{"text_format":"3","workbook":"xls","n_sheets":7,"sheets":["1.1 封-1 封面","1.2 扉-1 扉页","3.1 表-08 分部分项工程和单价措施项目清单与计价表","3.2 表-11 总价措施项目清单与计价表","3.3 表-12 其他项目清单与计价汇总表","3.4 表-12-1 暂列金额明细表","3.5 表-13 规费、税金项目计价表"],"not_rendered":{"external_links":1,"defined_names":5},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1.1 封-1 封面","index":0,"n_rows":19,"n_cols":7,"rows_kept":19,"merged":[[1,2,2,5],[1,6,2,7],[5,0,5,8],[10,4,11,6],[11,1,11,3],[12,4,12,6],[14,4,15,6],[15,1,15,3],[16,4,16,6],[18,3,18,4]],"flags":["formulas_cached_only"]}
[]
[null,null,"天华广场一层及地下室消防设备维修",{"$nulls":3},"工程"]
[]
[]
[]
["招标工程量清单"]
[]
[]
[]
[]
[]
[null,"招  标  人："]
[{"$nulls":4},"（单位盖章）"]
[]
[]
[null,"造价咨询人："]
[{"$nulls":4},"（单位盖章）"]
[]
[{"$nulls":3},"2024年08月15日"]

{"sheet":"1.2 扉-1 扉页","index":1,"n_rows":20,"n_cols":8,"rows_kept":20,"merged":[[1,2,2,6],[1,7,2,7],[4,0,4,9],[7,1,7,2],[7,6,7,8],[8,6,8,8],[10,1,11,2],[10,3,11,3],[10,5,11,5],[11,6,11,8],[12,6,12,8],[15,1,15,2],[15,6,15,8],[16,6,16,8],[19,1,19,2],[19,6,19,8]],"flags":["formulas_cached_only"]}
[]
[null,null,"天华广场一层及地下室消防设备维修",{"$nulls":4},"工程"]
[]
[]
["招标工程量清单"]
[]
[]
[null,"招  标  人：",{"$nulls":3},"造价咨询人："]
[{"$nulls":3},"（单位盖章）",null,null,"（单位资质专用章）"]
[]
[null,"法定代表人\n或其授权人：",{"$nulls":3},"法定代表人\n或其授权人："]
[]
[{"$nulls":3},"（签字或盖章）",null,null,"（签字或盖章）"]
[]
[]
[null,"编  制  人：",{"$nulls":3},"复  核  人："]
[{"$nulls":3},"（造价人员签字盖专用章）",null,null,"（造价工程师签字盖专用章）"]
[]
[]
[null,"编 制 时 间：",null,"2024年08月12日",null,"复 核 时 间：","2024年08月15日"]

{"sheet":"3.1 表-08 分部分项工程和单价措施项目清单与计价表","index":2,"n_rows":69,"n_cols":9,"rows_kept":69,"merged":[[0,0,0,8],[1,0,1,3],[1,4,1,7],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,2,8],[3,6,4,6],[3,7,4,7],[5,2,5,3],[63,2,63,3],[64,2,64,3],[66,2,66,3],[67,0,67,6],[68,3,68,8]],"flags":["formulas_cached_only"]}
["分部分项工程和单价措施项目清单与计价表",null,null,"","","","","",""]
["工程名称：天华广场一层及地下室消防设备维修",null,null,"","","","","",""]
["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）","",""]
[{"$nulls":3},"","","","综合单价","合价","其中"]
[{"$nulls":3},"","","","","","暂估价"]
[null,null,"0309 消防工程","","","","","",""]
["1","030904017001","报警联动一体机","1、名称：消防报警主机，原设备拆除更换新设备\n2、规格、线制：24回路，含火灾报警控制器、手动控制盘、消防专用电话主机HY5711B、消防广播主机HY2732D1。","台",1,"","",""]
["2","030904015001","火灾报警控制微机（CRT）","1、规格：消防CRT图形显示装置，原设备拆除更换新设备\n2、型号：TX5Ei型","台",1,"","",""]
["3","030904017002","报警联动一体机","1、名称：城市联网主机，原设备拆除更换新设备","台",1,"","",""]
["4","03B001","消防信号总线维修","1、消防信号总线维修","条",8,"","",""]
["5","030904006001","消防报警电话插孔（电话）","1、名称：消防电话\n2、原设备拆除更换新设备","个(部)",15,"","",""]
["6","030904007001","消防广播（扬声器）","1、名称：吸顶广播15W\n2、原设备拆除更换新设备","个",40,"","",""]
