{"text_format":"3","workbook":"xls","n_sheets":7,"sheets":["E.3单位工程招标控制价汇总表","F.1分部分项工程量清单与计价表","F.4总价措施项目清单与计价表","F.1单价措施项目清单与计价表","G.1其他项目清单与计价汇总表","H 规费、税金项目清单与计价表","主要材料设备价格表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"E.3单位工程招标控制价汇总表","index":0,"n_rows":25,"n_cols":7,"rows_kept":25,"merged":[[0,0,0,6],[1,1,1,3],[1,4,1,5],[2,0,2,1],[2,3,2,4],[2,5,2,6],[3,0,3,1],[3,3,3,4],[3,5,3,6],[4,0,4,1],[4,3,4,4],[4,5,4,6],[5,0,5,1],[5,3,5,4],[5,5,5,6],[6,0,6,1],[6,3,6,4],[6,5,6,6],[7,0,7,1],[7,3,7,4],[7,5,7,6],[8,0,8,1],[8,3,8,4],[8,5,8,6],[9,0,9,1],[9,3,9,4],[9,5,9,6],[10,0,10,1],[10,3,10,4],[10,5,10,6],[11,0,11,1],[11,3,11,4],[11,5,11,6],[12,0,12,1],[12,3,12,4],[12,5,12,6],[13,0,13,1],[13,3,13,4],[13,5,13,6],[14,0,14,1],[14,3,14,4],[14,5,14,6],[15,0,15,1],[15,3,15,4],[15,5,15,6],[16,0,16,1],[16,3,16,4],[16,5,16,6],[17,0,17,1],[17,3,17,4],[17,5,17,6],[18,0,18,1],[18,3,18,4],[18,5,18,6],[19,0,19,1],[19,3,19,4],[19,5,19,6],[20,0,20,1],[20,3,20,4],[20,5,20,6],[21,0,21,1],[21,3,21,4],[21,5,21,6],[22,0,22,1],[22,3,22,4],[22,5,22,6],[23,0,23,1],[23,3,23,4],[23,5,23,6],[24,0,24,2],[24,3,24,4],[24,5,24,6]],"flags":["formulas_cached_only"]}
["单位工程招标控制价汇总表"]
["工程名称:","环境工程技术一体化实训基地建设项目-环境改造部分（安装）",null,null,"标段：",null,"第1页 共1页"]
["序号",null,"汇总内容","金额(元)",null,"其中：暂估价(元)"]
["1",null,"分部分项工程费",34069.64,null,""]
["1.1",null,"环境工程技术一体化实训基地建设项目-环境改造部分（安装）",34069.64,null,""]
["2",null,"措施项目费",3558.99,null,""]
["2.1",null,"绿色施工安全防护措施费",3558.99,null,""]
["2.2",null,"其他措施项目费","",null,""]
["3",null,"其他项目费",994.97,null,""]
["3.1",null,"暂列金额","",null,""]
["3.2",null,"暂估价","",null,""]
["3.3",null,"计日工","",null,""]
["3.4",null,"总承包服务费","",null,""]
["3.5",null,"索赔费用","",null,""]
["3.6",null,"现场签证费用","",null,""]
["3.7",null,"预算包干费",994.97,null,""]
["3.8",null,"工程优质费","",null,""]
["3.9",null,"消纳费","",null,""]
["3.10",null,"其他费用","",null,""]
["4",null,"规费","",null,""]
["5",null,"税前工程造价",{"v":38623.6,"d":"38623.60"},null,""]
["6",null,"增值税销项税额",3476.12,null,""]
["7",null,"工程造价",42099.72,null,""]
["8",null,"其中：人工费",9808.47,null,""]
["招标控制价合计",null,null,42099.72,null,""]

{"sheet":"F.1分部分项工程量清单与计价表","index":1,"n_rows":70,"n_cols":10,"rows_kept":70,"merged":[[0,0,0,9],[1,0,1,1],[1,2,1,4],[1,5,1,7],[1,8,1,9],[2,0,3,0],[2,1,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,2,9],[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],[14,0,14,9],[16,0,16,9],[17,0,17,1],[17,2,17,4],[17,5,17,7],[17,8,17,9],[18,0,19,0],[18,1,19,2],[18,3,19,3],[18,4,19,4],[18,5,19,5],[18,6,19,6],[18,7,18,9],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[25,1,25,2],[26,1,26,2],[27,1,27,2],[28,0,28,9],[30,0,30,9],[31,0,31,1],[31,2,31,4],[31,5,31,7],[31,8,31,9],[32,0,33,0],[32,1,33,2],[32,3,33,3],[32,4,33,4],[32,5,33,5],[32,6,33,6],[32,7,32,9],[34,1,34,2],[35,1,35,2],[36,1,36,2],[37,1,37,2],[38,1,38,2],[39,1,39,2],[40,1,40,2],[41,1,41,2],[42,0,42,9],[44,0,44,9],[45,0,45,1],[45,2,45,4],[45,5,45,7],[45,8,45,9],[46,0,47,0],[46,1,47,2],[46,3,47,3],[46,4,47,4],[46,5,47,5],[46,6,47,6],[46,7,46,9],[48,1,48,2],[49,1,49,2],[50,1,50,2],[51,1,51,2],[52,1,52,2],[53,1,53,2],[54,1,54,2],[55,1,55,2],[56,1,56,2],[57,1,57,2],[58,1,58,2],[59,0,59,9],[61,0,61,9],[62,0,62,1],[62,2,62,4],[62,5,62,7],[62,8,62,9],[63,0,64,0],[63,1,64,2],[63,3,64,3],[63,4,64,4],[63,5,64,5],[63,6,64,6],[63,7,63,9],[65,1,65,2],[66,1,66,2],[67,1,67,2],[68,1,68,2],[69,0,69,9]],"flags":["formulas_cached_only"]}
