{"text_format":"3","workbook":"xls","n_sheets":10,"sheets":["1.1 封-2 封面","1.2 扉-2 扉页","1.3 表-02 建设项目招标控制价表","2.1 表-03 单项工程招标控制价表","3.1 表-04 单位工程招标控制价表","3.2 表-08 分部分项工程和单价措施项目清单与计价表","3.3 表-11 总价措施项目清单与计价表","3.4 表-12 其他项目清单与计价汇总表","3.5 表-12-1 暂列金额明细表","3.6 表-13 规费、税金项目计价表"],"not_rendered":{"external_links":1,"defined_names":10},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1.1 封-2 封面","index":0,"n_rows":12,"n_cols":8,"rows_kept":12,"merged":[[1,1,1,6],[3,0,3,8],[5,2,5,3],[5,4,5,5],[6,4,6,5],[8,2,8,3],[8,4,8,5],[9,4,9,5],[11,3,11,4]],"flags":["formulas_cached_only"]}
[]
[null,"江苏省盐城技师学院两个校区塑胶运动场跑道改造项目",{"$nulls":5},"工程"]
[]
["招标控制价"]
[]
[null,null,"招  标  人："]
[{"$nulls":4},"（单位盖章）"]
[]
[null,null,"造价咨询人："]
[{"$nulls":4},"（单位盖章）"]
[]
[{"$nulls":3},"2025年02月25日"]

{"sheet":"1.2 扉-2 扉页","index":1,"n_rows":17,"n_cols":9,"rows_kept":17,"merged":[[1,2,1,7],[3,0,3,10],[4,1,4,3],[4,4,4,9],[5,1,5,3],[5,4,5,9],[7,1,7,2],[7,3,7,4],[7,7,7,9],[8,3,8,4],[8,7,8,9],[10,1,10,2],[10,3,10,4],[10,7,10,9],[11,3,11,4],[11,7,11,9],[13,1,13,2],[13,3,13,4],[13,7,13,9],[14,3,14,4],[14,7,14,9],[16,1,16,2],[16,3,16,4],[16,7,16,9]],"flags":["formulas_cached_only"]}
[]
[null,null,"江苏省盐城技师学院两个校区塑胶运动场跑道改造项目",{"$nulls":5},"工程"]
[]
["招 标 控 制 价"]
[null,"招标控制价（小写）："]
[null,"          （大写）："]
[]
[null,"招  标  人：",{"$nulls":4},"造价咨询人："]
[{"$nulls":3},"（单位盖章）",{"$nulls":3},"（单位资质专用章）"]
[]
[null,"法定代表人\n或其授权人：",{"$nulls":4},"法定代表人\n或其授权人："]
[{"$nulls":3},"（签字或盖章）",{"$nulls":3},"（签字或盖章）"]
[]
[null,"编  制  人：",{"$nulls":4},"复  核  人："]
[{"$nulls":3},"（造价人员签字盖专用章）",{"$nulls":3},"（造价工程师签字盖专用章）"]
[]
[null,"编 制 时 间：",null,"2025年02月24日",null,null,"复 核 时 间：","2025年02月25日"]

{"sheet":"1.3 表-02 建设项目招标控制价表","index":2,"n_rows":44,"n_cols":6,"rows_kept":44,"merged":[[0,0,0,5],[1,0,1,2],[1,3,1,5],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,5],[41,0,41,1],[43,0,43,5]],"flags":["formulas_cached_only"]}
["建设项目招标控制价表"]
["工程名称：江苏省盐城技师学院两个校区塑胶运动场跑道改造项目",null,null,"第1页 共1页"]
["序号","单项工程名称","金额(元)","其中：(元)"]
[{"$nulls":3},"暂估价","安全文明\n施工费","规费"]
["1","江苏省盐城技师学院两个校区塑胶运动场跑道改造项目",null,0]
{"$rows_empty":36}
["合  计",null,2685660.38,0,41187.93,58687.39]
[]
["【金石工程计价软件V5.36】"]

{"sheet":"2.1 表-03 单项工程招标控制价表","index":3,"n_rows":44,"n_cols":6,"rows_kept":44,"merged":[[0,0,0,5],[1,0,1,2],[1,3,1,5],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,5],[41,0,41,1],[43,0,43,5]],"flags":["formulas_cached_only"]}
["单项工程招标控制价表"]
["工程名称：江苏省盐城技师学院两个校区塑胶运动场跑道改造项目",null,null,"第1页 共1页"]
["序号","单位工程名称","金额(元)","其中：(元)"]
[{"$nulls":3},"暂估价","安全文明\n施工费","规费"]
["1","江苏省盐城技师学院两个校区塑胶运动场跑道改造项目",null,0]
{"$rows_empty":36}
["合  计",null,2685660.38,0,41187.93,58687.39]
[]
["【金石工程计价软件V5.36】"]

