{"text_format":"3","workbook":"xls","n_sheets":4,"sheets":["E14 单位工程招标控制价汇总表","E23 其他项目清单与计价汇总表","E24 暂列金额明细表","E183 分部分项工程项目清单与措施项目清单计价表（清单）"],"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：波月街（K1+140-K1+194.589）与大石山平交口路甩项内容完善工程 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","",764480.28,{"v":0,"d":"0.00"}]
["1","直接费","","",734076.16,{"v":0,"d":"0.00"}]
["1.1","人工费","","",103488.19,{"v":0,"d":"0.00"}]
["1.2","材料费","","",605312.47,{"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":25275.5,"d":"25275.50"},{"v":0,"d":"0.00"}]
["2","管理费","","2.04",16149.32,{"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","","1.8",14249.52,{"v":0,"d":"0.00"}]
["二","措施项目费","1+2+3","",36620.66,{"v":0,"d":"0.00"}]
["1","单价措施项目费","单价措施项目费合计","",8447.95,{"v":0,"d":"0.00"}]
["1.1","直接费","","",{"v":8154.1,"d":"8154.10"},{"v":0,"d":"0.00"}]
["1.1.1","人工费","","",724.26,{"v":0,"d":"0.00"}]
["1.1.2","材料费","","",1932.81,{"v":0,"d":"0.00"}]
["1.1.3","机械费","","",5497.03,{"v":0,"d":"0.00"}]
["1.2","管理费","","2.04",156.11,{"v":0,"d":"0.00"}]
["1.3","利润","","1.8",137.74,{"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）","",1236.69,{"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）","3.37",26936.02,{"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）","2.63",21021.28,{"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）","",43030.62,{"v":0,"d":"0.00"}]
["四","税前造价","一+二+三","",844131.56,{"v":0,"d":"0.00"}]
["五","销项税额","四","9",75971.84,{"v":0,"d":"0.00"}]
["单位工程建安造价","","四+五",{"v":0,"d":"0.00"},{"v":920103.4,"d":"920103.40"},{"v":0,"d":"0.00"}]
["","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"E23 其他项目清单与计价汇总表","index":1,"n_rows":22,"n_cols":6,"rows_kept":22,"merged":[[0,0,0,5],[1,0,1,4],[14,2,14,3],[16,0,16,5],[17,0,17,3],[18,1,18,3],[18,4,18,5],[19,1,19,3],[19,4,19,5],[20,1,20,3],[20,4,20,5],[21,1,21,3],[21,4,21,5]],"flags":["formulas_cached_only"]}
["E.23：其他项目清单与计价汇总表","","","","",""]
["工程名称：波月街（K1+140-K1+194.589）与大石山平交口路甩项内容完善工程 标段：","","","","","第1页 共1页"]
["序号","项目名称","计费基础/单价","费率/数量","合计金额(元)","备注"]
["1","暂列金额","","",38224.01,"明细详见E.24表"]
["2","暂估价","","",{"v":0,"d":"0.00"},""]
["2.1","材料（工程设备）暂估价","","",{"v":0,"d":"0.00"},"明细详见E.25表"]
["2.2","专业工程暂估价","","",{"v":0,"d":"0.00"},"明细详见E.26表"]
["2.3","分部分项工程暂估价","","",{"v":0,"d":"0.00"},"按招标文件规定或合同约定明细详见E.26表"]
["3","计日工","","",{"v":0,"d":"0.00"},"明细详见E.27表"]
["4","总承包服务费","","",{"v":0,"d":"0.00"},"明细详见E.28表"]
["5","优质工程增加费","","",{"v":0,"d":"0.00"},"明细详见E.29表"]
["6","安全责任险、环境保护税","","0.6",4806.61,"明细详见E.29表"]
["7","提前竣工措施增加费","","",{"v":0,"d":"0.00"},"明细详见E.29表"]
["8","索赔签证","","",{"v":0,"d":"0.00"},"明细详见E.30表"]
["9","其他项目费合计","1+2.2+2.3+3+4+5+6+7+8","",43030.62,{"v":0,"d":"0.00"}]
["","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"}]
["注：材料暂估单价进入清单项目综合单价，此处不汇总。","","","","",""]
["","","","","",""]
["","投标人:","","","(盖章)",""]
