{"text_format":"3","workbook":"xls","n_sheets":4,"sheets":["E17 单位工程竣工计算汇总表","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","E20 总价措施项目清单计费表","E40 人工、材料、机械汇总表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"E17 单位工程竣工计算汇总表","index":0,"n_rows":28,"n_cols":5,"rows_kept":28,"merged":[[0,0,0,4],[1,0,1,3],[26,0,26,1]],"flags":["formulas_cached_only"]}
["E.17：单位工程竣工结算汇总表","","","",""]
["工程名称：湘潭生物机电学校园艺实训场地建设项目 标段：","","","","第1页 共1页"]
["序号","工程内容","计费基础说明","费率 %","金额"]
["一","分部分项工程费","分部分项费用合计","",158564.04]
["1","直接费","","",137290.74]
["1.1","人工费","","",39186.87]
["1.2","材料费","","",{"v":95915.4,"d":"95915.40"}]
["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"}]
["1.3","机械费","","",2188.47]
["2","管理费","","6.8",11393.44]
["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"}]
["4","利润","","6",9879.08]
["二","措施项目费","1+2+3","",11033.93]
["1","单价措施项目费","单价措施项目费合计","",5067.12]
["1.1","直接费","","",4474.38]
["1.1.1","人工费","","",2550.75]
["1.1.2","材料费","","",1883.36]
["1.1.3","机械费","","",40.27]
["1.2","管理费","","6.8",315.44]
["1.3","利润","","6",278.33]
["2","总价措施项目费","（按E.20总价措施项目计价表计算）","",261.81]
["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",{"v":5705,"d":"5705.00"}]
["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",4452.27]
["三","其他项目费","（按E.23其他项目计价汇总表计算）","",66873.99]
["四","税前造价","一+二+三","",236471.96]
["五","销项税额","四","9",21282.48]
["单位工程建安造价","","四+五","",257754.44]
["","","",{"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":155,"n_cols":11,"rows_kept":155,"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],[6,3,7,3],[8,3,9,3],[10,3,11,3],[12,3,13,3],[15,3,16,3],[17,3,18,3],[19,1,19,6],[20,1,20,6],[21,0,21,8],[22,0,22,8],[23,3,23,5],[23,6,23,8],[24,3,24,5],[24,6,24,8],[25,0,25,8],[26,0,26,6],[26,7,26,8],[27,0,28,0],[27,1,28,1],[27,2,28,2],[27,3,28,3],[27,4,28,4],[27,5,28,5],[27,6,27,8],[30,3,33,3],[35,3,38,3],[40,3,41,3],[42,1,42,6],[43,1,43,6],[44,0,44,8],[45,0,45,8],[46,3,46,5],[46,6,46,8],[47,3,47,5],[47,6,47,8],[48,0,48,8],[49,0,49,6],[49,7,49,8],[50,0,51,0],[50,1,51,1],[50,2,51,2],[50,3,51,3],[50,4,51,4],[50,5,51,5],[50,6,50,8],[52,3,53,3],[54,3,55,3],[56,3,58,3],[59,3,60,3],[61,3,62,3],[63,3,64,3],[65,1,65,6],[66,1,66,6],[67,0,67,8],[68,0,68,8],[69,3,69,5],[69,6,69,8],[70,3,70,5],[70,6,70,8],[71,0,71,8],[72,0,72,6],[72,7,72,8],[73,0,74,0],[73,1,74,1],[73,2,74,2],[73,3,74,3],[73,4,74,4],[73,5,74,5],[73,6,73,8],[76,3,77,3],[78,3,79,3],[80,3,81,3],[82,3,84,3],[86,1,86,6],[87,1,87,6],[88,0,88,8],[89,0,89,8],[90,3,90,5],[90,6,90,8],[91,3,91,5],[91,6,91,8],[92,0,92,8],[93,0,93,6],[93,7,93,8],[94,0,95,0],[94,1,95,1],[94,2,95,2],[94,3,95,3],[94,4,95,4],[94,5,95,5],[94,6,94,8],[96,3,100,3],[102,3,106,3],[108,1,108,6],[109,1,109,6],[110,0,110,8],[111,0,111,8],[112,3,112,5],[112,6,112,8],[113,3,