{"text_format":"3","workbook":"xls","n_sheets":15,"sheets":["招标控制价(1.1.1)","工程项目造价汇总表(1.1.1)","单项工程造价汇总表(1.1.1)","单位工程造价汇总表(1.1.1)","分部分项工程量清单与计价表(1.1.1)","总价措施项目清单与计价表(含分项)(1.1.1)","单价措施项目清单与计价表(1.1.1)","其他项目清单与计价汇总表(1.1.1)","暂列金额明细表(1.1.1)","专业工程暂估价明细表(1.1.1)","总承包服务费计价表(1.1.1)","分部分项工程量清单综合单价分析表(1.1.1)","单价措施项目清单综合单价分析表(1.1.1)","人工、材料设备、机械汇总表(1.1.1)","承包人提供的主要材料和设备清单(招标)(1.1.1)"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"招标控制价(1.1.1)","index":0,"n_rows":31,"n_cols":7,"rows_kept":31,"merged":[[0,0,0,6],[1,0,1,6],[2,0,2,6],[3,0,3,6],[4,0,4,6],[5,0,5,6],[6,0,6,6],[7,0,7,6],[8,0,8,2],[8,4,8,5],[9,1,9,3],[9,4,9,5],[10,1,10,3],[10,4,10,5],[11,0,11,6],[12,0,12,1],[12,2,12,3],[12,5,12,6],[13,0,13,1],[13,2,13,3],[13,5,13,6],[14,0,14,6],[15,0,15,6],[16,0,16,6],[17,0,17,1],[17,2,17,3],[17,5,17,6],[18,0,18,1],[18,2,18,3],[18,5,18,6],[19,0,19,6],[20,0,20,6],[21,0,21,6],[22,0,22,1],[22,2,22,6],[23,0,23,1],[23,2,23,6],[24,0,24,6],[25,0,25,6],[26,0,26,6],[27,0,27,6],[28,0,28,3],[28,4,28,6],[29,0,29,6],[30,0,30,6]],"flags":["formulas_cached_only"]}
[""]
[""]
["电梯井钢结构加固"]
[""]
[""]
["招 标 控 制 价"]
[""]
[""]
["招标控制价(小写):",null,null,"105836元","其中：甲供材料费",null,""]
["","",null,null,"",null,""]
["(大写):","壹拾万零伍仟捌佰叁拾陆圆整",null,null,"其中：甲供材料费",null,""]
[""]
["招  标  人:",null,"",null,"造价咨询人:",""]
["",null,"(单位盖章)",null,"","(单位盖章或资质专用章)"]
[""]
[""]
[""]
["法定代表人\r\n或其授权人:",null,"",null,"法定代表人\r\n或其授权人:",""]
["",null,"(签字或盖章)",null,"","(签字或盖章)"]
[""]
[""]
[""]
["造价工程师：",null,""]
["",null,"(签字盖专用章)"]
[""]
[""]
[""]
[""]
["编制时间:",{"$nulls":3},"2019-06-13"]
[""]
[""]

{"sheet":"工程项目造价汇总表(1.1.1)","index":1,"n_rows":7,"n_cols":4,"rows_kept":7,"merged":[[2,0,2,3],[3,0,3,2],[6,0,6,1]],"flags":["formulas_cached_only"]}
["","","",""]
["","","",""]
["工程项目造价汇总表"]
["工程名称:电梯井钢结构加固",null,null,"第1页 共1页"]
["序号","单项工程名称","金额(元)","其中:\r\n安全文明施工费(元)"]
["1","单项工程",{"v":105836,"d":"105836.00"},{"v":3466,"d":"3466.00"}]
["合  计",null,{"v":105836,"d":"105836.00"},{"v":3466,"d":"3466.00"}]

