{"text_format":"3","workbook":"xls","n_sheets":5,"sheets":["表04单位工程招标控制价汇总表1-1","表10措施项目清单与计价汇总表1-1","分部分项工程量清单报价表（含子定额）1-3","表10-1措施项目清单与计价表(一)1-1","表14规费、应纳税费项目清单与计价表1-1"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"表04单位工程招标控制价汇总表1-1","index":0,"n_rows":42,"n_cols":7,"rows_kept":42,"merged":[[0,0,0,6],[1,0,1,6],[2,0,2,1],[2,2,2,4],[2,5,2,6],[3,1,3,4],[4,1,4,4],[5,1,5,4],[6,1,6,4],[7,1,7,4],[8,1,8,4],[9,1,9,4],[10,1,10,4],[11,1,11,4],[12,1,12,4],[13,1,13,4],[14,1,14,4],[15,1,15,4],[16,1,16,4],[17,1,17,4],[18,1,18,4],[19,1,19,4],[20,1,20,4],[21,1,21,4],[23,1,23,4],[24,1,24,4],[25,1,25,4],[26,1,26,4],[27,1,27,4],[28,1,28,4],[29,1,29,4],[30,1,30,4],[31,1,31,4],[32,1,32,4],[33,1,33,4],[34,1,34,4],[35,1,35,4],[36,1,36,4],[37,1,37,4],[38,1,38,4],[39,1,39,4],[40,0,40,4],[41,0,41,6]],"flags":["formulas_cached_only"]}
["单位工程招标控制价汇总表"]
[]
["工程名称:罗湖医院集团国贸体检中心DR2机房放射防护整改项目",null,"标段：",null,null,"第1页 共1页"]
[" 序 号","汇 总 内 容",{"$nulls":3},"金额(元)","其中：\n材料设备暂估价\n(元)"]
["1","分部分项工程费"]
["1.1","拆除部分"]
["1.2","安装部分"]
["1.3","新建部分"]
["2","措施项目费"]
["2.1","其中：混凝土、钢筋混凝土模板及支架费"]
["2.2","安全文明施工措施费"]
["2.3","履约担保手续费、赶工措施费"]
["2.4","其它措施项目费"]
["3","其它项目费"]
["3.1","计日工"]
["3.2","总承包服务费"]
["3.3","发包人供应材料费"]
["4","规费"]
["5","不含税建安工程造价"]
["6","应纳税费"]
["6.1","增值税应纳税额"]
["6.2","城市维护建设税、教育费附加及地方教育费附加"]
{"$rows_empty":17}
[{"$nulls":6}," "]
["含税建安工程造价=5+6"]
["   注：本表适用于单位工程招标控制价或投标价的汇总，如无单位工程划分，单项工程也使用本表汇总。"]

{"sheet":"表10措施项目清单与计价汇总表1-1","index":1,"n_rows":42,"n_cols":4,"rows_kept":42,"merged":[[0,0,0,3],[1,0,1,3],[2,0,2,1],[3,1,3,2],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[25,1,25,2],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[30,1,30,2],[31,1,31,2],[32,1,32,2],[33,1,33,2],[34,1,34,2],[35,1,35,2],[36,1,36,2],[37,1,37,2],[38,1,38,2],[39,1,39,2],[40,0,40,2],[41,0,41,3]],"flags":["formulas_cached_only"]}
["措施项目清单与计价汇总表"]
[]
["工程名称:罗湖医院集团国贸体检中心DR2机房放射防护整改项目",null,"           标段：","第1页 共1页"]
["序号","项目名称",null,"金额(元)"]
["1","安全文明施工措施费"]
["1.1","安全文明施工措施费(按费率计算)"]
["1.2","其他安全文明施工措施(按清单列项)"]
["1.2.1","临时围挡费"]
