{"text_format":"3","workbook":"xls","n_sheets":6,"sheets":["表03单项工程投标价汇总表","表04单位工程投标报价汇总表","表08A分部分项工程量清单与计价表","表10-1措施项目清单与计价表(一)","表14规费、应纳税费项目清单与计价表","工料机汇总表"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"表03单项工程投标价汇总表","index":0,"n_rows":41,"n_cols":6,"rows_kept":41,"merged":[[0,0,0,5],[1,0,1,5],[2,0,2,3],[2,4,2,5],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,5],[39,0,39,1],[40,0,40,5]],"flags":["formulas_cached_only"]}
["单项工程投标价汇总表"]
[]
["工程名称:深圳市第一职业技术学校消防整改项目",{"$nulls":3},"第1页 共1页"]
["序号","单位工程名称","金额(元)","其中"]
[{"$nulls":3},"材料设备\n暂估价(元)","安全文明施工\n措施费(元)","规费\n(元)"]
["1","深圳市第一职业技术学校消防整改项目"]
{"$rows_empty":32}
[{"$nulls":5}," "]
["合    计"]
["   注：本表适用于单项工程招标控制价或投标价的汇总。"]

{"sheet":"表04单位工程投标报价汇总表","index":1,"n_rows":40,"n_cols":7,"rows_kept":40,"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],[22,1,22,4],[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],[38,0,38,4],[39,0,39,6]],"flags":["formulas_cached_only"]}
["单位工程投标报价汇总表"]
[]
["工程名称:深圳市第一职业技术学校消防整改项目",null,"标段：",null,null,"第1页 共1页"]
[" 序 号","汇 总 内 容",{"$nulls":3},"金额(元)","其中：\n材料设备暂估价\n(元)"]
["1","分部分项工程费"]
["1.1","分部工程"]
["2","措施项目费"]
["2.1","其中：混凝土、钢筋混凝土模板及支架费"]
["2.2","安全文明施工措施费"]
["2.3","履约担保手续费、赶工措施费"]
["2.4","其它措施项目费"]
["3","其它项目费"]
["3.1","计日工"]
["3.2","总承包服务费"]
["3.3","发包人供应材料费"]
["4","规费"]
["5","不含税建安工程造价"]
["6","应纳税费"]
["6.1","增值税应纳税额"]
["6.2","城市维护建设税、教育费附加及地方教育费附加"]
{"$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08A分部分项工程量清单与计价表","index":2,"n_rows":82,"n_cols":9,"rows_kept":82,"merged":[[0,0,0,8],[1,0,1,8],[2,0,2,2],[2,3,2,6],[2,7,2,8],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,8],[5,2,5,3],[14,0,14,6],[15,0,15,8],[16,0,16,8],[17,0,17,2],[17,3,17,6],[17,7,17,8],[18,0,19,0],[18,1,19,1],[18,2,19,2],[18,3,19,3],[18,4,19,4],[18,5,19,5],[18,6,18,8],[29,0,29,6],[30,0,30,8],[31,0,31,8],[32,0,32,2],[32,3,32,6],[32,7,32,8],[33,0,34,0],[33,1,34,1],[33,2,34,2],[33,3,34,3],[33,4,34,4],[33,5,34,5],[33,6,33,8],[43,0,43,6],[44,0,44,8],[45,0,45,8],[46,0,46,2],[46,3,46,6],[46,7,46,8],[47,0,48,0],[47,1,48,1],[47,2,48,2],[47,3,48,3],[47,4,48,4],[47,5,48,5],[47,6,47,8],[51,2,51,3],[80,0,80,6],[81,0,81,6]],"flags":["formulas_cached_only"]}
