{"text_format":"3","workbook":"xls","n_sheets":4,"sheets":["汇总表","工程量清单-装修改造工程","工程量清单-电气工程","工程量清单-暖通工程"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"汇总表","index":0,"n_rows":14,"n_cols":5,"rows_kept":14,"merged":[[0,0,0,4],[1,0,1,4],[2,1,2,2],[3,1,3,2],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,0,8,2],[8,3,8,4],[10,3,10,4]],"flags":["formulas_cached_only"]}
["汇总表"]
["工程名称：水仙药业（建瓯）股份有限公司厂房、仓库及配套设施改造工程"]
["序号  ","项目名称",null,"合计（元）","备注"]
["一","装修改造工程"]
["二","电气工程"]
["三","暖通工程"]
["四","增值税金（一+二+三）*9%"]
["五","投标总价（一+二+三+四）"]
["大写（人民币）"]
[]
[]
[{"$nulls":3},"投标单位名称（盖章）："]
[{"$nulls":3},"法定代表人签章："]
[{"$nulls":3},"日  期："]

{"sheet":"工程量清单-装修改造工程","index":1,"n_rows":49,"n_cols":8,"rows_kept":49,"merged":[[0,0,0,7],[1,0,1,4],[2,0,5,0],[2,1,5,1],[2,2,5,2],[2,3,5,3],[2,4,5,4],[2,5,5,5],[2,6,5,6],[2,7,5,7],[26,0,27,0],[26,1,27,1],[48,0,48,2]],"flags":["formulas_cached_only"]}
["工程量清单造价表"]
["工程名称：水仙药业（建瓯）股份有限公司厂房、仓库及配套设施改造工程"]
["序号","项目名称","项目特征描述","单位","工程量\n","综合单价\n（元）\n","合价（元）\n","备注"]
[]
[]
[]
["一","装修改造清单"]
[1,"人工挖土方","人工挖基坑土方 (三类土 坑深 2m以内)","m3",39.82]
[2,"回填","槽坑原土人工夯实回填","m3",{"v":35.9,"d":"35.90"}]
[3,"人工装、运土方","人工运土 ","m3",3.92]
[4,"垫 层","1、基层清理\n2、C20素混凝土 (垫层)、浇筑、振捣、养护、拉拔试验、接缝处理等                                \n3、工艺：详见设计图纸说明及招标文件要求  ","m3",1.46]
[5,"独立基础","1、基层清理\n2、C25混凝土制作、浇筑、振捣、养护、拉拔试验、接缝处理等                                \n3、工艺：详见设计图纸说明及招标文件要求  ","m3",{"v":2.2,"d":"2.20"}]
[6,"砼模板","1、基层清理；\n2、模板制作、安装、拆除，清理模板，刷隔离剂等                                 \n3、详见：详见设计图纸说明及招标文件要求。","m2",{"v":52.2,"d":"52.20"}]
[7,"钢筋","1、构造柱钢筋(钢筋φ20以内)\n2、详见：详见设计图纸说明及招标文件要求。","t",{"v":0.35,"d":"0.350"}]
[8,"H型钢柱","规格：GZ02BH300*200*10*12             钢柱制作(焊接H型 最大钢板厚 20mm以内)","t",{"v":3.17,"d":"3.170"}]
[9,"钢柱涂料","1、基层清理；                       2、金属面除锈、金属面喷漆                           3、工艺：详见设计图纸说明及招标文件要求  ","m2",62.4]