["7","030904001001","点型探测器","1、名称：点型感烟探测器\n2、原设备拆除更换新设备\n3、型号：JTY-GD-501","个",200,"","",""]
["8","030904001002","点型探测器","1、名称：点型感温探测器\n2、原设备拆除更换新设备\n3、型号：JTY-GD-501","个",30,"","",""]
["9","030904003001","按钮","1、名称：手动报警按扭（带电话插孔）\n2、原设备拆除更换新设备\n3、型号：J-SAP-502","个",60,"","",""]
["10","030904003002","按钮","1、名称：消火栓报警按钮\n2、原设备拆除更换新设备\n3、型号：J-SAP-501X","个",60,"","",""]
["11","030904005001","声光报警器","1、名称：声光报警器\n2、原设备拆除更换新设备\n3、型号：SM501","个",40,"","",""]
["12","030904008001","模块（模块箱）","1、名称：控制模块\n2、原设备拆除更换新设备\n3、类型：RM5Ei/LI5iT","个(台)",60,"","",""]
["13","03B002","风机电机维修","1、风机电机维修","台",2,"","",""]
["14","030404017001","配电箱","1、名称：风机控制柜\n2、原设备拆除更换新设备","台",6,"","",""]
["15","010803002001","防火卷帘门","1、防火卷帘门脱轨维修","台",3,"","",""]
["16","030404017002","配电箱","1、名称：防火卷帘门控制柜\n2、原设备拆除更换新设备","台",19,"","",""]
["17","010803002002","防火卷帘门","1、防火卷帘门电机\n2、原设备拆除更换新设备","台",9,"","",""]
["18","031202002001","风管管道防腐蚀","1、除锈级别：轻绣\n2、涂刷（喷）品种：刷防锈漆一道","m2",700,"","",""]
["19","031202002002","消防、喷淋管道防腐蚀","1、除锈级别：轻绣\n2、涂刷（喷）品种：外刷红色面漆一道","m2",700,"","",""]
["20","030901003001","水喷淋（雾）喷头","1、名称：喷淋头68℃\n2、原设备拆除更换新设备","个",85,"","",""]
["21","030901003002","水喷淋（雾）喷头","1、名称：喷淋头93℃\n2、原设备拆除更换新设备","个",15,"","",""]
["22","030901004001","报警装置","1、名称：湿式报警阀组DN150\n2、原设备拆除更换新设备","组",4,"","",""]
["23","030901002001","消火栓钢管","1、安装部位：室内\n2、材质、规格：DN100内外壁热浸镀锌钢管\n3、连接形式：沟槽柔性连接\n4、含三通、弯头、卡箍件等管件","m",200,"","",""]
["24","030901001001","水喷淋钢管","1、安装部位：室内\n2、材质、规格：DN150内外热镀锌钢管\n3、连接形式：沟槽柔性连接,接口\n4、压力试验及冲洗设计要求：水灭火系统管网水冲洗\n5、含三通、弯头、卡箍件等管件","m",80,"","",""]
["25","030412004001","装饰灯","1、名称：应急照明灯\n2、原设备拆除更换新设备\n3、规格：3W","套",400,"","",""]
["26","030412004002","装饰灯","1、名称：疏散指示灯\n2、原设备拆除更换新设备\n3、规格：3W","套",420,"","",""]
["27","030412004003","装饰灯","1、名称：安全出口灯\n2、原设备拆除更换新设备\n3、规格：3W","套",30,"","",""]
["28","030412004004","装饰灯","1、名称：疏散指示地灯\n2、原设备拆除更换新设备\n3、规格：3W","套",50,"","",""]
["29","03B003","应急、疏散灯具线路跳电维修","1、应急、疏散灯具线路跳电维修","条",12,"","",""]
["30","010801004001","木质防火门","1、木质防火门甲级单开门更换\n2、甲级单开门90*210cm，含门锁闭门器、木饰面","樘",30,"","",""]
["31","010801004002","木质防火门","1、木质防火门甲级双开门更换\n2、甲级双开门190*210cm，含门锁闭门器、木饰面","樘",22,"","",""]
["32","010801004003","木质防火门","1、木质防火门乙级单开门更换\n2、乙级单开门90*210cm，含门锁闭门器、木饰面","樘",7,"","",""]
["33","010801004004","木质防火门","1、木质防火门乙级双开门更换\n2、乙级双开门190*210cm，含门锁闭门器、木饰面","樘",45,"","",""]
["34","011201001001","墙面一般抹灰","1、墙体类型：内墙\n2、底层厚度、砂浆配合比：水泥砂浆 1:2.5\n3、耐碱玻纤网格布一层\n4、面层厚度、砂浆配合比：水泥砂浆 1:3","m2",85,"","",""]
["35","011407001001","墙面喷刷涂料","1、喷刷涂料部位：零星墙面\n2、腻子种类：混合腻子\n3、刮腻子要求：三遍\n4、涂料品种、喷刷遍数：乳胶漆三遍","m2",85,"","",""]
["36","030404017003","配电箱","1、名称：稳压控制柜\n2、原设备拆除更换新设备","台",1,"","",""]
["37","030109001001","离心式泵","1、名称：稳压泵\n2、原设备拆除更换新设备","台",2,"","",""]