{"sheet":"单项工程造价汇总表(1.1.1)","index":2,"n_rows":7,"n_cols":5,"rows_kept":7,"merged":[[1,0,1,4],[2,0,2,4],[3,0,3,3],[4,2,4,3],[5,2,5,3],[6,0,6,1],[6,2,6,3]],"flags":["formulas_cached_only"]}
["","","","",""]
["单项工程造价汇总表"]
[""]
["工程名称：电梯井钢结构加固  单项工程",{"$nulls":3},"第1页 共1页"]
["序号","单位工程名称","金额(元)",null," 其中:\r\n安全文明施工费(元)"]
["1","房屋建筑与装饰工程",{"v":105836,"d":"105836.00"},null,{"v":3466,"d":"3466.00"}]
["合        计",null,{"v":105836,"d":"105836.00"},null,{"v":3466,"d":"3466.00"}]

{"sheet":"单位工程造价汇总表(1.1.1)","index":3,"n_rows":16,"n_cols":4,"rows_kept":16,"merged":[[0,0,0,3],[1,0,1,3],[2,0,2,2],[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],[12,2,12,3],[13,2,13,3],[14,2,14,3],[15,0,15,1],[15,2,15,3]],"flags":["formulas_cached_only"]}
["单位工程造价汇总表"]
[""]
["工程名称：电梯井钢结构加固  单项工程  房屋建筑与装饰工程",null,null,"第1页 共1页"]
["序号","汇 总 内 容","金 额(元)"]
["1","分部分项工程费",{"v":79492,"d":"79492.00"}]
["1.1","一般土建",{"v":79492,"d":"79492.00"}]
["2","措施项目费",{"v":21503,"d":"21503.00"}]
["2.1","总价措施项目费",{"v":4169,"d":"4169.00"}]
["2.1.1","安全文明施工费",{"v":3466,"d":"3466.00"}]
["2.1.2","其他总价措施费",{"v":339,"d":"339.00"}]
["2.2","单价措施项目费",{"v":17334,"d":"17334.00"}]
["3","其他项目费",{"v":4841,"d":"4841.00"}]
["3.1","暂列金额",{"v":4841,"d":"4841.00"}]
["3.2","专业工程暂估价"]
["3.3","总承包服务费"]
["合  计=1+2+3",null,{"v":105836,"d":"105836.00"}]

{"sheet":"分部分项工程量清单与计价表(1.1.1)","index":4,"n_rows":12,"n_cols":11,"rows_kept":12,"merged":[[0,0,0,9],[1,0,1,9],[2,0,2,7],[2,8,2,9],[3,0,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,3,9],[4,7,4,8],[5,0,5,1],[5,7,5,8],[6,0,6,1],[6,7,6,8],[7,0,7,1],[7,7,7,8],[8,0,8,1],[8,7,8,8],[9,0,9,1],[9,7,9,8],[10,0,10,1],[10,7,10,8],[11,0,11,8]],"flags":["formulas_cached_only"]}
["分部分项工程量清单与计价表",{"$nulls":9},""]
["",{"$nulls":9},""]
["工程名称：电梯井钢结构加固 一般土建",{"$nulls":7},"第1页 共1页",null,""]
["序号",null,"项目编码","项目名称","项目特征描述","计量单位","工程量","金    额(元)",null,null,""]
[{"$nulls":7},"综合单价",null,"合价",""]
["1",null,"010606005001","钢墙架","(1)1、槽钢14b制作及安装\r\n(2)尺寸：高140mm，腿宽60mm，腰厚8mm。\r\n(3)2、槽钢与槽钢的连接详图纸节点D","t",5.596,{"v":8340.7,"d":"8340.70"},null,46674.56,""]
["2",null,"010516005001","化学螺栓","(1)锚栓,直径d=30","个",{"v":128,"d":"128.000"},34.89,null,4465.92,""]
["3",null,"020509025001","螺栓","(1)膨胀螺栓2-M20","根",{"v":544,"d":"544.000"},10.64,null,5788.16,""]
["4",null,"040901010001","高强螺栓","(1)高强度螺栓,连接副的螺栓性能等级为 10.9S,螺母性能等级为10H,其螺栓≥M16","套",{"v":672,"d":"672.000"},25.16,null,16907.52,""]
["5",null,"010516002001","预埋铁件","(1)预埋铁件\r\n(2)4.5号角钢\r\n(3)预制钢板-300*300*20","t",0.264,{"v":9963.6,"d":"9963.60"},null,2630.39,""]
["6",null,"011405001001","金属面油漆","(1)钢结构三道红丹防锈漆处理","t",5.596,540.61,null,3025.25,""]
["合        计",{"$nulls":8},{"v":79491.8,"d":"79491.80"},""]

