{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["编制清单","编制依据"],"not_rendered":{"images":5},"read":"whole","date_system":"1900"}

{"sheet":"编制清单","index":0,"n_rows":140,"n_cols":22,"rows_kept":140,"merged":[[0,0,0,2],[0,3,0,21],[1,0,1,21],[2,0,2,2],[2,3,2,16],[2,17,2,21],[3,0,3,2],[3,3,3,16],[3,17,3,21],[4,0,4,2],[4,3,4,16],[4,17,4,21],[5,0,5,2],[5,3,5,16],[5,17,5,21],[6,0,6,2],[6,3,6,16],[6,17,6,21],[7,0,7,2],[7,3,7,16],[7,17,7,21],[8,0,8,2],[8,3,8,16],[8,17,8,21],[9,0,9,2],[9,3,9,16],[9,17,9,21],[10,0,10,2],[10,3,10,16],[10,17,10,21],[11,0,11,2],[11,3,11,16],[11,17,11,21],[12,0,12,2],[12,3,12,16],[12,17,12,21],[13,0,13,2],[13,3,13,16],[13,17,13,21],[14,0,14,2],[14,3,14,16],[14,17,14,21],[15,0,15,2],[15,3,15,16],[15,17,15,21],[16,0,16,16],[16,17,16,21],[17,0,17,21],[18,0,18,2],[18,3,18,21],[19,0,19,21],[20,0,20,1],[20,2,20,6],[20,7,20,14],[20,15,20,17],[20,18,20,21],[21,0,21,1],[21,2,21,6],[21,7,21,14],[21,15,21,17],[21,18,21,21],[22,0,22,1],[22,2,22,6],[22,7,22,14],[22,15,22,17],[22,18,22,21],[23,0,23,1],[23,2,23,6],[23,7,23,14],[23,15,23,17],[23,18,23,21],[24,0,24,1],[24,2,24,6],[24,7,24,14],[24,15,24,17],[24,18,24,21],[25,0,25,1],[25,2,25,6],[25,7,25,14],[25,15,25,17],[25,18,25,21],[26,0,26,1],[26,2,26,6],[26,7,26,14],[26,15,26,17],[26,18,26,21],[27,0,27,1],[27,2,27,6],[27,7,27,14],[27,15,27,17],[27,18,27,21],[28,0,28,1],[28,2,28,6],[28,7,28,14],[28,15,28,17],[28,18,28,21],[29,0,29,1],[29,2,29,6],[29,7,29,14],[29,15,29,17],[29,18,29,21],[30,0,30,1],[30,2,30,6],[30,7,30,14],[30,15,30,17],[30,18,30,21],[31,0,31,1],[31,2,31,6],[31,7,31,14],[31,15,31,17],[31,18,31,21],[32,0,32,1],[32,2,32,6],[32,7,32,14],[32,15,32,17],[32,18,32,21],[33,0,33,1],[33,2,33,6],[33,7,33,14],[33,15,33,17],[33,18,33,21],[34,0,34,1],[34,2,34,6],[34,7,34,14],[34,15,34,17],[34,18,34,21],[35,0,35,1],[35,2,35,6],[35,7,35,14],[35,15,35,17],[35,18,35,21],[36,0,36,1],[36,2,36,6],[36,7,36,14],[36,15,36,17],[36,18,36,21],[37,0,37,1],[37,2,37,6],[37,7,37,14],[37,15,37,17],[37,18,37,21],[38,0,38,1],[38,2,38,6],[38,7,38,14],[38,15,38,17],[38,18,38,21],[39,0,39,1],[39,2,39,6],[39,7,39,14],[39,15,39,17],[39,18,39,21],[40,0,40,21],[41,0,41,21],[42,0,42,2],[42,3,42,21],[43,0,43,21],[44,0,45,0],[44,1,45,3],[44,4,45,5],[44,6,45,10],[44,11,45,11],[44,12,45,15],[44,16,44,21],[45,16,45,19],[45,20,45,21],[46,1,46,3],[46,4,46,5],[46,6,46,10],[46,12,46,15],[46,16,46,19],[46,20,46,21],[47,1,47,3],[47,4,47,5],[47,6,47,10],[47,12,47,15],[47,16,47,19],[47,20,47,21],[48,1,48,3],[48,4,48,5],