{"text_format":"3","workbook":"xls","n_sheets":7,"sheets":["E14 单位工程招标控制价汇总表","E183 分部分项工程项目清单与措施项目清单计价表（分部+子目）","E20 总价措施项目清单计费表","E21 绿色施工安全防护措施项目费计价表（招投标）","E23 其他项目清单与计价汇总表","E24 暂列金额明细表","E40 人工、材料、机械汇总表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"E14 单位工程招标控制价汇总表","index":0,"n_rows":28,"n_cols":6,"rows_kept":28,"merged":[[0,0,0,5],[1,0,1,4],[26,0,26,1]],"flags":["formulas_cached_only"]}
["E.14：单位工程招标控制价汇总表","","","","",""]
["工程名称：精神科1、2、3病室病房壁柜维修改造 标段：","","","","","第1页 共1页"]
["序号","工程内容","计费基础说明","费率 %","金额","其中：\n暂估价(元)"]
["一","分部分项工程费","分部分项费用合计","",85960.38,{"v":0,"d":"0.00"}]
["1","直接费","","",{"v":78693.4,"d":"78693.40"},{"v":0,"d":"0.00"}]
["1.1","人工费","","",27766.12,{"v":0,"d":"0.00"}]
["1.2","材料费","","",47284.85,{"v":0,"d":"0.00"}]
["1.2.1","其中:工程设备费/其他","（详见附录C说明第2条规定计算）","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["1.3","机械费","","",3642.43,{"v":0,"d":"0.00"}]
["2","管理费","","6.8",3860.48,{"v":0,"d":"0.00"}]
["3","其他管理费","（按附录C说明第2条规定计算）","2",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["4","利润","","6",3406.45,{"v":0,"d":"0.00"}]
["二","措施项目费","1+2+3","",2175.69,{"v":0,"d":"0.00"}]
["1","单价措施项目费","单价措施项目费合计","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["1.1","直接费","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["1.1.1","人工费","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["1.1.2","材料费","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["1.1.3","机械费","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["1.2","管理费","","6.8",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["1.3","利润","","6",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2","总价措施项目费","（按E.20总价措施项目计价表计算）","",137.54,{"v":0,"d":"0.00"}]
["3","绿色施工安全防护措施项目费","（按E.21绿色施工安全防护措施费计价表计算）","3.59",2038.15,{"v":0,"d":"0.00"}]
["3.1","其中安全生产费","（按E.21绿色施工安全防护措施费计价表计算）","3.29",1867.83,{"v":0,"d":"0.00"}]
["三","其他项目费","（按E.23其他项目计价汇总表计算）","",528.82,{"v":0,"d":"0.00"}]
["四","税前造价","一+二+三","",88664.89,{"v":0,"d":"0.00"}]
["五","销项税额","四","9",7979.84,{"v":0,"d":"0.00"}]
["单位工程建安造价","","四+五",{"v":0,"d":"0.00"},96644.73,{"v":0,"d":"0.00"}]
["","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"E183 分部分项工程项目清单与措施项目清单计价表（分部+子目）","index":1,"n_rows":34,"n_cols":11,"rows_kept":34,"merged":[[0,0,0,8],[1,0,1,6],[1,7,1,8],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,2,8],[5,3,6,3],[7,3,8,3],[9,3,10,3],[11,3,12,3],[13,3,14,3],[16,1,16,6],[17,1,17,6],[18,0,18,8],[19,0,19,8],[20,3,20,5],[20,6,20,8],[21,3,21,5],[21,6,21,8],[22,0,22,8],[23,0,23,6],[23,7,23,8],[24,0,25,0],[24,1,25,1],[24,2,25,2],[24,3,25,3],[24,4,25,4],[24,5,25,5],[24,6,24,8],[27,1,27,6],[28,1,28,6],[29,1,29,6],[30,0,30,8],[31,0,31,8],[32,3,32,5],[32,6,32,8],[33,3,33,5],[33,6,33,8]],"flags":["formulas_cached_only"]}