["分部分项工程量清单与计价表"]
["工程名称:",null,"环境工程技术一体化实训基地建设项目-环境改造部分（安装）",null,null,"标段:",null,null,"第1页, 共5页"]
["序号","项目编号",null,"项目名称","项目特征描述","计量\n单位","工程量","金 额 （元）"]
[{"$nulls":7},"综合单价","合价","其中：\n暂估价"]
["","",null,"环境工程技术一体化实训基地建设项目-环境改造部分（安装）","","","","","",""]
["","",null,"给排水","","","","","",""]
["1","031001006001",null,"PP-R给水管 DN25","1、室内塑料给水管(粘接) 公称外径(mm以内) 25\n2、PP－R给水管|DN25","m","72.000",22.22,1599.84,""]
["2","031001006003",null,"PVC排水管 DN100","1、室内塑料排水管(热熔连接) 公称外径(mm以内) 110\n2、PVC排水管|DN100","m","45.000",45.37,2041.65,""]
["3","031003001001",null,"角阀 DN25","1、螺纹阀安装 公称直径(mm以内) 25\n2、角阀 DN25","个","16.000",53.05,{"v":848.8,"d":"848.80"},""]
["4","030413002001",null,"凿(压)槽","1、凿槽、刨沟(砖结构) 宽×深(mm以内) 70×70\n2、沟槽修补 尺寸(宽×深mm) 70×70","m","70.200",{"v":24.9,"d":"24.90"},1747.98,""]
["","",null,"强电","","","","","",""]
["5","030404034001",null,"单联单控开关","1、控制设备及低压电器安装 照明开关安装 扳式暗开关(单控) 单联\n2、单联单控开关","个","1.000",32.69,32.69,""]
["6","030404034002",null,"双联单控开关","1、控制设备及低压电器安装 照明开关安装 扳式暗开关(单控) 双联\n2、双联单控开关","个","1.000",35.44,35.44,""]
["","",null,"本页小计","","","","",{"v":6306.4,"d":"6306.40"},""]
[""]
[]
["分部分项工程量清单与计价表"]
["工程名称:",null,"环境工程技术一体化实训基地建设项目-环境改造部分（安装）",null,null,"标段:",null,null,"第2页, 共5页"]
["序号","项目编号",null,"项目名称","项目特征描述","计量\n单位","工程量","金 额 （元）"]
[{"$nulls":7},"综合单价","合价","其中：\n暂估价"]
["7","030404034003",null,"三联单控开关","1、控制设备及低压电器安装 照明开关安装 扳式暗开关(单控) 三联\n2、三联单控开关","个","2.000",38.67,77.34,""]
["8","030404035001",null,"二三插","1、控制设备及低压电器安装 单相明插座安装 单相（A以下） 16\n2、二三插","个","9.000",{"v":38.2,"d":"38.20"},{"v":343.8,"d":"343.80"},""]
["9","030411006001",null,"接线盒","1、接线盒安装 开关（插座）盒 暗装\n2、接线盒","个","13.000",9.03,117.39,""]
["10","030412005001",null,"LED灯管","1、普通成套型荧光灯具安装 吊链式 单管\n2、LED灯管 250*1200mm","套","17.000",175.73,2987.41,""]
["11","030404033001",null,"排气扇","1、控制设备及低压电器安装 风扇安装 排气扇\n2、8寸直排换气扇，功率28W","台","5.000",{"v":156.8,"d":"156.80"},{"v":784,"d":"784.00"},""]
["12","030411004001",null,"配线 BYJ 1.5mm2","1、硬绝缘导线管内穿线 导线截面(mm2以内) 2.5\n2、绝缘电线|BYJ 1.5mm2","m","240.000",2.99,{"v":717.6,"d":"717.60"},""]
["13","030411004002",null,"配线 BYJ 2.5mm2","1、硬绝缘导线管内穿线 导线截面(mm2以内) 2.5\n2、绝缘电线|BYJ 2.5mm2","m","700.000",3.94,{"v":2758,"d":"2758.00"},""]
["","",null,"本页小计","","","","",7785.54,""]
[""]
[]
["分部分项工程量清单与计价表"]
["工程名称:",null,"环境工程技术一体化实训基地建设项目-环境改造部分（安装）",null,null,"标段:",null,null,"第3页, 共5页"]
["序号","项目编号",null,"项目名称","项目特征描述","计量\n单位","工程量","金 额 （元）"]
[{"$nulls":7},"综合单价","合价","其中：\n暂估价"]
["14","030411004003",null,"配线 BYJ 4mm2","1、硬绝缘导线管内穿线 导线截面(mm2以内) 6\n2、绝缘电线|BYJ 4mm2","m","100.000",4.67,{"v":467,"d":"467.00"},""]
["15","030411004004",null,"配线 BVV 16mm2","1、硬绝缘导线管内穿线 导线截面(mm2以内) 16\n2、绝缘电线|BVV 16mm2","m","125.000",13.54,{"v":1692.5,"d":"1692.50"},""]
