{"text_format":"3","workbook":"xls","n_sheets":7,"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","分部分项工程量清单与计价表(含定额)","总价措施项目清单与计价表(含分项)","分部分项工程量清单综合单价分析表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"招标控制价","index":0,"n_rows":31,"n_cols":7,"rows_kept":31,"merged":[[0,0,0,6],[1,0,1,6],[2,0,2,6],[3,0,3,6],[4,0,4,6],[5,0,5,6],[6,0,6,6],[7,0,7,6],[8,0,8,2],[8,4,8,5],[9,1,9,3],[9,4,9,5],[10,1,10,3],[10,4,10,5],[11,0,11,6],[12,0,12,1],[12,2,12,3],[12,5,12,6],[13,0,13,1],[13,2,13,3],[13,5,13,6],[14,0,14,6],[15,0,15,6],[16,0,16,6],[17,0,17,1],[17,2,17,3],[17,5,17,6],[18,0,18,1],[18,2,18,3],[18,5,18,6],[19,0,19,6],[20,0,20,6],[21,0,21,6],[22,0,22,1],[22,2,22,6],[23,0,23,1],[23,2,23,6],[24,0,24,6],[25,0,25,6],[26,0,26,6],[27,0,27,6],[28,0,28,3],[28,4,28,6],[29,0,29,6],[30,0,30,6]],"flags":["formulas_cached_only"]}
[""]
[""]
["自强楼教室门改造更新工程"]
[""]
[""]
["招 标 控 制 价"]
[""]
[""]
["招标控制价(小写):",null,null,"473573元","其中：甲供材料费",null,""]
["","",null,null,"",null,""]
["(大写):","肆拾柒万叁仟伍佰柒拾叁圆整",null,null,"其中：甲供材料费",null,""]
[""]
["招  标  人:",null,"",null,"造价咨询人:",""]
["",null,"(单位盖章)",null,"","(单位盖章或资质专用章)"]
[""]
[""]
[""]
["法定代表人\r\n或其授权人:",null,"",null,"法定代表人\r\n或其授权人:",""]
["",null,"(签字或盖章)",null,"","(签字或盖章)"]
[""]
[""]
[""]
["造价工程师：",null,""]
["",null,"(签字盖专用章)"]
[""]
[""]
[""]
[""]
["编制时间:",{"$nulls":3},"2018年07月15日"]
[""]
[""]

{"sheet":"单项工程造价汇总表","index":1,"n_rows":7,"n_cols":5,"rows_kept":7,"merged":[[1,0,1,4],[2,0,2,4],[3,0,3,3],[4,2,4,3],[5,2,5,3],[6,0,6,1],[6,2,6,3]],"flags":["formulas_cached_only"]}
["","","","",""]
["单项工程造价汇总表"]
[""]
["工程名称：自强楼教室门改造更新  单项工程",{"$nulls":3},"第1页 共1页"]
["序号","单位工程名称","金额(元)",null," 其中:\r\n安全文明施工费(元)"]
["1","房屋建筑与装饰工程",{"v":473573,"d":"473573.00"},null,{"v":16220,"d":"16220.00"}]
["合        计",null,{"v":473573,"d":"473573.00"},null,{"v":16220,"d":"16220.00"}]

{"sheet":"单位工程造价汇总表","index":2,"n_rows":16,"n_cols":4,"rows_kept":16,"merged":[[0,0,0,3],[1,0,1,3],[2,0,2,2],[3,2,3,3],[4,2,4,3],[5,2,5,3],[6,2,6,3],[7,2,7,3],[8,2,8,3],[9,2,9,3],[10,2,10,3],[11,2,11,3],[12,2,12,3],[13,2,13,3],[14,2,14,3],[15,0,15,1],[15,2,15,3]],"flags":["formulas_cached_only"]}
["单位工程造价汇总表"]
[""]
["工程名称：自强楼教室门改造更新  单项工程  房屋建筑与装饰工程",null,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":454064,"d":"454064.00"}]
["1.1","不锈钢门",{"v":454064,"d":"454064.00"}]
["2","措施项目费",{"v":19509,"d":"19509.00"}]
["2.1","总价措施项目费",{"v":19509,"d":"19509.00"}]
["2.1.1","安全文明施工费",{"v":16220,"d":"16220.00"}]
["2.1.2","其他总价措施费",{"v":1586,"d":"1586.00"}]
["2.2","单价措施项目费"]
["3","其他项目费"]
["3.1","暂列金额"]
["3.2","专业工程暂估价"]
["3.3","总承包服务费"]
["合  计=1+2+3",null,{"v":473573,"d":"473573.00"}]

