{"text_format":"3","workbook":"xls","n_sheets":10,"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.1 建设项目招标控制价投标报价汇总表(表-02)带202~","E.2 单项工程招标控制价投标报价汇总表(表-03)带202~","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】","G.2 暂列金额明细表(表-12-1)【建筑与装饰工程】","K.2 承包人提供主要材料和工程设备一览表(表-20)【建筑~"],"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"]}
["","什邡市路通公路工程有限公司办公室装修改造工程\n","","","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"]}
["","路通公司办公室装修改造工程\n","","","","","工程",""]
["招标控制价","","","","","","",""]
["招标控制价(小写):","","","57409.98元","","","",""]
["(大写):","","","伍万柒仟肆佰零玖元玖角捌分","","","",""]
["","","","","","","",""]
["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.1 建设项目招标控制价投标报价汇总表(表-02)带202~","index":2,"n_rows":6,"n_cols":10,"rows_kept":6,"merged":[[0,0,0,9],[1,0,1,1],[1,2,1,7],[1,8,1,9],[2,0,3,1],[2,2,3,2],[2,3,2,4],[2,5,3,5],[2,6,2,8],[2,9,3,9],[4,0,4,1],[5,0,5,4]],"flags":["formulas_cached_only"]}
["建设项目招标控制价/投标报价汇总表","","","","","","","","",""]
["工程名称：","","办公室改造","","","","","","",""]
["序号","","单项工程名称 ","工程规模","","金额(元)","其中: (元)","","","评标价"]
["","","","数值","计量单位","","暂估价","安全文明施工费","规费",""]
["1","","单项工程1"," "," ","57409.98"," ","713.44","641.41","53583.58"]
["合　　计","","","","","57409.98"," ","713.44","641.41","53583.58"]

{"sheet":"E.2 单项工程招标控制价投标报价汇总表(表-03)带202~","index":3,"n_rows":6,"n_cols":7,"rows_kept":6,"merged":[[0,0,0,6],[1,1,1,4],[1,5,1,6],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,5],[2,6,3,6],[5,0,5,1]],"flags":["formulas_cached_only"]}
["单项工程招标控制价/投标报价汇总表","","","","","",""]
["工程名称：","办公室改造\\单项工程1","","","","",""]
["序号","单位工程名称 ","金额(元)","其中：（元）","","","评标价"]
["","","","暂估价","安全文明施工费 ","规费",""]
["1","建筑与装饰工程","57409.98"," ","713.44","641.41","53583.58"]
["合　　计","","57409.98"," ","713.44","641.41","53583.58"]

{"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":4,"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：","","办公室改造\\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","48710.94"," "]
["1.1","","单价措施项目","1373.45"," "]
["2","","总价措施项目","719.99","-"]
["2.1","","其中：安全文明施工费","713.44","-"]
["3","","其他项目","2471.55","-"]
["3.1","","其中：暂列金额","2471.55","-"]
["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","641.41","-"]
["5","","创优质工程奖补偿奖励费"," ","-"]
["6","","税前不含税工程造价","52543.89","-"]
["6.1","","其中：除税甲供材料（设备）费"," ","-"]
["7","","销项增值税额","4728.95","-"]
["8","","附加税","137.14","-"]
[" 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","","","57409.98"," "]

