{"text_format":"3","workbook":"xls","n_sheets":4,"sheets":["表10_2_2-4 招标控制价扉页","1_表10_2_2-13 【不含单列】单位(专业)工程招","1_表10_2_2-16 分部分项工程清单与计价表","1_表10_2_2-16 施工技术措施项目清单与计价表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"表10_2_2-4 招标控制价扉页","index":0,"n_rows":13,"n_cols":7,"rows_kept":13,"merged":[[0,0,0,2],[1,1,1,5],[2,0,2,6],[3,2,3,6],[4,2,4,6],[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]],"flags":["formulas_cached_only"]}
["【表10.2.2-4】"]
[null,"长兴县人民医院病房B超改造工程",{"$nulls":4},"工程"]
["招标控制价"]
["招标控制价","(小写):"]
[null,"(大写):"]
[]
["招  标  人:",{"$nulls":3},"造价咨询人:"]
[null,"\n(单位盖章)",{"$nulls":3},"\n(单位资质专用章)"]
["法定代表人\n或其授权人:",{"$nulls":3},"法定代表人\n或其授权人:"]
[null,"\n(签字或盖章)",{"$nulls":3},"\n(签字或盖章)"]
["编  制  人:",{"$nulls":3},"复  核  人:"]
[null,"\n(造价工程师签字盖专用章)",{"$nulls":3},"\n(造价工程师签字盖专用章)"]
["编制时间:",{"$nulls":3},"复核时间:"]

{"sheet":"1_表10_2_2-13 【不含单列】单位(专业)工程招","index":1,"n_rows":27,"n_cols":6,"rows_kept":27,"merged":[[0,0,0,2],[1,0,1,5],[2,0,2,2],[2,4,2,5],[3,1,3,2],[4,1,4,2],[6,1,6,2],[7,1,7,2],[9,1,9,2],[11,1,11,2],[12,1,12,2],[13,1,15,1],[16,1,16,2],[17,1,19,1],[20,1,20,2],[21,1,21,2],[22,1,23,1],[24,1,24,2],[25,1,25,2],[26,0,26,2],[28,0,28,5]],"flags":["formulas_cached_only"]}
["【表10.2.2-13】"]
["单位（专业）工程招标控制价费用表"]
["工程名称:长兴县人民医院病房B超改造工程-建筑",null,null,"标段:","第1页 共1页"]
["序号","费用名称",null,"计算公式","金额\n(元)","备注"]
["1","分部分项工程费",null,"∑(分部分项工程量×综合单价）",null,"见表10.2.2-16"]
["1.1","其中","人工费+机械费","∑分部分项（定额人工费+定额机械费）"]
["2","措施项目费",null,"（2.1+2.2）"]
["2.1","施工技术措施项目费",null,"∑(技措项目工程量×综合单价）",null,"见表10.2.2-16"]
["2.1.1","其中","人工费+机械费","∑技措项目（定额人工费+定额机械费）"]
["2.2","施工组织措施项目费",null,"(1.1+2.1.1)×5.97%",null,"见表10.2.2-20"]
["2.2.1","其中","安全文明施工基本费","(1.1+2.1.1)×5.47%",null,"见表10.2.2-20"]
["3","其他项目费",null,"（3.1+3.2+3.3+3.4）"]
["3.1","暂列金额",null,"3.1.1+3.1.2+3.1.3",null,"见表10.2.2-21"]
["3.1.1","其中","标化工地增加费","按招标文件规定额度列计",null,"见表10.2.2-22"]
["3.1.2",null,"优质工程增加费","按招标文件规定额度列计",null,"见表10.2.2-22"]
["3.1.3",null,"其他暂列金额","按招标文件规定额度列计",null,"见表10.2.2-22"]
["3.2","暂估价",null,"3.2.1+3.2.2+3.2.3",null,"见表10.2.2-21"]
["3.2.1","其中","材料（工程设备）暂估价","按招标文件规定额度列计\n(或计入综合单价)",null,"见表10.2.2-23"]
["3.2.2",null,"专业工程暂估价","按招标文件规定额度列计",null,"见表10.2.2-24"]
["3.2.3",null,"专项技术措施暂估价","按招标文件规定额度列计",null,"见表10.2.2-25"]
["3.3","计日工",null,"∑计日工(暂估数量×综合单价）",null,"见表10.2.2-21"]
["3.4","施工总承包服务费",null,"3.4.1+3.4.2",null,"见表10.2.2-21"]
["3.4.1","其中","专业发包工程管理费","∑专业发包工程（暂估金额×费率）",null,"见表10.2.2-27"]
["3.4.2",null,"甲供材料设备管理费","甲供材料暂估金额×费率+甲供设备暂估金额×费率",null,"见表10.2.2-27"]
["4","规费",null,"(1.1+2.1.1)×27.92%"]
["5","税金",null,"(1+2+3+4)×9%"]
["招标控制价合计",null,null,"1+2+3+4+5"]

