{"text_format":"3","workbook":"xls","n_sheets":28,"sheets":["表10_2_2-4 招标控制价扉页","表10_2_2-12 招标控制价费用表","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","1_表10_2_2-20 施工组织(总价)措施项目清单与","1_表10_2_2-22 暂列金额明细表","1_表10_2_2-29 主要工日一览表","2_表10_2_2-13 【不含单列】单位(专业)工程招","2_表10_2_2-16 分部分项工程清单与计价表","2_表10_2_2-16 施工技术措施项目清单与计价表","2_表10_2_2-20 施工组织(总价)措施项目清单与","2_表10_2_2-29 主要工日一览表","3_表10_2_2-13 【不含单列】单位(专业)工程招","3_表10_2_2-16 分部分项工程清单与计价表","3_表10_2_2-16 施工技术措施项目清单与计价表","3_表10_2_2-20 施工组织(总价)措施项目清单与","3_表10_2_2-29 主要工日一览表","4_表10_2_2-13 【不含单列】单位(专业)工程招","4_表10_2_2-16 分部分项工程清单与计价表","4_表10_2_2-16 施工技术措施项目清单与计价表","4_表10_2_2-20 施工组织(总价)措施项目清单与","4_表10_2_2-29 主要工日一览表","5_表10_2_2-13 【不含单列】单位(专业)工程招","5_表10_2_2-16 分部分项工程清单与计价表","5_表10_2_2-16 施工技术措施项目清单与计价表","5_表10_2_2-20 施工组织(总价)措施项目清单与","5_表10_2_2-29 主要工日一览表"],"not_rendered":{"external_links":1},"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,"金华市金义东轨道交通有限公司雅苑宿舍维修",{"$nulls":4},"工程"]
["招标控制价"]
["招标控制价","(小写):","706144.00元"]
[null,"(大写):","柒拾万陆仟壹佰肆拾肆元整"]
[]
["招  标  人:",{"$nulls":3},"造价咨询人:"]
[null,"\r\n(单位盖章)",{"$nulls":3},"\r\n(单位资质专用章)"]
["法定代表人\r\n或其授权人:",{"$nulls":3},"法定代表人\r\n或其授权人:"]
[null,"\r\n(签字或盖章)",{"$nulls":3},"\r\n(签字或盖章)"]
["编  制  人:",{"$nulls":3},"复  核  人:"]
[null,"\r\n(造价工程师签字盖专用章)",{"$nulls":3},"\r\n(造价工程师签字盖专用章)"]
["编制时间:",{"$nulls":3},"复核时间:"]

{"sheet":"表10_2_2-12 招标控制价费用表","index":1,"n_rows":33,"n_cols":8,"rows_kept":33,"merged":[[0,0,0,1],[1,0,1,7],[2,0,2,2],[2,5,2,7],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,6],[3,7,4,7],[32,0,32,1],[34,0,34,7]],"flags":["formulas_cached_only"]}
["【表10.2.2-12】"]
["招标控制价费用表"]
["工程名称:金华市金义东轨道交通有限公司雅苑宿舍维修",{"$nulls":4},"第1页 共1页"]
["序号","工程名称","金额(元)","其中：（元）",{"$nulls":3},"备注"]
[{"$nulls":3},"暂估价","安全文明\r\n施工基本费","规费","税金"]
["1","宿舍维修工程",{"v":652052,"d":"652052.00"},null,7089.29,28658.81,53839.16]
["1.1","建筑",{"v":383563,"d":"383563.00"},null,4156.46,17663.39,31670.35]
["1.2","安装",{"v":165914,"d":"165914.00"},null,2414.14,9050.79,13699.35]
["1.3","弱电",{"v":102575,"d":"102575.00"},null,518.69,1944.63,8469.46]
["2","其他维修工程",{"v":54092,"d":"54092.00"},null,1134.74,2938.87,4466.32]
["2.1","装修",{"v":51669,"d":"51669.00"},null,1096.75,2796.46,4266.29]
["2.2","水电安装",{"v":2423,"d":"2423.00"},null,37.99,142.41,200.03]
{"$rows_empty":20}
["合计",null,"706144",null,8224.03,31597.68,58305.48]

{"sheet":"1_表10_2_2-13 【不含单列】单位(专业)工程招","index":2,"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:宿舍维修工程-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\r\n(元)","备注"]
["1","分部分项工程费",null,"∑(分部分项工程量×综合单价）",291994.12,"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）",61348.29]
["2","措施项目费",null,"（2.1+2.2）",7235.28]
["2.1","施工技术措施项目费",null,"∑(技措项目工程量×综合单价）",{"v":2762.5,"d":"2762.50"},"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）",{"v":1916,"d":"1916.00"}]
["2.2","施工组织措施项目费",null,"(1.1+2.1.1)×7.07%",4472.78,"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)×6.57%",4156.46,"见表10.2.2-20"]
["3","其他项目费",null,"（3.1+3.2+3.3+3.4）",{"v":35000,"d":"35000.00"}]
["3.1","暂列金额",null,"3.1.1+3.1.2+3.1.3",{"v":35000,"d":"35000.00"},"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",{"v":35000,"d":"35000.00"},"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\r\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%",17663.39]
["5","税金",null,"(1+2+3+4)×9%",31670.35]
["招标控制价合计",null,null,"1+2+3+4+5",{"v":383563,"d":"383563.00"}]