["38","031003001001","螺纹阀门","1、类型：浮球阀\n2、原设备拆除更换新设备\n3、规格、压力等级：DN50\n4、连接形式：螺纹连接","个",2,"","",""]
["39","031003003001","焊接法兰阀门","1、类型：闸阀\n2、原设备拆除更换新设备\n3、规格、压力等级：DN100\n4、连接形式：法兰连接","个",14,"","",""]
["40","031003003002","焊接法兰阀门","1、类型：止回阀\n2、原设备拆除更换新设备\n3、规格、压力等级：DN100\n4、连接形式：法兰连接","个",2,"","",""]
["41","030404017004","配电箱","1、名称：消火栓控制柜\n2、原设备拆除更换新设备\n3、规格：1800*700*400含机械强启","台",1,"","",""]
["42","030404017005","配电箱","1、名称：喷淋控制柜\n2、原设备拆除更换新设备\n3、规格：1800*700*400含机械强启","台",1,"","",""]
["43","03B004","应急、疏散灯具线路跳电维修","1、水泵电机75KW维修","台",4,"","",""]
["44","031003003003","焊接法兰阀门","1、类型：闸阀\n2、原设备拆除更换新设备\n3、规格、压力等级：DN150\n4、连接形式：法兰连接","个",15,"","",""]
["45","031003003004","焊接法兰阀门","1、类型：止回阀\n2、原设备拆除更换新设备\n3、规格、压力等级：DN150\n4、连接形式：法兰连接","个",8,"","",""]
["46","031003003005","焊接法兰阀门","1、类型：信号蝶阀\n2、原设备拆除更换新设备\n3、规格、压力等级：DN150","个",12,"","",""]
["47","031003003006","焊接法兰阀门","1、类型：蝶阀\n2、原设备拆除更换新设备\n3、规格、压力等级：DN65","个",28,"","",""]
["48","030503006001","传感器","1、名称：消控室液位显示装置","支(台)",2,"","",""]
["49","030411004001","配线","1、名称：配线\n2、型号：ZR-RVSP-2x1.5mm2","m",210,"","",""]
["50","030901010001","室内消火栓","1、型号、规格：消火栓栓头DN65","套",35,"","",""]
["51","030901010002","室内消火栓","1、型号、规格：消防水带8-65-25带接头","套",90,"","",""]
["52","030901010003","室内消火栓","1、型号、规格：水枪头DN65","套",90,"","",""]
["53","030901010004","室内消火栓","1、型号、规格：消火栓箱玻璃\n2、尺寸cm：67*52","套",35,"","",""]
["54","030901013001","灭火器","1、形式：灭火器\n2、规格、型号：4kg干粉灭火器","具(组)",190,"","",""]
["55","030905002001","水灭火控制装置调试","1.水灭火系统控制装置调试 50点以下","系统",1,"","",""]
["56","030905001001","自动报警系统调试","1、点数：自动报警系统装置调试3200点以下","系统",1,"","",""]
["57","030905003001","防火控制装置调试","1、名称：广播喇叭及音箱通信分机及插孔、防火卷帘门","个(部)",74,"","",""]
[null,null,"分部小计","","","","","",""]
[null,null,"分部分项合计","","","","","",""]
["1","031301017001","脚手架搭拆","","项",1,"","",""]
[null,null,"单价措施合计","","","","","",""]
["合    计",null,null,"","","","","",""]
[{"$nulls":3},"","","","","",""]

{"sheet":"3.2 表-11 总价措施项目清单与计价表","index":3,"n_rows":21,"n_cols":9,"rows_kept":21,"merged":[[0,0,0,8],[1,0,1,4],[1,5,1,7],[20,0,20,2],[20,6,20,8]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表",null,null,"","","","","",""]
["工程名称：天华广场一层及地下室消防设备维修",null,null,"","","","","",""]
["序号","项目编码","项目名称","计算基础","费率（%）","金额（元）","调整\n费率（%）","调整后\n金额（元）","备注"]
["1","031302001001","安全文明施工费","","","","","",""]
["1.1",null,"基本费","分部分项合计+单价措施项目合计-除税工程设备费",1.5,"","","",""]
["1.2",null,"增加费","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["1.3",null,"扬尘污染防治增加费","分部分项合计+单价措施项目合计-除税工程设备费",0.21,"","","",""]