["分部分项工程量清单与计价表\r\n（适用于工程量清单计价）"]
[]
["工程名称:深圳市第一职业技术学校消防整改项目",null,null,"               标段：",{"$nulls":3},"第1页 共4页"]
["序号","项目编码","项目名称","项目特征描述","计量\n单位","工程量","金额(元)"]
[{"$nulls":6},"综合单价","合价","材料设备\n暂估合价"]
[null,null," 分部工程"]
["1","030902009001","气体灭火钢瓶检验检测充装","1.气体灭火钢瓶检验检测充装\r\n2.FM200-150L\r\n3.实训楼负一层配电房","瓶",5]
["2","030902009002","气体灭火钢瓶拆除及安装","1.气体灭火钢瓶拆除及安装\r\n2.FM200-150L\r\n3.实训楼负一层配电房","瓶",5]
["3","030902007001","气体灭火驱动氮气瓶","1.气体灭火驱动氮气瓶\r\n2.4KG\r\n3.实训楼负一层配电房","瓶",3]
["4","030902007003","气体灭火驱动氮气瓶拆除及安装","1.气体灭火驱动氮气瓶拆除及安装\r\n2.4KG\r\n3.实训楼负一层配电房","瓶",3]
["5","030902007002","消防稳压泵控制箱","1.消防稳压泵控制箱\r\n2.500*400-3KW手自动压力启动\r\n3.明装，含电控压力表综合楼楼顶","套",1]
["6","030902001001","镀锌钢管","1.镀锌钢管\r\n2.DN100-厚度不低于4.25MM\r\n3.实训楼及综合楼泵房排水管安装达到设计及规范要求","m",{"v":24,"d":"24.00"}]
["7","030902003001","阀门","1.阀门\r\n2.DN100暗杆，最高耐压1.6MPA\r\n3.实训楼及综合楼泵房排水管安装","个",6]
["8","030901014001","卡箍","1.卡箍\r\n2.DN100最高耐压1.6MPA\r\n3.实训楼及综合楼泵房排水管安装","个",60]
["本页小计",{"$nulls":6},37385.78]
["分部分项工程量清单与计价表\r\n（适用于工程量清单计价）"]
[]
["工程名称:深圳市第一职业技术学校消防整改项目",null,null,"               标段：",{"$nulls":3},"第2页 共4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)"]
[{"$nulls":6},"综合单价","合价","材料设备\n暂估合价"]
["9","030902003002","DN100卡箍三通*DN65","1.DN100卡箍三通*DN65\r\n2.DN100最高耐压1.6MPA\r\n3.实训楼及综合楼泵房排水管安装","个",4]
["10","030901007001","弯头","1.弯头\r\n2.DN100最高耐压1.6MPA\r\n3.实训楼及综合楼泵房排水管安装","个",6]
["11","030904005002","实验消火栓","1.实验消火栓\r\n2.DN65明装\r\n3.综合楼楼顶","套",1]
["12","030904001001","吊球式灭火器","1.吊球式灭火器\r\n2.6KG-ABC干粉\r\n3.实训楼及综合楼弱电井","个",31]
["13","030904001002","原有防火门拆除及墙面修复","1.原有防火门拆除及墙面修复\r\n2.原有甲级防火门拆除\r\n3.实训楼","m2",15.44]
["14","030904008001","防火门","1.防火门\r\n2.甲级防火门，板材304不锈钢包边\r\n3.实训楼","m2",15.44]
["15","030904008002","电线","1.电线\r\n2.ZR-BVR2.5\r\n3.综合楼疏散楼梯新装","m",{"v":3170,"d":"3170.00"}]
["16","030411001001","插座","1.插座\r\n2.明装，6A，五孔插\r\n3.达到设计及规范要求","个",213]
["17","030411004001","线槽","1.线槽\r\n2.2分PVC阻燃明装\r\n3.综合楼疏散楼梯新装","m",{"v":3200,"d":"3200.00"}]
["本页小计"]
["分部分项工程量清单与计价表\r\n（适用于工程量清单计价）"]
[]
["工程名称:深圳市第一职业技术学校消防整改项目",null,null,"               标段：",{"$nulls":3},"第3页 共4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)"]
[{"$nulls":6},"综合单价","合价","材料设备\n暂估合价"]
["18","030901B002001","楼板开孔","1.楼板开孔\r\n2.楼板穿墙孔DN25含修复\r\n3.综合楼疏散楼梯新装","个",15]