{"sheet":"1_表10_2_2-16 分部分项工程清单与计价表","index":3,"n_rows":66,"n_cols":12,"rows_kept":66,"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],[19,0,19,6],[23,0,23,2],[24,0,24,11],[25,0,25,5],[25,6,25,8],[25,9,25,11],[26,0,28,0],[26,1,28,1],[26,2,28,2],[26,3,28,3],[26,4,28,4],[26,5,28,5],[26,6,26,10],[26,11,28,11],[27,6,28,6],[27,7,28,7],[27,8,27,10],[42,0,42,6],[46,0,46,2],[47,0,47,11],[48,0,48,5],[48,6,48,8],[48,9,48,11],[49,0,51,0],[49,1,51,1],[49,2,51,2],[49,3,51,3],[49,4,51,4],[49,5,51,5],[49,6,49,10],[49,11,51,11],[50,6,51,6],[50,7,51,7],[50,8,50,10],[64,0,64,6],[65,0,65,6]],"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:宿舍维修工程-建筑",{"$nulls":5},"标段:",null,null,"第1页 共3页"]
["序号","项目编码","项目名称","项目特征","计量\r\n单位","工程量","金 额  (元)",{"$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"]
[null,null,"屋顶",{"$nulls":4},{"v":148321.9,"d":"148321.90"},18722.05,2324.05]
["1","01B001","檐沟清理","檐沟清理，含垃圾外运处理及相应的安全措施费","m","500.00",{"v":25,"d":"25.00"},{"v":12500,"d":"12500.00"}]
["2","011607001001","刚性层拆除","屋面建筑层拆除及建筑垃圾装车外运，运距自行考虑","m2","109.20",22.78,2487.58,1499.32,572.21]
["3","01B002","屋面建筑拆除","紫桂苑2单元南侧屋面简易建筑拆除及建筑垃圾外运处理","m2","54.60",{"v":40,"d":"40.00"},{"v":2184,"d":"2184.00"}]
["4","01B005","杂物清理","杂物清理","项","1",{"v":3000,"d":"3000.00"},{"v":3000,"d":"3000.00"}]
["5","010902001001","屋面卷材防水","屋面3mm厚自粘聚合物改性沥青防水卷材一道","m2","698.40",36.13,25233.19,1906.63]
["6","010902001002","屋面卷材防水","檐沟3mm厚自粘聚合物改性沥青防水卷材一道","m2","400.00",36.13,{"v":14452,"d":"14452.00"},{"v":1092,"d":"1092.00"}]
["7","011405001001","金属面油漆","原屋面铁皮盖板刷防锈漆一道，醇酸漆两遍","m2","411.42",28.88,11881.81,8104.97]
["8","010606001001","钢支撑、钢拉条","屋面钢骨架，40*40*3镀锌钢管骨架，40*40角钢连接固定","t","7.928",6943.49,55047.99,2777.65,1537.79]
["9","010901002001","型材屋面","0.5就压型彩钢板屋面板安装","m2","198.19",108.66,21535.33,3341.48,214.05]
[null,null,"增设出入口",{"$nulls":4},1036.75,202.86,50.21]
["10","011601001001","砖砌体拆除","开门洞拆除围墙部分砌体","m3","0.57",185.18,105.55,39.66,48.25]
["11","010503005001","过梁","门顶C25砼过梁","m3","0.04",610.31,24.41,6.76,{"v":0.3,"d":"0.30"}]
["本页小计",{"$nulls":6},148451.86,18768.47,{"v":2372.6,"d":"2372.60"}]
[]
[]
[]
["【表10.2.2-16】"]
["分部分项工程清单与计价表"]
["单位(专业)工程名称:宿舍维修工程-建筑",{"$nulls":5},"标段:",null,null,"第2页 共3页"]
["序号","项目编码","项目名称","项目特征","计量\r\n单位","工程量","金 额  (元)",{"$nulls":4},"备注"]
[{"$nulls":6},"综合单价","合价","其中"]
[{"$nulls":8},"人工费","机械费","暂估价"]
["12","010802001001","金属（塑钢）门","不锈钢格栅门安装（含门锁等五金配件）","m2","1.89",405.67,766.72,60.74]
["13","011203001001","零星项目一般抹灰","门洞周边20厚1:3水泥砂浆抹灰","m2","2.55",54.93,140.07,{"v":95.7,"d":"95.70"},1.66]
[null,null,"室内维修及其他",{"$nulls":4},142635.47,46302.98,574.86]
["14","011608002001","铲除涂料面","原墙面及天棚破损涂料铲除及建筑垃圾装车外运，运距自行考虑","m2","1200.00",8.42,{"v":10104,"d":"10104.00"},{"v":7956,"d":"7956.00"},{"v":420,"d":"420.00"}]
["15","011407001001","墙面喷刷涂料","1.抹灰面批刮腻子（满刮两遍）\r\n2.墙、柱、天棚面刷乳胶漆 ~二遍","m2","700.00",26.84,{"v":18788,"d":"18788.00"},{"v":11956,"d":"11956.00"}]
["16","011407002001","天棚喷刷涂料","1.混凝土面批刮腻子（满刮两遍）\r\n2.墙、柱、天棚面刷乳胶漆 ~二遍","m2","500.00",28.33,{"v":14165,"d":"14165.00"},{"v":9050,"d":"9050.00"}]
["17","010802001002","金属（塑钢）门","单元门增加闭门器","樘","13",103.36,1343.68,176.15]
["18","010904002001","楼（地）面涂膜防水","卫生间厨房采用灌浆修复原有地面防水","m2","224.40",{"v":80,"d":"80.00"},{"v":17952,"d":"17952.00"}]
["19","011606001001","楼地面龙骨及饰面拆除","木地板拆除及建筑垃圾装车外运，运距自行考虑","m2","50.00",{"v":8.1,"d":"8.10"},{"v":405,"d":"405.00"},{"v":250,"d":"250.00"},{"v":87.5,"d":"87.50"}]
["20","011104002001","竹、木（复合）地板","1.水泥地面上铺复合地板","m2","50.00",185.78,{"v":9289,"d":"9289.00"},{"v":503.5,"d":"503.50"}]
["21","01B003","窗户扣安装","窗户扣安装","个","10",{"v":20,"d":"20.00"},{"v":200,"d":"200.00"}]
["22","010801006001","门锁安装","入户门锁更换","个","6",181.65,{"v":1089.9,"d":"1089.90"},150.06]
["23","010801006002","门锁安装","房间门锁更换","个","10",121.05,{"v":1210.5,"d":"1210.50"},{"v":250.1,"d":"250.10"}]
["本页小计",{"$nulls":6},75453.87,30448.25,509.16]
[]
[]
[]
["【表10.2.2-16】"]
["分部分项工程清单与计价表"]
["单位(专业)工程名称:宿舍维修工程-建筑",{"$nulls":5},"标段:",null,null,"第3页 共3页"]
["序号","项目编码","项目名称","项目特征","计量\r\n单位","工程量","金 额  (元)",{"$nulls":4},"备注"]
[{"$nulls":6},"综合单价","合价","其中"]
[{"$nulls":8},"人工费","机械费","暂估价"]
["24","010807004001","金属纱窗","1.铝合金推拉纱窗扇安装","m2","15.00",167.02,{"v":2505.3,"d":"2505.30"},{"v":211.8,"d":"211.80"}]
["25","011302001001","吊顶天棚","1.轻钢龙骨（U38型）吊顶 平面\r\n2.天棚铝合金方板面层 嵌入式","m2","80.00",143.85,{"v":11508,"d":"11508.00"},{"v":2171.2,"d":"2171.20"}]
["26","010802004001","防盗门","成品钢制防盗门安装（含门锁及五金配件等）","m2","9.45",566.57,5354.09,332.17,2.36]
["27","011201001001","墙面一般抹灰","外墙面20厚1:3水泥砂浆抹灰","m2","100.00",40.29,{"v":4029,"d":"4029.00"},{"v":2540,"d":"2540.00"},{"v":65,"d":"65.00"}]
["28","011407001002","墙面喷刷涂料","外墙面：\r\n1.抹灰面批刮腻子（满刮两遍）\r\n2.外墙涂料 弹性涂料","m2","400.00",61.73,{"v":24692,"d":"24692.00"},{"v":10756,"d":"10756.00"}]
["29","01B007","外墙施工措施费","外墙施工登高安全措施费用（具体措施投标单位结合现场自行考虑）","项","1",{"v":3000,"d":"3000.00"},{"v":3000,"d":"3000.00"}]
["30","01B006","零星维修","其他零星维修（马桶封胶、衣柜抽屉、床横衬更换、门框修补等）","项","1",{"v":2000,"d":"2000.00"},{"v":2000,"d":"2000.00"}]
["31","01B004","材料上下楼搬运费","材料上下楼搬运费","项","1",{"v":15000,"d":"15000.00"},{"v":15000,"d":"15000.00"}]
[]
[]
[]
[]
["本页小计",{"$nulls":6},68088.39,16011.17,67.36]
["合计",{"$nulls":6},291994.12,65227.89,2949.12]

