{"text_format":"3","workbook":"xls","n_sheets":6,"sheets":["1.1 扉-2 扉页","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","3.5 人材机汇总表"],"not_rendered":{"external_links":1,"defined_names":5},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1.1 扉-2 扉页","index":0,"n_rows":19,"n_cols":9,"rows_kept":19,"merged":[[1,2,2,7],[1,8,2,8],[4,0,4,10],[5,1,5,3],[5,4,5,9],[6,1,6,3],[6,4,6,9],[8,1,8,2],[8,3,8,4],[8,7,8,9],[9,3,9,4],[9,7,9,9],[12,1,12,2],[12,3,12,4],[12,7,12,9],[13,3,13,4],[13,7,13,9],[15,1,15,2],[15,3,15,4],[15,7,15,9],[16,3,16,4],[16,7,16,9],[18,1,18,2],[18,3,18,4],[18,7,18,9]],"flags":["formulas_cached_only"]}
[]
[null,null,"启东大晟港务有限公司通用码头桥架安装工程",{"$nulls":5},"工程"]
[]
[]
["标 底 价"]
[null,"  标 底 价（小写）：",null,null,201212.63]
[null,"          （大写）：",null,null,"贰拾万壹仟贰佰壹拾贰元陆角叁分"]
[]
[null,"招  标  人：",{"$nulls":4},"造价咨询人："]
[{"$nulls":3},"（单位盖章）",{"$nulls":3},"（单位资质专用章）"]
[]
[]
[null,"法定代表人\n或其授权人：",{"$nulls":4},"法定代表人\n或其授权人："]
[{"$nulls":3},"（签字或盖章）",{"$nulls":3},"（签字或盖章）"]
[]
[null,"编  制  人：",{"$nulls":4},"复  核  人："]
[{"$nulls":3},"（造价人员签字盖专用章）",{"$nulls":3},"（造价工程师签字盖专用章）"]
[]
[null,"编 制 时 间：",null,"2025年12月02日",null,null,"复 核 时 间：","2025年12月02日"]

{"sheet":"3.1 表-04 单位工程招标控制价表","index":1,"n_rows":22,"n_cols":4,"rows_kept":22,"merged":[[0,0,0,3],[1,0,1,1],[20,0,20,1]],"flags":["formulas_cached_only"]}
["单位工程招标控制价表",null,"",""]
["工程名称：启东大晟港务有限公司通用码头桥架安装工程",null,"",""]
["序号","汇总内容","金额(元)","其中:暂估价(元)"]
["1","分部分项工程费",174577.82,""]
["1.1","人工费",53788.97,""]
["1.2","材料费",88754.27,""]
["1.3","施工机具使用费",3012.95,""]
["1.4","企业管理费",21507.17,""]
["1.5","利润",7514.46,""]
["2","措施项目费",4958.01,""]
["2.1","单价措施项目费","",""]
["2.2","总价措施项目费",4958.01,""]
["2.2.1","其中：安全文明施工措施费",2985.28,""]
["3","其他项目费","",""]
["3.1","其中：暂列金额","",""]
["3.2","其中：专业工程暂估","",""]
["3.3","其中：计日工","",""]
["3.4","其中：总承包服务费","",""]
["4","规费",5062.91,""]
["5","税金",16613.89,""]
["招标控制价合计=1+2+3+4+5-甲供材料费_含设备/1.01",null,201212.63,""]
[null,null,"",""]

{"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":2,"n_rows":12,"n_cols":9,"rows_kept":12,"merged":[[0,0,0,8],[1,0,1,3],[1,4,1,7],[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],[9,2,9,3],[10,0,10,6]],"flags":["formulas_cached_only"]}
["分部分项工程和单价措施项目清单与计价表",null,null,"","","","","",""]
["工程名称：启东大晟港务有限公司通用码头桥架安装工程",null,null,"","","","","",""]
["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）","",""]
[{"$nulls":3},"","","","综合单价","合价","其中"]
[{"$nulls":3},"","","","","","暂估价"]
["1","030411003002","桥架","1、名称：带盖板梯式桥架\n2、规格：钢制热浸锌,400x150","m",420,207.49,87145.8,""]
["2","030411003003","桥架","1、名称：带盖板梯式桥架\n2、规格：钢制热浸锌,200x100","m",210,118.38,24859.8,""]
["3","030409002001","接地母线","1、名称：40*4热镀锌扁钢","m",210,45.76,9609.6,""]
["4","030413001001","铁构件","1、名称：桥架支架制作、安装\n2、材质：热镀锌槽钢、钢板","kg",2314.8,22.88,52962.62,""]
[null,null,"分部分项合计","","","","",174577.82,""]
["合    计",null,null,"","","","",174577.82,""]
[{"$nulls":3},"","","","","",""]

