{"text_format":"3","workbook":"xlsx","n_sheets":14,"sheets":["招标控制价","工程项目造价汇总表","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","其他项目清单与计价汇总表","暂列金额明细表","专业工程暂估价明细表","总承包服务费计价表","单价措施项目清单综合单价分析表","主要材料和设备项目与价格表","人工、材料设备、机械汇总表"],"read":"whole","date_system":"1900"}

{"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],[22,2,22,3],[22,5,22,6],[23,0,23,1],[23,2,23,3],[23,5,23,6],[24,0,24,6],[25,0,25,6],[26,0,26,6],[27,0,27,6],[28,0,28,1],[28,2,28,3],[28,5,28,6],[29,0,29,6],[30,0,30,6]]}
[""]
[""]
["黄石立交桥桥面绿化花化工程"]
[""]
[""]
["招 标 控 制 价（审后）"]
[""]
[""]
["招标控制价(小写):",null,null,"3783581元","其中：甲供材料费",null,""]
["","",null,null,"",null,""]
["(大写):","叁佰柒拾捌万叁仟伍佰捌拾壹圆整",null,null,"其中：甲供材料费",null,""]
[""]
["招  标  人:",null,"",null,"造价咨询人:",""]
["",null,"(盖单位公章)",null,"","(盖单位公章)"]
[""]
[""]
[""]
["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,"审  核  人:",""]
["",null,"(签字)",null,"","(签字、加盖执业印章)"]
[""]
[""]
[""]
[""]
["编 制 时 间:",null,"2023-10-11",null,"审 核 时 间:",""]
[""]
[""]

{"sheet":"工程项目造价汇总表","index":1,"n_rows":7,"n_cols":5,"rows_kept":7,"merged":[[0,3,0,4],[1,0,1,4],[2,0,2,2],[2,3,2,4],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,4],[6,0,6,1]]}
["","","",""]
["工程项目造价汇总表"]
["工程名称:黄石立交桥桥面绿化花化工程",null,null,"第1页 共1页"]
["序号","单项工程名称","金额(元)","其中"]
[{"$nulls":3},"安全文明施工费(元)","人工费\n（元）"]
["1","单项工程",{"v":3783581,"d":"3783581.00"},{"v":99709,"d":"99709.00"},{"v":244094,"d":"244094.00"}]
["合  计",null,{"v":3783581,"d":"3783581.00"},{"v":99709,"d":"99709.00"},{"v":244094,"d":"244094.00"}]

{"sheet":"单项工程造价汇总表","index":2,"n_rows":8,"n_cols":5,"rows_kept":8,"merged":[[0,3,0,4],[1,0,1,4],[2,0,2,4],[3,0,3,2],[3,3,3,4],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,4,4],[7,0,7,1]]}
["","","",""]
["单项工程造价汇总表"]
[""]
["工程名称：黄石立交桥桥面绿化花化工程  单项工程",null,null,"第1页 共1页"]
["序号","单位工程名称","金额(元)"," 其中"]
[{"$nulls":3},"安全文明施工费(元)","人工费\n（元）"]
["1","园林绿化工程",{"v":3783581,"d":"3783581.00"},{"v":99709,"d":"99709.00"},{"v":244094,"d":"244094.00"}]
["合        计",null,{"v":3783581,"d":"3783581.00"},{"v":99709,"d":"99709.00"},{"v":244094,"d":"244094.00"}]

{"sheet":"单位工程造价汇总表","index":3,"n_rows":18,"n_cols":4,"rows_kept":18,"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],[15,2,15,3],[16,2,16,3],[17,0,17,1],[17,2,17,3]]}
["单位工程造价汇总表"]
[""]
["工程名称：黄石立交桥桥面绿化花化工程  单项工程  园林绿化工程",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":3656086,"d":"3656086.00"}]
["1.1","园林建筑",{"v":2890855,"d":"2890855.00"}]
["1.2","绿化种植",{"v":765231,"d":"765231.00"}]
["2","措施项目费",{"v":127495,"d":"127495.00"}]
["2.1","总价措施项目费",{"v":127495,"d":"127495.00"}]
["2.1.1","安全文明施工费",{"v":99709,"d":"99709.00"}]
["2.1.2","其他总价措施费",{"v":17915,"d":"17915.00"}]
["2.1.3","施工扬尘防治措施费",{"v":9871,"d":"9871.00"}]
["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":3783581,"d":"3783581.00"}]

