{"text_format":"3","workbook":"xls","n_sheets":4,"sheets":["Sheet1","Sheet2","Sheet3","Sheet4"],"not_rendered":{"external_links":1,"defined_names":4},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":56,"n_cols":11,"rows_kept":56,"merged":[[0,0,0,10],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,2,7],[2,8,2,9]],"flags":["formulas_cached_only"]}
["工程地址：人民医院老住院部五楼、六楼局部改造项目                "]
[{"$nulls":5},"      主材及辅材费",null,null,"       人工费",null,"料工合价"]
[null,"分部分项工程名称","主材及辅材   规格   型号   品牌   等级  工艺说明","单位","数量"]
[{"$nulls":5},"主材","辅材","合价","单价","合价"]
["一","五楼"]
[1,"拆除","人工费","项",{"v":1,"d":"1.0"}]
[2,"卫生间砌墙","多孔砖、水泥、黄沙","  m2",21.2]
[3,"卫生间粉墙","水泥、黄沙","  m2",42.4]
[4,"卫生间排设水电","公元PPR水管、中策电线、PVC马桶管道","间",{"v":2,"d":"2.0"}]
[5,"卫生间贴墙地砖","广东砖300*600瓷片","  m2",45.6]
[6,"卫生间灯具","LED吸顶灯","只",{"v":1,"d":"1.0"}]
[7,"做防水","做三遍","  m2",45.6]
[8,"卫生间吊顶","塑扣板吊顶","  m2",{"v":7,"d":"7.0"}]
[9,"马桶","九牧","只",{"v":1,"d":"1.0"}]
[10,"台盆（大理石台面）","九牧","套",{"v":1,"d":"1.0"}]
[11,"台盆龙头","九牧","只",{"v":1,"d":"1.0"}]
[12,"淋浴龙头","九牧","只",{"v":1,"d":"1.0"}]
[13,"卫生间门","实木复合门（含五金）","套",{"v":1,"d":"1.0"}]
[14,"石膏板隔墙","轻钢龙骨、石膏板","  m2",{"v":30.24,"d":"30.2"}]
[15,"治疗室多功能柜","石英石台面、家具板柜体门板","  m",5.3]
[16,"洗手盆（含龙头）","九牧","套",{"v":1,"d":"1.0"}]
[17,"过道门","有框玻璃门（不锈钢包边、12MM钢化玻璃）","  m2",15.6]
[18,"门禁系统",null,"套",{"v":4,"d":"4.0"}]
[null,"小计"]
["二","六楼"]
[1,"拆除","人工费","项",{"v":1,"d":"1.0"}]
[2,"卫生间砌墙","多孔砖、水泥、黄沙","  m2",21.2]
[3,"卫生间粉墙","水泥、黄沙","  m2",42.4]
[4,"卫生间排设水电","公元PPR水管、中策电线、PVC马桶管道","间",{"v":2,"d":"2.0"}]
[5,"卫生间贴墙地砖","广东砖300*600瓷片","  m2",45.6]
[6,"卫生间灯具","LED吸顶灯","只",{"v":1,"d":"1.0"}]
[7,"做防水","做三遍","  m2",45.6]
[8,"卫生间吊顶","塑扣板吊顶","  m2",{"v":7,"d":"7.0"}]
[9,"马桶","九牧","只",{"v":1,"d":"1.0"}]
[10,"台盆（大理石台面）","九牧","套",{"v":1,"d":"1.0"}]
[11,"台盆龙头","九牧","只",{"v":1,"d":"1.0"}]
[12,"淋浴龙头","九牧","只",{"v":1,"d":"1.0"}]
[13,"卫生间门","实木复合门（含五金）","套",{"v":1,"d":"1.0"}]
[14,"石膏板隔墙","轻钢龙骨、石膏板","  m2",{"v":30.24,"d":"30.2"}]
[15,"治疗室多功能柜","石英石台面、家具板柜体门板","  m",5.3]
[16,"洗手盆（含龙头）","九牧","套",{"v":1,"d":"1.0"}]
[17,"过道门","有框玻璃门（不锈钢包边、12MM钢化玻璃）","  m2",15.6]
[18,"门禁系统",null,"套",{"v":1,"d":"1.0"}]
[null,"小计"]
["三","其它"]
[1,"保洁费（甲方保洁）","人工费","项",{"v":1,"d":"1.0"}]
[2,"垃圾清理人工费","人工费","工",{"v":1,"d":"1.0"}]
[3,"材料运输费","人工费","工",{"v":1,"d":"1.0"}]
[4,"垃圾外运费","外叫车辆","车",{"v":2,"d":"2.0"}]
[null,"小计"]
[]
[null,"工程直接费"," "]
["A","施工管理费","工程造价的5%"]
["B","施工损耗费","工程造价的2%用于别墅、工装","项",{"v":1,"d":"1.0"}]
["C","税金","普通增值税发票9%","项",{"v":1,"d":"1.0"}]
[null,"合计"]

{"sheet":"Sheet2","index":1,"n_rows":8,"n_cols":12,"rows_kept":8,"merged":[[0,0,0,2],[1,0,1,11],[2,0,2,5],[2,6,2,8],[2,9,2,11],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,10],[3,11,5,11],[4,6,5,6],[4,7,5,7],[4,8,4,10]],"flags":["formulas_cached_only"]}
["【表10.2.2-16】"]
["分部分项工程清单与计价表"]
["单位(专业)工程名称:单位工程-安装",{"$nulls":5},"标段:",null,null,"第1页 共1页"]
["序号","项目编码","项目名称","项目特征","计量\n单位","工程量","金 额  (元)",{"$nulls":4},"备注"]
[{"$nulls":6},"综合单价","合价","其中"]
[{"$nulls":8},"人工费","机械费","暂估价"]
["1","030404031001","小电器","卫生间呼叫按钮","个",90]
["2","01B004","卫生间管线","电铃管线，包含开槽及修复，","间",90]

