{"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-装饰工程 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":87889,"d":"87889.00"},{"v":0,"d":"0.00"}]
["1","直接费","","",{"v":84342,"d":"84342.00"},{"v":0,"d":"0.00"}]
["1.1","人工费","","",{"v":33680,"d":"33680.00"},{"v":0,"d":"0.00"}]
["1.2","材料费","","",{"v":49704,"d":"49704.00"},{"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":958,"d":"958.00"},{"v":0,"d":"0.00"}]
["2","管理费","","2.8",{"v":1715,"d":"1715.00"},{"v":0,"d":"0.00"}]
["3","其他管理费","（按附录C说明第2条规定计算）","2",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["4","利润","","3",{"v":1837,"d":"1837.00"},{"v":0,"d":"0.00"}]
["二","措施项目费","1+2+3","",{"v":3052,"d":"3052.00"},{"v":0,"d":"0.00"}]
["1","单价措施项目费","单价措施项目费合计","",{"v":687,"d":"687.00"},{"v":0,"d":"0.00"}]
["1.1","直接费","","",{"v":649,"d":"649.00"},{"v":0,"d":"0.00"}]
["1.1.1","人工费","","",{"v":491,"d":"491.00"},{"v":0,"d":"0.00"}]
["1.1.2","材料费","","",{"v":86,"d":"86.00"},{"v":0,"d":"0.00"}]
["1.1.3","机械费","","",{"v":72,"d":"72.00"},{"v":0,"d":"0.00"}]
["1.2","管理费","","2.8",{"v":19,"d":"19.00"},{"v":0,"d":"0.00"}]
["1.3","利润","","3",{"v":20,"d":"20.00"},{"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":142,"d":"142.00"},{"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）","3.59",{"v":2223,"d":"2223.00"},{"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）","3.29",{"v":2037,"d":"2037.00"},{"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":546,"d":"546.00"},{"v":0,"d":"0.00"}]
["四","税前造价","一+二+三","",{"v":91487,"d":"91487.00"},{"v":0,"d":"0.00"}]
["五","应纳税额","四","3",{"v":2745,"d":"2745.00"},{"v":0,"d":"0.00"}]
["单位工程建安造价","","四+五",{"v":0,"d":"0.00"},{"v":94232,"d":"94232.00"},{"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":45,"n_cols":11,"rows_kept":45,"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],[9,3,11,3],[12,3,14,3],[15,3,16,3],[17,1,17,6],[18,1,18,6],[19,0,19,8],[20,0,20,8],[21,3,21,5],[21,6,21,8],[22,3,22,5],[22,6,22,8],[23,0,23,8],[24,0,24,6],[24,7,24,8],[25,0,26,0],[25,1,26,1],[25,2,26,2],[25,3,26,3],[25,4,26,4],[25,5,26,5],[25,6,25,8],[27,3,28,3],[29,3,31,3],[32,3,33,3],[34,3,35,3],[36,3,37,3],[38,1,38,6],[39,1,39,6],[40,1,40,6],[41,0,41,8],[42,0,42,8],[43,3,43,5],[43,6,43,8],[44,3,44,5],[44,6,44,8]],"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-装饰工程  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"},87888.86,{"v":0,"d":"0.00"},"",""]
["1","011606003001","拆除原有木制吊顶","1.拆除原有木制吊顶;","m2",{"v":100,"d":"100.00"},6.63,{"v":663,"d":"663.00"},{"v":0,"d":"0.00"},"663",""]
["1.1","N1-166","拆除天棚木龙骨及面层 胶合板、铝塑板","","10m2",{"v":10,"d":"10.00"},66.25,{"v":662.5,"d":"662.50"},{"v":0,"d":"0.00"},"",""]
["2","011604002001","立面抹灰层拆除","1.立面抹灰层拆除;","m2",{"v":390,"d":"390.00"},17.06,{"v":6653.4,"d":"6653.40"},{"v":0,"d":"0.00"},"6653.4",""]
["2.1","N1-149","墙面清凿 水泥砂浆","","10m2",{"v":39,"d":"39.00"},170.62,6654.18,{"v":0,"d":"0.00"},"",""]
["3","010103002001","建筑垃圾外弃8KM","1.建筑垃圾外弃8KM;","m3",{"v":12.8,"d":"12.80"},44.26,566.53,{"v":0,"d":"0.00"},"566.53",""]
["3.1","A1-78","挖掘机挖石碴 装车","","100m3",0.128,1357.77,173.79,{"v":0,"d":"0.00"},"",""]
["3.2","A1-79 + A1-80 *7换","自卸汽车运石碴 运距≤1km~实际运距(km):8","","100m3",0.128,3067.83,392.68,{"v":0,"d":"0.00"},"",""]
