{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["B.1 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汇总表(表-02)","E.3 单位工程招标控制价汇总表(表-04)【建筑与装饰工程】","F.1.1 分部分项工程清单计价表(表-08)含定额人工费【~","F.4 总价措施项目清单计价表(表-11)【建筑与装饰工程】","H 规费、税金项目清单计价表(表-13)【建筑与装饰工程】","L.2 承包人提供主要材料和工程设备一览表(表-21)【建筑~"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"B.1 工程项目招标控制价封面(封-2)","index":0,"n_rows":8,"n_cols":7,"rows_kept":8,"merged":[[0,1,0,5],[1,0,1,6],[2,0,2,2],[2,4,2,6],[3,0,3,6],[4,0,4,1],[4,2,4,4],[4,5,4,6],[5,0,5,6],[6,0,6,6],[7,0,7,6]],"flags":["formulas_cached_only"]}
["","四川财经职业学院废旧物资堆放房工程","","","","","工程"]
["招标控制价","","","","","",""]
["招  标  人:","",""," ","","",""]
["         （单位盖章）","","","","","",""]
["造价咨询人:",""," ","","","",""]
["          (单位盖章)\r\n","","","","","",""]
[" ","","","","","",""]
["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":23,"rows_kept":13,"merged":[[0,0,0,4],[0,5,0,19],[0,20,0,22],[1,0,1,22],[2,0,2,5],[2,6,2,21],[3,0,4,5],[3,6,4,20],[3,21,4,22],[5,0,5,2],[5,3,5,6],[5,7,5,13],[5,14,5,17],[5,18,5,22],[6,1,6,7],[6,8,6,14],[6,15,6,22],[7,0,7,1],[7,2,7,8],[7,9,7,12],[7,13,7,16],[7,17,7,22],[8,0,8,2],[8,3,8,8],[8,9,8,15],[8,16,8,22],[9,0,9,1],[9,2,9,7],[9,8,9,11],[9,12,9,16],[9,17,9,22],[10,1,10,9],[10,10,10,15],[10,16,10,22],[11,0,11,3],[11,4,11,10],[11,11,11,18],[11,19,11,22],[12,0,12,22]],"flags":["formulas_cached_only"]}
["","","","","","四川财经职业学院废旧物资堆放房工程","","","","","","","","","","","","","","","工程","",""]
["招 标 控 制 价","","","","","","","","","","","","","","","","","","","","","",""]
["招标控制价(小写):","","","","","","53230.63元","","","","","","","","","","","","","","","",""]
["(大写):","","","","","","伍万叁仟贰佰叁拾元陆角叁分","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","",""]
["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:","","",""," ","","","","","","","复 核 时 间:","","","","","","",""," ","","",""]
["扉-2    ","","","","","","","","","","","","","","","","","","","","","",""]

{"sheet":"E.1 建设项目招标控制价汇总表(表-02)","index":2,"n_rows":6,"n_cols":6,"rows_kept":6,"merged":[[0,0,0,5],[1,1,1,2],[1,3,1,5],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,5],[5,0,5,1]],"flags":["formulas_cached_only"]}
["建设项目招标控制价汇总表","","","","",""]
["工程名称：","四川财经职业学院废旧物资堆放房工程","","","",""]
["序号","单项工程名称 ","金额（元）","其中: (元)","",""]
["","","","暂估价","安全文明\r\n  施工费  ","规费"]
[" ","单项工程1","53230.63"," ","1004.87","552.68"]
["合　　计","","53230.63"," ","1004.87","552.68"]

{"sheet":"E.3 单位工程招标控制价汇总表(表-04)【建筑与装饰工程】","index":3,"n_rows":17,"n_cols":5,"rows_kept":17,"merged":[[0,0,0,4],[1,0,1,1],[2,1,2,2],[3,1,3,2],[4,1,4,2],[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],[16,0,16,2]],"flags":["formulas_cached_only"]}
["单位工程招标控制价汇总表","","","",""]
