{"text_format":"3","workbook":"xls","n_sheets":21,"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)","D 工程计价总说明(表-01)","E.1 建设项目招标控制价投标报价汇总表(表-02)","E.2 单项工程招标控制价投标报价汇总表(表-03)","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)【细石混凝土地~","F.1.2 单价措施项目清单计价表(表-08)【细石混凝土地~","F.4 总价措施项目清单计价表(表-11)【细石混凝土地面】","G.1 其他项目清单计价汇总表(表-12)【细石混凝土地面】","G.2 暂列金额明细表(表-12-1)【细石混凝土地面】","H 规费、税金项目清单计价表(表-13-1)一般计税【细石混~","K.2 承包人提供主要材料和工程设备一览表(表-20)【细石~","E.3 单位工程招标控制价投标报价汇总表(表-04-1)一~1","F.1.1 分部分项工程清单计价表(表-08)【建筑与装饰工~","F.1.2 单价措施项目清单计价表(表-08)【建筑与装饰工~","F.4 总价措施项目清单计价表(表-11)【建筑与装饰工程】","G.1 其他项目清单计价汇总表(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】","H 规费、税金项目清单计价表(表-13-1)一般计税【建筑与~","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"]}
["","市民中心地下室地坪工程","","","工程"]
["招标控制价","","","",""]
["招  标  人:",""," ","",""]
["","","(单位盖章)","",""]
["造价咨询人:",""," ","",""]
["","","(单位盖章)","",""]
[" ","","","",""]
["  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":10,"rows_kept":13,"merged":[[0,1,0,7],[0,8,0,9],[1,0,1,9],[2,0,2,3],[2,4,2,8],[3,0,4,3],[3,4,4,8],[3,9,4,9],[4,0,4,3],[4,4,4,8],[5,0,5,1],[5,2,5,4],[5,6,5,9],[6,0,6,1],[6,2,6,4],[6,6,6,9],[7,0,7,1],[7,2,7,4],[7,6,7,9],[8,0,8,1],[8,2,8,4],[8,6,8,9],[9,0,9,1],[9,2,9,4],[9,6,9,9],[10,0,10,1],[10,2,10,4],[10,6,10,9],[11,0,11,2],[11,3,11,4],[11,5,11,6],[11,7,11,9],[12,0,12,9]],"flags":["formulas_cached_only"]}
["","市民中心地下室地坪工程","","","","","","","工程",""]
["招标控制价","","","","","","","","",""]
["招标控制价(小写):","","","","580152.13元","","","","",""]
["(大写):","","","","伍拾捌万零壹佰伍拾贰元壹角叁分","","","","",""]
["","","","","","","","","",""]
["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":"D 工程计价总说明(表-01)","index":2,"n_rows":7,"n_cols":3,"rows_kept":7,"merged":[[0,0,0,2],[2,0,2,2],[3,0,3,2],[4,0,4,2],[6,0,6,2]],"flags":["formulas_cached_only"]}
["总 说 明","",""]
["工程名称：","市民中心地下室地坪工程","第1页 共1页 "]
["1.工程概况\r\n建设规模：地面细石混凝土9252.53m2市民中心改造工程--地下负一层新增汽车疏散通道工程\r\n建设单位：什邡市恒升实业有限公司\r\n2.工程量清单编制依据\r\n2.1.中华人民共和国国家标准GB50500-2013《建设工程工程量清单计价规范》、GB50854-2013《房屋建筑与装饰工程工程量计算规范》、GB50856-2013《通用安装工程工程量计算规范》、GB50858-2013《园林绿化工程工程量计算规范》等9本工程量计算规范；四川省与之配套的相关文件的规定等。   \r\n2.2.2020《四川省建设工程工程量清单计价定额》及相关配套文件。\r\n2.3.材料价格执行2022年第8月《德阳工程造价信息》中德阳市什邡市建筑材料市场价格（含税价格）。\r\n2.4.成都上林设计装饰工程有限责任公司设计的施工图纸。\r\n2.5.四川省建设工程造价总站关于对各市（州）2020年《四川省建设工程工程量清单计价定额》人工费调整的批复（川建价发〔2022〕14号）。\r\n2.6.安全文明施工费根据 2020年《四川省建设工程工程量清单计价定额--构筑物工程、爆破工程、建筑安装工程费用、附录》有关规定计算。\r\n2.7.规费根据2020年《四川省建设工程工程量清单计价定额--构筑物工程、爆破工程、建筑安装工程费用、附录》有关规定计算。\r\n2.8.四川省住房和城乡建设厅关于重新调整《建筑业营业税改征增值税四川省建设工程计价依据调整办法》的通知（川建造价发〔2019〕180号、川建造价发〔2019〕181号）。\r\n2.9.施工现场情况、周边地面及地质状况、工程特点及常规施工方案等。\r\n2.10.国家有关法律、法规及有关现行的标准、技术规范、标准图集、技术资料。\r\n2.11.施工现场及其他相关资料。\r\n3.工程质量、材料、施工等的特殊要求\r\n3.1.工程质量及材料应达到国家、省、市现行验收标准，材料品质、规格必须符合设计要求，施工时必须符合施工规范及验收标准；\r\n3.2.材料要求：材料应符合现行相关的国家规范和设计要求，所有砼采用商品砼(强度等级按设计要求)，砂浆采用预拌砂浆，材料价格均为到场价格。\r\n3.3.施工要求：满足当地政府及建设部《建筑工程安全防护、文明施工措施费用及使用管理规定》。\r\n3.4.材料、设备选用必须满足设计图纸要求且达到国家或地方相关质量技术规范、标准的要求及招标人要求。\r\n","",""]
["","",""]
["","",""]
[]
[" 表-01 ","",""]

