{"text_format":"3","workbook":"xls","n_sheets":12,"sheets":["扉-2 招标控制价","表1-5 单位工程招标控制价汇总表(中文说明基数)","表1-6 分部分项工程量清单与计价表","表1-7 单价措施项目工程量清单与计价表","表1-8 总价措施项目清单与计价表","表1-9 其他项目清单与计价表","表1-10 暂列金额明细表","表1-11 暂估价表","增值税进项税额计算汇总表","表1-16 清单综合单价分析表","人材机汇总表(含合价列)","Sheet1"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"扉-2 招标控制价","index":0,"n_rows":25,"n_cols":16,"rows_kept":25,"merged":[[1,1,1,14],[3,3,3,13],[5,0,5,5],[5,6,5,15],[6,4,6,5],[6,6,6,16],[8,0,10,1],[8,2,10,8],[8,10,10,16],[11,5,12,6],[12,13,12,14],[14,2,16,8],[14,10,16,16],[15,0,15,1],[16,0,16,1],[17,3,18,7],[18,13,18,14],[20,0,20,1],[20,2,20,8],[20,10,20,16],[22,3,22,7],[22,11,22,15],[24,4,24,6],[24,7,24,11]],"flags":["formulas_cached_only"]}
[]
[null,"苏垦银河连杆有限公司地沟回填混凝土工程",{"$nulls":13},"工程"]
[]
[{"$nulls":3},"招 标 控 制 价（标底）"]
[]
["招标控制价(标底)（小写）:"]
[{"$nulls":4},"（大写）:"]
[]
["招  标  人:"]
[{"$nulls":9},"法定代表人或"]
[{"$nulls":9},"委托代理人:"]
[{"$nulls":5},"(单位公章)"]
[{"$nulls":13},"(签字盖章)"]
[]
[]
["工 程 造 价",{"$nulls":8},"法定代表人或"]
["咨  询  人:",{"$nulls":8},"委托代理人:"]
[{"$nulls":3},"(单位公章及成果专用章)"]
[{"$nulls":13},"(签字盖章)"]
[]
["编  制  人:",{"$nulls":8},"复  核  人:"]
[]
[{"$nulls":3},"(造价人员签字盖专用章)",{"$nulls":7},"(造价工程师签字盖专用章)"]
[]
[{"$nulls":4},"编制时间:",null,null,"    年    月    日"]

{"sheet":"表1-5 单位工程招标控制价汇总表(中文说明基数)","index":1,"n_rows":19,"n_cols":8,"rows_kept":19,"merged":[[0,0,0,7],[1,0,1,5],[1,6,1,7],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,2,7]],"flags":["formulas_cached_only"]}
["单位工程招标控制价汇总表"]
["工程名称：苏垦银河连杆有限公司地沟回填混凝土工程",{"$nulls":5},"第1页 共1页"]
["序号","名    称","计算\r\n基数","费率\r\n(%)","金额\r\n(元)","其中：(元)"]
[{"$nulls":5},"人工费","材料费","机械费"]
["1","分部分项工程量清单计价合计","分部分项合计","/    "]
["2","措施项目清单计价合计","单价措施项目工程量清单计价合计+其他总价措施项目清单计价合计","/    "]
["2.1","单价措施项目工程量清单计价合计","单价措施项目","/    "]
["2.2","其他总价措施项目清单计价合计","其他总价措施项目","/    "]
["3","其他项目清单计价合计","其他项目合计","/    "]
["4","规费","规费合计","/    "]
["5","安全生产、文明施工费","安全生产、文明施工费","/    "]
["6","税前工程造价","分部分项工程量清单计价合计+措施项目清单计价合计+其他项目清单计价合计+规费+安全生产、文明施工费","/    "]
["6.1","  其中：进项税额","见增值税进项税额计算汇总表","/    "]
["7","销项税额","税前工程造价-其中：进项税额","9.000"]
["8","增值税应纳税额","销项税额-其中：进项税额","/    "]
["9","附加税费","增值税应纳税额","13.220"]
["10","税金","增值税应纳税额+附加税费","/    "]
[]
[" /","合 计","/","/"]