["工程名称：","","四川财经职业学院废旧物资堆放房工程\\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","","47142.94"," "]
["2","总价措施项目","","1139.82","-"]
["2.1","其中：安全文明施工费","","1004.87","-"]
["3","其他项目",""," ","-"]
["3.1","其中：暂列金额",""," ","-"]
["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","","552.68","-"]
["5","创优质工程奖补偿奖励费",""," ","-"]
["6","税前工程造价","","48835.44","-"]
["6.1","其中：甲供材料（设备）费",""," ","-"]
["7","销项增值税额","","4395.19","-"]
[" 招标控制价/投标报价总价合计=税前工程造价+销项增值税额","","","53230.63"," "]

{"sheet":"F.1.1 分部分项工程清单计价表(表-08)含定额人工费【~","index":4,"n_rows":17,"n_cols":13,"rows_kept":17,"merged":[[0,0,0,12],[1,0,1,1],[1,2,1,6],[1,7,1,9],[1,10,1,12],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,7],[2,8,2,12],[3,8,4,8],[3,9,4,10],[3,11,3,12],[5,1,5,2],[5,6,5,7],[5,9,5,10],[6,1,6,2],[6,6,6,7],[6,9,6,10],[7,1,7,2],[7,6,7,7],[7,9,7,10],[8,1,8,2],[8,6,8,7],[8,9,8,10],[9,1,9,2],[9,6,9,7],[9,9,9,10],[10,1,10,2],[10,6,10,7],[10,9,10,10],[11,1,11,2],[11,6,11,7],[11,9,11,10],[12,1,12,2],[12,6,12,7],[12,9,12,10],[13,1,13,2],[13,6,13,7],[13,9,13,10],[14,1,14,2],[14,6,14,7],[14,9,14,10],[15,1,15,2],[15,6,15,7],[15,9,15,10],[16,0,16,8],[16,9,16,10]],"flags":["formulas_cached_only"]}
["分部分项工程量清单与计价表","","","","","","","","","","","",""]
["工程名称：","","四川财经职业学院废旧物资堆放房工程\\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\r\n数量","","金额（元）","","","",""]
["","","","","","","","","综合单价","合价","","其   中",""]
["","","","","","","","","","","","定额人工费","暂估价"]
["1","010101004007","","挖基坑土方","1.土壤类别：综合\r\n2.基础类型：独立柱基\r\n3.垫层底面积：综合\r\n4.挖土深度：2m以内\r\n5.弃土运距：投标人自行考虑","m3","9.6","","26.09","250.46","","165.79",""]
["2","010103002008","","余方弃置","1.废弃料品种：综合 \r\n2.运距：综合","m3","9.6","","7.19","69.02","","8.64",""]
["3","010501003009","","独立基础","1.混凝土强度等级:C20商品混凝土","m3","9.6","","582.66","5593.54","","223.97",""]
["4","010901002010","","50厚夹心彩钢屋面板","1.型材品种、规格、颜色:50厚夹心彩钢屋面板\r\n2.骨架材料品种、规格:屋架梁等均采用Q235AF钢板制作，其中檩条采用Q235冷弯薄壁C型钢\r\n3.接缝、嵌缝材料种类:丁基橡胶密封粘结带","m2","271.64","","86.56","23513.16","","5163.88",""]
["5","010603003001","","镀锌矩管柱 100*100*3","1.钢材品种、规格：镀锌矩管柱 100*100*3，详见设计图\r\n2.单根柱重量：综合\r\n","t","0.329","","8069.95","2655.01","","242.79",""]
["6","010604001002","","镀锌矩管梁 80*60*3","1.钢材品种、规格：钢板6mm、槽钢200mm×73mm×7.0mm，详见设计图\r\n2.单根梁重量:0.22t\r\n3.安装高度：6m\r\n4.探伤要求：射线探伤\r\n5.油漆品种、刷漆遍数：刷防锈漆一遍、刷调和漆三遍","t","0.719","","7855.19","5647.88","","505.92",""]
["7","010606001003","","钢支撑、钢拉条","1.钢材品种、规格 \r\n2.构件类型 \r\n3.安装高度 \r\n4.螺栓种类 \r\n5.探伤要求 \r\n6.防火要求","t","0.472","","8320.21","3927.14","","366.35",""]
["8","010606011004","","钢板天沟","1.钢材品种、规格：详见设计图\r\n2.形状：详见设计图\r\n","t","0.35","","10290.85","3601.80","","307.22",""]
["9","010606010006","","钢漏斗","1.钢材品种、规格：详见设计图\r\n2.形状：详见设计图\r\n","t","0.065","","7664.17","498.17","","33.30",""]