{"sheet":"3.1 表-04 单位工程招标控制价表","index":4,"n_rows":45,"n_cols":4,"rows_kept":45,"merged":[[0,0,0,3],[1,0,1,1],[42,0,42,1],[44,0,44,3]],"flags":["formulas_cached_only"]}
["单位工程招标控制价表"]
["工程名称：江苏省盐城技师学院两个校区塑胶运动场跑道改造项目",null,"标段：","第1页 共1页"]
["序号","汇总内容","金额(元)","其中:暂估价(元)"]
["1","分部分项工程量清单计价合计",null,0]
["1.1","人工费",null,0]
["1.2","材料费",null,0]
["1.3","施工机具使用费",null,0]
["1.4","企业管理费",null,0]
["1.5","利润",null,0]
["2","措施项目清单计价合计",null,0]
["2.1","单价措施项目费",null,0]
["2.2","总价措施项目费",null,0]
["2.2.1","  其中：安全文明施工措施费",null,0]
["3","其他项目清单计价合计",null,0]
["3.1","  其中：暂列金额",null,0]
["3.2","  其中：专业工程暂估价",null,0]
["3.3","  其中：计日工",null,0]
["3.4","  其中：总承包服务费",null,0]
["4","规费",null,0]
["5","税金",null,0]
{"$rows_empty":22}
["招标控制价合计",null,2685660.38,0]
[]
["【金石工程计价软件V5.36】"]