{"sheet":"E.1 建设项目招标控制价投标报价汇总表(表-02)","index":3,"n_rows":23,"n_cols":9,"rows_kept":23,"merged":[[0,0,0,8],[1,0,1,1],[1,2,1,6],[1,7,1,8],[2,0,3,1],[2,2,3,2],[2,3,2,4],[2,5,3,5],[2,6,2,8],[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],[19,0,19,4],[21,1,21,8],[22,0,22,8]],"flags":["formulas_cached_only"]}
["建设项目招标控制价/投标报价汇总表","","","","","","","",""]
["工程名称：","","市民中心地下室地坪工程","","","","","第1页共1页",""]
["序号","","单项工程名称 ","工程规模","","金额(元)","其中: (元)","",""]
["","","","数值","计量单位","","暂估价","安全文明施工费","规费"]
["1","","单项工程1"," ","平方米","580152.13"," ","8758.51","5923.19"]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["合　　计","","","","","580152.13"," ","8758.51","5923.19"]
[]
["注:","1.本表适用于建设项目招标控制价或投标报价的汇总；\r\n2.工程规模是指根据工程类型的特征进行描述的建筑面积、占地面积、体积、长度、宽度等具体数值及计量单位。","","","","","","",""]
["表-02","","","","","","","",""]

{"sheet":"E.2 单项工程招标控制价投标报价汇总表(表-03)","index":4,"n_rows":22,"n_cols":6,"rows_kept":22,"merged":[[0,0,0,5],[1,1,1,4],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,5],[19,0,19,1],[21,0,21,5]],"flags":["formulas_cached_only"]}
["单项工程招标控制价/投标报价汇总表","","","","",""]
["工程名称：","市民中心地下室地坪工程\\单项工程1","","","","第1页 共1页"]
["序号","单位工程名称 ","    金额(元)","其中：（元）","",""]
["","","","暂估价","安全文明\r\n 施工费 ","规费"]
["1","细石混凝土地面","385686.93"," ","4359.16","2965.10"]
["2","建筑与装饰工程","194465.20"," ","4399.35","2958.09"]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["合　　计","","580152.13"," ","8758.51","5923.19"]
[]
["注:本表适用于单项工程招标控制价或投标报价的汇总。暂估价包括分部分项工程中的暂估价和专业工程暂估价。                                                                                                                                                                                表-03 ","","","","",""]

{"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":5,"n_rows":22,"n_cols":5,"rows_kept":22,"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],[21,1,21,4]],"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：","","市民中心地下室地坪工程\\单项工程1【细石混凝土地面】","标段：","第1页 共1页"]
["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","313123.15"," "]
["1.1","","单价措施项目","4088.65"," "]
["2","","总价措施项目","5086.73","-"]
["2.1","","其中：安全文明施工费","4359.16","-"]
["3","","其他项目","31820.99","-"]
["3.1","","其中：暂列金额","31820.99","-"]
["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","2965.10","-"]
["5","","创优质工程奖补偿奖励费"," ","-"]
["6","","税前不含税工程造价","352995.97","-"]
["6.1","","其中：除税甲供材料（设备）费"," ","-"]
["7","","销项增值税额","31769.64","-"]
["8","","附加税","921.32","-"]
[" 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","","","385686.93"," "]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]

{"sheet":"F.1.1 分部分项工程清单计价表(表-08)【细石混凝土地~","index":6,"n_rows":16,"n_cols":13,"rows_kept":16,"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],[4,1,4,2],[4,6,4,7],[4,9,4,10],[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],[12,0,12,8],[12,9,12,10],[13,0,13,8],[13,9,13,10],[15,0,15,12]],"flags":["formulas_cached_only"]}
["分部分项工程清单与计价表","","","","","","","","","","","",""]
["工程名称：","","市民中心地下室地坪工程\\单项工程1【细石混凝土地面】","","","","","标段：","","","第1页 共1页","",""]
["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","暂估价"]
["1","011101006001","","50mmC20细石混凝土","1.厚度：50mm厚\r\n2.混凝土种类：商品细石混凝土\r\n3.混凝土强度：C20\r\n4.混凝土拌和料要求：外加剂种类、掺量、性能详设计及相关规范要求\r\n5.投标人根据本工程实际情况，考虑材料转运至施工场地费用进行综合报价\r\n6.本项含混凝土的所有外加剂、泵送（含电费、油费、水费等）费用，不因配合比和运输泵送方式不同而调整综合单价\r\n7.其他未尽事宜应满足设计及国家现行规范要求\r\n","m2","9252.53","","33.40","309034.50","","60048.92",""]
["","","","","","","","","","","","",""]
["","","","","","","","","","","","",""]
["","","","","","","","","","","","",""]
["","","","","","","","","","","","",""]
["","","","","","","","","","","","",""]
["","","","","","","","","","","","",""]
["本页小计","","","","","","","","","309034.50","","60048.92",""]
["合    计","","","","","","","","","309034.50","","60048.92",""]
[]
["表-08 ","","","","","","","","","","","",""]

{"sheet":"F.1.2 单价措施项目清单计价表(表-08)【细石混凝土地~","index":7,"n_rows":14,"n_cols":13,"rows_kept":14,"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],[4,1,4,2],[4,6,4,7],[4,9,4,10],[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],[10,0,10,8],[10,9,10,10],[11,0,11,8],[11,9,11,10],[13,0,13,12]],"flags":["formulas_cached_only"]}
["单价措施项目清单与计价表","","","","","","","","","","","",""]
["工程名称：","","市民中心地下室地坪工程\\单项工程1【细石混凝土地面】","","","","","标段：","","","第1页共1页","",""]
["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","暂估价"]
["1","011702001010","","分仓模板","1.支模高度：综合\r\n2.模板类型：钢模、木模、竹胶板、覆模板、覆模竹胶板、复合纤维板或其他复合模板等综合考虑\r\n3.支架材料：投标人自行考虑\r\n4.无论是采用普通模板还是清水模板均综合考虑，综合单价不做调整\r\n5.综合单价内应包含模板支架及模板的制作、安装、拆除、整理堆放、维修、维护、场内外运输、清理模板粘物及模内杂物、刷隔离剂等相关费用\r\n6.其他：满足设计、规范及招标技术要求","m2","107.88","","37.90","4088.65","","1723.92",""]
["","","","","","","","","","","","",""]
["","","","","","","","","","","","",""]
["","","","","","","","","","","","",""]
["","","","","","","","","","","","",""]
["本页小计","","","","","","","","","4088.65","","1723.92",""]
["合    计","","","","","","","","","4088.65","","1723.92"," "]
[]
["表-08 ","","","","","","","","","","","",""]