{"sheet":"分部分项工程量清单与计价表","index":4,"n_rows":14,"n_cols":11,"rows_kept":14,"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],[11,0,11,9],[12,0,12,1],[12,7,12,8],[13,0,13,8]]}
["分部分项工程量清单与计价表",{"$nulls":9},""]
["",{"$nulls":9},""]
["工程名称：黄石立交桥桥面绿化花化工程",{"$nulls":7},"第1页 共1页",null,""]
["序号",null,"项目编码","项目名称","项目特征描述","计量单位","工程量","金    额(元)",null,null,""]
[{"$nulls":7},"综合单价",null,"合价",""]
["单项工程",{"$nulls":9},"单项工程(17园林)"]
["园林绿化工程",{"$nulls":9},"单位工程(17园林)"]
["园林建筑",{"$nulls":9},"分项工程(17园林)"]
["1",null,"05B001","成品花箱","(1)护栏A \n(2)铺设排水板\n(3)270mm厚种植土\n(4)50*4不锈钢扁钢托架\n(5)规格：700*400*400、5厚玻璃纤维混合花箱","个",{"v":1385,"d":"1385.000"},{"v":319.9,"d":"319.90"},null,{"v":443061.5,"d":"443061.50"},""]
["2",null,"05B003","成品花箱","(1)护栏B\n(2)铺设排水板\n(3)270mm厚种植土\n(4)50*4不锈钢扁钢托架\n(5)规格：700*400*400、5厚玻璃纤维混合花箱","个",{"v":6862,"d":"6862.000"},333.21,null,2286487.02,""]
["3",null,"05B002","成品花箱","(1)护栏C\n(2)铺设排水板\n(3)670mm厚种植土\n(4)规格：700*400*800、5厚玻璃纤维混合花箱","个",{"v":284,"d":"284.000"},567.98,null,161306.32,""]
["绿化种植",{"$nulls":9},"分项工程(17园林)"]
["4",null,"050102002001","栽植灌木","(1)种类:同安红三角梅\n(2)养护期:一年，前半年成活率养护、后半年日常养护\n(3)冠丛高:60cm\n(4)蓬径:60cm\n(5)带盆种植，采用1加仑育苗盆，直径15cm，高18cm","株",{"v":17062,"d":"17062.000"},44.85,null,{"v":765230.7,"d":"765230.70"},""]
["合        计",{"$nulls":8},3656085.54,""]

{"sheet":"总价措施项目清单与计价表","index":5,"n_rows":16,"n_cols":5,"rows_kept":16,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,3],[4,0,4,4],[5,0,5,4],[15,0,15,3]]}
["总价措施项目清单与计价表"]
[""]
["工程名称：黄石立交桥桥面绿化花化工程",{"$nulls":3},"第1页 共1页"]
["序号","项 目 名 称","计 算 基 础\n(元)","费    率(%)","金    额(元)"]
["单项工程"]
["园林绿化工程"]
["1","安全文明施工费",{"v":3656086,"d":"3656086.00"},"/",{"v":99709,"d":"99709.00"}]
["1.1","园林建筑",{"v":2890855,"d":"2890855.00"},"2.97",{"v":85858,"d":"85858.00"}]
["1.2","绿化种植",{"v":765231,"d":"765231.00"},"1.81",{"v":13851,"d":"13851.00"}]
["2","其他总价措施费",{"v":3656086,"d":"3656086.00"},"/",{"v":17915,"d":"17915.00"}]
["2.1","园林建筑",{"v":2890855,"d":"2890855.00"},"0.49",{"v":14165,"d":"14165.00"}]
["2.2","绿化种植",{"v":765231,"d":"765231.00"},"0.49",{"v":3750,"d":"3750.00"}]
["3","施工扬尘防治措施费",{"v":99709,"d":"99709.00"},"/",{"v":9871,"d":"9871.00"}]
["3.1","园林建筑",{"v":85858,"d":"85858.00"},"9.9",{"v":8500,"d":"8500.00"}]
["3.2","绿化种植",{"v":13851,"d":"13851.00"},"9.9",{"v":1371,"d":"1371.00"}]
["合    计",{"$nulls":3},{"v":127495,"d":"127495.00"}]

{"sheet":"单价措施项目清单与计价表","index":6,"n_rows":10,"n_cols":11,"rows_kept":10,"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],[8,0,8,9],[9,0,9,8]]}
["单价措施项目清单与计价表",{"$nulls":9},""]
["",{"$nulls":9},""]
["工程名称：黄石立交桥桥面绿化花化工程",{"$nulls":7},"第1页 共1页",null,""]
["序号",null,"项目编码","项目名称","项目特征描述","计量单位","工程量","金    额(元)",null,null,""]
[{"$nulls":7},"综合单价",null,"合价",""]
["单项工程",{"$nulls":9},"单项工程(17园林)"]
["园林绿化工程",{"$nulls":9},"单位工程(17园林)"]
["园林建筑",{"$nulls":9},"分项工程(17园林)"]
["绿化种植",{"$nulls":9},"分项工程(17园林)"]
["合       计",{"$nulls":9},""]

