{"text_format":"3","workbook":"xlsx","n_sheets":6,"sheets":["E14 单位工程招标控制价汇总表","E18 分部分项工程项目清单与措施项目清单计价表","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"],"read":"whole","date_system":"1900"}

{"sheet":"E14 单位工程招标控制价汇总表","index":0,"n_rows":32,"n_cols":6,"rows_kept":32,"merged":[[0,0,0,5],[1,0,1,4],[30,0,30,1]]}
["E.14：单位工程招标控制价汇总表","","","","",""]
["工程名称：建筑工程 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","","",""]
[1,"直接费","","","",""]
[1.1,"人工费","","","",""]
[1.2,"材料费","","","",""]
["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）","","",""]
[1.3,"机械费","","","",""]
[2,"管理费","",9.65,"",""]
[3,"其他管理费","（按附录C说明第2条规定计算）",2,"",""]
[4,"利润","",6,"",""]
["二","措施项目费","1+2+3","","",""]
[1,"单价措施项目费","单价措施项目费合计","","",""]
[1.1,"直接费","","","",""]
["1.1.1","人工费","","","",""]
["1.1.2","材料费","","","",""]
["1.1.3","机械费","","","",""]
[1.2,"管理费","",9.65,"",""]
[1.3,"利润","",6,"",""]
[2,"总价措施项目费","（按E.20总价措施项目计价表计算）","","",""]
[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）",6.25,"",""]
[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,"",""]
["三","其他项目费","（按E.23其他项目计价汇总表计算）","","",""]
["四","税前造价","一+二+三","","",""]
["五","销项税额","四",9,"",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["单位工程建安造价","","四+五","","",""]
["","","","","",""]

{"sheet":"E18 分部分项工程项目清单与措施项目清单计价表","index":1,"n_rows":40,"n_cols":9,"rows_kept":40,"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],[19,1,19,6],[20,1,20,6],[21,0,21,7],[23,0,23,8],[24,0,24,6],[24,7,24,8],[25,0,26,0],[25,1,26,1],[25,2,26,2],[25,3,26,3],[25,4,26,4],[25,5,26,5],[25,6,25,8],[35,1,35,6],[36,1,36,6],[37,1,37,6],[38,0,38,7]]}
["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：建筑工程  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\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","","","","","",""]
["","","拆除工程","","","","","",""]
[1,"011605001001","楼梯面层凿除","1.拆除的类型:楼梯面层凿除;","m2",67.213,"","",""]
[2,"011605002001","水池面层凿除","1.拆除的类型:水池抹灰面凿除;","m2",2.515,"","",""]
[3,"011609001001","卫生间隔断拆除","1.拆除种类：卫生间隔断拆除","m2",41.04,"","",""]
[4,"011601001001","砌体大便池拆除","1.砌体名称:实心砖砌;\n2.拆除名称：砖砌体大便池拆除","m3",4.9725,"","",""]
[5,"011604003001","天棚抹灰面拆除","1.拆除部位:天棚抹灰层;","m2",{"v":54.8,"d":"54.80"},"","",""]
[6,"011612002001","卫生洁具拆除","1.卫生洁具种类:挂式小便斗;","个",{"v":8,"d":"8.00"},"","",""]
[7,"011607002001","防水层拆除","","m2",{"v":53.6,"d":"53.60"},"","",""]
[8,"011707001001","建筑垃圾外运","1.运距：暂按10公里计算","m3",9.4364,"","",""]
["","","建筑工程","","","","","",""]
[9,"011407002001","天棚喷刷涂料","1.喷刷涂料部位:天棚;\n2.涂料品种、喷刷遍数:刮腻子两遍，刷涂料一遍;","m2",{"v":54.8,"d":"54.80"},"","",""]
[10,"010401003001","实心砖墙","1.砖品种、规格、强度等级:标准砖;","m3",17.5008,"","",""]
[11,"011201001001","墙面一般抹灰","1.抹灰种类：20mm厚水泥砂浆一道","m2",107.952,"","",""]
[12,"011204003001","厕所墙面瓷砖","1.瓷砖种类：300*300瓷砖","m2",112.522,"","",""]
["","本页合计","","","","","","",""]
["","","","","","","","",""]
["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。","","","","","","","",""]
["","","","","","","","",""]
["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：建筑工程  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\n单位","工程量","金额(元)","",""]
["","","","","","","综合单价","合  价","其中：\n暂估价"]
[13,"011102003001","厕所地面瓷砖","1.找平层厚度、砂浆配合比:20mm厚水泥砂浆找平;\n2.面层材料品种、规格、颜色:300*300瓷砖;","m2",{"v":52,"d":"52.00"},"","",""]
[14,"010904002001","楼(地)面涂膜防水","1.防水膜品种:单组分聚氨酯防水涂料;\n2.涂膜厚度、遍数:总厚3mm，2遍;\n3.反边高度:40mm;","m2",59.36,"","",""]
[15,"011210005001","成品隔断门","1.隔断材料品种、规格、颜色:成品隔断;","m2",21.84,"","",""]
[16,"011102001001","楼梯踏步大理石","1.面层材料品种、规格、颜色:15mm厚大理石板;\n2.结合层厚度、砂浆配合比:预拌干混地面砂浆 DS M15.0;","m2",88.038,"","",""]
[17,"010902001001","屋面卷材防水","1.卷材品种、规格、厚度:2厚聚氨酯防水涂层+3厚改性沥青聚酯胎防水自粘卷材;\n2.防水层数:单层;\n3.防水层做法:自粘大面满铺;","m2",{"v":53.6,"d":"53.60"},"","",""]
[18,"010807003001","金属百叶窗","1.窗代号及洞口尺寸:2400×1200;\n2.框、扇材质:铝合金百页窗;","m2",2.88,"","",""]
["","","单价措施","","","","","",""]
[19,"011701006001","活动脚手架","","项",{"v":1,"d":"1.00"},"","",""]
["","","","","","","",0,0]
["","本页合计","","","","","","",""]
["","合    计","","","","","","",""]
["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。","","","","","","","",""]
["","","","","","","","",""]