["16","030404017001",null,"配电箱","1、控制设备及低压电器安装 成套配电箱安装 悬挂式(半周长m以内) 0.5\n2、36位配电箱，含空气开关","台","1.000",2241.15,2241.15,""]
["17","030411001002",null,"配管 PC20","1、刚性难燃线管砖、混凝土结构暗配 公称直径(mm以内) 20\n2、刚性难燃管|PC20","m","300.000",9.38,{"v":2814,"d":"2814.00"},""]
["18","030411001003",null,"配管 PC25","1、刚性难燃线管砖、混凝土结构暗配 公称直径(mm以内) 25\n2、刚性难燃管|PC25","m","25.000",13.29,332.25,""]
["","",null,"弱电","","","","","",""]
["19","030502005003",null,"网络线","1、敷设双绞线缆或电话线 管、暗槽内穿放(对以内) 2\n2、六类非屏蔽网络线","m","100.000",{"v":4.1,"d":"4.10"},{"v":410,"d":"410.00"},""]
["","",null,"本页小计","","","","",{"v":7956.9,"d":"7956.90"},""]
[""]
[]
["分部分项工程量清单与计价表"]
["工程名称:",null,"环境工程技术一体化实训基地建设项目-环境改造部分（安装）",null,null,"标段:",null,null,"第4页, 共5页"]
["序号","项目编号",null,"项目名称","项目特征描述","计量\n单位","工程量","金 额 （元）"]
[{"$nulls":7},"综合单价","合价","其中：\n暂估价"]
["20","030502005004",null,"音频线","1、敷设双绞线缆或电话线 管、暗槽内穿放(对以内) 2\n2、音频线|200芯金银线","m","180.000",3.89,{"v":700.2,"d":"700.20"},""]
["21","030411001004",null,"配管 PC20","1、刚性难燃线管砖、混凝土结构暗配 公称直径(mm以内) 20\n2、刚性难燃管|PC20","m","100.000",9.38,{"v":938,"d":"938.00"},""]
["22","030502001001",null,"22U网络机柜","1、机柜、机架安装 落地式\n2、22U网络机柜","台","1.000",1731.32,1731.32,""]
["23","030507008001",null,"摄像头","1、摄像头安装","台","5.000",242.51,1212.55,""]
["24","030502012001",null,"信息插座","1、安装8位模块式信息插座 单口\n2、8位模块式信息插座 单口","个","3.000",34.06,102.18,""]
["25","030501012001",null,"交换机","1、工作组级交换机安装\n2、局域网交换机","台","1.000",{"v":856.5,"d":"856.50"},{"v":856.5,"d":"856.50"},""]
["26","030501012002",null,"POE交换机","1、工作组级交换机安装\n2、POE交换机","台","1.000",{"v":556.5,"d":"556.50"},{"v":556.5,"d":"556.50"},""]
["27","030507013002",null,"录像机","1、录像设备 数字录像机 8路输入\n2、8路录像机","台","1.000",947.11,947.11,""]
["28","030501004002",null,"硬盘","1、数字硬盘录像机安装 带环路 ≤16路\n2、6T监控硬盘","台","1.000",1096.54,1096.54,""]
["","",null,"空调工程","","","","","",""]
["","",null,"本页小计","","","","",{"v":8140.9,"d":"8140.90"},""]
[""]
[]
["分部分项工程量清单与计价表"]
["工程名称:",null,"环境工程技术一体化实训基地建设项目-环境改造部分（安装）",null,null,"标段:",null,null,"第5页, 共5页"]
["序号","项目编号",null,"项目名称","项目特征描述","计量\n单位","工程量","金 额 （元）"]
[{"$nulls":7},"综合单价","合价","其中：\n暂估价"]
["29","031001004001",null,"铜管 Φ15.9","1、给排水管道 室内铜管(氧乙炔焊) 公称外径(mm以内) 18\n2、给水室内铜管焊接管件\n3、Φ15.9\n4、橡塑保温套管安装 管道公称直径(mm以内) 20\n5、保温套管|DN20","m","30.000",83.79,{"v":2513.7,"d":"2513.70"},""]
["30","031001006004",null,"PVC排水管 DN32","1、室内塑料排水管(粘接) 公称外径(mm以内) 50\n2、室内塑料排水管件\n3、PVC排水管|DN32\n4、橡塑保温套管安装 管道公称直径(mm以内) 32\n5、保温套管|DN32","m","30.000",45.54,{"v":1366.2,"d":"1366.20"},""]
["","",null,"本页小计","","","","",{"v":3879.9,"d":"3879.90"},""]
["","",null,"合计","","","","",34069.64,""]
[""]

{"sheet":"F.4总价措施项目清单与计价表","index":2,"n_rows":16,"n_cols":8,"rows_kept":16,"merged":[[0,0,0,7],[1,0,1,1],[1,3,1,5],[1,6,1,7],[2,1,2,3],[2,5,2,6],[3,1,3,3],[3,5,3,6],[4,1,4,3],[4,5,4,6],[5,1,5,3],[5,5,5,6],[6,1,6,3],[6,5,6,6],[7,1,7,3],[7,5,7,6],[8,1,8,3],[8,5,8,6],[9,1,9,3],[9,5,9,6],[10,1,10,3],[10,5,10,6],[11,1,11,3],[11,5,11,6],[12,1,12,3],[12,5,12,6],[13,1,13,3],[13,5,13,6],[14,1,14,3],[14,5,14,6],[15,0,15,7]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
["工程名称:",null,"环境工程技术一体化实训基地建设项目-环境改造部分（安装）","标段：",null,null,"第1页, 共1页"]