[10,"预埋铁件","1、连接板400*300*20+80*80*20        2、预埋铁件、电焊等                    3、工艺：详见设计图纸说明及招标文件要求  ","t",{"v":0.23,"d":"0.230"}]
[11,"预埋锚栓","规格：2-M24 长1080mm                      2、预埋锚栓                          3、工艺：详见设计图纸说明及招标文件要求  ","个",{"v":12,"d":"12.00"}]
[12,"C40无收缩细石砼","1、基层清理；                             2、C40无收缩细石砼                        3、工艺：详见设计图纸说明及招标文件要求  ","M3",{"v":0.27,"d":"0.270"}]
[13,"钢丝网细石砼","1、基层清理；                             2、钢丝网细石砼                       3、工艺：详见设计图纸说明及招标文件要求  ","m2",{"v":3.12,"d":"3.120"}]
[14,"原地面水磨石         基层修复","1、C10混凝土土垫层60厚\n2、水泥浆一道\n3、1：3水泥砂浆20厚\n4、聚氨酯防水层1.5厚(两道)\n5、1:3防静电水泥砂浆找平30厚\n6、工艺：详见设计图集说明","m2",{"v":12,"d":"12.00"}]
[15,"原地面水磨石         面层修复","1、基层清理；                             2、1：2.5防静电水磨石10厚\n3、工艺：详见设计图纸说明及招标文件要求  ","m2",{"v":12,"d":"12.00"}]
[16,"窗洞敲打及修复","新增消防救援窗窗洞的敲打（含零星砌筑及零星抹灰修复）","个",{"v":2,"d":"2.00"}]
[17,"铝合金窗","规格XFC1:2000*2200mm                    1、基层清理；\n2、消防救援铝合金固定窗(5mm浮法净片玻璃)\n3、详见：详见设计图纸说明及招标文件要求。","m2",9.68]
[18,"铝合金双开门","规格:2000*2200mm                    1、基层清理；\n2、铝合金边框彩钢板双开门（含五金配件）\n3、详见：详见设计图纸说明及招标文件要求。","樘",{"v":2,"d":"2.00"}]
[19,"吊顶钢结构转换层","1、材料种类及规格：热镀锌钢结构骨架制作安装                             2、工艺：详见设计图纸说明及招标文件要求  ","m2",{"v":450,"d":"450.00"}]
[20,"天棚轻钢龙骨吊顶（投影面积）","1、区域或部位：\n2、吊顶形式：平面型；\n3、吊杆：M10膨胀螺栓双向中距≤1200固定吊钩（吊环）、φ10吊杆和膨胀螺栓吊钩固定双向中距≤1200（钢筋吊杆刷红丹防锈漆二道，双向吊点）\n4、龙骨：T型轻钢主龙骨TB24*38(承载主龙骨),间距≤1200，用吊件与钢筋吊杆连接后找平；T型轻钢主龙骨TB24*28与主龙骨插接（间距600）","m2",{"v":450,"d":"450.00"}]
[null,null,"5、面层: 50厚玻镁岩棉夹芯彩钢板吊顶； \n6、详见：设计图纸说明及招标文件要求","m2",{"v":450,"d":"450.00"}]
[22,"吊顶风口开孔","1、基层清理；\n2、平顶开及修复灯孔、风口等\n3、详见：详见设计图纸说明及招标文件要求。","个",{"v":30,"d":"30.00"}]
[23,"铝合金检修口","1、基层清理；\n2、600*600mm铝合金检修口\n3、详见：详见设计图纸说明及招标文件要求。","个",{"v":1,"d":"1.00"}]
[24,"金属装饰线","1、规格：100mm以内                    2、50*25*2mm槽铝装饰线收口                    3、详见：详见设计图纸说明及招标文件要求。","m",81.03]