[48,6,48,10],[48,12,48,15],[48,16,48,19],[48,20,48,21],[49,0,49,21],[50,0,50,2],[50,3,50,21],[51,0,51,21],[52,1,52,5],[52,6,52,9],[52,10,52,13],[52,14,52,17],[52,18,52,21],[53,1,53,5],[53,6,53,9],[53,10,53,13],[53,14,53,17],[53,18,53,21],[54,1,54,5],[54,6,54,9],[54,10,54,13],[54,14,54,17],[54,18,54,21],[55,1,55,5],[55,6,55,9],[55,10,55,13],[55,14,55,17],[55,18,55,21],[56,1,56,5],[56,6,56,9],[56,10,56,13],[56,14,56,17],[56,18,56,21],[57,1,57,5],[57,6,57,9],[57,10,57,13],[57,14,57,17],[57,18,57,21],[58,1,58,5],[58,6,58,9],[58,10,58,13],[58,14,58,17],[58,18,58,21],[59,1,59,4],[59,5,59,21],[60,0,60,21],[61,1,61,4],[61,5,61,8],[61,9,61,14],[61,15,61,18],[61,19,61,21],[62,1,62,4],[62,5,62,8],[62,9,62,14],[62,15,62,18],[62,19,62,21],[63,1,63,4],[63,5,63,8],[63,9,63,14],[63,15,63,18],[63,19,63,21],[64,1,64,2],[64,3,64,21],[65,0,65,21],[66,1,66,3],[66,4,66,7],[66,8,66,10],[66,11,66,12],[66,13,66,16],[66,17,66,20],[67,1,67,3],[67,4,67,7],[67,8,67,10],[67,11,67,12],[67,13,67,16],[67,17,67,20],[68,1,68,3],[68,4,68,7],[68,8,68,10],[68,11,68,12],[68,13,68,16],[68,17,68,20],[69,0,69,21],[70,0,70,4],[70,5,70,21],[71,0,71,21],[72,0,72,1],[72,2,72,6],[72,7,72,14],[72,15,72,17],[72,18,72,21],[73,0,73,1],[73,2,73,6],[73,7,73,14],[73,15,73,17],[73,18,73,21],[74,0,74,1],[74,2,74,6],[74,7,74,14],[74,15,74,17],[74,18,74,21],[75,0,75,1],[75,2,75,6],[75,7,75,14],[75,15,75,17],[75,18,75,21],[76,0,76,1],[76,2,76,6],[76,7,76,14],[76,15,76,17],[76,18,76,21],[77,0,77,1],[77,2,77,6],[77,7,77,14],[77,15,77,17],[77,18,77,21],[78,0,78,1],[78,2,78,6],[78,7,78,14],[78,15,78,17],[78,18,78,21],[79,0,79,1],[79,2,79,6],[79,7,79,14],[79,15,79,17],[79,18,79,21],[80,0,80,1],[80,2,80,6],[80,7,80,14],[80,15,80,17],[80,18,80,21],[81,0,81,1],[81,2,81,6],[81,7,81,14],[81,15,81,17],[81,18,81,21],[82,0,82,1],[82,2,82,6],[82,7,82,14],[82,15,82,17],[82,18,82,21],[83,0,83,1],[83,2,83,6],[83,7,83,14],[83,15,83,17],[83,18,83,21],[84,0,84,1],[84,2,84,6],[84,7,84,14],[84,15,84,17],[84,18,84,21],[85,0,85,1],[85,2,85,6],[85,7,85,14],[85,15,85,17],[85,18,85,21],[86,0,86,1],[86,2,86,6],[86,7,86,14],[86,15,86,17],[86,18,86,21],[87,0,87,1],[87,2,87,6],[87,7,87,14],[87,15,87,17],[87,18,87,21],[88,0,88,1],[88,2,88,6],[88,7,88,14],[88,15,88,17],[88,18,88,21],[89,0,89,1],[89,2,89,6],[89,7,89,14],[89,15,89,17],[89,18,89,21],[90,0,90,1],[90,2,90,6],[90,7,90,14],[90,15,90,17],[90,18,90,21],[91,0,91,1],[91,2,91,6],[91,7,91,14],[91,15,91,17],[91,18,91,21],[92,0,92,21],[93,0,93,21],[94,0,94,2],[94,3,94,21],[95,0,95