{"sheet":"分部分项工程量清单与计价表","index":3,"n_rows":16,"n_cols":11,"rows_kept":16,"merged":[[0,0,0,9],[1,0,1,9],[2,0,2,7],[2,8,2,9],[3,0,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,3,9],[4,7,4,8],[5,0,5,9],[6,0,6,9],[7,0,7,9],[8,0,8,1],[8,7,8,8],[9,0,9,1],[9,7,9,8],[10,0,10,1],[10,7,10,8],[11,0,11,1],[11,7,11,8],[12,0,12,1],[12,7,12,8],[13,0,13,1],[13,7,13,8],[14,0,14,1],[14,7,14,8],[15,0,15,8]],"flags":["formulas_cached_only"]}
["分部分项工程量清单与计价表",{"$nulls":9},""]
["",{"$nulls":9},""]
["工程名称：自强楼教室门改造更新",{"$nulls":7},"第1页 共1页",null,""]
["序号",null,"项目编码","项目名称","项目特征描述","计量单位","工程量","金    额(元)",null,null,""]
[{"$nulls":7},"综合单价",null,"合价",""]
["单项工程",{"$nulls":9},"单项工程(17房屋建筑与装饰)"]
["房屋建筑与装饰工程",{"$nulls":9},"单位工程(17房屋建筑与装饰)"]
["不锈钢门",{"$nulls":9},"分项工程(17房屋建筑与装饰)"]
["1",null,"011610001004","门窗拆除（教室等）","","樘",{"v":158,"d":"158.000"},60.35,null,{"v":9535.3,"d":"9535.30"},""]
["2",null,"011406001004","抹灰面油漆涂料（教室等）","","m2",97.605,129.57,null,12646.68,""]
["3",null,"010802001001","金属（不锈钢）门","(1)门框、扇材质:门扇304不锈钢，厚度1mm；门框304不锈钢，厚度1.2mm\r\n(2)玻璃品种、厚度:厚度6mm钢化玻璃","m2",411.705,863.94,null,355688.42,""]
["4",null,"010811001001","门窗五金","","个",{"v":158,"d":"158.000"},39.33,null,6214.14,""]
["5",null,"010801006001","门锁安装（教室门智能门锁）","(1)锁品种:智能门锁，兼容并可使用校园一卡通\r\n(2)锁规格:电池驱动，自带干电池","个",{"v":107,"d":"107.000"},{"v":624.4,"d":"624.40"},null,{"v":66810.8,"d":"66810.80"},""]
["6",null,"030504004001","系统软件（智能门锁管理软件）","","套",{"v":1,"d":"1.000"},{"v":2000,"d":"2000.00"},null,{"v":2000,"d":"2000.00"},""]
["7",null,"030501003001","控制设备（读卡器）","","台",{"v":1,"d":"1.000"},1168.52,null,1168.52,""]
["合        计",{"$nulls":8},454063.86,""]

{"sheet":"分部分项工程量清单与计价表(含定额)","index":4,"n_rows":27,"n_cols":10,"rows_kept":27,"merged":[[0,0,0,8],[1,0,1,8],[2,0,2,6],[2,7,2,8],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,8],[4,6,4,7],[5,0,5,8],[6,0,6,8],[7,0,7,8],[8,6,8,7],[9,6,9,7],[10,6,10,7],[11,6,11,7],[12,6,12,7],[13,6,13,7],[14,6,14,7],[15,6,15,7],[16,6,16,7],[17,6,17,7],[18,6,18,7],[19,6,19,7],[20,6,20,7],[21,6,21,7],[22,6,22,7],[23,6,23,7],[24,6,24,7],[25,6,25,7],[26,0,26,7]],"flags":["formulas_cached_only"]}
["分部分项工程量清单与计价表",{"$nulls":8},""]
["",{"$nulls":8},""]
["工程名称：自强楼教室门改造更新",{"$nulls":6},"第1页 共1页",null,""]
["序号","项目编码","项目名称","项目特征描述","计量单位","工程量","金    额(元)",null,null,""]
[{"$nulls":6},"综合单价",null,"合价",""]
["单项工程",{"$nulls":8},"单项工程(17房屋建筑与装饰)"]
["房屋建筑与装饰工程",{"$nulls":8},"单位工程(17房屋建筑与装饰)"]
["不锈钢门",{"$nulls":8},"分项工程(17房屋建筑与装饰)"]
["1","011610001004","门窗拆除（教室等）","","樘",{"v":158,"d":"158.000"},60.35,null,{"v":9535.3,"d":"9535.30"},""]
["1.1","10116102","拆除门窗(拆除整樘门窗)","","樘",{"v":158,"d":"158.000"},23.57,null,3724.06,""]
["1.2","10117113T","垂直运输工程(人工搬运 垃圾每向下3层楼)","","m3",20.585,205.82,null,{"v":4236.8,"d":"4236.80"},""]
["1.3","10101042","人工装车(土方)","","m3",20.585,10.96,null,225.61,""]