["1.2.2","基坑内场地硬地化"]
["2","履约担保手续费"]
["3","夜间施工费"]
["4","赶工措施费"]
["5","冬雨季施工费"]
["6","已完成工程及设备保护费"]
["7","地上地下设施及建筑物的临时保护费"]
["8","混凝土、钢筋混凝土模板及支架费"]
["9","二次搬运费"]
["10","脚手架费"]
["11","垂直运输机械费"]
["12","大型机械设备进出场及安拆费"]
["13","施工排水、降水费"]
["14","专业工程措施项目费"]
["14.1","室内空气污染测试"]
["15","其他"]
{"$rows_empty":15}
[{"$nulls":3}," "]
["合   计"]
["   注：专业工程措施项目费可根据工程实际在本表中补充。"]

{"sheet":"分部分项工程量清单报价表（含子定额）1-3","index":2,"n_rows":74,"n_cols":8,"rows_kept":74,"merged":[[0,0,0,7],[1,0,1,7],[2,0,2,4],[2,5,2,7],[25,0,25,7],[26,0,26,7],[27,0,27,4],[27,5,27,7],[45,0,45,7],[46,0,46,7],[47,0,47,4],[47,5,47,7]],"flags":["formulas_cached_only"]}
["分部分项工程量清单报价表"]
[]
["工程名称:罗湖医院集团国贸体检中心DR2机房放射防护整改项目",{"$nulls":4},"第1页，共3页"]
["序号","子目编号","子目名称","项目特征","单位","工程量","综合单价","合价"]
[null,null,"拆除部分"]
["1","011610002001","防护门拆除\r\n","1.名称:防护门拆除\r\n2.门窗洞口尺寸:900*2100\r\n3.原防护门拆除费用与防护门残值回收费用相抵消","樘",{"v":1,"d":"1.000"}]
["2","011610002001","电动推拉门拆除\r\n","1.名称:电动推拉门拆除\r\n2.门窗洞口尺寸:1500*2100\r\n3.原电动推拉门拆除费用与电动推拉门残值回收费用相抵消","樘",{"v":1,"d":"1.000"}]
["3","011610002002","铅玻璃观察窗拆除","1.名称:铅玻璃观察窗拆除\r\n2.门窗洞口尺寸:1200*900\r\n3.原铅玻璃观察窗拆除费用与玻璃观察窗残值回收费用相抵消","樘",{"v":1,"d":"1.000"}]
["4","011605002001","立面块料拆除","1.饰面材料种类:墙面瓷片","m2",{"v":61.17,"d":"61.170"}]
[null,"60001-71","墙面块料面层铲除 陶瓷块料",null,"100m2",{"v":0.6117,"d":"0.612"}]
["5","011606003001","天棚面龙骨及饰面拆除","1.拆除的面层类型:铝扣板\r\n2.龙骨及饰面种类:轻钢龙骨","m2",{"v":31,"d":"31.000"}]
[null,"60001-87","天棚龙骨及饰面拆除 金属龙骨 其他饰面",null,"100m2",{"v":0.31,"d":"0.310"}]
["6","010103002001","余方弃置","1.废弃料品种:墙面块料、天棚面层\r\n2.运距:25Km","m3",{"v":1.84,"d":"1.840"}]
[null,"60001-141换","人工装废料自卸汽车运 运距1km以内(实际值:25km)",null,"100m3",{"v":0.0184,"d":"0.018"}]
[null,null,"安装部分"]
["7","030411001001","配管","1.名称:n1、n2、n3线路配管\r\n2.材质:PC20","m",{"v":57.05,"d":"57.050"}]
[null,"30212-128","吊棚内敷设 刚性阻燃管外径(20mm以内)",null,"100m",{"v":0.5705,"d":"0.571"}]
["8","030411004001","配线","1.名称:n1、n2、n3线路\r\n2.敷设方式:WC/CC\r\n3.型号:BV-2.5","m",{"v":171.15,"d":"171.150"}]
[null,"30212-172","动力线路管内穿线(铜芯) 导线截面(2.5mm2以内)",null,"100m单线",{"v":1.7115,"d":"1.712"}]
