{"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,"长兴县人民医院职业健康检查场所改造工程",{"$nulls":4},"工程"]
["招标控制价"]
["招标控制价","(小写):"]
[null,"(大写):"]
[]
["招  标  人:",{"$nulls":3},"造价咨询人:"]
[null,"(单位盖章)",{"$nulls":3},"(单位资质专用章)"]
["法定代表人\n或其授权人:",{"$nulls":3},"法定代表人\n或其授权人:"]
[null,"(签字或盖章)",{"$nulls":3},"(签字或盖章)"]
["编  制  人:",{"$nulls":3},"复  核  人:"]
[null,"(造价工程师签字盖专用章)",{"$nulls":3},"(造价工程师签字盖专用章)"]
["编制时间:",{"$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:长兴县人民医院职业健康检查场所改造工程-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":43,"n_cols":12,"rows_kept":43,"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],[41,0,41,6],[42,0,42,6]],"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:长兴县人民医院职业健康检查场所改造工程-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","石膏板吊顶：\n1、双层9.5厚普通纸面石膏板专用自攻螺丝(表面防锈处理) 与龙骨固定,中距不大于 200,螺丝距板边长边不小于10,短边不小于15；\n2、C型轻钢覆面次龙骨CB60X27X0.6,中距≤300,用挂件与承载龙骨联结；\n3、C型轻钢主龙骨CB60X27X1.2,中距≤1000,用挂件与覆面次龙骨联结；\n4、膨胀螺栓固定及连接Φ8钢筋吊杆,双向中距≤1000；\n6、板缝贴胶带、点锈、开灯孔、检修孔、收口条、嵌条等费用投标单位自行考虑在报价内；\n7、清单工程量为水平投影面积\n具体做法详见设计施工图纸","m2",70]
["2","010402001001","墙面修补","干挂石材修补","m2",10]
[3,"011201001001","开门洞","900x2200，按现场尺寸，带门洞粉刷及垃圾清运；","个",3]
[4,"011407002001","木质门移位","原有木质门利用、移位","个",3]
[5,"010507007001","地面","PVC地胶板地面：\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)\n2、5mm厚高强面层自流平","m2",70]
[6,"010802003002","原门框修补","原有门框修补","樘",9]
[7,"010802003001","大理石地面修补","大理石地面修补","m2",5]
["本页小计"]
[{"$nulls":8},{"v":0,"d":"0.00"}]
[]
[]
["【表10.2.2-16】"]
["分部分项工程清单与计价表"]
["单位(专业)工程名称:长兴县人民医院职业健康检查场所改造工程-建筑",{"$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"]
[{"$nulls":8},"人工费","机械费","暂估价"]
[8,"010810002001","铝合金隔断","铝合金隔断，含两双门","m2","30"]
[9,"011208001002","墙面装饰板","1、30*50*1.2镀锌方钢龙骨；\n2、隔音棉；\n3、吸音板；","m2","160"]
[10,"01B001","踢脚线","成品木质踢脚线,70mm高","m",240]
[11,"01B002","墙面、天棚喷刷涂料","乳胶漆墙面、天棚：\n1、原有乳胶漆铲除；\n1、防霉防潮乳胶漆一底二面；\n2、满刮两道环保耐水腻子砂平；","m2",1400]
[12,"030404017007","室外绿化道路改造","1、绿化移位；\n2、道路浇筑，10㎡，100mm厚；\n3、铺设道路石，10㎡；","项",1]
[13,"01B003","所有内容拆除","1、原有砖砌体、原有天棚、原有门窗等拆除，一切不利用物品，垃圾清运，运距由投标单位自行考虑。\n2、原有不利用、给排水管道、电气管线、插座、开关、灯具、卫生洁具等拆除，垃圾外运，此项一次性包干，结算时不作调整。\n3、原有需拆除利用（包括但不限于门、窗、监控、喷淋头、空调（含铜管）等内容），利用原有，辅材乙供，拆除前由经业主确认利用内容。\n","项",1]
[14,"01B004","水、电","1、水电移位、线路新增、开关安装、灯具安装（材料由施工方提供，样式由业主选定）等所有内容","项",1]
[15,"010401005001","新增隔墙","1、轻质砖，含两面砂浆、粉刷；\n2、采用专用砂浆砌筑，与结构连接件和墙顶连接件按规范要求设置；\n3、120mm厚","m³",6]
[16,"01B005","接待吧台","1、18mm厚白色人造石台面及外侧饰面板，水松坂及仿木纹防火板内侧饰面；\n2、40*40mm镀锌方钢骨架，18mm阻燃板柜体；\n3、1.2mm厚古铜色拉丝不锈钢板踢脚，留设灯槽；\n4、石材磨边、倒角、开孔等；","m",9]
{"$rows_empty":9}
["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:长兴县人民医院职业健康检查场所改造工程-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",150]
[2]
{"$rows_empty":10}
["本页小计"]
["合计"]