113,5],[113,6,113,8],[114,0,114,8],[115,0,115,6],[115,7,115,8],[116,0,117,0],[116,1,117,1],[116,2,117,2],[116,3,117,3],[116,4,117,4],[116,5,117,5],[116,6,116,8],[118,3,119,3],[120,3,121,3],[123,3,124,3],[125,3,126,3],[127,3,128,3],[130,1,130,6],[131,1,131,6],[132,0,132,8],[133,0,133,8],[134,3,134,5],[134,6,134,8],[135,3,135,5],[135,6,135,8],[136,0,136,8],[137,0,137,6],[137,7,137,8],[138,0,139,0],[138,1,139,1],[138,2,139,2],[138,3,139,3],[138,4,139,4],[138,5,139,5],[138,6,138,8],[140,3,141,3],[142,3,143,3],[144,3,145,3],[146,3,147,3],[148,1,148,6],[149,1,149,6],[150,1,150,6],[151,0,151,8],[152,0,152,8],[153,3,153,5],[153,6,153,8],[154,3,154,5],[154,6,154,8]],"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：湘潭生物机电学校园艺实训场地建设项目  标段：","","","","","","","第1页  共7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"},158564.04,{"v":0,"d":"0.00"},"",""]
["","","透水砖铺装","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},18958.96,{"v":0,"d":"0.00"},"",""]
["1","040202001003","路床(槽)整形","1.范围:人行道路床整形碾压;","m2",{"v":160,"d":"160.00"},2.13,{"v":340.8,"d":"340.80"},{"v":0,"d":"0.00"},"340.8",""]
["1.1","D2-6","路床(槽)整形 车行道路床整形碾压","","100㎡",{"v":1.6,"d":"1.60"},212.79,340.46,{"v":0,"d":"0.00"},"",""]
["2","B21020001","50mm细沙找平层","1.厚度:50mm;\r\n2.细砂;\r\n","m3",{"v":8,"d":"8.00"},312.47,2499.76,{"v":0,"d":"0.00"},"2499.76",""]
["2.1","F2-3","基础垫层 砂","","m3",{"v":8,"d":"8.00"},312.47,2499.76,{"v":0,"d":"0.00"},"",""]
["3","B24020504","透水砖地面","1.分项工程名称:灰色透水砖;\r\n2.规格:200*100*60mm;","m2",{"v":160,"d":"160.00"},90.85,{"v":14536,"d":"14536.00"},{"v":0,"d":"0.00"},"14536",""]
["3.1","D2-158","人行道板安砌 透水砖面层 厚6cm内","","100㎡",{"v":1.6,"d":"1.60"},9084.77,14535.63,{"v":0,"d":"0.00"},"",""]
["4","040204002001","黑色防草布","1.分项工程名称:黑色防草布;","m2",{"v":160,"d":"160.00"},9.89,{"v":1582.4,"d":"1582.40"},{"v":0,"d":"0.00"},"1582.4",""]
["4.1","D2-24换","土工布~ 换:黑色防草布","","100㎡",{"v":1.6,"d":"1.60"},989.06,{"v":1582.5,"d":"1582.50"},{"v":0,"d":"0.00"},"",""]
["","","混凝土地坪","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},18739.81,{"v":0,"d":"0.00"},"",""]
["5","040202001002","路床(槽)整形","1.范围:车行道路床整形碾压;","m2",336.14,2.13,715.98,{"v":0,"d":"0.00"},"715.98",""]
["5.1","D2-6","路床(槽)整形 车行道路床整形碾压","","100㎡",3.3614,212.79,715.27,{"v":0,"d":"0.00"},"",""]
["6","040203007003","水泥混凝土地坪","1.混凝土强度等级:C10;\r\n2.厚度:100mm;","m2",336.14,53.62,18023.83,{"v":0,"d":"0.00"},"18023.83",""]
["6.1","D2-118 + D2-119*(-10)换","水泥混凝土路面 厚度20cm~10~ 换:商品混凝土（砾石） C10","","100㎡",3.3614,5362.43,18025.27,{"v":0,"d":"0.00"},"",""]
["","本页合计","","","","","",37698.77,{"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：湘潭生物机电学校园艺实训场地建设项目  标段：","","","","","","","第2页  共7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","",""]
["","","坡道二","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},702.61,{"v":0,"d":"0.00"},"",""]