["10","010606013005","","零星钢构件","1.钢材品种、规格：详设计图纸\r\n","t","0.15","","8537.86","1280.68","","144.72",""]
["11","010902004011","","屋面排水管","1.排水管品种、规格:PVCφ150mm排水管\r\n2.接缝、嵌缝材料种类:密封胶","m","3","","35.36","106.08","","15.06",""]
["合　　计","","","","","","","","","47142.94","","7177.64",""]

{"sheet":"F.4 总价措施项目清单计价表(表-11)【建筑与装饰工程】","index":5,"n_rows":16,"n_cols":12,"rows_kept":16,"merged":[[0,0,0,11],[1,0,1,1],[1,2,1,5],[1,6,1,7],[1,8,1,11],[2,1,2,2],[2,3,2,4],[2,8,2,9],[3,1,3,2],[3,3,3,4],[3,8,3,9],[4,1,4,2],[4,3,4,4],[4,8,4,9],[5,1,5,2],[5,3,5,4],[5,8,5,9],[6,1,6,2],[6,3,6,4],[6,8,6,9],[7,1,7,2],[7,3,7,4],[7,8,7,9],[8,1,8,2],[8,3,8,4],[8,8,8,9],[9,1,9,2],[9,3,9,4],[9,8,9,9],[10,1,10,2],[10,3,10,4],[10,8,10,9],[11,1,11,2],[11,3,11,4],[11,8,11,9],[12,1,12,2],[12,3,12,4],[12,8,12,9],[13,1,13,2],[13,3,13,4],[13,8,13,9],[14,1,14,2],[14,3,14,4],[14,8,14,9],[15,0,15,6],[15,8,15,9]],"flags":["formulas_cached_only"]}
["总价措施项目清单计价表","","","","","","","","","","",""]
["工程名称：","","四川财经职业学院废旧物资堆放房工程\\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\r\n金额(元)","备注"]
["1","011707001001","","安全文明施工",""," "," ","1004.87","","",""," "]
["1.1","①","","环境保护","","分部分项工程量清单项目定额人工费+单价措施项目定额人工费","0.77","55.27","","",""," "]
["1.2","②","","文明施工","","分部分项工程量清单项目定额人工费+单价措施项目定额人工费","3.26","233.99","","",""," "]
["1.3","③","","安全施工","","分部分项工程量清单项目定额人工费+单价措施项目定额人工费","5.68","407.69","","",""," "]
["1.4","④","","临时设施","","分部分项工程量清单项目定额人工费+单价措施项目定额人工费","4.29","307.92","","",""," "]
["2","011707002001","","夜间施工",""," "," ","55.99","","",""," "]
["3","011707003001","","非夜间施工照明",""," "," ","","","",""," "]
["4","011707004001","","二次搬运",""," "," ","27.28","","",""," "]
["5","011707005001","","冬雨季施工",""," "," ","41.63","","",""," "]
["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",""," "," ","","","",""," "]
["8","011707008001","","工程定位复测费",""," "," ","10.05","","",""," "]
["合　　计","","","","","","","1139.82","-","","-","-"]

{"sheet":"H 规费、税金项目清单计价表(表-13)【建筑与装饰工程】","index":6,"n_rows":14,"n_cols":6,"rows_kept":14,"merged":[[0,0,0,5],[1,1,1,2],[1,3,1,4],[13,0,13,4]],"flags":["formulas_cached_only"]}
["规费、税金项目计价表","","","","",""]
["工程名称：","四川财经职业学院废旧物资堆放房工程\\单项工程1【建筑与装饰工程】","","标段：","",""]
["序号","项目名称","计算基础","计算基数","计算费率（％）","金额(元)"]
["1","规费","分部分项清单定额人工费+单价措施项目清单定额人工费"," "," ","552.68"]
["1.1","社会保险费","分部分项清单定额人工费+单价措施项目清单定额人工费"," "," ","459.37"]
["(1)","养老保险费","分部分项清单定额人工费+单价措施项目清单定额人工费","7177.64","3.8","272.75"]
["(2)","失业保险费","分部分项清单定额人工费+单价措施项目清单定额人工费","7177.64","0.3","21.53"]
["(3)","医疗保险费","分部分项清单定额人工费+单价措施项目清单定额人工费","7177.64","1.8","129.20"]
["(4)","工伤保险费","分部分项清单定额人工费+单价措施项目清单定额人工费","7177.64","0.4","28.71"]
["(5)","生育保险费","分部分项清单定额人工费+单价措施项目清单定额人工费","7177.64","0.1","7.18"]