{"sheet":"表1-6 分部分项工程量清单与计价表","index":2,"n_rows":14,"n_cols":8,"rows_kept":14,"merged":[[0,0,0,7],[1,0,1,5],[1,6,1,7],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,2,7]],"flags":["formulas_cached_only"]}
["分部分项工程量清单与计价表"]
["工程名称：苏垦银河连杆有限公司地沟回填混凝土工程",{"$nulls":5},"第1页 共1页"]
["序号","项目编码","项目名称","项目特征","计量\r\n\r\n单位","工程\r\n\r\n数量","金额(元)"]
[{"$nulls":6},"综合单价","合价"]
[1,"010103001001","回填方","1.地沟回填混凝土:预拌混凝土30","m3",45.391]
[2,"011101001001","水泥砂浆楼地面","1.干混砂浆楼地面20mm [素水泥浆,干混地面砂浆 DSM20]","m2",52.325]
[3,"040203007001","水泥混凝土","1.楼梯口地面\r\n2.混凝土强度等级:预拌混凝土 C30\r\n3.厚度:15cm","m2",{"v":6.9,"d":"6.900"}]
[4,"011101B02001","混凝土找平层","1.楼梯口地面\r\n2.厚度:15cm\r\n3.混凝土种类及配合比:预拌混凝土 C30","m2",{"v":6.9,"d":"6.900"}]
[5,"041001001001","拆除路面","1.材质:混凝土类（无筋）\r\n2.厚度:30cm","m2",{"v":21.44,"d":"21.440"}]
[6,"040203007002","水泥混凝土","1.水泥混凝土（车道）\r\n2.混凝土强度等级:预拌混凝土 C30\r\n3.厚度:30cm","m2",{"v":21.44,"d":"21.440"}]
[7,"010103002001","余方弃置","1.自卸汽车运建筑垃圾,载重5t\r\n2.运距:15km以内","m3",6.432]
[]
["/","/","本页小计","/","/","/"]
["/","/","合    计","/","/","/"]

{"sheet":"表1-7 单价措施项目工程量清单与计价表","index":3,"n_rows":8,"n_cols":8,"rows_kept":8,"merged":[[0,0,0,7],[1,0,1,5],[1,6,1,7],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,2,7],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7]],"flags":["formulas_cached_only"]}
["单价措施项目工程量清单与计价表"]
["工程名称：苏垦银河连杆有限公司地沟回填混凝土工程",{"$nulls":5},"第1页 共1页"]
["序号","项目编码","项目名称","项目特征","计量\r\n单位","工程\r\n数量","金额(元)"]
[{"$nulls":6},"综合单价","合价"]
[]
[]
["/","/","本页小计","/","/","/","/"]
["/","/","合    计","/","/","/","/"]

{"sheet":"表1-8 总价措施项目清单与计价表","index":4,"n_rows":20,"n_cols":4,"rows_kept":20,"merged":[[0,0,0,3],[1,0,1,2],[3,0,3,3],[6,0,6,3]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
["工程名称：苏垦银河连杆有限公司地沟回填混凝土工程",null,null,"第1页 共1页"]
["序号","项目编码","项目名称","金额(元)"]
["1  安全生产、文明施工费"]
["1","011707001001","安全生产、文明施工费"]
[null,"/","小计"]
["2  其他总价措施项目"]
["2","011707002001","夜间施工增加费"]
["3","011707004001","二次搬运费"]
["4","011707007001","成品保护费"]
["5","011707B01001","冬季施工增加费"]
["6","011707B02001","雨季施工增加费"]
["7","011707B03001","生产工具用具使用费"]
["8","011707B04001","检验试验配合费"]
["9","011707B05001","工程定位复测、场地清理费"]
["10","011707B06001","临时停水、停电费"]
["11","011707B07001","土建工程施工与生产同时进行增加费"]
["12","011707B08001","在有害身体健康的环境中施工降效增加费"]
["13",null,"繁华地段交叉施工增加费"]
[null,"/","小计"]

{"sheet":"表1-9 其他项目清单与计价表","index":5,"n_rows":13,"n_cols":3,"rows_kept":13,"merged":[[0,0,0,2],[1,0,1,1],[10,0,11,0],[10,1,11,1],[10,2,11,2]],"flags":["formulas_cached_only"]}
["其他项目清单与计价表"]
["工程名称：苏垦银河连杆有限公司地沟回填混凝土工程",null,"第1页 共1页"]
["序号","项目名称","金额(元)"]
["1","暂列金额"]
["2","暂估价"]
["2.1","材料暂估价","/"]
["2.2","设备暂估价","/"]
["2.3","专业工程暂估价"]
["3","总承包服务费"]
["4","计日工"]
[]
[]
["/","合  计"]

{"sheet":"表1-10 暂列金额明细表","index":6,"n_rows":7,"n_cols":4,"rows_kept":7,"merged":[[0,0,0,3],[1,0,1,2],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,5,3]],"flags":["formulas_cached_only"]}
["暂列金额明细表"]
["工程名称：苏垦银河连杆有限公司地沟回填混凝土工程",null,null,"第1页 共1页"]
["序号","项目名称","暂定金额(元)","备注"]
["1"]
[]
[]
["/","合  计"]