["7","010507001001","混凝土坡道","1.面层厚度:30mm水泥砂浆;\r\n2.混凝土种类:100mmC10素混凝土;\r\n3.垫层材料种类、厚度:100mm碎石垫层;\r\n4.其它:基层碾压;","m2",3.48,{"v":201.9,"d":"201.90"},702.61,{"v":0,"d":"0.00"},"702.61",""]
["7.1","D2-6","路床(槽)整形 车行道路床整形碾压","","100㎡",0.0348,212.79,7.41,{"v":0,"d":"0.00"},"",""]
["7.2","A10-8换","室外附属工程 混凝土坡道混凝土厚度100~ 换:商品混凝土（砾石） C10","","100㎡",0.0348,{"v":15903.2,"d":"15903.20"},553.43,{"v":0,"d":"0.00"},"",""]
["7.3","A4-10换","混水砖墙 1砖~ 换:预拌干混砌筑砂浆 DMM7.5","","10m3",0.024,5907.65,141.78,{"v":0,"d":"0.00"},"",""]
["","","台阶二","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1346.11,{"v":0,"d":"0.00"},"",""]
["8","010507004003","台阶","1.垫层材料、种类:100mm厚碎石垫层;\r\n2.基层材料、种类:100mm厚C15素混凝土垫层;\r\n3.主要材料、种类:M7.5水泥砂浆砌筑MU10砖;\r\n4.粉饰材料:30mm厚水泥砂浆找平;\r\n5.其它:详见设计图纸;","m2",{"v":4.8,"d":"4.80"},280.44,1346.11,{"v":0,"d":"0.00"},"1346.11",""]
["8.1","A11-6","整体面层 水泥砂浆 楼地面 20mm","","100㎡",0.087,3512.67,{"v":305.6,"d":"305.60"},{"v":0,"d":"0.00"},"",""]
["8.2","A10-7","室外附属工程 砖砌台阶","","10㎡",0.48,1536.81,737.67,{"v":0,"d":"0.00"},"",""]
["8.3","D2-151","人行道板垫层 混凝土垫层 厚度10cm","","100㎡",0.0546,5546.07,302.82,{"v":0,"d":"0.00"},"",""]
["","","砖砌挡墙","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5891.81,{"v":0,"d":"0.00"},"",""]
["9","010101004001","挖基坑土方","1.挖土深度:2米内;\r\n2.土壤类别:普通土;","m3",4.75,10.82,{"v":51.4,"d":"51.40"},{"v":0,"d":"0.00"},"51.4",""]
["9.1","A1-51","挖掘机挖槽、坑土方 装车 普通土","","100m3",0.0475,1081.63,51.38,{"v":0,"d":"0.00"},"",""]
["","本页合计","","","","","",2100.12,{"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：湘潭生物机电学校园艺实训场地建设项目  标段：","","","","","","","第3页  共7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","",""]
["10","010103001001","回填方","1.密实度要求:0.93下;\r\n2.填方来源、运距:基坑余土;","m3",2.25,27.68,62.28,{"v":0,"d":"0.00"},"62.28",""]
["10.1","A1-91","回填土 人工小型机具夯填土 槽、坑","","100m3",0.0225,2767.75,62.27,{"v":0,"d":"0.00"},"",""]
["11","010103002001","余方弃置","1.废弃料品种:基坑余土外运;\r\n2.运距:5km;","m3",{"v":2.5,"d":"2.50"},18.54,46.35,{"v":0,"d":"0.00"},"46.35",""]
["11.1","A1-53 + A1-54 *4换","自卸汽车运土方 运距≤1km~实际运距(km):5","","100m3",0.025,1853.75,46.34,{"v":0,"d":"0.00"},"",""]
["12","010404001001","垫层砼","1.垫层材料种类、配合比、厚度:C10商品砼;\r\n2.其它:含模板;","m3",0.75,684.65,513.49,{"v":0,"d":"0.00"},"513.49",""]
["12.1","A2-10换","换填地基 垫层 混凝土~ 换:商品混凝土（砾石） C10","","10m3",0.075,5851.18,438.84,{"v":0,"d":"0.00"},"",""]
["12.2","A19-9","现浇混凝土模板 混凝土基础 垫层 木模板","","100㎡",0.0152,{"v":4911,"d":"4911.00"},74.65,{"v":0,"d":"0.00"},"",""]
["13","010401001001","砖基础","1.砂浆强度等级:水泥M7.5;\r\n2.砖品种、规格、强度等级:MU10页岩实心砖;","m3",1.75,680.82,1191.44,{"v":0,"d":"0.00"},"1191.44",""]
["13.1","A4-1换","砖基础~ 换:预拌干混砌筑砂浆 DM M5.0","","10m3",0.175,6808.22,1191.44,{"v":0,"d":"0.00"},"",""]