["E.18：分部分项工程项目清单与措施项目清单计价表","","","","","","","","","",""]
["工程名称：精神科1、2、3病室病房壁柜维修改造  标段：","","","","","","","第1页  共2页","","",""]
["序号","项目编码","项 目 名 称","项 目 特 征 描 述","计量\r\n单位","工程量","金额(元)","","","",""]
["","","","","","","综合单价","合  价","其中：\n暂估价","",""]
["","","分部分项工程费","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},85960.38,{"v":0,"d":"0.00"},"",""]
["1","011603001001","木构件拆除","1.构件名称:木质壁柜;\r\n2.拆除构件的厚度或规格尺寸:现场量尺确定;\r\n3.垃圾外运:运距15kM;","m2",{"v":185,"d":"185.00"},7.15,1322.75,{"v":0,"d":"0.00"},"1322.75",""]
["1.1","01-01084","筒子板","","10m2",{"v":18.5,"d":"18.50"},{"v":71.5,"d":"71.50"},1322.75,{"v":0,"d":"0.00"},"",""]
["2","011614002001","柜体拆除","1.柜体材质:木质壁柜;\r\n2.柜体尺寸：长、宽、高:现场测量;","个",{"v":35,"d":"35.00"},12.69,444.15,{"v":0,"d":"0.00"},"444.15",""]
["2.1","N1-160","隔断拆除 壁橱、橱柜拆除","","10m2",{"v":6.3,"d":"6.30"},{"v":70.5,"d":"70.50"},444.15,{"v":0,"d":"0.00"},"",""]
["3","010103002001","垃圾弃置","1.废弃料品种:建筑垃圾;\r\n2.运距:15km;","m3",{"v":74.4,"d":"74.40"},90.66,{"v":6745.1,"d":"6745.10"},{"v":0,"d":"0.00"},"6745.1",""]
["3.1","N1-178 + N1-179换","建筑垃圾运输 建筑垃圾外运 运距1000m以内~实际运距(m):1500","","10m3",7.44,906.57,6744.88,{"v":0,"d":"0.00"},"",""]
["4","011501008001","木壁柜","1.台柜规格:1.5*1.8*0.8;\r\n2.材料种类、规格:免漆板;\r\n3.五金种类、规格:碰珠、合页;","个",{"v":29,"d":"29.00"},1715.77,49757.33,{"v":0,"d":"0.00"},"49757.33",""]
["4.1","A16-112换","柜类制作安装 嵌入式木壁柜~ 换:免漆板~ 换:细木工板 18mm~ 换:普通胶合板 9mm","","100㎡",0.783,63547.13,{"v":49757.4,"d":"49757.40"},{"v":0,"d":"0.00"},"",""]
["5","011501008002","木壁柜","1.台柜规格:木质壁柜;\r\n2.材料种类、规格:更换面板;\r\n3.五金种类、规格:碰珠;","m",{"v":35,"d":"35.00"},714.03,24991.05,{"v":0,"d":"0.00"},"24991.05",""]
["5.1","A16-112换","柜类制作安装 嵌入式木壁柜~ 换:木拉手~ 换:免漆板~ 换:红榉木夹板~ 换:细木工板 18mm~ 换:榉木封边/直板/倒圆线 25×5","","100㎡",0.63,39668.44,24991.12,{"v":0,"d":"0.00"},"",""]
["6","011501008003","木壁柜","1.更换五金、轨道","个",{"v":45,"d":"45.00"},{"v":60,"d":"60.00"},{"v":2700,"d":"2700.00"},{"v":0,"d":"0.00"},"2700",""]
["","本页合计","","","","","",85960.38,{"v":0,"d":"0.00"},"",""]
["","","","","","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",""]
["注：1.本表工程量清单项目综合的消耗量标准与E.19综合单价分析表综合的内容应相同；2.此表用于竣工结算时无暂估价栏。","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","","","","","",""]
["","","","","","","","","","",""]
["","","","投标人:","","","(盖章)","","","",""]
["","","","法定代表人或委托代理人:","","","(签章或盖章)","","","",""]
["E.18：分部分项工程项目清单与措施项目清单计价表","","","","","","","","","",""]
["工程名称：精神科1、2、3病室病房壁柜维修改造  标段：","","","","","","","第2页  共2页","","",""]
["序号","项目编码","项 目 名 称","项 目 特 征 描 述","计量\r\n单位","工程量","金额(元)","","","",""]
