{"text_format":"3","workbook":"xls","n_sheets":6,"sheets":["1招标控制价扉页","2单位工程招标控制价汇总表","3分部分项工程和单价措施项目清单与计价表","4总价措施项目清单与计价表","5规费、税金项目清单计价表","6承包人供应主要材料一览表（08规范）"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1招标控制价扉页","index":0,"n_rows":18,"n_cols":6,"rows_kept":18,"merged":[[0,0,0,4],[1,2,1,4],[4,2,4,4],[6,2,6,5],[7,2,7,5],[8,4,8,5],[9,4,9,5],[11,4,11,5],[12,4,12,5],[14,4,14,5],[15,4,15,5],[17,4,17,5]],"flags":["formulas_cached_only"]}
[]
[null,null,"常州工学院辽河路校区二期智慧教室文化布置与装修工程项目 ",null,null,"工程"]
[]
[]
[null,null,"招标控制价"]
[]
[null,"招标控制价(小写):","981523.89 元"]
[null,"(大写):","玖拾捌万壹仟伍佰贰拾叁元捌角玖分"]
[null,"招　标　人:"," ","工 程 造 价咨  询  人:"," "]
[null,null,"(单位盖章)",null,"(单位资质专用章)"]
[]
[null,"法定代表人\n或其授权人:"," ","法定代表人:\n或其授权人:\n"," "]
[null,null,"(签字或盖章)",null,"(签字或盖章)"]
[]
[null,"编制人:"," ","复 核 人:"," "]
[null,null,"(造价人员签字盖专用章)",null,"(造价工程师签字盖专用章)"]
[]
[null,"编制时间："," ","复核时间:"," "]

{"sheet":"2单位工程招标控制价汇总表","index":1,"n_rows":24,"n_cols":4,"rows_kept":24,"merged":[[0,0,0,3],[1,0,1,2],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3]],"flags":["formulas_cached_only"]}
["单位工程招标控制价汇总表"]
["工程名称：常州工学院辽河路校区二期智慧教室文化布置与装修工程项目 "]
["序号","汇总内容","金额(元)","其中:暂估价（元）"]
[]
["序号","汇总内容","金额","暂估价"]
[]
["1","分部分项工程","871107.01"]
["1.1","　　人工费","217785.47"]
["1.2","　　材料费","569214.68"]
["1.3","　　施工机具使用费","3487.87"]
["1.4","　　企业管理费","55375.48"]
["1.5","　　利润","25243.51"]
["2","措施项目","47562.44"]
["2.1","　　单价措施项目","0.00"]
["2.2","　　总价措施项目","47562.44"]
["2.2.1","　　　　其中：安全文明施工措施费","29704.75"]
["3","其他项目","0.00"]
["3.1","    其中：暂列金额","0.00"]
["3.2","    其中：专业工程暂估价","0.00"]
["3.3","    其中：计日工","0.00"]
["3.4","    其中：总承包服务费","0.00"]
["4","规费","34266.37"]
["5","税金","28588.07"]
["6","合计=1+2+3+4-除税甲供材料和除税甲供设备费/1.01+5","981523.89","0"]

{"sheet":"3分部分项工程和单价措施项目清单与计价表","index":2,"n_rows":21,"n_cols":9,"rows_kept":21,"merged":[[0,0,0,8],[1,0,1,8],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,2,8]],"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：常州工学院辽河路校区二期智慧教室文化布置与装修工程项目 "]
["序号","项目编码","项目名称","项目特征描述","计量单位","工程\n数量","金额(元)"]
[{"$nulls":6},"综合\n单价","合价","其中：\n暂估价"]
["序号","编号","名称","项目特征","单位","数量","综合单价","合价","暂估价"]
[]
["一)","0113","装饰工程",{"$nulls":4},"871107.01","0.00"]
