{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["封-3_投标总价","扉-3_投标总价","表-01_总说明","表-04_单位工程投标报价汇总表","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-14_税前项目清单与计价表","表-15_规费、增值税计价表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封-3_投标总价","index":0,"n_rows":9,"n_cols":5,"rows_kept":9,"merged":[[0,1,0,2],[1,1,1,3],[2,2,3,2],[5,1,5,3],[6,1,6,2],[7,0,7,1],[7,2,7,4]],"flags":["formulas_cached_only"]}
[null,"汽车实训楼环境与文化建设电路改造及地面铺设工程",null,"工程"]
[null,"投 标 总 价"]
[]
[null,"投  标  人:"]
[null,null,"(单位盖章)"]
[null,"2022年06月08日"]
[]
[]
[{"$nulls":4},"封-3"]

{"sheet":"扉-3_投标总价","index":1,"n_rows":41,"n_cols":9,"rows_kept":41,"merged":[[1,1,1,6],[5,1,5,7],[8,0,8,1],[8,2,8,7],[9,0,9,1],[9,2,9,7],[11,0,11,1],[11,3,11,7],[13,3,14,7],[17,2,18,7],[18,0,18,1],[19,2,19,7],[22,0,22,1],[22,2,23,7],[23,0,23,1],[24,2,24,7],[27,2,28,7],[28,0,28,1],[29,2,29,7],[33,0,33,1],[33,2,33,4],[33,6,33,8],[39,2,39,6]],"flags":["formulas_cached_only"]}
[]
[null,"汽车实训楼环境与文化建设电路改造及地面铺设工程",{"$nulls":5},"工程"]
[]
[]
[]
[null,"投 标 总 价"]
[]
[]
["招  标  人:"]
["工 程 名 称:",null,"汽车实训楼环境与文化建设电路改造及地面铺设工程"]
[]
["  投 标 总 价",null,"(小写):"]
[]
[]
[null,null,"(大写):"]
[]
[]
[]
["  投  标  人:"]
[null,null,"（单位盖章）"]
[]
[]
["  法定代表人 "]
["或其授权人："]
[null,null,"（签字或盖章））"]
[]
[]
[]
["编  制  人："]
[null,null,"（造价人员签字）"]
[]
[]
[]
["  时 间:",null,"2022年06月08日"]
[]
[]
[]
[]
[]
[]
[{"$nulls":8},"扉-3"]

{"sheet":"表-01_总说明","index":2,"n_rows":38,"n_cols":3,"rows_kept":38,"merged":[[0,0,0,2],[2,0,36,2]],"flags":["formulas_cached_only"]}
["总  说  明"]
["工程名称:","汽车实训楼环境与文化建设电路改造及地面铺设工程","第1页 共1页"]
["    1、工程概况：依据计价内容，应说明建筑规模、工程特征、计划工期、合同工期、实际工期、施工现场及变化情况、施工组织设计的特点、自然地理条件、环境保护要求等。\r\n\r\n\r\n\r\n    2、编制依据：\r\n    （1）预算控制价（标底）：招标文件要求、工程量清单、使用的计价依据、采用的材料价格信息等。\r\n\r\n    （2）投标报价：招标文件要求、工程量清单、使用的计价依据、材料价格的采用等。\r\n\r\n    （3）竣工结算价（用于结算）：施工合同、发包人（监理工程师）确认的实际完成工程量、材料价格等。分析说明清单工程量变化（包括设计变更、招标文件清单工程量错误）情况；分析说明综合单价变化（包括工程量变化和材料价格变化、合同约定的调整因素）情况；\r\n工程费用变化的其它情况分析说明。\r\n\r\n    （4）其他需要说明的问题\r\n\r\n"]
{"$rows_empty":34}
[null,"表-01"]

{"sheet":"表-04_单位工程投标报价汇总表","index":3,"n_rows":42,"n_cols":4,"rows_kept":42,"merged":[[0,0,0,3],[1,0,1,2]],"flags":["formulas_cached_only"]}
["单位工程投标报价汇总表"]
["工程名称:汽车实训楼环境与文化建设电路改造及地面铺设工程",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":4,"n_rows":43,"n_cols":8,"rows_kept":43,"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:汽车实训楼环境与文化建设电路改造及地面铺设工程",{"$nulls":5},"第1页 共1页"]
["序\r\n\r\n号","项目编码","项目名称及\r\n项目特征描述","计量单位","工程量","金额(元)"]
[{"$nulls":5},"综合单价","合 价","其中："]
[{"$nulls":7},"暂估价"]
[null,null,"分部分项工程"]
["1","010101003001","破除混凝土地面","","13.20"]
["2","桂010103003001","清理运距：运距15km内","·km","13.20"]
["3","020512001001","地板瓷砖","㎡","223.00"]
["4","030411001001","PVC配管","m","173.00"]
["5","030411004001","配线","m","365.00"]
["6","030412001001","双排灯管","套","16"]
["7","03B001","调整风扇位置","只","8"]
["8","030404035001","插座","套","10"]
["9","010805005001","钢化玻璃门","㎡","4.80"]
["10","桂030408013001","玻璃夹子","个","4"]
["11","B-","地弹王","个","2"]
["12","011505004001","40孔玻璃拉手","个","1"]
["13","011701006001","满堂脚手架","㎡","4.80"]
[null,null,"     小    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
[null,null,"     合    计"]
[null,null,"     ∑人工费"]
[null,null,"     ∑材料费"]
[null,null,"     ∑机械费"]
[null,null,"     ∑管理费"]
[null,null,"     ∑利  润"]
{"$rows_empty":11}
[{"$nulls":7},"表-08"]