["序 号","项目名称",null,null,"计算基础","费率(%)",null,"金额（元）"]
["1","绿色施工安全防护措施费",null,null,"","",null,""]
["1.1","按系数计算的其他绿色施工安全防护措施费",null,null,"","",null,""]
["1.1.1","按系数计算的绿色施工安全防护措施费(包括绿色施工、临时设施、安全施工和用工实名管理)",null,null,"分部分项人工费+分部分项机具费",{"v":35.77,"d":"35.770"},null,3558.99]
["","小计",null,null,"","",null,3558.99]
["","小计",null,null,"","",null,3558.99]
["2","其他措施项目费",null,null,"","",null,""]
["2.1","赶工措施费",null,null,"(1-GGXS)*(QRG+QJX)",{"v":3.44,"d":"3.440"},null,""]
["2.2","夜间施工增加费",null,null,"夜间施工人工费",{"v":20,"d":"20.000"},null,""]
["2.3","交通干扰工程施工增加费",null,null,"","",null,""]
["2.4","文明工地增加费",null,null,"分部分项人工费+分部分项机具费","",null,""]
["","小计",null,null,"","",null,""]
["","合  计",null,null,"","",null,3558.99]
[""]

{"sheet":"F.1单价措施项目清单与计价表","index":3,"n_rows":27,"n_cols":11,"rows_kept":27,"merged":[[0,0,0,10],[1,0,1,1],[1,2,1,4],[1,5,1,7],[1,8,1,10],[2,0,3,0],[2,1,3,2],[2,3,3,3],[2,4,3,5],[2,6,3,6],[2,7,3,8],[2,9,2,10],[4,1,4,2],[4,4,4,5],[4,7,4,8],[5,1,5,2],[5,4,5,5],[5,7,5,8],[6,1,6,2],[6,4,6,5],[6,7,6,8],[7,1,7,2],[7,4,7,5],[7,7,7,8],[8,1,8,2],[8,4,8,5],[8,7,8,8],[9,1,9,2],[9,4,9,5],[9,7,9,8],[10,1,10,2],[10,4,10,5],[10,7,10,8],[11,1,11,2],[11,4,11,5],[11,7,11,8],[12,1,12,2],[12,4,12,5],[12,7,12,8],[13,1,13,2],[13,4,13,5],[13,7,13,8],[14,1,14,2],[14,4,14,5],[14,7,14,8],[15,1,15,2],[15,4,15,5],[15,7,15,8],[16,1,16,2],[16,4,16,5],[16,7,16,8],[17,1,17,2],[17,4,17,5],[17,7,17,8],[18,1,18,2],[18,4,18,5],[18,7,18,8],[19,1,19,2],[19,4,19,5],[19,7,19,8],[20,1,20,2],[20,4,20,5],[20,7,20,8],[21,1,21,2],[21,4,21,5],[21,7,21,8],[22,1,22,2],[22,4,22,5],[22,7,22,8],[23,1,23,2],[23,4,23,5],[23,7,23,8],[24,1,24,2],[24,4,24,5],[24,7,24,8],[25,1,25,2],[25,4,25,5],[25,7,25,8],[26,0,26,10]],"flags":["formulas_cached_only"]}
["单价措施项目清单与计价表"]
["工程名称:",null,"环境工程技术一体化实训基地建设项目-环境改造部分（安装）",null,null,"标段：",null,null,"第1页, 共1页"]
["序号","项目编码",null,"项目名称","项目特征描述",null,"计量\n单位","工程量",null,"金额（元）"]
[{"$nulls":9},"综合单价","合价"]
["1","AQFHWMSG",null,"绿色施工安全防护措施费","",null,"","",null,"",""]
["1.1","AZMJSCSF",null,"按子目计算的绿色施工安全防护措施费项目","",null,"","",null,"",""]
["1.1.1","ZHJSJ",null,"综合脚手架","",null,"","",null,"",""]
["","",null,"小计","",null,"","",null,"",""]
["1.1.2","SGXCWDHLSZDWD001",null,"施工现场围挡和临时占地围挡","",null,"项","1.000",null,"",""]
["1.1.3","SGWDZM001",null,"施工围档照明","",null,"项","1.000",null,"",""]
["1.1.4","SGBD001",null,"施工便道","",null,"项","1.000",null,"",""]
["1.1.5","FCJZLSSGFHP001",null,"防尘降噪绿色施工防护棚","",null,"项","1.000",null,"",""]
["1.1.6","YBYL001",null,"样板引路","",null,"项","1.000",null,"",""]
["","",null,"小计","",null,"","",null,"",""]
["","",null,"小计","",null,"","",null,"",""]
["2","QTCSF",null,"其他措施项目费","",null,"","",null,"",""]
["2.1","031301010001",null,"安装与生产同时进行施工增加费","",null,"项","1.000",null,"",""]
["2.2","031301011001",null,"在有害身体健康环境中施工增加费","",null,"项","1.000",null,"",""]
["2.3","031301017001",null,"脚手架搭拆费","",null,"项","1.000",null,"",""]
["2.4","031302003001",null,"在地下（暗）室、设备及大口径管道内等特殊施工部位进行施工增加费","",null,"项","1.000",null,"",""]
["2.5","031302007001",null,"高层建筑增加费","",null,"项","1.000",null,"",""]
["2.6","DXGXJCJXF001",null,"地下管线交叉降效费","",null,"项","1.000",null,"",""]
