{"text_format":"3","workbook":"xlsx","n_sheets":7,"sheets":["封-2 招标控制价封面","扉-2 招标控制价扉页","表-04 单位工程招标控制价汇总表","表-05 主要材料及价差汇总表","表-08 分部分项工程和单价措施项目清单与计价表","表-11 总价措施项目清单与计价表","表-13 规费、税金项目清单与计价表"],"read":"whole","date_system":"1900"}

{"sheet":"封-2 招标控制价封面","index":0,"n_rows":10,"n_cols":7,"rows_kept":10,"merged":[[0,0,0,1],[0,2,0,5],[1,0,1,6],[2,0,2,6],[3,1,3,2],[3,3,3,4],[3,5,3,6],[4,1,4,2],[4,3,4,4],[4,5,4,6],[5,1,5,2],[5,3,5,4],[5,5,5,6],[6,1,6,2],[6,3,6,4],[6,5,6,6],[7,1,7,2],[7,3,7,4],[7,5,7,6],[8,1,8,2],[8,5,8,6],[9,0,9,1],[9,2,9,5]]}
[null,null,"渊山岗工业园纬二路西延伸段道路---劳务",{"$nulls":3},"工程"]
["招 标 控 制 价"]
[]
[null,"招  标  人："]
[{"$nulls":3},"(单位盖章)"]
[null,"造价咨询人："]
[{"$nulls":3},"(单位盖章)"]
[{"$nulls":3},"年   月   日"]
[]
[{"$nulls":6},"封-2"]

{"sheet":"扉-2 招标控制价扉页","index":1,"n_rows":13,"n_cols":7,"rows_kept":13,"merged":[[0,0,0,1],[0,2,0,5],[1,0,1,6],[2,1,2,2],[2,3,2,6],[3,1,3,2],[3,3,3,6],[4,1,4,2],[4,5,4,6],[5,1,5,3],[5,5,5,6],[6,1,6,3],[6,5,6,6],[7,1,7,3],[7,5,7,6],[8,1,8,3],[8,5,8,6],[9,1,9,3],[9,5,9,6],[10,1,10,3],[10,5,10,6],[11,1,11,3],[11,5,11,6],[12,0,12,1],[12,2,12,5]]}
[null,null,"渊山岗工业园纬二路西延伸段道路---劳务",{"$nulls":3},"工程"]
["招 标 控 制 价"]
["招标控制价   ","（小写）：",null,"95556.04"]
[null,"（大写）：",null,"玖万伍仟伍佰伍拾陆元零肆分"]
[]
["招  标  人：",{"$nulls":3},"      造价咨询人："]
[null,"（单位盖章）",{"$nulls":3},"(单位资质专用章)"]
["法定代理人  \n\n或其授权人：",{"$nulls":3},"      法定代理人  \n\n      或其授权人："]
[null,"(签字或盖章)",{"$nulls":3},"(签字或盖章)"]
["编  制  人：",{"$nulls":3},"      复  核  人："]
[null,"(造价人员签字盖专用章)",{"$nulls":3},"(造价工程师签字盖专用章)"]
["编制时间：  ",{"$nulls":3},"      复核时间：  "]
[{"$nulls":6},"扉-2"]

