{"text_format":"3","workbook":"xlsx","n_sheets":10,"sheets":["C.2 工程项目招标控制价扉页(扉-2)【遂宁市安居区老城区~","汇总表","E.1 建设项目招标控制价投标报价汇总表(表-02)【遂宁市~","E.2 单项工程招标控制价投标报价汇总表(表-03)","E.3 单位工程招标控制价投标报价汇总表(表-04-1)一般~","F.1 分部分项工程和单价措施项目清单与计价表(表-08)【~","F.4 总价措施项目清单与计价表(表-11)2025安文费【~","E.3 单位工程招标控制价投标报价汇总表(表-04-1)一~1","F.1 分部分项工程和单价措施项目清单与计价表(表-08)~2","F.4 总价措施项目清单与计价表(表-11)2025安文费~3"],"read":"whole","date_system":"1900"}

{"sheet":"C.2 工程项目招标控制价扉页(扉-2)【遂宁市安居区老城区~","index":0,"n_rows":13,"n_cols":8,"rows_kept":13,"merged":[[0,1,0,5],[0,6,0,7],[1,0,1,7],[2,0,2,2],[2,3,2,6],[3,0,4,2],[3,3,4,6],[3,7,4,7],[5,0,5,1],[5,2,5,3],[5,5,5,7],[6,0,6,1],[6,2,6,3],[6,5,6,7],[7,0,7,1],[7,2,7,3],[7,5,7,7],[8,0,8,1],[8,2,8,3],[8,5,8,7],[9,0,9,1],[9,2,9,3],[9,5,9,7],[10,0,10,1],[10,2,10,3],[10,5,10,7],[11,0,11,1],[11,2,11,3],[11,5,11,7],[12,0,12,7]]}
["","遂宁市安居区老城区排水整治建设项目(二期)（二标段）（聚安南路排水整治子项）",{"$nulls":4},"工程"]
["沥青路面及标线专业分包招标工程量清单"]
["(小写):",null,null,"743674.94元",{"$nulls":3},""]
["(大写):",null,null,"柒拾肆万叁仟陆佰柒拾肆元玖角肆分",{"$nulls":3},""]
[]
["招　标　人:",{"$nulls":3},"造价咨询人:",""]
["",null,"(单位盖章)",null,"","(单位盖章)"]
["法定代表人 \n或其授权人:",null,"",null,"法定代表人 \n或其授权人:",""]
["       ",null,"(签字或盖章)",null,"","(签字或盖章)"]
["编　制　人:",null,"",null,"复　核　人:",""]
["",null,"(造价人员签字盖专用章)",null,"","(一级造价工程师签字盖专用章)"]
["     编 制 时 间:",{"$nulls":3},"复 核 时 间:",""]
["扉-2 "]

{"sheet":"汇总表","index":1,"n_rows":13,"n_cols":12,"rows_kept":13,"merged":[[0,0,0,11],[1,0,2,0],[1,1,2,2],[1,3,2,6],[1,7,2,8],[1,9,2,9],[1,10,2,10],[1,11,2,11],[3,1,11,2],[3,3,7,3],[3,5,7,5],[3,7,3,8],[4,7,4,8],[5,7,5,8],[6,7,6,8],[7,7,7,8],[8,3,10,3],[8,5,8,6],[8,7,8,8],[9,5,9,6],[9,7,9,8],[10,5,10,6],[10,7,10,8],[11,3,11,6],[11,7,11,8],[12,0,19,11]]}
["遂宁市安居区老城区排水整治建设项目(二期)（二标段）（聚安南路排水整治子项）"]
["序号","名称",null,"费用组成",{"$nulls":3},"中标清单金额(元)",null,"下浮比例","下浮后金额","备注"]
[]
[1,"沥青路面及标线专业分包",null,"可竞争费",{"v":-1,"d":"(1)"},"直接费费用","人工费含调差(元)",38829.85]
[2,{"$nulls":3},{"v":-2,"d":"(2)"},null,"专业材费(元)",582247.56]
[3,{"$nulls":3},{"v":-3,"d":"(3)"},null,"机械费(元)",32272.76]
[4,{"$nulls":3},{"v":-4,"d":"(4)"},null,"管理费(元)",8364.47]
[5,{"$nulls":3},{"v":-5,"d":"(5)"},null,"利润(元)",19040.98]
[6,null,null,"不可竞争费",{"v":-6,"d":"(6)"},"规费",null,1633.29,{"$nulls":3},"四川省2020清单计价规范Ⅳ档施工专业承包劳务分包资质4.8%计取"]
[7,{"$nulls":3},{"v":-7,"d":"(7)"},"安全文明施工费",null,"/"]
[8,{"$nulls":3},{"v":-8,"d":"(8)"},"税金",null,61404.36,{"$nulls":3},"((1)+(2)+(3)+(4)+(5)+(6)+(7))*9%"]
[9,null,null,"暂定合同总价",{"$nulls":3},{"$f":"680637.29+H9+H11","v":743674.94},{"$nulls":3},"(1)+(2)+(3)+(4)+(5)+(6)+(7)+(8)"]
["说明：\n1、本次专业招标范围：遂宁市安居区老城区排水整治建设项目(二期)（二标段）（聚安南路排水整治子项）-沥青路面及标线专业分包；\n2、规费按四川省2020清单计价规范Ⅳ档施工专业承包4.8%计取；\n3、税金按增值税9%计取。\n4、本次招标综合单价为未下浮综合单价，如本项目实施过程中有工程量增减或新增，按此计算：原综合单价*(1-N%)=新综合单价，N为专业分包公司投标下浮百分率。"]

