{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["主材采购招标控制价"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"主材采购招标控制价","index":0,"n_rows":84,"n_cols":9,"rows_kept":84,"merged":[[0,0,0,8],[1,0,1,6],[35,9,36,9],[82,0,82,6],[83,0,83,8]]}
["主材采购 招标控制价"]
["项目名称：西站综合楼厨房餐厅升级改造及11-12层装修工程项目-主材采购"]
["序号","材料名称","规格型号","单位","数量","含税单价（元）","税率","总价（元）","备注"]
[1,"钢筋","HRB400，φ12～18","kg",2715.23,3.17,{"v":0.13,"d":"13%"},{"$f":"ROUND(E4*F4,2)","v":8607.28},"3-4层钢筋、11-12层钢筋"]
[2,"钢筋","HRB400，φ10以内","kg",791.52,3.41,{"v":0.13,"d":"13%"},2699.08,"3-4层钢筋、11-12层钢筋"]
[3,"钢筋","HPB300，φ10","kg",93.84,3.39,{"v":0.13,"d":"13%"},318.12,"3-4层钢筋、11-12层钢筋"]
[4,"仿石材墙面砖","300mm×300mm，10厚\n300mm×600mm，10厚","m2",120.22,{"v":40,"d":"40.00"},{"v":0.13,"d":"13%"},{"v":4808.8,"d":"4808.80"},"3-4层仿石墙面砖"]
[5,"防滑耐磨地砖","800mm×800mm，12厚","m2",1133.18,{"v":28,"d":"28.00"},{"v":0.13,"d":"13%"},31729.04,"11-12层仿石地砖"]
[6,"白色无机涂料",null,"kg",1437.79,{"v":8.5,"d":"8.50"},{"v":0.13,"d":"13%"},12221.22,"11-12层吊顶天棚、窗帘盒油漆面、墙面涂料"]
[7,"成品腻子粉","","kg",5996.64,{"v":0.9,"d":"0.90"},{"v":0.13,"d":"13%"},5396.98,"11-12层内墙面、天棚、窗帘盒油漆面"]
[8,"JS防水涂料",null,"kg",510.38,{"v":8,"d":"8.00"},{"v":0.13,"d":"13%"},4083.04,"3-4层墙面"]
[9,"玻璃纤维网格布",null,"m2",1908.06,{"v":2,"d":"2.00"},{"v":0.13,"d":"13%"},3816.12,"11-12层墙面"]
[10,"防火纸面石膏板","9.5厚","m2",2325.23,{"v":15,"d":"15.00"},{"v":0.13,"d":"13%"},34878.45,"11-12层吊顶天棚"]
[11,"玻镁防火板","12厚","m2",62.53,{"v":17,"d":"17.00"},{"v":0.13,"d":"13%"},1063.01,"11-12层窗帘盒"]
[12,"轻钢龙骨","不上人型（平面）600×600以上","m2",{"v":1148.7,"d":"1148.70"},{"v":13.5,"d":"13.50"},{"v":0.13,"d":"13%"},{"$f":"ROUND(E15*F15,2)","v":15507.45},"11-12层吊顶天棚"]
[13,"不锈钢踢脚线","60mm","m",{"v":633,"d":"633.00"},{"v":12.5,"d":"12.50"},{"v":0.13,"d":"13%"},{"v":7912.5,"d":"7912.50"},"11-12层不锈钢踢脚线"]
[14,"单扇套装平开实木门","1*2.4m","樘",{"v":2,"d":"2.00"},{"v":1000,"d":"1000.00"},{"v":0.13,"d":"13%"},{"v":2000,"d":"2000.00"},"11-12层木质门，含安装及五金、执手锁等全部费用"]
[15,"单扇套装平开实木门","1.1*2.4m","樘",{"v":32,"d":"32.00"},{"v":1100,"d":"1100.00"},{"v":0.13,"d":"13%"},{"v":35200,"d":"35200.00"},"11-12层木质门，含安装及五金、执手锁等全部费用"]
[16,"双扇套装平开实木门","1.2*2.4m","樘",{"v":2,"d":"2.00"},{"v":1300,"d":"1300.00"},{"v":0.13,"d":"13%"},{"v":2600,"d":"2600.00"},"11-12层木质门，含安装及五金、执手锁等全部费用"]
[17,"钢质防火门","乙级","m2",10.41,{"v":360,"d":"360.00"},{"v":0.13,"d":"13%"},{"v":3747.6,"d":"3747.60"},"3-4层防火门，含安装及五金、执手锁等全部费用"]
[18,"热镀锌钢管","DN150","m",18.79,{"v":74.5,"d":"74.50"},{"v":0.13,"d":"13%"},1399.86,"11-12层喷淋系统"]