["1.2","住房公积金","分部分项清单定额人工费+单价措施项目清单定额人工费","7177.64","1.3","93.31"]
["1.3","工程排污费","按工程所在地环境保护部门收取标准，按实计入"," "," "," "]
["2","销项增值税额","分部分项工程费+措施项目费+其他项目费+规费+创优质工程奖补偿奖励费-按规定不计税的工程设备金额-除税甲供材料（设备）设备费","48835.44","9","4395.19"]
["合计","","","","","4947.87"]

{"sheet":"L.2 承包人提供主要材料和工程设备一览表(表-21)【建筑~","index":7,"n_rows":36,"n_cols":10,"rows_kept":36,"merged":[[0,0,0,9],[1,1,1,4],[1,5,1,7],[1,8,1,9],[2,4,2,5],[3,4,3,5],[4,4,4,5],[5,4,5,5],[6,4,6,5],[7,4,7,5],[8,4,8,5],[9,4,9,5],[10,4,10,5],[11,4,11,5],[12,4,12,5],[13,4,13,5],[14,4,14,5],[15,4,15,5],[16,4,16,5],[17,4,17,5],[18,4,18,5],[19,4,19,5],[20,4,20,5],[21,4,21,5],[22,4,22,5],[23,4,23,5],[24,4,24,5],[25,4,25,5],[26,4,26,5],[27,4,27,5],[28,4,28,5],[29,4,29,5],[30,4,30,5],[31,4,31,5],[32,4,32,5],[33,4,33,5],[34,4,34,5],[35,4,35,5]],"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：","四川财经职业学院废旧物资堆放房工程\\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","水","m3","2.546"," ","","2.00","",""," "]
["2","柴油(机械)","kg","43.122"," ","","8.50","",""," "]
["3","汽油(机械)","kg","0.06"," ","","9.00","",""," "]
["4","商品混凝土 C20","m3","9.648"," ","","539.00","",""," "]
["5","其他材料费","元","327.79"," ","","1.00","",""," "]
["6","彩色涂层钢板","m2","290.205"," ","","46.84","",""," "]
["7","彩板屋面型钢","kg","225.428"," ","","4.00","",""," "]
["8","防雨自攻螺栓","只","130.368"," ","","0.40","",""," "]
["9","不锈钢铆钉","个","915.292"," ","","0.10","",""," "]
["10","金属胀锚螺栓","个","34.738"," ","","0.40","",""," "]
["11","密封胶条","m","598.769"," ","","0.30","",""," "]
["12","乙丙橡胶垫圈","个","130.368"," ","","0.80","",""," "]
["13","红丹酚醛防锈漆","kg","1.983"," ","","15.00","",""," "]
["14","调和漆 白酯胶调和漆","kg","1.793"," ","","12.00","",""," "]
["15","二等锯材","m3","0.025"," ","","1947.00","",""," "]
["16","焊条 综合","kg","9.954"," ","","5.50","",""," "]
["17","螺栓(综合)","kg","2.254"," ","","6.50","",""," "]
["18","加工铁件","kg","4.767"," ","","4.38","",""," "]
["19","成品钢支撑","t","0.472"," ","","6000.00","",""," "]
["20","成品不锈钢天沟","t","0.35"," ","","7500.00","",""," "]
["21","电焊丝","kg","2.45"," ","","5.00","",""," "]
["22","螺栓","kg","0.62"," ","","6.50","",""," "]
["23","成品零星钢构件综合","t","0.15"," ","","6000.00","",""," "]
["24","带帽螺栓（综合）","kg","1.178"," ","","6.50","",""," "]
["25","镀锌矩管柱 100*100*3","t","0.329"," ","","6000.00","",""," "]
["26","成品方形钢漏斗","t","0.065"," ","","6000.00","",""," "]
["27","电焊条","kg","0.818"," ","","5.50","",""," "]
["28","塑料弯管","个","0.189"," ","","9.00","",""," "]
["29","塑料膨胀螺栓 φ10×70","套","4.2"," ","","0.05","",""," "]
["30","铁卡箍","kg","0.75"," ","","6.00","",""," "]
["31","PVC聚氯乙烯粘合剂","kg","0.105"," ","","1.20","",""," "]
["32","PVC管 φ150","m","3.105"," ","","24.16","",""," "]
["33","镀锌矩管 80*60*3","t","0.719"," ","","6000.00","",""," "]