{"text_format":"3","workbook":"xlsx","n_sheets":8,"sheets":["控制价","B.2 工程项目招标控制价封面(封-2-1)【遂宁市安居区梧~","E.2 单项工程招标控制价投标报价汇总表(表-03)带202~","E.2 单项工程招标控制价投标报价汇总表(表-03)带20~1","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)【梧桐北路‖道路~","K.2 承包人提供主要材料和工程设备一览表(表-20)【梧桐~"],"read":"whole","date_system":"1900"}

{"sheet":"控制价","index":0,"n_rows":10,"n_cols":8,"rows_kept":10,"merged":[[0,0,0,7],[1,1,1,2],[1,3,1,5],[2,1,8,2],[2,3,3,3],[4,3,7,3],[8,3,8,5],[9,0,16,7]]}
["遂宁市安居区梧桐路片区城市污水管网整治及附属设施提升项目／遂宁市安居区城南旧城片区城市排水防涝整治建设项目-（一标段）梧桐北路人行道及车行道级配碎石垫层专业分包施工"]
["序号","名称",null,"费用组成",null,null,"招标控制价\n（元）","备注"]
[1,"遂宁市安居区梧桐路片区城市污水管网整治及附属设施提升项目／遂宁市安居区城南旧城片区城市排水防涝整治建设项目",null,"可竞争费",{"v":-1,"d":"(1)"},"分部分项清单价",3558284.27]
[2,{"$nulls":3},{"v":-2,"d":"(2)"},"单价措施项目清单价",{"v":0,"d":"0.00"}]
[3,null,null,"不可竞争费",{"v":-3,"d":"(3)"},"暂估价",{"v":0,"d":"0.00"}]
[4,{"$nulls":3},{"v":-4,"d":"(4)"},"安全文明施工费",42850.94,"按不含总价措施税前工程造价*费率（1.2%）计取"]
[5,{"$nulls":3},{"v":-5,"d":"(5)"},"规费",12626.81,"四川省2020清单计价规范Ⅳ档施工专业承包劳务分包资质4.8%计取"]
[6,{"$nulls":3},{"v":-6,"d":"(6)"},"税金（9%）",325238.58,"((1)+(2)+(3)+(4)+(5))*9%"]
[7,null,null,"暂定合同总价",null,null,{"$f":"G3+G4+G5+G6+G7+G8","v":{"v":3939000.6,"d":"3939000.60"}},"(1)+(2)+(3)+(4)+(5)+(6)"]
["说明：\n1、本次专业招标范围：遂宁市安居区城南旧城片区城市排水防涝整治建设项目/遂宁市安居区梧桐路片区城市污水管网整治及附属设施提升项目-（一标段）梧桐北路人行道及车行道级配碎石垫层专业分包施工\n2、以上需招标工程主材铺材详见材料表；\n3、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；\n4、税金按增值税9%计取。\n5、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":"B.2 工程项目招标控制价封面(封-2-1)【遂宁市安居区梧~","index":1,"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]]}
["","遂宁市安居区梧桐路片区城市污水管网整治及附属设施提升项目／遂宁市安居区城南旧城片区城市排水防涝整治建设项目",{"$nulls":4},"工程"]
["招标控制价-梧桐北路人行道及车行道级配碎石垫层"]
["招标控制价(小写):",null,null,"3939000.60元",{"$nulls":3},""]
["(大写):",null,null,"叁佰玖拾叁万玖仟元陆角整",{"$nulls":3},""]
[]
["招　标　人:",null,"遂宁市鹏安投资有限公司",null,"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,"杨良",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:",null,"",null,"复 核 时 间:",""]
["扉-2 "]

{"sheet":"E.2 单项工程招标控制价投标报价汇总表(表-03)带202~","index":2,"n_rows":6,"n_cols":7,"rows_kept":6,"merged":[[0,0,0,6],[1,0,1,4],[1,5,1,6],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,5],[2,6,3,6],[5,0,5,1]]}
["单项工程招标控制价/投标报价汇总表"]
["工程名称：遂宁市安居区梧桐路片区城市污水管网整治及附属设施提升项目／遂宁市安居区城南旧城片区城市排水防涝整治建设项目\\遂宁市安居区城南旧城片区城市排水防涝整治建设项目",{"$nulls":4},""]
["序号","单位工程名称 ","金额(元)","其中：（元）",null,null,"评标价"]
[{"$nulls":3},"暂估价","安全文明施工费 ","规费"]
["1","梧桐北路","3939000.60","","42850.94","12626.81","3883522.85"]
["合　　计",null,3939000.6,"","42850.94","12626.81","3883522.85"]

{"sheet":"E.2 单项工程招标控制价投标报价汇总表(表-03)带20~1","index":3,"n_rows":6,"n_cols":7,"rows_kept":6,"merged":[[0,0,0,6],[1,0,1,4],[1,5,1,6],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,5],[2,6,3,6],[5,0,5,1]]}
["单项工程招标控制价/投标报价汇总表"]
["工程名称：遂宁市安居区梧桐路片区城市污水管网整治及附属设施提升项目／遂宁市安居区城南旧城片区城市排水防涝整治建设项目\\遂宁市安居区城南旧城片区城市排水防涝整治建设项目\\梧桐北路",{"$nulls":4},""]
["序号","单位工程名称 ","金额(元)","其中：（元）",null,null,"评标价"]
[{"$nulls":3},"暂估价","安全文明施工费 ","规费"]
["1","道路工程","3939000.60","","42850.94","12626.81","3883522.85"]
["合　　计",null,"3939000.60","","42850.94","12626.81","3883522.85"]