{"sheet":"总价措施项目清单与计价表(含分项)(1.1.1)","index":5,"n_rows":11,"n_cols":5,"rows_kept":11,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,3],[4,0,4,4],[5,0,5,4],[6,0,6,4],[10,0,10,3]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
[""]
["工程名称：电梯井钢结构加固 一般土建",{"$nulls":3},"第1页 共1页"]
["序号","项 目 名 称","计 算 基 础\r\n(元)","费    率(%)","金    额(元)"]
["单项工程"]
["房屋建筑与装饰工程"]
["一般土建"]
["1","安全文明施工费",{"v":96826,"d":"96826.00"},"3.58",{"v":3466,"d":"3466.00"}]
["2","其他总价措施费",{"v":96826,"d":"96826.00"},"0.35",{"v":339,"d":"339.00"}]
["3","防尘措施费",{"v":3466,"d":"3466.00"},"10.5",{"v":364,"d":"364.00"}]
["合    计",{"$nulls":3},{"v":4169,"d":"4169.00"}]

{"sheet":"单价措施项目清单与计价表(1.1.1)","index":6,"n_rows":7,"n_cols":11,"rows_kept":7,"merged":[[0,0,0,9],[1,0,1,9],[2,0,2,7],[2,8,2,9],[3,0,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,3,9],[4,7,4,8],[5,0,5,1],[5,7,5,8],[6,0,6,8]],"flags":["formulas_cached_only"]}
["单价措施项目清单与计价表",{"$nulls":9},""]
["",{"$nulls":9},""]
["工程名称：电梯井钢结构加固 一般土建",{"$nulls":7},"第1页 共1页",null,""]
["序号",null,"项目编码","项目名称","项目特征描述","计量单位","工程量","金    额(元)",null,null,""]
[{"$nulls":7},"综合单价",null,"合价",""]
["1",null,"011701010001","电梯井脚手架","","m3",{"v":544.92,"d":"544.920"},31.81,null,17333.91,""]
["合       计",{"$nulls":8},17333.91,""]

{"sheet":"其他项目清单与计价汇总表(1.1.1)","index":7,"n_rows":8,"n_cols":4,"rows_kept":8,"merged":[[0,0,0,3],[1,0,1,3],[2,0,2,2],[7,0,7,1]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表"]
[""]
["工程名称：电梯井钢结构加固 一般土建",null,null,"第1页 共1页"]
["序号","项 目 名 称","金额(元)","备注"]
["1","暂列金额",{"v":4841,"d":"4841.00"},""]
["2","专业工程暂估价",null,""]
["3","总承包服务费",null,""]
["合    计",null,{"v":4841,"d":"4841.00"},"——"]

{"sheet":"暂列金额明细表(1.1.1)","index":8,"n_rows":12,"n_cols":5,"rows_kept":12,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,2],[2,3,2,4],[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],[11,0,11,1],[11,2,11,3]],"flags":["formulas_cached_only"]}
["暂列金额明细表"]
[""]
["工程名称：电梯井钢结构加固 一般土建",null,null,"第1页 共1页"]
["序号","项 目 名 称","金额(元)",null,"备  注"]
["1","设计变更和现场签证暂列金额",{"v":4841,"d":"4841.00"},null,""]
["2","优质工程增加费",null,null,""]
["3","缩短定额工期增加费",null,null,""]
["4","远程监控系统租赁费",null,null,""]
["5","发包人检测费",null,null,""]
["6","工程噪声超标排污费",null,null,""]
["7","渣土收纳费",null,null,""]
["合    计",null,{"v":4841,"d":"4841.00"},null,"——"]