{"sheet":"F.4 总价措施项目清单计价表(表-11)【细石混凝土地面】","index":8,"n_rows":41,"n_cols":9,"rows_kept":41,"merged":[[0,0,0,8],[1,1,1,3],[1,4,1,6],[1,7,1,8],[15,0,15,8],[16,0,16,8],[17,0,17,8],[18,1,18,3],[18,4,18,6],[18,7,18,8],[37,0,37,4],[39,0,39,8],[40,0,40,8]],"flags":["formulas_cached_only"]}
["总价措施项目清单计价表","","","","","","","",""]
["工程名称：","市民中心地下室地坪工程\\单项工程1【细石混凝土地面】","","","标段：","","","第1页 共2页",""]
["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","011707001002","安全文明施工费"," "," ","4359.16","",""," "]
["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","344.97","",""," "]
["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)","1.35","846.74","",""," "]
["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)","2.1","1317.16","",""," "]
["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)","2.95","1850.29","",""," "]
["2","011707002003","夜间施工增加费"," "," ","301.06","",""," "]
["3","011707003004","非夜间施工照明"," "," ","","",""," "]
["4","011707004005","二次搬运费"," "," ","144.26","",""," "]
["5","011707005006","冬雨季施工增加费"," "," ","225.80","",""," "]
["6","011707006007","地上、地下设施、建筑物的临时保护设施"," "," ","","",""," "]
["7","011707007008","已完工程及设备保护费"," "," ","","",""," "]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]
["总价措施项目清单计价表","","","","","","","",""]
["工程名称：","市民中心地下室地坪工程\\单项工程1【细石混凝土地面】","","","标段：","","","第2页 共2页",""]
["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"]
["8","011707008009","工程定位复测费"," "," ","56.45","",""," "]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["合计","","","","","5086.73","","",""]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]

{"sheet":"G.1 其他项目清单计价汇总表(表-12)【细石混凝土地面】","index":9,"n_rows":23,"n_cols":5,"rows_kept":23,"merged":[[0,0,0,4],[1,2,1,3],[20,0,20,1],[22,0,22,4]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表","","","",""]
["工程名称：","市民中心地下室地坪工程\\单项工程1【细石混凝土地面】","标段：","","第1页 共1页"]
["序号","项 目 名 称","金额(元) ","结算金额（元）","备注"]
["1","暂列金额","31820.99","","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","","31820.99","","-"]
[]
["注：材料（工程设备）暂估单价进入清单项目综合单价，此处不汇总。                                                                          表-12 ","","","",""]

{"sheet":"G.2 暂列金额明细表(表-12-1)【细石混凝土地面】","index":10,"n_rows":23,"n_cols":6,"rows_kept":23,"merged":[[0,0,0,5],[1,2,1,4],[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],[16,1,16,2],[17,1,17,2],[18,1,18,2],[19,1,19,2],[20,0,20,3],[22,0,22,5]],"flags":["formulas_cached_only"]}
["暂列金额明细表","","","","",""]
["工程名称：","市民中心地下室地坪工程\\单项工程1【细石混凝土地面】","标段：","","","第1页共1页"]
["序号","项目名称","","计量单位","暂定金额(元)","备注"]
["1","暂列金额","","项","31820.99"," "]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["合　　计","","","","31820.99","-"]
[]
["注：此表由招标人填写，如不能详列，也可只列暂定金额总额，投标人应将上述暂列金额计入投标总价中。\r\n                                                                                                                                  表-12-1","","","","",""]

{"sheet":"H 规费、税金项目清单计价表(表-13-1)一般计税【细石混~","index":11,"n_rows":19,"n_cols":6,"rows_kept":19,"merged":[[0,0,0,5],[1,0,1,5],[2,1,2,2],[2,3,2,4],[16,0,16,3],[18,0,18,5]],"flags":["formulas_cached_only"]}
["规费、税金项目计价表","","","","",""]
["（适用于一般计税方法）","","","","",""]
["工程名称：","市民中心地下室地坪工程\\单项工程1【细石混凝土地面】","","标段：","","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(元)"]
["1","规费","分部分项定额人工费+单价措施项目定额人工费","61772.84","4.8","2965.10"]
["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+按实计算费用+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）费","352995.97","9","31769.64"]
["3","附加税","分部分项工程费+措施项目费+其他项目费+规费+按实计算费用+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）费","352995.97","0.261","921.32"]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["合  计","","","","","35656.06"]
[]
["表-13-1 ","","","","",""]

{"sheet":"K.2 承包人提供主要材料和工程设备一览表(表-20)【细石~","index":12,"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],[22,1,22,10],[23,0,23,10]],"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：","","市民中心地下室地坪工程\\单项工程1【细石混凝土地面】","","","","标段：","","","第1页共1页",""]
["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","15.3"," ",""," ","1.00"," "," "]
["2","","水","m3","37.01"," ",""," ","3.50"," "," "]
["3","","商品细石混凝土 C20","m3","467.251"," ",""," ","500.00"," "," "]
["4","","二等锯材","m3","0.503"," ",""," ","2200.00"," "," "]
["5","","复合模板","m2","26.624"," ",""," ","27.34"," "," "]
["6","","柴油(机械)","L","2.562"," ",""," ","7.25"," "," "]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]

{"sheet":"E.3 单位工程招标控制价投标报价汇总表(表-04-1)一~1","index":13,"n_rows":22,"n_cols":5,"rows_kept":22,"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],[21,1,21,4]],"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：","","市民中心地下室地坪工程\\单项工程1【建筑与装饰工程】","标段：","第1页 共1页"]
["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","153979.26"," "]
["1.1","","单价措施项目","5001.63"," "]
["2","","总价措施项目","5133.63","-"]
["2.1","","其中：安全文明施工费","4399.35","-"]
["3","","其他项目","15911.29","-"]
["3.1","","其中：暂列金额","15911.29","-"]
["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","2958.09","-"]
["5","","创优质工程奖补偿奖励费"," ","-"]
["6","","税前不含税工程造价","177982.27","-"]
["6.1","","其中：除税甲供材料（设备）费"," ","-"]
["7","","销项增值税额","16018.40","-"]
["8","","附加税","464.53","-"]
[" 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","","","194465.20"," "]
[]
["注: ","1.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。\r\n2.税前不含税工程造价6=1+2+3+4+5。（其中各项费用均不含税）\r\n3.销项增值税额=[税前不含税工程造价-按规定不计税的工程设备金额-除税甲供材料（设备）费]×税率。\r\n                                                                                                                              表-04-1","","",""]