{"sheet":"1_表10_2_2-16 施工技术措施项目清单与计价表","index":4,"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:宿舍维修工程-建筑",{"$nulls":5},"标段:",null,null,"第1页 共1页"]
["序号","项目编码","项目名称","项目特征","计量\r\n单位","工程量","金 额  (元)",{"$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"]
[null,"011701","S.1脚手架工程（编码：011701)",{"$nulls":4},{"v":2762.5,"d":"2762.50"},{"v":1962,"d":"1962.00"},{"v":174.5,"d":"174.50"}]
["1","011701003001","里脚手架","1.内墙脚手架 高度3.6m以内`单独装饰或二次装饰工程，层高在3.6m以内的内墙粉刷（饰面）脚手架","m2","100.00",1.55,{"v":155,"d":"155.00"},{"v":93,"d":"93.00"},{"v":24,"d":"24.00"}]
["2","011701006001","满堂脚手架","1.满堂脚手架 ~基本层3.6m～5.2m`单独装饰或二次装饰工程，层高在3.6m以内的天棚饰面脚手架","m2","350.00",7.45,{"v":2607.5,"d":"2607.50"},{"v":1869,"d":"1869.00"},{"v":150.5,"d":"150.50"}]
{"$rows_empty":9}
["本页小计",{"$nulls":6},{"v":2762.5,"d":"2762.50"},{"v":1962,"d":"1962.00"},{"v":174.5,"d":"174.50"}]
["合计",{"$nulls":6},{"v":2762.5,"d":"2762.50"},{"v":1962,"d":"1962.00"},{"v":174.5,"d":"174.50"}]

{"sheet":"1_表10_2_2-20 施工组织(总价)措施项目清单与","index":5,"n_rows":23,"n_cols":7,"rows_kept":23,"merged":[[0,0,0,2],[1,0,1,6],[2,0,2,2],[2,4,2,6],[22,0,22,4],[24,0,24,6]],"flags":["formulas_cached_only"]}
["【表10.2.2-20】"]
["施工组织（总价）措施项目清单与计价表"]
["工程名称:建筑",null,null,"标段:","第1页 共1页"]
["序号","项目编号","项目名称","计算基础","费率\r\n(%)","金额\r\n(元)","备注"]
["1","011707001001","安全文明施工费",null,null,4156.46]
["1.1",null,"安全文明施工基本费","定额人工费+定额机械费","6.57",4156.46]
["2","Z01110900801","提前竣工增加费","定额人工费+定额机械费"]
["3","011707004001","二次搬运费","定额人工费+定额机械费","0.5",316.32]
["4","011707005001","冬雨季施工增加费","定额人工费+定额机械费"]
["5",null,"行车、行人干扰增加费"]
["6",null,"其他施工组织措施费","按相关规定计算"]
{"$rows_empty":11}
["合    计",{"$nulls":4},4472.78]