["","","","","","","综合单价","合  价","其中：\n暂估价","",""]
["6.1","BC00001","更换五金","","个",{"v":45,"d":"45.00"},{"v":60,"d":"60.00"},{"v":2700,"d":"2700.00"},{"v":0,"d":"0.00"},"",""]
["","","","","","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",""]
["","本页合计","","","","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",""]
["","合    计","","","","","",85960.38,{"v":0,"d":"0.00"},"",""]
["注：1.本表工程量清单项目综合的消耗量标准与E.19综合单价分析表综合的内容应相同；2.此表用于竣工结算时无暂估价栏。","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","","","","","",""]
["","","","","","","","","","",""]
["","","","投标人:","","","(盖章)","","","",""]
["","","","法定代表人或委托代理人:","","","(签章或盖章)","","","",""]

{"sheet":"E20 总价措施项目清单计费表","index":2,"n_rows":11,"n_cols":8,"rows_kept":11,"merged":[[0,0,0,7],[1,0,1,5],[1,6,1,7],[2,3,2,4],[3,3,3,4],[4,0,4,5],[5,0,5,7],[7,4,7,5],[7,6,7,7],[8,4,8,5],[8,6,8,7],[9,4,9,5],[9,6,9,7],[10,4,10,5],[10,6,10,7]],"flags":["formulas_cached_only"]}
["E.20： 总价措施项目清单计费表","","","","","","",""]
["工程名称：精神科1、2、3病室病房壁柜维修改造  标段：","","","","","","第1页  共1页",""]
["序号","项目编号","项目名称","计算基础","","费  率(%)","金  额(元)","备注"]
["1","011707005001","冬雨季施工增加费","分部分项工程费+单价措施费","","0.16",137.54,""]
[{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},137.54,""]
["注：按施工方案计算的措施费,若无“计算基础”和“费率”的数值，也可只填“金额”数值，但应在备注栏说明施工方案出处或计算方法。","","","","","","",""]
["","","","","","","",""]
["","","","","投标人:","","(盖章)",""]
["","","","","法定代表人或委托代理人:","","(签章或盖章)",""]
["","","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"(签字并盖造价工程师执业专业章)",""]
["","","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",""]

{"sheet":"E21 绿色施工安全防护措施项目费计价表（招投标）","index":3,"n_rows":31,"n_cols":6,"rows_kept":31,"merged":[[0,0,0,5],[1,0,1,4]],"flags":["formulas_cached_only"]}
["E.21：绿色施工安全防护措施项目费计价表（招投标）","","","","",""]
["工程名称:精神科1、2、3病室病房壁柜维修改造  标段:","","","","","第1页 共1页"]
["序号","工程内容","计费基数","费率(%)","金额\n（元）","备注"]
["一","绿色施工安全防护措施项目费","基期直接费","3.59",2038.15,"按附录C说明及表4相应总费率标准计算"]
["其中：","安全生产费","基期直接费","3.29",1867.83,"按附录C说明及表4相应总费率标准计算"]
["","","","",{"v":0,"d":"0.00"},""]
["","","","",{"v":0,"d":"0.00"},""]
["","","","",{"v":0,"d":"0.00"},""]
["","","","",{"v":0,"d":"0.00"},""]
["","","","",{"v":0,"d":"0.00"},""]
["","","","",{"v":0,"d":"0.00"},""]
["","","","",{"v":0,"d":"0.00"},""]
["","","","",{"v":0,"d":"0.00"},""]
["","","","",{"v":0,"d":"0.00"},""]
["","","","",{"v":0,"d":"0.00"},""]
["","","","",{"v":0,"d":"0.00"},""]
["","","","",{"v":0,"d":"0.00"},""]
["","","","",{"v":0,"d":"0.00"},""]
["","","","",{"v":0,"d":"0.00"},""]
["","","","",{"v":0,"d":"0.00"},""]
["","","","",{"v":0,"d":"0.00"},""]
["","","","",{"v":0,"d":"0.00"},""]
