{"text_format":"3","workbook":"xls","n_sheets":6,"sheets":["C.2 工程项目招标控制价扉页(扉-2-1)","E.3 单位工程投标报价汇总表(表-04)【钢管桩支护工程】","F.1.1 分部分项工程清单计价表(表-08)【钢管桩支护工~","F.4 总价措施项目清单计价表(表-11)【钢管桩支护工程】","H 规费、税金项目清单计价表(表-13)【钢管桩支护工程】","L.2 承包人提供主要材料和工程设备一览表(表-21)【钢管~"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"C.2 工程项目招标控制价扉页(扉-2-1)","index":0,"n_rows":13,"n_cols":17,"rows_kept":13,"merged":[[0,1,0,11],[0,12,0,16],[1,0,1,16],[2,0,2,3],[2,4,2,13],[2,14,2,16],[3,0,4,3],[3,4,4,13],[3,14,4,16],[4,0,4,3],[4,4,4,13],[4,14,4,16],[5,0,5,1],[5,2,5,4],[5,5,5,10],[5,11,5,16],[6,0,6,4],[6,5,6,9],[6,10,6,16],[7,0,7,5],[7,6,7,10],[7,11,7,12],[7,13,7,16],[8,0,8,4],[8,5,8,9],[8,10,8,14],[8,15,8,16],[9,0,9,1],[9,2,9,6],[9,8,9,15],[10,0,10,1],[10,2,10,6],[10,8,10,15],[11,0,11,2],[11,3,11,6],[11,7,11,8],[11,9,11,16],[12,0,12,16]],"flags":["formulas_cached_only"]}
["","雅安市建安公司棚户区改造安置房项目施工通道加固","","","","","","","","","","","工程","","","",""]
["投标报价","","","","","","","","","","","","","","","",""]
["投标报价(小写):","","","",null,"","","","","","","","","","","",""]
["(大写):","","","","壹佰贰拾陆万叁仟壹佰贰拾陆元肆角壹分","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","",""]
["","","招 标 人：","",""," ","","","","","","","","","","",""]
["","","","","","(单位盖章)","","","","","","","","","","",""]
["法定代表人 \r\n或其授权人:","","","","",""," ","","","","","","","","","",""]
["       ","","","","","(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":"E.3 单位工程投标报价汇总表(表-04)【钢管桩支护工程】","index":1,"n_rows":22,"n_cols":4,"rows_kept":22,"merged":[[0,0,0,3],[19,0,19,1],[21,0,21,3]],"flags":["formulas_cached_only"]}
["单位工程投标报价汇总表","","",""]
["工程名称：","雅安市建安公司棚户区改造安置房项目\\地下室入口支护【钢管桩支护工程】","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"]
["1.1","单价措施项目","76813.34"," "]
["2","总价措施项目","27340.63","-"]
["2.1","其中：安全文明施工费","23848.76","-"]
["3","其他项目"," ","-"]
["3.1","其中：暂列金额"," ","-"]
["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","14301.81","-"]
["5","创优质工程奖补偿奖励费"," ","-"]
["6","税前工程造价","1158831.57","-"]
["6.1","其中：甲供材料（设备）费"," ","-"]
["7","销项增值税额","104294.84","-"]
["","","",""]
["","","",""]
[" 招标控制价/投标报价总价合计=税前工程造价+销项增值税额",""]
[]
["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。\r\n                                                                                                                                   表-04 ","","",""]

{"sheet":"F.1.1 分部分项工程清单计价表(表-08)【钢管桩支护工~","index":2,"n_rows":19,"n_cols":13,"rows_kept":19,"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],[15,0,15,8],[15,9,15,10],[16,0,16,8],[16,9,16,10],[18,0,18,12]],"flags":["formulas_cached_only"]}
["分部分项工程清单与计价表","","","","","","","","","","","",""]
["工程名称：","","雅安市建安公司棚户区改造安置房项目\\地下室入口支护【钢管桩支护工程】","","","","","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","010302002006","","钢管桩 φ159","1.钢管桩 φ159  6mm厚\r\n2.管内商品混凝土灌浆\r\n3.施工要求：复合设计及规范","m","3235","",null,null,"",null,""]
["2","040203007003","","临时道路路面 C30商品混凝土（设计厚度20cm）","1.临时道路路面 C30商品混凝土\n2.厚度：设计为20cm厚，双层钢筋网φ10@200","m2","246.5","",null,null,"",null,""]