{"sheet":"E.1 建设项目招标控制价投标报价汇总表(表-02)【遂宁市~","index":2,"n_rows":6,"n_cols":8,"rows_kept":6,"merged":[[0,0,0,7],[1,0,1,5],[1,6,1,7],[2,0,3,0],[2,1,3,1],[2,2,2,3],[2,4,3,4],[2,5,2,7],[5,0,5,3]]}
["建设项目招标控制价/投标报价汇总表"]
["工程名称：遂宁市安居区老城区排水整治建设项目(二期)（二标段）",{"$nulls":5},""]
["序号","单项工程名称 ","工程规模",null,"金额(元)","其中: (元)"]
[null,null,"数值","计量单位",null,"暂估价","安全文明施工费","规费"]
["1","聚安南路排水整治子项","0","平方米","743674.94","","","1633.29"]
["合　　计",{"$nulls":3},"743674.94","","","1633.29"]

{"sheet":"E.2 单项工程招标控制价投标报价汇总表(表-03)","index":3,"n_rows":7,"n_cols":6,"rows_kept":7,"merged":[[0,0,0,5],[1,0,1,3],[1,4,1,5],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,5],[6,0,6,1]]}
["单项工程招标控制价/投标报价汇总表"]
["工程名称：遂宁市安居区老城区排水整治建设项目(二期)（二标段）\\聚安南路排水整治子项",{"$nulls":3},""]
["序号","单位工程名称 ","金额(元)","其中：（元）"]
[{"$nulls":3},"暂估价","安全文明施工费 ","规费"]
["1","道路工程","704279.11","","","1362.06"]
["2","标识标线","39395.83","","","271.23"]
["合　　计",null,"743674.94","","","1633.29"]

{"sheet":"E.3 单位工程招标控制价投标报价汇总表(表-04-1)一般~","index":4,"n_rows":21,"n_cols":4,"rows_kept":21,"merged":[[0,0,0,3],[1,0,1,3],[2,0,2,1],[20,0,20,1]]}
["单位工程招标控制价/投标报价汇总表"]
["（适用于一般计税方法）\n"]
["工程名称：遂宁市安居区老城区排水整治建设项目(二期)（二标段）\\聚安南路排水整治子项【道路工程】",null,"标段：/",""]
["序号","汇总内容","金  额（元）","其中:暂估价(元)"]
["1","分部分项及单价措施项目","644765.56",""]
["1.1","道路恢复工程","644765.56",""]
["1.2","单价措施项目","",""]
["2","总价措施项目","","-"]
["2.1","其中：安全文明施工费","","-"]
["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","1362.06","-"]
["5","创优质工程奖补偿奖励费","","-"]
["6","税前不含税工程造价","646127.62","-"]
["6.1","其中：除税甲供材料（设备）费","","-"]
["7","销项增值税额","58151.49","-"]
["8","附加税","","-"]
["招标控制价/投标报价总价合计=税前不含税工程造价+销项增值税额+附加税",null,"704279.11",""]