["1.4","10101154T","自卸汽车运石碴(载重10t以内 运距15km以内)","","m3",20.585,65.55,null,1349.35,""]
["2","011406001004","抹灰面油漆涂料（教室等）","","m2",97.605,129.57,null,12646.68,""]
["2.1","10111120","零星项目水泥砂浆面层","","m2",146.408,59.02,null,{"v":8641,"d":"8641.00"},""]
["2.2","10114173","腻子及其他(刮腻子 墙面 满刮二遍)","","m2",97.605,22.34,null,{"v":2180.5,"d":"2180.50"},""]
["2.3","10114119","调和漆、真石漆、氟碳漆、裂纹漆(调和漆 墙面 满刮腻子、底油一遍、 调和漆二遍)","","m2",97.605,{"v":18.7,"d":"18.70"},null,1825.21,""]
["3","010802001001","金属（不锈钢）门","(1)门框、扇材质:门扇304不锈钢，厚度1mm；门框304不锈钢，厚度1.2mm\r\n(2)玻璃品种、厚度:厚度6mm钢化玻璃","m2",411.705,863.94,null,355688.42,""]
["3.1","10108023T","塑钢门(不锈钢平开门)","","m2",411.705,863.94,null,355688.42,""]
["4","010811001001","门窗五金","","个",{"v":158,"d":"158.000"},39.33,null,6214.14,""]
["4.1","10108108","门窗特殊五金(门吸)","","个",{"v":158,"d":"158.000"},39.33,null,6214.14,""]
["5","010801006001","门锁安装（教室门智能门锁）","(1)锁品种:智能门锁，兼容并可使用校园一卡通\r\n(2)锁规格:电池驱动，自带干电池","个",{"v":107,"d":"107.000"},{"v":624.4,"d":"624.40"},null,{"v":66810.8,"d":"66810.80"},""]
["5.1","10108112T","门窗特殊五金(智能门锁)","","个",{"v":107,"d":"107.000"},{"v":624.4,"d":"624.40"},null,{"v":66810.8,"d":"66810.80"},""]
["6","030504004001","系统软件（智能门锁管理软件）","","套",{"v":1,"d":"1.000"},{"v":2000,"d":"2000.00"},null,{"v":2000,"d":"2000.00"},""]
["7","030501003001","控制设备（读卡器）","","台",{"v":1,"d":"1.000"},1168.52,null,1168.52,""]
["7.1","30507063T","出入口目标识别设备(读卡器 不带键盘)","","台",{"v":1,"d":"1.000"},1168.52,null,1168.52,""]
["合       计",{"$nulls":7},454063.86,""]

{"sheet":"总价措施项目清单与计价表(含分项)","index":5,"n_rows":11,"n_cols":9,"rows_kept":11,"merged":[[0,0,0,9],[1,0,1,9],[2,0,2,7],[2,8,2,9],[3,0,3,1],[3,2,3,3],[3,4,3,5],[3,6,3,7],[3,8,3,9],[4,0,4,9],[5,0,5,9],[6,0,6,9],[7,0,7,1],[7,2,7,3],[7,4,7,5],[7,6,7,7],[7,8,7,9],[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],[10,0,10,7],[10,8,10,9]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
[""]
["工程名称：自强楼教室门改造更新",{"$nulls":7},"第1页 共1页"]
["序号",null,"项 目 名 称",null,"计 算 基 础\r\n(元)",null,"费    率(%)",null,"金    额(元)"]
["单项工程"]
["房屋建筑与装饰工程"]
["不锈钢门"]
["1",null,"安全文明施工费",null,{"v":453064,"d":"453064.00"},null,"3.58",null,{"v":16220,"d":"16220.00"}]
["2",null,"其他总价措施费",null,{"v":453064,"d":"453064.00"},null,"0.35",null,{"v":1586,"d":"1586.00"}]
["3",null,"防尘措施费",null,{"v":16220,"d":"16220.00"},null,"10.5",null,{"v":1703,"d":"1703.00"}]
["合    计",{"$nulls":7},{"v":19509,"d":"19509.00"}]

{"sheet":"分部分项工程量清单综合单价分析表","index":6,"n_rows":26,"n_cols":15,"rows_kept":26,"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],[3,5,3,12],[3,13,4,13],[5,0,5,13],[6,0,6,13],[7,0,7,13]],"flags":["formulas_cached_only"]}
["分部分项工程量清单综合单价分析表",{"$nulls":13},""]
["",{"$nulls":13},""]
["工程名称：自强楼教室门改造更新",{"$nulls":11},"第1页 共1页",null,""]
