{"text_format":"3","workbook":"xls","n_sheets":6,"sheets":["1.1 表-02 建设项目招标控制价表","2.1 表-03 单项工程招标控制价表","3.1 表-04 单位工程招标控制价表","3.2 表-08 分部分项工程和单价措施项目清单与计价表","3.3 表-11 总价措施项目清单与计价表","3.4 表-13 规费、税金项目计价表"],"not_rendered":{"external_links":1,"defined_names":12},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1.1 表-02 建设项目招标控制价表","index":0,"n_rows":7,"n_cols":6,"rows_kept":7,"merged":[[0,0,0,5],[1,0,1,2],[1,3,1,5],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,5],[5,0,5,1],[6,0,6,5]],"flags":["formulas_cached_only"]}
["建设项目招标控制价表"]
["工程名称：紫琅科技城幕墙及栏杆玻璃更换工程",null,null,""]
["序号","单项工程名称","金额(元)","其中：(元)"]
[{"$nulls":3},"暂估价","安全文明\n施工费","规费"]
["1","紫琅科技城幕墙及栏杆玻璃更换工程",233917.05,0,3066.13,{"v":9182.3,"d":"9182.30"}]
["合  计",null,233917.05,0,3066.13,{"v":9182.3,"d":"9182.30"}]
["【清单大师计价软件江苏版V9.46】"]

{"sheet":"2.1 表-03 单项工程招标控制价表","index":1,"n_rows":7,"n_cols":6,"rows_kept":7,"merged":[[0,0,0,5],[1,0,1,2],[1,3,1,5],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,5],[5,0,5,1],[6,0,6,5]],"flags":["formulas_cached_only"]}
["单项工程招标控制价表"]
["工程名称：紫琅科技城幕墙及栏杆玻璃更换工程",null,null,""]
["序号","单位工程名称","金额(元)","其中：(元)"]
[{"$nulls":3},"暂估价","安全文明\n施工费","规费"]
["1","紫琅科技城幕墙及栏杆玻璃更换工程",233917.05,0,3066.13,{"v":9182.3,"d":"9182.30"}]
["合  计",null,233917.05,0,3066.13,{"v":9182.3,"d":"9182.30"}]
["【清单大师计价软件江苏版V9.46】"]

{"sheet":"3.1 表-04 单位工程招标控制价表","index":2,"n_rows":22,"n_cols":4,"rows_kept":22,"merged":[[0,0,0,3],[1,0,1,1],[20,0,20,1],[21,0,21,3]],"flags":["formulas_cached_only"]}
["单位工程招标控制价表"]
["工程名称：紫琅科技城幕墙及栏杆玻璃更换工程",null,"标段：",""]
["序号","汇总内容","金额(元)","其中:暂估价(元)"]
["1","分部分项工程量清单计价合计",{"v":93260.8,"d":"93260.80"},0]
["1.1","人工费",12529.81,0]
["1.2","材料费",75855.39,0]
["1.3","施工机具使用费",83.12,0]
["1.4","企业管理费",3279.11,0]
["1.5","利润",1513.38,0]
["2","措施项目清单计价合计",{"v":92159.7,"d":"92159.70"},0]
["2.1","单价措施项目费",86045.37,0]
["2.2","总价措施项目费",6114.33,0]
["2.2.1","  其中：安全文明施工措施费",3066.13,0]
["3","其他项目清单计价合计",{"v":20000,"d":"20000.00"},0]
["3.1","  其中：暂列金额",{"v":20000,"d":"20000.00"},0]
["3.2","  其中：专业工程暂估价",0,0]
["3.3","  其中：计日工",0,0]
["3.4","  其中：总承包服务费",0,0]
["4","规费",{"v":9182.3,"d":"9182.30"},0]
["5","税金",19314.25,0]
["招标控制价合计",null,233917.05,0]
["【清单大师计价软件江苏版V9.46】"]