["9","030404035001","插座","1.名称:五孔插座","个",{"v":6,"d":"6.000"}]
[null,"30213-247换","单相插座安装 电流(16A)[五孔插座]",null,"10套",{"v":0.6,"d":"0.600"}]
["10","030404019001","控制开关","1.名称:双联单控开关","个",{"v":6,"d":"6.000"}]
[null,"30213-240","双联照明开关安装",null,"10套",{"v":0.6,"d":"0.600"}]
["11","030404033001","风扇","1. 排气扇安装","台",{"v":1,"d":"1.000"}]
[null,"30213-267","排气扇安装",null,"10套",{"v":0.1,"d":"0.100"}]
["分部分项工程量清单报价表"]
[]
["工程名称:罗湖医院集团国贸体检中心DR2机房放射防护整改项目",{"$nulls":4},"第2页，共3页"]
["序号","子目编号","子目名称","项目特征","单位","工程量","综合单价","合价"]
["12","030411006001","接线盒","1. 暗装 接线盒","个",{"v":12,"d":"12.000"}]
[null,"30212-326","暗装 接线盒",null,"10个",{"v":1.2,"d":"1.200"}]
[null,null,"新建部分"]
["13","010401003001","实心砖墙","1.砖品种、规格、强度等级:120厚实心砖墙","m3",{"v":7.34,"d":"7.340"}]
[null,"010004-4","实心砖墙 1/2砖 湿拌砌筑砂浆",null,"10m3",0.734]
["14","011201004001","立面砂浆找平层","1.找平层砂浆厚度、配合比:1:3水泥砂浆垫层、2cm厚","m2",{"v":64.31,"d":"64.310"}]
[null,"2002-351换","一般抹灰 水泥砂浆(15+5)mm(光面) 内墙面(湿拌抹灰砂浆M15实际厚度:5mm)(湿拌抹灰砂浆M20实际厚度:15mm)[1∶3水泥砂浆,1∶3水泥砂浆](光面需要转变为麻面时)",null,"100m2",{"v":0.6431,"d":"0.643"}]
["15","011407001001","墙面喷刷涂料","1.涂料品种、喷刷遍数:抹防辐射涂料4cm\r\n2.详见设计图纸GL-7\r\n","m2",{"v":64.31,"d":"64.310"}]
[null,"独立费","抹防辐射涂料4cm",null,"m2",{"v":64.31,"d":"64.310"}]
["16","011204003001","块料墙面","1.结合层厚度:1:2.5水泥砂浆、2cm厚\r\n2.面层材料品种、规格、颜色:600*600瓷砖","m2",{"v":64.31,"d":"64.310"}]
[null,"60008-84换","墙面墙裙镶贴瓷砖(密缝) 水泥砂浆粘贴(块料周长) 2400mm以内[1∶2.5水泥砂浆,1∶2.5水泥砂浆,釉面砖 600*600]",null,"100m2",{"v":0.6431,"d":"0.643"}]
[null,"60008-23","抹灰层厚度每增减1mm 水泥砂浆[1∶2.5水泥砂浆]",null,"100m2",{"v":9.6465,"d":"9.647"}]
["17","011302001001","吊顶天棚","1.龙骨材料种类、规格、中距:U型轻钢龙骨\r\n2.面层材料品种、规格:铝扣板天棚","m2",{"v":31,"d":"31.000"}]
[null,"60009-24","不上人型装配式U型轻钢天棚龙骨 平面 面层规格600×600",null,"100m2",{"v":0.31,"d":"0.310"}]
[null,"60009-55","铝合金扣板天棚",null,"100m2",{"v":0.31,"d":"0.310"}]
["18","010805004001","电动伸缩门","1、气密封单向电动铅趟门\r\n2、宽*高=1900*2300mm\r\n3、门体上装有密封橡胶进行密封","樘",{"v":1,"d":"1.000"}]
["分部分项工程量清单报价表"]
[]
["工程名称:罗湖医院集团国贸体检中心DR2机房放射防护整改项目",{"$nulls":4},"第3页，共3页"]
["序号","子目编号","子目名称","项目特征","单位","工程量","综合单价","合价"]