["序号","项目编码","项目名称及特征描述","单位","工程量","综合单价组成(元)",{"$nulls":7},"综合单价\r\n(元)",""]
[{"$nulls":5},"人工费","材料费","其中：\r\n设备费","施工机具使用费","企业管理费","利润","规费","税金",null,""]
["单项工程",{"$nulls":13},"单项工程(17房屋建筑与装饰)"]
["房屋建筑与装饰工程",{"$nulls":13},"单位工程(17房屋建筑与装饰)"]
["不锈钢门",{"$nulls":13},"分项工程(17房屋建筑与装饰)"]
["1","011610001004","门窗拆除（教室等）","樘",{"v":158,"d":"158.000"},41.56,0.07,null,6.84,{"v":3.3,"d":"3.30"},{"v":3.1,"d":"3.10"},null,5.48,60.35,""]
["1.1","10116102","拆除门窗(拆除整樘门窗)","樘",{"v":158,"d":"158.000"},18.93,{"$nulls":3},1.29,1.21,null,2.14,23.57,""]
["1.2","10117113T","垂直运输工程(人工搬运 垃圾每向下3层楼)","m3",20.585,164.76,0.52,null,null,11.24,10.59,null,18.71,205.82,""]
["1.3","10101042","人工装车(土方)","m3",20.585,{"v":8.8,"d":"8.80"},{"$nulls":3},{"v":0.6,"d":"0.60"},0.56,null,{"v":1,"d":"1.00"},10.96,""]
["1.4","10101154T","自卸汽车运石碴(载重10t以内 运距15km以内)","m3",20.585,0.15,null,null,52.49,3.58,3.37,null,5.96,65.55,""]
["2","011406001004","抹灰面油漆涂料（教室等）","m2",97.605,80.42,22.84,null,{"v":0.8,"d":"0.80"},7.07,6.67,null,11.79,129.57,""]
["2.1","10111120","零星项目水泥砂浆面层","m2",146.408,39.19,7.67,null,0.53,3.22,3.04,null,5.37,59.02,""]
["2.2","10114173","腻子及其他(刮腻子 墙面 满刮二遍)","m2",97.605,{"v":12.4,"d":"12.40"},5.54,null,null,1.22,1.15,null,2.03,22.34,""]
["2.3","10114119","调和漆、真石漆、氟碳漆、裂纹漆(调和漆 墙面 满刮腻子、底油一遍、 调和漆二遍)","m2",97.605,9.23,5.79,null,null,1.02,0.96,null,{"v":1.7,"d":"1.70"},{"v":18.7,"d":"18.70"},""]
["3","010802001001","金属（不锈钢）门\r\n(1)门框、扇材质:门扇304不锈钢，厚度1mm；门框304不锈钢，厚度1.2mm\r\n(2)玻璃品种、厚度:厚度6mm钢化玻璃","m2",411.705,39.75,654.01,null,null,47.18,44.46,null,78.54,863.94,""]
["3.1","10108023T","塑钢门(不锈钢平开门)","m2",411.705,39.75,654.01,null,null,47.18,44.46,null,78.54,863.94,""]
["4","010811001001","门窗五金","个",{"v":158,"d":"158.000"},{"v":10,"d":"10.00"},21.58,null,null,2.15,2.02,null,3.58,39.33,""]
["4.1","10108108","门窗特殊五金(门吸)","个",{"v":158,"d":"158.000"},{"v":10,"d":"10.00"},21.58,null,null,2.15,2.02,null,3.58,39.33,""]
["5","010801006001","门锁安装（教室门智能门锁）\r\n(1)锁品种:智能门锁，兼容并可使用校园一卡通\r\n(2)锁规格:电池驱动，自带干电池","个",{"v":107,"d":"107.000"},51.41,{"v":450,"d":"450.00"},null,null,{"v":34.1,"d":"34.10"},32.13,null,56.76,{"v":624.4,"d":"624.40"},""]
["5.1","10108112T","门窗特殊五金(智能门锁)","个",{"v":107,"d":"107.000"},51.41,{"v":450,"d":"450.00"},null,null,{"v":34.1,"d":"34.10"},32.13,null,56.76,{"v":624.4,"d":"624.40"},""]
["6","030504004001","系统软件（智能门锁管理软件）","套",{"v":1,"d":"1.000"},{"$nulls":8},{"v":2000,"d":"2000.00"},""]
["7","030501003001","控制设备（读卡器）","台",{"v":1,"d":"1.000"},{"v":50.4,"d":"50.40"},1004.02,{"v":1000,"d":"1000.00"},{"v":0.6,"d":"0.60"},3.74,3.53,null,106.23,1168.52,""]
["7.1","30507063T","出入口目标识别设备(读卡器 不带键盘)","台",{"v":1,"d":"1.000"},{"v":50.4,"d":"50.40"},1004.02,{"v":1000,"d":"1000.00"},{"v":0.6,"d":"0.60"},3.74,3.53,null,106.23,1168.52,""]