{"sheet":"3.2 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":21,"n_cols":9,"rows_kept":21,"merged":[[0,0,0,8],[1,0,1,3],[1,5,1,8],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,2,8],[3,6,4,6],[3,7,4,7],[14,2,14,3],[18,2,18,3],[19,0,19,6],[20,0,20,8]],"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：紫琅科技城幕墙及栏杆玻璃更换工程",{"$nulls":3},"标段：",""]
["序号","项目编码","项目名称","项目特征描述","计量\n单位","工程量","金额（元）"]
[{"$nulls":6},"综合单价","合价","其中"]
[{"$nulls":8},"暂估价"]
["1","011610002001","金属门窗玻璃拆除","1、原有破损玻璃、密封胶条等拆除；\n2、施工范围内拆除，满足设计要求，投标人自行踏勘现场，结算不调整；\n3、拆除可利用部分由施工单位回收，剩余残值考虑在报价内；\n4、拆除垃圾清运，运距自行考虑，结算不再调整；","项","1",9570.41,9570.41,0]
["2","011209002001","玻璃幕墙更换破损玻璃","1、玻璃品种、规格、颜色:6Low-e+12A+6中空钢化双银LOW-E玻璃，颜色与原幕墙玻璃颜色一致（异形玻璃综合考虑报价，结算不再调整）\n2、粘结塞口材料种类:配套硅酮密封胶、耐候胶等\n3、玻璃、密封胶等必须符合相关技术参数要求","m2","12.3",505.39,{"v":6216.3,"d":"6216.30"},0]
["3","011209002002","玻璃幕墙更换破损玻璃","1、玻璃品种、规格、颜色: 8Low-e+12A+8中空钢化双银LOW-E玻璃，颜色与原幕墙玻璃颜色一致（异形玻璃综合考虑报价，结算不再调整）\n2、粘结塞口材料种类:配套硅酮密封胶、耐候胶等\n3、玻璃、密封胶等必须符合相关技术参数要求","m2","5",654.89,3274.45,0]
["4","011209002003","玻璃幕墙更换破损玻璃","1、玻璃品种、规格、颜色: 10Low-e+12A+10中空钢化双银LOW-E玻璃，颜色与原幕墙玻璃颜色一致（异形玻璃综合考虑报价，结算不再调整）\n2、粘结塞口材料种类:配套硅酮密封胶、耐候胶等\n3、玻璃、密封胶等必须符合相关技术参数要求","m2","80.3",716.67,{"v":57548.6,"d":"57548.60"},0]
["5","011503008001","玻璃栏板更换破损玻璃","1、栏杆玻璃的种类、规格、颜色:8mm+1.52PVB+8mm钢化夹胶玻璃，颜色与原玻璃颜色一致\n2、粘结塞口材料种类:配套硅酮密封胶、耐候胶等\n3、玻璃、密封胶等必须符合相关技术参数要求","m2","12.3",515.78,6344.09,0]
["6","010802001001","全玻自由门更换破损玻璃","1、玻璃品种、规格、颜色: 12mm钢化玻璃，颜色与原玻璃颜色一致\n2、原有配套五金件安装等\n3、玻璃等必须符合相关技术参数要求","m2","3.2",546.28,{"v":1748.1,"d":"1748.10"},0]
["7","011503008002","玻璃雨蓬更换破损玻璃","1、栏杆玻璃的种类、规格、颜色:8mm+1.52PVB+8mm钢化夹胶玻璃，颜色与原玻璃颜色一致\n2、粘结塞口材料种类:配套硅酮密封胶、耐候胶等\n3、玻璃、密封胶等必须符合相关技术参数要求","m2","6",532.62,3195.72,0]
["8","011210003001","玻璃隔断更换破损玻璃","1、栏杆玻璃的种类、规格、颜色:12mm钢化玻璃，颜色与原玻璃颜色一致\n2、粘结塞口材料种类:配套密封胶等\n3、玻璃、密封胶等必须符合相关技术参数要求","m2","2.2",165.06,363.13,0]
["9","011209002004","幕墙漏水打胶修复","1、原有幕墙漏水处铲除原有结构胶后重新打胶修补\n2、投标单位自行勘察现场，结算不再调整","项","1",{"v":5000,"d":"5000.00"},{"v":5000,"d":"5000.00"},0]
[null,null,"分部分项工程清单合计",null,null,"",0,{"v":93260.8,"d":"93260.80"},0]
["1","01B002","机械、吊篮、脚手等","1、用于门窗更换施工\n2、承包人根据现场情况，可搭设钢管脚手架施工、吊篮施工或吊车施工由承包人自行考虑；需满足相关施工及安全质量规范要求\n3、综合考虑工作日不好施工所造成的\n3、该项结算时不作调整","项","1",61045.37,61045.37,0]
["2","011703001001","垂直运输","1、垂直运输费\n2、投标人自行勘察现场，结算不再调整","项","1",{"v":5000,"d":"5000.00"},{"v":5000,"d":"5000.00"},0]
["3","011704001001","人工降效、临时围挡增加","1、因施工现场处于正常运转状态、施工单位需考虑施工期间另外增加的临时维护费用及施工时间段的限制所带来的人工、机械窝工费用\n2、投标人自行考虑，结算不再调整","项","1",{"v":20000,"d":"20000.00"},{"v":20000,"d":"20000.00"},0]
[null,null,"单价措施项目清单合计",null,null,"",0,86045.37,0]
["合    计",{"$nulls":6},179306.17,0]
["【清单大师计价软件江苏版V9.46】"]

