{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["工程预算书","表2_工程项目造价汇总表_17取费","表4_单位工程造价汇总表_17取费","表5_分部分项工程量清单与计价表带定额_17取费","表6_总价措施项目清单与计价表_17取费","表7_单价措施项目清单与计价表_17取费","表8_其他项目清单与计价汇总表_工程量清单_17取费","主要材料项目与价格表_13清单_选中"],"not_rendered":{"external_links":1,"defined_names":7},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"工程预算书","index":0,"n_rows":16,"n_cols":4,"rows_kept":16,"merged":[[1,1,1,3],[2,1,2,3],[3,1,3,3],[5,2,5,3],[6,2,6,4],[7,3,7,4],[8,3,8,4],[9,3,9,4],[10,2,10,4],[11,2,11,4],[12,2,12,4],[13,2,13,4],[14,2,14,4],[15,2,15,4]],"flags":["formulas_cached_only"]}
[]
[null,""]
[null,"工 程 预 算 书"]
[null,""]
[]
[null,"建  设  单  位：",""]
[null,"工  程  名  称：","碱回收一厂1#碱炉1楼及10米平台部分区域制作聚酯砂浆面层"]
[null,"建  筑  面  积：",null,"平方米"]
[null,"工  程  造  价：","202963","元"]
[null,"经  济  指  标：","","元/平米"]
[null,"编    制    人：",""]
[null,"编制人证书编号：",""]
[null,"审    核    人：",""]
[null,"审核人证书编号：",""]
[null,"编  制  单  位：",""]
[null,"编  制  日  期：","2021-06-03"]

{"sheet":"表2_工程项目造价汇总表_17取费","index":1,"n_rows":8,"n_cols":5,"rows_kept":8,"merged":[[1,1,1,4],[2,1,2,4],[3,1,3,4],[4,1,4,3],[7,1,7,2]],"flags":["formulas_cached_only"]}
[]
[null,"表2"]
[null,"工程项目造价汇总表"]
[null,""]
[null,"工程名称：碱回收一厂1#碱炉1楼及10米平台部分区域制作聚酯砂浆面层",null,null,""]
[null,"序号","单 项 工 程 名 称","金额（元）","其中:\n安全文明施工费（元）"]
[null,"1","碱回收一厂1#碱炉1楼及10米平台部分区域制作聚酯砂浆面层","202963","1598"]
[null,"合                  计",null,"202963","1598"]

{"sheet":"表4_单位工程造价汇总表_17取费","index":2,"n_rows":19,"n_cols":4,"rows_kept":19,"merged":[[1,1,1,3],[2,1,2,3],[3,1,3,3],[4,1,4,2],[18,1,18,2]],"flags":["formulas_cached_only"]}
[]
[null,"表4"]
[null,"单位工程造价汇总表"]
[null,""]
[null,"工程名称：碱回收一厂1#碱炉1楼及10米平台部分区域制作聚酯砂浆面层_建筑工程",null,""]
[null,"序号","汇  总  内  容","金额（元）"]
[null,"1","分部分项工程费","180729"]
[null,"1.1","楼地面耐碱防腐处理","170388"]
[null,"1.2","设备基础及柱脚支墩表面防腐处理","10341"]
[null,"2","措施项目费","4750"]
[null,"2.1","总价措施项目费","1800"]
[null,"2.1.1","安全文明施工费","1598"]
[null,"2.1.2","其他总价措施费","202"]
[null,"2.2","单价措施项目费","2950"]
[null,"3","其他项目费","17484"]
[null,"3.1","暂列金额","17484"]
[null,"3.2","专业工程暂估价","0"]
[null,"3.3","总承包服务费","0"]
[null,"合计=1+2+3",null,"202963"]