[{"$nulls":3},"，微电脑控制，遥控器装置\r\n4、门身采用PVC覆膜板，四周采用\r\n不锈钢包边，电动门承重上下轨道\r\n5、采用红外、电动及手动多重控\r\n制自动门，并有自动延时关闭装置\r\n6、DR2机房主门带“工作中指示灯\r\n”\r\n7、门内加有铅板\r\n8、五金配件及其他"]
[null,"2004-139换","不锈钢电动伸缩门安装",null,"樘",{"v":1,"d":"1.000"}]
["19","010805007001","气密封单开铅门","1、气密封单开铅门\r\n2、宽*高=900*2100mm\r\n3、彩色钢板面\r\n4、四周采用不锈钢砂光板包边\r\n5、门体内加有铅板、防护剂量3-4mmpb\r\n6、五金配件及其他","樘",{"v":1,"d":"1.000"}]
[null,"独立费","防护平开门",null,"樘",{"v":1,"d":"1.000"}]
["20","010807001001","金属固定窗","1、不锈钢金属固定窗\r\n2、宽*高=1200*800mm\r\n3、铅玻璃\r\n4、不锈钢型材、防护标准0.211mmpb/mm\r\n5、不锈钢边框与墙体连接处抹射线防护涂料，不锈钢框内加铅板\r\n6、五金配件及其他","樘",{"v":1,"d":"1.000"}]
[null,"独立费","铅玻璃观察窗",null,"樘",{"v":1,"d":"1.000"}]
{"$rows_empty":17}
[{"$nulls":7}," "]
[null,null,"合      计"]

{"sheet":"表10-1措施项目清单与计价表(一)1-1","index":3,"n_rows":39,"n_cols":8,"rows_kept":39,"merged":[[0,0,0,7],[1,0,1,7],[2,0,2,2],[2,3,2,5],[2,6,2,7],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,7],[36,0,36,6],[37,0,37,6],[38,0,38,7]],"flags":["formulas_cached_only"]}
["措施项目清单与计价表(一)\r\n(适用于工程量清单计价)"]
[]
["工程名称:罗湖医院集团国贸体检中心DR2机房放射防护整改项目",null,null,"       标段：",null,null,"第1页 共1页"]
["序\n号","项目编码","项目名称","项目特征描述","计量\n单位","工程量","金额(元)"]
[{"$nulls":6},"综合单价","合价"]
["1",null,"脚手架费",null,"项"]
["1.1","011701B005001","活动脚手架","1. 活动脚手架 墙砌筑或装饰","m2",{"v":61.17,"d":"61.170"}]
["1.1.1","010011-44","活动脚手架 墙砌筑或装饰",null,"100m2",{"v":0.6117,"d":"0.612"}]
["1.2","011701B005002","活动脚手架","1. 活动脚手架 天棚面装饰及修整","m2",{"v":31,"d":"31.000"}]
["1.2.1","010011-47","活动脚手架 天棚面装饰及修整",null,"100m2",{"v":0.31,"d":"0.310"}]
{"$rows_empty":25}
[{"$nulls":7}," "]
["本页小计"]
["合    计"]
["   注：本表适用于以综合单价形式计价的措施项目。"]

{"sheet":"表14规费、应纳税费项目清单与计价表1-1","index":4,"n_rows":43,"n_cols":5,"rows_kept":43,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,1],[2,3,2,4],[42,0,42,3]],"flags":["formulas_cached_only"]}
["规费、应纳税费项目清单与计价表"]
[]
["工程名称:罗湖医院集团国贸体检中心DR2机房放射防护整改项目",null,"标段：","第1页 共1页"]
["序号","项目名称","计算基础","费率(%)","金额(元)"]
["1","规费","1+2"]
["2","应纳税费","应纳税费合计"]
["2.1","增值税应纳税额","分部分项工程费+措施项目费+其他项目费+规费"]
["2.2","城市维护建设税、教育费附加及地方教育费附加","增值税应纳税额"]
{"$rows_empty":33}
[{"$nulls":4}," "]
["合  计"]