["14","010401003001","砖砌挡墙","1.砂浆强度等级、配合比:M7.5水泥砂浆;\r\n2.墙体类型:砖砌挡墙;\r\n3.砖品种、规格、强度等级:MU10灰砂砖;","m3",3.43,691.22,2370.88,{"v":0,"d":"0.00"},"2370.88",""]
["14.1","A4-10","混水砖墙 1砖","","10m3",0.343,6912.21,2370.89,{"v":0,"d":"0.00"},"",""]
["15","011201001001","一般抹灰","1.面层厚度、砂浆配合比:20mm厚1:2.5水泥砂浆;","m2",28.38,58.35,1655.97,{"v":0,"d":"0.00"},"1655.97",""]
["15.1","A12-2换","墙面、墙裙抹水泥砂浆 外砖墙 20mm~构筑物、建筑物室外附属工程抹灰","","100㎡",0.2838,5834.88,1655.94,{"v":0,"d":"0.00"},"",""]
["","本页合计","","","","","",5840.41,{"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：湘潭生物机电学校园艺实训场地建设项目  标段：","","","","","","","第4页  共7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","",""]
["","","铺装","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":81635.4,"d":"81635.40"},{"v":0,"d":"0.00"},"",""]
["16","050201001005","园路整理路床","1.路床土石类别:素土夯实;","m2",{"v":420,"d":"420.00"},2.13,{"v":894.6,"d":"894.60"},{"v":0,"d":"0.00"},"894.6",""]
["16.1","D2-6","路床(槽)整形 车行道路床整形碾压","","100㎡",{"v":4.2,"d":"4.20"},212.79,893.72,{"v":0,"d":"0.00"},"",""]
["17","040203007002","水泥混凝土","1.混凝土强度等级:C10;\r\n2.厚度:100mm;","m2",{"v":300,"d":"300.00"},54.44,{"v":16332,"d":"16332.00"},{"v":0,"d":"0.00"},"16332",""]
["17.1","D2-151换","人行道板垫层 混凝土垫层 厚度10cm~ 换:商品混凝土（砾石） C10","","100㎡",{"v":3,"d":"3.00"},5444.07,16332.21,{"v":0,"d":"0.00"},"",""]
["18","050201001001","600*300*30厚芝麻灰花岗岩","1.路面厚度、宽度、材料种类:600*300*30厚芝麻灰花岗岩;\r\n2.砂浆强度等级:30厚1:3干硬性水泥砂浆;","m2",{"v":300,"d":"300.00"},140.94,{"v":42282,"d":"42282.00"},{"v":0,"d":"0.00"},"42282",""]
["18.1","F2-7换","块料面层 花岗岩地面 厚30mm~ 换:600*300*30厚芝麻灰花岗岩","","10㎡",{"v":30,"d":"30.00"},1409.37,{"v":42281.1,"d":"42281.10"},{"v":0,"d":"0.00"},"",""]
["19","050201001006","600宽道路花岗岩","1.路面厚度、宽度、材料种类:600*300*30厚芝麻灰花岗岩;\r\n2.砂浆强度等级:100厚1:3干硬性水泥砂浆;","m2",{"v":120,"d":"120.00"},184.39,{"v":22126.8,"d":"22126.80"},{"v":0,"d":"0.00"},"22126.8",""]
["19.1","F2-7换","块料面层 花岗岩地面 厚30mm~ 换:600*300*30厚芝麻灰花岗岩","","10㎡",{"v":12,"d":"12.00"},1409.37,16912.44,{"v":0,"d":"0.00"},"",""]
["19.2","D2-151 + D2-152*(-2)换","人行道板垫层 混凝土垫层 厚度10cm~8~ 换:商品混凝土（砾石） C10","","100㎡",{"v":1.2,"d":"1.20"},4345.78,5214.94,{"v":0,"d":"0.00"},"",""]
["","","坡道一","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},2432.85,{"v":0,"d":"0.00"},"",""]
["","本页合计","","","","","",{"v":81635.4,"d":"81635.40"},{"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：湘潭生物机电学校园艺实训场地建设项目  标段：","","","","","","","第5页  共7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","",""]
["20","010507001002","混凝土坡道","1.面层厚度:30mm水泥砂浆+600*300*30mm芝麻灰花岗岩;\r\n2.混凝土种类:100mmC15素混凝土;\r\n3.其它:基层碾压;","m2",{"v":7.5,"d":"7.50"},324.38,2432.85,{"v":0,"d":"0.00"},"2432.85",""]
["20.1","F2-7换","块料面层 花岗岩地面 厚30mm~ 换:600*300*30厚芝麻灰花岗岩","","10㎡",0.75,1409.37,1057.03,{"v":0,"d":"0.00"},"",""]
["20.2","A10-8","室外附属工程 混凝土坡道混凝土厚度100","","100㎡",0.075,{"v":16004.2,"d":"16004.20"},1200.32,{"v":0,"d":"0.00"},"",""]