{"sheet":"F.1.1 分部分项工程清单计价表(表-08)【建筑与装饰工~","index":14,"n_rows":75,"n_cols":13,"rows_kept":75,"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],[4,1,4,2],[4,6,4,7],[4,9,4,10],[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],[16,1,16,2],[16,6,16,7],[16,9,16,10],[17,0,17,8],[17,9,17,10],[19,0,19,12],[20,0,20,12],[21,0,21,1],[21,2,21,6],[21,7,21,9],[21,10,21,12],[22,0,24,0],[22,1,24,2],[22,3,24,3],[22,4,24,4],[22,5,24,5],[22,6,24,7],[22,8,22,12],[23,8,24,8],[23,9,24,10],[23,11,23,12],[24,1,24,2],[24,6,24,7],[24,9,24,10],[25,1,25,2],[25,6,25,7],[25,9,25,10],[26,1,26,2],[26,6,26,7],[26,9,26,10],[27,1,27,2],[27,6,27,7],[27,9,27,10],[28,1,28,2],[28,6,28,7],[28,9,28,10],[29,1,29,2],[29,6,29,7],[29,9,29,10],[30,1,30,2],[30,6,30,7],[30,9,30,10],[31,1,31,2],[31,6,31,7],[31,9,31,10],[32,1,32,2],[32,6,32,7],[32,9,32,10],[33,1,33,2],[33,6,33,7],[33,9,33,10],[34,1,34,2],[34,6,34,7],[34,9,34,10],[35,1,35,2],[35,6,35,7],[35,9,35,10],[36,1,36,2],[36,6,36,7],[36,9,36,10],[37,1,37,2],[37,6,37,7],[37,9,37,10],[38,0,38,8],[38,9,38,10],[40,0,40,12],[41,0,41,12],[42,0,42,1],[42,2,42,6],[42,7,42,9],[42,10,42,12],[43,0,45,0],[43,1,45,2],[43,3,45,3],[43,4,45,4],[43,5,45,5],[43,6,45,7],[43,8,43,12],[44,8,45,8],[44,9,45,10],[44,11,44,12],[45,1,45,2],[45,6,45,7],[45,9,45,10],[46,1,46,2],[46,6,46,7],[46,9,46,10],[47,1,47,2],[47,6,47,7],[47,9,47,10],[48,1,48,2],[48,6,48,7],[48,9,48,10],[49,1,49,2],[49,6,49,7],[49,9,49,10],[50,1,50,2],[50,6,50,7],[50,9,50,10],[51,1,51,2],[51,6,51,7],[51,9,51,10],[52,0,52,8],[52,9,52,10],[54,0,54,12],[55,0,55,12],[56,0,56,1],[56,2,56,6],[56,7,56,9],[56,10,56,12],[57,0,59,0],[57,1,59,2],[57,3,59,3],[57,4,59,4],[57,5,59,5],[57,6,59,7],[57,8,57,12],[58,8,59,8],[58,9,59,10],[58,11,58,12],[59,1,59,2],[59,6,59,7],[59,9,59,10],[60,1,60,2],[60,6,60,7],[60,9,60,10],[61,1,61,2],[61,6,61,7],[61,9,61,10],[62,1,62,2],[62,6,62,7],[62,9,62,10],[63,1,63,2],[63,6,63,7],[63,9,63,10],[64,1,64,2],[64,6,64,7],[64,9,64,10],[65,1,65,2],[65,6,65,7],[65,9,65,10],[66,1,66,2],[66,6,66,7],[66,9,66,10],[67,1,67,2],[67,6,67,7],[67,9,67,10],[68,1,68,2],[68,6,68,7],[68,9,68,10],[69,1,69,2],[69,6,69,7],[69,9,69,10],[70,1,70,2],[70,6,70,7],[70,9,70,10],[71,0,71,8],[71,9,71,10],[72,0,72,8],[72,9,72,10],[74,0,74,12]],"flags":["formulas_cached_only"]}
["分部分项工程清单与计价表","","","","","","","","","","","",""]
["工程名称：","","市民中心地下室地坪工程\\单项工程1【建筑与装饰工程】","","","","","标段：","","","第1页 共4页","",""]
["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","暂估价"]
["1","010604001011","","钢梁GJL1","1.钢材品种、规格：HN300*150*6.5*9，详见设计图\r\n2.油漆品种、刷漆遍数：刷防锈漆二遍","t","0.853","","7595.58","6479.03","","851.64",""]
["2","010516002012","","锚板","新增钢梁与原混凝土梁连接处的锚板，板厚10厚、16厚","t","0.233","","8082.94","1883.33","","462.94",""]
["3","010516001013","","M16对拉螺杆","1.钢材种类、规格:Φ16mm\r\n","个","36","","19.05","685.80","","388.80",""]
["4","010516001014","","螺栓M20","1.钢材种类、规格:Φ20mm","个","28","","31.12","871.36","","503.16",""]
["5","自编015","","次梁粘钢加固 厚度≤5","次梁粘钢加固 厚度≤5","m2","11.94","","606.66","7243.52","","2750.74",""]
["6","自编016","","M12化学螺栓","M12化学螺栓","个","56","","10.58","592.48","","337.12",""]
["7","010503002017","","梁加大截面加固（C35灌浆料）","C35灌浆料","m3","3.36","","957.45","3217.03","","1021.44",""]
["8","自编018","","砼凿毛","新旧混凝土交界面凿毛","m2","41.74","","86.72","3619.69","","978.39",""]
["9","010515001019","","现浇构件钢筋 HPB300 直径≤10",".钢筋种类、规格：HPB300 直径≤10（含植量）","t","0.108","","6414.76","692.79","","127.52",""]
["10","010515001020","","现浇构件钢筋 HRB400 直径≤10",".钢筋种类、规格：HRB400 直径≤10","t","0.832","","6422.24","5343.30","","1076.82",""]
["11","010515001021","","现浇构件钢筋 HRB400  直径φ12～φ14","钢筋种类、规格:HRB400 直径φ12～φ14（含植筋）","t","0.095","","6289.90","597.54","","116.78",""]
["12","010515001022","","现浇构件钢筋 HRB400 直径＞16","1.钢筋种类、规格：HRB400 直径＞16（含植筋）","t","0.922","","6274.94","5785.49","","1145.70",""]
["本页小计","","","","","","","","","37011.36","","9761.05",""]
[]
["表-08 ","","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","","",""]
["工程名称：","","市民中心地下室地坪工程\\单项工程1【建筑与装饰工程】","","","","","标段：","","","第2页 共4页","",""]
["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","暂估价"]
["13","自编023","","植筋 直径φ8","植筋 直径φ8","个","214","","5.54","1185.56","","678.38",""]
["14","自编024","","植筋 直径φ14","植筋 直径φ14","个","4","","14.31","57.24","","34.28",""]
["15","自编025","","植筋 直径φ20","植筋 直径φ20","个","12","","31.12","373.44","","215.64",""]
["16","自编026","","植筋 直径φ25\r\n","植筋 直径φ25\r\n","个","8","","42.17","337.36","","200.56",""]
["17","自编027","","梁底、梁顶碳纤维加固（2层）","梁底、梁顶碳纤维加固（2层）","m2","11.27","","722.07","8137.73","","3128.44",""]
["18","自编028","","碳纤维加固（压条、U型箍 1层）","碳纤维加固（压条、U型箍 1层）","m2","23.27","","458.18","10661.85","","4304.02",""]
["19","自编029","","板顶碳纤维加固（1层）","板顶碳纤维加固（1层）","m2","104.81","","458.18","48021.85","","19385.66",""]
["20","010502001030","","矩形柱 XZZ1 C30","1.混凝土种类 :商品混凝土\r\n2.混凝土强度等级：C30","m3","0.04","","605.00","24.20","","2.07",""]
["21","010503002031","","矩形梁 C30","1.混凝土种类 :商品混凝土\r\n2.混凝土强度等级：C30","m3","3.66","","590.31","2160.53","","147.06",""]
["22","010505003032","","新增坡道板 C30","1.混凝土种类 :商品混凝土\r\n2.混凝土强度等级：C30","m3","2.13","","600.70","1279.49","","99.68",""]
["23","011101003033","","素混凝土回填","1.回填区域：详设计\r\n2.混凝土种类 :商品混凝土\r\n3.混凝土强度等级：C20","m2","58.24","","96.30","5608.51","","1225.95",""]
["24","011101001034","","40厚1:2.5水泥豆石面层","1、40厚1:2.5水泥豆石面层,表面刻逆齿防滑条\r\n2、水泥浆结合层一道\r\n","m2","100","","60.56","6056.00","","2660.00",""]
["25","011301001035","","天棚抹灰","20厚1:2水泥砂浆抹灰","m2","100","","25.46","2546.00","","1463.00",""]
["本页小计","","","","","","","","","86449.76","","33544.74",""]
[]
["表-08 ","","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","","",""]
["工程名称：","","市民中心地下室地坪工程\\单项工程1【建筑与装饰工程】","","","","","标段：","","","第3页 共4页","",""]
["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","暂估价"]
["26","011407002036","","无机涂料天棚","1、钢筋混凝土结构板，详结构，板面提浆压光\r\n2、20厚1:2水泥砂浆抹灰（另计）\r\n3、腻子两遍\r\n4、无机涂料两遍","m2","100","","52.41","5241.00","","2515.00",""]
["27","010401003037","","实心砖墙","1、内侧20厚1:2水泥砂浆抹灰（另计）\r\n2、M5水泥砂浆砌筑MU5页岩实心砖\r\n3、20厚1:2水泥砂浆抹灰（另计）\r\n4、腻子两遍（另计）\r\n5、无机涂料两遍（外侧）（另计）","m3","4.34","","580.61","2519.85","","761.32",""]
["28","011201001038","","墙面一般抹灰-内侧","内侧20厚1:2水泥砂浆抹灰","m2","21.94","","34.55","758.03","","316.16",""]
["29","011201001039","","墙面一般抹灰-外侧","20厚1:2水泥砂浆抹灰","m2","21.7","","45.57","988.87","","506.04",""]
["30","011407001040","","墙面喷刷涂料","1.腻子两遍\r\n2.无机涂料两遍（外侧）","m2","21.7","","50.79","1102.14","","519.28",""]
["31","011602002041","","基坑底板拆除","1.构件名称：详设计 \r\n2.拆除构件的厚度或规格尺寸：详设计  \r\n3.构件表面的附着物种类：详设计 ","m3","5.1","","421.60","2150.16","","1718.09",""]
["本页小计","","","","","","","","","12760.05","","6335.89",""]
[]
["表-08 ","","","","","","","","","","","",""]
["分部分项工程清单与计价表","","","","","","","","","","","",""]
["工程名称：","","市民中心地下室地坪工程\\单项工程1【建筑与装饰工程】","","","","","标段：","","","第4页 共4页","",""]
["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","暂估价"]
["32","011602002042","","基坑井壁拆除","1.构件名称：详设计  \r\n2.拆除构件的厚度或规格尺寸：详设计  \r\n3.构件表面的附着物种类：详设计 ","m3","18.71","","590.94","11056.49","","8914.75",""]
["33","010505003043","","封板 C30","1.混凝土种类 ：商品砼\r\n2.混凝土强度等级：C30","m3","1.72","","588.67","1012.51","","67.06",""]
["34","011601001044","","砖砌体拆除","1.砌体名称：墙体 \r\n2.砌体材质：砖砌体\r\n3.拆除高度：详设计 \r\n4.拆除砌体的截面尺寸：详设计 \r\n5.运距：综合考虑","m3","7.2","","95.48","687.46","","489.96",""]
["","","","","","","","","","","","",""]
["","","","","","","","","","","","",""]
["","","","","","","","","","","","",""]
["","","","","","","","","","","","",""]
["","","","","","","","","","","","",""]
["","","","","","","","","","","","",""]
["","","","","","","","","","","","",""]
["","","","","","","","","","","","",""]
["本页小计","","","","","","","","","12756.46","","9471.77",""]
["合    计","","","","","","","","","148977.63","","59113.45",""]
[]
["表-08 ","","","","","","","","","","","",""]