,21],[96,0,97,0],[96,1,97,3],[96,4,97,5],[96,6,97,10],[96,11,97,11],[96,12,97,15],[96,16,96,21],[97,16,97,19],[97,20,97,21],[98,1,98,3],[98,4,98,5],[98,6,98,10],[98,12,98,15],[98,16,98,19],[98,20,98,21],[99,1,99,3],[99,4,99,5],[99,6,99,10],[99,12,99,15],[99,16,99,19],[99,20,99,21],[100,1,100,3],[100,4,100,5],[100,6,100,10],[100,12,100,15],[100,16,100,19],[100,20,100,21],[101,1,101,3],[101,4,101,5],[101,6,101,10],[101,12,101,15],[101,16,101,19],[101,20,101,21],[102,1,102,3],[102,4,102,5],[102,6,102,10],[102,12,102,15],[102,16,102,19],[102,20,102,21],[103,1,103,3],[103,4,103,5],[103,6,103,10],[103,12,103,15],[103,16,103,19],[103,20,103,21],[104,1,104,3],[104,4,104,5],[104,6,104,10],[104,12,104,15],[104,16,104,19],[104,20,104,21],[105,1,105,3],[105,4,105,5],[105,6,105,10],[105,12,105,15],[105,16,105,19],[105,20,105,21],[106,1,106,3],[106,4,106,5],[106,6,106,10],[106,12,106,15],[106,16,106,19],[106,20,106,21],[107,1,107,3],[107,4,107,5],[107,6,107,10],[107,12,107,15],[107,16,107,19],[107,20,107,21],[108,1,108,3],[108,4,108,5],[108,6,108,10],[108,12,108,15],[108,16,108,19],[108,20,108,21],[109,1,109,3],[109,4,109,5],[109,6,109,10],[109,12,109,15],[109,16,109,19],[109,20,109,21],[110,1,110,3],[110,4,110,5],[110,6,110,10],[110,12,110,15],[110,16,110,19],[110,20,110,21],[111,1,111,3],[111,4,111,5],[111,6,111,10],[111,12,111,15],[111,16,111,19],[111,20,111,21],[112,1,112,3],[112,4,112,5],[112,6,112,10],[112,12,112,15],[112,16,112,19],[112,20,112,21],[113,1,113,3],[113,4,113,5],[113,6,113,10],[113,12,113,15],[113,16,113,19],[113,20,113,21],[114,0,114,21],[115,0,115,2],[115,3,115,21],[116,0,116,21],[117,1,117,5],[117,6,117,9],[117,10,117,13],[117,14,117,17],[117,18,117,21],[118,1,118,5],[118,6,118,9],[118,10,118,13],[118,14,118,17],[118,18,118,21],[119,1,119,5],[119,6,119,9],[119,10,119,13],[119,14,119,17],[119,18,119,21],[120,1,120,5],[120,6,120,9],[120,10,120,13],[120,14,120,17],[120,18,120,21],[121,1,121,5],[121,6,121,9],[121,10,121,13],[121,14,121,17],[121,18,121,21],[122,1,122,5],[122,6,122,9],[122,10,122,13],[122,14,122,17],[122,18,122,21],[123,1,123,5],[123,6,123,9],[123,10,123,13],[123,14,123,17],[123,18,123,21],[124,1,124,4],[124,5,124,21],[125,0,125,21],[126,1,126,4],[126,5,126,8],[126,9,126,14],[126,15,126,18],[126,19,126,21],[127,1,127,4],[127,5,127,8],[127,9,127,14],[127,15,127,18],[127,19,127,21],[128,1,128,4],[128,5,128,8],[128,9,128,14],[128,15,128,18],[128,19,128,21],[129,1,129,2],[129,3,129,21],[130,0,130,21],[131,1,131,3],[131,4,131,7],