{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["E14 单位工程招标控制价汇总表","E183 分部分项工程项目清单与措施项目清单计价表（分部+子目）","E40 人工、材料、机械汇总表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"E14 单位工程招标控制价汇总表","index":0,"n_rows":28,"n_cols":6,"rows_kept":28,"merged":[[0,0,0,5],[1,0,1,4],[26,0,26,1]],"flags":["formulas_cached_only"]}
["E.14：单位工程招标控制价汇总表","","","","",""]
["工程名称：区残联大会议室及一、二楼部分墙面改造-安装工程 标段：","","","","","第1页 共1页"]
["序号","工程内容","计费基础说明","费率 %","金额","其中：\n暂估价(元)"]
["一","分部分项工程费","分部分项费用合计","",{"v":5914,"d":"5914.00"},{"v":0,"d":"0.00"}]
["1","直接费","","",{"v":5310,"d":"5310.00"},{"v":0,"d":"0.00"}]
["1.1","人工费","","",{"v":1556,"d":"1556.00"},{"v":0,"d":"0.00"}]
["1.2","材料费","","",{"v":3754,"d":"3754.00"},{"v":0,"d":"0.00"}]
["1.2.1","其中:工程设备费/其他","（详见附录C说明第2条规定计算）","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["1.3","机械费","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2","管理费","","25.16",{"v":400,"d":"400.00"},{"v":0,"d":"0.00"}]
["3","其他管理费","（按附录C说明第2条规定计算）","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["4","利润","","13",{"v":206,"d":"206.00"},{"v":0,"d":"0.00"}]
["二","措施项目费","1+2+3","",{"v":284,"d":"284.00"},{"v":0,"d":"0.00"}]
["1","单价措施项目费","单价措施项目费合计","",{"v":88,"d":"88.00"},{"v":0,"d":"0.00"}]
["1.1","直接费","","",{"v":78,"d":"78.00"},{"v":0,"d":"0.00"}]
["1.1.1","人工费","","",{"v":27,"d":"27.00"},{"v":0,"d":"0.00"}]
["1.1.2","材料费","","",{"v":51,"d":"51.00"},{"v":0,"d":"0.00"}]
["1.1.3","机械费","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["1.2","管理费","","25.16",{"v":7,"d":"7.00"},{"v":0,"d":"0.00"}]
["1.3","利润","","13",{"v":4,"d":"4.00"},{"v":0,"d":"0.00"}]
["2","总价措施项目费","（按E.20总价措施项目计价表计算）","",{"v":10,"d":"10.00"},{"v":0,"d":"0.00"}]
["3","绿色施工安全防护措施项目费","（按E.21绿色施工安全防护措施费计价表计算）","11.5",{"v":186,"d":"186.00"},{"v":0,"d":"0.00"}]
["3.1","其中安全生产费","（按E.21绿色施工安全防护措施费计价表计算）","10",{"v":162,"d":"162.00"},{"v":0,"d":"0.00"}]
["三","其他项目费","（按E.23其他项目计价汇总表计算）","",{"v":37,"d":"37.00"},{"v":0,"d":"0.00"}]
["四","税前造价","一+二+三","",{"v":6235,"d":"6235.00"},{"v":0,"d":"0.00"}]
["五","应纳税额","四","3",{"v":187,"d":"187.00"},{"v":0,"d":"0.00"}]
["单位工程建安造价","","四+五",{"v":0,"d":"0.00"},{"v":6422,"d":"6422.00"},{"v":0,"d":"0.00"}]
["","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"E183 分部分项工程项目清单与措施项目清单计价表（分部+子目）","index":1,"n_rows":36,"n_cols":11,"rows_kept":36,"merged":[[0,0,0,8],[1,0,1,6],[1,7,1,8],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,2,8],[5,3,6,3],[7,3,8,3],[9,3,10,3],[11,3,12,3],[13,3,14,3],[15,3,16,3],[18,1,18,6],[19,1,19,6],[20,0,20,8],[21,0,21,8],[22,3,22,5],[22,6,22,8],[23,3,23,5],[23,6,23,8],[24,0,24,8],[25,0,25,6],[25,7,25,8],[26,0,27,0],[26,1,27,1],[26,2,27,2],[26,3,27,3],[26,4,27,4],[26,5,27,5],[26,6,26,8],[29,1,29,6],[30,1,30,6],[31,1,31,6],[32,0,32,8],[33,0,33,8],[34,3,34,5],[34,6,34,8],[35,3,35,5],[35,6,35,8]],"flags":["formulas_cached_only"]}
["E.18：分部分项工程项目清单与措施项目清单计价表","","","","","","","","","",""]
["工程名称：区残联大会议室及一、二楼部分墙面改造-安装工程  标段：","","","","","","","第1页  共2页","","",""]
["序号","项目编码","项 目 名 称","项 目 特 征 描 述","计量\r\n单位","工程量","金额(元)","","","",""]
["","","","","","","综合单价","合  价","其中：\n暂估价","",""]