{"sheet":"F.1 分部分项工程和单价措施项目清单与计价表(表-08)【~","index":5,"n_rows":18,"n_cols":11,"rows_kept":18,"merged":[[0,0,0,10],[1,0,1,4],[1,5,1,7],[1,8,1,10],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,2,10],[3,6,4,6],[3,7,4,7],[3,8,3,10],[5,2,5,3],[11,2,11,3],[12,2,12,3],[13,2,13,3],[15,2,15,3],[16,2,16,3],[17,0,17,6]]}
["分部分项工程和单价措施项目清单与计价表"]
["工程名称：遂宁市安居区老城区排水整治建设项目(二期)（二标段）\\聚安南路排水整治子项【道路工程】",{"$nulls":4},"标段：/",null,null,""]
["序号"," 项目编码 ","项目名称","项目特征描述","计量\n单位","工程量","金额（元）"]
[{"$nulls":6},"综合单价","合价","其中"]
[{"$nulls":8},"定额人工费","定额机械费","暂估价"]
["",""," 道路恢复工程",null,"","","","","","",""]
["1","040203006005","沥青玛蹄脂碎石SMA-13(玄武岩) 40mm厚","1.沥青品种：沥青玛蹄脂碎石SMA-13(玄武岩)\n2.厚度：40mm\n3.沥青标号：AH-70\n4.石料粒径：详见设计\n5.摊铺方式、摊铺压实系数、掺合料及外加剂等：综合考虑\n6.商品沥青混凝土运距：综合考虑\n7.综合单价包含新旧路面搭接处理等完成此项全部工作内容\n8.清单工程量为暂估工程量，实施时按照相关规定办理工程量收方手续，否则结算时不予认可\n9.其他：投标人应充分考虑满足招标文件、设计及国家有关现行施工及验收规范要求","m2","10361","51.56","534213.16","22794.20","24141.13",""]
["2","040203003005","改性乳化沥青粘层油","1.材料种类、遍数：改性乳化沥青\n2.遍数：一道\n3.沥青用量：0.3-0.5L/m2\n4.沥青标号：AH-70\n5.清单工程量为暂估工程量，实施时按照相关规定办理工程量收方手续，否则结算时不予认可\n6.其他：投标人应充分考虑满足招标文件、设计及国家有关现行施工及验收规范要求","m2","1435","2.89","4147.15","358.75","",""]
["3","040203006006","改性沥青混凝土AC-20C 60mm厚","1.沥青品种：改性沥青混凝土AC-20C\n2.厚度：60mm\n3.沥青标号：AH-70\n4.石料粒径：详见设计\n5.摊铺方式、摊铺压实系数、掺合料及外加剂等：综合考虑\n6.商品沥青混凝土运距：综合考虑\n7.综合单价包含新旧路面搭接处理等完成此项全部工作内容\n8.清单工程量为暂估工程量，实施时按照相关规定办理工程量收方手续，否则结算时不予认可\n9.其他：投标人应充分考虑满足招标文件、设计及国家有关现行施工及验收规范要求","m2","1435","62.04","89027.40","3989.30","3845.80",""]
["4","040203004003","改性乳化沥青封层 6mm厚","1.材料种类、遍数：改性乳化沥青\n2.遍数：一道\n3.沥青用量：(kg/m2) 0.8\n4.沥青标号：AH-70\n5.清单工程量为暂估工程量，实施时按照相关规定办理工程量收方手续，否则结算时不予认可\n6.其他：投标人应充分考虑满足招标文件、设计及国家有关现行施工及验收规范要求","m2","1435","6.70","9614.50","731.85","",""]
["5","040203003006","改性乳化沥青透层油 ","1.材料种类、遍数：改性乳化沥青\n2.遍数：一道\n3.沥青用量：0.7-1.5L/m2 \n4.沥青标号：AH-70\n5.清单工程量为暂估工程量，实施时按照相关规定办理工程量收方手续，否则结算时不予认可\n6.其他：投标人应充分考虑满足招标文件、设计及国家有关现行施工及验收规范要求","m2","1435","5.41","7763.35","502.25","",""]
["","","分部小计",null,"","","","644765.56","28376.35","27986.93",""]
["",""," 单价措施项目清单",null,"","","","","","",""]
["",""," 大型机械设备进出场及安拆",null,"","","","","","",""]
["6","041106001005","大型机械设备进出场及安拆 沥青混凝土摊铺机","1.机械设备名称、规格型号：沥青混凝土摊铺机\n2.其他：投标人应充分考虑满足招标文件、设计及国家有关现行施工及验收规范要求","台次","","","","","",""]
["","","分部小计",null,"","","","","","",""]
["","","分部小计",null,"","","","","","",""]
["合    计",{"$nulls":6},"644765.56","28376.35","27986.93",""]