{"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：遂宁市安居区梧桐路片区城市污水管网整治及附属设施提升项目／遂宁市安居区城南旧城片区城市排水防涝整治建设项目\\遂宁市安居区城南旧城片区城市排水防涝整治建设项目\\梧桐北路【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","3558284.27",""]
["1.1","局部路面病害处置及路面拓宽","2496218.14",""]
["1.2","新建人行道","1062066.13",""]
["2","总价措施项目","42850.94","-"]
["2.1","其中：安全文明施工费","42850.94","-"]
["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","12626.81","-"]
["5","创优质工程奖补偿奖励费","","-"]
["6","税前不含税工程造价","3613762.02","-"]
["6.1","其中：除税甲供材料（设备）费","","-"]
["7","销项增值税额","325238.58","-"]
["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,"3939000.60",""]

{"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":12,"n_cols":11,"rows_kept":12,"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],[7,2,7,3],[8,2,8,3],[10,2,10,3],[11,0,11,6]]}
["分部分项工程和单价措施项目清单与计价表"]
["工程名称：遂宁市安居区梧桐路片区城市污水管网整治及附属设施提升项目／遂宁市安居区城南旧城片区城市排水防涝整治建设项目\\遂宁市安居区城南旧城片区城市排水防涝整治建设项目\\梧桐北路【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"]
[{"$nulls":8},"定额人工费","定额机械费","暂估价"]
["",""," 局部路面病害处置及路面拓宽",null,"","","","","","",""]
["1","040202011001","级配碎石垫层厚20cm","1.石料规格：碎石 \n2.厚度：20cm","m2","47178.57","52.91","2496218.14","182109.28","66050.00",""]
["","","分部小计",null,"","","","2496218.14","182109.28","66050.00",""]
["",""," 新建人行道",null,"","","","","","",""]
["2","040202011002","级配碎石垫层厚15cm","1.石料规格：碎石 \n2.厚度：15cm","m2","26282.26","40.41","1062066.13","80949.36","36795.16",""]
["","","分部小计",null,"","","","1062066.13","80949.36","36795.16",""]
["合    计",{"$nulls":6},"3558284.27","263058.64","102845.16",""]

{"sheet":"F.4 总价措施项目清单与计价表(表-11)【梧桐北路‖道路~","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：遂宁市安居区梧桐路片区城市污水管网整治及附属设施提升项目／遂宁市安居区城南旧城片区城市排水防涝整治建设项目\\遂宁市安居区城南旧城片区城市排水防涝整治建设项目\\梧桐北路【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},"定额(人工费+机械费)"]
["1","041109001001","安全文明施工费","","","42850.94","","",""]
["1.1","①","环境保护费","税前建安工程造价（不含总价措施项目费）","0.1","3570.91","","",""]
["1.2","②","文明施工费","税前建安工程造价（不含总价措施项目费）","0.5","17854.56","","",""]
["1.3","③","安全施工费","税前建安工程造价（不含总价措施项目费）","0.5","17854.56","","",""]
["1.4","④","临时设施费","税前建安工程造价（不含总价措施项目费）","0.1","3570.91","","",""]
["2","041109002001","夜间施工增加费","","","","","",""]
["3","041109003001","二次搬运费","","","","","",""]
["4","041109004001","冬雨季施工增加费","","","","","",""]
["5","041109005001","行车、行人干扰","","","","","",""]
["6","041109006001","地上、地下设施、建筑物的临时保护设施","","","","","",""]
["7","041109007001","已完工程及设备保护费","","","","","",""]
["8","041109008001","工程定位复测费","","","","","",""]
["合计",{"$nulls":4},"42850.94","","",""]

{"sheet":"K.2 承包人提供主要材料和工程设备一览表(表-20)【梧桐~","index":7,"n_rows":8,"n_cols":9,"rows_kept":8,"merged":[[0,0,0,8],[1,0,1,4],[1,5,1,6],[1,7,1,8]]}
[" 承包人提供主要材料和工程设备一览表\n（适用造价信息差额调整法）"]
["工程名称：遂宁市安居区梧桐路片区城市污水管网整治及附属设施提升项目／遂宁市安居区城南旧城片区城市排水防涝整治建设项目\\遂宁市安居区城南旧城片区城市排水防涝整治建设项目\\梧桐北路【道路工程】",{"$nulls":4},"标段：/",null,""]
["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","柴油(机械) ","L","10070.02","","","5.90","",""]
["2","水 ","m3","2169.875","","","3.91","",""]
["3","碎石 20～60mm","m3","12366.588","","","194.00","",""]
["4","碎石 20～40mm","m3","3515.028","","","194.00","",""]
["5","碎石 5～20mm","m3","1821.507","","","194.00","",""]