["","法定代表人或委托代理人:","","","(签章或盖章)",""]
["","注册造价工程师:","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","编制时间:","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"E24 暂列金额明细表","index":2,"n_rows":15,"n_cols":6,"rows_kept":15,"merged":[[0,0,0,5],[1,0,1,4],[2,2,2,3],[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],[12,0,12,1],[13,0,13,5]],"flags":["formulas_cached_only"]}
["E.24：暂列金额明细表","","","","",""]
["工程名称：波月街（K1+140-K1+194.589）与大石山平交口路甩项内容完善工程  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","不可预见费","元","",38224.01,""]
["2","检验试验费","元","",{"v":0,"d":"0.00"},""]
["3","","","",{"v":0,"d":"0.00"},""]
["4","","","",{"v":0,"d":"0.00"},""]
["5","","","",{"v":0,"d":"0.00"},""]
["6","","","",{"v":0,"d":"0.00"},""]
["7","","","",{"v":0,"d":"0.00"},""]
["8","","","",{"v":0,"d":"0.00"},""]
["","","","",{"v":0,"d":"0.00"},""]
["合计","","","",38224.01,""]
["注：此表由招标人填写,如不能详列，也可只列暂定金额总额，投标人应将上述暂列金额计入投标总价中。","","","",{"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（清单）","index":3,"n_rows":65,"n_cols":11,"rows_kept":65,"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],[14,1,14,6],[15,1,15,6],[16,0,16,7],[18,0,18,8],[19,0,19,6],[19,7,19,8],[20,0,21,0],[20,1,21,1],[20,2,21,2],[20,3,21,3],[20,4,21,4],[20,5,21,5],[20,6,20,8],[31,1,31,6],[32,1,32,6],[33,0,33,7],[35,0,35,8],[36,0,36,6],[36,7,36,8],[37,0,38,0],[37,1,38,1],[37,2,38,2],[37,3,38,3],[37,4,38,4],[37,5,38,5],[37,6,37,8],[47,1,47,6],[48,1,48,6],[49,0,49,7],[51,0,51,8],[52,0,52,6],[52,7,52,8],[53,0,54,0],[53,1,54,1],[53,2,54,2],[53,3,54,3],[53,4,54,4],[53,5,54,5],[53,6,53,8],[60,1,60,6],[61,1,61,6],[62,1,62,6],[63,0,63,7]],"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：波月街（K1+140-K1+194.589）与大石山平交口路甩项内容完善工程  标段：","","","","","","","第1页  共4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"},764480.28,{"v":0,"d":"0.00"},"",""]
["","","车行道","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},624944.58,{"v":0,"d":"0.00"},"",""]
["1","040202001001","路床(槽)整形","1.部位:车行道;\r\n2.范围:设计范围;","m2",{"v":1670,"d":"1670.00"},2.12,{"v":3540.4,"d":"3540.40"},{"v":0,"d":"0.00"},"3540.4",""]
["2","040202015001","20cm厚4.5%水泥稳定碎石","1.水泥含量:4.5%商品水泥稳定碎石;\r\n2.厚度:20cm;","m2",{"v":1670,"d":"1670.00"},61.68,{"v":103005.6,"d":"103005.60"},{"v":0,"d":"0.00"},"103005.6",""]
["3","040203003001","水泥浆粘层","1.材料品种:普通硅酸盐水泥(P·O) 42.5级;\r\n2.用量:1.2kg/m2;","m2",{"v":3270,"d":"3270.00"},0.97,{"v":3171.9,"d":"3171.90"},{"v":0,"d":"0.00"},"3171.9",""]
["4","040202015002","36cm厚5.5%水泥稳定碎石(分二层施工）","1.水泥含量:5.5%商品水泥稳定碎石;\r\n2.厚度:36cm(分二层施工）;","m2",{"v":1556,"d":"1556.00"},112.96,175765.76,{"v":0,"d":"0.00"},"175765.76",""]
["5","040203004001","同步沥青碎石封层","1.材料品种:碎石 5mm-10mm;石屑 0mm-5mm;\r\n2.喷油量:满足设计要求;\r\n3.厚度:1cm;","m2",{"v":1512,"d":"1512.00"},11.74,17750.88,{"v":0,"d":"0.00"},"17750.88",""]