{"sheet":"表1-11 暂估价表","index":7,"n_rows":10,"n_cols":6,"rows_kept":10,"merged":[[0,0,0,5],[1,0,1,4],[10,0,11,0],[10,1,11,1],[10,2,11,2],[10,3,11,3],[10,4,11,4],[10,5,11,5]],"flags":["formulas_cached_only"]}
["暂估价表"]
["工程名称：苏垦银河连杆有限公司地沟回填混凝土工程",{"$nulls":4},"第1页 共1页"]
["序号","暂估价名称","规      格\r\n或工程内容","单位","暂估价\r\n (元)","备注"]
[1,"材料暂估价","/","/","/"]
["1.1"]
[2,"设备暂估价","/","/","/"]
["2.1"]
[3,"专业工程暂估价","/","/","/"]
["3.1"]
["/","小 计","/","/"]

{"sheet":"增值税进项税额计算汇总表","index":8,"n_rows":15,"n_cols":3,"rows_kept":15,"merged":[[0,0,0,2],[1,0,1,1],[12,0,13,0],[12,1,13,1],[12,2,13,2],[14,0,14,1]],"flags":["formulas_cached_only"]}
["增值税进项税额计算汇总表"]
["工程名称：苏垦银河连杆有限公司地沟回填混凝土工程",null,"第1页,共1页"]
["序号","项目名称","金额(元)"]
[1,"材料费进项税额"]
[2,"机械费进项税额"]
[3,"设备费进项税额"]
[4,"安全生产、文明施工费进项税额"]
[5,"其他以费率计算的措施费进项税额"]
[6,"企业管理费进项税额"]
[7,"暂列金额进项税额"]
[8,"专业工程暂估价进项税额"]
[9,"计日工进项税额"]
[]
[]
["合计",null,734.23]

{"sheet":"表1-16 清单综合单价分析表","index":9,"n_rows":23,"n_cols":12,"rows_kept":23,"merged":[[0,0,0,11],[1,0,1,9],[1,10,1,11],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,2,10],[2,11,3,11],[15,0,15,11],[16,0,16,9],[16,10,16,11],[17,0,18,0],[17,1,18,1],[17,2,18,2],[17,3,18,3],[17,4,18,4],[17,5,18,5],[17,6,18,6],[17,7,17,10],[17,11,18,11]],"flags":["formulas_cached_only"]}
["分部分项工程量清单综合单价分析表"]
["工程名称：苏垦银河连杆有限公司地沟回填混凝土工程",{"$nulls":9},"第1页 共2页"]
["序号","项目编码\r\n(定额编号)","项目名称","单位","数量","综合单价\r\n(元)","合价\r\n(元)","综合单价组成(元)",{"$nulls":3},"人工\r\n单价\r\n(元/\r\n工日)"]
[{"$nulls":7},"人工费","材料费","机械费","管理费\r\n和利润"]
[1,"010103001001","回填方\r\n1.地沟回填混凝土:预拌混凝土30","m3",45.391]
[null,"[52]B1-25换","预拌混凝土垫层 [预拌混凝土 C30]","10m3",4.539]
[2,"011101001001","水泥砂浆楼地面\r\n1.干混砂浆楼地面20mm [素水泥浆,干混地面砂浆 DSM20]","m2",52.325]
[null,"[52]B1-38换","水泥砂浆楼地面20mm [干混地面砂浆 DSM20,素水泥浆]","100㎡",0.523]
[3,"040203007001","水泥混凝土\r\n1.楼梯口地面\r\n2.混凝土强度等级:预拌混凝土 C30\r\n3.厚度:15cm","m2",{"v":6.9,"d":"6.900"}]
[null,"[52]B1-38换","水泥砂浆楼地面20mm [水泥砂浆1:2(中砂),素水泥浆] [楼地面水泥砂浆每增减5mm(-1)]","100㎡",0.069]
[4,"011101B02001","混凝土找平层\r\n1.楼梯口地面\r\n2.厚度:15cm\r\n3.混凝土种类及配合比:预拌混凝土 C30","m2",{"v":6.9,"d":"6.900"}]
[null,"[52]B1-27换","水泥砂浆在硬基层上找平层(平面20mm) [水泥砂浆1:3(中砂),素水泥浆] [水泥砂浆找平层每增减5mm(-1)]","100㎡",0.069]
[5,"041001001001","拆除路面\r\n1.材质:混凝土类（无筋）\r\n2.厚度:30cm","m2",{"v":21.44,"d":"21.440"}]
[null,"[54]1-493换","机械拆除混凝土类路面层,无筋,厚15cm [机械拆除混凝土类路面层无筋每增减1cm(15)]","100㎡",0.214]
[]
["分部分项工程量清单综合单价分析表"]
["工程名称：苏垦银河连杆有限公司地沟回填混凝土工程",{"$nulls":9},"第2页 共2页"]
["序号","项目编码\r\n(定额编号)","项目名称","单位","数量","综合单价\r\n(元)","合价\r\n(元)","综合单价组成(元)",{"$nulls":3},"人工\r\n单价\r\n(元/\r\n工日)"]
[{"$nulls":7},"人工费","材料费","机械费","管理费\r\n和利润"]
[6,"040203007002","水泥混凝土\r\n1.水泥混凝土（车道）\r\n2.混凝土强度等级:预拌混凝土 C30\r\n3.厚度:30cm","m2",{"v":21.44,"d":"21.440"}]
[null,"[54]2-753换","预拌水泥混凝土路面,现浇混凝土厚度30cm [预拌混凝土　C30（现浇）]","100㎡",0.214]
[7,"010103002001","余方弃置\r\n1.自卸汽车运建筑垃圾,载重5t\r\n2.运距:15km以内","m3",6.432]
[null,"A1-165换","自卸汽车运土(载重10t)运距1km以内 [自卸汽车运土（载重10t）运距20km以内每增加1km(14)]","1000m3",0.006]