{"sheet":"3.2 表-08 分部分项工程和单价措施项目清单与计价表","index":5,"n_rows":89,"n_cols":9,"rows_kept":89,"merged":[[0,0,0,8],[1,0,1,3],[1,5,1,8],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,2,8],[3,6,4,6],[3,7,4,7],[5,2,5,3],[9,0,9,6],[11,0,11,8],[12,0,12,8],[13,0,13,3],[13,5,13,8],[14,0,16,0],[14,1,16,1],[14,2,16,2],[14,3,16,3],[14,4,16,4],[14,5,16,5],[14,6,14,8],[15,6,16,6],[15,7,16,7],[20,2,20,3],[21,2,21,3],[25,0,25,6],[27,0,27,8],[28,0,28,8],[29,0,29,3],[29,5,29,8],[30,0,32,0],[30,1,32,1],[30,2,32,2],[30,3,32,3],[30,4,32,4],[30,5,32,5],[30,6,30,8],[31,6,32,6],[31,7,32,7],[34,2,34,3],[35,2,35,3],[39,2,39,3],[42,0,42,6],[44,0,44,8],[45,0,45,8],[46,0,46,3],[46,5,46,8],[47,0,49,0],[47,1,49,1],[47,2,49,2],[47,3,49,3],[47,4,49,4],[47,5,49,5],[47,6,47,8],[48,6,49,6],[48,7,49,7],[55,0,55,6],[57,0,57,8],[58,0,58,8],[59,0,59,3],[59,5,59,8],[60,0,62,0],[60,1,62,1],[60,2,62,2],[60,3,62,3],[60,4,62,4],[60,5,62,5],[60,6,60,8],[61,6,62,6],[61,7,62,7],[64,2,64,3],[69,2,69,3],[70,2,70,3],[71,2,71,3],[87,0,87,6],[88,0,88,6],[90,0,90,8]],"flags":["formulas_cached_only"]}
["分部分项工程和单价措施项目清单与计价表"]
["工程名称：江苏省盐城技师学院两个校区塑胶运动场跑道改造项目",{"$nulls":3},"标段：","第1页 共5页"]
["序号","项目编码","项目名称","项目特征描述","计量\n单位","工程量","金额（元）"]
[{"$nulls":6},"综合单价","合价","其中"]
[{"$nulls":8},"暂估价"]
[null,null,"塑胶运动场跑道翻新",null,null,"",0,0,0]
["1","041001001001","拆除路面","1、原塑胶地面铲除\n2、拆除厚度由投标人勘察现场自行考虑\n3、含拆除、外运及垃圾消纳等所有费用","m2","6739.44",null,null,0]
["2","041001001002","基层拆除及维修","1、基层拆除及维修\n2、面层拆除后由甲方、监理、审计方现场指定破损区域修复，现场见证工程量\n3、清单工程量暂定，最终按实计算\n4、含拆除、外运及垃圾消纳等所有费用","m2","200",null,null,0]
["3","040203009001","塑胶跑道","1、材料品种:塑胶面层含划线(颜色满足图纸及甲方要求)\n2、厚度:满足图纸及甲方要求，起跑处加厚处理（含基层）\n3、质量满足GB36246-2018\n工作内容：\n1、清除场地内的垃圾，打磨基础，并进行基础平整检测。\n2、配料和搅拌，将材料混合搅拌后加入催化剂，搅拌成黏稠胶料。\n3、将胶料与黑胶粒搅拌均匀后，用运料车运送到现场。\n4、铺设底胶，喷涂表面防滑颗粒。\n5、常温固化后进行测量、画线‌","m2","6739.44",null,null,0]
["本页小计",{"$nulls":7},0]
[]
[]
["分部分项工程和单价措施项目清单与计价表"]
["工程名称：江苏省盐城技师学院两个校区塑胶运动场跑道改造项目",{"$nulls":3},"标段：","第2页 共5页"]
["序号","项目编码","项目名称","项目特征描述","计量\n单位","工程量","金额（元）"]
[{"$nulls":6},"综合单价","合价","其中"]
[{"$nulls":8},"暂估价"]
["4","010401014001","砖地沟、明沟","1、将原有排水渠盖板打开,清理掉水渠内积累的淤泥,疏通管道\n2、含拆除、外运及垃圾消纳等所有费用","m","290.02",null,null,0]
["5","010401014002","砖地沟、明沟","1、原地沟抹灰脱落处修复\n2、含拆除、外运及垃圾消纳等所有费用","m","290.02",null,null,0]
["6","010401014003","砖地沟、明沟","1、更换破损的盖板\n2、含拆除、外运及垃圾消纳等所有费用\n3、清单工程量暂定，最终按实计算","m","50",null,null,0]
[null,null,"分部小计",null,null,"",null,null,0]
[null,null,"足球场草坪翻新",null,null,"",0,0,0]
["7","041001001003","拆除路面","1、原草坪铲除\n2、拆除厚度由投标人勘察现场自行考虑\n3、含拆除、外运及垃圾消纳等所有费用","m2","4310",null,null,0]
["8","041001001004","基础拆除及维修","1、基层维修\n2、面层拆除后由甲方现场指定破损区域修复，现场见证工程量\n3、清单工程量暂定，最终按实计算\n4、含拆除、外运及垃圾消纳等所有费用","m2","150",null,null,0]
["9","040203009002","面层","1、材料品种:40mm厚人工草皮（绒长30，内含石英砂、橡胶颗粒及面层划线）(颜色满足图纸及甲方要求)\n2、厚度、针头:满足图纸及甲方要求，12000针/m2","m2","4310",null,null,0]
["本页小计",{"$nulls":7},0]
[]
[]
["分部分项工程和单价措施项目清单与计价表"]
["工程名称：江苏省盐城技师学院两个校区塑胶运动场跑道改造项目",{"$nulls":3},"标段：","第3页 共5页"]
["序号","项目编码","项目名称","项目特征描述","计量\n单位","工程量","金额（元）"]
[{"$nulls":6},"综合单价","合价","其中"]
[{"$nulls":8},"暂估价"]
["10","01B001","足球门","1、足球门及球网更换，符合国标及甲方要求\n2、原足球门移交至甲方指定地点","个","2",null,null,0]
[null,null,"分部小计",null,null,"",null,null,0]
[null,null,"其他翻新",null,null,"",0,0,0]
["11","040205004001","起跳板","跳远起跳板更换详见08J933-1-V21","块","1",null,null,0]
["12","040205004002","铅球板","铅球板及投掷环修补更换，符合国标及甲方要求","块","2",null,null,0]
["13","010404001001","沙坑","1、沙坑翻新、沙坑周边修复，出新，满足甲方要求","m2","242.2",null,null,0]
[null,null,"分部小计",null,null,"",null,null,0]
["14","041001001005","拆除路面","1、原塑胶地面铲除\n2、拆除厚度由投标人勘察现场自行考虑\n3、含拆除、外运及垃圾消纳等所有费用","m2","6641",null,null,0]
["15","041001001006","基础拆除及维修","1、基层维修\n2、面层拆除后由甲方现场指定破损区域修复，现场见证工程量\n3、清单工程量暂定，最终按实计算\n4、含拆除、外运及垃圾消纳等所有费用","m2","200",null,null,0]
["本页小计",{"$nulls":7},0]
[]
[]
["分部分项工程和单价措施项目清单与计价表"]
["工程名称：江苏省盐城技师学院两个校区塑胶运动场跑道改造项目",{"$nulls":3},"标段：","第4页 共5页"]
["序号","项目编码","项目名称","项目特征描述","计量\n单位","工程量","金额（元）"]
[{"$nulls":6},"综合单价","合价","其中"]
[{"$nulls":8},"暂估价"]
["16","040203009003","塑胶跑道","1、材料品种:塑胶面层含划线(颜色满足图纸及甲方要求)\n2、厚度:满足图纸及甲方要求，起跑处加厚处理（含基层）\n工作内容：\n1、清除场地内的垃圾，打磨基础，并进行基础平整检测。\n2、配料和搅拌，将材料混合搅拌后加入催化剂，搅拌成黏稠胶料。\n3、将胶料与黑胶粒搅拌均匀后，用运料车运送到现场。\n4、铺设底胶，喷涂表面防滑颗粒。\n5、常温固化后进行测量、画线‌","m2","6641",null,null,0]
["17","040203009004","面层","1、材料品种:足球场草坪补充橡胶颗粒\n2、厚度:满足图纸及甲方要求","m2","6664.68",null,null,0]
["18","010401014004","砖地沟、明沟清淤","1、将原有排水渠盖板打开,清理掉水渠内积累的淤泥,疏通管道\n2、含拆除、外运及垃圾消纳等所有费用","m","398.61",null,null,0]
["19","010401014005","砖地沟、明沟","1、原地沟抹灰脱落处修复\n2、含拆除、外运及垃圾消纳等所有费用","m","159.44",null,null,0]
["20","010401014006","砖地沟、明沟","1、更换所有的盖板（盖板承受10t压力）\n2、含拆除、外运及垃圾消纳等所有费用\n3、清单工程量暂定，最终按实计算","m","398.61",null,null,0]
["本页小计",{"$nulls":7},0]
[]
[]
["分部分项工程和单价措施项目清单与计价表"]
["工程名称：江苏省盐城技师学院两个校区塑胶运动场跑道改造项目",{"$nulls":3},"标段：","第5页 共5页"]
["序号","项目编码","项目名称","项目特征描述","计量\n单位","工程量","金额（元）"]
[{"$nulls":6},"综合单价","合价","其中"]
[{"$nulls":8},"暂估价"]
["21","01B002","足球门","1、足球门及球网更换，符合国标及甲方要求\n2、原足球门移交至甲方指定地点","个","2",null,null,0]
[null,null,"其他翻新",null,null,"",0,0,0]
["22","011503001001","金属扶手、栏杆、栏板","1、部位：旗台\n2、φ76*1.2壁厚不锈钢管立柱，D=104不锈钢球，φ6不锈钢铰链链接\n3、含预埋件、地面破除及修复等所有费用","m","24",null,null,0]
["23","040205004003","起跳板","跳远起跳板更换详见08J933-1-V21","块","1",null,null,0]
["24","040205004004","铅球板","铅球板及投掷环修补更换，符合国标及甲方要求","块","2",null,null,0]
["25","010404001002","沙坑","1、沙坑翻新、沙坑周边修复，出新，满足甲方要求","m2","313",null,null,0]
[null,null,"分部小计",null,null,"",null,null,0]
[null,null,"分部分项工程清单合计",null,null,"",0,null,0]
[null,null,"单价措施项目清单合计",null,null,"",0,0,0]
{"$rows_empty":15}
["本页小计",{"$nulls":7},0]
["合    计",{"$nulls":7},0]