[131,8,131,10],[131,11,131,12],[131,13,131,16],[131,17,131,20],[132,1,132,3],[132,4,132,7],[132,8,132,10],[132,11,132,12],[132,13,132,16],[132,17,132,20],[133,1,133,3],[133,4,133,7],[133,8,133,10],[133,11,133,12],[133,13,133,16],[133,17,133,20],[134,1,134,3],[134,4,134,7],[134,8,134,10],[134,11,134,12],[134,13,134,16],[134,17,134,20],[135,1,135,3],[135,4,135,7],[135,8,135,10],[135,11,135,12],[135,13,135,16],[135,17,135,20],[136,1,136,3],[136,4,136,7],[136,8,136,10],[136,11,136,12],[136,13,136,16],[136,17,136,20],[137,1,137,3],[137,4,137,7],[137,8,137,10],[137,11,137,12],[137,13,137,16],[137,17,137,20],[138,1,138,3],[138,4,138,7],[138,8,138,10],[138,11,138,12],[138,13,138,16],[138,17,138,20],[139,0,139,21]]}
[null,"","","表E.1.1 工程项目清单汇总表","","","","","","","","","","","","","",null,"","","",""]
["工程名称：梅花分院7病室墙裙不锈钢封口条改造、不锈钢门窗及木门维护  标段：                         第1页 共1页","","",null,"","","","","","","","","","","","","",null,"","","",""]
["序号","","","项目内容","","","","","","","","","","","","","","金额(元)","","","",""]
[1,1,1,"分部分项工程项目","","","","","","","","","","","","","",77637.77,77637.77,77637.77,77637.77,77637.77]
[1.2,1.2,1.2,"装饰、装修工程","","","","","","","","","","","","","",77637.77,77637.77,77637.77,77637.77,77637.77]
["1.2.1","","","装饰、装修工程","","","","","","","","","","","","","",77637.77,77637.77,77637.77,77637.77,77637.77]
[null,"","",null,"","","","","","","","","","","","","",null,"","","",""]
[2,2,2,"措施项目","","","","","","","","","","","","","",4642.77,4642.77,4642.77,4642.77,4642.77]
[2.1,2.1,2.1,"其中：安全生产措施项目","","","","","","","","","","","","","",2008.85,2008.85,2008.85,2008.85,2008.85]
[3,3,3,"其他项目","","","","","","","","","","","","","",null,"","","",""]
[3.1,3.1,3.1,"其中：暂列金额","","","","","","","","","","","","","",null,"","","",""]
[3.2,3.2,3.2,"其中：专业工程暂估价","","","","","","","","","","","","","",null,"","","",""]
[3.3,3.3,3.3,"其中：计日工","","","","","","","","","","","","","",null,"","","",""]
[3.4,3.4,3.4,"其中：总承包服务费","","","","","","","","","","","","","",null,"","","",""]
[3.5,3.5,3.5,"其中：合同中约定的其他项目","","","","","","","","","","","","","",null,"","","",""]
[4,4,4,"增值税","","","","","","","","","","","","","",7405.25,7405.25,7405.25,7405.25,7405.25]
["合  计","","",null,"","","","","","","","","","","","","",89685.79,89685.79,89685.79,89685.79,89685.79]
["注：专业工程暂估价为已含税价格，在计算增值税计算基础时不应包含专业工程暂估价金额。","","",null,"","","","","","","","","","","","","",null,"","","",""]
[null,"",null,"表E.1.2  单位工程清单汇总表","","","",null,"","","","","","","",null,"",null,null,"","",""]