{"sheet":"专业工程暂估价明细表(1.1.1)","index":9,"n_rows":5,"n_cols":5,"rows_kept":5,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,2],[2,3,2,4],[3,2,3,3],[4,0,4,1],[4,2,4,3]],"flags":["formulas_cached_only"]}
["专业工程暂估价明细表"]
[""]
["工程名称：电梯井钢结构加固 一般土建",null,null,"第1页 共1页"]
["序号","项 目 名 称","金额(元)",null,"备  注"]
["合    计",{"$nulls":3},"——"]

{"sheet":"总承包服务费计价表(1.1.1)","index":10,"n_rows":5,"n_cols":5,"rows_kept":5,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,3],[4,0,4,3]],"flags":["formulas_cached_only"]}
["总承包服务费计价表"]
[""]
["工程名称：电梯井钢结构加固 一般土建",{"$nulls":3},"第1页 共1页"]
["序号","项 目 名 称","计算基础(元)","费率(%)","金额(元)"]
["合    计"]

{"sheet":"分部分项工程量清单综合单价分析表(1.1.1)","index":11,"n_rows":18,"n_cols":15,"rows_kept":18,"merged":[[0,0,0,13],[1,0,1,13],[2,0,2,11],[2,12,2,13],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,3,12],[3,13,4,13]],"flags":["formulas_cached_only"]}
["分部分项工程量清单综合单价分析表",{"$nulls":13},""]
["",{"$nulls":13},""]
["工程名称：电梯井钢结构加固 一般土建",{"$nulls":11},"第1页 共1页",null,""]
["序号","项目编码","项目名称及特征描述","单位","工程量","综合单价组成(元)",{"$nulls":7},"综合单价\r\n(元)",""]
[{"$nulls":5},"人工费","材料费","其中：\r\n设备费","施工机具使用费","企业管理费","利润","规费","税金",null,""]
["1","010606005001","钢墙架\r\n(1)1、槽钢14b制作及安装\r\n(2)尺寸：高140mm，腿宽60mm，腰厚8mm。\r\n(3)2、槽钢与槽钢的连接详图纸节点D","t",5.596,1914.86,4322.37,null,522.03,459.63,433.13,null,688.68,{"v":8340.7,"d":"8340.70"},""]
["1.1","10106016T","其他(附墙钢骨架制作、安装)","t",5.596,1914.86,4322.37,null,522.03,459.63,433.13,null,688.68,{"v":8340.7,"d":"8340.70"},""]
["2","010516005001","化学螺栓\r\n(1)锚栓,直径d=30","个",{"v":128,"d":"128.000"},{"v":3.8,"d":"3.80"},23.78,null,{"v":0.7,"d":"0.70"},1.92,1.81,null,2.88,34.89,""]
["2.1","10105124T","锚栓","个",{"v":128,"d":"128.000"},{"v":3.8,"d":"3.80"},23.78,null,{"v":0.7,"d":"0.70"},1.92,1.81,null,2.88,34.89,""]
["3","020509025001","螺栓\r\n(1)膨胀螺栓2-M20","根",{"v":544,"d":"544.000"},3.16,4.88,null,0.58,0.59,0.55,null,0.88,10.64,""]
["3.1","10105122T","膨胀螺栓M20","个",{"v":544,"d":"544.000"},3.16,4.88,null,0.58,0.59,0.55,null,0.88,10.64,""]
["4","040901010001","高强螺栓\r\n(1)高强度螺栓,连接副的螺栓性能等级为 10.9S,螺母性能等级为10H,其螺栓≥M16","套",{"v":672,"d":"672.000"},3.03,{"v":8,"d":"8.00"},null,9.35,1.39,1.31,null,2.08,25.16,""]
["4.1","10302214","其他(高强螺栓安装)","套",{"v":672,"d":"672.000"},3.03,{"v":8,"d":"8.00"},null,9.35,1.39,1.31,null,2.08,25.16,""]
["5","010516002001","预埋铁件\r\n(1)预埋铁件\r\n(2)4.5号角钢\r\n(3)预制钢板-300*300*20","t",0.264,2006.32,{"v":5752.7,"d":"5752.70"},null,315.42,549.06,517.41,null,822.68,{"v":9963.6,"d":"9963.60"},""]
["5.1","10105126","铁件、螺栓(预埋铁件安装)","t",0.264,2006.32,{"v":5752.7,"d":"5752.70"},null,315.42,549.06,517.41,null,822.68,9963.59,""]
["6","011405001001","金属面油漆\r\n(1)钢结构三道红丹防锈漆处理","t",5.596,363.82,74.09,null,null,29.82,28.01,null,44.88,540.61,""]
["6.1","10114110","金属面其他油漆(金属面 红丹防锈漆一遍)","m2",168.538,4.41,0.85,null,null,0.36,0.34,null,0.54,{"v":6.5,"d":"6.50"},""]
["6.2","10114110T","金属面其他油漆(金属面 红丹防锈漆一遍) 防锈漆二遍","m2",168.538,7.67,1.61,null,null,0.63,0.59,null,0.95,11.45,""]