{"sheet":"1_表10_2_2-16 分部分项工程清单与计价表","index":2,"n_rows":41,"n_cols":12,"rows_kept":41,"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],[13,0,13,6],[17,0,17,2],[18,0,18,11],[19,0,19,5],[19,6,19,8],[19,9,19,11],[20,0,22,0],[20,1,22,1],[20,2,22,2],[20,3,22,3],[20,4,22,4],[20,5,22,5],[20,6,20,10],[20,11,22,11],[21,6,22,6],[21,7,22,7],[21,8,21,10],[39,0,39,6],[40,0,40,6]],"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:长兴县人民医院病房B超改造工程-建筑",{"$nulls":5},"标段:",null,null,"第1页 共2页"]
["序号","项目编码","项目名称","项目特征","计量\n单位","工程量","金 额  (元)",{"$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","011302001001","吊顶天棚","1、50型轻钢龙骨+600*600*0.8硅钙板","m2",100]
["2","010402001001","墙面装饰板","12厚硅钙板基层双面\n1、6厚米色无机预涂板(结构胶粘贴)双面\n2、100(75)型轻钢龙骨@400,贯通龙骨不大于600","m2",96]
[3,"011201001001","墙面装饰板","12厚硅钙板基层单面\n1、6厚米色无机预涂板(结构胶粘贴)单面\n2、窗台阴阳角配件自行考虑","m2",100]
[4,"011407002001","塑料卷材楼地面","PVC地胶板地面：\r\n1、2厚同质透芯PVC卷材面层,专用胶粘剂粘结(基层面与地板背面同时涂胶)\r\n2、5mm厚高强面层自流平\r\n3、30厚C25细石混凝土填充兼找平层(厚度需满足建筑完成面高度)","m2",100]
[5,"010507007001","成品踢脚线","80高1.2厚镜面不锈钢板踢脚","米",102]
[6,"010802003001","木质门","1、仿木纹贝斯板饰面复合木门（含仿木纹贝斯板门套及门套基层）；\n2、洞口尺寸1200mm*2200mm；\n3、含门锁、合页 、把手、门吸等五金配件采购及安装、油漆等；","樘",4]
["本页小计"]
[{"$nulls":8},0]
[]
[]
["【表10.2.2-16】"]
["分部分项工程清单与计价表"]
["单位(专业)工程名称:长兴县人民医院病房B超改造工程-建筑",{"$nulls":5},"标段:",null,null,"第2页 共2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"]
[{"$nulls":8},"人工费","机械费","暂估价"]
[7,"01B001","消防栓移位","1.消防栓移位","项","1"]
[8,"01B002","水电安装","1、水电移位、线路新增、开关安装、灯具安装（样式由业主选定）等所有内容","项",1]
[null,null,"拆除工程"]
[9,"01B003","所有内容拆除","1、原有墙体拆除及开门洞；原有地砖；原有天棚涂料、墙面涂料；原有门窗等所有内容拆除。\n具体内容由业主选定\n2、水电、监控、消防、铜管、空调等全部按业主要求复位或移位\n3、所有拆除垃圾清运，运距由投标单位自行考虑；产生的垃圾需立即清运，灰尘立即清理","项",1]
[10,"01B004","原有墙体部分修补","1.原有墙体部分修补。","项",1]
{"$rows_empty":11}
["本页小计"]
["合计"]

{"sheet":"1_表10_2_2-16 施工技术措施项目清单与计价表","index":3,"n_rows":20,"n_cols":12,"rows_kept":20,"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],[18,0,18,6],[19,0,19,6]],"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:长兴县人民医院病房B超改造工程-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","1.内墙脚手架","m2",100]
[2,"01B005","招标代理及清单编制费","1、招标代理及清单编制费：3000元，此项费用为不可竞争费，由中标单位接到中标通知书后一次性支付给代理公司。","项","1"]
{"$rows_empty":10}
["本页小计"]
["合计"]