["1","011302001002","吊顶天棚","格栅板吊顶，Φ8镀锌螺杆双向中距@900 吊筋H=900mm,主龙骨38轻钢龙骨双向中距@900，25*25mm烤漆边龙骨，与铝格栅配套的次龙骨，150*150*12格栅板，具体做法参照图纸设计","m2","5089.56","47.06","239514.69","0.00"]
["2","011407002001","天棚喷刷涂料","天棚乳胶漆，喷刷乳胶漆二遍","m2","6107.47","20.24","123615.19","0.00"]
["3","011207001004","墙面装饰板","智慧屏背景装饰面;胡桃木色木饰面，40*30木龙骨基层，颜色及样式需经建设单位认可后方可施工，具体做法详见设计图纸","m2","1750.63","145.25","254279.01","0.00"]
["4","011207001005","墙面装饰板","智慧屏背景装饰面;不锈钢装饰条100*20*1","m","655.59","24.47","16042.29","0.00"]
["5","011207001006","墙面装饰板","智慧屏背景装饰面;T型铝装饰条尺寸：22*4.3*1","m","1932.27","16.20","31302.77","0.00"]
["6","011207001007","墙面装饰板","智慧屏背景装饰面;配电箱门一副（木制）","个","59","26.25","1548.75","0.00"]
["7","011207001008","墙面装饰板","门入口班牌背景装饰面;胡桃木色木饰面，40*30木龙骨基层，颜色及样式需经建设单位认可后方可施工，具体做法详见设计图纸","m2","260.96","145.25","37904.44","0.00"]
["8","011207001009","墙面装饰板","门入口班牌背景装饰面;不锈钢装饰条50*20*1；","m2","240.2","17.58","4222.72","0.00"]
["9","011207001010","墙面装饰板","门入口班牌背景装饰面;不锈钢装饰条20*20*1；","m2","168","14.14","2375.52","0.00"]
["10","011207001011","墙面装饰板","门入口班牌背景装饰面;，玻璃镜面装饰条5mm厚100mm宽；","m2","34.24","143.85","4925.42","0.00"]
["11","011207001012","墙面装饰板","门入口班牌背景装饰面;T型铝装饰条尺寸：22*4.3*1；","m2","45.6","16.20","738.72","0.00"]
["12","030412001010","普通灯具","600*1200平板灯LED;32W","套","219","233.67","51173.73","0.00"]
["13","011505001001","窗台板：20mm后大理石台板【含立面挂板】，石材磨边倒角，具体做法参照图纸设计，颜色需建设方确认后方可施工","窗台板：20mm厚人造大理石【含立面挂板】，石材磨边倒角，具体做法参照图纸设计，颜色需建设方确认后方可施工","m2","346.16","298.89","103463.76","0.00"]
[null,null,"分部分项合计",{"$nulls":4},"871107.01","0.00"]

{"sheet":"4总价措施项目清单与计价表","index":3,"n_rows":25,"n_cols":6,"rows_kept":25,"merged":[[0,0,0,5],[1,0,1,3],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
["工程名称：常州工学院辽河路校区二期智慧教室文化布置与装修工程项目 "]
["序号","项目编码","项目名称","计算基础","费率(%)","金额(元)"]
[]
["序号","编号","项目名称","计算基础","费率","金额"]
[]
["1","011707001001","安全文明施工","[2]+[3]+[4]","100","29704.75"]
["2",null,"安全文明施工基本费","分部分项综合费用+单价措施项目综合费用-除税工程设备费","3.1","27004.32"]
["3",null,"安全文明施工省级标化增加费:一星级","分部分项综合费用+单价措施项目综合费用-除税工程设备费",null,"0.00"]
["4",null,"扬尘污染防治增加费","分部分项综合费用+单价措施项目综合费用-除税工程设备费","0.31","2700.43"]
["5","011707002001","夜间施工","分部分项综合费用+单价措施项目综合费用-除税工程设备费",null,"0.00"]
["6","011707003001","非夜间施工照明","分部分项综合费用+单价措施项目综合费用-除税工程设备费",null,"0.00"]
["7","011707004001","二次搬运","分部分项综合费用+单价措施项目综合费用-除税工程设备费","0.2","1742.21"]
["8","011707005001","冬雨季施工","分部分项综合费用+单价措施项目综合费用-除税工程设备费",null,"0.00"]
