{"text_format":"3","workbook":"xls","n_sheets":4,"sheets":["汇总表","土建专业 ","专业工程暂估价","暂列金额"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"汇总表","index":0,"n_rows":7,"n_cols":4,"rows_kept":7,"merged":[[0,0,0,3]],"flags":["formulas_cached_only"]}
["招标控制价汇总表"]
["工程名称：原料码头设备升级改造项目消防改善工程",null,"项目编号：191057"]
["序号","项目名称","编制金额（元）","备注"]
["一","土建工程",335354.91]
["二","专业工程暂估价",{"v":20000,"d":"20000.00"}]
["三","暂列金额",{"v":50000,"d":"50000.00"}]
["四","合计",405354.91,"不含税"]

{"sheet":"土建专业 ","index":1,"n_rows":34,"n_cols":8,"rows_kept":34,"merged":[[0,0,0,7],[1,0,1,2],[1,3,1,7],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,2,7],[33,0,33,5]],"flags":["formulas_cached_only"]}
["全费用清单明细表"]
["工程名称：原料码头设备升级改造项目消防改善工程",null,null,"项目编号：191057   "]
["序号","项目名称","项目特征及工作内容","单位","工程量","不含税金额（元）"]
[{"$nulls":5},"全费用综合单价","合价","其中:暂估价"]
[1,"混凝土地面拆除","[项目特征]\n1.构件名称:混凝土地面拆除\n2.拆除构件的厚度或规格尺寸:根据现场实际\n3.构件表面的附着物种类:根据现场实际\n4.拆除方式:人工拆除\n5.场内运距:投标人依据现场实际情况自行考虑\n[工作内容]\n1.拆除\n2.控制扬尘\n3.清理\n4.场内运输","m3",{"v":4.2,"d":"4.20"},{"v":380,"d":"380.00"},{"v":1596,"d":"1596.00"}]
[2,"挖沟槽土方","[项目特征]\n1.土方类别:综合考虑\n2.开挖方式:人工开挖\n3.土方深度:综合考虑\n4.场内运距:投标人依据现场实际情况自行考虑\n[工作内容]\n1.排地表水\n2.土方开挖\n3.围护(挡土板)及拆除\n4.基底钎探\n5.场内运输","m3",14.41,{"v":63,"d":"63.00"},907.83]
[3,"挖基坑土石方","[项目特征]\n1.土石类别:综合考虑\n2.开挖方式:人工开挖\n3.土石深度:综合考虑\n4.场内运距:投标人依据现场实际情况自行考虑\n[工作内容]\n1.排地表水\n2.土石方开挖\n3.围护(挡土板)及拆除\n4.基底钎探\n5.场内运输","m3",{"v":12.6,"d":"12.60"},{"v":124,"d":"124.00"},{"v":1562.3999999999999,"d":"1562.40"}]
[4,"回填方","[项目特征]\n1.密实度要求:满足设计及规范要求\n2.填方材料品种:开挖土石方\n3.填方粒径要求:满足设计及规范要求\n4.填方来源、运距:投标人依据现场实际情况自行考虑\n[工作内容]\n1.运输\n2.回填\n3.压实","m3",7.88,{"v":39.6,"d":"39.60"},{"v":312.048,"d":"312.05"}]
[5,"余方弃置（起运1km）","[项目特征]\n1.废弃料品种:土石余方\n2.运距:起运1km\n[工作内容]\n1.余方点装料运输至弃置点","m3",19.13,{"v":31.5,"d":"31.50"},{"v":602.5949999999999,"d":"602.60"}]