{"sheet":"1_表10_2_2-22 暂列金额明细表","index":6,"n_rows":28,"n_cols":5,"rows_kept":28,"merged":[[0,0,0,1],[1,0,1,4],[2,0,2,2],[27,0,27,1],[29,0,29,4]],"flags":["formulas_cached_only"]}
["【表10.2.2-22】"]
["暂列金额明细表"]
["工程名称:建筑",null,null,"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","标化工地增加费","项"]
["2","优质工程增加费","项"]
["3","其他暂列金额","项",{"v":35000,"d":"35000.00"},"估算比例一般不高于5%"]
["3.1","暂列金额","项",{"v":35000,"d":"35000.00"}]
{"$rows_empty":19}
["合计",null,null,{"v":35000,"d":"35000.00"},"-"]

{"sheet":"1_表10_2_2-29 主要工日一览表","index":7,"n_rows":7,"n_cols":7,"rows_kept":7,"merged":[[0,0,0,1],[1,0,1,6],[2,0,2,2],[2,3,2,4],[2,5,2,6],[38,0,38,6]],"flags":["formulas_cached_only"]}
["【表10.2.2-29】"]
["主要工日一览表"]
["工程名称:建筑",null,null,"标段:",null,"第1页 共1页"]
["序号","工日名称（类别）","单位","数 量","单价(元)","合价（元）","备注"]
["1","一类人工","工日",0.208,{"v":136,"d":"136.00"},28.29]
["2","二类人工","工日",98.473,{"v":149,"d":"149.00"},14672.48]
["3","三类人工","工日",305.037,{"v":172,"d":"172.00"},52466.36]

{"sheet":"2_表10_2_2-13 【不含单列】单位(专业)工程招","index":8,"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:宿舍维修工程-安装",null,null,"标段:","第1页 共1页"]
["序号","费用名称",null,"计算公式","金额\r\n(元)","备注"]
["1","分部分项工程费",null,"∑(分部分项工程量×综合单价）",137691.01,"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）",28898.42]
["2","措施项目费",null,"（2.1+2.2）",5473.23]
["2.1","施工技术措施项目费",null,"∑(技措项目工程量×综合单价）",2982.26,"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）",650.36]
["2.2","施工组织措施项目费",null,"(1.1+2.1.1)×8.43%",2490.97,"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)×8.17%",2414.14,"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\r\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)×30.63%",9050.79]
["5","税金",null,"(1+2+3+4)×9%",13699.35]
["招标控制价合计",null,null,"1+2+3+4+5",{"v":165914,"d":"165914.00"}]

{"sheet":"2_表10_2_2-16 分部分项工程清单与计价表","index":9,"n_rows":44,"n_cols":12,"rows_kept":44,"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],[19,0,19,6],[23,0,23,2],[24,0,24,11],[25,0,25,5],[25,6,25,8],[25,9,25,11],[26,0,28,0],[26,1,28,1],[26,2,28,2],[26,3,28,3],[26,4,28,4],[26,5,28,5],[26,6,26,10],[26,11,28,11],[27,6,28,6],[27,7,28,7],[27,8,27,10],[43,0,43,6]],"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:宿舍维修工程-安装",{"$nulls":5},"标段:",null,null,"第1页 共2页"]
["序号","项目编码","项目名称","项目特征","计量\r\n单位","工程量","金 额  (元)",{"$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"]
[null,null,"安装",{"$nulls":4},137691.01,31850.82,22.61]
["1","030411001001","配管","1.砖、混凝土结构明配PVC线管 DN20","m","2325.00",10.93,25412.25,15089.25]
["2","030411004001","配线","1.穿照明线 铜芯导线BV2.5","m","6975.00",2.66,{"v":18553.5,"d":"18553.50"},4673.25]
["3","030404035001","插座","1.单相明插座10A 220V","个","775",22.25,17243.75,{"v":7471,"d":"7471.00"}]
["4","030412001001","普通灯具","1.吸顶灯具安装 灯罩直径（mm以内）250（含光源）","套","20",55.18,{"v":1103.6,"d":"1103.60"},{"v":357.6,"d":"357.60"}]
["5","030412001002","普通灯具","楼道感应吸顶灯更换","套","15",100.04,{"v":1500.6,"d":"1500.60"},{"v":268.2,"d":"268.20"}]
["6","030404034001","照明开关","单联单控照明开关","个","30",14.57,{"v":437.1,"d":"437.10"},{"v":219,"d":"219.00"}]
["7","030404031001","小电器","浴霸灯更换","个","10",421.56,{"v":4215.6,"d":"4215.60"},{"v":382.9,"d":"382.90"}]
["8","030404019001","控制开关","入户总开60A","个","13",54.41,707.33,{"v":189.8,"d":"189.80"}]
["9","031004014001","给、排水附(配)件","水龙头更换","个","5",27.73,138.65,9.15]
["10","03B001","排水疏通","排水疏通","项","1",{"v":800,"d":"800.00"},{"v":800,"d":"800.00"}]
["11","03B002","消防应急箱","消防应急箱（含防毒面具3个，手电筒3个，救生绳3捆，口哨3个）","个","133",{"v":450,"d":"450.00"},{"v":59850,"d":"59850.00"}]
["12","030904001001","点型探测器","烟感报警器","个","133",58.11,7728.63,3190.67,22.61]
["本页小计",{"$nulls":6},137691.01,31850.82,22.61]
[]
[]
[]
["【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:宿舍维修工程-安装",{"$nulls":5},"标段:",null,null,"第2页 共2页"]
["序号","项目编码","项目名称","项目特征","计量\r\n单位","工程量","金 额  (元)",{"$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"]
{"$rows_empty":14}
["合计",{"$nulls":6},137691.01,31850.82,22.61]