{"sheet":"其他项目清单与计价汇总表","index":7,"n_rows":8,"n_cols":4,"rows_kept":8,"merged":[[0,0,0,3],[1,0,1,3],[2,0,2,2],[7,0,7,1]]}
["其他项目清单与计价汇总表"]
[""]
["工程名称：黄石立交桥桥面绿化花化工程",null,null,"第1页 共1页"]
["序号","项 目 名 称","金额(元)","备注"]
["1","暂列金额",null,""]
["2","专业工程暂估价",null,""]
["3","总承包服务费",null,""]
["合    计",null,null,"——"]

{"sheet":"暂列金额明细表","index":8,"n_rows":12,"n_cols":5,"rows_kept":12,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,2],[2,3,2,4],[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],[11,0,11,1],[11,2,11,3]]}
["暂列金额明细表"]
[""]
["工程名称：黄石立交桥桥面绿化花化工程",null,null,"第1页 共1页"]
["序号","项 目 名 称","金额(元)",null,"备  注"]
["1","设计变更和现场签证暂列金额",null,null,""]
["2","优质工程增加费",null,null,""]
["3","缩短定额工期增加费",null,null,""]
["4","发包人检测费",null,null,""]
["5","工程噪音超标排污费",null,null,""]
["6","渣土收纳费",null,null,""]
["7","加固工程检测费用",null,null,""]
["合    计",{"$nulls":3},"——"]

{"sheet":"专业工程暂估价明细表","index":9,"n_rows":5,"n_cols":5,"rows_kept":5,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,2],[2,3,2,4],[3,2,3,3],[4,0,4,1],[4,2,4,3]]}
["专业工程暂估价明细表"]
[""]
["工程名称：黄石立交桥桥面绿化花化工程",null,null,"第1页 共1页"]
["序号","项 目 名 称","金额(元)",null,"备  注"]
["合    计",{"$nulls":3},"——"]

{"sheet":"总承包服务费计价表","index":10,"n_rows":5,"n_cols":5,"rows_kept":5,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,3],[4,0,4,3]]}
["总承包服务费计价表"]
[""]
["工程名称：黄石立交桥桥面绿化花化工程",{"$nulls":3},"第1页 共1页"]
["序号","项 目 名 称","计算基础(元)","费率(%)","金额(元)"]
["合    计"]

{"sheet":"单价措施项目清单综合单价分析表","index":11,"n_rows":9,"n_cols":15,"rows_kept":9,"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],[4,11,4,12],[5,0,5,13],[6,0,6,13],[7,0,7,13],[8,0,8,13]]}
["单价措施项目清单综合单价分析表",{"$nulls":13},""]
["",{"$nulls":13},""]
["工程名称：黄石立交桥桥面绿化花化工程",{"$nulls":11},"第1页 共1页",null,""]
["序号","项目编码","项目名称及特征描述","单位","工程量","综合单价组成(元)",{"$nulls":7},"综合单价\n(元)",""]
[{"$nulls":5},"人工费","材料费","施工机具使用费","企业管理费","利润","规费","税金",null,null,""]
["单项工程",{"$nulls":13},"单项工程(17园林)"]
["园林绿化工程",{"$nulls":13},"单位工程(17园林)"]
["园林建筑",{"$nulls":13},"分项工程(17园林)"]
["绿化种植",{"$nulls":13},"分项工程(17园林)"]

{"sheet":"主要材料和设备项目与价格表","index":12,"n_rows":6,"n_cols":10,"rows_kept":6,"merged":[[0,0,0,9],[1,0,1,9],[2,0,2,7],[2,8,2,9],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,5],[3,6,3,7],[3,8,4,8],[3,9,4,9],[5,0,5,8]]}
["主要材料和设备项目与价格表"]
[""]
["工程名称：黄石立交桥桥面绿化花化工程",{"$nulls":7},"第1页 共1页"]
["序号","名称、规格、型号","单位","数量","基准单价",null,"招标控制价(或预算书)中的单价",null,"金额\n（元）","比例\n（%）"]
[{"$nulls":4},"不含税（元）","含税（元）","不含税（元）","含税（元）"]
["累计比例（%）",{"$nulls":8},{"v":0,"d":"0.00"}]