[19,"热镀锌钢管","DN100","m",30.25,{"v":43,"d":"43.00"},{"v":0.13,"d":"13%"},1300.75,"11-12层喷淋系统"]
[20,"热镀锌钢管","DN80","m",{"v":20.8,"d":"20.80"},{"v":34,"d":"34.00"},{"v":0.13,"d":"13%"},{"v":707.2,"d":"707.20"},"11-12层喷淋系统"]
[21,"热镀锌钢管","DN65","m",{"v":20.4,"d":"20.40"},{"v":28,"d":"28.00"},{"v":0.13,"d":"13%"},{"v":571.2,"d":"571.20"},"11-12层喷淋系统"]
[22,"热镀锌钢管","DN50","m",25.29,{"v":21.5,"d":"21.50"},{"v":0.13,"d":"13%"},543.74,"11-12层喷淋系统"]
[23,"热镀锌钢管","DN40","m",76.42,16.68,{"v":0.13,"d":"13%"},1274.69,"11-12层喷淋系统"]
[24,"热镀锌钢管","DN32","m",{"v":161.5,"d":"161.50"},14.67,{"v":0.13,"d":"13%"},2369.21,"11-12层喷淋系统"]
[25,"热镀锌钢管","DN25","m",412.45,{"v":11,"d":"11.00"},{"v":0.13,"d":"13%"},4536.95,"11-12层喷淋系统"]
[26,"镀锌钢管","SC100","m",15.14,{"v":42,"d":"42.00"},{"v":0.13,"d":"13%"},635.88,"3-4层电气系统"]
[27,"镀锌钢管","SC70","m",5.23,{"v":28,"d":"28.00"},{"v":0.13,"d":"13%"},146.44,"3-4层电气系统"]
[28,"镀锌钢管","SC50","m",61.95,{"v":21,"d":"21.00"},{"v":0.13,"d":"13%"},1300.95,"3-4层电气系统"]
[29,"镀锌钢管","SC40","m",8.52,{"v":16,"d":"16.00"},{"v":0.13,"d":"13%"},136.32,"3-4层电气系统"]
[30,"镀锌钢管","SC32","m",{"v":101.4,"d":"101.40"},{"v":14,"d":"14.00"},{"v":0.13,"d":"13%"},{"v":1419.6,"d":"1419.60"},"3-4层电气系统"]
[31,"镀锌钢管","SC25","m",1895.47,{"v":11,"d":"11.00"},{"v":0.13,"d":"13%"},20850.17,"3-4层、11-12层电气系统"]
[32,"平板灯","600*600","套",{"v":142,"d":"142.00"},{"v":65,"d":"65.00"},{"v":0.13,"d":"13%"},{"v":9230,"d":"9230.00"},"11-12层电气系统"]
[33,"筒灯",null,"套",{"v":181,"d":"181.00"},{"v":12,"d":"12.00"},{"v":0.13,"d":"13%"},{"v":2172,"d":"2172.00"},"11-12层电气系统"]
[34,"防潮单管荧光灯(自带蓄电池)","1*28w，T5三基色荧光筒灯","套",{"v":11,"d":"11.00"},{"v":40,"d":"40.00"},{"v":0.13,"d":"13%"},{"v":440,"d":"440.00"},"3-4层电气系统"]
[35,"防潮双管荧光灯(自带蓄电池)","2*28w，T5三基色荧光筒灯","套",{"v":36,"d":"36.00"},{"v":50,"d":"50.00"},{"v":0.13,"d":"13%"},{"v":1800,"d":"1800.00"},"3-4层电气系统"]
[36,"紫外线消毒灯","尺寸材质以设计为准","套",{"v":27,"d":"27.00"},{"v":100,"d":"100.00"},{"v":0.13,"d":"13%"},{"v":2700,"d":"2700.00"},"暂估价，3-4层电气系统"]
[37,"配线","ZDN-RVS-2x1.5","m",393.61,{"v":3.1,"d":"3.10"},{"v":0.13,"d":"13%"},1220.19,"11-12层火灾报警系统"]
[38,"配线","WDZ-BYJ-4","m",9176.54,{"v":4,"d":"4.00"},{"v":0.13,"d":"13%"},36706.16,"3-4层、11-12层电气系统"]
[39,"配线","WDZDN-BYJ-2.5","m",38.98,{"v":2.6,"d":"2.60"},{"v":0.13,"d":"13%"},101.35,"11-12层应急照明系统"]
[40,"配线","WDZ-BYJ-2.5","m",1227.12,{"v":2.8,"d":"2.80"},{"v":0.13,"d":"13%"},3435.94,"11-12层电气系统"]
[41,"配线","WDZ-BYJ-10","m",143.17,{"v":10,"d":"10.00"},{"v":0.13,"d":"13%"},{"v":1431.7,"d":"1431.70"},"3-4层电气系统"]
