{"text_format":"3","workbook":"xls","n_sheets":10,"sheets":["招标控制价","单项工程造价汇总表","单位工程造价汇总表","分部分项工程量清单与计价表","总价措施项目清单与计价表","单价措施项目清单与计价表","规费、税金项目清单与计价表","分部分项工程量清单综合单价分析表","单价措施项目清单综合单价分析表","人工、材料设备、机械汇总表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"招标控制价","index":0,"n_rows":30,"n_cols":5,"rows_kept":30,"merged":[[2,0,2,4],[5,0,5,4],[8,0,8,1],[8,2,8,4],[9,0,9,1],[9,2,9,4],[11,1,11,2],[16,1,16,2],[21,1,21,4],[22,1,22,4],[27,0,27,2],[27,3,27,4]],"flags":["formulas_cached_only"]}
["","","","",""]
["","","","",""]
["四楼办公室更换金刚板地面项目工程"]
["","","","",""]
["","","","",""]
["招 标 控 制 价"]
["","","","",""]
["","","","",""]
["招标控制价(小写):",null,"32127元"]
["(大写):",null,"叁万贰仟壹佰贰拾柒圆整"]
["","","","",""]
["招  标  人:","",null,"造价咨询人:",""]
["","","(单位盖章)","","(单位盖章或资质专用章)"]
["","","","",""]
["","","","",""]
["","","","",""]
["法定代表人\r\n或其授权人:","",null,"法定代表人\r\n或其授权人:",""]
["","","(签字或盖章)","","(签字或盖章)"]
["","","","",""]
["","","","",""]
["","","","",""]
["造价工程师：",""]
["","(签字盖专用章)"]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["编制时间:",null,null,"2016-06-15"]
["","","","",""]
["","","","",""]

{"sheet":"单项工程造价汇总表","index":1,"n_rows":8,"n_cols":6,"rows_kept":8,"merged":[[1,0,1,5],[2,0,2,5],[3,0,3,3],[3,4,3,5],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,4,5],[5,3,5,4],[6,3,6,4],[7,0,7,1],[7,3,7,4]],"flags":["formulas_cached_only"]}
["","","","","",""]
["单项工程造价汇总表"]
[""]
["工程名称:四楼办公室更换金刚板地面项目",{"$nulls":3},"第1页 共1页"]
["序号","单位工程名称","金额(元)"," 其 中"]
[{"$nulls":3},"安全文明\r\n施工费(元)",null,"规费\r\n(元)"]
["1","单项工程",{"v":32127,"d":"32127.00"},{"v":139,"d":"139.00"},null,{"v":440,"d":"440.00"}]
["合  计",null,{"v":32127,"d":"32127.00"},{"v":139,"d":"139.00"},null,{"v":440,"d":"440.00"}]

{"sheet":"单位工程造价汇总表","index":2,"n_rows":17,"n_cols":3,"rows_kept":17,"merged":[[0,0,0,2],[1,0,1,2],[2,0,2,1],[16,0,16,1]],"flags":["formulas_cached_only"]}
["单位工程造价汇总表"]
[""]
["工程名称：四楼办公室更换金刚板地面项目  装饰工程",null,"第1页 共1页"]
["序号","汇 总 内 容","金 额(元)"]
["1","分部分项工程费",{"v":28327,"d":"28327.00"}]
["1.1","装饰工程",{"v":28327,"d":"28327.00"}]
["2","措施项目费",{"v":176,"d":"176.00"}]
["2.1","安全文明施工费",{"v":139,"d":"139.00"}]
["2.2","其他措施费",{"v":37,"d":"37.00"}]
["3","其他项目费"]
["3.1","暂列金额"]
["3.2","专业工程暂估价"]
["3.3","计日工"]
["3.4","总承包服务费"]
["4","规费",{"v":440,"d":"440.00"}]
["5","税金",{"v":3184,"d":"3184.00"}]
["",null,{"v":32127,"d":"32127.00"}]