["4","011302001001","10mm厚铝蜂窝板吊顶","1.基层：轻钢龙骨\r\n2.面层：总厚度为10mm，包含1.5mm厚铝单板面板+7mm厚蜂窝芯+1.5mm厚铝单板面板","m2",{"v":97,"d":"97.00"},374.04,36281.88,{"v":0,"d":"0.00"},"36281.88",""]
["4.1","A13-17","装配式U型轻钢天棚龙骨(不上人型) 面层规格 600×600mm 平面","","100㎡",0.97,6563.95,6367.03,{"v":0,"d":"0.00"},"",""]
["4.2","A13-103换","天棚面层 铝板天棚 1200×300~ 换:铝蜂窝板 10mm","","100㎡",0.97,30840.36,29915.15,{"v":0,"d":"0.00"},"",""]
["5","010903002001","聚合物水泥基防水涂料","1.聚合物水泥基防水涂料1mm厚;","m2",{"v":390,"d":"390.00"},34.43,{"v":13427.7,"d":"13427.70"},{"v":0,"d":"0.00"},"13427.7",""]
["5.1","A8-131 + A8-132*(-1)换","墙面涂膜防水 内墙墙面 聚合物水泥基防水涂料（Ⅱ型） 1.5mm厚 大面涂刷~实际厚度(mm):1","","100㎡",{"v":3.9,"d":"3.90"},3443.41,{"v":13429.3,"d":"13429.30"},{"v":0,"d":"0.00"},"",""]
["","本页合计","","","","","",57592.51,{"v":0,"d":"0.00"},"",""]
["","","","","","","",{"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-装饰工程  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","",""]
["6","011201001002","墙面一般抹灰","1.墙面、墙裙抹水泥砂浆 内砖墙 20mm;","m2",{"v":390,"d":"390.00"},33.26,{"v":12971.4,"d":"12971.40"},{"v":0,"d":"0.00"},"12971.4",""]
["6.1","A12-1","墙面、墙裙抹水泥砂浆 内砖墙 20mm","","100㎡",{"v":3.9,"d":"3.90"},3326.49,12973.31,{"v":0,"d":"0.00"},"",""]
["7","011406001001","抹灰面油漆（墙面）","1.腻子二遍,\r\n2.白色乳胶漆三遍","m2",{"v":390,"d":"390.00"},38.13,{"v":14870.7,"d":"14870.70"},{"v":0,"d":"0.00"},"14870.7",""]
["7.1","A15-116","喷(刷)刮涂料 满刮腻子两遍 内墙","","100m2",{"v":3.9,"d":"3.90"},1160.01,4524.04,{"v":0,"d":"0.00"},"",""]
["7.2","A15-59","抹灰面油漆 刷乳胶漆 抹灰面 三遍","","100m2",{"v":3.9,"d":"3.90"},2653.29,10347.83,{"v":0,"d":"0.00"},"",""]
["8","011610001001","玻璃拆换","1.玻璃拆换 :钢化中空玻璃 5+6A+5;","m2",{"v":6,"d":"6.00"},228.61,1371.66,{"v":0,"d":"0.00"},"1371.66",""]
["8.1","N4-147换","玻璃拆换 铝合金门窗 拆换中空玻璃~ 换:钢化中空玻璃 5+6A+5","","10m2",{"v":0.6,"d":"0.60"},2286.14,1371.68,{"v":0,"d":"0.00"},"",""]
["9","011502001001","不锈钢边框","1.不锈钢窗套;","m",{"v":9.6,"d":"9.60"},112.77,1082.59,{"v":0,"d":"0.00"},"1082.59",""]
["9.1","A14-44","不锈钢窗套","","100㎡",0.023,47068.79,1082.58,{"v":0,"d":"0.00"},"",""]
["10","011701006001","满堂脚手架","","m2",{"v":100,"d":"100.00"},6.87,{"v":687,"d":"687.00"},{"v":0,"d":"0.00"},"687",""]
["10.1","A18-40 + A18-41*(-1)换","满堂装饰脚手架 层高3.6-5.2m~实际层高(m):3.6","","100㎡",{"v":1,"d":"1.00"},687.05,687.05,{"v":0,"d":"0.00"},"",""]
["","","","","","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",""]
["","本页合计","","","","","",30983.35,{"v":0,"d":"0.00"},"687",""]
["","合    计","","","","","",88575.86,{"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":59,"n_cols":9,"rows_kept":59,"merged":[[0,0,0,8],[1,0,1,6],[1,7,1,8],[29,1,29,2],[30,1,30,2],[31,0,31,8],[33,3,33,5],[33,6,33,8],[34,3,34,5],[34,6,34,8],[35,3,35,5],[35,6,35,8],[36,3,36,5],[36,6,36,8],[38,0,38,8],[39,0,39,6],[39,7,39,8],[49,1,49,2],[50,1,50,2],[51,1,51,2],[52,0,52,8],[54,3,54,5],[54,6,54,8],[55,3,55,5],[55,6,55,8],[56,3,56,5],[56,6,56,8],[57,3,57,5],[57,6,57,8]],"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-装饰工程 标段：","","","","","","","第1页、共2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","H00001","人工费 ","元",34868.318,0.98,{"v":0,"d":"0.00"},34170.95,"系数: 0.98；"]
["2","01291100010","不锈钢片 1mm ","m2",2.53,216.344,{"v":0,"d":"0.00"},547.35,""]
["3","01430100005~1","铝蜂窝板 10mm ","m2",101.85,271.08,{"v":0,"d":"0.00"},{"v":27609.5,"d":"27609.50"},""]