[42,"配线","WDZ-BYJ-6","m",248.05,{"v":6.3,"d":"6.30"},{"v":0.13,"d":"13%"},1562.72,"3-4层电气系统"]
[43,"配线","WDZ-BYJ-16","m",271.15,{"v":16,"d":"16.00"},{"v":0.13,"d":"13%"},{"v":4338.4,"d":"4338.40"},"3-4层电气系统"]
[44,"双绞线缆","CAT6","m",6144.48,{"v":2.2,"d":"2.20"},{"v":0.13,"d":"13%"},13517.86,"11-12层弱电系统"]
[45,"电力电缆","WDZ-YJY-5x16","m",323.52,{"v":63,"d":"63.00"},{"v":0.13,"d":"13%"},20381.76,"11-12层电气系统"]
[46,"电力电缆","WDZ-YJY-5*6","m",183.19,{"v":26,"d":"26.00"},{"v":0.13,"d":"13%"},4762.94,"3-4层电气系统"]
[47,"电力电缆","WDZC-YJY-4*95+1*50","m",12.75,{"v":320,"d":"320.00"},{"v":0.13,"d":"13%"},{"v":4080,"d":"4080.00"},"3-4层电气系统"]
[48,"电力电缆","WDZC-YJY-4*150+1*70","m",107.95,{"v":491,"d":"491.00"},{"v":0.13,"d":"13%"},53003.45,"3-4层电气系统"]
[49,"电力电缆","WDZ-YJY-4*35+1*16","m",18.77,{"v":120,"d":"120.00"},{"v":0.13,"d":"13%"},{"v":2252.4,"d":"2252.40"},"3-4层电气系统"]
[50,"电力电缆","WDZC-YJY-4*70+1*35","m",10.71,{"v":225,"d":"225.00"},{"v":0.13,"d":"13%"},2409.75,"3-4层电气系统"]
[51,"电力电缆","WDZ-YJY-5*16","m",101.36,{"v":64,"d":"64.00"},{"v":0.13,"d":"13%"},6487.04,"3-4层电气系统"]
[52,"电力电缆","WDZCN-YJY-5*4","m",30.15,{"v":21,"d":"21.00"},{"v":0.13,"d":"13%"},633.15,"3-4层电气系统"]
[53,"电力电缆","WDZC-YJY-4*120+1*70","m",24.61,{"v":420,"d":"420.00"},{"v":0.13,"d":"13%"},{"v":10336.2,"d":"10336.20"},"3-4层电气系统"]
[54,"电力电缆","WDZC-YJY-4*25+1*16","m",30.54,{"v":90,"d":"90.00"},{"v":0.13,"d":"13%"},{"v":2748.6,"d":"2748.60"},"3-4层电气系统"]
[55,"电力电缆","WDZC-YJY-5*16","m",{"v":28.5,"d":"28.50"},{"v":64,"d":"64.00"},{"v":0.13,"d":"13%"},{"v":1824,"d":"1824.00"},"3-4层电气系统"]
[56,"电力电缆","WDZ-YJY-5*10","m",50.64,{"v":43,"d":"43.00"},{"v":0.13,"d":"13%"},2177.52,"3-4层电气系统"]
[57,"电力电缆","WDZ-YJY-5*4","m",255.14,{"v":19,"d":"19.00"},{"v":0.13,"d":"13%"},4847.66,"3-4层电气系统"]
[58,"电力电缆","WDZ-YJY-5*5","m",16.64,{"v":25,"d":"25.00"},{"v":0.13,"d":"13%"},{"v":416,"d":"416.00"},"3-4层电气系统"]
[59,"电力电缆","WDZ-YJY-4*50+1*35","m",26.09,{"v":170,"d":"170.00"},{"v":0.13,"d":"13%"},{"v":4435.3,"d":"4435.30"},"3-4层电气系统"]
[60,"金属电缆桥架","材质以设计为准，(宽*高mm) 200mm*100mm","m",145.49,{"v":21,"d":"21.00"},{"v":0.13,"d":"13%"},3055.29,"暂估价，3-4层电气系统、11-12层弱电系统"]
[61,"金属电缆桥架","材质以设计为准，(宽*高mm) 300mm*100mm","m",373.03,{"v":33,"d":"33.00"},{"v":0.13,"d":"13%"},12309.99,"暂估价，3-4层电气系统、11-12层电气系统"]
[62,"48口POE交换机",null,"台",{"v":4,"d":"4.00"},{"v":3300,"d":"3300.00"},{"v":0.13,"d":"13%"},{"v":13200,"d":"13200.00"},"暂估价，11-12层块料地面"]