{"sheet":"分部分项工程量清单与计价表","index":3,"n_rows":12,"n_cols":13,"rows_kept":12,"merged":[[0,0,0,12],[1,0,1,12],[2,0,2,10],[2,11,2,12],[3,0,4,1],[3,2,4,3],[3,4,4,5],[3,6,4,7],[3,8,4,9],[3,10,4,10],[3,11,3,12],[5,0,5,12],[6,0,6,12],[7,0,7,12],[8,0,8,1],[8,2,8,3],[8,4,8,5],[8,6,8,7],[8,8,8,9],[9,0,9,1],[9,2,9,3],[9,4,9,5],[9,6,9,7],[9,8,9,9],[10,0,10,1],[10,2,10,3],[10,4,10,5],[10,6,10,7],[10,8,10,9],[11,0,11,11]],"flags":["formulas_cached_only"]}
["分部分项工程量清单与计价表"]
[""]
["工程名称：四楼办公室更换金刚板地面项目",{"$nulls":10},"第1页 共1页"]
["序号",null,"项目编码",null,"项目名称",null,"项目特征描述",null,"计量单位",null,"工程量","金    额(元)"]
[{"$nulls":11},"综合单价","合价"]
["        单项工程"]
["        装饰工程"]
["        装饰工程"]
["1",null,"011105005001",null,"木质踢脚线",null,"(1)H=100\r\n(2)金刚板踢脚线",null,"m",null,{"v":169,"d":"169.000"},10.99,1857.31]
["2",null,"011104003001",null,"金属复合地板",null,"(1)金刚板地面",null,"m2",null,{"v":208,"d":"208.000"},124.65,{"v":25927.2,"d":"25927.20"}]
["3",null,"011605001001",null,"平面块料拆除",null,"(1)拆除原金刚板地面",null,"m2",null,{"v":208,"d":"208.000"},2.61,542.88]
["合       计",{"$nulls":11},28327.39]

{"sheet":"总价措施项目清单与计价表","index":4,"n_rows":7,"n_cols":5,"rows_kept":7,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,3],[6,0,6,3]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
[""]
["工程名称：四楼办公室更换金刚板地面项目",{"$nulls":3},"第1页 共1页"]
["序号","项 目 名 称","计 算 基 础","费    率(%)","金    额(元)"]
["1","安全文明施工费",{"v":28327,"d":"28327.00"},{"v":0.49,"d":"0.490"},{"v":139,"d":"139.00"}]
["2","其他总价措施费",{"v":28327,"d":"28327.00"},{"v":0.13,"d":"0.130"},{"v":37,"d":"37.00"}]
["合    计",{"$nulls":3},{"v":176,"d":"176.00"}]

{"sheet":"单价措施项目清单与计价表","index":5,"n_rows":9,"n_cols":13,"rows_kept":9,"merged":[[0,0,0,12],[1,0,1,12],[2,0,2,10],[2,11,2,12],[3,0,4,1],[3,2,4,3],[3,4,4,5],[3,6,4,7],[3,8,4,9],[3,10,4,10],[3,11,3,12],[5,0,5,12],[6,0,6,12],[7,0,7,12],[8,0,8,11]],"flags":["formulas_cached_only"]}
["单价措施项目清单与计价表"]
[""]
["工程名称：四楼办公室更换金刚板地面项目",{"$nulls":10},"第1页 共1页"]
["序号",null,"项目编码",null,"项目名称",null,"项目特征描述",null,"计量单位",null,"工程量","金    额(元)"]
[{"$nulls":11},"综合单价","合价"]
["        单项工程"]
["        装饰工程"]
["        装饰工程"]
["合       计"]

{"sheet":"规费、税金项目清单与计价表","index":6,"n_rows":11,"n_cols":5,"rows_kept":11,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,2],[2,3,2,4],[10,0,10,3]],"flags":["formulas_cached_only"]}
["规费、税金项目清单与计价表"]
[""]
["工程名称：四楼办公室更换金刚板地面项目",null,null,"第1页 共1页"]
["序号","项 目 名 称","计 算 基 础","费率(%)","金额(元)"]
["1","规费",null,null,440]
["1.1","劳保费用",3396.91,{"v":8.8,"d":"8.800"},{"v":299,"d":"299.000"}]
["1.2","工程排污费"]
["1.3","危险作业意外伤害保险费",{"v":28503,"d":"28503.00"},{"v":0.19,"d":"0.190"},{"v":54,"d":"54.000"}]
["1.4","价格调节基金",{"v":28856,"d":"28856.00"},{"v":0.3,"d":"0.300"},{"v":87,"d":"87.000"}]
["2","税金",{"v":28943,"d":"28943.00"},{"v":11,"d":"11.000"},{"v":3184,"d":"3184.000"}]
["合计：1+2",{"$nulls":3},{"v":3624,"d":"3624.00"}]