{"sheet":"单价措施项目清单综合单价分析表(1.1.1)","index":12,"n_rows":7,"n_cols":15,"rows_kept":7,"merged":[[0,0,0,13],[1,0,1,13],[2,0,2,11],[2,12,2,13],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,3,12],[3,13,4,13],[4,11,4,12],[5,11,5,12],[6,11,6,12]],"flags":["formulas_cached_only"]}
["单价措施项目清单综合单价分析表",{"$nulls":13},""]
["",{"$nulls":13},""]
["工程名称：电梯井钢结构加固 一般土建",{"$nulls":11},"第1页 共1页",null,""]
["序号","项目编码","项目名称及特征描述","单位","工程量","综合单价组成(元)",{"$nulls":7},"综合单价\r\n(元)",""]
[{"$nulls":5},"人工费","材料费","施工机具使用费","企业管理费","利润","规费","税金",null,null,""]
["1","011701010001","电梯井脚手架","m3",{"v":544.92,"d":"544.920"},10.67,14.29,0.82,1.75,1.65,null,2.63,null,31.81,""]
["1.1","10117026","电梯井脚手架","m3",{"v":544.92,"d":"544.920"},10.67,14.29,0.82,1.75,1.65,null,2.63,null,31.81,""]

{"sheet":"人工、材料设备、机械汇总表(1.1.1)","index":13,"n_rows":36,"n_cols":8,"rows_kept":36,"merged":[[0,0,0,7],[1,0,1,7],[2,0,2,5],[2,6,2,7]],"flags":["formulas_cached_only"]}
["人工、材料设备、机械汇总表"]
[""]
["工程名称：电梯井钢结构加固 一般土建",{"$nulls":5},"第1页 共1页"]
["序号","工料机编码","工料机名称","规格、型号等特殊要求","单位","数量","单价","合价"]
["一","","人工","","","","",0]
["1","00010040","定额人工费","","元","","",23340.71]
["二","","材料","","","","",""]
["1","01010120","螺纹钢筋","HRB335Φ16","t",null,3750.28]
["2","01170010","镀锌工字钢","综合","kg",null,4.09]
["3","01190010","槽钢","综合","kg",{"v":5847.82,"d":"5847.820"},3.909,22859.13]
["4","01210320","镀锌角钢","综合","kg",null,4.79]
["5","01291220","镀锌薄钢板","δ0.75","m2",null,27.07]
["6","01610250","铁件","综合","kg",{"v":282.48,"d":"282.480"},5.266,1487.54]
["7","03010090","玻璃管锚栓","Ф24","套",{"v":130.56,"d":"130.560"},{"v":17.12,"d":"17.120"},2235.19]
["8","03013960","高强螺栓","","套",{"v":712.32,"d":"712.320"},{"v":7.5,"d":"7.500"},{"v":5342.4,"d":"5342.40"}]
["9","03015680","膨胀螺栓","M20×160","个",{"v":554.88,"d":"554.880"},{"v":3.59,"d":"3.590"},1992.02]
["10","03130340","电焊条","结422","kg",9.504,{"v":3.28,"d":"3.280"},31.17]