["工程名称：建筑工程1 标段：单位标段                                                               第1页 共1页","",null,null,"","","",null,"","","","","","","",null,"",null,null,"","",""]
["序号","","项目内容",null,"","","","计费基础说明","","","","","","","","费率 %","",null,"金额（元）","","",""]
[1,1,"分部分项工程费",null,"","","","分部分项费用合计","","","","","","","",null,"",null,null,"","",""]
[1.1,1.1,"分部分项工程项目清单列项的分部分项\n工程费",null,"","","",null,"","","","","","","",null,"",null,null,"","",""]
["1.1.1","","人工费",null,"","","",null,"","","","","","","",null,"",null,null,"","",""]
["1.1.2","","材料费",null,"","","",null,"","","","","","","",null,"",null,null,"","",""]
["1.1.2.1","","其中：工程设备费",null,"","","",null,"","","","","","","",null,"",null,null,"","",""]
["1.1.3","","机械费",null,"","","",null,"","","","","","","",null,"",null,null,"","",""]
["1.1.4","","管理费",null,"","","",null,"","","","","","","",null,25.64,null,null,"","",""]
["1.1.5","","利润",null,"","","",null,"","","","","","","",null,16.81,null,null,"","",""]
[1.2,1.2,"分部分项工程项目清单列项的措施项目\n费",null,"","","",null,"","","","","","","",null,"",null,null,"","",""]
[2,2,"措施项目费",null,"","","",null,"","","","","","","",null,"",null,null,"","",""]
[2.1,2.1,"其中：安全生产措施项目费",null,"","","",null,"","","","","","","",null,8.18,null,null,"","",""]
[3,3,"其他项目费",null,"","","",null,"","","","","","","",null,"",null,null,"","",""]
[3.1,3.1,"其中：暂列金额",null,"","","",null,"","","","","","","",null,"",null,null,"","",""]
[3.2,3.2,"其中：专业工程暂估价",null,"","","",null,"","","","","","","",null,"",null,null,"","",""]
[3.3,3.3,"其中：计日工",null,"","","",null,"","","","","","","",null,"",null,null,"","",""]
[3.4,3.4,"其中：总承包服务费",null,"","","",null,"","","","","","","",null,"",null,null,"","",""]
[3.5,3.5,"其中：合同中约定的其他项目",null,"","","",null,"","","","","","","",null,"",null,null,"","",""]
[4,4,"增值税",null,"","","","1+2+3-3.2","","","","","","","",null,{"v":9,"d":"9.00"},null,null,"","",""]
[null,"","单位工程建安造价",null,"","","","1+2+3+4","","","","","","","",null,"",null,null,"","",""]
["注：1  专业工程暂估价为已含税价格，在计算增值税计算基础时不应包含专业工程暂估价金额；\n   2  措施项目费中不含在分部分项工程项目清单中列项的措施项目费。","",null,null,"","","",null,"","","","","","","",null,"",null,null,"","",""]
["全国统一服务热线:4006—258—995                                              智多星跨平台数智云造价【2025版】","",null,null,"","","",null,"","","","","","","",null,"",null,null,"","",""]
[{"$nulls":3},"表E.2.1-1 分部分项工程项目清单计价表",null,"",null,null,"","","",null,null,"","",{"$nulls":4},"",null,""]