["2.7","031301018001",null,"其他措施","",null,"项","1.000",null,"",""]
["","",null,"小计","",null,"","",null,"",""]
["","",null,"本页小计","",null,"","",null,"",""]
["","",null,"合  计","",null,"","",null,"",""]
[""]

{"sheet":"G.1其他项目清单与计价汇总表","index":4,"n_rows":16,"n_cols":8,"rows_kept":16,"merged":[[0,0,0,7],[1,0,1,1],[1,2,1,4],[1,5,1,6],[2,1,2,2],[2,4,2,5],[2,6,2,7],[3,1,3,2],[3,4,3,5],[3,6,3,7],[4,1,4,2],[4,4,4,5],[4,6,4,7],[5,1,5,2],[5,4,5,5],[5,6,5,7],[6,1,6,2],[6,4,6,5],[6,6,6,7],[7,1,7,2],[7,4,7,5],[7,6,7,7],[8,1,8,2],[8,4,8,5],[8,6,8,7],[9,1,9,2],[9,4,9,5],[9,6,9,7],[10,1,10,2],[10,4,10,5],[10,6,10,7],[11,1,11,2],[11,4,11,5],[11,6,11,7],[12,1,12,2],[12,4,12,5],[12,6,12,7],[13,1,13,2],[13,4,13,5],[13,6,13,7],[14,1,14,2],[14,4,14,5],[14,6,14,7],[15,0,15,2],[15,4,15,5],[15,6,15,7]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表"]
["工程名称：",null,"环境工程技术一体化实训基地建设项目-环境改造部分（安装）",null,null,"标段:",null,"第1页, 共1页"]
["序号","项目名称",null,"金额(元)","结算金额(元)",null,"备注"]
["1","暂列金额",null,"","",null,""]
["2","暂估价",null,"","",null,""]
["2.1","材料暂估价",null,"","",null,""]
["2.2","专业工程暂估价",null,"","",null,""]
["3","计日工",null,"","",null,""]
["4","总承包服务费",null,"","",null,""]
["5","索赔费用",null,"","",null,""]
["6","现场签证费用",null,"","",null,""]
["7","预算包干费",null,994.97,"",null,"按分部分项的人工费与施工机具费之和的10.00%计算"]
["8","工程优质费",null,"","",null,"市级质量奖按7.50%计算；省级质量奖12.50%计算；国家级质量奖20.00%计算；"]
["9","消纳费",null,"","",null,"根据“穗建造价〔2019〕53号”，建筑垃圾处置企业(单位)收取的消纳费列入其他项目费用中，按照市场、工程情况预估，列明单价与工程量。"]
["10","其他费用",null,"","",null,""]
["总计",null,null,994.97,"",null,""]

{"sheet":"H 规费、税金项目清单与计价表","index":5,"n_rows":7,"n_cols":8,"rows_kept":7,"merged":[[0,0,0,7],[1,0,1,1],[1,2,1,4],[1,5,1,6],[2,1,2,2],[2,4,2,5],[3,1,3,2],[3,4,3,5],[4,1,4,2],[4,4,4,5],[5,0,5,5],[6,0,6,3],[6,4,6,7]],"flags":["formulas_cached_only"]}
["规费、税金项目清单与计价表"]
["工程名称:",null,"环境工程技术一体化实训基地建设项目-环境改造部分（安装）",null,null,"标段:",null,"第1页, 共1页"]
["序号","项目名称",null,"计算基础","计算基数",null,"计算费率(%)","金额(元)"]
["1","规费",null,"","",null,"",""]
["2","增值税销项税额",null,"税前工程造价",{"v":38623.6,"d":"38623.600"},null,9,3476.12]
["合计",{"$nulls":5},"",3476.12]
["编制人（造价人员）：",{"$nulls":3},"复核人（造价工程师）："]

{"sheet":"主要材料设备价格表","index":6,"n_rows":129,"n_cols":8,"rows_kept":129,"merged":[[0,0,0,7],[1,0,1,1],[1,2,1,5],[1,6,1,7],[2,1,2,2],[2,5,2,6],[3,1,3,2],[3,5,3,6],[4,1,4,2],[4,5,4,6],[5,1,5,2],[5,5,5,6],[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],[13,1,13,2],[13,5,13,6],[14,1,14,2],[14,5,14,6],[15,1,15,2],[15,5,15,6],[16,1,16,2],[16,5,16,6],[17,1,17,2],[17,5,17,6],[18,1,18,2],[18,5,18,6],[19,1,19,2],[19,5,19,6],[20,1,20,2],[20,5,20,6],[21,1,21,2],[21,5,21,6],[22,1,22,2],[22,5,22,6],[23,1,23,2],[23,5,23,6],[24,1,24,2],[24,5,24,6],[25,1,25,2],[25,5,25,6],[26,1,26,2],[26,5,26,6],[27,1,27,2],[27,5,27,6],[28,1,28,2],[28,5,28,6],[29,1,29,2],[29,5,29,6],[30,1,30,2],[30,5,30,6],[31,1,31,2],[31,5,31,6],[32,1,32,2],[32,5,32,6],[33,1,33,2],[33,5,33,6],[34,1,34,2],[34,5,34,6],[35,0,35,7],[37,0,37,7],[38,0,38,1],[38,2,38,5],[38,6,38,7],[39,1,39,2],[39,5,39,6],[40,1,40,2],[40,5,40,6],[41,1,41,2],[41,5,41,6],[