["","","分部分项工程费","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5914.37,{"v":0,"d":"0.00"},"",""]
["1","030412001001","平板灯600*600","1.名称:平板灯;\r\n2.型号:LED-24W;\r\n3.规格:600*600;","套",{"v":12,"d":"12.00"},183.28,2199.36,{"v":0,"d":"0.00"},"2199.36",""]
["1.1","C4-1645","方型吸顶灯 矩型罩","","10套",{"v":1.2,"d":"1.20"},1832.77,2199.32,{"v":0,"d":"0.00"},"",""]
["2","030404033001","排风扇","1.名称:排风扇;\r\n2.规格:300*300,24W;\r\n3.安装方式:集成吊顶配套电气器;","台",{"v":6,"d":"6.00"},158.09,948.54,{"v":0,"d":"0.00"},"948.54",""]
["2.1","C4-1981","风扇 轴流排气扇","","台",{"v":6,"d":"6.00"},158.09,948.54,{"v":0,"d":"0.00"},"",""]
["3","030404034001","单联单控开关","1.名称:单联单控开关;\r\n2.型号:250V/10A;\r\n3.安装方式:暗装距地1.3m安装;","个",{"v":4,"d":"4.00"},18.51,74.04,{"v":0,"d":"0.00"},"74.04",""]
["3.1","C4-1907","扳式暗开关(单控) 单联","","10套",{"v":0.4,"d":"0.40"},185.13,74.05,{"v":0,"d":"0.00"},"",""]
["4","030411001001","接线盒","1.名称:半硬质塑料管\r\n2.材质:塑料\r\n3.型号、规格:PVC25\r\n4.配置形式:暗敷","个",{"v":4,"d":"4.00"},6.78,27.12,{"v":0,"d":"0.00"},"27.12",""]
["4.1","C4-1635","接线盒安装 暗装 接线盒","","10个",{"v":0.4,"d":"0.40"},67.81,27.12,{"v":0,"d":"0.00"},"",""]
["5","030411001002","配管","1.名称:半硬质塑料管\r\n2.材质:塑料\r\n3.型号、规格:PVC20\r\n4.配置形式:暗敷","m",133.33,{"v":7.6,"d":"7.60"},1013.31,{"v":0,"d":"0.00"},"1013.31",""]
["5.1","C4-1356","半硬质塑料管暗敷设 砖、混凝土结构暗配 公称口径（mm以内） 20","","100m",1.3333,760.34,1013.76,{"v":0,"d":"0.00"},"",""]
["6","030411004002","配线","1.名称:照明线路\r\n2.型号、规格:WDZC-BYJ-4mm2\r\n3.配线形式:管内穿线","m",{"v":400,"d":"400.00"},4.13,{"v":1652,"d":"1652.00"},{"v":0,"d":"0.00"},"1652",""]
["6.1","C4-1424换","管内穿线 照明线路 导线截面（mm2以内） 铜芯 4~ 换:绝缘导线","","100m单线",{"v":4,"d":"4.00"},{"v":413.3,"d":"413.30"},{"v":1653.2,"d":"1653.20"},{"v":0,"d":"0.00"},"",""]
["7","031301017001","脚手架搭拆","","项",{"v":1,"d":"1.00"},{"v":88.4,"d":"88.40"},{"v":88.4,"d":"88.40"},{"v":0,"d":"0.00"},"88.4",""]
["","本页合计","","","","","",6002.77,{"v":0,"d":"0.00"},"88.4",""]
["","","","","","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",""]
["注：1.本表工程量清单项目综合的消耗量标准与E.19综合单价分析表综合的内容应相同；2.此表用于竣工结算时无暂估价栏。","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","","","","","",""]
["","","","","","","","","","",""]
["","","","投标人:","","","(盖章)","","","",""]
["","","","法定代表人或委托代理人:","","","(签章或盖章)","","","",""]
["E.18：分部分项工程项目清单与措施项目清单计价表","","","","","","","","","",""]
["工程名称：区残联大会议室及一、二楼部分墙面改造-安装工程  标段：","","","","","","","第2页  共2页","","",""]
["序号","项目编码","项 目 名 称","项 目 特 征 描 述","计量\r\n单位","工程量","金额(元)","","","",""]
["","","","","","","综合单价","合  价","其中：\n暂估价","",""]
["7.1","AZZJF4-01","第四册：脚手架搭拆费（10KV以下架空线路、装饰灯具及路灯不计）","","项",{"v":1,"d":"1.00"},{"v":88.4,"d":"88.40"},{"v":88.4,"d":"88.40"},{"v":0,"d":"0.00"},"",""]
["","","","","","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",""]
["","本页合计","","","","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",""]
["","合    计","","","","","",6002.77,{"v":0,"d":"0.00"},"",""]
["注：1.本表工程量清单项目综合的消耗量标准与E.19综合单价分析表综合的内容应相同；2.此表用于竣工结算时无暂估价栏。","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","","","","","",""]
["","","","","","","","","","",""]
["","","","投标人:","","","(盖章)","","","",""]
["","","","法定代表人或委托代理人:","","","(签章或盖章)","","","",""]