["","","","",{"v":0,"d":"0.00"},""]
["","","","",{"v":0,"d":"0.00"},""]
["","","","",{"v":0,"d":"0.00"},""]
["","","","",{"v":0,"d":"0.00"},""]
["","","","",{"v":0,"d":"0.00"},""]
["","","","",{"v":0,"d":"0.00"},""]
["","","","",{"v":0,"d":"0.00"},""]
["","","","",{"v":0,"d":"0.00"},""]
["","","","",{"v":0,"d":"0.00"},""]

{"sheet":"E23 其他项目清单与计价汇总表","index":4,"n_rows":22,"n_cols":6,"rows_kept":22,"merged":[[0,0,0,5],[1,0,1,4],[14,2,14,3],[16,0,16,5],[17,0,17,3],[18,1,18,3],[18,4,18,5],[19,1,19,3],[19,4,19,5],[20,1,20,3],[20,4,20,5],[21,1,21,3],[21,4,21,5]],"flags":["formulas_cached_only"]}
["E.23：其他项目清单与计价汇总表","","","","",""]
["工程名称：精神科1、2、3病室病房壁柜维修改造 标段：","","","","","第1页 共1页"]
["序号","项目名称","计费基础/单价","费率/数量","合计金额(元)","备注"]
["1","暂列金额","","",{"v":0,"d":"0.00"},"明细详见E.24表"]
["2","暂估价","","",{"v":0,"d":"0.00"},""]
["2.1","材料（工程设备）暂估价","","",{"v":0,"d":"0.00"},"明细详见E.25表"]
["2.2","专业工程暂估价","","",{"v":0,"d":"0.00"},"明细详见E.26表"]
["2.3","分部分项工程暂估价","","",{"v":0,"d":"0.00"},"按招标文件规定或合同约定明细详见E.26表"]
["3","计日工","","",{"v":0,"d":"0.00"},"明细详见E.27表"]
["4","总承包服务费","","",{"v":0,"d":"0.00"},"明细详见E.28表"]
["5","优质工程增加费","","",{"v":0,"d":"0.00"},"明细详见E.29表"]
["6","安全责任险、环境保护税","","0.6",528.82,"明细详见E.29表"]
["7","提前竣工措施增加费","","",{"v":0,"d":"0.00"},"明细详见E.29表"]
["8","索赔签证","","",{"v":0,"d":"0.00"},"明细详见E.30表"]
["9","其他项目费合计",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},528.82,{"v":0,"d":"0.00"}]
["","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"",{"v":0,"d":"0.00"}]
["注：材料暂估单价进入清单项目综合单价，此处不汇总。","","","","",""]
["","","","","",""]
["","投标人:","","","(盖章)",""]
["","法定代表人或委托代理人:","","","(签章或盖章)",""]
["","注册造价工程师:","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["","编制时间:","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"E24 暂列金额明细表","index":5,"n_rows":15,"n_cols":6,"rows_kept":15,"merged":[[0,0,0,5],[1,0,1,4],[2,2,2,3],[3,2,3,3],[4,2,4,3],[5,2,5,3],[6,2,6,3],[7,2,7,3],[8,2,8,3],[9,2,9,3],[10,2,10,3],[11,2,11,3],[12,0,12,1],[13,0,13,5]],"flags":["formulas_cached_only"]}
["E.24：暂列金额明细表","","","","",""]
["工程名称：精神科1、2、3病室病房壁柜维修改造  标段：","","","","","第1页 共1页"]
["序号","项 目 名 称","计量单位","","暂定金额(元)","备注"]
["1","不可预见费","元","",{"v":0,"d":"0.00"},""]
["2","检验试验费","元","",{"v":0,"d":"0.00"},""]
["3","","","",{"v":0,"d":"0.00"},""]
["4","","","",{"v":0,"d":"0.00"},""]
["5","","","",{"v":0,"d":"0.00"},""]
["6","","","",{"v":0,"d":"0.00"},""]
["7","","","",{"v":0,"d":"0.00"},""]
["8","","","",{"v":0,"d":"0.00"},""]
["","","","",{"v":0,"d":"0.00"},""]
["合计","","","",{"v":0,"d":"0.00"},""]
["注：此表由招标人填写,如不能详列，也可只列暂定金额总额，投标人应将上述暂列金额计入投标总价中。","","","",{"v":0,"d":"0.00"},""]