42,1,42,2],[42,5,42,6],[43,1,43,2],[43,5,43,6],[44,1,44,2],[44,5,44,6],[45,1,45,2],[45,5,45,6],[46,1,46,2],[46,5,46,6],[47,1,47,2],[47,5,47,6],[48,1,48,2],[48,5,48,6],[49,1,49,2],[49,5,49,6],[50,1,50,2],[50,5,50,6],[51,1,51,2],[51,5,51,6],[52,1,52,2],[52,5,52,6],[53,1,53,2],[53,5,53,6],[54,1,54,2],[54,5,54,6],[55,1,55,2],[55,5,55,6],[56,1,56,2],[56,5,56,6],[57,1,57,2],[57,5,57,6],[58,1,58,2],[58,5,58,6],[59,1,59,2],[59,5,59,6],[60,1,60,2],[60,5,60,6],[61,1,61,2],[61,5,61,6],[62,1,62,2],[62,5,62,6],[63,1,63,2],[63,5,63,6],[64,1,64,2],[64,5,64,6],[65,1,65,2],[65,5,65,6],[66,1,66,2],[66,5,66,6],[67,1,67,2],[67,5,67,6],[68,1,68,2],[68,5,68,6],[69,1,69,2],[69,5,69,6],[70,1,70,2],[70,5,70,6],[71,1,71,2],[71,5,71,6],[72,0,72,7],[74,0,74,7],[75,0,75,1],[75,2,75,5],[75,6,75,7],[76,1,76,2],[76,5,76,6],[77,1,77,2],[77,5,77,6],[78,1,78,2],[78,5,78,6],[79,1,79,2],[79,5,79,6],[80,1,80,2],[80,5,80,6],[81,1,81,2],[81,5,81,6],[82,1,82,2],[82,5,82,6],[83,1,83,2],[83,5,83,6],[84,1,84,2],[84,5,84,6],[85,1,85,2],[85,5,85,6],[86,1,86,2],[86,5,86,6],[87,1,87,2],[87,5,87,6],[88,1,88,2],[88,5,88,6],[89,1,89,2],[89,5,89,6],[90,1,90,2],[90,5,90,6],[91,1,91,2],[91,5,91,6],[92,1,92,2],[92,5,92,6],[93,1,93,2],[93,5,93,6],[94,1,94,2],[94,5,94,6],[95,1,95,2],[95,5,95,6],[96,1,96,2],[96,5,96,6],[97,1,97,2],[97,5,97,6],[98,1,98,2],[98,5,98,6],[99,1,99,2],[99,5,99,6],[100,1,100,2],[100,5,100,6],[101,1,101,2],[101,5,101,6],[102,1,102,2],[102,5,102,6],[103,1,103,2],[103,5,103,6],[104,1,104,2],[104,5,104,6],[105,1,105,2],[105,5,105,6],[106,1,106,2],[106,5,106,6],[107,1,107,2],[107,5,107,6],[108,1,108,2],[108,5,108,6],[109,0,109,7],[111,0,111,7],[112,0,112,1],[112,2,112,5],[112,6,112,7],[113,1,113,2],[113,5,113,6],[114,1,114,2],[114,5,114,6],[115,1,115,2],[115,5,115,6],[116,1,116,2],[116,5,116,6],[117,1,117,2],[117,5,117,6],[118,1,118,2],[118,5,118,6],[119,1,119,2],[119,5,119,6],[120,1,120,2],[120,5,120,6],[121,1,121,2],[121,5,121,6],[122,1,122,2],[122,5,122,6],[123,1,123,2],[123,5,123,6],[124,1,124,2],[124,5,124,6],[125,1,125,2],[125,5,125,6],[126,1,126,2],[126,5,126,6],[127,1,127,2],[127,5,127,6],[128,0,128,7]],"flags":["formulas_cached_only"]}
["主要材料设备价格表"]
["工程名称:",null,"环境工程技术一体化实训基地建设项目-环境改造部分（安装）",{"$nulls":3},"第1页 共4页"]
["序号","材料设备编码",null,"材料设备名称","规格、型号等特殊要求","单位",null,"不含税编制价(元)"]
["1","00010003",null,"机上人工","","工日",null,{"v":234.6,"d":"234.60"}]
["2","00010010",null,"人工费","","元",null,1.02]
["3","01030035",null,"镀锌低碳钢丝","φ1.2～2.5","kg",null,5.38]
["4","01030055",null,"镀锌低碳钢丝","φ2.5～4.0","kg",null,5.38]
["5","01290043",null,"钢板 8～15","","kg",null,3.16]
["6","02010013",null,"橡胶板 1～3","","kg",null,{"v":25.7,"d":"25.70"}]
["7","02010015",null,"橡胶板 4～15","","kg",null,11.09]
["8","02130070",null,"聚四氟乙烯生料带","26mm×20m×0.1mm","m",null,0.13]
["9","02270001",null,"棉纱","","kg",null,11.47]
["10","02270020",null,"白布","","kg",null,2.75]
["11","02270180",null,"破布 一级","","kg",null,7.18]
["12","03010225",null,"木螺钉 M2～4×6～65","","十套",null,0.18]
["13","03010430",null,"六角螺栓 综合","","kg",null,5.58]
["14","03011430",null,"半圆头镀锌螺栓","M2～5×15～50","十套",null,0.43]