[25,"金属装饰线","1、规格：50*50mm                2、成品铝合金地龙骨收口                    3、详见：详见设计图纸说明及招标文件要求。","m",81.03]
[26,"隔 墙","1、基层清理；\n2、50厚玻镁彩钢板(单层双面彩钢板，内衬10mm玻镁板，中空)\n3、详见：详见设计图纸说明及招标文件要求。","m2",373.17]
["一","小计"]
["二","措施清单"]
[1,"安全文明及环境保护费",null,"项",1,null,null,"安全警示标志、灭火器材、企业标志、场容场貌、材料堆放、建筑垃圾清运及防护等"]
[2,"临时设施设备费、进出场费",null,"项",1,null,null,"包含但不限于生活用房、材料堆放及加工区域临时搭设及临时设备等"]
[3,"临时施工用水电费",null,"项",1,null,null,"提供施工临时用水、配备至各栋楼的各楼层工作面所需的临时电缆和临时配电箱费"]
[4,"临时生活用水电费",null,"项",1]
[5,"临时停水停电措施费",null,"项",1]
[9,"土建整修费及现场零星砌体及粉刷",null,"项",1,null,null,"对土建主体存在达不到精装要求的问题进行的整改与修补，包含但不限于墙地面基层空鼓、脱层、起砂、爆灰、裂缝、平整度、原建筑主体施工造成破坏或污染的修复；墙体、楼板及顶板管道洞口的开孔、封堵；对如空调、智能化等专业单位的开槽修补等"]
[10,"全场水电管线改造及调整费",null,"项",1]
[11,"材料二次搬运",null,"项",1,null,null,"材料运至现场搬至各楼层或材料堆放处所产生的二次搬运费等"]
[12,"垃圾清运费",null,"项",1,null,null,"生活及建筑垃圾外运费、因施工道路交叉产生的二次转运费用"]
[13,"脚手架搭拆费",null,"项",1,null,null,"活动脚手周转使用费、满堂脚手架、单排脚手架等"]
[14,"成品、半成品保护费",null,"项",1,null,null,"详见精装修工程成品保护标准，（含已完工程、承包范围内精装工程、甲供材料、专业分包工程的成品保护及修复等）"]
[18,"高级保洁费",null,"项",1,null,null,"承包范围内从工程初验、质量整改、移交物业、移交小业主前后整改期间各阶段产生的全场保洁费（详见精装修工程交付保洁标准）"]
["二","措施项目费小计"]
["总计",null,null,"元"]

{"sheet":"工程量清单-电气工程","index":2,"n_rows":37,"n_cols":10,"rows_kept":37,"merged":[[0,0,0,9],[1,0,1,4],[2,0,5,0],[2,1,5,1],[2,2,5,2],[2,3,5,3],[2,4,5,4],[2,5,5,5],[2,6,5,6],[2,7,5,7],[2,8,5,8],[2,9,5,9],[36,0,36,7]],"flags":["formulas_cached_only"]}
["工程量清单造价表"]
["工程名称：水仙药业（建瓯）股份有限公司厂房、仓库及配套设施改造工程"]
["序号","项目名称","项目特征描述","单位","工程量\n","材料/设备单价\n","人工单价\n","综合单价\n","合价（元）\n","备注"]
[]
[]
[]
["一","电气改造工程"]
[1,"配电箱","1、部位：中药材仓库\n2、名称：配电箱AL2","台",1]
[2,"配电箱","1、部位：固体制剂车间\n2、名称：配电箱AL3","台",1]
[6,"配电箱","1、部位：固体制剂车间\n2、名称：配电箱AL4","台",1]
[7,"配电箱","1、部位：固体制剂车间\n2、名称：配电箱AL3-01","台",1]
[8,"配电箱","1、部位：固体制剂车间\n2、名称：配电箱AL3-03;AL4-04","台",2]
[9,"配电箱","1、部位：固体制剂车间\n2、名称：配电箱AL4-02","台",1]
[10,"灯具","1、名称：LED平板灯：LED 64W","个",12]
[11,"电线","1、绝缘电线：BV-2.5","m",{"v":431.54,"d":"431.5"}]