["2","031302002001","夜间施工增加","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["3","031302003001","非夜间施工增加","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["4","031302004001","二次搬运","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["5","031302005001","冬雨季施工增加","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["6","031302006001","已完工程及设备保护","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["7","031302008001","临时设施","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["8","031302009001","赶工措施","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["9","031302010001","工程按质论价","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["10","031302011001","住宅分户验收","分部分项合计+单价措施项目合计-除税工程设备费","","","","","在计取住宅分户验收时，大型土石方工程、桩基工程和地下室部分不计入计费基础"]
["11","031302012001","建筑工人实名制费用","分部分项合计+单价措施项目合计-除税工程设备费","","","","","建筑工人实名制设备由建筑工人工资专用账户开户银行提供的，建筑工人实名制费用按表中费率乘以0.5系数计取"]
["12","031302090001","地上、地下设施、建筑物的临时保护设施","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["13","031302091001","特殊条件下施工增加费","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["14","031302015001","智慧工地费用","分部分项合计+单价措施项目合计-除税工程设备费","","","","","现场安全隐患排查、人员信息动态管理、扬尘管控视频监控、高处作业防护预警、危大工程监测预警和集成平台等设备、软件和管理费用。"]
["编制人（造价人员）：",{"$nulls":4},"复核人（造价工程师）：","","",""]

{"sheet":"3.3 表-12 其他项目清单与计价汇总表","index":4,"n_rows":11,"n_cols":5,"rows_kept":11,"merged":[[0,0,0,4],[1,0,1,2],[1,3,1,4],[9,0,9,1],[10,2,10,4]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表",null,"","",""]
["工程名称：天华广场一层及地下室消防设备维修",null,"","",""]
["序号","项目名称","金额(元)","结算金额(元)","备注"]
["1","暂列金额",89000,"",""]
["2","暂估价","","",""]
["2.1","材料暂估价","","",""]
["2.2","专业工程暂估价","","",""]
["3","计日工","","",""]
["4","总承包服务费","","",""]
["合  计",null,89000,"",""]
[null,null,"","",""]

{"sheet":"3.4 表-12-1 暂列金额明细表","index":5,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[0,0,0,4],[1,0,1,2],[4,0,4,2],[5,2,5,4]],"flags":["formulas_cached_only"]}
["暂列金额明细表",null,"","",""]
["工程名称：天华广场一层及地下室消防设备维修",null,"","",""]
["序号","项目名称","计量单位","暂定金额(元)","备注"]
["1","暂列金额","",89000,""]
["合  计",null,"",89000,""]
[null,null,"","",""]

{"sheet":"3.5 表-13 规费、税金项目计价表","index":6,"n_rows":10,"n_cols":6,"rows_kept":10,"merged":[[0,0,0,5],[1,0,1,2],[1,3,1,4],[8,0,8,4],[9,0,9,2],[9,4,9,5]],"flags":["formulas_cached_only"]}
["规费、税金项目计价表",null,"","","",""]
["工程名称：天华广场一层及地下室消防设备维修",null,"","","",""]
["序号","项目名称","计算基础","计算基数(元)","计算费率(％)","金额(元)"]
["1","规费","环境保护税+社会保险费+住房公积金","",100,""]
["1.1","社会保险费","分部分项工程费+措施项目费+其他项目费-除税工程设备费","",2.4,""]
["1.2","住房公积金","分部分项工程费+措施项目费+其他项目费-除税工程设备费","",0.42,""]
["1.3","环境保护税","分部分项工程费+措施项目费+其他项目费-除税工程设备费","","",""]
["2","税金","分部分项工程费+措施项目费+其他项目费+规费-除税甲供材料和甲供设备费/1.01","",9,""]
["合  计",null,"","","",""]
["编制人（造价人员）：",null,"","复核人（造价工程师）：","",""]