[63,"弱电机柜","以设计为准","个",{"v":4,"d":"4.00"},{"v":1200,"d":"1200.00"},{"v":0.13,"d":"13%"},{"v":4800,"d":"4800.00"},"暂估价，11-12层弱电机柜"]
[64,"配电箱AL10k","JXF300，尺寸材质以设计为准","台",{"v":10,"d":"10.00"},{"v":500,"d":"500.00"},{"v":0.13,"d":"13%"},{"v":5000,"d":"5000.00"},"暂估价，11-12层电气系统"]
[65,"楼层总箱11AL1/12AL1","72KW，尺寸材质以设计为准","台",{"v":2,"d":"2.00"},{"v":4000,"d":"4000.00"},{"v":0.13,"d":"13%"},{"v":8000,"d":"8000.00"},"暂估价，11-12层电气系统"]
[66,"厨房配电箱更换1#APcZ","35KW，尺寸材质以设计为准","台",{"v":1,"d":"1.00"},{"v":3500,"d":"3500.00"},{"v":0.13,"d":"13%"},{"$f":"ROUND(E69*F69,2)","v":{"v":3500,"d":"3500.00"}},"暂估价，3-4层电气系统"]
[67,"新增厨房配电箱4AP1","30KW，尺寸材质以设计为准","台",{"v":1,"d":"1.00"},{"v":3000,"d":"3000.00"},{"v":0.13,"d":"13%"},{"v":3000,"d":"3000.00"},"暂估价，3-4层电气系统"]
[68,"新增厨房配电箱4AP2","94KW，尺寸材质以设计为准","台",{"v":1,"d":"1.00"},{"v":3500,"d":"3500.00"},{"v":0.13,"d":"13%"},{"v":3500,"d":"3500.00"},"暂估价，3-4层电气系统"]
[69,"厨房事故风机控制箱ACcffj","3KW，尺寸材质以设计为准","台",{"v":1,"d":"1.00"},{"v":1000,"d":"1000.00"},{"v":0.13,"d":"13%"},{"v":1000,"d":"1000.00"},"暂估价，3-4层电气系统"]
[70,"厨房新增总配电箱1#APXZ","335KW，尺寸材质以设计为准","台",{"v":1,"d":"1.00"},{"v":8000,"d":"8000.00"},{"v":0.13,"d":"13%"},{"v":8000,"d":"8000.00"},"暂估价，3-4层电气系统"]
[71,"厨房新增二级配电箱1#APcfX","121KW，尺寸材质以设计为准","台",{"v":1,"d":"1.00"},{"v":3700,"d":"3700.00"},{"v":0.13,"d":"13%"},{"v":3700,"d":"3700.00"},"暂估价，3-4层电气系统"]
[72,"厨房新增二级配电箱1#APcfy","125KW，尺寸材质以设计为准","台",{"v":1,"d":"1.00"},{"v":3600,"d":"3600.00"},{"v":0.13,"d":"13%"},{"v":3600,"d":"3600.00"},"暂估价，3-4层电气系统"]
[73,"厨房新增二级配电箱1#APcfA","115KW，尺寸材质以设计为准","台",{"v":1,"d":"1.00"},{"v":4800,"d":"4800.00"},{"v":0.13,"d":"13%"},{"v":4800,"d":"4800.00"},"暂估价，3-4层电气系统"]
[74,"厨房配电箱更换1#APcf","140KW，尺寸材质以设计为准","台",{"v":1,"d":"1.00"},{"v":4000,"d":"4000.00"},{"v":0.13,"d":"13%"},{"v":4000,"d":"4000.00"},"暂估价，3-4层电气系统"]
[75,"蒸压粉煤灰加气混凝土砌块","600mm×120mm×240mm","m3",115.39,{"v":195,"d":"195.00"},{"v":0.03,"d":"3%"},22501.05,"3-4层、11-12层砌筑工程"]
[76,"蒸压粉煤灰加气混凝土砌块","600mm×190mm×240mm","m3",8.38,{"v":185,"d":"185.00"},{"v":0.03,"d":"3%"},{"v":1550.3,"d":"1550.30"},"3-4层砌筑工程"]
[77,"预拌混凝土","C25,1-3碎石，非泵送","m3",7.86,{"v":325,"d":"325.00"},{"v":0.03,"d":"3%"},{"v":2554.5,"d":"2554.50"},"圈梁、构造柱"]
[78,"预拌混凝土","C30,1-3碎石，非泵送","m3",1.37,{"v":335,"d":"335.00"},{"v":0.03,"d":"3%"},458.95,"过梁"]
[79,"细粒式混凝土","C20","m3",33.01,{"v":332,"d":"332.00"},{"v":0.03,"d":"3%"},10959.32,"11-12层地面工程"]
["总价（元）：",{"$nulls":6},{"$f":"SUM(H4:H82)","v":532723.14}]
["备注：1、以上含税单价均包括运、装卸到场费用；\n      2、招标数量为按设计图纸理论计量，结算按实调整；\n      3、暂估价材料结算据实调整。"]