{"sheet":"3.3 表-11 总价措施项目清单与计价表","index":4,"n_rows":22,"n_cols":9,"rows_kept":22,"merged":[[0,0,0,8],[1,0,1,4],[1,6,1,8],[20,0,20,4],[21,0,21,8]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
["工程名称：紫琅科技城幕墙及栏杆玻璃更换工程",{"$nulls":4},"标段：",""]
["序号","项目编码","项目名称","计算基础","费率（%）","金额（元）","调整\n费率（%）","调整后\n金额（元）","备注"]
["1","011707001001","现场安全文明施工",null,0,3066.13]
["1.1",null,"基本费","分部分项工程费+单价措施项目费-除税工程设备费",{"v":1.5,"d":"1.500"},2689.59]
["1.2",null,"标化增加费","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["1.3",null,"扬尘污染防治增加费","分部分项工程费+单价措施项目费-除税工程设备费",{"v":0.21,"d":"0.210"},376.54]
["2","011707010001","工程按质论价","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["3","011707002001","夜间施工","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["4","011707004001","二次搬运","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["5","011707005001","冬雨季施工","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["6","011707006001","地上、地下设施、建筑物的临时保护设施","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["7","011707007001","已完工程及设备保护费","分部分项工程费+单价措施项目费-除税工程设备费",{"v":0.05,"d":"0.050"},89.65]
["8","011707008001","临时设施费","分部分项工程费+单价措施项目费-除税工程设备费",{"v":1.6,"d":"1.600"},{"v":2868.9,"d":"2868.90"}]
["9","011707009001","赶工措施费","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["10","01B001","特殊条件下施工增加费","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["11","011707003001","非夜间施工照明","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["12","011707011001","住宅工程分户验收","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["13","011707012001","建筑工人实名制费用","分部分项工程费+单价措施项目费-除税工程设备费",{"v":0.05,"d":"0.050"},89.65]
["14","011707015001","智慧工地费用","分部分项工程费+单价措施项目费-除税工程设备费",0,0,null,null,"现场安全隐患排查、人员信息动态管理、扬尘管控视频监控、高处作业防护预警、危大工程监测预警和集成平台等设备、软件和管理费用。"]
["合   计",{"$nulls":4},6114.33]
["【清单大师计价软件江苏版V9.46】"]

{"sheet":"3.4 表-13 规费、税金项目计价表","index":5,"n_rows":10,"n_cols":6,"rows_kept":10,"merged":[[0,0,0,5],[1,0,1,2],[1,4,1,5],[8,0,8,4],[9,0,9,5]],"flags":["formulas_cached_only"]}
["规费、税金项目计价表"]
["工程名称：紫琅科技城幕墙及栏杆玻璃更换工程",null,null,"标段：",""]
["序号","项目名称","计算基础","计算基数(元)","计算费率(％)","金额(元)"]
["1","规费",null,{"v":9182.3,"d":"9182.30"},0,{"v":9182.3,"d":"9182.30"}]
["1.1","社会保险费","分部分项工程费+措施项目费+其他项目费-除税工程设备费",{"v":205420.5,"d":"205420.50"},{"v":3.8,"d":"3.800"},7805.98]
["1.2","住房公积金","分部分项工程费+措施项目费+其他项目费-除税工程设备费",{"v":205420.5,"d":"205420.50"},{"v":0.67,"d":"0.670"},1376.32]
["1.3","环境保护税","分部分项工程费+措施项目费+其他项目费-除税工程设备费",{"v":205420.5,"d":"205420.50"},0,0]
["2","税金","分部分项工程费+措施项目费+其他项目费+规费-除税甲供材料和甲供设备费/1.01",{"v":214602.8,"d":"214602.80"},{"v":9,"d":"9.000"},19314.25]
["合  计",{"$nulls":4},28496.55]
["【清单大师计价软件江苏版V9.46】"]