{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["桩基综合单价分析表"],"not_rendered":{"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"桩基综合单价分析表","index":0,"n_rows":113,"n_cols":9,"rows_kept":113,"merged":[[1,0,1,8],[2,0,2,1],[2,5,2,6],[3,1,3,2],[3,5,3,6],[4,1,4,2],[4,5,4,6],[5,1,5,2],[5,5,5,6],[6,1,6,2],[6,5,6,6],[7,1,7,2],[7,5,7,6],[8,1,8,2],[8,5,8,6],[9,1,9,2],[9,5,9,6],[10,1,10,2],[10,5,10,6],[11,1,11,2],[11,5,11,6],[12,1,12,2],[12,5,12,6],[13,1,13,2],[13,5,13,6],[14,1,14,2],[14,5,14,6],[15,1,15,2],[15,5,15,6],[16,1,16,2],[16,5,16,6],[17,1,17,2],[17,5,17,6],[18,0,18,8],[19,0,19,1],[19,5,19,6],[20,1,20,2],[20,5,20,6],[21,1,21,2],[21,5,21,6],[22,1,22,2],[22,5,22,6],[23,1,23,2],[23,5,23,6],[24,1,24,2],[24,5,24,6],[25,1,25,2],[25,5,25,6],[26,1,26,2],[26,5,26,6],[27,1,27,2],[27,5,27,6],[28,1,28,2],[28,5,28,6],[29,1,29,2],[29,5,29,6],[30,1,30,2],[30,5,30,6],[31,1,31,2],[31,5,31,6],[32,1,32,2],[32,5,32,6],[33,1,33,2],[33,5,33,6],[34,1,34,2],[34,5,34,6],[35,0,35,8],[36,0,36,1],[36,5,36,6],[37,1,37,2],[37,5,37,6],[38,1,38,2],[38,5,38,6],[39,1,39,2],[39,5,39,6],[40,1,40,2],[40,5,40,6],[41,1,41,2],[41,5,41,6],[42,1,42,2],[42,5,42,6],[43,1,43,2],[43,5,43,6],[44,1,44,2],[44,5,44,6],[45,1,45,2],[45,5,45,6],[46,1,46,2],[46,5,46,6],[47,1,47,2],[47,5,47,6],[48,1,48,2],[48,5,48,6],[49,1,49,2],[49,5,49,6],[50,1,50,2],[50,5,50,6],[51,1,51,2],[51,5,51,6],[52,0,52,8],[53,0,53,1],[53,5,53,6],[54,1,54,2],[54,5,54,6],[55,1,55,2],[55,5,55,6],[56,1,56,2],[56,5,56,6],[57,1,57,2],[57,5,57,6],[58,1,58,2],[58,5,58,6],[59,1,59,2],[59,5,59,6],[60,1,60,2],[60,5,60,6],[61,1,61,2],[61,5,61,6],[62,1,62,2],[62,5,62,6],[63,1,63,2],[63,5,63,6],[64,1,64,2],[64,5,64,6],[65,1,65,2],[65,5,65,6],[66,1,66,2],[66,5,66,6],[67,1,67,2],[67,5,67,6],[68,1,68,2],[68,5,68,6],[69,0,69,8],[70,0,70,1],[70,5,70,6],[71,1,71,2],[71,5,71,6],[72,1,72,2],[72,5,72,6],[73,1,73,2],[73,5,73,6],[74,1,74,2],[74,5,74,6],[75,1,75,2],[75,5,75,6],[76,1,76,2],[76,5,76,6],[77,1,77,2],[77,5,77,6],[78,1,78,2],[78,5,78,6],[79,1,79,2],[79,5,79,6],[80,1,80,2],[80,5,80,6],[81,1,81,2],[81,5,81,6],[82,1,82,2],[82,5,82,6],[83,1,83,2],[83,5,83,6],[84,1,84,2],[84,5,84,6],[85,1,85,2],[85,5,85,6],[86,0,86,8],[87,0,87,1],[87,5,87,6],[88,1,88,2],[88,5,88,6],[89,1,89,2],[89,5,89,6],[90,1,90,2],[90,5,90,6],[91,1,91,2],[91,5,91,6],[92,1,92,2],[92,5,92,6],[93,1,93,2],[93,5,93,6],[94,1,94,2],[94,5,94,6],[95,1,95,2],[95,5,95,6],[96,1,96,2],[96,5,96,6],[97,1,97,2],[97,5,97,6],[98,1,98,2],[98,5,98,6],[99,1,99,2],[99,5,99,6],[100,1,100,2],[100,5,100,6],[101,1,101,2],[101,5,101,6],[102,1,102,2],[102,5,102,6],[104,1,104,8],[108,1,108,8]]}
["附表"]
["                         全费用综合单价分析表                          土建分析-表1"]
["成孔灌注桩 C30商品混凝土",{"$nulls":4},"计量单位：",null,"m3",1]
["序号","成本项目费名称",null,"单位","数量","单价（元）",null,"合价（元）","备注"]
["１","材料费",{"$nulls":5},{"$f":"SUM(H6:H8)","v":{"v":0,"d":"0.00"}}]