["20.3","D2-6","路床(槽)整形 车行道路床整形碾压","","100㎡",0.075,212.79,15.96,{"v":0,"d":"0.00"},"",""]
["20.4","A4-10换","混水砖墙 1砖~ 换:预拌干混砌筑砂浆 DMM7.5","","10m3",0.027,5907.65,159.51,{"v":0,"d":"0.00"},"",""]
["","","台阶一","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1429.65,{"v":0,"d":"0.00"},"",""]
["21","010507004002","台阶","1.基层材料、种类:100mm厚C15素混凝土垫层;\r\n2.主要材料、种类:M7.5水泥砂浆砌筑MU10砖;\r\n3.粉饰材料:30mm厚水泥砂浆找平+400*200*30mm芝麻灰花岗岩;\r\n4.其它:详见设计图纸;","m2",3.36,425.49,1429.65,{"v":0,"d":"0.00"},"1429.65",""]
["21.1","F2-7换","块料面层 花岗岩地面 厚30mm~ 换:600*300*30厚芝麻灰花岗岩荔枝面","","10㎡",0.336,1409.37,473.55,{"v":0,"d":"0.00"},"",""]
["21.2","A11-6","整体面层 水泥砂浆 楼地面 20mm","","100㎡",0.0636,3512.67,223.41,{"v":0,"d":"0.00"},"",""]
["21.3","A10-7","室外附属工程 砖砌台阶","","10㎡",0.336,1536.81,516.37,{"v":0,"d":"0.00"},"",""]
["21.4","D2-151","人行道板垫层 混凝土垫层 厚度10cm","","100㎡",0.039,5546.07,{"v":216.3,"d":"216.30"},{"v":0,"d":"0.00"},"",""]
["","","花岗岩围挡种植槽[无详图]","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},18540.28,{"v":0,"d":"0.00"},"",""]
["","本页合计","","","","","",{"v":3862.5,"d":"3862.50"},{"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：湘潭生物机电学校园艺实训场地建设项目  标段：","","","","","","","第6页  共7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","",""]
["22","B22151901","花岗岩围挡种植槽垫层","1.名称:花岗岩围挡种植槽垫层;\r\n2.材质:商品混凝土（砾石） C15;\r\n3.厚度:12cm;\r\n","m3",5.56,585.46,3255.16,{"v":0,"d":"0.00"},"3255.16",""]
["22.1","D2-162换","侧平石、缘石垫层 人工铺装 混凝土垫层~ 换:商品混凝土（砾石） C15","","m3",5.56,585.46,3255.16,{"v":0,"d":"0.00"},"",""]
["23","B22151902","花岗岩围挡种植槽","1.规格:400x40mm;\r\n2.30厚1:3水泥砂浆粘结层;\r\n3.机切面芝麻灰花岗岩铺贴;\r\n","m",{"v":228,"d":"228.00"},67.04,15285.12,{"v":0,"d":"0.00"},"15285.12",""]
["23.1","D2-167换","侧平石、缘石安砌 麻石侧石 不勾缝~ 换:灰麻灰花岗岩 400*40~ 换:水泥砂浆 1：3","","100m",2.28,6704.11,15285.37,{"v":0,"d":"0.00"},"",""]
["","","灰色碎石道路","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1192.64,{"v":0,"d":"0.00"},"",""]
["24","040202001001","路床(槽)整形","1.范围:人行道路床整形碾压;","m2",{"v":32,"d":"32.00"},2.13,68.16,{"v":0,"d":"0.00"},"68.16",""]
["24.1","D2-6","路床(槽)整形 车行道路床整形碾压","","100㎡",0.32,212.79,68.09,{"v":0,"d":"0.00"},"",""]
["25","040202011001","园路碎石","1.厚度:100mm厚碎石;","m2",{"v":32,"d":"32.00"},25.25,{"v":808,"d":"808.00"},{"v":0,"d":"0.00"},"808",""]
["25.1","D2-46 + D2-47*(-10)换","级配碎石基层 机械拌合 厚度20cm~实际厚度(cm):10","","100㎡",0.32,2524.76,807.92,{"v":0,"d":"0.00"},"",""]
["26","040204002002","无纺土工布","1.分项工程名称:无纺土工布;","m2",{"v":32,"d":"32.00"},9.89,316.48,{"v":0,"d":"0.00"},"316.48",""]
["26.1","D2-24换","土工布~ 换:无纺土工布 200g/m2","","100㎡",0.32,989.06,{"v":316.5,"d":"316.50"},{"v":0,"d":"0.00"},"",""]
["","","混凝土地坪铺假草","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},7693.92,{"v":0,"d":"0.00"},"",""]