["15","03011605",null,"镀锌六角螺栓","2平1弹垫 M10×100以内","十套",null,5.04]
["16","03013061",null,"膨胀螺栓 M12","","十套",null,8.41]
["17","03013431",null,"塑料胀管 D6～8","","十套",null,{"v":0.6,"d":"0.60"}]
["18","03014281",null,"镀锌锁紧螺母 DN15×3","","十套",null,2.94]
["19","03131001",null,"砂轮片 综合","","片",null,12.87]
["20","03131061",null,"尼龙砂轮片 φ100","","片",null,4.27]
["21","03131101",null,"尼龙砂轮片 φ400","","片",null,11.97]
["22","03134021",null,"铁砂布 0～2#","","张",null,0.94]
["23","03135021",null,"低碳钢焊条","结422 φ3.2","kg",null,5.96]
["24","03136021",null,"焊锡丝 综合","","kg",null,7.69]
["25","03136121",null,"铜焊丝 综合","","kg",null,59.83]
["26","03137031",null,"铜焊粉","","kg",null,38.46]
["27","03137041",null,"焊锡膏","","kg",null,47.01]
["28","03138001",null,"锡基钎料","","kg",null,52.47]
["29","03139071",null,"冲击钻头 φ6～8","","个",null,2.76]
["30","03139281",null,"钢锯条","","条",null,0.43]
["31","04010015",null,"复合普通硅酸盐水泥","P.C 32.5","t",null,317.14]
["32","04030015",null,"中砂","","m3",null,201.94]
[""]
[]
["主要材料设备价格表"]
["工程名称:",null,"环境工程技术一体化实训基地建设项目-环境改造部分（安装）",{"$nulls":3},"第2页 共4页"]
["序号","材料设备编码",null,"材料设备名称","规格、型号等特殊要求","单位",null,"不含税编制价(元)"]
["33","13010120",null,"酚醛磁漆","","kg",null,7.75]
["34","13010130",null,"酚醛调和漆","","kg",null,7.17]
["35","14030040",null,"汽油 综合","","kg",null,6.38]
["36","14070050",null,"机油 综合","","kg",null,6.96]
["37","14090010",null,"电力复合脂","","kg",null,14.45]
["38","14330030",null,"丙酮","","kg",null,9.74]
["39","14350190",null,"多功能上光清洁剂","","盒",null,{"v":8.2,"d":"8.20"}]
["40","14350360",null,"酒精","","kg",null,7.34]
["41","14390070",null,"氧气","","m3",null,5.16]
["42","14390100",null,"乙炔气","","kg",null,{"v":13.3,"d":"13.30"}]
["43","14410410",null,"氯丁橡胶粘接剂","","kg",null,14.02]
["44","14410600",null,"胶粘剂","","kg",null,1.88]
["45","14430300",null,"保温扎带","","卷",null,2.64]
["46","15000020-0001",null,"保温套管","DN20","m",null,11.19]
["47","15000020-0002",null,"保温套管","DN32","m",null,11.42]
["48","17010053",null,"焊接钢管 DN20","","m",null,4.26]
["49","17010054",null,"焊接钢管 DN20","","kg",null,4.26]
["50","17150020-0001",null,"Φ15.9","","m",null,40.41]
["51","17250050-0001",null,"PP－R给水管","DN25","m",null,5.79]
["52","17250170",null,"塑料软管 D5","","m",null,{"v":0.4,"d":"0.40"}]
["53","17250370-0002",null,"PVC排水管","DN100","m",null,11.49]
["54","17250370-0003",null,"PVC排水管","DN32","m",null,6.69]
["55","17270175",null,"橡胶软管 DN20","","m",null,{"v":5,"d":"5.00"}]
["56","18010765",null,"黑玛钢活接头 DN25","","个",null,8.75]
["57","18070113",null,"给水室内铜管焊接管件","","个",null,{"v":1.5,"d":"1.50"}]
["58","18090060",null,"室内塑料排水管件","","个",null,{"v":1.5,"d":"1.50"}]
["59","19000001-0001",null,"角阀 DN25","","个",null,27.33]
["60","19000210",null,"螺纹阀门 DN20","","个",null,{"v":26,"d":"26.00"}]
["61","21310001",null,"吊盒","","个",null,0.89]
["62","24110140",null,"弹簧压力表","Y-100 0～1.6MPa","块",null,{"v":20,"d":"20.00"}]
["63","24590010",null,"压力表弯管 DN15","","个",null,5.56]
["64","25000001-0002",null,"LED灯管 250*1200mm","","套",null,{"v":130,"d":"130.00"}]
[""]
[]
["主要材料设备价格表"]
["工程名称:",null,"环境工程技术一体化实训基地建设项目-环境改造部分（安装）",{"$nulls":3},"第3页 共4页"]
["序号","材料设备编码",null,"材料设备名称","规格、型号等特殊要求","单位",null,"不含税编制价(元)"]