{"sheet":"3.3 表-11 总价措施项目清单与计价表","index":6,"n_rows":31,"n_cols":9,"rows_kept":31,"merged":[[0,0,0,8],[1,0,1,4],[1,6,1,8],[15,0,15,8],[16,0,16,8],[17,0,17,4],[17,6,17,8],[30,0,30,4],[32,0,32,8]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
["工程名称：江苏省盐城技师学院两个校区塑胶运动场跑道改造项目",{"$nulls":4},"标段：","第1页 共2页"]
["序号","项目编码","项目名称","计算基础","费率（%）","金额（元）","调整\n费率（%）","调整后\n金额（元）","备注"]
["1","031302001001","现场安全文明施工",null,0]
["1.1",null,"基本费","分部分项工程费+单价措施项目费-除税工程设备费",{"v":1.5,"d":"1.500"}]
["1.2",null,"标化增加费","分部分项工程费+单价措施项目费-除税工程设备费",0]
["1.3",null,"扬尘污染防治增加费","分部分项工程费+单价措施项目费-除税工程设备费",{"v":0.31,"d":"0.310"}]
["2","031302010001","工程按质论价","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["3","031302002001","夜间施工","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["4","031302004001","二次搬运","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["5","031302005001","冬雨季施工","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["6","03B001","地上、地下设施、建筑物的临时保护设施","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["7","031302006001","已完工程及设备保护费","分部分项工程费+单价措施项目费-除税工程设备费",{"v":0.01,"d":"0.010"}]
["8","031302008001","临时设施费","分部分项工程费+单价措施项目费-除税工程设备费",{"v":1.65,"d":"1.650"}]
[]
[]
["总价措施项目清单与计价表"]
["工程名称：江苏省盐城技师学院两个校区塑胶运动场跑道改造项目",{"$nulls":4},"标段：","第2页 共2页"]
["序号","项目编码","项目名称","计算基础","费率（%）","金额（元）","调整\n费率（%）","调整后\n金额（元）","备注"]
["9","031302009001","赶工措施费","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["10","03B002","特殊条件下施工增加费","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["11","031302003001","非夜间施工照明","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["12","031302011001","住宅工程分户验收","分部分项工程费+单价措施项目费-除税工程设备费",0,0]
["13","031302012001","建筑工人实名制费用","分部分项工程费+单价措施项目费-除税工程设备费",{"v":0.03,"d":"0.030"}]
["14","031302015001","智慧工地费用","分部分项工程费+单价措施项目费-除税工程设备费",0,0,null,null,"现场安全隐患排查、人员信息动态管理、扬尘管控视频监控、高处作业防护预警、危大工程监测预警和集成平台等设备、软件和管理费用。"]
[]
[]
[]
[]
[]
["合   计"]