["6","040203003002","1.0kg/m2改性乳化沥青透层（PC-2）","1.材料品种:改性乳化沥青(PC-2);\r\n2.喷油量:1.0kg/m2;","m2",{"v":1512,"d":"1512.00"},4.12,6229.44,{"v":0,"d":"0.00"},"6229.44",""]
["7","040203006001","7cm厚粗粒式沥青混凝土AC-25","1.沥青混凝土种类:商品沥青混凝土AC-25;\r\n2.石料粒径:粗粒式;\r\n3.厚度:7cm;\r\n","m2",{"v":1230,"d":"1230.00"},89.39,{"v":109949.7,"d":"109949.70"},{"v":0,"d":"0.00"},"109949.7",""]
["8","040203006003","5cm厚中粒式沥青混凝土AC-20（0.4%抗车撤剂）","1.沥青混凝土种类:商品沥青混凝土AC-20;\r\n2.石料粒径:中粒式;\r\n3.厚度:5cm;\r\n4.掺和料:JTJ-150型抗车辙剂（沥青砼的0.4%）;","m2",{"v":1230,"d":"1230.00"},71.34,{"v":87748.2,"d":"87748.20"},{"v":0,"d":"0.00"},"87748.2",""]
["","本页合计","","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},507161.88,{"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"},"",""]
["","","","","","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",""]
["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：波月街（K1+140-K1+194.589）与大石山平交口路甩项内容完善工程  标段：","","","","","","","第2页  共4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","",""]
["9","040203006005","6cm厚中粒式沥青混凝土AC-20（0.4%抗车撤剂）","1.沥青混凝土种类:商品沥青混凝土AC-20;\r\n2.石料粒径:中粒式;\r\n3.厚度:6cm;\r\n4.掺和料:JTJ-150型抗车辙剂（沥青砼的0.4%）;","m2",{"v":282,"d":"282.00"},84.81,23916.42,{"v":0,"d":"0.00"},"23916.42",""]
["10","040203003002","0.5kg/m2改性乳化沥青粘层（PC-3）","1.材料品种:改性乳化沥青（PC-3）;\r\n2.喷油量:0.5kg/m2;","m2",{"v":2742,"d":"2742.00"},2.14,5867.88,{"v":0,"d":"0.00"},"5867.88",""]
["11","040203006004","4cm细粒式沥青混凝土AC-13","1.沥青混凝土种类:商品沥青混凝土AC-13;\r\n2.石料粒径:细粒式;\r\n3.厚度:4cm;","m2",{"v":1512,"d":"1512.00"},{"v":58.2,"d":"58.20"},{"v":87998.4,"d":"87998.40"},{"v":0,"d":"0.00"},"87998.4",""]
["","","人行道","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":77901.6,"d":"77901.60"},{"v":0,"d":"0.00"},"",""]
["12","040204001001","人行道整形碾压","1.部位:人行道;\r\n2.范围:设计范围;","m2",{"v":560,"d":"560.00"},2.28,{"v":1276.8,"d":"1276.80"},{"v":0,"d":"0.00"},"1276.8",""]
["13","040202015003","15cm厚4%多孔隙水泥稳定碎石","1.水泥含量:4%多孔隙水泥稳定碎石;\r\n2.厚度:15cm;","m2",{"v":560,"d":"560.00"},46.01,{"v":25765.6,"d":"25765.60"},{"v":0,"d":"0.00"},"25765.6",""]
["14","040204002001","200×100×60mm彩色透水砖","1.块料品种、规格:彩色透水砖(200*100*60mm);\r\n2.基础、垫层：材料品种、厚度:3cm干硬性水泥砂浆垫层;","m2",{"v":560,"d":"560.00"},90.82,{"v":50859.2,"d":"50859.20"},{"v":0,"d":"0.00"},"50859.2",""]
["","","路缘石","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},21498.27,{"v":0,"d":"0.00"},"",""]
["15","040204004003","锁边石铺砌 100×100mm","1.材料品种、规格:锁边石 100×100mm;\r\n2.基础、垫层：材料品种、厚度:C20砼;","m",{"v":49,"d":"49.00"},28.57,1399.93,{"v":0,"d":"0.00"},"1399.93",""]
["","本页合计","","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},197084.23,{"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"},"",""]
["","","","","","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",""]
["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：波月街（K1+140-K1+194.589）与大石山平交口路甩项内容完善工程  标段：","","","","","","","第3页  共4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","",""]