["19","031301018001","应急照明灯","1.应急照明灯\r\n2.明装，应急照明时间不低于30min\r\n3.综合楼疏散楼梯新装","套",173]
["20","031301018005","安全出口灯","1.安全出口灯\r\n2.明装，应急照明时间不低于30min\r\n3.综合楼疏散楼梯新装","套",124]
["21","031301018006","单面向左疏散指示照明灯","1.单面向左疏散指示照明灯\r\n2.明装，应急照明时间不低于30min\r\n3.综合楼疏散楼梯新装","套",21]
["22","031301018007","单面向右疏散指示照明灯","1.单面向右疏散指示照明灯\r\n2.明装，应急照明时间不低于30min\r\n3.综合楼疏散楼梯新装","套",39]
["23","031301018008","单面双向疏散指示照明灯","1.单面双向疏散指示照明灯\r\n2.明装，应急照明时间不低于30min\r\n3.综合楼疏散楼梯新装","套",32]
["24","031301018009","双面单向疏散指示照明灯","1.双面单向疏散指示照明灯\r\n2.明装，应急照明时间不低于30min\r\n3.综合楼疏散楼梯新装","套",11]
["25","031301018002","独立式烟感","1.独立式烟感\r\n2.泰和安\r\n3.综合楼房间内","套",17]
["本页小计"]
["分部分项工程量清单与计价表\r\n（适用于工程量清单计价）"]
[]
["工程名称:深圳市第一职业技术学校消防整改项目",null,null,"               标段：",{"$nulls":3},"第4页 共4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)"]
[{"$nulls":6},"综合单价","合价","材料设备\n暂估合价"]
["26","031301018003","垃圾清理","1.达到设计及规范要求","项",1]
["27","030905001002","系统调试","1.达到设计及规范要求","系统",1]
[null,null,"分部小计"]
{"$rows_empty":27}
[{"$nulls":8}," "]
["本页小计"]
["合    计"]

{"sheet":"表10-1措施项目清单与计价表(一)","index":3,"n_rows":41,"n_cols":8,"rows_kept":41,"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],[38,0,38,6],[39,0,39,6],[40,0,40,7]],"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:深圳市第一职业技术学校消防整改项目",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)"]
[{"$nulls":6},"综合单价","合价"]
["1",null,"脚手架费",null,"项"]
["1.1","031301017002","脚手架搭拆",null,"项",{"v":1,"d":"1.000"}]
["1.1.1","3116-66","消防工程脚手架搭拆费",null,"100元",86.384]
{"$rows_empty":29}
[{"$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","index":4,"n_rows":41,"n_cols":5,"rows_kept":41,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,1],[2,3,2,4],[40,0,40,3]],"flags":["formulas_cached_only"]}
["规费、应纳税费项目清单与计价表"]
[]
["工程名称:深圳市第一职业技术学校消防整改项目",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","(分部分项工程费+措施项目工程费+其他项目费)中的人工费",{"v":18,"d":"18.00"}]
["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-发包人供应材料费",3.02]
["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",{"v":12,"d":"12.00"}]
{"$rows_empty":31}
[{"$nulls":4}," "]
["合  计"]