["","本页合计","","","","","",19732.92,{"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：湘潭生物机电学校园艺实训场地建设项目  标段：","","","","","","","第7页  共7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","",""]
["27","040202001004","路床(槽)整形","1.范围:人行道路床整形碾压;","m2",{"v":104,"d":"104.00"},2.13,221.52,{"v":0,"d":"0.00"},"221.52",""]
["27.1","D2-6","路床(槽)整形 车行道路床整形碾压","","100㎡",1.04,212.79,{"v":221.3,"d":"221.30"},{"v":0,"d":"0.00"},"",""]
["28","010404001002","混凝土地坪","1.垫层材料种类、配合比、厚度:C10商品砼;\r\n2.厚度:100mm;","m2",{"v":104,"d":"104.00"},53.62,5576.48,{"v":0,"d":"0.00"},"5576.48",""]
["28.1","D2-118 + D2-119*(-10)换","水泥混凝土路面 厚度20cm~10~ 换:商品混凝土（砾石） C10","","100㎡",1.04,5362.43,5576.93,{"v":0,"d":"0.00"},"",""]
["29","050102012001","满铺假草","1.铺种方式:满铺假草;","m2",{"v":104,"d":"104.00"},18.23,1895.92,{"v":0,"d":"0.00"},"1895.92",""]
["29.1","F1-248换","草皮铺种 满铺","","100㎡",1.04,1822.89,1895.81,{"v":0,"d":"0.00"},"",""]
["30","011702001002","黑色模板种植槽","1.基础类型:黑色模板种植槽;\r\n2.规格:200mm高;","m",{"v":516,"d":"516.00"},9.82,5067.12,{"v":0,"d":"0.00"},"5067.12",""]
["30.1","A19-9换","现浇混凝土模板 混凝土基础 垫层 木模板~ 换:黑色模板种植槽200mm高","","100㎡",1.032,{"v":4911,"d":"4911.00"},5068.15,{"v":0,"d":"0.00"},"",""]
["","","","","","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",""]
["","本页合计","","","","","",12761.04,{"v":0,"d":"0.00"},"5067.12",""]
["","合    计","","","","","",163631.16,{"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":"E20 总价措施项目清单计费表","index":2,"n_rows":11,"n_cols":8,"rows_kept":11,"merged":[[0,0,0,7],[1,0,1,5],[1,6,1,7],[2,3,2,4],[3,3,3,4],[4,0,4,5],[5,0,5,7],[7,4,7,5],[7,6,7,7],[8,4,8,5],[8,6,8,7],[9,4,9,5],[9,6,9,7],[10,4,10,5],[10,6,10,7]],"flags":["formulas_cached_only"]}
["E.20： 总价措施项目清单计费表","","","","","","",""]
["工程名称：湘潭生物机电学校园艺实训场地建设项目  标段：","","","","","","第1页  共1页",""]
["序号","项目编号","项目名称","计算基础","","费  率(%)","金  额(元)","备注"]
["1","041109004001","冬雨季施工增加费","分部分项工程费+单价措施费","","0.16",261.81,""]
[{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},261.81,""]
["注：按施工方案计算的措施费,若无“计算基础”和“费率”的数值，也可只填“金额”数值，但应在备注栏说明施工方案出处或计算方法。","","","","","","",""]
["","","","","","","",""]
["","","","","投标人:","","(盖章)",""]
["","","","","法定代表人或委托代理人:","","(签章或盖章)",""]
["","","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"(签字并盖造价工程师执业专业章)",""]
["","","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",""]

{"sheet":"E40 人工、材料、机械汇总表","index":3,"n_rows":91,"n_cols":9,"rows_kept":91,"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],[63,1,63,2],[64,1,64,2],[65,0,65,8],[67,3,67,5],[67,6,67,8],[68,3,68,5],[68,6,68,8],[69,3,69,5],[69,6,69,8],[70,3,70,5],[70,6,70,8],[72,0,72,8],[73,0,73,6],[73,7,73,8],[81,1,81,2],[82,1,82,2],[83,1,83,2],[84,0,84,8],[86,3,86,5],[86,6,86,8],[87,3,87,5],[87,6,87,8],[88,3,88,5],[88,6,88,8],[89,3,89,5],[89,6,89,8]],"flags":["formulas_cached_only"]}
["E.40：人工、材料、机械汇总表","","","","","","","",""]