["工程名称：建筑工程1  标段：单位标段                                                              第1页 共1页",{"$nulls":4},"",null,null,"","","",null,null,"","",{"$nulls":4},"",null,""]
["序号","项目编码",null,null,"项目名称","","项目特征描述",null,"","","","计量\n单位","工程量","","",null,"金额(元)",null,null,"",null,""]
[{"$nulls":5},"",null,null,"","","",null,null,"","",null,"综合单价",null,null,"","合价",""]
[1,{"$nulls":4},"",null,null,"","","",null,null,"","",{"$nulls":4},"",null,""]
[{"$nulls":5},"","本页小计",null,"","","",null,null,"","",{"$nulls":4},"",null,""]
[{"$nulls":5},"","合    计",null,"","","",null,null,"","",{"$nulls":4},"",null,""]
["注：本表不含在分部分项工程项目清单中列项的措施项目费，在分部分项工程项目清单中列项的措施项目费见表 E.2.1-2。",{"$nulls":4},"",null,null,"","","",null,null,"","",{"$nulls":4},"",null,""]
[{"$nulls":3},"表E.4.1 其他项目清单与计价汇总表",null,"",null,null,"","",{"$nulls":3},"",{"$nulls":5},"",null,""]
["工程名称：建筑工程1  标段：单位标段                                                             第1页 共1页",{"$nulls":4},"",null,null,"","",{"$nulls":3},"",{"$nulls":5},"",null,""]
["序号","项目名称",{"$nulls":3},"","暂估（暂定）\n金额（元）",null,"","","结算（确定）\n金额（元）",null,null,"","调整金额±\n（元）",{"$nulls":3},"备注","",null,""]
[1,"暂列金额",{"$nulls":3},"",null,null,"","",{"$nulls":3},"",{"$nulls":4},"详见本标准表E.4.2","",null,""]
[2,"专业工程暂估价",{"$nulls":3},"",null,null,"","",{"$nulls":3},"",{"$nulls":4},"详见本标准表E.4.3","",null,""]
[3,"计日工",{"$nulls":3},"",null,null,"","",{"$nulls":3},"",{"$nulls":4},"详见本标准表E.4.4","",null,""]
[4,"总承包服务费",{"$nulls":3},"",null,null,"","",{"$nulls":3},"",{"$nulls":4},"详见本标准表E.4.5","",null,""]
[5,"合同中约定的其他项目",{"$nulls":3},"",null,null,"","",{"$nulls":3},"",{"$nulls":5},"",null,""]
[null,"合    计",{"$nulls":3},"",null,null,"","",{"$nulls":3},"",{"$nulls":4},"—","",null,""]
[{"$nulls":5},"表E.5.1  增值税计价表",null,null,"",{"$nulls":4},"",{"$nulls":7},""]
["工程名称：建筑工程1  标段：单位标段                                                              第1页 共1页",{"$nulls":7},"",{"$nulls":4},"",{"$nulls":7},""]
["序号","项目名称",{"$nulls":3},"计算基础说明",null,null,"","计算基础",{"$nulls":3},"",null,"税率（%）",{"$nulls":3},"金额（元）",null,""]
[1,"增值税",{"$nulls":6},"",{"$nulls":4},"",{"$nulls":7},""]
[{"$nulls":5},"合    计",null,null,"",{"$nulls":4},"",{"$nulls":7},""]
[{"$nulls":3},"表 E.12.1 人工、材料、机械汇总表"]
["工程名称：建筑工程1  标段：单位标段                                                             第1页、共1页"]
["序号","编码",null,null,"名称(材料、机械规格型号)",{"$nulls":3},"单位",null,null,"数量",null,"单价(元)",{"$nulls":3},"合价(元)",{"$nulls":3},"备注"]
[{"$nulls":4},"本页小计",{"$nulls":3},"元"]
[{"$nulls":4},"合    计",{"$nulls":3},"元"]
["注：增值税采用一般计税法计价时，材料、机械台班单价按除税单价填写；采用简易计税法计价时，材料、机械台班单价按\n含税单价填写。"]
