2","暂估价"," ",""," "]
["2.1","材料(工程设备)暂估价/结算价","-","","明细详见表-12-2"]
["2.2","专业工程暂估价/结算价"," ","","明细详见表-12-3"]
["3","计日工"," ","","明细详见表-12-4"]
["4","总承包服务费"," ","","明细详见表-12-5"]
["合　　计","","17328.70","-","-"]