["3","010202009005","","临空侧边坡喷砼 100mm厚","1.临空侧边坡喷砼：网喷\n2.厚度：10cm厚 φ8@200","m2","311","",null,null,""]
["4","010515001007","","现浇构件钢筋 钢筋 HRB400 直径≤φ10","1钢筋种类、规格：现浇构件钢筋 HRB400\r\n2. 直径φ10","t","3.34","",null,null,"",null,""]
["5","010515001008","","现浇构件钢筋  直径φ12～φ16","1钢筋种类、规格：现浇构件钢筋 HRB400\r\n2. 直径φ12～φ16","t","0.56","",null,null,"",null,""]
["","","","","","","","","","","","",""]
["","","","","","","","","","","","",""]
["","","","","","","","","","","","",""]
["","","","","","","","","","","","",""]
["","","","","","","","","","","","",""]
["本页小计","","","","","","","","",null,""]
["合    计","","","","","","","","",null,""]
[]
["表-08 ","","","","","","","","","","","",""]

{"sheet":"F.4 总价措施项目清单计价表(表-11)【钢管桩支护工程】","index":3,"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：","雅安市建安公司棚户区改造安置房项目\\地下室入口支护【钢管桩支护工程】","","","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","011707001001","安全文明施工"," "," ","23848.76","",""," "]
["1.1","①","环境保护","分部分项工程量清单项目定额人工费+单价措施项目定额人工费","0.77","1430.18","",""," "]
["1.2","②","文明施工","分部分项工程量清单项目定额人工费+单价措施项目定额人工费","3.26","6055.06","",""," "]
["1.3","③","安全施工","分部分项工程量清单项目定额人工费+单价措施项目定额人工费","4.52","8395.36","",""," "]
["1.4","④","临时设施","分部分项工程量清单项目定额人工费+单价措施项目定额人工费","4.29","7968.16","",""," "]
["2","011707002001","夜间施工"," "," ","1448.76","",""," "]
["3","011707003001","非夜间施工照明"," "," ","","",""," "]
["4","011707004001","二次搬运"," "," ","705.8","",""," "]
["5","011707005001","冬雨季施工"," "," ","1077.28","",""," "]
["6","011707006001","地上、地下设施、建筑物的临时保护设施"," "," ","","",""," "]
["7","011707007001","已完工程及设备保护"," "," ","","",""," "]
[]
["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：","雅安市建安公司棚户区改造安置房项目\\地下室入口支护【钢管桩支护工程】","","","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","011707008001","工程定位复测费"," "," ","260.03","",""," "]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["合计","","","","","27340.63","","",""]
[]
["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":"H 规费、税金项目清单计价表(表-13)【钢管桩支护工程】","index":4,"n_rows":19,"n_cols":6,"rows_kept":19,"merged":[[0,0,0,5],[1,1,1,2],[1,3,1,4],[16,0,16,3],[18,0,18,5]],"flags":["formulas_cached_only"]}
["规费、税金项目计价表","","","","",""]
["工程名称：","雅安市建安公司棚户区改造安置房项目\\地下室入口支护【钢管桩支护工程】","","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","分部分项清单定额人工费+单价措施项目清单定额人工费"," "," ","14301.81"]
["1.1","社会保险费","分部分项清单定额人工费+单价措施项目清单定额人工费"," "," ","11887.22"]
["(1)","养老保险费","分部分项清单定额人工费+单价措施项目清单定额人工费","185738.01","3.8","7058.04"]
["(2)","失业保险费","分部分项清单定额人工费+单价措施项目清单定额人工费","185738.01","0.3","557.21"]
["(3)","医疗保险费","分部分项清单定额人工费+单价措施项目清单定额人工费","185738.01","1.8","3343.28"]
["(4)","工伤保险费","分部分项清单定额人工费+单价措施项目清单定额人工费","185738.01","0.4","742.95"]
["(5)","生育保险费","分部分项清单定额人工费+单价措施项目清单定额人工费","185738.01","0.1","185.74"]
["1.2","住房公积金","分部分项清单定额人工费+单价措施项目清单定额人工费","185738.01","1.3","2414.59"]
["1.3","工程排污费","按工程所在地环境保护部门收取标准，按实计入"," "," "," "]