{"sheet":"F.1.2 单价措施项目清单计价表(表-08)【建筑与装饰工~","index":15,"n_rows":36,"n_cols":13,"rows_kept":36,"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],[4,1,4,2],[4,6,4,7],[4,9,4,10],[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],[10,0,10,8],[10,9,10,10],[12,0,12,12],[13,0,13,12],[14,0,14,1],[14,2,14,6],[14,7,14,9],[14,10,14,12],[15,0,17,0],[15,1,17,2],[15,3,17,3],[15,4,17,4],[15,5,17,5],[15,6,17,7],[15,8,15,12],[16,8,17,8],[16,9,17,10],[16,11,16,12],[17,1,17,2],[17,6,17,7],[17,9,17,10],[18,1,18,2],[18,6,18,7],[18,9,18,10],[19,0,19,8],[19,9,19,10],[21,0,21,12],[22,0,22,12],[23,0,23,1],[23,2,23,6],[23,7,23,9],[23,10,23,12],[24,0,26,0],[24,1,26,2],[24,3,26,3],[24,4,26,4],[24,5,26,5],[24,6,26,7],[24,8,24,12],[25,8,26,8],[25,9,26,10],[25,11,25,12],[26,1,26,2],[26,6,26,7],[26,9,26,10],[27,1,27,2],[27,6,27,7],[27,9,27,10],[28,1,28,2],[28,6,28,7],[28,9,28,10],[29,1,29,2],[29,6,29,7],[29,9,29,10],[30,1,30,2],[30,6,30,7],[30,9,30,10],[31,1,31,2],[31,6,31,7],[31,9,31,10],[32,0,32,8],[32,9,32,10],[33,0,33,8],[33,9,33,10],[35,0,35,12]],"flags":["formulas_cached_only"]}
["单价措施项目清单与计价表","","","","","","","","","","","",""]
["工程名称：","","市民中心地下室地坪工程\\单项工程1【建筑与装饰工程】","","","","","标段：","","","第1页共3页","",""]
["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","暂估价"]
[" "," ","","脚手架工程"," "," "," ",""," "," ",""," "," "]
["1","011701001053","","综合脚手架","1．建筑结构形式：综合考虑 \r\n2．檐口高度：综合考虑 ","m2","100","","13.09","1309.00","","789.00",""]
[" "," ","","小计"," "," "," ",""," ","1309.00","","789.00"," "]
[" "," ","","混凝土模板及支架（撑 ）"," "," "," ",""," "," ",""," "," "]
["2","011702002054","","矩形柱","1.支模高度：综合\r\n2.模板类型：钢模、木模、竹胶板、覆模板、覆模竹胶板、复合纤维板或其他复合模板等综合考虑\r\n3.支架材料：投标人自行考虑\r\n4.无论是采用普通模板还是清水模板均综合考虑，综合单价不做调整\r\n5.综合单价内应包含模板支架及模板的制作、安装、拆除、整理堆放、维修、维护、场内外运输、清理模板粘物及模内杂物、刷隔离剂等相关费用\r\n6.其他：满足设计、规范及招标技术要求","m2","0.04","","60.11","2.40","","1.07",""]
["本页小计","","","","","","","","","1311.40","","790.07",""]
[]
["表-08 ","","","","","","","","","","","",""]
["单价措施项目清单与计价表","","","","","","","","","","","",""]
["工程名称：","","市民中心地下室地坪工程\\单项工程1【建筑与装饰工程】","","","","","标段：","","","第2页共3页","",""]
["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","暂估价"]
["3","011702006055","","矩形梁","1.支模高度：综合\r\n2.模板类型：钢模、木模、竹胶板、覆模板、覆模竹胶板、复合纤维板或其他复合模板等综合考虑\r\n3.支架材料：投标人自行考虑\r\n4.无论是采用普通模板还是清水模板均综合考虑，综合单价不做调整\r\n5.综合单价内应包含模板支架及模板的制作、安装、拆除、整理堆放、维修、维护、场内外运输、清理模板粘物及模内杂物、刷隔离剂等相关费用\r\n6.其他：满足设计、规范及招标技术要求","m2","27.72","","64.82","1796.81","","926.13",""]
["本页小计","","","","","","","","","1796.81","","926.13",""]
[]
["表-08 ","","","","","","","","","","","",""]
["单价措施项目清单与计价表","","","","","","","","","","","",""]
["工程名称：","","市民中心地下室地坪工程\\单项工程1【建筑与装饰工程】","","","","","标段：","","","第3页共3页","",""]
["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","暂估价"]
["4","011702016056","","平板","1.支模高度：综合\r\n2.模板类型：钢模、木模、竹胶板、覆模板、覆模竹胶板、复合纤维板或其他复合模板等综合考虑\r\n3.支架材料：投标人自行考虑\r\n4.无论是采用普通模板还是清水模板均综合考虑，综合单价不做调整\r\n5.综合单价内应包含模板支架及模板的制作、安装、拆除、整理堆放、维修、维护、场内外运输、清理模板粘物及模内杂物、刷隔离剂等相关费用\r\n6.其他：满足设计、规范及招标技术要求","m2","31.4","","60.30","1893.42","","797.25",""]
[" "," ","","小计"," "," "," ",""," ","3692.63","","1724.45"," "]
["","","","","","","","","","","","",""]
["","","","","","","","","","","","",""]
["","","","","","","","","","","","",""]
["本页小计","","","","","","","","","1893.42","","797.25",""]
["合    计","","","","","","","","","5001.63","","2513.45"," "]
[]
["表-08 ","","","","","","","","","","","",""]