{"sheet":"F.4 总价措施项目清单与计价表(表-11)2025安文费【~","index":6,"n_rows":17,"n_cols":9,"rows_kept":17,"merged":[[0,0,0,8],[1,0,1,3],[1,4,1,6],[1,7,1,8],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[16,0,16,4]]}
["总价措施项目清单与计价表"]
["工程名称：遂宁市安居区老城区排水整治建设项目(二期)（二标段）\\聚安南路排水整治子项【道路工程】",{"$nulls":3},"标段：/",null,null,""]
["序号"," 项目编码","项目名称","计算基础","费率\n（%）","金额\n（元）","调整费率\n(%)","调整后金额\n(元)","备注"]
[{"$nulls":3},"税前建安工程造价\n（不含总价措施项目费）"]
["1","041109001004","安全文明施工费","","","","","",""]
["1.1","①","环境保护费","分部分项工程及单价措施项目(定额人工费+定额机械费)","","699.25","","",""]
["1.2","②","文明施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","","2097.76","","",""]
["1.3","③","安全施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","","2669.87","","",""]
["1.4","④","临时设施费","分部分项工程及单价措施项目(定额人工费+定额机械费)","","3559.83","","",""]
["2","041109002004","夜间施工增加费","","","","","",""]
["3","041109003004","二次搬运费","","","","","",""]
["4","041109004004","冬雨季施工增加费","","","","","",""]
["5","041109005004","行车、行人干扰","","","","","",""]
["6","041109006004","地上、地下设施、建筑物的临时保护设施","","","","","",""]
["7","041109007004","已完工程及设备保护费","","","","","",""]
["8","041109008004","工程定位复测费","","","","","",""]
["合计",{"$nulls":4},"","","",""]

{"sheet":"E.3 单位工程招标控制价投标报价汇总表(表-04-1)一~1","index":7,"n_rows":21,"n_cols":4,"rows_kept":21,"merged":[[0,0,0,3],[1,0,1,3],[2,0,2,1],[20,0,20,1]]}
["单位工程招标控制价/投标报价汇总表"]
["（适用于一般计税方法）\n"]
["工程名称：遂宁市安居区老城区排水整治建设项目(二期)（二标段）\\聚安南路排水整治子项【标识标线】",null,"标段：/",""]
["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","35871.73",""]
["1.1","标识标线","35871.73",""]
["1.2","单价措施项目","",""]
["2","总价措施项目","","-"]
["2.1","其中：安全文明施工费","","-"]
["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","271.23","-"]
["5","创优质工程奖补偿奖励费","","-"]
["6","税前不含税工程造价","36142.96","-"]
["6.1","其中：除税甲供材料（设备）费","","-"]
["7","销项增值税额","3252.87","-"]
["8","附加税","","-"]
["招标控制价/投标报价总价合计=税前不含税工程造价+销项增值税额+附加税",null,"39395.83",""]