{"sheet":"表5_分部分项工程量清单与计价表带定额_17取费","index":3,"n_rows":33,"n_cols":9,"rows_kept":33,"merged":[[1,1,1,8],[2,1,2,8],[3,1,3,8],[4,1,4,6],[4,7,4,8],[5,1,6,1],[5,2,6,2],[5,3,6,3],[5,4,6,4],[5,5,6,5],[5,6,6,6],[5,7,5,8],[7,2,7,8],[20,1,20,7],[21,2,21,8],[31,1,31,7],[32,1,32,7]],"flags":["formulas_cached_only"]}
[]
[null,"表5"]
[null,"分部分项工程量清单与计价表"]
[null,""]
[null,"工程名称：碱回收一厂1#碱炉1楼及10米平台部分区域制作聚酯砂浆面层_建筑工程",{"$nulls":5},""]
[null,"序号","项目编码","项目名称","项目特征描述","计量\n单位","工程量","金     额（元）"]
[{"$nulls":7},"综合单价","合价"]
[null,"一","楼地面耐碱防腐处理"]
[null,"1","011602001","混凝土地面拆除","","m3(m2)","33.6","478.06","16062.82"]
[null,"(1)","10116036","拆除混凝土地面","","m3","14.4","478.06","6884.06"]
[null,"(2)","10116036","拆除混凝土地面","","m3","19.2","478.06","9178.75"]
[null,"2","011101001","C25细石混凝土地面","","m2","420","47.37","19895.4"]
[null,"(1)","10111013换1","[C25现拌普通混凝土]找平层(在硬基层面上 50mm厚)","","m2","180","47.37","8526.6"]
[null,"(2)","10111013换1","[C25现拌普通混凝土]找平层(在硬基层面上 50mm厚)","","m2","240","47.37","11368.8"]
[null,"3","011101002","聚合物耐碱砂浆地面","","m2","420","316.74","133030.8"]
[null,"(1)","10111002换1","聚合物耐碱砂浆找平层(在混凝土 或硬基层面上 30mm厚)","","m2","180","316.74","57013.2"]
[null,"(2)","10111002换2","聚合物耐碱砂浆找平层(在混凝土 或硬基层面上 30mm厚)","","m2","240","316.74","76017.6"]
[null,"4","010103001","余方弃置","","m3","50.4","27.76","1399.1"]
[null,"(1)","10101042","人工装垃圾","","m3","50.4","11.82","595.73"]
[null,"(2)","10101084换1","自卸汽车运垃圾(载重10t以内 运距4km)","","m3","50.4","15.94","803.38"]
[null,"小   计",{"$nulls":6},"170388"]
[null,"二","设备基础及柱脚支墩表面防腐处理"]
[null,"1","011604001001","抹灰层拆除","","m2","44.07","20.8","916.66"]
[null,"(1)","10116038","拆除水泥砂浆整体面层(底层)","","m2","20.95","20.8","435.76"]
[null,"(2)","10116038","拆除水泥砂浆整体面层(10米层)","","m2","23.12","20.8","480.9"]
[null,"2","010103002001","余方弃置","","m3","1.32","27.76","36.64"]
[null,"(1)","10101042","人工装垃圾","","m3","1.32","11.82","15.6"]
[null,"(2)","10101084换2","自卸汽车运垃圾 (载重10t以内 运距 4km)","","m3","1.32","15.94","21.04"]
[null,"3","011101001001","聚合物耐碱砂浆抹面","","m2","44.07","213.02","9387.79"]
[null,"(1)","10111002换3","聚合物耐碱砂浆找平层(在混凝土 或硬基层面上 20mm厚)  底层","","m2","20.95","213.02","4462.77"]
[null,"(2)","10111002换4","聚合物耐碱砂浆找平层(在混凝土 或硬基层面上 20mm厚)  10米层","","m2","23.12","213.02","4925.02"]
[null,"小   计",{"$nulls":6},"10341"]
[null,"合   计",{"$nulls":6},"180729"]

{"sheet":"表6_总价措施项目清单与计价表_17取费","index":4,"n_rows":9,"n_cols":6,"rows_kept":9,"merged":[[1,1,1,5],[2,1,2,5],[3,1,3,5],[4,1,4,4],[8,1,8,4]],"flags":["formulas_cached_only"]}
[]
[null,"表6"]
[null,"总价措施项目清单与计价表"]
[null,""]
[null,"工程名称：碱回收一厂1#碱炉1楼及10米平台部分区域制作聚酯砂浆面层_建筑工程",{"$nulls":3},""]
[null,"序号","项目名称","计算基础(元)","费率（%）","金额（元）"]
[null,"1","安全文明施工费","183679","0.87%","1598"]
[null,"2","其他总价措施费","183679","0.11%","202.05"]
[null,"合          计",{"$nulls":3},"1800.05"]