["65","25610100",null,"瓜子灯链 大号","","m",null,2.04]
["66","26050001-0002",null,"单联单控开关","","个",null,{"v":20,"d":"20.00"}]
["67","26050001-0003",null,"双联单控开关","","个",null,{"v":22,"d":"22.00"}]
["68","26050001-0004",null,"三联单控开关","","个",null,{"v":25,"d":"25.00"}]
["69","26410060-0001",null,"二三插","","个",null,{"v":25,"d":"25.00"}]
["70","27170001",null,"电气绝缘胶带","18mm×10m×0.13mm","卷",null,{"v":2.4,"d":"2.40"}]
["71","28010080",null,"裸铜线 6mm2","","kg",null,53.88]
["72","28030090",null,"铜芯橡皮花线","2×23/0.15mm2","m",null,1.97]
["73","28030170-0001",null,"绝缘电线","BYJ 1.5mm2","m",null,{"v":1.5,"d":"1.50"}]
["74","28030170-0002",null,"绝缘电线","BYJ 2.5mm2","m",null,2.36]
["75","28030170-0003",null,"绝缘电线","BYJ 4mm2","m",null,3.22]
["76","28030170-0004",null,"绝缘电线","BVV 16mm2","m",null,11.35]
["77","28030270-0001",null,"六类非屏蔽网络线","","m",null,{"v":3,"d":"3.00"}]
["78","28030270-0002",null,"音频线","200芯金银线","m",null,{"v":2.8,"d":"2.80"}]
["79","28030480",null,"铜芯聚氯乙烯绝缘导线 BV-2.5mm2","","m",null,1.11]
["80","28030510",null,"铜芯聚氯乙烯绝缘导线 BV-6mm2","","m",null,2.68]
["81","29060115",null,"镀锌钢管塑料护口","DN15～20","个",null,0.06]
["82","29060140-0001",null,"刚性难燃管","PC20","m",null,2.27]
["83","29060140-0002",null,"刚性难燃管","PC25","m",null,3.18]
["84","29060280",null,"难燃塑料管接头 20","","个",null,0.48]
["85","29060285",null,"难燃塑料管接头 25","","个",null,0.53]
["86","29090185",null,"铜端子 6mm2","","个",null,1.74]
["87","29090210",null,"铜接线端子 DT-2.5mm2","","个",null,1.06]
["88","29090215",null,"铜接线端子 DT-6mm2","","个",null,1.74]
["89","29110390",null,"接线盒","","个",null,{"v":1.9,"d":"1.90"}]
["90","30030040-0001",null,"网络半球型摄像机","","台",null,{"v":80,"d":"80.00"}]
["91","30030170-0002",null,"6T监控硬盘","","台",null,{"v":500,"d":"500.00"}]
["92","30130020",null,"8位模块式信息插座 单口","","个",null,23.22]
["93","30210160",null,"局域网交换机","","台",null,{"v":600,"d":"600.00"}]
["94","30210160-0001",null,"POE交换机","","台",null,{"v":300,"d":"300.00"}]
["95","30210170-0001",null,"8路录像机","","台",null,{"v":476,"d":"476.00"}]
["96","34090230",null,"塑料圆台","","块",null,0.58]
[""]
[]
["主要材料设备价格表"]
["工程名称:",null,"环境工程技术一体化实训基地建设项目-环境改造部分（安装）",{"$nulls":3},"第4页 共4页"]
["序号","材料设备编码",null,"材料设备名称","规格、型号等特殊要求","单位",null,"不含税编制价(元)"]
["97","34090250",null,"脱脂棉","","kg",null,25.13]
["98","34110010",null,"水","","m3",null,4.58]
["99","37091110",null,"钢垫板 1～2","","kg",null,4.37]
["100","50350010-0001",null,"8寸直排换气扇，功率28W","","台",null,{"v":66.6,"d":"66.60"}]
["101","55090080-0001",null,"36位配电箱，含空气开关","","台",null,{"v":2000,"d":"2000.00"}]
["102","57330001-0002",null,"22U网络机柜","","个",null,{"v":1200,"d":"1200.00"}]
["103","99450630",null,"折旧费","","元",null,{"v":1,"d":"1.00"}]
["104","99450640",null,"检修费","","元",null,{"v":1,"d":"1.00"}]
["105","99450650",null,"维护费","","元",null,{"v":1,"d":"1.00"}]
["106","99450660",null,"安拆费","","元",null,{"v":1,"d":"1.00"}]
["107","99450670",null,"汽油","(机械用)国Ⅲ93#","kg",null,6.38]
["108","99450700",null,"电","(机械用)","kw·h",null,0.77]
["109","99450760",null,"其他材料费","","元",null,{"v":1,"d":"1.00"}]
["110","99451300",null,"校验费","","元",null,{"v":1,"d":"1.00"}]
[""]