["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+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）设备费","1158831.57","9","104294.84"]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["合  计","","","","","118596.65"]
[]
["表-13 ","","","","",""]

{"sheet":"L.2 承包人提供主要材料和工程设备一览表(表-21)【钢管~","index":5,"n_rows":46,"n_cols":10,"rows_kept":46,"merged":[[0,0,0,9],[1,1,1,4],[1,5,1,7],[1,8,1,9],[2,4,2,5],[3,4,3,5],[4,4,4,5],[5,4,5,5],[6,4,6,5],[7,4,7,5],[8,4,8,5],[9,4,9,5],[10,4,10,5],[11,4,11,5],[12,4,12,5],[13,4,13,5],[14,4,14,5],[15,4,15,5],[16,4,16,5],[17,4,17,5],[18,4,18,5],[19,4,19,5],[20,4,20,5],[22,0,22,9],[23,0,23,9],[24,1,24,4],[24,5,24,7],[24,8,24,9],[25,4,25,5],[26,4,26,5],[27,4,27,5],[28,4,28,5],[29,4,29,5],[30,4,30,5],[31,4,31,5],[32,4,32,5],[33,4,33,5],[34,4,34,5],[35,4,35,5],[36,4,36,5],[37,4,37,5],[38,4,38,5],[39,4,39,5],[40,4,40,5],[41,4,41,5],[42,4,42,5],[43,4,43,5],[45,0,45,9]],"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：","雅安市建安公司棚户区改造安置房项目\\地下室入口支护【钢管桩支护工程】","","","","标段：","","","第1页 共2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","23446.417"," ",""," ","1.00"," "," "]
["2","柴油(机械)","kg","19436.652"," ",""," ","6.30"," "," "]
["3","商品混凝土 C30","m3","49.89"," ",""," ","513.00"," "," "]
["4","水","m3","289.73"," ",""," ","3.10"," "," "]
["5","水泥 32.5","kg","20734.53"," ",""," ","0.50"," "," "]
["6","中砂","m3","28.22"," ",""," ","200.00"," "," "]
["7","砾石 5～10mm","m3","24.54"," ",""," ","170.00"," "," "]
["8","速凝剂","kg","593"," ",""," ","1.50"," "," "]
["9","高压胶皮管","m","22.01"," ",""," ","5.00"," "," "]
["10","钢筋 HRB400 直径≤φ10","t","3.57"," ",""," ","4035.00"," "," "]
["11","二等锯材","m3","0.099"," ",""," ","2051.00"," "," "]
["12","电焊条","kg","479.917"," ",""," ","5.50"," "," "]
["13","钢管  φ159 6mm厚","kg","73237.17"," ",""," ","3.82"," "," "]
["14","镀锌铁丝 8#","kg","2.000"," ",""," ","5.50"," "," "]
["15","草袋子","片","5.000"," ",""," ","1.00"," "," "]
["16","汽油(机械)","kg","23.300"," ",""," ","6.84"," "," "]
["17","焊条 综合","kg","4.84"," ",""," ","5.50"," "," "]
["18","钢筋  HRB400 直径φ12～φ16","t","0.6"," ",""," ","4065.00"," "," "]
[]
["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\n    2.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。\r\n                                                                                                                                   表-21 ","","","","","","","","",""]
[" 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：","雅安市建安公司棚户区改造安置房项目\\地下室入口支护【钢管桩支护工程】","","","","标段：","","","第2页 共2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","商品混凝土 C20","m3","54.9"," ",""," ","485.00"," "," "]
["20","铁件","kg","11.339"," ",""," ","4.50"," "," "]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
[]
["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\n    2.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。\r\n                                                                                                                                   表-21 ","","","","","","","","",""]