["(1)","C30商品混凝土",null,"m3",{"$nulls":3},{"$f":"+E6*F6","v":{"v":0,"d":"0.00"}}]
["(2)",null,null,"m3",{"$nulls":3},{"v":0,"d":"0.00"}]
["(3)","其他",null,"m3",{"$nulls":3},{"v":0,"d":"0.00"}]
[]
["２","人工费",null,"元",{"$nulls":3},{"$f":"+E10*F10","v":{"v":0,"d":"0.00"}}]
[]
["３","机械使用费",null,"元",1,null,null,{"v":0,"d":"0.00"}]
["(1)"]
["(2)"]
["４","管理费（1+2+3）* %",null,"元",{"$nulls":3},{"v":0,"d":"0.00"}]
[5,"利润（1+2+3+4）* %",null,"元",{"$nulls":3},{"v":0,"d":"0.00"}]
[6,"税金（1+2+3+4+5）*  %",null,"元",{"$nulls":3},{"v":0,"d":"0.00"}]
[7,"全费用综合单价（１+２+３+４+５+６）",null,"元",{"$nulls":3},{"$f":"+H5+H10+H12+H15+H16+H17","v":{"v":0,"d":"0.00"}}]
["                         全费用综合单价分析表                          土建分析-表1"]
["成孔灌注桩 C30水下商品混凝土",{"$nulls":4},"计量单位：",null,"m3",1]
["序号","成本项目费名称",null,"单位","数量","单价（元）",null,"合价（元）","备注"]
["１","材料费",{"$nulls":5},{"$f":"SUM(H23:H25)","v":{"v":0,"d":"0.00"}}]
["(1)","C30水下商品混凝土",null,"m3",{"$nulls":3},{"$f":"+E23*F23","v":{"v":0,"d":"0.00"}}]
["(2)",null,null,"m3",{"$nulls":3},{"v":0,"d":"0.00"}]
["(3)","其他",null,"m3",{"$nulls":3},{"v":0,"d":"0.00"}]
[]
["２","人工费",null,"元",{"$nulls":3},{"$f":"+E27*F27","v":{"v":0,"d":"0.00"}}]
[]
["３","机械使用费",null,"元",1,null,null,{"v":0,"d":"0.00"}]
["(1)"]
["(2)"]
["４","管理费（1+2+3）* %",null,"元",{"$nulls":3},{"v":0,"d":"0.00"}]
[5,"利润（1+2+3+4）* %",null,"元",{"$nulls":3},{"v":0,"d":"0.00"}]
[6,"税金（1+2+3+4+5）*  %",null,"元",{"$nulls":3},{"v":0,"d":"0.00"}]
[7,"全费用综合单价（１+２+３+４+５+６）",null,"元",{"$nulls":3},{"$f":"+H22+H27+H29+H32+H33+H34","v":{"v":0,"d":"0.00"}}]
["                         全费用综合单价分析表                          土建分析-表2"]
["成孔灌注桩 C35商品混凝土",{"$nulls":4},"计量单位：",null,"m3",1]
["序号","成本项目费名称",null,"单位","数量","单价（元）",null,"合价（元）","备注"]
["１","材料费",{"$nulls":5},{"$f":"SUM(H40:H43)","v":{"v":0,"d":"0.00"}}]
["(1)","C35商品混凝土",null,"m3",{"$nulls":3},{"$f":"+E40*F40","v":{"v":0,"d":"0.00"}},{"v":0.03,"d":"3%"}]
["(2)",null,null,"千匹",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0.03,"d":"3%"}]
["(3)",null,null,"千匹",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0.03,"d":"3%"}]
["(4)","其他",null,"元",{"$nulls":3},{"v":0,"d":"0.00"}]
["２","人工费",null,"元",{"$nulls":3},{"v":0,"d":"0.00"}]
[]
["３","机械使用费",null,"元",{"$nulls":3},{"$f":"+E46*F46","v":{"v":0,"d":"0.00"}}]
["(1)"]
["(2)"]
["４","管理费（1+2+3）* %",null,"元",{"$nulls":3},{"v":0,"d":"0.00"}]
[5,"利润（1+2+3+4）* %",null,"元",{"$nulls":3},{"v":0,"d":"0.00"}]
[6,"税金（1+2+3+4+5）*  %",null,"元",{"$nulls":3},{"v":0,"d":"0.00"}]
[7,"全费用综合单价（１+２+３+４+５+６）",null,"元",{"$nulls":3},{"$f":"+H39+H44+H46+H49+H50+H51","v":{"v":0,"d":"0.00"}}]
["                         全费用综合单价分析表                          土建分析-表3"]
["声测管",{"$nulls":4},"计量单位：",null,"m",1]
["序号","成本项目费名称",null,"单位","数量","单价（元）",null,"合价（元）","备注"]
["１","材料费",{"$nulls":5},{"$f":"SUM(H57:H60)","v":{"v":0,"d":"0.00"}}]
