{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["封-2_招标控制价","扉-2_招标控制价","表-04_单位工程招标控制价汇总表","表-08_分部分项工程和单价措施项目清单与计价表","表-09_工程量清单综合单价分析表","表-11_总价措施项目清单与计价表","表-15_规费、增值税计价表","投标_主要材料及价格表(有信息价)"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封-2_招标控制价","index":0,"n_rows":12,"n_cols":4,"rows_kept":12,"merged":[[0,1,0,2],[1,1,1,3],[2,2,3,2],[5,2,6,2],[8,1,8,3],[9,1,9,2],[10,0,10,1],[10,2,10,4]],"flags":["formulas_cached_only"]}
[null,"长堽校区第四教学楼部分內廊塑钢推拉窗更换维修",null,"工程"]
[null,"招 标 控 制 价"]
[]
[null,"招  标  人:"]
[null,null,"(单位盖章)"]
[]
[null,"造价咨询人:"]
[null,null,"(单位盖章)"]
[null,"2021/12/22"]
[]
[]
[{"$nulls":3},"封-2"]

{"sheet":"扉-2_招标控制价","index":1,"n_rows":46,"n_cols":9,"rows_kept":46,"merged":[[1,1,1,6],[5,1,5,7],[11,0,11,1],[11,3,11,7],[13,3,14,7],[18,2,19,4],[18,6,19,8],[19,0,19,1],[20,2,20,4],[20,6,20,8],[24,0,24,1],[24,2,25,4],[24,6,25,8],[25,0,25,1],[26,2,26,4],[26,6,26,8],[30,2,31,4],[30,6,31,8],[31,0,31,1],[32,2,32,4],[32,6,32,8],[37,0,37,1],[37,2,37,4],[37,6,37,8],[42,2,42,6]],"flags":["formulas_cached_only"]}
[]
[null,"长堽校区第四教学楼部分內廊塑钢推拉窗更换维修",{"$nulls":5},"工程"]
[]
[]
[]
[null,"招 标 控 制 价"]
[]
[]
[]
[]
[]
["  招标控制价",null,"(小写):","276000元"]
[]
[{"$nulls":3},"贰拾柒万陆仟零佰零拾零元零角零分"]
[null,null,"(大写):"]
[]
[]
[]
[]
["  招  标  人:",{"$nulls":4},"造价咨询人："]
[null,null,"（单位盖章）",{"$nulls":3},"（单位资质专用章）"]
[]
[]
[]
["  法定代表人 ",{"$nulls":4},"法定代表人  "]
["或其授权人：",{"$nulls":4},"或其授权人："]
[null,null,"（签字或盖章）",{"$nulls":3},"（签字或盖章）"]
[]
[]
[]
[]
["编  制  人：",{"$nulls":4},"复  核  人："]
["                 ",null,"（造价人员签字）",{"$nulls":3},"(造价工程师签字盖专用章)"]
[]
[]
[]
[]
["  编 制 时 间:",null,"2021/12/22",null,null,"复 核 时 间："]
{"$rows_empty":7}
[{"$nulls":8},"扉-2"]

{"sheet":"表-04_单位工程招标控制价汇总表","index":2,"n_rows":42,"n_cols":4,"rows_kept":42,"merged":[[0,0,0,3],[1,0,1,2]],"flags":["formulas_cached_only"]}
["单位工程招标控制价汇总表"]
["工程名称:长堽校区第四教学楼部分內廊塑钢推拉窗更换维修工程",null,null,"第1页 共1页"]
["序号","汇总内容","金额(元)","备注"]
["1","分部分项工程和单价措施项目清单计价合计"]
[" 1.1","  其中:暂估价"]
["2","总价措施项目清单计价合计"]
[" 2.1","  其中:安全文明施工费"]
["3","其他项目清单计价合计"]
["4","税前项目清单计价合计"]
["5","规费"]
["6","增值税"]
["7","工程总造价=1+2+3+4+5+6"]
{"$rows_empty":29}
[null,null," ","表-04"]