{"sheet":"F.4 总价措施项目清单计价表(表-11)【建筑与装饰工程】","index":16,"n_rows":41,"n_cols":9,"rows_kept":41,"merged":[[0,0,0,8],[1,1,1,3],[1,4,1,6],[1,7,1,8],[15,0,15,8],[16,0,16,8],[17,0,17,8],[18,1,18,3],[18,4,18,6],[18,7,18,8],[37,0,37,4],[39,0,39,8],[40,0,40,8]],"flags":["formulas_cached_only"]}
["总价措施项目清单计价表","","","","","","","",""]
["工程名称：","市民中心地下室地坪工程\\单项工程1【建筑与装饰工程】","","","标段：","","","第1页 共2页",""]
["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","011707001045","安全文明施工费"," "," ","4399.35","",""," "]
["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","348.15","",""," "]
["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)","1.35","854.55","",""," "]
["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)","2.1","1329.30","",""," "]
["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)","2.95","1867.35","",""," "]
["2","011707002046","夜间施工增加费"," "," ","303.84","",""," "]
["3","011707003047","非夜间施工照明"," "," ","","",""," "]
["4","011707004048","二次搬运费"," "," ","145.59","",""," "]
["5","011707005049","冬雨季施工增加费"," "," ","227.88","",""," "]
["6","011707006050","地上、地下设施、建筑物的临时保护设施"," "," ","","",""," "]
["7","011707007051","已完工程及设备保护费"," "," ","","",""," "]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]
["总价措施项目清单计价表","","","","","","","",""]
["工程名称：","市民中心地下室地坪工程\\单项工程1【建筑与装饰工程】","","","标段：","","","第2页 共2页",""]
["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"]
["8","011707008052","工程定位复测费"," "," ","56.97","",""," "]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["合计","","","","","5133.63","","",""]
[]
["注：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。用于投标报价时，“调整费率”及“调整后的金额”无需填写。 ","","","","","","","",""]
["表-11 ","","","","","","","",""]