["","","","","",""]

{"sheet":"E40 人工、材料、机械汇总表","index":6,"n_rows":28,"n_cols":9,"rows_kept":28,"merged":[[0,0,0,8],[1,0,1,6],[1,7,1,8],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,0,21,8],[23,3,23,5],[23,6,23,8],[24,3,24,5],[24,6,24,8],[25,3,25,5],[25,6,25,8],[26,3,26,5],[26,6,26,8]],"flags":["formulas_cached_only"]}
["E.40：人工、材料、机械汇总表","","","","","","","",""]
["工程名称：精神科1、2、3病室病房壁柜维修改造 标段：","","","","","","","第1页、共1页",""]
["序号","编码","名称(材料、机械规格型号)","单位","数量","单价\n(元)","","合价(元)","备注"]
["1","XS100002","综合人工 ","工日",8.88,{"v":140,"d":"140.00"},{"v":0,"d":"0.00"},{"v":1243.2,"d":"1243.20"},""]
["2","H00001","人工费 ","元",25847.917,{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},25847.92,""]
["3","RGFBC","人工费补差 ","元",{"v":675,"d":"675.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":675,"d":"675.00"},""]
["4","03030500002","木拉手 ","个",102.385,8.85,{"v":0,"d":"0.00"},906.11,""]
["5","03030900001","折页 40mm ","块",461.924,1.75,{"v":0,"d":"0.00"},808.37,""]
["6","03210100027","射钉 (枪钉) ","盒",142.035,10.53,{"v":0,"d":"0.00"},1495.63,""]
["7","03210100033","铁钉 ","kg",31.708,{"v":6.5,"d":"6.50"},{"v":0,"d":"0.00"},{"v":206.1,"d":"206.10"},""]
["8","05050100005~1","免漆板 ","m2",290.027,{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},14501.35,""]
["9","05050100012~1","免漆板 ","m2",473.684,{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":23684.2,"d":"23684.20"},""]
["10","12010500001","榉木封边/直板/倒圆线 25×5 ","m",{"v":686.3,"d":"686.30"},3.06,{"v":0,"d":"0.00"},2100.08,""]
["11","88010500001","其他材料费 ","元",1558.053,{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},1558.05,""]
["12","CLFBC","材料费补差 ","元",{"v":2025,"d":"2025.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":2025,"d":"2025.00"},""]
["13","J4-11","自卸汽车 装载质量(t) 5 中型","台班",3.318,663.84,{"v":0,"d":"0.00"},2202.62,""]
["14","J7-12","木工圆锯机 直径(mm) 500 小型","台班",25.625,28.49,{"v":0,"d":"0.00"},730.06,""]
["15","J10-4","电动空气压缩机 排气量(m3/min) 0.3 小型","台班",21.195,33.48,{"v":0,"d":"0.00"},709.61,""]
["","","","元",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["","本页小计","","元","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},78693.29,""]
["","合    计","","元","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},78693.29,""]
["注：招标控制价、投标报价、竣工结算通用表。","","","","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},""]
["","","","","","","","",""]
["","","","投标人:","","","(盖章)",{"v":0,"d":"0.00"},""]
["","","","法定代表人或委托代理人:","","","(签章或盖章)","",""]
["","","","注册造价工程师:","","","(签字并盖造价工程师执业专业章)","",""]
["","",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"","","","",""]
["","","","","","","","",""]