{"sheet":"F.1 分部分项工程和单价措施项目清单与计价表(表-08)~2","index":8,"n_rows":15,"n_cols":11,"rows_kept":15,"merged":[[0,0,0,10],[1,0,1,4],[1,5,1,7],[1,8,1,10],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,2,10],[3,6,4,6],[3,7,4,7],[3,8,3,10],[5,2,5,3],[11,2,11,3],[12,2,12,3],[13,2,13,3],[14,0,14,6]]}
["分部分项工程和单价措施项目清单与计价表"]
["工程名称：遂宁市安居区老城区排水整治建设项目(二期)（二标段）\\聚安南路排水整治子项【标识标线】",{"$nulls":4},"标段：/",null,null,""]
["序号"," 项目编码 ","项目名称","项目特征描述","计量\n单位","工程量","金额（元）"]
[{"$nulls":6},"综合单价","合价","其中"]
[{"$nulls":8},"定额人工费","定额机械费","暂估价"]
["",""," 标识标线",null,"","","","","","",""]
["1","040205006001","车道标识线（实线）","1.标线油漆品种：热熔型全天候雨夜反光涂料，热熔涂料中应混合占总量18%的玻璃微珠，在喷涂时，标线表面还应均撒0.3Kg/ m2的玻璃微珠\n2.标线工艺：喷涂\n3.标线宽度：详见设计\n4.标线厚度：1.5mm\n5.标线颜色：白色、黄色等综合考虑\n6.标线线型：实线，相关内容符合GB5768-2009有关标准规定，包含车道边缘线、中心双黄线、车道分界线等\n7.其他：投标人应充分考虑满足招标文件、设计及国家有关现行施工及验收规范要求","m2","523.34","34.75","18186.07","1658.99","1507.22",""]
["2","040205006002","车道标识线（虚线）","1.标线油漆品种：热熔型全天候雨夜反光涂料，热熔涂料中应混合占总量18%的玻璃微珠，在喷涂时，标线表面还应均撒0.3Kg/ m2的玻璃微珠\n2.标线工艺：喷涂\n3.标线宽度：详见设计\n4.标线厚度：1.5mm\n5.标线颜色：白色\n6.标线线型：虚线，相关内容符合GB5768-2009有关标准规定，包含车道分界线、路口导向车道线等\n7.其他：投标人应充分考虑满足招标文件、设计及国家有关现行施工及验收规范要求","m2","46.97","41.60","1953.95","223.11","194.93",""]
["3","040205008001","人行横道线（实线）","1.标线油漆品种：热熔型全天候雨夜反光涂料，热熔涂料中应混合占总量18%的玻璃微珠，在喷涂时，标线表面还应均撒0.3Kg/ m2的玻璃微珠\n2.标线工艺：喷涂\n3.标线宽度：详见设计\n4.标线厚度：1.8mm\n5.标线颜色：白色\n6.标线线型：实线，相关内容符合GB5768-2009有关标准规定，包含人行横道线等\n7.其他：投标人应充分考虑满足招标文件、设计及国家有关现行施工及验收规范要求","m2","109.09","47.13","5141.41","374.18","269.45",""]
["4","040205007001","非机动车地面标记","1.标线油漆品种：热熔型全天候雨夜反光涂料，热熔涂料中应混合占总量18%的玻璃微珠，在喷涂时，标线表面还应均撒0.3Kg/ m2的玻璃微珠\n2.标线工艺：喷涂\n3.标线宽度：详见设计\n4.标线厚度：1.5mm\n5.标线颜色：白色\n6.标线线型：实线，相关内容符合GB5768-2009有关标准规定，包含文字、标识等\n7.标线图号：详见设计\n8.其他：投标人应充分考虑满足招标文件、设计及国家有关现行施工及验收规范要求","m2","11.44","101.27","1158.53","426.48","105.25",""]
["5","040205007002","标记 导向箭头","1.标线油漆品种：热熔型全天候雨夜反光涂料，热熔涂料中应混合占总量18%的玻璃微珠，在喷涂时，标线表面还应均撒0.3Kg/ m2的玻璃微珠\n2.标线工艺：喷涂\n3.标线宽度：详见设计\n4.标线厚度：1.5mm\n5.标线颜色：白色\n6.标线线型：实线，相关内容符合GB5768-2009有关标准规定，包含导向箭头等\n7.标线图号：详见设计\n8.其他：投标人应充分考虑满足招标文件、设计及国家有关现行施工及验收规范要求","m2","71.67","131.60","9431.77","2967.85","1295.79",""]
["","","分部小计",null,"","","","35871.73","5650.61","3372.64",""]
["",""," 单价措施项目清单",null,"","","","","","",""]
["","","分部小计",null,"","","","","","",""]
["合    计",{"$nulls":6},"35871.73","5650.61","3372.64",""]

{"sheet":"F.4 总价措施项目清单与计价表(表-11)2025安文费~3","index":9,"n_rows":17,"n_cols":9,"rows_kept":17,"merged":[[0,0,0,8],[1,0,1,3],[1,4,1,6],[1,7,1,8],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[16,0,16,4]]}
["总价措施项目清单与计价表"]
["工程名称：遂宁市安居区老城区排水整治建设项目(二期)（二标段）\\聚安南路排水整治子项【标识标线】",{"$nulls":3},"标段：/",null,null,""]
["序号"," 项目编码","项目名称","计算基础","费率\n（%）","金额\n（元）","调整费率\n(%)","调整后金额\n(元)","备注"]
[{"$nulls":3},"税前建安工程造价\n（不含总价措施项目费）"]
["1","041109001005","安全文明施工费","","","","","",""]
["1.1","①","环境保护费","分部分项工程及单价措施项目(定额人工费+定额机械费)","","99.26","","",""]
["1.2","②","文明施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","","297.77","","",""]
["1.3","③","安全施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","","378.98","","",""]
["1.4","④","临时设施费","分部分项工程及单价措施项目(定额人工费+定额机械费)","","505.30","","",""]
["2","041109002005","夜间施工增加费","","","","","",""]
["3","041109003005","二次搬运费","","","","","",""]
["4","041109004005","冬雨季施工增加费","","","","","",""]
["5","041109005005","行车、行人干扰","","","","","",""]
["6","041109006005","地上、地下设施、建筑物的临时保护设施","","","","","",""]
["7","041109007005","已完工程及设备保护费","","","","","",""]
["8","041109008005","工程定位复测费","","","","","",""]
["合计",{"$nulls":4},"","","",""]