[12,"电缆","1、铜芯电力电缆：YJY22-3×50+2×25","m",171.6]
[13,"电缆","1、铜芯电力电缆：YJY-5×10","m",{"v":18.64,"d":"18.6"}]
[14,"电缆","1、铜芯电力电缆：YJY-5×16","m",{"v":95.23,"d":"95.2"}]
[16,"电缆","1、铜芯电力电缆：ZR-YJY-4×10","m",{"v":50.02,"d":"50.0"}]
[17,"电缆","1、铜芯电力电缆：ZR-YJY-4×2.5","m",{"v":38.49,"d":"38.5"}]
[18,"电缆","1、铜芯电力电缆：ZR-YJY-4×4","m",{"v":236.76,"d":"236.8"}]
[21,"电力电缆头","1、电缆头YJY22-3×50+2×25","个",2]
[22,"电力电缆头","1、电缆头YJY-5×10","个",2]
[23,"电力电缆头","1、电缆头YJY-5×16","个",2]
[25,"电力电缆头","1、电缆头ZR-YJY-4×10","个",4]
[26,"电力电缆头","1、电缆头ZR-YJY-4×2.5","个",4]
[27,"电力电缆头","1、电缆头ZR-YJY-4×4","个",8]
[31,"配管","1、名称：焊接钢管\n2、规格：SC15","m",{"v":136.05,"d":"136.1"}]
[32,"配管","1、名称：焊接钢管\n2、规格：SC25","m",{"v":57.02,"d":"57.0"}]
[33,"配管","1、名称：焊接钢管\n2、规格：SC32","m",{"v":205.56,"d":"205.6"}]
[34,"配管","1、名称：焊接钢管\n2、规格：SC40","m",{"v":54.37,"d":"54.4"}]
[35,"配管","1、名称：焊接钢管\n2、规格：SC50","m",{"v":714.95,"d":"715.0"}]
[36,"配管","1、名称：焊接钢管\n2、规格：SC65","m",165.1]
[37,"挖沟槽","600MM宽沟槽(开挖+回填修复)","式",1]
[38,"支架","1、电气配管","kg",{"v":319.67,"d":"319.7"}]
[39,"调试","1、电气调试","式",1]
["总计"]

{"sheet":"工程量清单-暖通工程","index":3,"n_rows":84,"n_cols":10,"rows_kept":84,"merged":[[0,0,0,9],[1,0,1,4],[2,0,5,0],[2,1,5,1],[2,2,5,2],[2,3,5,3],[2,4,5,4],[2,5,5,5],[2,6,5,6],[2,7,5,7],[2,8,5,8],[2,9,5,9],[83,0,83,7]],"flags":["formulas_cached_only"]}
["工程量清单造价表"]
["工程名称：水仙药业（建瓯）股份有限公司厂房、仓库及配套设施改造工程"]
["序号","项目名称","项目特征描述","单位","工程量\n","材料/设备单价\n","人工单价\n","综合单价\n","合价（元）\n","备注"]
[]
[]
[]
["一","设备"]
[1,"新风处理机组","1、设备编号：XF-1；\n2、风量:12000m3/h；\n3、电机功率：3.0KW；\n4、风机全压：500Pa；\n5、新风制冷量：148kw。","台",1,null,{"v":0,"d":"0.00"}]
[2,"新风处理机组","1、设备编号：XF-2；\n2、风量:30000m3/h；\n3、电机功率：7.5KW；\n4、风机全压：490Pa；\n5、新风制冷量：365kw。","台",1,null,{"v":0,"d":"0.00"}]
[3,"新风处理机组","1、设备编号：XF-3；\n2、风量:14000m3/h；\n3、电机功率：4.0KW；\n4、风机全压：500Pa；\n5、新风制冷量：175kw。","台",1,null,{"v":0,"d":"0.00"}]