[{"$nulls":5},"表E.1.2  单位工程清单汇总表"]
["工程名称：装饰、装修工程 标段：单位标段                                                          第1页 共1页"]
["序号",null,"项目内容",{"$nulls":4},"计费基础说明",{"$nulls":7},"费率 %",null,null,"金额（元）"]
[1,null,"分部分项工程费",{"$nulls":4},"分部分项费用合计",{"$nulls":10},77637.77]
[1.1,null,"分部分项工程项目清单列项的分部分项\n工程费",{"$nulls":15},77637.77]
["1.1.1",null,"人工费",{"$nulls":15},54440.31]
["1.1.2",null,"材料费",{"$nulls":15},9927.86]
["1.1.2.1",null,"其中：工程设备费"]
["1.1.3",null,"机械费"]
["1.1.4",null,"管理费",{"$nulls":15},6910.57]
["1.1.5",null,"利润",{"$nulls":15},6359.02]
[1.2,null,"分部分项工程项目清单列项的措施项目\n费"]
[2,null,"措施项目费",{"$nulls":15},4642.77]
[2.1,null,"其中：安全生产措施项目费",{"$nulls":15},2008.85]
[3,null,"其他项目费"]
[3.1,null,"其中：暂列金额"]
[3.2,null,"其中：专业工程暂估价"]
[3.3,null,"其中：计日工"]
[3.4,null,"其中：总承包服务费"]
[3.5,null,"其中：合同中约定的其他项目"]
[4,null,"增值税",{"$nulls":4},"1+2+3-3.2",{"$nulls":10},7405.25]
[null,null,"单位工程建安造价",{"$nulls":4},"1+2+3+4",{"$nulls":10},89685.79]
["注：1  专业工程暂估价为已含税价格，在计算增值税计算基础时不应包含专业工程暂估价金额；\n    2  措施项目费中不含在分部分项工程项目清单中列项的措施项目费。"]
[]
[{"$nulls":3},"表E.2.1-1 分部分项工程项目清单计价表"]
["工程名称：装饰、装修工程  标段：单位标段                                                         第1页 共2页"]
["序号","项目编码",null,null,"项目名称",null,"项目特征描述",{"$nulls":4},"计量\n单位","工程量",{"$nulls":3},"金额(元)"]
[{"$nulls":16},"综合单价",{"$nulls":3},"合价"]
[1,"011502001001",null,null,"拆除原有成品封口线条",null,"1拆除原有封口线，含\n垃圾下楼、成堆\n2.含拆除后洞口的修补",{"$nulls":4},"m",3244.4]
[1.1,"BC00001",null,null,"拆除原有封口条",{"$nulls":6},"m",3244.4]
[2,"011502001002",null,null,"装饰线条",null,"1.基层类型:墙面抹灰\n面\n2.线条材料品种、规格\n、颜色:墙漆线条，尺\n寸现场确定\n3.用角磨机两边双面切\n除后用角磨机打磨，刮\n石膏腻子粉，用240的\n水磨砂纸打磨\n4.拆除时损坏的瓷砖修\n补",{"$nulls":4},"m",3244.4]
[2.1,"A15-64",null,null,"抹灰面油漆 刷乳\n胶漆二遍 清水墙的\n腰线、檐口线、门窗\n套、窗台板等",{"$nulls":6},"100m",32.444]
[2.2,"BC000005",null,null,"原有拆除线条补腻子",{"$nulls":6},"m",3244.4]
[2.3,"BC000006",null,null,"瓷砖修补",{"$nulls":6},"m",259.552]
[3,"010802001001",null,null,"维修不锈钢门",null,"1.门规格、型号:原有\n不锈钢门\n2.门代号及洞口尺寸:M\n1(1000×2100）\n3.其他:维修门及相应\n零星配件",{"$nulls":4},"樘",11]
[3.1,"BC00002",null,null,"维修不锈钢门",{"$nulls":6},"樘",11]
[4,"010801001001",null,null,"维修木质门",null,"1、原有木质门维修\n2洞口尺寸：1000*2100\n2.对原木门进行维修，\n主要是零星五金配件、\n油漆",{"$nulls":4},"樘",7]
[4.1,"BC000003",null,null,"维修木质门",{"$nulls":6},"樘",7]
[5,"011503004001",null,null,"不锈钢护栏维修",null,"1.原有不锈钢护栏维修\n2.对原有护栏零星配件\n进行修复更换",{"$nulls":4},"m",27]
[{"$nulls":6},"本页小计"]
[{"$nulls":6},"3.不锈钢护栏每樘暂按\n1.5m取，高度1.5m计取\n根据现场实际尺寸进行\n调整"]
[5.1,"BC000004",null,null,"不锈钢护栏维修",{"$nulls":6},"m",27]
[{"$nulls":6},"本页小计"]