["4","03010500230","螺栓带帽带垫 综合 ","套",{"v":19.4,"d":"19.40"},0.599,{"v":0,"d":"0.00"},11.62,""]
["5","03130100019","低碳钢焊条 综合 ","kg",1.242,7.014,{"v":0,"d":"0.00"},8.71,""]
["6","03210100026","射钉 ","个",148.41,0.068,{"v":0,"d":"0.00"},10.09,""]
["7","03210900015","铁件 综合 ","kg",{"v":38.8,"d":"38.80"},7.376,{"v":0,"d":"0.00"},286.19,""]
["8","05030100002","杉木锯材 ","m3",0.038,2066.985,{"v":0,"d":"0.00"},78.55,""]
["9","05090100001","细木工板18mm ","m2",2.415,55.346,{"v":0,"d":"0.00"},133.66,""]
["10","06110100001~1","钢化中空玻璃 5+6A+5 ","m2",{"v":6.6,"d":"6.60"},115.537,{"v":0,"d":"0.00"},762.54,""]
["11","10011300003","轻钢龙骨不上人型（平面） 600×600 ","m2",98.455,25.979,{"v":0,"d":"0.00"},2557.76,""]
["12","10170100004","吊筋 ","kg",26.675,6.212,{"v":0,"d":"0.00"},165.71,""]
["13","13010100003","成品腻子粉 ","kg",{"v":795.6,"d":"795.60"},0.791,{"v":0,"d":"0.00"},629.32,""]
["14","13030300005","内墙乳胶漆 ","kg",138.177,15.361,{"v":0,"d":"0.00"},2122.54,""]
["15","13031100009","聚合物水泥基防水涂料 ","kg",973.83,9.94,{"v":0,"d":"0.00"},9679.87,""]
["16","13050300002","醇酸防锈漆 红丹 ","kg",0.41,14.684,{"v":0,"d":"0.00"},6.02,""]
["17","14410000004","玻璃胶 350g ","支",{"v":2.3,"d":"2.30"},12.097,{"v":0,"d":"0.00"},27.82,""]
["18","14410000034","改性硅酮密封胶 ","kg",5.923,39.984,{"v":0,"d":"0.00"},236.83,""]
["19","17070100005","无缝钢管 Φ48×3.5 ","kg",1.62,4.631,{"v":0,"d":"0.00"},{"v":7.5,"d":"7.50"},""]
["20","34110100002","水 ","t",3.742,5.129,{"v":0,"d":"0.00"},19.19,""]
["21","35030100002","竹脚手板 侧编 ","m2",1.66,33.885,{"v":0,"d":"0.00"},56.25,""]
["22","35031500003","直角扣件 单个1.4kg ","个",1.01,6.495,{"v":0,"d":"0.00"},6.56,""]
["23","35031500004","对接扣件 单个1.4kg ","个",0.26,6.495,{"v":0,"d":"0.00"},1.69,""]
["24","35031500006","回转扣件 单个1.4kg ","个",0.38,6.495,{"v":0,"d":"0.00"},2.47,""]
["25","35031500009","脚手架底座 ","只",{"v":0.3,"d":"0.30"},8.799,{"v":0,"d":"0.00"},2.64,""]
["26","88010500001","其他材料费 ","元",922.451,1.13,{"v":0,"d":"0.00"},1042.37,""]
["","本页小计","","元","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":80183.7,"d":"80183.70"},""]
["","","","元","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["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"},"","","","",""]
["","","","","","","","",""]
["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-装饰工程 标段：","","","","","","","第2页、共2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"]
["27","80010200003","预拌干混抹灰砂浆 DP M20.0 ","m3",8.268,456.928,{"v":0,"d":"0.00"},3777.88,""]
["28","JX001","其他机械费 ","元",129.09,{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},129.09,""]
["29","J1-7","履带式单斗液压挖掘机 斗容量(m3) 1 大型","台班",0.068,2182.95,{"v":0,"d":"0.00"},148.44,""]
["30","J4-5","载重汽车 装载质量(t) 6 中型","台班",0.135,{"v":531,"d":"531.00"},{"v":0,"d":"0.00"},71.69,""]
["31","J4-12","自卸汽车 装载质量(t) 8 中型","台班",0.375,884.75,{"v":0,"d":"0.00"},331.78,""]
["32","J4-33","洒水车 罐容量(L) 4000 中型","台班",0.015,558.82,{"v":0,"d":"0.00"},8.38,""]
["33","J6-14","干混砂浆罐式搅拌机 200(L) 小型","台班",1.365,234.09,{"v":0,"d":"0.00"},319.53,""]
["34","J9-2","交流弧焊机 容量(kV·A) 32 小型","台班",0.207,99.39,{"v":0,"d":"0.00"},20.57,""]
["","","","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"},4807.37,""]
["","合    计","","元","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},84991.06,""]
["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"},"","","","",""]
["","","","","","","","",""]