{"sheet":"G.1 其他项目清单计价汇总表(表-12)【建筑与装饰工程】","index":17,"n_rows":23,"n_cols":5,"rows_kept":23,"merged":[[0,0,0,4],[1,2,1,3],[20,0,20,1],[22,0,22,4]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表","","","",""]
["工程名称：","市民中心地下室地坪工程\\单项工程1【建筑与装饰工程】","标段：","","第1页 共1页"]
["序号","项 目 名 称","金额(元) ","结算金额（元）","备注"]
["1","暂列金额","15911.29","","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","","15911.29","","-"]
[]
["注：材料（工程设备）暂估单价进入清单项目综合单价，此处不汇总。                                                                          表-12 ","","","",""]

{"sheet":"G.2 暂列金额明细表(表-12-1)【建筑与装饰工程】","index":18,"n_rows":23,"n_cols":6,"rows_kept":23,"merged":[[0,0,0,5],[1,2,1,4],[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],[16,1,16,2],[17,1,17,2],[18,1,18,2],[19,1,19,2],[20,0,20,3],[22,0,22,5]],"flags":["formulas_cached_only"]}
["暂列金额明细表","","","","",""]
["工程名称：","市民中心地下室地坪工程\\单项工程1【建筑与装饰工程】","标段：","","","第1页共1页"]
["序号","项目名称","","计量单位","暂定金额(元)","备注"]
["1","暂列金额","","项","15911.29"," "]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["合　　计","","","","15911.29","-"]
[]
["注：此表由招标人填写，如不能详列，也可只列暂定金额总额，投标人应将上述暂列金额计入投标总价中。\r\n                                                                                                                                  表-12-1","","","","",""]

{"sheet":"H 规费、税金项目清单计价表(表-13-1)一般计税【建筑与~","index":19,"n_rows":19,"n_cols":6,"rows_kept":19,"merged":[[0,0,0,5],[1,0,1,5],[2,1,2,2],[2,3,2,4],[16,0,16,3],[18,0,18,5]],"flags":["formulas_cached_only"]}
["规费、税金项目计价表","","","","",""]
["（适用于一般计税方法）","","","","",""]
["工程名称：","市民中心地下室地坪工程\\单项工程1【建筑与装饰工程】","","标段：","","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(元)"]
["1","规费","分部分项定额人工费+单价措施项目定额人工费","61626.90","4.8","2958.09"]
["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+按实计算费用+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）费","177982.27","9","16018.40"]
["3","附加税","分部分项工程费+措施项目费+其他项目费+规费+按实计算费用+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）费","177982.27","0.261","464.53"]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["合  计","","","","","19441.02"]
[]
["表-13-1 ","","","","",""]