{"sheet":"表-08_分部分项工程和单价措施项目清单与计价表","index":3,"n_rows":42,"n_cols":8,"rows_kept":42,"merged":[[0,0,0,7],[1,0,1,5],[1,6,1,7],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,4,3],[2,4,4,4],[2,5,2,7],[3,5,4,5],[3,6,4,6]],"flags":["formulas_cached_only"]}
["分部分项工程和单价措施项目清单与计价表"]
["工程名称:长堽校区第四教学楼部分內廊塑钢推拉窗更换维修工程",{"$nulls":5},"第1页 共1页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"分部分项工程"]
[null,null,"A.10 墙、柱面工程"]
["1","011210001001","砌砖封窗","㎡","49.92"]
[null,null,"1.页岩多孔中砖封窗"]
[null,null,"2.15厚1∶1∶6混合砂浆+5厚1∶0.5∶3混合砂浆"]
[null,null,"3.熟刮腻子二遍"]
[null,null,"4.乳胶漆三遍"]
["2","011201001001","墙面一般抹灰","㎡","844.00"]
["3","011001003001","保温隔热墙面","㎡","844.00"]
["4","桂011201005001","墙面钉(挂)网","㎡","844.00"]
["5","011406003001","满刮腻子","㎡","844.00"]
["6","011407001001","墙面喷（刷）涂料","㎡","844.00"]
[null,null,"A.12 门窗工程"]
["7","010807001001","金属窗","㎡","264.00"]
[null,null,"1.框、扇材质:1.2厚不锈钢"]
[null,null,"2.玻璃品种、厚度:10mm厚钢化玻璃"]
[null,null,"A.14 其他装饰工程"]
["8","011612001001","线槽导线拆移","m","1800.00"]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"     合    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[]
[]
[]
[]
[]
[]
[{"$nulls":7},"表-08"]

{"sheet":"表-09_工程量清单综合单价分析表","index":4,"n_rows":60,"n_cols":12,"rows_kept":60,"merged":[[0,0,0,11],[1,0,1,7],[1,8,1,11],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,6,2,11],[29,0,29,11],[30,0,30,7],[30,8,30,11],[31,0,32,0],[31,1,32,1],[31,2,32,2],[31,3,32,3],[31,4,32,4],[31,6,31,11]],"flags":["formulas_cached_only"]}
["工程量清单综合单价分析表"]
["工程名称：长堽校区第四教学楼部分內廊塑钢推拉窗更换维修工程",{"$nulls":7},"第1页 共2页"]
["序号","项目编码","项目名称及项目\r\n特征描述","单位","工程量","综合单价","综合单价"]
[{"$nulls":5},"（元）","人工费","材料费","机械费","管理费","利润","其中:\r\n暂估价"]
[null,null,"分部分项工程"]
[null,null,"A.10 墙、柱面工程"]
["1","011210001001","砌砖封窗","㎡","49.92"]
[null,null,"1.页岩多孔中砖封窗"]
[null,null,"2.15厚1∶1∶6混合砂浆+5厚1∶0.5∶3混合砂浆"]
[null,null,"3.熟刮腻子二遍"]
[null,null,"4.乳胶漆三遍"]
[null,"A3-11","混水砖墙 多孔砖240×115×90 墙体厚度 24cm{水泥石灰砂浆中砂M5}","10","1.198"]
[null,"A10-7","内墙 混合砂浆 砖墙 (15+5)mm{水泥砂浆 1∶2}","100㎡","0.4992"]
[null,"A13-206","刮成品腻子粉 内墙面 两遍","100㎡","0.4992"]
[null,"A13-210换","乳胶漆 内墙、柱、天棚抹灰面 二遍[实际3]","100㎡","0.4992"]
["2","011201001001","墙面一般抹灰","㎡","844.00"]
[null,"A10-7","内墙 混合砂浆 砖墙 (15+5)mm{水泥砂浆 1∶2}","100㎡","8.4400"]
["3","011001003001","保温隔热墙面","㎡","844.00"]
[null,"A8-63","外墙外保温 胶粉聚苯颗粒 厚度30mm 涂料饰面{胶粉聚苯颗粒砂浆}","100㎡","8.4400"]
["4","桂011201005001","墙面钉(挂)网","㎡","844.00"]
[null,"A10-68","墙面钉(挂)网 铁丝网","100㎡","8.4400"]
["5","011406003001","满刮腻子","㎡","844.00"]
[null,"A13-206","刮成品腻子粉 内墙面 两遍","100㎡","8.4400"]
["6","011407001001","墙面喷（刷）涂料","㎡","844.00"]
[null,"A13-210换","乳胶漆 内墙、柱、天棚抹灰面 二遍[实际3]","100㎡","8.4400"]
[null,null,"A.12 门窗工程"]
["7","010807001001","金属窗","㎡","264.00"]
[null,null,"1.框、扇材质:1.2厚不锈钢"]
[" ",null,null," ",null,null," "," "," "," ",null,"表－09"]
["工程量清单综合单价分析表"]
["工程名称：长堽校区第四教学楼部分內廊塑钢推拉窗更换维修工程",{"$nulls":7},"第2页 共2页"]
["序号","项目编码","项目名称及项目\r\n特征描述","单位","工程量","综合单价","综合单价"]
[{"$nulls":5},"（元）","人工费","材料费","机械费","管理费","利润","其中:\r\n暂估价"]
[null,null,"2.玻璃品种、厚度:10mm厚钢化玻璃"]
[null,"A12-118换","1.2厚不锈钢固定窗(成品) 10mm厚钢化白玻璃","100㎡","2.6400"]
[null,null,"A.14 其他装饰工程"]
["8","011612001001","线槽导线拆移","m","1800.00"]
[null,"B-","线槽导线拆移","m","1800.00"]
{"$rows_empty":21}
[" ",null,null," ",null,null," "," "," "," ",null,"表－09"]