{"sheet":"人材机汇总表(含合价列)","index":10,"n_rows":35,"n_cols":8,"rows_kept":35,"merged":[[0,0,0,7],[1,0,2,6]],"flags":["formulas_cached_only"]}
["人材机汇总表"]
["工程名称：苏垦银河连杆有限公司地沟回填混凝土工程"]
[{"$nulls":7},"第1页 共1页"]
["序号","材料编码","材料名称","规格、型号\r\n等特殊要求","单位","数量","单价(元)","合价"]
[null,null,"人工用量"]
[1,"10000002","综合用工二类",null,"工日",{"v":41.7643,"d":"41.764"}]
[2,"10000003","综合用工三类",null,"工日",{"v":4.4897,"d":"4.490"}]
[3,"CSRGF","措施费中的人工费",null,"元",{"v":104.2266,"d":"104.227"}]
[4,"CSRGTZ","措施费中的人工调整",null,"元",{"v":38.216100000000004,"d":"38.216"}]
[null,null,"材料用量"]
[1,"AE1C0003","六角空心钢",null,"kg",{"v":0.2611,"d":"0.261"}]
[2,"BB1-0101","水泥 32.5",null,"t",{"v":0.19870000000000002,"d":"0.199"}]
[3,"BB9-0005","预拌混凝土 C30",null,"m3",{"v":46.8969,"d":"46.897"}]
[4,"BB9-0020","预拌混凝土 C30（现浇）",null,"m3",{"v":6.010000000000001,"d":"6.010"}]
[5,"BC4-0013","中砂",null,"t",{"v":0.31870000000000004,"d":"0.319"}]
[6,"CSCLF","措施费中的材料费",null,"元",{"v":94.9411,"d":"94.941"}]
[7,"OJ6-0003","高压胶管 Φ25-6P-20m",null,"m",{"v":0.010700000000000001,"d":"0.011"}]
[8,"ZA1-0002","水",null,"m3",{"v":5.4689000000000005,"d":"5.469"}]
[9,"ZE1-0017","合金钢钻头（一字形）",null,"个",{"v":0.1605,"d":"0.161"}]
[10,"ZF2-2013","干混地面砂浆 DSM20",null,"m3",{"v":1.0565,"d":"1.057"}]
[11,"ZG1-0001","其他材料费",null,"元",{"v":6.7167,"d":"6.717"}]
[null,null,"机械用量"]
[1,"00006016-1","灰浆搅拌机 200L",null,"台班",0.157]
[2,"CSJXF","措施费中的机械费",null,"元",{"v":18.0531,"d":"18.053"}]
[3,"CSJXTZ","措施费中的机械调整",null,"元",1.097]
[4,"JX001","折旧费(机械台班)",null,"元",{"v":85.3541,"d":"85.354"}]
[5,"JX002","大修理费(机械台班)",null,"元",{"v":12.569500000000001,"d":"12.570"}]
[6,"JX003","经常修理费(机械台班)",null,"元",{"v":44.6079,"d":"44.608"}]
[7,"JX004","安拆费及场外运费(机械台班)",null,"元",{"v":10.0502,"d":"10.050"}]
[8,"JX005","人工(机械台班)",null,"工日",2.468]
[9,"JX007","柴油(机械台班)",null,"kg",{"v":27.8889,"d":"27.889"}]
[10,"JX009","电(机械台班)",null,"KW·h",{"v":58.6995,"d":"58.700"}]
[11,"JX013","人工费(机械台班)",null,"元",{"v":34.1818,"d":"34.182"}]
[12,"JX013T","人工费(机械台班)调整",null,"元",{"v":12.5333,"d":"12.533"}]
[13,"JX014","其他费用(机械台班)",null,"元",{"v":4.4856,"d":"4.486"}]

{"sheet":"Sheet1","index":11,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}