[4,"新风处理机组","1、设备编号：XF-4；\n2、风量:16000m3/h；\n3、电机功率：4.0KW；\n4、风机全压：460Pa；\n5、新风制冷量：204kw。","台",1,null,{"v":0,"d":"0.00"}]
[5,"风机箱","1、设备编号：P-3~4；\n2、风量:1543.1m3/h；\n3、电机功率：0.32KW；\n4、风机静压：309.6Pa；\n5、电机转速：1350r/min \n6、其他：配袋式中效过滤器，过滤效率不小于98%(比色法)","台",2,null,{"v":1,"d":"1.00"}]
["一","小计"]
["二","设备安装及避震工程"]
[1,"新风处理机组\n（散件进场组装）","1、设备编号：XF-1；\n2、风量:12000m3/h；\n3、电机功率：3.0KW；\n4、风机全压：500Pa；\n5、新风制冷量：148kw。","台",1,{"v":0,"d":"0.00"}]
[2,"新风处理机组\n（散件进场组装）","1、设备编号：XF-2；\n2、风量:30000m3/h；\n3、电机功率：7.5KW；\n4、风机全压：490Pa；\n5、新风制冷量：365kw。","台",1,{"v":0,"d":"0.00"}]
[3,"新风处理机组\n（散件进场组装）","1、设备编号：XF-3；\n2、风量:14000m3/h；\n3、电机功率：4.0KW；\n4、风机全压：500Pa；\n5、新风制冷量：175kw。","台",1,{"v":0,"d":"0.00"}]
[4,"新风处理机组\n（散件进场组装）","1、设备编号：XF-4；\n2、风量:16000m3/h；\n3、电机功率：4.0KW；\n4、风机全压：460Pa；\n5、新风制冷量：204kw。","台",1,{"v":0,"d":"0.00"}]
[5,"风机箱","1、设备编号：P-3~4；\n2、风量:1543.1m3/h；\n3、电机功率：0.32KW；\n4、风机静压：309.6Pa；\n5、电机转速：1350r/min \n6、其他：配袋式中效过滤器，过滤效率不小于98%(比色法)","台",2,{"v":1,"d":"1.00"}]
[6,"设备基础",null,"式",1]
[7,"设备支吊架",null,"式",1]
[8,"吊装运杂费",null,"式",1]
["二","小计"]
["三","风系统"]
[1,"碳钢阀门","1、名称：电动对开多叶调节阀\n2、规格：1500×500","个",3]
[2,"碳钢阀门","1、名称：电动对开多叶调节阀\n2、规格：1800×800","个",1]
[3,"碳钢阀门","1、名称：手动对开多叶调节阀\n2、规格：1500×500","个",3]
[4,"碳钢阀门","1、名称：手动对开多叶调节阀\n2、规格：1800×800","个",1]
[5,"碳钢阀门","1、名称：手动对开多叶调节阀\n2、规格：500×200","个",2]
[6,"碳钢阀门","1、名称：风管止回阀\n2、规格：500×200","个",2]
[7,"碳钢通风管道制作安装","1、材质:镀锌钢板\n2、形状:矩形\n3、规格:长边1000mm以下\n4、板材厚度:δ0.75mm\n5、保温风管","m2",20.01]
[8,"碳钢通风管道制作安装","1、材质:镀锌钢板\n2、形状:矩形\n3、规格:长边2000mm以下\n4、板材厚度:δ1.0mm\n5、保温风管","m2",425.49]
[9,"碳钢通风管道制作安装","1、材质:镀锌钢板\n2、形状:矩形\n3、规格:长边1000mm以下\n4、板材厚度:δ0.6mm\n5、普通风管","m2",33.62]
[10,"风管绝热保温","1、风管绝热材料:厚难燃型橡塑板\n2、绝热厚度:δ30.0mm","m3",14.22]
[11,"支架","1、风管支架\n2、去锈后刷红丹漆二道，外刷调和漆二道","kg",{"v":3100.4,"d":"3100.40"}]
[12,"风口","1、名称：防雨新风口，配初效过滤网\n2、规格：1700×700","个",1]
[13,"风口","1、名称：防雨新风口，配初效过滤网\n2、规格：1700×800","个",1]
[14,"风口","1、名称：防雨新风口，配初效过滤网\n2、规格：1800×800","个",1]