{"sheet":"Sheet3","index":2,"n_rows":26,"n_cols":12,"rows_kept":26,"merged":[[0,0,0,2],[1,0,1,11],[2,0,2,5],[2,6,2,8],[2,9,2,11],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,10],[3,11,5,11],[4,6,5,6],[4,7,5,7],[4,8,4,10],[11,0,11,6],[15,0,15,2],[16,0,16,11],[17,0,17,5],[17,6,17,8],[17,9,17,11],[18,0,20,0],[18,1,20,1],[18,2,20,2],[18,3,20,3],[18,4,20,4],[18,5,20,5],[18,6,18,10],[18,11,20,11],[19,6,20,6],[19,7,20,7],[19,8,19,10],[25,0,25,6]],"flags":["formulas_cached_only"]}
["【表10.2.2-16】"]
["分部分项工程清单与计价表"]
["单位(专业)工程名称:单位工程-建筑",{"$nulls":5},"标段:",null,null,"第1页 共3页"]
["序号","项目编码","项目名称","项目特征","计量\n单位","工程量","金 额  (元)",{"$nulls":4},"备注"]
[{"$nulls":6},"综合单价","合价","其中"]
[{"$nulls":8},"人工费","机械费","暂估价"]
[null,null,"走廊"]
["1","011407001001","墙面喷刷涂料","1、原墙面处理；\n2、乳胶漆两遍(健康环保专用涂料)；\n3、墙面装饰物保护性拆除，待施工完毕重新安装，恢复原样；\n4、部分空鼓处铲除原涂料，并批腻子两遍；\n4、垃圾清理及外运，运距自行考虑；\n5、具体满足业主使用需求。","m2",1213]
["2","01B001","天棚清理","1、天棚清理，包含拆除及重新安装；\n2、垃圾清理及外运，运距自行考虑；\n3、具体满足业主使用需求。","m2",907]
[null,null,"四人病房"]
["3","011407001002","墙面喷刷涂料","1、原墙面处理；\n2、乳胶漆两遍(健康环保专用涂料)；\n3、墙面装饰物保护性拆除，待施工完毕重新安装，恢复原样（部分墙面需铲除原墙纸）；\n4、部分空鼓处铲除原涂料，并批腻子两遍\n5、垃圾清理及外运，运距自行考虑；\n6、具体满足业主使用需求。","m2",1650]
["本页小计"]
[]
[]
[]
["【表10.2.2-16】"]
["分部分项工程清单与计价表"]
["单位(专业)工程名称:单位工程-建筑",{"$nulls":5},"标段:",null,null,"第2页 共3页"]
["序号","项目编码","项目名称","项目特征","计量\n单位","工程量","金 额  (元)",{"$nulls":4},"备注"]
[{"$nulls":6},"综合单价","合价","其中"]
[{"$nulls":8},"人工费","机械费","暂估价"]
["4","011407002001","天棚喷刷涂料","1、原天棚处理；\n2、乳胶漆两遍(健康环保专用涂料)；\n3、天棚装饰物保护性拆除，待施工完毕重新安装，恢复原样；\n4、部分空鼓处铲除原涂料，并批腻子两遍；\n5、垃圾清理及外运，运距自行考虑；\n6、具体满足业主使用需求。","m2",820]
[null,null,"二人病房"]
["5","011407001003","墙面喷刷涂料","1、原墙面处理；\n2、乳胶漆两遍(健康环保专用涂料)；\n3、墙面装饰物保护性拆除，待施工完毕重新安装，恢复原样（部分墙面需铲除原墙纸）；\n4、部分空鼓处铲除原涂料，并批腻子两遍；\n5、垃圾清理及外运，运距自行考虑；\n6、具体满足业主使用需求。","m2",1700]
["6","011407002002","天棚喷刷涂料","1、原天棚处理；\n2、乳胶漆两遍(健康环保专用涂料)；\n3、天棚装饰物保护性拆除，待施工完毕重新安装，恢复原样；\n4、部分空鼓处铲除原涂料，并批腻子两遍；\n5、垃圾清理及外运，运距自行考虑；\n6、具体满足业主使用需求。","m2",895]
["本页小计"]

{"sheet":"Sheet4","index":3,"n_rows":7,"n_cols":12,"rows_kept":7,"merged":[[0,0,0,2],[1,0,1,11],[2,0,2,5],[2,6,2,8],[2,9,2,11],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,10],[3,11,5,11],[4,6,5,6],[4,7,5,7],[4,8,4,10]],"flags":["formulas_cached_only"]}
["【表10.2.2-16】"]
["施工技术措施项目清单与计价表"]
["单位(专业)工程名称:单位工程-建筑",{"$nulls":5},"标段:",null,null,"第1页 共1页"]
["序号","项目编码","项目名称","项目特征","计量\n单位","工程量","金 额  (元)",{"$nulls":4},"备注"]
[{"$nulls":6},"综合单价","合价","其中"]
[{"$nulls":8},"人工费","机械费","暂估价"]
["1","011701003001","里脚手架","装饰所需全部脚手架费用，此项一次性包干，结算不予调整","项","1"]