{"sheet":"3.4 表-12 其他项目清单与计价汇总表","index":7,"n_rows":45,"n_cols":5,"rows_kept":45,"merged":[[0,0,0,4],[1,0,1,2],[42,0,42,1],[44,0,44,4]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表"]
["工程名称：江苏省盐城技师学院两个校区塑胶运动场跑道改造项目",null,null,"标段：","第1页 共1页"]
["序号","项目名称","金额(元)","结算金额(元)","备注"]
["1","暂列金额"]
["2","暂估价",0]
["2.1","材料暂估价",0]
["2.2","专业工程暂估价",0]
["3","计日工",0]
["4","总承包服务费",0]
{"$rows_empty":33}
["合  计",null,{"v":50000,"d":"50000.00"}]
[]
["【金石工程计价软件V5.36】"]

{"sheet":"3.5 表-12-1 暂列金额明细表","index":8,"n_rows":45,"n_cols":5,"rows_kept":45,"merged":[[0,0,0,4],[1,0,1,2],[42,0,42,2],[44,0,44,4]],"flags":["formulas_cached_only"]}
["暂列金额明细表"]
["工程名称：江苏省盐城技师学院两个校区塑胶运动场跑道改造项目",null,null,"标段：","第1页 共1页"]
["序号","项目名称","计量单位","暂定金额(元)","备注"]
["1","暂列金"]
{"$rows_empty":38}
["合  计",null,null,{"v":50000,"d":"50000.00"}]
[]
["【金石工程计价软件V5.36】"]

{"sheet":"3.6 表-13 规费、税金项目计价表","index":9,"n_rows":41,"n_cols":6,"rows_kept":41,"merged":[[0,0,0,5],[1,0,1,2],[1,4,1,5],[38,0,38,4],[40,0,40,5]],"flags":["formulas_cached_only"]}
["规费、税金项目计价表"]
["工程名称：江苏省盐城技师学院两个校区塑胶运动场跑道改造项目",null,null,"标段：","第1页 共1页"]
["序号","项目名称","计算基础","计算基数(元)","计算费率(％)","金额(元)"]
["1","规费",null,null,0]
["1.1","社会保险费","分部分项工程费+措施项目费+其他项目费-除税工程设备费",null,{"v":2,"d":"2.000"}]
["1.2","住房公积金","分部分项工程费+措施项目费+其他项目费-除税工程设备费",null,{"v":0.34,"d":"0.340"}]
["1.3","环境保护税","分部分项工程费+措施项目费+其他项目费-除税工程设备费",null,{"v":0.1,"d":"0.100"}]
["2","税金","分部分项工程费+措施项目费+其他项目费+规费-除税甲供材料和甲供设备费/1.01",null,{"v":9,"d":"9.000"}]
{"$rows_empty":30}
["合  计",{"$nulls":4},280439.16]
[]
["【金石工程计价软件V5.36】"]