{"sheet":"工料机汇总表","index":5,"n_rows":118,"n_cols":7,"rows_kept":118,"merged":[[0,0,0,6],[1,0,1,6],[2,0,2,4],[2,5,2,6],[39,0,39,6],[40,0,40,6],[41,0,41,4],[41,5,41,6],[78,0,78,6],[79,0,79,6],[80,0,80,4],[80,5,80,6]],"flags":["formulas_cached_only"]}
["工料机汇总表"]
[]
["工程名称:深圳市第一职业技术学校消防整改项目",{"$nulls":4},"第1页 共3页"]
["序号","工料机名称及规格型号","单位","数量","单价","合价","备注"]
[1,"普工人工费(安装) ","元",8798.538,null,null," "]
[2,"技工人工费(安装) ","元",19095.881,null,null," "]
[3,"高级技工人工费(安装) ","元",4537.036,null,null," "]
[4,"普工人工费(装饰) ","元",165.099,null,null," "]
[5,"技工人工费(装饰) ","元",413.476,null,null," "]
[6,"高级技工人工费(装饰) ","元",{"v":139.94,"d":"139.940"},null,null," "]
[7,"机械台班人工 ","工日",1,null,null," "]
[8,"安装工日 ","工日",70,null,null," "]
[9,"增加人工费 ","元",185.725,null,null," "]
[10,"机械台班人工 ","工日",{"$nulls":3}," "]
[11,"镀锌铁丝 φ1.2mm～2.5mm ","kg",8.96,null,null," "]
[12,"塑料胶布带 25mm×10m ","卷",22,null,null," "]
[13,"锁紧螺母 M1.5×25 ","个",346,null,null," "]
[14,"木螺钉 M4×65以下 ","10个",386.6,null,null," "]
[15,"木螺钉 M2～4×6～65 ","10个",81.6,null,null," "]
[16,"冲击钻头 φ6mm～12mm ","个",7,null,null," "]
[17,"焊锡 ","kg",3.49,null,null," "]
[18,"焊锡膏 瓶装50g ","kg",0.32,null,null," "]
[19,"钢质防火门 甲级(成品) ","m2",15.17,null,null," "]
[20,"醇酸防锈漆(C53-1) ","kg",38.98,null,null," "]
[21,"沥青清漆 ","kg",10.98,null,null," "]
[22,"清油 C01-1 ","kg",9.41,null,null," "]
[23,"溶剂汽油 200# ","kg",9.41,null,null," "]
[24,"汽油 60#～70# ","kg",15.85,null,null," "]
[25,"塑料膨胀管 φ6mm～8mm ","个",4104,null,null," "]
[26,"塑料膨胀管 φ6mm ","10个",81.6,null,null," "]
[27,"镀锌管接头(15×25) ","个",577,null,null," "]
[28,"接地管卡 DN25 ","个",1154,null,null," "]
[29,"管卡子(电线管用DN25～32) ","个",1915,null,null," "]
[30,"塑料护口(电线管用)25～32 ","个",346,null,null," "]
[31,"安全出口灯 ","套",125,null,null," "]
[32,"单面向左疏散指示照明灯 ","套",21,null,null," "]
[33,"单面向右疏散指示照明灯 ","套",39,null,null," "]
[34,"单面双向疏散指示照明灯 ","套",32,null,null," "]
[null,"本页小计"]
["工料机汇总表"]
[]
["工程名称:深圳市第一职业技术学校消防整改项目",{"$nulls":4},"第2页 共3页"]
["序号","工料机名称及规格型号","单位","数量","单价","合价","备注"]
[35,"双面单向疏散指示照明灯 ","套",11,null,null," "]
[36,"应急灯 ","套",175,null,null," "]
[37,"单相插座 30A ","个",213,null,null," "]
[38,"电线 BV-2.5 ","m",{"v":3328.5,"d":"3328.50"},null,null," "]
[39,"电 ","kWh",124.334,null,null," "]
[40,"其他材料费 ","元",372.131,null,null," "]
[41,"湿拌抹灰砂浆 M10 ","m3",0.21,null,null," "]
[42,"其它材料费(按百分比计算) ","元",36.993,null,null," "]