{"sheet":"2_表10_2_2-16 施工技术措施项目清单与计价表","index":10,"n_rows":22,"n_cols":12,"rows_kept":22,"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],[20,0,20,6],[21,0,21,6]],"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:宿舍维修工程-安装",{"$nulls":5},"标段:",null,null,"第1页 共1页"]
["序号","项目编码","项目名称","项目特征","计量\r\n单位","工程量","金 额  (元)",{"$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"]
[null,"031301","N.1专业措施项目（031301)",{"$nulls":4},2982.26,716.68]
["1","031301017001","脚手架搭拆","脚手架搭拆","项","1",2982.26,2982.26,716.68]
{"$rows_empty":12}
["本页小计",{"$nulls":6},2982.26,716.68]
["合计",{"$nulls":6},2982.26,716.68]

{"sheet":"2_表10_2_2-20 施工组织(总价)措施项目清单与","index":11,"n_rows":23,"n_cols":7,"rows_kept":23,"merged":[[0,0,0,2],[1,0,1,6],[2,0,2,2],[2,4,2,6],[22,0,22,4],[24,0,24,6]],"flags":["formulas_cached_only"]}
["【表10.2.2-20】"]
["施工组织（总价）措施项目清单与计价表"]
["工程名称:安装",null,null,"标段:","第1页 共1页"]
["序号","项目编号","项目名称","计算基础","费率\r\n(%)","金额\r\n(元)","备注"]
["1","031302001001","安全文明施工费",null,null,2414.14]
["1.1",null,"安全文明施工基本费","定额人工费+定额机械费","8.17",2414.14]
["2","Z03130200801","提前竣工增加费","定额人工费+定额机械费"]
["3","031302004001","二次搬运费","定额人工费+定额机械费","0.26",76.83]
["4","031302005001","冬雨季施工增加费","定额人工费+定额机械费"]
["5",null,"行车、行人干扰增加费"]
["6",null,"其他施工组织措施费","按相关规定计算"]
{"$rows_empty":11}
["合    计",{"$nulls":4},2490.97]

{"sheet":"2_表10_2_2-29 主要工日一览表","index":12,"n_rows":5,"n_cols":7,"rows_kept":5,"merged":[[0,0,0,1],[1,0,1,6],[2,0,2,2],[2,3,2,4],[2,5,2,6],[38,0,38,6]],"flags":["formulas_cached_only"]}
["【表10.2.2-29】"]
["主要工日一览表"]
["工程名称:安装",null,null,"标段:",null,"第1页 共1页"]
["序号","工日名称（类别）","单位","数 量","单价(元)","合价（元）","备注"]
["1","二类人工","工日",218.749,{"v":149,"d":"149.00"},{"v":32593.6,"d":"32593.60"}]

{"sheet":"3_表10_2_2-13 【不含单列】单位(专业)工程招","index":13,"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:宿舍维修工程-弱电",null,null,"标段:","第1页 共1页"]
["序号","费用名称",null,"计算公式","金额\r\n(元)","备注"]
["1","分部分项工程费",null,"∑(分部分项工程量×综合单价）",91340.81,"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）",6286.73]
["2","措施项目费",null,"（2.1+2.2）",819.64]
["2.1","施工技术措施项目费",null,"∑(技措项目工程量×综合单价）",284.44,"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）",62.03]
["2.2","施工组织措施项目费",null,"(1.1+2.1.1)×8.43%",{"v":535.2,"d":"535.20"},"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)×8.17%",518.69,"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\r\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)×30.63%",1944.63]
["5","税金",null,"(1+2+3+4)×9%",8469.46]
["招标控制价合计",null,null,"1+2+3+4+5",{"v":102575,"d":"102575.00"}]