["工程名称：湘潭生物机电学校园艺实训场地建设项目 标段：","","","","","","","第1页、共3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",42459.42,0.983,{"v":0,"d":"0.00"},41737.61,"系数: 0.983；"]
["2","03130700007","石料切割锯片 ","片",8.617,{"v":35.4,"d":"35.40"},{"v":0,"d":"0.00"},305.04,""]
["3","03210100038","圆钉 ","kg",2.973,{"v":6.5,"d":"6.50"},{"v":0,"d":"0.00"},19.32,""]
["4","03210100040","圆钉 L50-75 ","kg",1.924,{"v":6.5,"d":"6.50"},{"v":0,"d":"0.00"},12.51,""]
["5","03210700013","镀锌铁丝 Φ4.0 ","kg",0.189,5.35,{"v":0,"d":"0.00"},1.01,""]
["6","03210900016","套筒铁件 ","kg",13.953,5.43,{"v":0,"d":"0.00"},75.76,""]
["7","04010100001","普通硅酸盐水泥(P·O) 42.5级 ","kg",6486.599,0.327,{"v":0,"d":"0.00"},2121.12,""]
["8","04030200002","天然中粗砂 ","m3",5.056,162.94,{"v":0,"d":"0.00"},823.82,""]
["9","04030400001","粗净砂 ","m3",15.007,167.82,{"v":0,"d":"0.00"},2518.47,""]
["10","04030500001","中净砂(过筛) ","m3",10.88,167.82,{"v":0,"d":"0.00"},1825.88,""]
["11","04050100004","碎石 5mm-20mm ","m3",1.828,148.46,{"v":0,"d":"0.00"},271.38,""]
["12","04050100009","碎石 20mm-40mm ","m3",1.306,148.46,{"v":0,"d":"0.00"},193.89,""]
["13","04070200002","石屑 0mm-5mm ","m3",1.036,103.15,{"v":0,"d":"0.00"},106.86,""]
["14","04130100006","标准砖 240×115×53 ","m3",5.875,{"v":296.7,"d":"296.70"},{"v":0,"d":"0.00"},1743.11,""]
["15","05030100002","杉木锯材 ","m3",0.546,{"v":1830,"d":"1830.00"},{"v":0,"d":"0.00"},999.18,""]
["16","05030400002","板方材 ","m3",-0.004,1637.17,{"v":0,"d":"0.00"},-6.55,""]
["17","08030000005~2","600*300*30厚芝麻灰花岗岩荔枝面 ","m2",3.427,66.74,{"v":0,"d":"0.00"},228.72,""]
["18","08030000005~5","600*300*30厚芝麻灰花岗岩 ","m2",436.05,66.74,{"v":0,"d":"0.00"},29101.98,""]
["19","13371100002~1","黑色防草布 ","m2",178.432,1.53,{"v":0,"d":"0.00"},{"v":273,"d":"273.00"},""]
["20","13371100002~2","无纺土工布 200g/m2 ","m2",35.686,1.53,{"v":0,"d":"0.00"},{"v":54.6,"d":"54.60"},""]
["21","14353500012","隔离剂 ","kg",10.624,4.51,{"v":0,"d":"0.00"},47.91,""]
["22","14430100001","801胶 ","kg",3.204,1.42,{"v":0,"d":"0.00"},4.55,""]
["23","34110100002","水 ","t",73.276,3.92,{"v":0,"d":"0.00"},287.24,""]
["24","35010300002","木模板 2440×1220×15 ","m2",0.375,{"v":32,"d":"32.00"},{"v":0,"d":"0.00"},{"v":12,"d":"12.00"},""]
["25","35010300002~2","黑色模板种植槽 200mm高","m2",25.465,{"v":32,"d":"32.00"},{"v":0,"d":"0.00"},814.88,""]
["26","36052900001","透水砖 ","m2",{"v":163.2,"d":"163.20"},34.57,{"v":0,"d":"0.00"},5641.82,""]
["","本页小计","","元","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},89215.14,""]
["","","","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：湘潭生物机电学校园艺实训场地建设项目 标段：","","","","","","","第2页、共3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","36071700003~4","灰麻灰花岗岩 400*40 ","m",231.42,42.85,{"v":0,"d":"0.00"},9916.35,""]
["28","88010500001","其他材料费 ","元",1231.485,{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},1231.49,""]