{"sheet":"E40 人工、材料、机械汇总表","index":2,"n_rows":36,"n_cols":9,"rows_kept":36,"merged":[[0,0,0,8],[1,0,1,6],[1,7,1,8],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,0,29,8],[31,3,31,5],[31,6,31,8],[32,3,32,5],[32,6,32,8],[33,3,33,5],[33,6,33,8],[34,3,34,5],[34,6,34,8]],"flags":["formulas_cached_only"]}
["E.40：人工、材料、机械汇总表","","","","","","","",""]
["工程名称：区残联大会议室及一、二楼部分墙面改造-安装工程 标段：","","","","","","","第1页、共1页",""]
["序号","编码","名称(材料、机械规格型号)","单位","数量","单价\n(元)","","合价(元)","备注"]
["1","AZCSRGF","安装措施人工费 ","元",27.228,{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},27.23,""]
["2","H00001","人工费 ","元",1587.701,0.98,{"v":0,"d":"0.00"},1555.95,"系数: 0.98；"]
["3","01030100003","冷拔低碳钢丝  Φ1.6 ","kg",0.52,6.318,{"v":0,"d":"0.00"},3.29,""]
["4","02191100002","塑料胀管 Φ6-8 ","个",{"v":25.2,"d":"25.20"},0.271,{"v":0,"d":"0.00"},6.83,""]
["5","03010300024","木螺钉 M2mm-4mm×M6mm-65mm ","十个",5.824,0.248,{"v":0,"d":"0.00"},1.44,""]
["6","03010700004","膨胀螺栓 M6 ","套",24.48,0.248,{"v":0,"d":"0.00"},6.07,""]
["7","03010900010","镀锌锁紧螺母 DN15-20×3 ","个",{"v":8.9,"d":"8.90"},0.248,{"v":0,"d":"0.00"},2.21,""]
["8","03130600017","冲击钻头 Φ6-12 ","个",0.348,7.003,{"v":0,"d":"0.00"},2.44,""]
["9","03210700014","镀锌铁丝 Φ0.7-1.2 ","kg",0.347,6.099,{"v":0,"d":"0.00"},2.12,""]
["10","03210700017","镀锌铁丝 Φ1.4-2.5 ","kg",0.333,6.099,{"v":0,"d":"0.00"},2.03,""]
["11","14410000013","胶粘剂 ","kg",0.067,4.495,{"v":0,"d":"0.00"},{"v":0.3,"d":"0.30"},""]
["12","28032100002","铜芯聚氯乙烯绝缘电线 BV-1.5mm2 ","m",9.776,1.155,{"v":0,"d":"0.00"},11.29,""]
["13","28032100003","铜芯聚氯乙烯绝缘电线 BV-2.5mm2 ","m",3.66,1.875,{"v":0,"d":"0.00"},6.86,""]
["14","29062300003","塑料护口（钢管用） DN15-20 ","个",{"v":8.9,"d":"8.90"},0.124,{"v":0,"d":"0.00"},{"v":1.1,"d":"1.10"},""]
["15","29091100001","瓷接头 双位 ","个",18.54,0.825,{"v":0,"d":"0.00"},{"v":15.3,"d":"15.30"},""]
["16","88010500001","其他材料费 ","元",0.958,1.13,{"v":0,"d":"0.00"},1.08,""]
["17","AZCSCLF","安装措施材料费 ","元",50.567,{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},50.57,""]
["18","WJJ172577~2","电气PVC阻燃管 中型 Φ20单价含接头、护口等管件","m",141.33,0.96,{"v":0,"d":"0.00"},135.68,""]
["19","WJJ252102~25","平板灯600*600 LED24W","个",12.12,148.484,{"v":0,"d":"0.00"},1799.63,""]
["20","WJJ260501~2","单联单控开关 250V/10A","只",4.08,4.936,{"v":0,"d":"0.00"},20.14,""]
["21","WJJ280304~2~69333697","绝缘导线 WDZC-BYJ-4mm2","m",{"v":440,"d":"440.00"},2.937,{"v":0,"d":"0.00"},1292.28,""]
["22","WJJ291107~1","塑料接线盒 86x86x60 ","个",4.08,0.881,{"v":0,"d":"0.00"},3.59,""]
["23","WJJ503501","轴流排气扇 ","台",{"v":6,"d":"6.00"},73.418,{"v":0,"d":"0.00"},440.51,""]
["","","","元",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["","本页小计","","元","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5387.92,""]
["","合    计","","元","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5387.92,""]
["注：招标控制价、投标报价、竣工结算通用表。","","","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["","","","","","","","",""]
["","","","投标人:","","","(盖章)",{"v":0,"d":"0.00"},""]
["","","","法定代表人或委托代理人:","","","(签章或盖章)","",""]
["","","","注册造价工程师:","","","(签字并盖造价工程师执业专业章)","",""]
["","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","","","",""]
["","","","","","","","",""]