{"sheet":"3_表10_2_2-16 分部分项工程清单与计价表","index":14,"n_rows":28,"n_cols":12,"rows_kept":28,"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],[11,0,11,6],[15,0,15,2],[16,0,16,11],[17,0,17,5],[17,6,17,8],[17,9,17,11],[18,0,20,0],[18,1,20,1],[18,2,20,2],[18,3,20,3],[18,4,20,4],[18,5,20,5],[18,6,18,10],[18,11,20,11],[19,6,20,6],[19,7,20,7],[19,8,19,10],[26,0,26,6],[27,0,27,6]],"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:宿舍维修工程-弱电",{"$nulls":5},"标段:",null,null,"第1页 共2页"]
["序号","项目编码","项目名称","项目特征","计量\r\n单位","工程量","金 额  (元)",{"$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"]
[null,null,"视频监控系统",{"$nulls":4},60095.88,4904.64,59.28]
["1","030507008001","监控摄像设备","网络摄像机(带拾音) 安装、调试（含网线安装、首年宽带费等）\r\n1、摄像头像素≥300W\r\n2、支持云广播（大喇叭≥3瓦）\r\n3、夜视距离≥50米\r\n4、星光全彩夜视\r\n5、实时语音对讲\r\n6、补光光源：8灯双光源\r\n7、IP67防水防尘\r\n8、AI人形侦测\r\n9、支持本地+云存储；\r\n10、视频云存储时间≥7天\r\n11、100M宽带接入云存储\r\n12、需符合公安要求，平台能够接入属地化公安监管平台","台","78",550.46,42935.88,4904.64,59.28]
["2","03B001","宽带费用","第二年宽带接入费用","台","78",{"v":220,"d":"220.00"},{"v":17160,"d":"17160.00"}]
[null,null,"门禁管理系统",{"$nulls":4},31244.93,1942.21,23.21]
["3","030501017001","软件","门禁管理软件安装；实现卡的发放，取消统计等管理；支持各种权限配置及下发管理；支持图形化控制及状态显示；同时支持考勤，电梯层控，消费，人员通道等子系统的管理","套","1",{"v":3618.3,"d":"3618.30"},{"v":3618.3,"d":"3618.30"},60.79]
["本页小计",{"$nulls":6},63714.18,4965.43,59.28]
[]
[]
[]
["【表10.2.2-16】"]
["分部分项工程清单与计价表"]
["单位(专业)工程名称:宿舍维修工程-弱电",{"$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\r\n单位","工程量","金 额  (元)",{"$nulls":4},"备注"]
[{"$nulls":6},"综合单价","合价","其中"]
[{"$nulls":8},"人工费","机械费","暂估价"]
["4","030507005001","出入口目标识别设备","发卡器安装；1. 输出格式：计算机标准键盘格式 wiegand26标准8位卡号\r\n2. 输入格式：Mifare IC卡 (同时兼容ID卡)\r\n3. 读卡距离： 1-6厘米 (该参数为实际距离,感应的距离和卡片的类型相关)\r\n4. 外观尺寸：106mm * 82mm * 25mm\r\n5. 工作温度：-40℃至70℃\r\n6. 相对湿度：0-95%\r\n7.通讯方式：USB 即插即用\r\n8. 供 电：USB直接供电 ( 5VDC <100毫安)","台","1",{"v":1093.7,"d":"1093.70"},{"v":1093.7,"d":"1093.70"},24.59]
["5","030507006001","出入口控制设备","一体门禁机安装；指纹密码门禁一体机，指纹+密码+刷卡，3000指纹容量","台","13",{"v":1752.4,"d":"1752.40"},{"v":22781.2,"d":"22781.20"},714.74]
["6","030404031002","小电器","门禁电源安装、调试：1. 尺寸： 273mm*228mm*65mm\r\n2. 功率：30-60W\r\n3. 输出电压：12VDC (11-14V可微调)\r\n4. 额定电流：5A\r\n5. 可外接蓄电池规格：7AH 12VDC\r\n6. 蓄电池耗尽保护电压：9V","个","13",254.44,3307.72,813.54,8.19]
["7","030507017001","安全防范分系统调试","安全防范分系统调试；出入口控制系统","系统","1",444.01,444.01,328.55,15.02]
[]
["本页小计",{"$nulls":6},27626.63,1881.42,23.21]
["合计",{"$nulls":6},91340.81,6846.85,82.49]

{"sheet":"3_表10_2_2-16 施工技术措施项目清单与计价表","index":15,"n_rows":22,"n_cols":12,"rows_kept":22,"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],[20,0,20,6],[21,0,21,6]],"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:宿舍维修工程-弱电",{"$nulls":5},"标段:",null,null,"第1页 共1页"]
["序号","项目编码","项目名称","项目特征","计量\r\n单位","工程量","金 额  (元)",{"$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"]
[null,"031301","N.1专业措施项目（031301)",{"$nulls":4},284.44,68.47]
["1","031301017001","脚手架搭拆","脚手架搭拆","项","1",284.44,284.44,68.47]
{"$rows_empty":12}
["本页小计",{"$nulls":6},284.44,68.47]
["合计",{"$nulls":6},284.44,68.47]

{"sheet":"3_表10_2_2-20 施工组织(总价)措施项目清单与","index":16,"n_rows":23,"n_cols":7,"rows_kept":23,"merged":[[0,0,0,2],[1,0,1,6],[2,0,2,2],[2,4,2,6],[22,0,22,4],[24,0,24,6]],"flags":["formulas_cached_only"]}
["【表10.2.2-20】"]
["施工组织（总价）措施项目清单与计价表"]
["工程名称:弱电",null,null,"标段:","第1页 共1页"]
["序号","项目编号","项目名称","计算基础","费率\r\n(%)","金额\r\n(元)","备注"]
["1","031302001001","安全文明施工费",null,null,518.69]
["1.1",null,"安全文明施工基本费","定额人工费+定额机械费","8.17",518.69]
["2","Z03130200801","提前竣工增加费","定额人工费+定额机械费"]
["3","031302004001","二次搬运费","定额人工费+定额机械费","0.26",16.51]
["4","031302005001","冬雨季施工增加费","定额人工费+定额机械费"]
["5",null,"行车、行人干扰增加费"]
["6",null,"其他施工组织措施费","按相关规定计算"]
{"$rows_empty":11}
["合    计",{"$nulls":4},{"v":535.2,"d":"535.20"}]

{"sheet":"3_表10_2_2-29 主要工日一览表","index":17,"n_rows":5,"n_cols":7,"rows_kept":5,"merged":[[0,0,0,1],[1,0,1,6],[2,0,2,2],[2,3,2,4],[2,5,2,6],[38,0,38,6]],"flags":["formulas_cached_only"]}
["【表10.2.2-29】"]
["主要工日一览表"]
["工程名称:弱电",null,null,"标段:",null,"第1页 共1页"]
["序号","工日名称（类别）","单位","数 量","单价(元)","合价（元）","备注"]
["1","二类人工","工日",46.411,{"v":149,"d":"149.00"},6915.24]