{"sheet":"F.1.1 分部分项工程清单计价表(表-08)【建筑与装饰工~","index":5,"n_rows":26,"n_cols":12,"rows_kept":26,"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],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[25,0,25,7]],"flags":["formulas_cached_only"]}
["分部分项工程清单与计价表","","","","","","","","","","",""]
["工程名称：","","办公室改造\\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","011609001001","","栏杆、栏板拆除","栏杆、栏板拆除","m2","9.13","9.47","86.46","69.94","",""]
["2","011610001002","","玻璃门拆除","玻璃门拆除","m2","7.81","22.92","179.01","144.80","",""]
["3","011605001003","","拆除木地板","拆除木地板","m2","65","4.01","260.65","210.60","",""]
["4","011602001004","","拆除玻璃门脚下混凝土","拆除玻璃门脚下混凝土","m3","0.05","249.14","12.46","10.08","",""]
["5","010805005005","","钢化玻璃玻璃门（1cm）三联门","1.钢化玻璃玻璃门（1cm）\r\n2.具体做法详见施工方案","m2","5.25","585.09","3071.72","289.17","",""]
["6","011103001006","","橡胶板楼地面（颜色与大办公室一致）","1.楼地面找平层 水泥砂浆(特细砂)厚度20mm\r\n2.橡胶板楼地面","m2","65","121.49","7896.85","1810.90","11.05",""]
["7","010802001015","","玻璃平开门","1.玻璃推拉门\r\n2.具体做法详见设计方案","m2","3.75","549.45","2060.44","153.75","4.80",""]
["8","011210003007","","全玻隔断 白玻","1.全玻隔断 白玻\r\n2.具体做法相加施工方案","m2","30","587.22","17616.60","1314.60","3.90",""]
["9","011105004008","","塑料板踢脚线","1.塑料板踢脚线\r\n2.颜色与院办公室颜色一致\r\n2.具体做法详见施工方案","m2","15","63.82","957.30","530.40","",""]
["10","011210005009","","轻质隔断","1.轻质隔断\r\n2.具体做法详见施工方案\r\n","m2","3","155.73","467.19","158.82","",""]
["11","自编010","","强弱电优化改造"," ","项","1","6500.00","6500.00","","",""]
["12","030412001011","","荧光灯1000*300","1.名称 \r\n2.型号 \r\n3.规格 \r\n4.类型","套","6","213.81","1282.86","88.02","",""]
["13","自编010","","垃圾清运","垃圾清运","车","5","150.00","750.00","","",""]
["14","011406001012","","乳胶漆修补","1.基层类型 \r\n2.腻子种类 \r\n3.刮腻子遍数 \r\n4.防护材料种类 \r\n5.油漆品种、刷漆遍数 \r\n6.部位","m2","30","30.61","918.30","522.60","",""]
["15","011604002013","","铲除墙面乳胶漆及真石漆","1. 拆除部位 \r\n2. 抹灰层种类","m2","10","18.41","184.10","149.00","",""]
["16","自编010","","材料搬运上楼"," ","m2","0","5.00","","","",""]
["17","自编010","","开关插座"," ","项","1","500.00","500.00","","",""]
["18","自编010","","开荒保洁"," ","项","1","600.00","600.00","","",""]
["19","自编010","","玻璃贴膜"," ","m2","25","40.00","1000.00","","",""]
["20","010807003014","","塑钢百叶窗","1.窗代号及洞口尺寸 \r\n2.框、扇材质 \r\n3.玻璃品种、厚度","m2","21","142.55","2993.55","593.67","30.24",""]
["合    计","","","","","","","","47337.49","6046.35","49.99",""]

{"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":6,"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：","办公室改造\\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"," "," ","713.44","",""," "]
["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","40.04","",""," "]
["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","167.44","",""," "]
["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","287.56","",""," "]
["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","218.40","",""," "]
["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"," "," ","6.55","",""," "]
["合计","","","","","719.99","","",""]

{"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":7,"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：","办公室改造\\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","2471.55","","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","","2471.55","-","-"]

{"sheet":"G.2 暂列金额明细表(表-12-1)【建筑与装饰工程】","index":8,"n_rows":5,"n_cols":6,"rows_kept":5,"merged":[[0,0,0,5],[1,2,1,4],[2,1,2,2],[3,1,3,2],[4,0,4,3]],"flags":["formulas_cached_only"]}
["暂列金额明细表","","","","",""]
["工程名称：","办公室改造\\单项工程1【建筑与装饰工程】","标段：","","",""]
["序号","项目名称","","计量单位","暂定金额(元)","备注"]
["1","暂列金额","","项","2471.55"," "]
["合　　计","","","","2471.55","-"]