{"sheet":"表7_单价措施项目清单与计价表_17取费","index":5,"n_rows":22,"n_cols":9,"rows_kept":22,"merged":[[1,1,1,8],[2,1,2,8],[3,1,3,8],[4,1,4,6],[4,7,4,8],[5,1,6,1],[5,2,6,2],[5,3,6,3],[5,4,6,4],[5,5,6,5],[5,6,6,6],[5,7,5,8],[7,2,7,8],[14,1,14,7],[15,2,15,8],[20,1,20,7],[21,1,21,7]],"flags":["formulas_cached_only"]}
[]
[null,"表7"]
[null,"单价措施项目清单与计价表"]
[null,""]
[null,"工程名称：碱回收一厂1#碱炉1楼及10米平台部分区域制作聚酯砂浆面层_建筑工程",{"$nulls":5},""]
[null,"序号","项目编码","项目名称","项目特征描述","计量\n单位","工程量","金     额（元）"]
[{"$nulls":7},"综合单价","合价"]
[null,"一","楼地面耐碱防腐处理"]
[null,"1","011703004","垂直运输(向下搬运垃圾)","","项","1","805.44","805.44"]
[null,"(1)","10117113","垂直运输工程(人工搬运 垃圾向下2层楼)","","m3","19.2","41.95","805.44"]
[null,"2","011703005","垂直运输(向上搬运水泥及耐碱砂浆)","","项","1","1494.3","1494.3"]
[null,"(1)","10117104","垂直运输工程(人工搬运水泥及耐碱砂浆每上2层楼)","","t","21.594","69.2","1494.3"]
[null,"3","011703006","垂直运输(向上搬运砂石)","","项","1","455.87","455.87"]
[null,"(1)","10117103","垂直运输工程(人工搬运碎石、砂土 每上2层楼)","","m3","15.401","29.6","455.87"]
[null,"小   计",{"$nulls":6},"2756"]
[null,"二","设备基础及柱脚支墩表面防腐处理"]
[null,"1","011703001001","垂直运输(向下搬运垃圾)","","项","1","38.78","38.78"]
[null,"(1)","10117113换1","人工搬运 垃圾向下2层楼","","m3","0.462","83.93","38.78"]
[null,"2","011703001002","垂直运输(向上搬运耐碱砂浆)","","项","1","155.16","155.16"]
[null,"(1)","10117104换1","人工搬运耐碱砂浆 每上2层楼","","t","1.121","138.41","155.16"]
[null,"小   计",{"$nulls":6},"194"]
[null,"合   计",{"$nulls":6},"2950"]

{"sheet":"表8_其他项目清单与计价汇总表_工程量清单_17取费","index":6,"n_rows":10,"n_cols":5,"rows_kept":10,"merged":[[1,1,1,4],[2,1,2,4],[3,1,3,4],[4,1,4,3],[9,1,9,2]],"flags":["formulas_cached_only"]}
[]
[null,"表8"]
[null,"其他项目清单与计价汇总表"]
[null,""]
[null,"工程名称：碱回收一厂1#碱炉1楼及10米平台部分区域制作聚酯砂浆面层_建筑工程",null,null,""]
[null,"序号","项目名称","金额(元)","备注"]
[null,"1","暂列金额","17484.1",""]
[null,"2","专业工程暂估价","0",""]
[null,"3","总承包服务费","",""]
[null,"合计",null,"","——"]

{"sheet":"主要材料项目与价格表_13清单_选中","index":7,"n_rows":16,"n_cols":7,"rows_kept":16,"merged":[[1,1,1,6],[2,1,2,6],[3,1,3,6],[4,1,4,4],[4,5,4,6]],"flags":["formulas_cached_only"]}
[]
[null,""]
[null,"主要材料项目与价格表"]
[null,""]
[null,"工程名称：碱回收一厂1#碱炉1楼及10米平台部分区域制作聚酯砂浆面层_建筑工程",{"$nulls":3},""]
[null,"序号","材料编码","材料名称","规格、型号等特殊要求","单位","单价(元)"]
[null,"1","04050200","碎石","Φ5-10 （细石）","m3","73.54"]
[null,"2","34110080","水","","m3","3.01"]
[null,"3","49010040","其他材料费","","元","0.92"]
[null,"4","04030150","中(粗)砂","损耗2%+膨胀1.18","m3","152.98"]
[null,"5","04010090","袋装水泥","42.5","kg","0.46"]
[null,"6","04010090","袋装水泥","42.5","kg","0.46"]
[null,"7","80010500_5","聚和物耐碱砂浆","","kg","3.20"]
[null,"8","80010500_6","聚和物耐碱砂浆","","kg","3.20"]
[null,"9","80010500_7","聚和物耐碱砂浆","","kg","3.20"]
[null,"10","80010500_8","聚和物耐碱砂浆","","kg","3.20"]