{"sheet":"4_表10_2_2-13 【不含单列】单位(专业)工程招","index":18,"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:其他维修工程-装修",null,null,"标段:","第1页 共1页"]
["序号","费用名称",null,"计算公式","金额\r\n(元)","备注"]
["1","分部分项工程费",null,"∑(分部分项工程量×综合单价）",43459.88,"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）",10015.97]
["2","措施项目费",null,"（2.1+2.2）",1146.83]
["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)×11.45%",1146.83,"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)×10.95%",1096.75,"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\r\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%",2796.46]
["5","税金",null,"(1+2+3+4)×9%",4266.29]
["招标控制价合计",null,null,"1+2+3+4+5",{"v":51669,"d":"51669.00"}]

{"sheet":"4_表10_2_2-16 分部分项工程清单与计价表","index":19,"n_rows":31,"n_cols":12,"rows_kept":31,"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],[12,0,12,6],[16,0,16,2],[17,0,17,11],[18,0,18,5],[18,6,18,8],[18,9,18,11],[19,0,21,0],[19,1,21,1],[19,2,21,2],[19,3,21,3],[19,4,21,4],[19,5,21,5],[19,6,19,10],[19,11,21,11],[20,6,21,6],[20,7,21,7],[20,8,20,10],[29,0,29,6],[30,0,30,6]],"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:其他维修工程-装修",{"$nulls":5},"标段:",null,null,"第1页 共2页"]
["序号","项目编码","项目名称","项目特征","计量\r\n单位","工程量","金 额  (元)",{"$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"]
[null,null,"[请输入分部名称,电子评标勿删]",{"$nulls":4},43459.88,11021.46,51.08]
["1","010402001001","砌块墙","轻质砖隔墙","m3","63.20",514.16,32494.91,7156.77,46.77]
["2","010904002001","楼（地）面涂膜防水","1、防水膜品种：聚氨脂防水涂料\r\n2、涂膜厚度、遍数：1.5mm厚\r\n详见设计图纸及说明","m2","10.00",33.61,{"v":336.1,"d":"336.10"},{"v":30.5,"d":"30.50"}]
["3","011102003001","块料楼地面","1、找平层厚度、砂浆配合比：20mm 1:3干硬水泥砂浆\r\n2、结合层厚度、砂浆配合比：20mm 干混砂浆\r\n3、面层材料品种、规格、颜色：CT-09 地砖\r\n详见设计图纸及说明","m2","10.25",{"v":110.1,"d":"110.10"},1128.53,454.69,4.31]
["4","011204003001","块料墙面","1、安装方式：粘结剂\r\n2、面层材料品种、规格、颜色：CT-01 瓷砖\r\n详见设计图纸及说明","m2","40.00",117.15,{"v":4686,"d":"4686.00"},{"v":1772,"d":"1772.00"}]
["5","011210005001","成品隔断","成品卫生间隔断","m2","4.10",227.18,931.44,174.05]
["本页小计",{"$nulls":6},39576.98,9588.01,51.08]
[]
[]
[]
["【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:其他维修工程-装修",{"$nulls":5},"标段:",null,null,"第2页 共2页"]
["序号","项目编码","项目名称","项目特征","计量\r\n单位","工程量","金 额  (元)",{"$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"]
["6","011210001001","木隔断","隔墙\r\n1、龙骨材料种类、规格、中距：木龙骨\r\n2、防护层材料种类、规格：防火涂料三遍\r\n3、基层材料种类、规格：细木工板 15mm\r\n4、面层材料品种、规格、颜色：9.5mm纸面石膏板\r\n详见设计图纸及说明","m2","17.04",100.87,1718.82,618.89]
["7","011302001001","吊顶天棚","1、龙骨材料种类、规格、中距：U50型轻钢龙骨\r\n2、面层材料品种、规格：9.5mm防水纸面石膏板\r\n3、嵌缝材料种类：板缝贴胶带点锈\r\n详见设计图纸及说明","m2","24.00",90.17,2164.08,814.56]
[]
[]
[]
[]
[]
["本页小计",{"$nulls":6},{"v":3882.9,"d":"3882.90"},1433.45]
["合计",{"$nulls":6},43459.88,11021.46,51.08]

{"sheet":"4_表10_2_2-16 施工技术措施项目清单与计价表","index":20,"n_rows":22,"n_cols":12,"rows_kept":22,"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],[20,0,20,6],[21,0,21,6]],"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:其他维修工程-装修",{"$nulls":5},"标段:",null,null,"第1页 共1页"]
["序号","项目编码","项目名称","项目特征","计量\r\n单位","工程量","金 额  (元)",{"$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"]
[null,null,"[请输入分部名称,电子评标勿删]"]
{"$rows_empty":13}
["本页小计"]
["合计"]

{"sheet":"4_表10_2_2-20 施工组织(总价)措施项目清单与","index":21,"n_rows":23,"n_cols":7,"rows_kept":23,"merged":[[0,0,0,2],[1,0,1,6],[2,0,2,2],[2,4,2,6],[22,0,22,4],[24,0,24,6]],"flags":["formulas_cached_only"]}
["【表10.2.2-20】"]
["施工组织（总价）措施项目清单与计价表"]
["工程名称:装修",null,null,"标段:","第1页 共1页"]
["序号","项目编号","项目名称","计算基础","费率\r\n(%)","金额\r\n(元)","备注"]
["1","011707001001","安全文明施工费",null,null,1096.75]
["1.1",null,"安全文明施工基本费","定额人工费+定额机械费","10.95",1096.75]
["2","Z01110900801","提前竣工增加费","定额人工费+定额机械费"]
["3","011707004001","二次搬运费","定额人工费+定额机械费","0.5",50.08]
["4","011707005001","冬雨季施工增加费","定额人工费+定额机械费"]
["5",null,"行车、行人干扰增加费"]
["6",null,"其他施工组织措施费","按相关规定计算"]
{"$rows_empty":11}
["合    计",{"$nulls":4},1146.83]