{"sheet":"表-04 单位工程招标控制价汇总表","index":2,"n_rows":35,"n_cols":7,"rows_kept":35,"merged":[[0,0,0,4],[0,5,0,6],[1,0,1,6],[2,0,2,1],[2,2,2,4],[2,5,2,6],[3,1,3,3],[3,4,3,5],[4,1,4,3],[4,4,4,5],[5,1,5,3],[5,4,5,5],[6,1,6,3],[6,4,6,5],[7,1,7,3],[7,4,7,5],[8,1,8,3],[8,4,8,5],[9,1,9,3],[9,4,9,5],[10,1,10,3],[10,4,10,5],[11,1,11,3],[11,4,11,5],[12,1,12,3],[12,4,12,5],[13,1,13,3],[13,4,13,5],[14,1,14,3],[14,4,14,5],[15,1,15,3],[15,4,15,5],[16,1,16,3],[16,4,16,5],[17,1,17,3],[17,4,17,5],[18,1,18,3],[18,4,18,5],[19,1,19,3],[19,4,19,5],[20,1,20,3],[20,4,20,5],[21,1,21,3],[21,4,21,5],[22,1,22,3],[22,4,22,5],[23,1,23,3],[23,4,23,5],[24,1,24,3],[24,4,24,5],[25,1,25,3],[25,4,25,5],[26,1,26,3],[26,4,26,5],[27,1,27,3],[27,4,27,5],[28,1,28,3],[28,4,28,5],[29,1,29,3],[29,4,29,5],[30,1,30,3],[30,4,30,5],[31,1,31,3],[31,4,31,5],[32,0,32,3],[32,4,32,5],[33,0,33,6],[34,0,34,1],[34,3,34,4],[34,5,34,6]]}
[]
["单位工程招标控制价汇总表"]
["工程名称：渊山岗工业园纬二路西延伸段道路---劳务",null,"标段：",null,null,"第 1 页  共 1 页"]
["序号","汇总内容",null,null,"金额:(元)",null,"其中：暂估价(元)"]
["一","分部分项工程量清单计价合计",null,null,75857.98]
["1","其中：定额人工费",null,null,28902.61]
["2","其中：定额机械费",null,null,15549.47]
[null,"措施项目合计",null,null,4786.88]
["二","单价措施项目清单计价合计"]
["3","其中：定额人工费"]
["4","其中：定额机械费"]
["三","总价措施项目清单计价合计",null,null,4786.88]
["5","安全文明施工措施费",null,null,2841.61]
["5.1","安全文明环保费",null,null,1988.05]
["5.2","临时设施费",null,null,853.56]
["6","其他总价措施费",null,null,1945.27]
["6a","扬尘治理措施费"]
["四","其他项目清单计价合计",{"$nulls":4},"－"]
["五","规费",null,null,7021.23,null,"－"]
["5.1","市政建筑工程规费",null,null,6934.52]
["5.1.1","社会保险费",null,null,5476.5,null,"－"]
["5.1.2","住房公积金",null,null,1386.9,null,"－"]
["5.1.3","工程排污费",null,null,71.12,null,"－"]
["5.2","建筑工程规费",null,null,7379.05]
["5.2.1","社会保险费",null,null,5827.67,null,"－"]
["5.2.2","住房公积金",null,null,1475.81,null,"－"]
["5.2.3","工程排污费",null,null,75.57,null,"－"]
["六","税金",null,null,7889.95,null,"－"]
["七","工程总造价",null,null,95556.04]
[]
[]
[]
["招标控制价合计",{"$nulls":3},95556.04,null,"0.00"]
["注：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"]
[{"$nulls":5},"表—04"]

{"sheet":"表-05 主要材料及价差汇总表","index":3,"n_rows":38,"n_cols":11,"rows_kept":38,"merged":[[0,0,0,10],[1,0,1,10],[2,0,2,2],[2,3,2,6],[2,7,2,10],[3,2,3,3],[3,6,3,7],[4,2,4,3],[4,6,4,7],[5,2,5,3],[5,6,5,7],[6,2,6,3],[6,6,6,7],[7,2,7,3],[7,6,7,7],[8,2,8,3],[8,6,8,7],[9,2,9,3],[9,6,9,7],[10,2,10,3],[10,6,10,7],[11,2,11,3],[11,6,11,7],[12,2,12,3],[12,6,12,7],[13,2,13,3],[13,6,13,7],[14,2,14,3],[14,6,14,7],[15,2,15,3],[15,6,15,7],[16,2,16,3],[16,6,16,7],[17,2,17,3],[17,6,17,7],[18,2,18,3],[18,6,18,7],[19,2,19,3],[19,6,19,7],[20,2,20,3],[20,6,20,7],[21,2,21,3],[21,6,21,7],[22,2,22,3],[22,6,22,7],[23,2,23,3],[23,6,23,7],[24,2,24,3],[24,6,24,7],[25,2,25,3],[25,6,25,7],[26,2,26,3],[26,6,26,7],[27,2,27,3],[27,6,27,7],[28,2,28,3],[28,6,28,7],[29,2,29,3],[29,6,29,7],[30,2,30,3],[30,6,30,7],[31,2,31,3],[31,6,31,7],[32,2,32,3],[32,6,32,7],[33,2,33,3],[33,6,33,7],[34,2,34,3],[34,6,34,7],[35,0,35,2],[35,3,35,6],[35,7,35,10],[36,0,36,2],[36,3,36,6],[36,7,36,10],[37,0,37,2],[37,3,37,6],[37,7,37,10]]}
[]
["主要材料及价差汇总表"]
["工程名称：渊山岗工业园纬二路西延伸段道路---劳务",null,null,"标段：",{"$nulls":3},"第  1  页  共  1  页"]
["序\n号","定额编号","名称",null,"单位","数量","定额价",null,"市场价","价格差","合价"]
[1,"00010104","综合工日 ",null,"工日",340.027,85,null,100,15,5100.4]
[2,"01010127","HPB300 φ22 ",null,"kg",353.625,3.3,null,2.98,-0.32,-113.16]
[3,"CY","柴油 ",null,"kg",1023.326,5.53,null,7.68,2.15,2200.15]
[4,"RG","人工 ",null,"工日",33.552,85,null,100,15,503.27]
{"$rows_empty":26}
[null,null,"合 计",{"$nulls":7},7690.66]
["造价员盖执业章："]
["预 算 员 签 字："]
[{"$nulls":7},"编制日期："]