["29","80010100006","预拌干混地面砂浆 DS M20.0 ","m3",0.304,474.69,{"v":0,"d":"0.00"},144.31,""]
["30","80010200003","预拌干混抹灰砂浆 DP M20.0 ","m3",1.002,480.84,{"v":0,"d":"0.00"},{"v":481.8,"d":"481.80"},""]
["31","80010300001","预拌干混砌筑砂浆 DM M5.0 ","m3",0.862,431.97,{"v":0,"d":"0.00"},372.36,""]
["32","80010300002","预拌干混砌筑砂浆 DM M10.0 ","m3",0.772,446.47,{"v":0,"d":"0.00"},344.67,""]
["33","80010300005","预拌干混砌筑砂浆 DMM7.5 ","t",0.115,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["34","80210400001","商品混凝土（砾石） C10 ","m3",86.395,392.95,{"v":0,"d":"0.00"},33948.92,""]
["35","80210400002","商品混凝土（砾石） C15 ","m3",1.713,402.95,{"v":0,"d":"0.00"},690.25,""]
["36","80210400003~1","商品混凝土（砾石） C15 ","m3",5.671,402.95,{"v":0,"d":"0.00"},2285.13,""]
["37","WJJ320701001~1","假草 ","m2",112.32,8.08,{"v":0,"d":"0.00"},907.55,"WJJ320701"]
["38","J1-1","履带式推土机 功率(kW) 75 中型","台班",0.542,1540.43,{"v":0,"d":"0.00"},834.91,""]
["39","J1-6","履带式单斗液压挖掘机 斗容量(m3) 0.6 大型","台班",0.012,{"v":1489,"d":"1489.00"},{"v":0,"d":"0.00"},17.87,""]
["40","J1-16","轮胎式装载机 斗容量(m3) 2 中型","台班",0.015,1207.26,{"v":0,"d":"0.00"},18.11,""]
["41","J1-20","平地机 功率(kW) 120 大型","台班",0.004,1478.71,{"v":0,"d":"0.00"},5.91,""]
["42","J1-25","轮胎压路机 工作质量(t) 16 大型","台班",0.005,1385.69,{"v":0,"d":"0.00"},6.93,""]
["43","J1-31","钢轮振动压路机 工作质量(t) 12 大型","台班",0.511,1377.13,{"v":0,"d":"0.00"},703.71,""]
["44","J1-34","钢轮振动压路机 工作质量(t) 18 大型","台班",0.005,1911.21,{"v":0,"d":"0.00"},9.56,""]
["45","J1-35","电动夯实机 夯击能量(N·m) 250 小型","台班",0.319,28.26,{"v":0,"d":"0.00"},9.01,""]
["46","J1-52","稳定土拌合机 功率(kW) 105 大型","台班",0.006,1188.76,{"v":0,"d":"0.00"},7.13,""]
["47","J4-5","载重汽车 装载质量(t) 6 中型","台班",0.071,519.11,{"v":0,"d":"0.00"},36.86,""]
["48","J4-12","自卸汽车 装载质量(t) 8 中型","台班",0.041,870.01,{"v":0,"d":"0.00"},35.67,""]
["","本页小计","","元","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},52008.49,""]
["","","","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：湘潭生物机电学校园艺实训场地建设项目 标段：","","","","","","","第3页、共3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"]
["49","J4-33","洒水车 罐容量(L) 4000 中型","台班",0.002,537.88,{"v":0,"d":"0.00"},1.08,""]
["50","J6-12","灰浆搅拌机 拌筒容量(L) 200 小型","台班",1.616,180.08,{"v":0,"d":"0.00"},291.01,""]
["51","J6-14","干混砂浆罐式搅拌机 200(L) 小型","台班",0.365,233.55,{"v":0,"d":"0.00"},85.25,""]
["52","J6-20","混凝土振动器 平板式 小型","台班",9.307,11.22,{"v":0,"d":"0.00"},104.42,""]
["53","J6-22","混凝土振动器 附着式 小型","台班",5.568,10.32,{"v":0,"d":"0.00"},57.46,""]
["54","J7-12","木工圆锯机 直径(mm) 500 小型","台班",0.178,28.49,{"v":0,"d":"0.00"},5.07,""]
["","","","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"},544.29,""]
["","合    计","","元","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},141767.93,""]
["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"},"","","","",""]
["","","","","","","","",""]