["9","011707006001","地上、地下设施、建筑物的临时保护设施","分部分项综合费用+单价措施项目综合费用-除税工程设备费","0","0.00"]
["10","011707007001","已完工程及设备保护","分部分项综合费用+单价措施项目综合费用-除税工程设备费","0.05","435.55"]
["11","011707008001","临时设施","分部分项综合费用+单价措施项目综合费用-除税工程设备费","1.8","15679.93"]
["12","011707009001","赶工措施","分部分项综合费用+单价措施项目综合费用-除税工程设备费",null,"0.00"]
["13","011707010001","工程按质论价:市优工程","分部分项综合费用+单价措施项目综合费用-除税工程设备费",null,"0.00"]
["14","011707011001","住宅分户验收","分部分项综合费用+单价措施项目综合费用-除税工程设备费-分部:地下室",null,"0.00"]
["15","011707012001","特殊条件下施工增加费","分部分项综合费用+单价措施项目综合费用-除税工程设备费","0","0.00"]
["16","011707012002","建筑工人实名制费用","分部分项综合费用+单价措施项目综合费用-除税工程设备费",null,"0.00"]
["17","011707015001","智慧工地费用","分部分项综合费用+单价措施项目综合费用-工程设备费",null,"0.00"]
["18","011707016001","新冠疫情常态化防控","分部分项综合费用+单价措施项目综合费用-工程设备费","0","0.00"]
["19",null,"合计","[2]~[18]","100","47562.44"]

{"sheet":"5规费、税金项目清单计价表","index":4,"n_rows":13,"n_cols":6,"rows_kept":13,"merged":[[0,0,0,5],[1,0,1,2],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5]],"flags":["formulas_cached_only"]}
["规费、税金项目计价表"]
["工程名称：常州工学院辽河路校区二期智慧教室文化布置与装修工程项目 "]
["序号","项目名称","计算基础","计算基数","计算费率(%)","金额(元)"]
[]
["编号","项目名称","计算基础","计算基础数值","费率","金额"]
[]
["1","规费","[ 1.1 ]~[ 1.4 ]","34266.37","100","34266.37"]
["1.1","社会保险费","分部分项综合费用+措施项目合计+其他项目合计-除税工程设备费","918669.45","3.2","29397.42"]
["1.2","住房公积金","分部分项综合费用+措施项目合计+其他项目合计-除税工程设备费","918669.45","0.53","4868.95"]
["1.3","环境保护税","分部分项综合费用+措施项目合计+其他项目合计-除税工程设备费","918669.45","0","0.00"]
["1.4","其他规费","分部分项综合费用+措施项目合计+其他项目合计-除税工程设备费","918669.45","0","0.00"]
["2","税金","分部分项综合费用+措施项目合计+其他项目合计+[ 1 ]-除税甲供材料费和除税甲供设备费/1.01","952935.82","3","28588.07"]
["3","合计","[ 1 ]+[ 2 ]","62854.44","100","62854.44"]

{"sheet":"6承包人供应主要材料一览表（08规范）","index":5,"n_rows":44,"n_cols":9,"rows_kept":44,"merged":[[0,0,0,8],[1,0,1,5]],"flags":["formulas_cached_only"]}
["承 包 人 供 应 主 要 材 料 一 览 表"]
["工程名称：常州工学院辽河路校区二期智慧教室文化布置与装修工程项目 "]
["序号","材料编码","材料名称","规格、型号及特殊要求","单位","数量","单价(元）","合价(元）","备注"]
["序号Xh","材料编码Bh","材料名称mc","规格Gg","单位dw","数量Sl","单价Dj","合价Z1","备注BZ"]
[]
["1","03031212","自攻螺钉","M4*65","十个","437.299","0.17","74.34"]
["2","03057113","伞形螺栓","M6~8*150","套","637.728","0.17","108.41"]
["3","03070807","塑料膨胀管","φ8*50","十个","441.504","0.56","247.24"]
["4","03070821","胀头、胀管",null,"套","6748.757","0.28","1889.65"]