{"sheet":"表-11_总价措施项目清单与计价表","index":5,"n_rows":39,"n_cols":7,"rows_kept":39,"merged":[[0,0,0,6],[1,0,1,4],[4,3,7,3],[37,0,37,6]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
["工程名称:长堽校区第四教学楼部分內廊塑钢推拉窗更换维修工程 ",{"$nulls":5},"第1页 共1页"]
["序\r\n号","项目编码","项 目 名 称","计 算 基 础","费 率(%)\r\n或标准","金 额(元)","备注"]
["一",null,"建筑装饰装修工程(营改增)一般计税法"]
["1","桂011801001001","安全文明施工费","∑(分部分项人材机+单价措施人材机)\n"]
["2","桂011801002001","检验试验配合费"]
["3","桂011801003001","雨季施工增加费"]
["4","桂011801004001","工程定位复测费"]
[null,null,"        合        计"]
{"$rows_empty":28}
["注：以项计算的总价措施，无“计算基础”和“费率”的数值，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式。"]
[{"$nulls":6},"表-11"]

{"sheet":"表-15_规费、增值税计价表","index":6,"n_rows":38,"n_cols":5,"rows_kept":38,"merged":[[0,0,0,4],[1,0,1,3],[5,2,11,2]],"flags":["formulas_cached_only"]}
["规费、增值税计价表"]
["工程名称:长堽校区第四教学楼部分內廊塑钢推拉窗更换维修工程",{"$nulls":3},"第1页 共1页"]
["序号","项目名称","计算基础","计算费率(%)","金额(元)"]
["一","建筑装饰装修工程(营改增)一般计税法"]
["1","规费","1.1+1.2+1.3"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)\n"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
["1.1.5","工伤保险费"]
["1.2","住房公积金"]
["1.3","工程排污费","∑(分部分项人材机+单价措施人材机)\n"]
["2","增值税","Σ（分部分项工程费及单价措施项目费+总价措施项目费+其他项目费+税前项目费+规费）\n"]
[null,"       合          计"]
{"$rows_empty":22}
[{"$nulls":4},"表-15"]

{"sheet":"投标_主要材料及价格表(有信息价)","index":7,"n_rows":16,"n_cols":6,"rows_kept":16,"merged":[[0,0,0,5],[1,0,1,2],[1,4,1,5]],"flags":["formulas_cached_only"]}
["主要材料及价格表"]
["工程名称:长堽校区第四教学楼部分內廊塑钢推拉窗更换维修工程",{"$nulls":3},"第1页  共1页"]
["序号","材料编码","项目名称及规格、型号等特殊要求","单位","数量","单价（元）"]
[1,"030156001","膨胀螺栓","套",{"v":2059.2,"d":"2059.200"}]
[2,"032105001","批挡铁丝网","㎡",{"v":928.4,"d":"928.400"}]
[3,"040102001","普通硅酸盐水泥 32.5MPa","t",5.675]
[4,"040301001","砂(综合)","",24.926]
[5,"040902004","石灰膏","",3.709]
[6,"040908001","界面砂浆","kg",{"v":1434.8,"d":"1434.800"}]
[7,"040908002","抗裂砂浆","kg",6198.336]
[8,"092701005","耐碱玻璃纤维网格布","㎡",{"v":1012.8,"d":"1012.800"}]
[9,"110911001","1.2厚不锈钢固定窗(成品) 10mm厚钢化白玻璃","㎡",248.398]
[10,"130301001","乳胶漆","kg",386.709]
[11,"130311003","成品腻子粉（一般型）","kg",1519.664]
[12,"341101001","水","",52.264]
[13,"341103001","电","kW.h",126.023]