{"sheet":"4_表10_2_2-29 主要工日一览表","index":22,"n_rows":6,"n_cols":7,"rows_kept":6,"merged":[[0,0,0,1],[1,0,1,6],[2,0,2,2],[2,3,2,4],[2,5,2,6],[38,0,38,6]],"flags":["formulas_cached_only"]}
["【表10.2.2-29】"]
["主要工日一览表"]
["工程名称:装修",null,null,"标段:",null,"第1页 共1页"]
["序号","工日名称（类别）","单位","数 量","单价(元)","合价（元）","备注"]
["1","二类人工","工日",48.237,{"v":149,"d":"149.00"},7187.31]
["2","三类人工","工日",22.292,{"v":172,"d":"172.00"},3834.22]

{"sheet":"5_表10_2_2-13 【不含单列】单位(专业)工程招","index":23,"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:其他维修工程-水电安装",null,null,"标段:","第1页 共1页"]
["序号","费用名称",null,"计算公式","金额\r\n(元)","备注"]
["1","分部分项工程费",null,"∑(分部分项工程量×综合单价）",2040.89,"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）",464.95]
["2","措施项目费",null,"（2.1+2.2）",{"v":39.2,"d":"39.20"}]
["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)×8.43%",{"v":39.2,"d":"39.20"},"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)×8.17%",37.99,"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\r\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)×30.63%",142.41]
["5","税金",null,"(1+2+3+4)×9%",200.03]
["招标控制价合计",null,null,"1+2+3+4+5",{"v":2423,"d":"2423.00"}]

{"sheet":"5_表10_2_2-16 分部分项工程清单与计价表","index":24,"n_rows":18,"n_cols":12,"rows_kept":18,"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],[16,0,16,6],[17,0,17,6]],"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:其他维修工程-水电安装",{"$nulls":5},"标段:",null,null,"第1页 共1页"]
["序号","项目编码","项目名称","项目特征","计量\r\n单位","工程量","金 额  (元)",{"$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"]
[null,null,"[请输入分部名称,电子评标勿删]",{"$nulls":4},2040.89,512.99]
["1","031004006001","大便器","带水箱蹲坑安装，含配件","组","2",366.51,733.02,126.44]
["2","031004003001","洗脸盆","1.名称:台式洗脸盆 \r\n2.规格型号：带水嘴\r\n3.其他：陶瓷，节水型，含角型阀(带铜活)、金属软管、洁具、龙头及排水附件等所有五金配件","组","1",{"v":305.6,"d":"305.60"},{"v":305.6,"d":"305.60"},38.26]
["3","031004010001","淋浴器","1.名称:淋浴器 \r\n2.其他：节水型，含角型阀(带铜活)、金属软管、洁具、龙头及排水附件等所有五金配件","套","1",182.01,182.01,15.45]
["4","030412001001","普通灯具","LED吸顶灯安装","套","8",55.18,441.44,143.04]
["5","030404034001","照明开关","1.名称：单联单控\r\n2.材质及规格：A86型","个","26",14.57,378.82,{"v":189.8,"d":"189.80"}]
[]
[]
[]
[]
["本页小计",{"$nulls":6},2040.89,512.99]
["合计",{"$nulls":6},2040.89,512.99]

{"sheet":"5_表10_2_2-16 施工技术措施项目清单与计价表","index":25,"n_rows":22,"n_cols":12,"rows_kept":22,"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],[20,0,20,6],[21,0,21,6]],"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:其他维修工程-水电安装",{"$nulls":5},"标段:",null,null,"第1页 共1页"]
["序号","项目编码","项目名称","项目特征","计量\r\n单位","工程量","金 额  (元)",{"$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"]
[null,null,"[请输入分部名称,电子评标勿删]"]
{"$rows_empty":13}
["本页小计"]
["合计"]

{"sheet":"5_表10_2_2-20 施工组织(总价)措施项目清单与","index":26,"n_rows":23,"n_cols":7,"rows_kept":23,"merged":[[0,0,0,2],[1,0,1,6],[2,0,2,2],[2,4,2,6],[22,0,22,4],[24,0,24,6]],"flags":["formulas_cached_only"]}
["【表10.2.2-20】"]
["施工组织（总价）措施项目清单与计价表"]
["工程名称:水电安装",null,null,"标段:","第1页 共1页"]
["序号","项目编号","项目名称","计算基础","费率\r\n(%)","金额\r\n(元)","备注"]
["1","031302001001","安全文明施工费",null,null,37.99]
["1.1",null,"安全文明施工基本费","定额人工费+定额机械费","8.17",37.99]
["2","Z03130200801","提前竣工增加费","定额人工费+定额机械费"]
["3","031302004001","二次搬运费","定额人工费+定额机械费","0.26",1.21]
["4","031302005001","冬雨季施工增加费","定额人工费+定额机械费"]
["5",null,"行车、行人干扰增加费"]
["6",null,"其他施工组织措施费","按相关规定计算"]
{"$rows_empty":11}
["合    计",{"$nulls":4},{"v":39.2,"d":"39.20"}]

{"sheet":"5_表10_2_2-29 主要工日一览表","index":27,"n_rows":5,"n_cols":7,"rows_kept":5,"merged":[[0,0,0,1],[1,0,1,6],[2,0,2,2],[2,3,2,4],[2,5,2,6],[38,0,38,6]],"flags":["formulas_cached_only"]}
["【表10.2.2-29】"]
["主要工日一览表"]
["工程名称:水电安装",null,null,"标段:",null,"第1页 共1页"]
["序号","工日名称（类别）","单位","数 量","单价(元)","合价（元）","备注"]
["1","二类人工","工日",3.444,{"v":149,"d":"149.00"},513.16]