{"sheet":"表-08 分部分项工程和单价措施项目清单与计价表","index":4,"n_rows":34,"n_cols":11,"rows_kept":34,"merged":[[0,0,0,10],[1,0,1,5],[1,6,1,8],[1,9,1,10],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,6],[2,7,2,10],[3,8,3,9],[4,5,4,6],[4,8,4,9],[5,5,5,6],[5,8,5,9],[6,5,6,6],[6,8,6,9],[7,5,7,6],[7,8,7,9],[8,5,8,6],[8,8,8,9],[9,5,9,6],[9,8,9,9],[10,5,10,6],[10,8,10,9],[11,5,11,6],[11,8,11,9],[12,5,12,6],[12,8,12,9],[13,5,13,6],[13,8,13,9],[14,5,14,6],[14,8,14,9],[15,5,15,6],[15,8,15,9],[16,5,16,6],[16,8,16,9],[17,5,17,6],[17,8,17,9],[18,5,18,6],[18,8,18,9],[19,5,19,6],[19,8,19,9],[20,5,20,6],[20,8,20,9],[21,5,21,6],[21,8,21,9],[22,5,22,6],[22,8,22,9],[23,5,23,6],[23,8,23,9],[24,5,24,6],[24,8,24,9],[25,5,25,6],[25,8,25,9],[26,5,26,6],[26,8,26,9],[27,5,27,6],[27,8,27,9],[28,5,28,6],[28,8,28,9],[29,5,29,6],[29,8,29,9],[30,0,30,7],[30,8,30,9],[31,0,31,7],[31,8,31,9],[32,0,32,10],[33,0,33,5],[33,6,33,8],[33,9,33,10]]}
["分部分项工程和单价措施项目清单与计价表"]
["工程名称：渊山岗工业园纬二路西延伸段道路---劳务",{"$nulls":5},"标段：",null,null,"第 1 页  共 1 页"]
["序号","项目编码","项目名称","项目特征描述","计量单位","工程量",null,"金额（元）"]
[{"$nulls":7},"综合单价","综合合价",null,"其中：暂估价"]
[null,null,"整个项目",{"$nulls":5},75857.98]
[1,"040202009001","砂砾石","20cm级配石","m2",1994,null,9.87,19680.78]
[2,"040202015001","水泥稳定碎(砾）石","20cm厚5%水稳层","m2"]
[3,"011705001001","大型机械设备进出场及安拆","挖掘机、压路机进出场费","台·次",1,null,8010.6,8010.6]
[4,"040203007001","水泥混凝土","1.混凝土强度等级:24cm厚C30砼\n2.掺和料:棉毡养护、切缝、传力杆钢筋","m2",1888,null,23.97,45255.36]
[5,"010101001001","平整场地",null,"m2",1994,null,1.46,2911.24]
[null,null,"分部分项合计",{"$nulls":5},75857.98]
[null,null,"措施项目"]
[null,null,"单价措施合计"]
{"$rows_empty":17}
["本页小计",{"$nulls":7},75857.98]
["合   计",{"$nulls":7},75857.98]
["注：为计取规费等的使用，可在表中增设其中：“定额人工费”。"]
[{"$nulls":9},"表—08"]