["5","03110141","镀锌丝杆",null,"kg","2799.258","3.39","9489.48"]
["6","03210313","金刚石磨边轮","100*16(粒度120~150#)","片","828.352","3.66","3031.77"]
["7","03510705","铁钉","70mm","kg","75.422","2.89","217.97"]
["8","03570225","镀锌铁丝","13#~17#","kg","33.288","3.62","120.5"]
["9","03633106","冲击钻头","φ6~12","根","29.171","1.68","49.01"]
["10","04010701","白水泥",null,"kg","462.335","0.84","388.36"]
["11","04090801","石膏粉","325目","kg","55.578","0.24","13.34"]
["12","05030600","普通木成材",null,"m3","22.329","1558.69","34803.99"]
["13","05050105","胶合板","910*2130*3","m2","35.952","12.96","465.94"]
["14","06550256","灰镜","5mm","m2","35.952","61.41","2207.81"]
["15","07112130","20mm厚人造大理石",null,"m2","304.621","144.34","43969"]
["16","10030305","T型铝装饰条尺寸：22*4.3*1",null,"m","2076.764","8.53","17714.8"]
["17","10030305","不锈钢装饰条100*20*1",null,"m","688.37","16.4","11289.27"]
["18","10030305","不锈钢装饰条50*20*1",null,"m","252.21","9.84","2481.75"]
["19","10030307","不锈钢装饰条20*20*1",null,"m","176.4","6.57","1158.95"]
["20","11010304","内墙乳胶漆",null,"kg","2235.334","6.75","15088.5"]
["21","11430327","大白粉",null,"kg","55.578","0.49","27.23"]
["22","12060334","防腐油",null,"kg","60.348","3.39","204.58"]
["23","12413518","901胶",null,"kg","222.923","1.4","312.09"]
["24","12413535","万能胶",null,"kg","37.928","11.26","427.07"]
["25","14210121","金属软管","CP15","m","225.57","2.82","636.11"]
["26","14310102","PVC电工套管DN20",null,"m","1402.038","1.96","2747.99"]
["27","15130305","金属软管接头","φ15~20","个","451.14","0.89","401.51"]
["28","15372106","塑料管卡","φ20","个","2165.472","0.11","238.2"]
["29","17310706","双螺母双垫片","φ8","副","6748.757","0.33","2227.09"]
["30","22470111","600*1200平板灯LED","32W","套","221.19","98.42","21769.52"]
["31","25030103","BV铜芯聚氯乙烯绝缘线","450V/750V1.5mm2","m","4117.2","0.79","3252.59"]
["32","31130106","其他材料费",null,"元","2382.823","0.56","1334.38"]
["33","31130106","其它材料费",null,"元","41.829","0.56","23.42"]
["34","31150101","水",null,"m3","0.519","2.99","1.55"]
["35","CD","150*150*12格栅板及配套龙骨",null,"m2","5089.56","44.1","224449.6"]
["36","CD","胡桃木色木饰面 18mm厚免漆板(品牌要求： 兔宝宝、莫干山、大王椰等国内一线品牌，环保等级E0级及以上)",null,"m2","2011.59","78.73","158372.48"]
["37","CD","配电箱门一副（木制）",null,"个","59","26.25","1548.75"]
["38","DMM7.5","干拌砌筑砂浆DMM7.5",null,"吨","30.462","210.19","6402.81"]
[null,null,"合计",{"$nulls":4},"569187.05"]