[{"$nulls":6},"合    计"]
["注：本表不含在分部分项工程项目清单中列项的措施项目费，在分部分项工程项目清单中列项的措施项目费见表 E.2.1-2。"]
[{"$nulls":3},"表E.4.1 其他项目清单与计价汇总表"]
["工程名称：装饰、装修工程  标段：单位标段                                                        第1页 共1页"]
["序号","项目名称",{"$nulls":4},"暂估（暂定）\n金额（元）",{"$nulls":3},"结算（确定）\n金额（元）",{"$nulls":3},"调整金额±\n（元）",{"$nulls":3},"备注"]
[1,"暂列金额",{"$nulls":16},"详见本标准表E.4.2"]
[2,"专业工程暂估价",{"$nulls":16},"详见本标准表E.4.3"]
[3,"计日工",{"$nulls":16},"详见本标准表E.4.4"]
[4,"总承包服务费",{"$nulls":16},"详见本标准表E.4.5"]
[5,"合同中约定的其他项目"]
[null,"合    计",{"$nulls":16},"—"]
[{"$nulls":5},"表E.5.1  增值税计价表"]
["工程名称：装饰、装修工程  标段：单位标段                                                         第1页 共1页"]
["序号","项目名称",{"$nulls":3},"计算基础说明",{"$nulls":3},"计算基础",{"$nulls":5},"税率（%）",{"$nulls":3},"金额（元）"]
[1,"增值税",{"$nulls":7},82280.54]
[{"$nulls":5},"合    计"]
[{"$nulls":3},"表 E.12.1 人工、材料、机械汇总表"]
["工程名称：装饰、装修工程  标段：单位标段                                                        第1页、共1页"]
["序号","编码",null,null,"名称(材料、机械规格型号)",{"$nulls":3},"单位",null,null,"数量",null,"单价(元)",{"$nulls":3},"合价(元)",{"$nulls":3},"备注"]
[1,"H00001",null,null,"人工费",{"$nulls":3},"元",null,null,{"v":35340.6,"d":"35340.60"},{"$nulls":9},"人工系\n数: 0.98;"]
[2,"RGFBC",null,null,"人工费补差",{"$nulls":3},"元",null,null,19822.56,{"$nulls":9},"人工系\n数: 1;"]
[3,13030300005,null,null,"白乳胶漆",{"$nulls":3},"kg",null,null,527.864]
[4,88010500001,null,null,"其他材料费",{"$nulls":3},"元",null,null,145.674]
[5,"CLFBC",null,null,"材料费补差",{"$nulls":3},"元",null,null,2595.52]
[{"$nulls":4},"本页小计",{"$nulls":3},"元"]
[{"$nulls":4},"合    计",{"$nulls":3},"元"]
["注：增值税采用一般计税法计价时，材料、机械台班单价按除税单价填写；采用简易计税法计价时，材料、机械台班单价按\n含税单价填写。"]

{"sheet":"编制依据","index":1,"n_rows":41,"n_cols":1,"rows_kept":41}
["招标控制价编制说明"]
[" "]
["一、 项目概况"]
["工程名称：梅花分院七病室墙裙不锈钢封口条改造、不锈钢门窗及木门维护"]
["工程说明内容：本项目为梅花分院七病室墙裙不锈钢封口条改造、不锈钢门窗及木门维护工程，工程内容主要是现有的病房原有门窗洞的不锈钢线条进行拆除，重新刮腻子、打磨、刷墙漆。具体详见招标控制价工程量清单。"]
[" "]
["二、 编制依据"]
["1、长沙市第九医院（长沙市第三社会福利院、长沙市精神病医院）梅花分院提供的《梅花分院七病室墙裙不锈钢封口条改造、不锈钢门窗及木门维护》相关数据及现场照片。"]
["2、依据2025年《湖南省建筑工程消耗量标准》、《湖南省装饰工程消耗量标准》、《湖南省安装工程消耗量标准》及其补充解释。"]
["3、湘建科函[2025]150号关于印发2025《湖南省建设工程计价办法》及《湖南省建设工程消耗量标准》的通知；"]
["4、长住建发【2020】103号文件关于调整新型智能环保车运输和建设工程扬尘治理计价规定的通知。"]
["5、材料价格按《长沙建设造价》2025年第8期发布的材料预算价及市场"]
["合理价格计取。"]
["6、湘[建价[2022]146号湖南省住房和城乡建设厅关于发布《湖南省建设工程 价依据动态调整汇编（2022第一期）》的通知。"]
["7、部分主材参照长沙市财评中心2025年第一期材料价格执行。"]
[" "]
["三、编制结论"]
["本次招标控制价编制金额为：捌万玖仟陆佰捌拾伍元柒角玖分，小写金额：89685.79元。"]
["  "]
[" "]
[" "]
[]
[" "]
[" "]
[" "]
[" "]
[]
[" "]
[]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]
[" "]