["11","03131040","植筋专用钻头","Ф19-22","个",{"v":21.76,"d":"21.760"},{"v":30.33,"d":"30.330"},659.98]
["12","03131060","植筋专用钻头","Ф29-35","个",{"v":6.4,"d":"6.400"},{"v":86.64,"d":"86.640"},{"v":554.5,"d":"554.50"}]
["13","13050090","醇酸防锈漆","","kg",59.531,{"v":6.52,"d":"6.520"},388.14]
["14","14050060","油漆溶剂油","","kg",3.128,{"v":6.15,"d":"6.150"},19.24]
["15","17010310","焊接钢管","","kg",847.896,4.209,3568.79]
["16","35030001","底座","","个",2.725,{"v":1.83,"d":"1.830"},4.99]
["17","35030190","扣件","","个",237.585,{"v":9.48,"d":"9.480"},2252.31]
["18","35030310","木脚手板","500","m3",0.545,{"v":1546.15,"d":"1546.150"},842.53]
["19","35050040","锦纶安全网","60目","m2",29.208,{"v":2.84,"d":"2.840"},82.95]
["20","49010040","其他材料费","","元",2654.033,{"v":1,"d":"1.000"},2654.03]
["三","","设备","","","","",""]
["四","","施工机具","","","","",""]
["1","99070530","载货汽车","装载质量6t","台班",{"v":1.09,"d":"1.090"},{"v":411.13,"d":"411.130"},448.07]
["2","99090560","门式起重机","提升质量10t","台班",0.202,{"v":344.69,"d":"344.690"},69.49]
["3","99250110","直流弧焊机","容量 32kV·A","台班",0.985,{"v":84.53,"d":"84.530"},83.27]
["4","99430160","电动空气压缩机","排气量0.3m3/min","台班",11.645,{"v":27.98,"d":"27.980"},325.82]
["5","99450430","电锤","520W","台班",11.645,{"v":6.86,"d":"6.860"},79.88]
["6","99450550","其他机械费","","元",2921.255,{"v":1,"d":"1.000"},2921.25]
["7","99450580","电动扭力扳手","","台班",45.024,{"v":138,"d":"138.000"},6213.31]

{"sheet":"承包人提供的主要材料和设备清单(招标)(1.1.1)","index":14,"n_rows":6,"n_cols":9,"rows_kept":6,"merged":[[0,0,0,8],[1,0,1,8],[2,0,2,3],[2,4,2,6],[2,7,2,8],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[5,0,5,7]],"flags":["formulas_cached_only"]}
["承包人提供的主要材料和设备清单"]
["(招标阶段)"]
["工程名称：电梯井钢结构加固 一般土建",{"$nulls":3},"标段：",null,null,"第1页 共1页"]
["序号","名称、规格、型号","单位","数量","基准单价\r\n（元）","风险承包幅度(%)","招标控制价(或施工图预算)中的单价\r\n(元)","金额\r\n（元）","比例\r\n（%）"]
[]
["累计比例：",{"$nulls":7},{"v":0,"d":"0.00"}]