["16","040204004001","麻石侧石 350×150mm","1.材料品种、规格:麻石侧石 350×150mm;\r\n2.基础、垫层：材料品种、厚度:C20砼;","m",{"v":153,"d":"153.00"},92.48,14149.44,{"v":0,"d":"0.00"},"14149.44",""]
["17","040204004002","麻石平石 300×100mm","1.材料品种、规格:麻石平石 300×100mm;\r\n2.基础、垫层：材料品种、厚度:C20砼;","m",{"v":95,"d":"95.00"},62.62,{"v":5948.9,"d":"5948.90"},{"v":0,"d":"0.00"},"5948.9",""]
["","","管道预埋","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},40135.83,{"v":0,"d":"0.00"},"",""]
["18","030408003001","电缆保护管 DN100","1.名称:电缆保护管;\r\n2.规格:DN100;\r\n3.材质:CPVC;\r\n4.敷设方式:埋地;\r\n5.其他:单价含管枕等附配件;","m",{"v":180,"d":"180.00"},35.02,{"v":6303.6,"d":"6303.60"},{"v":0,"d":"0.00"},"6303.6",""]
["19","030408003002","电缆保护管 DN150","1.名称:电缆保护管;\r\n2.规格:DN150;\r\n3.材质:CPVC;\r\n4.敷设方式:埋地;\r\n5.其他:单价含管枕等附配件;","m",{"v":358,"d":"358.00"},55.16,19747.28,{"v":0,"d":"0.00"},"19747.28",""]
["20","040803004001","C20护管砼","1.名称:护管砼;\r\n2.混凝土强度等级:C20商品砼;","m3",{"v":23.6,"d":"23.60"},479.93,11326.35,{"v":0,"d":"0.00"},"11326.35",""]
["21","040101002001","挖沟槽土方","1.土壤类别:普通土;\r\n2.挖土深度:2M内;\r\n3.人机配合开挖.","m3",{"v":115,"d":"115.00"},{"v":7,"d":"7.00"},{"v":805,"d":"805.00"},{"v":0,"d":"0.00"},"805",""]
["22","040103001001","回填沟槽土方","1.密实度要求:夯填;\r\n2.填方材料品种:符合设计要求;\r\n3.人机配合回填;","m3",{"v":91.4,"d":"91.40"},13.06,1193.68,{"v":0,"d":"0.00"},"1193.68",""]
["","本页合计","","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},59474.25,{"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"},"",""]
["","","","","","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",""]
["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：波月街（K1+140-K1+194.589）与大石山平交口路甩项内容完善工程  标段：","","","","","","","第4页  共4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","",""]
["23","040103002001","余方弃置","1.废弃料品种:土;\r\n2.运距:自找弃土场及相应运距;\r\n3.其它:含渣土、环卫及弃土场等相关费用;","m3",{"v":23.6,"d":"23.60"},{"v":32.2,"d":"32.20"},759.92,{"v":0,"d":"0.00"},"759.92",""]
["24","041106001001","大型机械设备进出场及安拆","1.机械设备名称:沥青混凝土摊铺机.\r\n","台.次",{"v":1,"d":"1.00"},5297.95,5297.95,{"v":0,"d":"0.00"},"5297.95",""]
["25","041106001002","大型机械设备进出场及安拆","1.机械设备名称:履带式挖掘机;","台.次",{"v":1,"d":"1.00"},{"v":1050,"d":"1050.00"},{"v":1050,"d":"1050.00"},{"v":0,"d":"0.00"},"1050",""]
["26","041106001003","大型机械设备进出场及安拆","1.机械设备名称:履带式推土机;","台.次",{"v":1,"d":"1.00"},{"v":1050,"d":"1050.00"},{"v":1050,"d":"1050.00"},{"v":0,"d":"0.00"},"1050",""]
["27","041106001004","大型机械设备进出场及安拆","1.机械设备名称:压路机;","台.次",{"v":1,"d":"1.00"},{"v":1050,"d":"1050.00"},{"v":1050,"d":"1050.00"},{"v":0,"d":"0.00"},"1050",""]
["","","","","",{"v":0,"d":"0.00"},{"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"},9207.87,{"v":0,"d":"0.00"},"8447.95",""]
["","合    计","","","","","",772928.23,{"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"},"",""]
["","","","","","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",""]