["(1)","声测管",null,"m",{"$nulls":3},{"$f":"+E57*F57","v":{"v":0,"d":"0.00"}},{"v":0.03,"d":"3%"}]
["(2)",null,null,"千匹",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0.03,"d":"3%"}]
["(3)",{"$nulls":6},{"v":0,"d":"0.00"}]
["(4)","其他",null,"元",{"$nulls":3},{"v":0,"d":"0.00"}]
["２","人工费",null,"元",{"$nulls":3},{"v":0,"d":"0.00"}]
[]
["３","机械使用费",null,"元",{"$nulls":3},{"$f":"+E63*F63","v":{"v":0,"d":"0.00"}}]
["(1)"]
["(2)"]
["４","管理费（1+2+3）* %",null,"元",{"$nulls":3},{"v":0,"d":"0.00"}]
[5,"利润（1+2+3+4）* %",null,"元",{"$nulls":3},{"v":0,"d":"0.00"}]
[6,"税金（1+2+3+4+5）*  %",null,"元",{"$nulls":3},{"v":0,"d":"0.00"}]
[7,"全费用综合单价（１+２+３+４+５+６）",null,"元",{"$nulls":3},{"$f":"+H56+H61+H63+H66+H67+H68","v":{"v":0,"d":"0.00"}}]
["                         全费用综合单价分析表                          土建分析-表4"]
["现浇构件钢筋HPB300直径 φ10以内 制作、安装",{"$nulls":4},"计量单位：",null,"t",1]
["序号","成本项目费名称",null,"单位","数量","单价（元）",null,"合价（元）","备注"]
["１","材料费",{"$nulls":5},{"$f":"SUM(H74:H77)","v":{"v":0,"d":"0.00"}}]
["(1)","现浇构件钢筋HPB300直径 φ10以内 ",null,"t",{"$nulls":3},{"$f":"+E74*F74","v":{"v":0,"d":"0.00"}}]
["(2)",{"$nulls":6},{"v":0,"d":"0.00"}]
["(3)",null,null,"千匹",{"$nulls":3},{"v":0,"d":"0.00"}]
["(4)","其他",null,"元",{"$nulls":3},{"v":0,"d":"0.00"}]
["２","人工费",null,"元",{"$nulls":3},{"v":0,"d":"0.00"}]
[]
["３","机械使用费",null,"元",{"$nulls":3},{"$f":"+E80*F80","v":{"v":0,"d":"0.00"}}]
["(1)"]
["(2)"]
["４","管理费（1+2+3）* %",null,"元",{"$nulls":3},{"v":0,"d":"0.00"}]
[5,"利润（1+2+3+4）* %",null,"元",{"$nulls":3},{"v":0,"d":"0.00"}]
[6,"税金（1+2+3+4+5）*  %",null,"元",{"$nulls":3},{"v":0,"d":"0.00"}]
[7,"全费用综合单价（１+２+３+４+５+６）",null,"元",{"$nulls":3},{"$f":"+H73+H78+H80+H83+H84+H85","v":{"v":0,"d":"0.00"}}]
["                         全费用综合单价分析表                          土建分析-表5"]
["现浇构件钢筋HRB400E直径 ≥φ10制作、安装",{"$nulls":4},"计量单位：",null,"t",1]
["序号","成本项目费名称",null,"单位","数量","单价（元）",null,"合价（元）","备注"]
["１","材料费",{"$nulls":5},{"$f":"SUM(H91:H94)","v":{"v":0,"d":"0.00"}}]
["(1)","现浇构件钢筋HRB400E直径 ≥φ10",null,"t",{"$nulls":3},{"$f":"+E91*F91","v":{"v":0,"d":"0.00"}},{"v":0.03,"d":"3%"}]
["(2)"]
["(3)",null,null,"千匹",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0.03,"d":"3%"}]
["(4)","其他",null,"元",{"$nulls":3},{"v":0,"d":"0.00"}]
["２","人工费",null,"元",{"$nulls":3},{"v":0,"d":"0.00"}]
[]
["３","机械使用费",null,"元",{"$nulls":3},{"$f":"+E97*F97","v":{"v":0,"d":"0.00"}}]
["(1)"]
["(2)"]
["４","管理费（1+2+3）* %",null,"元",{"$nulls":3},{"v":0,"d":"0.00"}]
[5,"利润（1+2+3+4）* %",null,"元",{"$nulls":3},{"v":0,"d":"0.00"}]
[6,"税金（1+2+3+4+5）*  %",null,"元",{"$nulls":3},{"v":0,"d":"0.00"}]
[7,"全费用综合单价（１+２+３+４+５+６）",null,"元",{"$nulls":3},{"$f":"+H90+H95+H97+H100+H101+H102","v":{"v":0,"d":"0.00"}}]
[]
["备注：","1、各投标单位作单位分析时损耗均计入“数量”列，“单价”列均为不含损耗单价。同时需在“备注”列内注明主材损耗率。"]
[null,"2、“管理费”、“利润”及“税金”均应注明取费费率及计算公式。"]
[]
[]
[null,"投标单位名称及公章："]
[]
[{"$nulls":5},"授权委托人："]
[]
[{"$nulls":5},"日期："]