[6,"余方弃置（增运1km）","[项目特征]\n1.废弃料品种:土石余方\n2.运距:增运1km\n[工作内容]\n1.运输\n2.增运工程量等于起运工程量乘以增运距离","m3",76.52,{"v":8.2,"d":"8.20"},{"v":627.4639999999999,"d":"627.46"}]
[7,"锚杆（乙供）","[项目特征]\n1.地层情况:岩层\n2.钻孔深度:3m\n3.钻孔直径:D=100\n4.杆体材料品种、规格、数量:HRB400级钢，直径25\n5.浆液种类、强度等级:M30砂浆\n[工作内容]\n1.钻孔、浆液制作、运输、压浆\n2.锚杆(锚索)制作、安装\n3.张拉锚固\n4.锚杆(锚索)施工平台搭设、拆除","m",{"v":72,"d":"72.00"},{"v":120,"d":"120.00"},{"v":8640,"d":"8640.00"}]
[8,"砖基础（乙供）","[项目特征]\n1.砖品种、规格、强度等级:烧结页岩实心砖\n2.砂浆强度等级:M7.5水泥砂浆\n3.防潮层材料种类:20厚1:2水泥砂浆防潮层掺5%防水剂\n[工作内容]\n1.砂浆制作、运输\n2.砌砖\n3.防潮层铺设\n4.材料运输","m3",3.47,{"v":640,"d":"640.00"},{"v":2220.8,"d":"2220.80"}]
[9,"空心砖墙（3.6以内）（乙供）","[项目特征]\n1.砖品种、规格、强度等级:烧结页岩空心砖\n2.墙体类型:空心砖墙（3.6以内）\n3.砂浆强度等级、配合比:M5级混合砂浆砌筑(砌体干容重10~11kN/m3,强度等级不小于5.5MP)\n[工作内容]\n1.砂浆制作、运输\n2.砌砖\n3.刮缝\n4.砖压顶砌筑\n5.材料运输","m3",71.55,{"v":590,"d":"590.00"},{"v":42214.5,"d":"42214.50"}]
[10,"空心砖墙（3.6以上）（乙供）","[项目特征]\n1.砖品种、规格、强度等级:烧结页岩空心砖\n2.墙体类型:空心砖墙（3.6以上）\n3.砂浆强度等级、配合比:M5级混合砂浆砌筑(砌体干容重10~11kN/m3,强度等级不小于5.5MP)\n[工作内容]\n1.砂浆制作、运输\n2.砌砖\n3.刮缝\n4.砖压顶砌筑\n5.材料运输","m3",11.42,{"v":660,"d":"660.00"},{"v":7537.2,"d":"7537.20"}]
[11,"零星砌砖（乙供）","[项目特征]\n1.零星砌砖名称、部位:底部三匹砖和顶部斜砌砖以及其他零星部位\n2.砖品种、规格、强度等级:烧结页岩实心砖\n3.砂浆强度等级、配合比:M5级混合砂浆砌筑\n[工作内容]\n1.砂浆制作、运输\n2.砌砖\n3.刮缝\n4.材料运输","m3",9.22,{"v":860,"d":"860.00"},{"v":7929.200000000001,"d":"7929.20"}]
[12,"垫层（乙供）","[项目特征]\n1.混凝土种类:商品砼\n2.混凝土强度等级:C15\n[工作内容]\n1.混凝土制作、运输、浇筑、振捣、养护","m3",{"v":0.6,"d":"0.60"},{"v":620,"d":"620.00"},{"v":372,"d":"372.00"}]
[13,"带形基础（乙供）","[项目特征]\n1.混凝土种类:商品砼\n2.混凝土强度等级:C25\n[工作内容]\n1.混凝土制作、运输、浇筑、振捣、养护","m3",6.37,{"v":630,"d":"630.00"},{"v":4013.1,"d":"4013.10"}]
[14,"独立基础（乙供）","[项目特征]\n1.混凝土种类:商品砼\n2.混凝土强度等级:C30\n[工作内容]\n1.混凝土制作、运输、浇筑、振捣、养护","m3",{"v":6,"d":"6.00"},{"v":640,"d":"640.00"},{"v":3840,"d":"3840.00"}]
[15,"矩形柱（乙供）","[项目特征]\n1.混凝土种类:商品砼\n2.混凝土强度等级:C30\n3.模板高度:含超高模板\n[工作内容]\n1.模板及支架(撑)制作、安装、拆除、堆放、运输及清理模内杂物、刷隔离剂等\n2.混凝土制作、运输、浇筑、振捣、养护","m3",17.11,{"v":1500,"d":"1500.00"},{"v":25665,"d":"25665.00"}]