{"sheet":"3.3 表-11 总价措施项目清单与计价表","index":3,"n_rows":22,"n_cols":9,"rows_kept":22,"merged":[[0,0,0,8],[1,0,1,4],[1,5,1,7],[20,0,20,4],[21,0,21,2],[21,6,21,8]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表",null,null,"","","","","",""]
["工程名称：启东大晟港务有限公司通用码头桥架安装工程",null,null,"","","","","",""]
["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","031302001001","安全文明施工费","",100,2985.28,"","",""]
["1.1",null,"基本费","分部分项合计+单价措施项目合计-除税工程设备费",1.5,2618.67,"","",""]
["1.2",null,"增加费","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["1.3",null,"扬尘污染防治增加费","分部分项合计+单价措施项目合计-除税工程设备费",0.21,366.61,"","",""]
["2","031302002001","夜间施工增加","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["3","031302003001","非夜间施工增加","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["4","031302004001","二次搬运","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["5","031302005001","冬雨季施工增加","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["6","031302006001","已完工程及设备保护","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["7","031302008001","临时设施","分部分项合计+单价措施项目合计-除税工程设备费",1.1,1920.36,"","",""]
["8","031302009001","赶工措施","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["9","031302010001","工程按质论价","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["10","031302011001","住宅分户验收","分部分项合计+单价措施项目合计-除税工程设备费","","","","","在计取住宅分户验收时，大型土石方工程、桩基工程和地下室部分不计入计费基础"]
["11","031302012001","建筑工人实名制费用","分部分项合计+单价措施项目合计-除税工程设备费",0.03,52.37,"","","建筑工人实名制设备由建筑工人工资专用账户开户银行提供的，建筑工人实名制费用按表中费率乘以0.5系数计取"]
["12","031302090001","地上、地下设施、建筑物的临时保护设施","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["13","031302091001","特殊条件下施工增加费","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["14","031302015001","智慧工地费用","分部分项合计+单价措施项目合计-除税工程设备费","","","","","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",null,null,"","",4958.01,"","",""]
["编制人（造价人员）：",{"$nulls":4},"复核人（造价工程师）：","","",""]

{"sheet":"3.4 表-13 规费、税金项目计价表","index":4,"n_rows":10,"n_cols":6,"rows_kept":10,"merged":[[0,0,0,5],[1,0,1,2],[1,3,1,4],[8,0,8,4],[9,0,9,2],[9,4,9,5]],"flags":["formulas_cached_only"]}
["规费、税金项目计价表",null,"","","",""]
["工程名称：启东大晟港务有限公司通用码头桥架安装工程",null,"","","",""]
["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","环境保护税+社会保险费+住房公积金",5062.91,100,5062.91]
["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",179535.83,2.4,4308.86]
["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",179535.83,0.42,754.05]
["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",179535.83,"",""]
["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",184598.74,9,16613.89]
["合  计",null,"","","",21676.8]
["编制人（造价人员）：",null,"","复核人（造价工程师）：","",""]

{"sheet":"3.5 人材机汇总表","index":5,"n_rows":42,"n_cols":6,"rows_kept":42,"merged":[[0,0,0,5],[1,0,1,2],[1,3,1,4]],"flags":["formulas_cached_only"]}
["人材机汇总表",null,"","","",""]
["工程名称：启东大晟港务有限公司通用码头桥架安装工程",null,"","","",""]
["材料编号","材料名称","单位","用量","现行价","合价"]
["00010303~1","二类工(安装工程)","工日",507.45336,106,53790.06]
[null,"人工小计","元","","",53790.06]
["01130143-1~1","热镀锌钢材","kg",2430.54,4.7,11423.54]
["02270131","破布","kg",6.666624,6,40]
["03050510","精制带母镀锌螺栓 M8×30","套",661.5,0.58,383.67]
["03050654","精制带母镀锌螺栓 M10×100内2平1弹垫","套",1146.659328,1.1,1261.33]
["03210206","砂轮片 φ100","片",0.63,1.29,0.81]
["03210211","砂轮片 φ400","片",1.05,11.58,12.16]
["03270104","铁砂布 2#","张",83.3328,0.86,71.67]
["03410206","电焊条 J422 φ3.2","kg",69.292992,6.18,428.23]
["03652422","钢锯条","根",70.99968,0.21,14.91]
["11030305","醇酸防锈漆 C53-1","kg",34.49052,12.86,443.55]
["11030306","酚醛防锈漆","kg",8.82,12.86,113.43]
["11030704","沥青清漆","kg",0.21,6,1.26]
["11112504","无光调和漆","kg",26.666496,12.86,342.93]
["11452114","松香水","kg",8.33328,4.72,39.33]
["12010103","汽油","kg",14.7,8.99,132.15]
["12030106","溶剂汽油","kg",9.004572,3.35,30.17]
["12060317","清油","kg",9.999936,13.72,137.2]
["25030511","BVR铜芯聚氯乙烯绝缘软线 450V/750V10mm2","m",139.65,7.62,1064.13]
["26012501~1","带盖板梯式桥架    钢制热浸锌,400x150","m",422.1,129.64,54721.04]
["26012501~2","带盖板梯式桥架    钢制热浸锌,200x100","m",211.05,64.89,13695.03]
["26020312","盖板","m",379.89,"",""]
["26090508","铜接线端子 DT-16mm2","个",661.5,3.44,2275.56]
["31110301","棉纱头","kg",6.72,5.57,37.43]
["31130106","其它材料费","元",670.95,0.86,575.34]
["31150301","电","kW·h",114.66,0.97,111.22]
["ZC001069","40*4热镀锌扁钢","m",220.5,6.39,1409]
[null,"材料小计","元","","",88765.09]
["99070909~1","载货汽车 装载质量8t","台班",1.281,527.04,675.14]
["99090507~1","汽车式起重机 提升质量16t","台班",0.336,990.93,332.95]
["99191731","联合冲剪机 板厚16mm","台班",1.412028,215.61,304.45]
["99194537","台式砂轮机 砂轮直径250mm","台班",5.67126,14.23,80.7]
["99230140~1","台式砂轮机 Φ100","台班",0.336,14.3,4.8]
["99250303","交流弧焊机 容量21kVA","台班",20.627724,68.99,1423.11]
["99250325~1","直流弧焊机 功率20kW","台班",2.247,88.1,197.96]
[null,"机械小计","元","","",3019.11]
[null,"总合计","元","","",145574.26]
[null,null,"","","",""]