{"sheet":"人工、材料设备、机械汇总表","index":13,"n_rows":44,"n_cols":8,"rows_kept":44,"merged":[[0,0,0,7],[1,0,1,7],[2,0,2,5],[2,6,2,7],[36,0,36,7],[37,0,37,7],[38,0,38,5],[38,6,38,7]]}
["人工、材料设备、机械汇总表"]
[""]
["工程名称：黄石立交桥桥面绿化花化工程",{"$nulls":5},"第1页 共2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"]
["一","","人工","","","","",0]
["1","00010040","定额人工费","","元","","",244094.65]
["二","","材料","","","","",""]
["1","01000020","型钢","综合","t",{"v":12.4,"d":"12.400"},{"v":3547.01,"d":"3547.010"},43984.34]
["2","01130170","不锈钢扁钢","综合","kg",{"v":54561.76,"d":"54561.760"},{"v":18.37,"d":"18.370"},1002299.53]
["3","01290820","不锈钢板","综合","t",null,{"v":18540,"d":"18540.000"}]
["4","02230050","碳棒","Φ8","根",1258.591,{"v":1.74,"d":"1.740"},2189.95]
["5","03130160","低合金实芯焊丝","Φ1.2","kg",1573.239,{"v":8.85,"d":"8.850"},13923.16]
["6","03130700","埋弧焊剂","","kg",943.943,{"v":3.91,"d":"3.910"},3690.82]
["7","04090370","种植土","","m3",{"v":591.6,"d":"591.600"},{"v":34.59,"d":"34.590"},20463.44]
["8","09010040","5厚玻璃钢花箱","700*400*400mm","组",{"v":8247,"d":"8247.000"},{"v":110,"d":"110.000"},{"v":907170,"d":"907170.00"}]
["9","14030020","5厚玻璃钢花箱","700*400*800mm","组",{"v":284,"d":"284.000"},{"v":450,"d":"450.000"},{"v":127800,"d":"127800.00"}]
["10","14350690","药剂","","kg",842.249,{"v":20.72,"d":"20.720"},17451.39]
["11","14390050","二氧化碳气体","","m3",1258.591,{"v":2.05,"d":"2.050"},2580.11]
["12","14390070","可燃气体(丙烷)","","kg",471.972,{"v":2.88,"d":"2.880"},1359.28]
["13","14390180","氧气","","m3",943.943,{"v":4.01,"d":"4.010"},3785.21]
["14","16110050","同安红三角梅","高度60cm、冠幅60cm","株",{"v":17062,"d":"17062.000"},{"v":23.4,"d":"23.400"},{"v":399250.8,"d":"399250.80"}]
["15","32270001","肥料","","kg",61627.944,{"v":0.44,"d":"0.440"},{"v":27116.3,"d":"27116.30"}]
["16","34110080","水","","m3",4501.126,{"v":3.4,"d":"3.400"},15303.83]
["17","49010030","其他材料费","","%",2935.517,{"v":1,"d":"1.000"},2935.52]
["18","49010040","其他材料费","","元",{"v":2745,"d":"2745.000"},{"v":1,"d":"1.000"},{"v":2745,"d":"2745.00"}]
["19","49010270","网状交织排水板","","m2",{"v":2456.39,"d":"2456.390"},{"v":14.16,"d":"14.160"},34782.49]
["三","","设备","","","","",""]
["四","","施工机具","","","","",""]
["1","99070540","载货汽车","装载质量8t","台班",12.326,651.955,8035.73]
["2","99070990","轨道平车","装载质量10t","台班",18.928,80.367,1521.18]
["3","99090560","门式起重机","提升质量10t","台班",{"v":18.34,"d":"18.340"},{"v":509.65,"d":"509.650"},9347.08]
["4","99090570","门式起重机","提升质量20t","台班",6.957,684.171,4759.52]
["5","99190420","剪板机","厚度×宽度 40×3100mm","台班",3.125,722.221,2256.87]
["6","99190770","刨边机","加工长度12000mm","台班",6.919,673.696,4661.59]
["7","99191440","液压矫正机","YJZ-60B","台班",{"v":2.85,"d":"2.850"},{"v":376.84,"d":"376.840"},1073.85]
["8","99230140","数控切割机","CNC/GDZ-400","台班",29.761,{"v":219.68,"d":"219.680"},6537.89]
["人工、材料设备、机械汇总表"]
[""]
["工程名称：黄石立交桥桥面绿化花化工程",{"$nulls":5},"第2页 共2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"]
["9","99250250","二氧化碳气体保护焊机","NB500","台班",{"v":115.77,"d":"115.770"},{"v":131.33,"d":"131.330"},15204.09]
["10","99310030","洒水车","罐容量4000L","台班",{"v":47.91,"d":"47.910"},620.456,29726.11]
["11","99430220","电动空气压缩机","排气量10m3/min","台班",38.593,352.423,13600.89]
["12","99450550","其他机械费","","元",1351.207,{"v":1,"d":"1.000"},1351.21]