{"text_format":"3","workbook":"xls","n_sheets":4,"sheets":["表04单位工程招标控制价汇总表1-1","分部分项工程量清单报价表（含子定额）1-1","表10措施项目清单与计价汇总表1-1","表14规费、应纳税费项目清单与计价表1-1"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"表04单位工程招标控制价汇总表1-1","index":0,"n_rows":43,"n_cols":7,"rows_kept":43,"merged":[[0,0,0,6],[1,0,1,6],[2,0,2,4],[2,5,2,6],[3,1,3,4],[4,1,4,4],[5,1,5,4],[6,1,6,4],[7,1,7,4],[8,1,8,4],[9,1,9,4],[10,1,10,4],[11,1,11,4],[12,1,12,4],[13,1,13,4],[14,1,14,4],[15,1,15,4],[16,1,16,4],[17,1,17,4],[18,1,18,4],[19,1,19,4],[21,1,21,4],[22,1,22,4],[23,1,23,4],[24,1,24,4],[25,1,25,4],[26,1,26,4],[27,1,27,4],[28,1,28,4],[29,1,29,4],[30,1,30,4],[31,1,31,4],[32,1,32,4],[33,1,33,4],[34,1,34,4],[35,1,35,4],[36,1,36,4],[37,1,37,4],[38,1,38,4],[39,1,39,4],[40,1,40,4],[41,0,41,4],[42,0,42,6]],"flags":["formulas_cached_only"]}
["单位工程招标控制价汇总表"]
[]
["工程名称:罗湖医院集团金湖社康和莲塘社康中心一楼地板胶采购项目",{"$nulls":4},"第1页 共1页"]
[" 序 号","汇 总 内 容",{"$nulls":3},"金额(元)","其中：\n材料设备暂估价\n(元)"]
["1","分部分项工程费"]
["1.1","分部工程"]
["2","措施项目费"]
["2.1","其中：混凝土、钢筋混凝土模板及支架费"]
["2.2","安全文明施工措施费"]
["2.3","履约担保手续费、赶工措施费"]
["2.4","其它措施项目费"]
["3","其它项目费"]
["3.1","计日工"]
["3.2","总承包服务费"]
["3.3","发包人供应材料费"]
["4","规费"]
["5","不含税建安工程造价"]
["6","应纳税费"]
["6.1","增值税应纳税额"]
["6.2","城市维护建设税、教育费附加及地方教育费附加"]
{"$rows_empty":20}
[{"$nulls":6}," "]
["含税建安工程造价=5+6"]
["   注：本表适用于单位工程招标控制价或投标价的汇总，如无单位工程划分，单项工程也使用本表汇总。"]

{"sheet":"分部分项工程量清单报价表（含子定额）1-1","index":1,"n_rows":40,"n_cols":8,"rows_kept":40,"merged":[[0,0,0,7],[1,0,1,7],[2,0,2,4],[2,5,2,7]],"flags":["formulas_cached_only"]}
["分部分项工程量清单报价表"]
[]
["工程名称:罗湖医院集团金湖社康和莲塘社康中心一楼地板胶采购项目",{"$nulls":4},"第1页，共1页"]
["序号","子目编号","子目名称","项目特征","单位","工程量","综合单价","合价"]
[null,null,"分部工程"]
["1","011103002001","橡胶板卷材楼地面","1.粘结层厚度、材料种类:找平层面做自流平复合砂浆 \r\n2.面层材料品种、规格、颜色:5mm厚MOKK纯进口同质透心卷材地板胶","m2",{"v":529.87,"d":"529.870"}]
[null,"60007-29","自流平地坪",null,"100m2",{"v":5.2987,"d":"5.299"}]
[null,"2001-160换","塑料卷材 楼地面",null,"100m2",{"v":5.2987,"d":"5.299"}]
{"$rows_empty":30}
[{"$nulls":7}," "]
[null,null,"合      计"]

{"sheet":"表10措施项目清单与计价汇总表1-1","index":2,"n_rows":42,"n_cols":4,"rows_kept":42,"merged":[[0,0,0,3],[1,0,1,3],[2,0,2,2],[3,1,3,2],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[25,1,25,2],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[30,1,30,2],[31,1,31,2],[32,1,32,2],[33,1,33,2],[34,1,34,2],[35,1,35,2],[36,1,36,2],[37,1,37,2],[38,1,38,2],[39,1,39,2],[40,0,40,2],[41,0,41,3]],"flags":["formulas_cached_only"]}
["措施项目清单与计价汇总表"]
[]
["工程名称:罗湖医院集团金湖社康和莲塘社康中心一楼地板胶采购项目",null,null,"第1页 共1页"]
["序号","项目名称",null,"金额(元)"]
["1","安全文明施工措施费"]
["1.1","安全文明施工措施费(按费率计算)"]
["1.2","其他安全文明施工措施(按清单列项)"]
["1.2.1","临时围挡费"]
["1.2.2","基坑内场地硬地化"]
["2","履约担保手续费"]
["3","夜间施工费"]
["4","赶工措施费"]
["5","冬雨季施工费"]
["6","已完成工程及设备保护费"]
["7","地上地下设施及建筑物的临时保护费"]
["8","混凝土、钢筋混凝土模板及支架费"]
["9","二次搬运费"]
["10","脚手架费"]
["11","垂直运输机械费"]
["12","大型机械设备进出场及安拆费"]
["13","施工排水、降水费"]
["14","专业工程措施项目费"]
["14.1","室内空气污染测试"]
["15","其他"]
{"$rows_empty":15}
[{"$nulls":3}," "]
["合   计"]
["   注：专业工程措施项目费可根据工程实际在本表中补充。"]

{"sheet":"表14规费、应纳税费项目清单与计价表1-1","index":3,"n_rows":42,"n_cols":5,"rows_kept":42,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,2],[2,3,2,4],[41,0,41,3]],"flags":["formulas_cached_only"]}
["规费、应纳税费项目清单与计价表"]
[]
["工程名称:罗湖医院集团金湖社康和莲塘社康中心一楼地板胶采购项目",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","(分部分项工程费+措施项目工程费+其他项目费)中的人工费",{"v":18,"d":"18.00"}]
["2","应纳税费","应纳税费合计"]
["2.1","增值税应纳税额","分部分项工程费+措施项目费+其他项目费+规费",3.35]
["2.2","城市维护建设税、教育费附加及地方教育费附加","增值税应纳税额",{"v":12,"d":"12.00"}]
{"$rows_empty":32}
[{"$nulls":4}," "]
["合  计"]