XLS《概况》

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, ,,

,,

, "某住宅楼工程造价指标分析" "表2:建筑工程造价分析表建筑面积:14462.16O结算期:2017.5.25" "费?用",,

"造价",,

"人工费","人工费","材料费","材料费","机械费","机械费","措施费","措施费","规费","规费","企业管理费","企业管理费","利润","利润","税金","税金" "项目单位",,

"元","元/m2",,

"元/m2",,

"元/m2",,

"元/m2",,

"元/m2",,

"元/m2",,

"元/m2",,

"元/m2",,

"元/m2" "总计(a+b)",,

"32408556.33","2240.90125" "建筑工程(1)",,

"18900853.13","1306.91",,

"123.520078125",,

"666.580625",,

"17.210009765625",,

"320.97",,

"71.6600390625",,

"40.18001953125",,

"24.91001953125",,

"41.8900390625",,

"装饰工程(2)",,

"6270227.28","433.5603125",,

"66.7300390625",,

"268.02015625",,

"2.87000244140625",,

"13.720009765625",,

"28.26001953125",,

"29.42001953125",,

"9.6100048828125",,

"14.930009765625",,

"安装工程(3)",,

"4446303.84","307.44015625",,

"79.1100390625",,

"145.84",,

"8.3200048828125",,

"0",,

"20.61001953125",,

"27.60001953125",,

"15.870009765625",,

"10.0900048828125",,

"a、总包小计(1)+(2)+(3)",,

"29617384.25","2047.91","0","269.36","0","1080.44","0","28.4","0","334.69","0","99.92","0","97.2","0","50.39","0","66.91",,

"专业分包工程","门","429606.18","29.70001953125" ,"窗","1173188.39","81.1200390625" ,"电梯","292000","20.19" ,"消防报警、通风","896377.51","61.9800390625" ,"b、小计","2791172.08","192.99"