[16,"构造柱（乙供）","[项目特征]\n1.混凝土种类:商品砼\n2.混凝土强度等级:C25\n3.模板高度:含超高模板\n[工作内容]\n1.模板及支架(撑)制作、安装、拆除、堆放、运输及清理模内杂物、刷隔离剂等\n2.混凝土制作、运输、浇筑、振捣、养护","m3",{"v":7.4,"d":"7.40"},{"v":1730,"d":"1730.00"},{"v":12802,"d":"12802.00"}]
[17,"矩形梁（乙供）","[项目特征]\n1.混凝土种类:商品砼\n2.混凝土强度等级:C30\n3.模板高度:含超高模板\n[工作内容]\n1.模板及支架(撑)制作、安装、拆除、堆放、运输及清理模内杂物、刷隔离剂等\n2.混凝土制作、运输、浇筑、振捣、养护","m3",20.07,{"v":1630,"d":"1630.00"},{"v":32714.100000000002,"d":"32714.10"}]
[18,"圈梁（乙供）","[项目特征]\n1.混凝土种类:商品砼\n2.混凝土强度等级:C25\n3.模板高度:含超高模板\n[工作内容]\n1.模板及支架(撑)制作、安装、拆除、堆放、运输及清理模内杂物、刷隔离剂等\n2.混凝土制作、运输、浇筑、振捣、养护","m3",3.74,{"v":1720,"d":"1720.00"},{"v":6432.8,"d":"6432.80"}]
[19,"直形墙（乙供）","[项目特征]\n1.混凝土种类:商品砼\n2.混凝土强度等级:C25\n3.模板高度:含超高模板\n[工作内容]\n1.模板及支架(撑)制作、安装、拆除、堆放、运输及清理模内杂物、刷隔离剂等\n2.混凝土制作、运输、浇筑、振捣、养护","m3",{"v":1.7,"d":"1.70"},{"v":2100,"d":"2100.00"},{"v":3570,"d":"3570.00"}]
[20,"现浇构件钢筋（乙供）","[项目特征]\n1.钢筋种类、规格:综合考虑\n[工作内容]\n1.钢筋制作、运输\n2.钢筋安装\n3.焊接(绑扎)","t",9.49,{"v":5050,"d":"5050.00"},{"v":47924.5,"d":"47924.50"}]
[21,"机械连接（乙供）","[项目特征]\n1.连接方式:机械连接\n2.螺纹套筒种类:详设计\n3.规格:综合考虑\n[工作内容]\n1.钢筋套丝\n2.套筒连接","个",{"v":70,"d":"70.00"},{"v":17.5,"d":"17.50"},{"v":1225,"d":"1225.00"}]
[22,"电渣压力焊（乙供）","[项目特征]\n1.钢筋规格:综合考虑\n[工作内容]\n1.电渣压力焊接","个",{"v":146,"d":"146.00"},{"v":9,"d":"9.00"},{"v":1314,"d":"1314.00"}]
[23,"植筋连接（乙供）","[项目特征]\n1.植筋胶泥种类:满足设计及规范要求\n2.植筋直径:D12\n[工作内容]\n1.钻孔及清孔\n2.灌注胶泥","个",{"v":204,"d":"204.00"},{"v":10,"d":"10.00"},{"v":2040,"d":"2040.00"}]
[24,"植筋连接（乙供）","[项目特征]\n1.植筋胶泥种类:满足设计及规范要求\n2.植筋直径:D6\n[工作内容]\n1.钻孔及清孔\n2.灌注胶泥","个",{"v":600,"d":"600.00"},{"v":6,"d":"6.00"},{"v":3600,"d":"3600.00"}]
[25,"墙面一般抹灰（乙供）","[项目特征]\n1.底层厚度、砂浆配合比:12厚1:3水泥砂浆打底，两次成活，扫毛或划出纹道\n2.面层厚度、砂浆配合比:6厚1:2水泥砂浆找平\n[工作内容]\n1.基层清理\n2.砂浆制作、运输\n3.底层抹灰\n4.抹面层\n5.抹装饰面\n6.勾分格缝","m2",1210.34,{"v":31.5,"d":"31.50"},38125.71]