{"sheet":"K.2 承包人提供主要材料和工程设备一览表(表-20)【建筑~","index":9,"n_rows":24,"n_cols":11,"rows_kept":24,"merged":[[0,0,0,10],[1,0,1,1],[1,2,1,5],[1,6,1,8],[1,9,1,10],[2,0,2,1],[2,5,2,6],[3,0,3,1],[3,5,3,6],[4,0,4,1],[4,5,4,6],[5,0,5,1],[5,5,5,6],[6,0,6,1],[6,5,6,6],[7,0,7,1],[7,5,7,6],[8,0,8,1],[8,5,8,6],[9,0,9,1],[9,5,9,6],[10,0,10,1],[10,5,10,6],[11,0,11,1],[11,5,11,6],[12,0,12,1],[12,5,12,6],[13,0,13,1],[13,5,13,6],[14,0,14,1],[14,5,14,6],[15,0,15,1],[15,5,15,6],[16,0,16,1],[16,5,16,6],[17,0,17,1],[17,5,17,6],[18,0,18,1],[18,5,18,6],[19,0,19,1],[19,5,19,6],[20,0,20,1],[20,5,20,6],[21,0,21,1],[21,5,21,6],[22,0,22,1],[22,5,22,6],[23,0,23,1],[23,5,23,6]],"flags":["formulas_cached_only"]}
[" 承包人提供主要材料和工程设备一览表\r\n（适用造价信息差额调整法）","","","","","","","","","",""]
["工程名称：","","办公室改造\\单项工程1【建筑与装饰工程】","","","","标段：","","","",""]
["序号","","名称、规格、型号","单位","数量","风险系数%","","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["1","","其他材料费","元","88.648"," ",""," ","1.00"," "," "]
["2","","水泥 32.5","kg","1674.456"," ",""," ","0.40"," "," "]
["3","","特细砂","m3","3.307"," ",""," ","190.00"," "," "]
["4","","XY401粘接剂","kg","40.25"," ",""," ","9.96"," "," "]
["5","","水","m3","0.493"," ",""," ","3.15"," "," "]
["6","","玻璃胶","支","10.8"," ",""," ","8.23"," "," "]
["7","","聚氯乙烯软塑料板","m2","15.45"," ",""," ","9.96"," "," "]
["8","","二甲苯","kg","2.85"," ",""," ","7.50"," "," "]
["9","","软蜡","kg","0.345"," ",""," ","9.13"," "," "]
["10","","不锈钢钢化玻璃隔断","m2","3.06"," ",""," ","83.00"," "," "]
["11","","成套灯具","套","6.06"," ",""," ","180.00"," "," "]
["12","","乳胶漆底漆","kg","3.486"," ",""," ","12.00"," "," "]
["13","","乳胶漆面漆","kg","8.424"," ",""," ","12.00"," "," "]
["14","","塑钢百叶窗","m2","20.16"," ",""," ","100.00"," "," "]
["15","","膨胀螺栓(金属胀锚螺栓) M8×80","套","119.28"," ",""," ","0.26"," "," "]
["16","","膨胀螺栓(金属胀锚螺栓) M8×75","套","21.888"," ",""," ","0.24"," "," "]
["17","","镀锌螺钉 带垫","个","21.888"," ",""," ","0.04"," "," "]
["18","","塑钢玻璃 10mm","m2","36.8"," ",""," ","500.00"," "," "]
["19","","石塑地板","m2","68.51"," ",""," ","56.00"," "," "]
["20","","玻璃平开门","m2","3.672"," ",""," ","500.00"," "," "]
["21","","成品腻子粉 耐水型（N）","kg","60"," ",""," ","1.20"," "," "]