{"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":20,"n_rows":72,"n_cols":11,"rows_kept":72,"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],[22,1,22,10],[23,0,23,10],[24,0,24,10],[25,0,25,1],[25,2,25,5],[25,6,25,8],[25,9,25,10],[26,0,26,1],[26,5,26,6],[27,0,27,1],[27,5,27,6],[28,0,28,1],[28,5,28,6],[29,0,29,1],[29,5,29,6],[30,0,30,1],[30,5,30,6],[31,0,31,1],[31,5,31,6],[32,0,32,1],[32,5,32,6],[33,0,33,1],[33,5,33,6],[34,0,34,1],[34,5,34,6],[35,0,35,1],[35,5,35,6],[36,0,36,1],[36,5,36,6],[37,0,37,1],[37,5,37,6],[38,0,38,1],[38,5,38,6],[39,0,39,1],[39,5,39,6],[40,0,40,1],[40,5,40,6],[41,0,41,1],[41,5,41,6],[42,0,42,1],[42,5,42,6],[43,0,43,1],[43,5,43,6],[44,0,44,1],[44,5,44,6],[46,1,46,10],[47,0,47,10],[48,0,48,10],[49,0,49,1],[49,2,49,5],[49,6,49,8],[49,9,49,10],[50,0,50,1],[50,5,50,6],[51,0,51,1],[51,5,51,6],[52,0,52,1],[52,5,52,6],[53,0,53,1],[53,5,53,6],[54,0,54,1],[54,5,54,6],[55,0,55,1],[55,5,55,6],[56,0,56,1],[56,5,56,6],[57,0,57,1],[57,5,57,6],[58,0,58,1],[58,5,58,6],[59,0,59,1],[59,5,59,6],[60,0,60,1],[60,5,60,6],[61,0,61,1],[61,5,61,6],[62,0,62,1],[62,5,62,6],[63,0,63,1],[63,5,63,6],[64,0,64,1],[64,5,64,6],[65,0,65,1],[65,5,65,6],[66,0,66,1],[66,5,66,6],[67,0,67,1],[67,5,67,6],[68,0,68,1],[68,5,68,6],[70,1,70,10],[71,0,71,10]],"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：","","市民中心地下室地坪工程\\单项工程1【建筑与装饰工程】","","","","标段：","","","第1页共3页",""]
["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","","成品钢板H形钢梁","t","0.853"," ",""," ","4930.00"," "," "]
["2","","二等锯材","m3","0.377"," ",""," ","2200.00"," "," "]
["3","","加工铁件","kg","1.721"," ",""," ","4.52"," "," "]
["4","","焊条 综合","kg","2.724"," ",""," ","4.30"," "," "]
["5","","电焊丝","kg","2.68"," ",""," ","5.50"," "," "]
["6","","螺栓 综合","kg","0.205"," ",""," ","4.20"," "," "]
["7","","其他材料费","元","1900.176"," ",""," ","1.00"," "," "]
["8","","柴油(机械)","L","45.007"," ",""," ","7.25"," "," "]
["9","","喷砂嘴","个","0.273"," ",""," ","46.90"," "," "]
["10","","胶管 φ50","m","0.691"," ",""," ","4.00"," "," "]
["11","","红丹酚醛防锈漆","kg","12.061"," ",""," ","10.00"," "," "]
["12","","汽油","L","5.235"," ",""," ","7.58"," "," "]
["13","","预埋铁件","kg","243.485"," ",""," ","4.52"," "," "]
["14","","电焊条 综合","kg","7.689"," ",""," ","5.50"," "," "]
["15","","水","m3","13.453"," ",""," ","3.50"," "," "]
["16","","结构植筋胶","L","16.739"," ",""," ","44.25"," "," "]
["17","","合金钢钻头 综合","个","11.138"," ",""," ","9.68"," "," "]
["18","","钢材 综合","t","0.398"," ",""," ","5470.00"," "," "]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]
[" 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：","","市民中心地下室地坪工程\\单项工程1【建筑与装饰工程】","","","","标段：","","","第2页共3页",""]
["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"]
["19","","粘钢胶","kg","59.318"," ",""," ","19.47"," "," "]
["20","","商品混凝土 C35","m3","3.461"," ",""," ","540.00"," "," "]
["21","","刀片 D1000","片","4.633"," ",""," ","486.96"," "," "]
["22","","焊条 (高强钢筋用)","kg","8.787"," ",""," ","5.50"," "," "]
["23","","碳纤维布 300g","m2","165.682"," ",""," ","74.47"," "," "]
["24","","粘碳纤维胶","kg","225.93"," ",""," ","36.06"," "," "]
["25","","找平胶","kg","167.22"," ",""," ","60.18"," "," "]
["26","","商品混凝土 C30","m3","7.676"," ",""," ","525.00"," "," "]
["27","","商品混凝土 C20","m3","7.682"," ",""," ","495.00"," "," "]
["28","","水泥 32.5","kg","4809.157"," ",""," ","0.44"," "," "]
["29","","豆石 5～10mm","m3","3.826"," ",""," ","175.00"," "," "]
["30","","特细砂","m3","3.884"," ",""," ","195.00"," "," "]
["31","","砂胶涂料","kg","133.87"," ",""," ","15.00"," "," "]
["32","","滑石粉","kg","42.826"," ",""," ","0.70"," "," "]
["33","","腻子胶","kg","13.229"," ",""," ","0.86"," "," "]
["34","","大白粉","kg","1.302"," ",""," ","0.71"," "," "]
["35","","白水泥","kg","21.626"," ",""," ","0.88"," "," "]
["36","","805胶水","kg","10.2"," ",""," ","1.50"," "," "]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]
[" 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：","","市民中心地下室地坪工程\\单项工程1【建筑与装饰工程】","","","","标段：","","","第3页共3页",""]
["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"]
["37","","标准砖","千匹","2.318"," ",""," ","480.00"," "," "]
["38","","细砂","m3","1.164"," ",""," ","195.00"," "," "]
["39","","脚手架钢材","kg","24.74"," ",""," ","4.36"," "," "]
["40","","锯材 综合","m3","0.043"," ",""," ","2200.00"," "," "]
["41","","摊销卡具和支撑钢材","kg","33.999"," ",""," ","4.85"," "," "]
["42","","复合模板","m2","16.463"," ",""," ","27.34"," "," "]
["43","","对拉螺栓","kg","1.613"," ",""," ","1.20"," "," "]
["44","","对拉螺栓塑料管","m","3.978"," ",""," ","1.20"," "," "]
["45","","HPB300钢筋 φ≤10","t","0.119"," ",""," ","4360.00"," "," "]
["46","","HRB400钢筋 φ≤10","t","0.915"," ",""," ","4230.00"," "," "]
["47","","HRB400钢筋 φ12～14","t","0.105"," ",""," ","4050.00"," "," "]
["48","","HRB400钢筋 φ＞16","t","1.014"," ",""," ","3950.00"," "," "]
["49","","干混抹灰砂浆 M20","t","1.542"," ",""," ","469.00"," "," "]
["50","","干混地面砂浆 M15","t","0.565"," ",""," ","416.00"," "," "]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
["","","","","","","","","","",""]
[]
["注:","1.此表由招标人填写除“投标单价”栏的内容，投标人在投标时自主确定投标单价。\r\n2.招标人应优先采用工程造价管理机构发布的单价作为基准单价，未发布的，通过市场调查确定其基准单价。","","","","","","","","",""]
["表-20","","","","","","","","","",""]