{"sheet":"E20 总价措施项目清单计费表","index":2,"n_rows":21,"n_cols":8,"rows_kept":21,"merged":[[0,0,0,7],[1,0,1,5],[1,6,1,7],[2,3,2,4],[3,3,3,4],[4,3,4,4],[5,3,5,4],[6,3,6,4],[7,3,7,4],[8,3,8,4],[9,3,9,4],[10,3,10,4],[11,3,11,4],[12,3,12,4],[13,3,13,4],[14,3,14,4],[15,3,15,4],[16,3,16,4],[17,3,17,4],[18,0,18,5],[19,0,19,7]]}
["E.20： 总价措施项目清单计费表","","","","","","",""]
["工程名称：建筑工程  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,"",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["合计","","","","","","",""]
["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。","","","","","","",""]
["","","","","","","",""]

{"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":30,"n_cols":6,"rows_kept":30,"merged":[[0,0,0,5],[1,0,1,4],[28,0,28,5]]}
["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:建筑工程  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","直接费",6.25,"","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","直接费",3.29,"","按附录C说明及表4相应总费率标准计算"]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["注：安装工程取费基数按人工费，其他工程取费基数按直接费（不含其他管理费的计费基数。详附录C说明）计算。","","","","",""]
["","","","","",""]

{"sheet":"E23 其他项目清单与计价汇总表","index":4,"n_rows":32,"n_cols":6,"rows_kept":32,"merged":[[0,0,0,5],[1,0,1,4],[30,2,30,3],[31,0,31,5]]}
["E.23：其他项目清单与计价汇总表","","","","",""]
["工程名称：建筑工程 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","","",9864.64,"明细详见E.24表"]
[2,"暂估价","","","",""]
[2.1,"材料（工程设备）暂估价","","","","明细详见E.25表"]
[2.2,"专业工程暂估价","","","","明细详见E.26表"]
[2.3,"分部分项工程暂估价","","","","按招标文件规定或合同约定明细详见E.26表"]
[3,"计日工","","","","明细详见E.27表"]
[4,"总承包服务费","","","","明细详见E.28表"]
[5,"优质工程增加费","","","","明细详见E.29表"]
[6,"安全责任险、环境保护税","",{"v":0.6,"d":"0.60"},"","明细详见E.29表"]
[7,"提前竣工措施增加费","","","","明细详见E.29表"]
[8,"索赔签证","","","","明细详见E.30表"]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["","","","","",""]
["9","其他项目费合计","1+2.2+2.3+3+4+5+6+7+8","","",""]
["注：材料暂估单价进入清单项目综合单价，此处不汇总。","","","","",""]

{"sheet":"E24 暂列金额明细表","index":5,"n_rows":31,"n_cols":5,"rows_kept":31,"merged":[[0,0,0,4],[1,0,1,3],[28,0,28,2],[29,0,29,4]]}
["E.24：暂列金额明细表","","","",""]
["工程名称：建筑工程 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",9864.64,""]
[2,"检验试验费","元","",""]
[3,"","","",""]
[4,"","","",""]
[5,"","","",""]
[6,"","","",""]
[7,"","","",""]
[8,"","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["","","","",""]
["合计","","",9864.64,""]
["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。","","","",""]
["","","","",""]