{"sheet":"分部分项工程量清单综合单价分析表","index":7,"n_rows":14,"n_cols":14,"rows_kept":14,"merged":[[0,0,0,13],[1,0,1,13],[2,0,2,11],[2,12,2,13],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,3,11],[3,12,4,12],[3,13,4,13]],"flags":["formulas_cached_only"]}
["分部分项工程量清单综合单价分析计算表"]
[""]
["工程名称：四楼办公室更换金刚板地面项目",{"$nulls":11},"第1页 共1页"]
["序号","项目编码\r\n(定额编号)","项目名称及特征描述\r\n(定额名称)","单位","工程量","综合单价组成",{"$nulls":6},"综合单价","合价"]
[{"$nulls":5},"人工费","材料设备费","其中：\r\n设备费","机械使用费","企业管理费","利润","风险费"]
["","","        单项工程",""]
["","","        装饰工程",""]
["","","        装饰工程",""]
["1","011105005001","木质踢脚线\r\n(1)H=100\r\n(2)金刚板踢脚线","m",{"v":169,"d":"169.000"},2.37,7.07,null,null,0.93,0.62,null,10.99,1857.31]
["1.1","20101270T","踢脚板金刚板成品","m",{"v":169,"d":"169.000"},2.37,7.07,null,null,0.93,0.62,null,10.99,1857.31]
["2","011104003001","金属复合地板\r\n(1)金刚板地面","m2",{"v":208,"d":"208.000"},12.19,94.91,null,null,10.49,7.06,null,124.65,{"v":25927.2,"d":"25927.20"}]
["2.1","20101267T","木地板铺复合地板","m2",{"v":214.37,"d":"214.370"},11.83,92.09,null,null,10.18,6.85,null,120.95,25928.05]
["3","011605001001","平面块料拆除\r\n(1)拆除原金刚板地面","m2",{"v":208,"d":"208.000"},2.22,0.03,null,null,0.22,0.14,null,2.61,542.88]
["3.1","20106363","拆除木地板不带龙骨面层","m2",{"v":214.37,"d":"214.370"},2.15,0.03,null,null,0.21,0.14,null,2.53,542.36]

{"sheet":"单价措施项目清单综合单价分析表","index":8,"n_rows":8,"n_cols":13,"rows_kept":8,"merged":[[0,0,0,12],[1,0,1,12],[2,0,2,10],[2,11,2,12],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,3,10],[3,11,4,11],[3,12,4,12],[5,0,5,12],[6,0,6,12],[7,0,7,12]],"flags":["formulas_cached_only"]}
["单价措施项目清单综合单价分析表"]
[""]
["工程名称：四楼办公室更换金刚板地面项目",{"$nulls":10},"第1页 共1页"]
["序号","项目编码\r\n(定额编号)","项目名称及特征描述\r\n（定额名称）","单位","工程量","综合单价组成",{"$nulls":5},"综合单价","合价"]
[{"$nulls":5},"人工费","材料设备费","机械使用费","企业管理费","利润","风险费"]
["        单项工程"]
["        装饰工程"]
["        装饰工程"]

{"sheet":"人工、材料设备、机械汇总表","index":9,"n_rows":14,"n_cols":8,"rows_kept":14,"merged":[[0,0,0,7],[1,0,1,7],[2,0,2,5],[2,6,2,7]],"flags":["formulas_cached_only"]}
["人工、材料设备、机械汇总表"]
[""]
["工程名称：四楼办公室更换金刚板地面项目",{"$nulls":5},"第1页 共1页"]
["序号","工料机编码","工料机名称","规格、型号等特殊要求","单位","数量","单价","合价"]
["1","010100100009000","综合人工","土石方、拆除、搬运工程用工","工日",7.803,{"v":59,"d":"59.00"},460.38]
["2","010100300043000","综合人工","装饰工","工日",29.365,{"v":100,"d":"100.00"},2936.53]
["3","240100500011000","防腐油","","kg",{"v":10.14,"d":"10.140"},10.31,104.54]
["4","520700100317000","其他材料费","","元",26.986,{"v":1,"d":"1.00"},26.99]
["5","250100300019000","复合地板泡沫垫","","m2",235.807,1.04,244.53]
["6","140100900003000","复合地板铝合金封条","","m",12.862,5.53,71.06]
["7","241102300031000","复合地板接缝胶","","kg",7.503,{"v":6.8,"d":"6.80"},51.02]
["8","520500300183000","铁钉","","kg",2.028,6.01,12.19]
["9","190300100077005","金刚板踢脚线","成品","m",{"v":179.14,"d":"179.140"},{"v":6,"d":"6.00"},1074.84]
["10","190500100009003","防静电活动复合地板","成品","m2",225.089,{"v":86,"d":"86.00"},19357.61]