[43,"镀锌扁钢 60×6 ","kg",{"v":3,"d":"3.00"},null,null," "]
[44,"普通水泥 42.5(R) ","kg",1.43,null,null," "]
[45,"钢垫板夹板 ","kg",{"v":0.3,"d":"0.30"},null,null," "]
[46,"机油 5#～7# ","kg",2.31,null,null," "]
[47,"汽油 ","kg",4.88,null,null," "]
[48,"电力 ","kWh",30.837,null,null," "]
[49,"棉纱头 ","kg",1.18,null,null," "]
[50,"破布 ","kg",2.24,null,null," "]
[51,"水 ","m3",0.74,null,null," "]
[52,"线麻 ","kg",0.18,null,null," "]
[53,"线槽 ","m",{"v":2307.2,"d":"2307.20"},null,null," "]
[54,"高纯氮气 40L ","瓶",2,null,null," "]
[55,"双出口消火栓 ","套",1,null,null," "]
[56,"金属密封垫 ","个",1,null,null," "]
[57,"聚四氟乙烯垫 ","个",1,null,null," "]
[58,"镀锌钢管 DN100 δ=4.0mm ","m",24.48,null,null," "]
[59,"锯条 ","根",27,null,null," "]
[60,"砂轮片 φ400 ","片",5,null,null," "]
[61,"其他材料费 ","元",65.398,null,null," "]
[62,"增加材料费 ","元",323.939,null,null," "]
[63,"镀锌管箍 DN20 ","个",31,null,null," "]
[64,"镀锌活接头 DN20 ","个",31,null,null," "]
[65,"镀锌三通 DN20 ","个",31,null,null," "]
[66,"镀锌弯头 DN20 ","个",125,null,null," "]
[67,"黑玛钢活接头 DN50 ","个",71,null,null," "]
[68,"黑玛钢活接头 DN100 ","个",6,null,null," "]
[null,"本页小计"]
["工料机汇总表"]
[]
["工程名称:深圳市第一职业技术学校消防整改项目",{"$nulls":4},"第3页 共3页"]
["序号","工料机名称及规格型号","单位","数量","单价","合价","备注"]
[69,"镀锌三通 DN20×15 ","个",31,null,null," "]
[70,"镀锌弯头 DN20×15 ","个",31,null,null," "]
[71,"镀锌钢管接头零件 DN100 ","个",12,null,null," "]
[72,"弯头 ","个",6,null,null," "]
[73,"阀门 ","个",6,null,null," "]
[74,"DN100卡箍三通*DN65 ","个",4,null,null," "]
[75,"卡箍 ","个",61,null,null," "]
[76,"球阀(带铅封) DN20 ","个",31,null,null," "]
[77,"橡胶板 δ＝1～3mm ","kg",0.92,null,null," "]
[78,"镀锌精制带帽螺栓 M10×100以内2平1弹垫 ","10套",0.6,null,null," "]
[79,"木材(一级红白松) ","m3",{"$nulls":3}," "]
[80,"大膜片 ","片",1,null,null," "]
[81,"小膜片 ","片",1,null,null," "]
[82,"锥形堵块 ","只",1,null,null," "]
[83,"试验容器 70L ","个",{"$nulls":3}," "]
[84,"塑料软管 ","m",{"v":1.5,"d":"1.50"},null,null," "]
[85,"异型塑料管 φ2.5～5 ","m",{"v":12,"d":"12.00"},null,null," "]
[86,"塑料带 20×40 ","kg",{"v":0.6,"d":"0.60"},null,null," "]
[87,"密封带 ","m",149.41,null,null," "]
[88,"镀锌铁丝 φ4～φ2.8 ","kg",0.19,null,null," "]
[89,"独立式烟感 ","台",17,null,null," "]
[90,"消防稳压泵控制箱 ","台",1,null,null," "]
[91,"吊球式灭火器 ","个",31,null,null," "]
{"$rows_empty":10}
[{"$nulls":6}," "]
[null,"本页小计"]
[null,"合   计"]