{"sheet":"表-09_工程量清单综合单价分析表","index":5,"n_rows":59,"n_cols":12,"rows_kept":59,"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],[28,0,28,11],[29,0,29,7],[29,8,29,11],[30,0,31,0],[30,1,31,1],[30,2,31,2],[30,3,31,3],[30,4,31,4],[30,6,30,11]],"flags":["formulas_cached_only"]}
["工程量清单综合单价分析表"]
["工程名称：汽车实训楼环境与文化建设电路改造及地面铺设工程",{"$nulls":7},"第1页 共2页"]
["序号","项目编码","项目名称及项目\r\n特征描述","单位","工程量","综合单价","综合单价"]
[{"$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"]
["1","010101003001","破除混凝土地面","","13.20"]
[null,"B4-0794","小型机械挖填沟槽 风镐开挖路面 混凝土路面 风镐开挖路面厚度mm以下 250","10㎡","1.320"]
["2","桂010103003001","清理运距：运距15km内","·km","13.20"]
[null,"A1-136","装载机装土(斗容量1) 自卸汽车运土(运距1km以内) 4.5t","1000","0.01320"]
[null,"A1-175","自卸汽车运土方(每增加1km运距) 15t","1000","0.01320"]
["3","020512001001","地板瓷砖","㎡","223.00"]
[null,"A9-81","陶瓷地砖楼地面 每块周长(1600mm以内)  水泥砂浆 密缝{素水泥浆}","100㎡","2.2300"]
["4","030411001001","PVC配管","m","173.00"]
[null,"B4-1531换","砖、混凝土结构明配 刚性阻燃管公称口径(mm以内) 20","100m","1.7300"]
["5","030411004001","配线","m","365.00"]
[null,"B4-1581换","管内穿线 动力线路 铜芯 导线截面(m㎡以内) 1.5","100m单线","3.61"]
["6","030412001001","双排灯管","套","16"]
[null,"B4-1745换","普通灯具安装 吸顶灯具 灯罩周长 2000mm以内","10套","1.6"]
["7","03B001","调整风扇位置","只","8"]
[null,"B-","调整风扇位置","只","8"]
["8","030404035001","插座","套","10"]
[null,"B4-0429换","单、三相明插座 单相明插座10A 5孔","10套","1"]
["9","010805005001","钢化玻璃门","㎡","4.80"]
[null,"A12-91","钢化玻璃门","100㎡","0.0480"]
["10","桂030408013001","玻璃夹子","个","4"]
[null,"B4-1032换","玻璃夹子","个","4"]
["11","B-","地弹王","个","2"]
[" ",null,null," ",null,null," "," "," "," ",null,"表－09"]
["工程量清单综合单价分析表"]
["工程名称：汽车实训楼环境与文化建设电路改造及地面铺设工程",{"$nulls":7},"第2页 共2页"]
["序号","项目编码","项目名称及项目\r\n特征描述","单位","工程量","综合单价","综合单价"]
[{"$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,"B-","地弹王","个","2"]
["12","011505004001","40孔玻璃拉手","个","1"]
[null,"A14-34换","40孔玻璃拉手","100个","0.01"]
["13","011701006001","满堂脚手架","㎡","4.80"]
[null,"A15-84换","钢管满堂脚手架 基本层 高3.6m[实际4.8m]","100㎡","0.0480"]
{"$rows_empty":21}
[" ",null,null," ",null,null," "," "," "," ",null,"表－09"]

{"sheet":"表-14_税前项目清单与计价表","index":6,"n_rows":43,"n_cols":7,"rows_kept":43,"merged":[[0,0,0,6],[1,0,1,4],[1,5,1,6],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,4,3],[2,4,4,4],[2,5,2,6],[3,5,4,5],[3,6,4,6],[41,0,41,6],[42,0,42,4]],"flags":["formulas_cached_only"]}
["税前项目清单与计价表"]
["工程名称:汽车实训楼环境与文化建设电路改造及地面铺设工程",{"$nulls":4},"第1页 共1页"]
["序号","项目编码","项目名称及项目特征\r\n描述","计量单位","工程量","金  额(元)"]
[{"$nulls":5},"单价","合 价"]
{"$rows_empty":37}
["注：税前项目包含除增值税以外的所有费用。"]
[{"$nulls":6},"表-14"]

{"sheet":"表-15_规费、增值税计价表","index":7,"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:汽车实训楼环境与文化建设电路改造及地面铺设工程",{"$nulls":3},"第1页 共1页"]
["序号","项目名称","计算基础","计算费率(%)","金额(元)"]
["一","建筑装饰装修工程(营改增)一般计税法"]
["1","规费","1.1+1.2+1.3"]
["1.1","社会保险费","∑(分部分项人工费+单价措施人工费)\n"]
["1.1.1","养老保险费"]
["1.1.2","失业保险费"]
["1.1.3","医疗保险费"]
["1.1.4","生育保险费"]
["1.1.5","工伤保险费"]
["1.2","住房公积金"]
["1.3","工程排污费","∑(分部分项人材机+单价措施人材机)\n"]
["2","增值税","Σ（分部分项工程费及单价措施项目费+总价措施项目费+其他项目费+税前项目费+规费）\n"]
[null,"       合          计"]
{"$rows_empty":22}
[{"$nulls":4},"表-15"]