{"sheet":"表-11 总价措施项目清单与计价表","index":5,"n_rows":36,"n_cols":11,"rows_kept":36,"merged":[[0,0,0,10],[1,0,1,3],[1,4,1,7],[1,8,1,10],[2,3,2,4],[2,7,2,8],[3,3,3,4],[3,7,3,8],[4,3,4,4],[4,7,4,8],[5,3,5,4],[5,7,5,8],[6,3,6,4],[6,7,6,8],[7,3,7,4],[7,7,7,8],[8,3,8,4],[8,7,8,8],[9,3,9,4],[9,7,9,8],[10,3,10,4],[10,7,10,8],[11,3,11,4],[11,7,11,8],[12,3,12,4],[12,7,12,8],[13,3,13,4],[13,7,13,8],[14,3,14,4],[14,7,14,8],[15,3,15,4],[15,7,15,8],[16,3,16,4],[16,7,16,8],[17,3,17,4],[17,7,17,8],[18,3,18,4],[18,7,18,8],[19,3,19,4],[19,7,19,8],[20,3,20,4],[20,7,20,8],[21,3,21,4],[21,7,21,8],[22,3,22,4],[22,7,22,8],[23,3,23,4],[23,7,23,8],[24,3,24,4],[24,7,24,8],[25,3,25,4],[25,7,25,8],[26,3,26,4],[26,7,26,8],[27,3,27,4],[27,7,27,8],[28,3,28,4],[28,7,28,8],[29,3,29,4],[29,7,29,8],[30,3,30,4],[30,7,30,8],[31,3,31,4],[31,7,31,8],[32,3,32,4],[32,7,32,8],[33,0,33,5],[33,7,33,8],[34,0,34,3],[34,4,34,7],[34,8,34,10],[35,0,35,3],[35,4,35,7],[35,8,35,10]]}
["总价措施项目清单与计价表"]
["工程名称：渊山岗工业园纬二路西延伸段道路---劳务",{"$nulls":3},"标段：",{"$nulls":3},"第 1 页  共 1 页"]
["序号","项目编码","项目名称","计算基础",null,"费率\n(%)","金额\n(元)","调整\n费率\n(%)",null,"调整后\n金额(元)","备注"]
[1,"1","安全文明施工措施费",{"$nulls":3},2841.61]
[2,"1.1","安全文明环保费(环境保护、文明施工、安全施工费)",{"$nulls":3},1988.05]
[3,"1.2","临时设施费",{"$nulls":3},853.56]
[4,"2","其他总价措施费",{"$nulls":3},1945.27]
[5,"3","扬尘治理措施费"]
{"$rows_empty":25}
["合    计",{"$nulls":5},4786.88]
["编制人（造价人员）：",{"$nulls":3},"复核人（造价工程师）："]
[{"$nulls":8},"表-11"]

{"sheet":"表-13 规费、税金项目清单与计价表","index":6,"n_rows":36,"n_cols":8,"rows_kept":36,"merged":[[0,0,0,7],[1,0,1,2],[1,3,1,4],[1,5,1,7],[2,2,2,3],[2,4,2,5],[3,2,3,3],[3,4,3,5],[4,2,4,3],[4,4,4,5],[5,2,5,3],[5,4,5,5],[6,2,6,3],[6,4,6,5],[7,2,7,3],[7,4,7,5],[8,2,8,3],[8,4,8,5],[9,2,9,3],[9,4,9,5],[10,2,10,3],[10,4,10,5],[11,2,11,3],[11,4,11,5],[12,2,12,3],[12,4,12,5],[13,2,13,3],[13,4,13,5],[14,2,14,3],[14,4,14,5],[15,2,15,3],[15,4,15,5],[16,2,16,3],[16,4,16,5],[17,2,17,3],[17,4,17,5],[18,2,18,3],[18,4,18,5],[19,2,19,3],[19,4,19,5],[20,2,20,3],[20,4,20,5],[21,2,21,3],[21,4,21,5],[22,2,22,3],[22,4,22,5],[23,2,23,3],[23,4,23,5],[24,2,24,3],[24,4,24,5],[25,2,25,3],[25,4,25,5],[26,2,26,3],[26,4,26,5],[27,2,27,3],[27,4,27,5],[28,2,28,3],[28,4,28,5],[29,2,29,3],[29,4,29,5],[30,2,30,3],[30,4,30,5],[31,2,31,3],[31,4,31,5],[32,2,32,3],[32,4,32,5],[33,2,33,3],[33,4,33,5],[34,2,34,3],[34,4,34,5],[35,0,35,2],[35,3,35,4],[35,5,35,7]]}
["规费、税金项目清单与计价表"]
["工程名称：渊山岗工业园纬二路西延伸段道路---劳务",null,null,"标段：",null,"第 1 页  共 1 页"]
["序号","项目名称","计算基础",null,"计算基数",null,"计算费率(%)","金额(元)"]
["1","规费",{"$nulls":5},7021.23]
["1.1","社会保险费","定额人工费+定额机械费",{"$nulls":4},11304.17]
["1.2","住房公积金","定额人工费+定额机械费",{"$nulls":4},2862.71]
["1.3","工程排污费","定额人工费+定额机械费",{"$nulls":4},146.69]
["2","税金","分部分项+措施项目+其他项目+规费",null,87666.09,null,"9",7889.95]
{"$rows_empty":27}
[{"$nulls":5},"表—13"]