[15,"风口","1、名称：防雨新风口，配初效过滤网\n2、规格：2000×700","个",1]
[16,"风口","1、名称：防雨百叶，配初效过滤网\n2、规格：500×200","个",2]
[17,"散流器","1、名称：方形散流器\n2、规格：450×450","个",18]
[18,"散流器","1、名称：方形散流器\n2、规格：550×500","个",35]
[19,"静压箱","\n1、名称：送风连接箱\n2、尺寸：1700×1700×800","个",1]
[20,"静压箱","\n1、名称：新、回风混合连接箱\n2、尺寸：2000×1700×700","个",1]
[21,"静压箱","\n1、名称：新、回风混合连接箱\n2、尺寸：2000×2000×800","个",1]
[22,"静压箱","\n1、名称：新、回风混合连接箱\n2、尺寸：2500×1200×1200","个",2]
[23,"静压箱","\n1、名称：新、回风混合连接箱\n2、尺寸：2800×2800×1200","个",1]
[24,"静压箱","\n1、名称：新、送风连接箱\n2、尺寸：1600×700×700","个",2]
[25,"静压箱","\n1、名称：新风连接箱\n2、尺寸：1600×800×800","个",1]
[26,"静压箱","\n1、名称：新风连接箱\n2、尺寸：1800×1800×800","个",2]
[27,"静压箱","\n1、名称：新风连接箱\n2、尺寸：2500×1500×1900","个",1]
[28,"风口附件","\n1、名称：排风罩\n2、尺寸：400×400","个",4]
[29,"支架","1、静压箱支架\n2、去锈后刷红丹漆二道，外刷调和漆二道","kg",468]
[30,"软管接口",null,"个",4]
[31,"新旧风管连接",null,"处",4]
["三","小计"]
["四","水系统"]
[1,"镀锌钢管","1、名称：镀锌钢管\n2、规格：DN100\n3、连接方式：螺纹连接","m",65.43]
[2,"镀锌钢管","1、名称：镀锌钢管\n2、规格：DN80\n3、连接方式：螺纹连接","m",47.92]
[3,"管道绝热","1、管道绝热材料:厚难燃型橡塑板\n2、绝热厚度:δ50.0mm","m3",2.64]
[4,"塑料管","1、名称：冷凝水管 UPVC\n2、规格：DN40","m",20.48]
[5,"塑料管","1、名称：冷凝水管 UPVC\n2、规格：DN50","m",32.93]
[6,"管道绝热","1、管道绝热材料:厚难燃型橡塑板\n2、绝热厚度:δ20.0mm\n","m3",0.23]
[7,"比例积分控制电动三通阀","1、名称：比例积分阀(三通阀、控制器、执行器、传感器、变压器)\n2、规格：DN100","套",2]
[8,"比例积分控制电动三通阀","1、名称：比例积分阀(三通阀、控制器、执行器、传感器、变压器)\n2、规格：DN80","套",2]
[9,"法兰阀门","1、名称：蝶阀\n2、规格：DN100","个",12]
[10,"法兰阀门","1、名称：蝶阀\n2、规格：DN80","个",12]
[11,"法兰","1、名称：碳钢平焊法兰\n2、规格：DN80","副",20]
[12,"法兰","1、名称：碳钢平焊法兰\n2、规格：DN100","副",20]
[13,"螺纹阀门","1、名称：自动排气阀\n2、规格：DN25","个",4]
[14,"过滤器","1、名称：Y型过滤器\n2、规格：DN100","个",2]
[15,"过滤器","1、名称：Y型过滤器\n2、规格：DN80","个",2]
[16,"软接头","1、名称：橡胶软接头\n2、规格：DN100","个",4]
[17,"软接头","1、名称：橡胶软接头\n2、规格：DN80","个",4]
[18,"温度计",null,"个",8]
[19,"压力表",null,"个",8]
[20,"管道支架",null,"kg",320.4]
[21,"穿墙填塞防漏处理",null,"式",1]
[22,"管道刷洗、试压",null,"式",1]
["四","小计"]
["五","调试"]
[1,"空调系统调试",null,"式",1]
["五","小计"]
["总计"]