[26,"墙面喷刷涂料（乙供）","[项目特征]\n1.涂料品种、喷刷遍数:外墙涂料两遍，喷甲基硅醇钠憎水剂\n[工作内容]\n1.基层清理\n2.刷、喷涂料","m2",1210.34,{"v":27.5,"d":"27.50"},33284.35]
[27,"砌块墙钢丝网加固（乙供）","[项目特征]\n1.材料品种、规格:0.8厚9X25孔铁丝网\n2.加固方式:不同材质交接处\n[工作内容]\n1.铺贴\n2.铆固","m2",273.02,{"v":14.7,"d":"14.70"},{"v":4013.3939999999993,"d":"4013.39"}]
[28,"外脚手架（乙供）","[项目特征]\n1.搭设方式:双排外架\n2.搭设高度:详设计\n3.脚手架材质:钢管脚手架\n[工作内容]\n1.场内、场外材料搬运\n2.搭、拆脚手架、斜道、上料平台\n3.安全网的铺设\n4.拆除脚手架后材料的堆放","m2",{"v":1282,"d":"1282.00"},{"v":29.4,"d":"29.40"},{"v":37690.799999999996,"d":"37690.80"}]
[29,"垂直运输（乙供）","[项目特征]\n1.建筑物建筑类型及结构形式:框架结构\n2.建筑物檐口高度、层数:详设计\n[工作内容]\n1.在施工工期内完成全部工程项目所需要的垂直运输机械台班\n2.合同工期期间垂直运输机械的修理与保养","m2",67.49,{"v":38.2,"d":"38.20"},{"v":2578.118,"d":"2578.12"}]
["合   计",{"$nulls":5},{"v":335354.9089999999,"d":"335354.91"}]

{"sheet":"专业工程暂估价","index":2,"n_rows":7,"n_cols":8,"rows_kept":7,"merged":[[0,0,0,6],[1,0,1,7],[2,0,2,6],[3,1,3,2],[3,3,3,5],[4,1,4,2],[4,3,4,5],[5,0,5,5],[6,0,6,7]],"flags":["formulas_cached_only"]}
[]
["专业工程暂估价明细表"]
["工程名称：原料码头设备升级改造项目消防改善工程",{"$nulls":6},"项目编号：191057"]
["序号","专业工程名称",null,"工程内容",null,null,"暂估金额\n（元）","备注"]
["1","挂外墙防火板",null,"[项目特征]\n1.支架材料种类、规格、中距：防火板配套支架\n2.面层材料品种、规格、颜色：防火板，耐火极限≥3小时\n[工作内容]\n1.基层清理\n2.支架制作、运输、安装\n3.挂防火板",null,null,{"v":20000,"d":"20000.00"}]
["合    计",{"$nulls":5},{"v":20000,"d":"20000.00"}]
["注： 投标人按上述专业工程暂估价计入，工程实施后按合同约定的计价原则，按实进行结算。"]

{"sheet":"暂列金额","index":3,"n_rows":6,"n_cols":9,"rows_kept":6,"merged":[[0,0,0,8],[1,0,1,3],[1,4,1,6],[1,7,1,8],[2,0,2,1],[2,2,2,4],[2,6,2,7],[3,0,3,1],[3,2,3,4],[3,6,3,7],[4,0,4,5],[4,6,4,7],[5,0,5,8]],"flags":["formulas_cached_only"]}
["暂列金额明细表"]
["工程名称：原料码头设备升级改造项目消防改善工程",{"$nulls":6},"项目编号：191057"]
["序号",null,"项目名称",null,null,"计量单位","暂定金额(元)",null,"备注"]
[1,null,"暂列金额",null,null,"项",{"v":50000,"d":"50000.00"}]
["合    计",{"$nulls":5},{"v":50000,"d":"50000.00"}]
["注： 投标人按上述暂列金额计入。"]