{"text_format":"3","workbook":"xlsx","n_sheets":5,"sheets":["封面","总概算","工程量清单","建筑工程 ","临时工程"],"not_rendered":{"defined_names":7},"read":"whole","date_system":"1900"}

{"sheet":"封面","index":0,"n_rows":24,"n_cols":1,"rows_kept":24,"merged":[[3,0,3,8],[6,0,6,8],[21,0,21,7],[23,0,23,7]]}
[]
[]
[]
["岳西县岩湾水电站绿色小水电创建工程"]
[]
[]
["设计概算"]
{"$rows_empty":14}
["浙江中洲水利水电规划设计有限公司"]
[]
["二〇二四年三月"]

{"sheet":"总概算","index":1,"n_rows":19,"n_cols":4,"rows_kept":19,"merged":[[0,0,0,3],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[18,0,18,1]]}
["工程量清单汇总表"]
["工程名称：岩湾水电站绿色小水电建设工程",null,null,"    单位：万元"]
["序号","工程或费用名称","金额","备注"]
[]
[null,"第一部分  建筑工程",null,"单价承包"]
["一","河流生态修复"]
["二","拦河坝改造"]
["三","厂区改造工程"]
["四","管理房改造"]
["五","厂房改造"]
["六","机电设备维护保养"]
[null,"第二部分  临时工程",null,"总价承包"]
["一","施工导流工程"]
["二","施工交通工程"]
["三","临时房屋建筑工程"]
["四","施工用电"]
["五","施工脚手排架工程"]
["六","其他临时工程"]
["合计"]

{"sheet":"工程量清单","index":2,"n_rows":112,"n_cols":15,"rows_kept":112,"hidden":true,"merged":[[0,0,0,7]]}
["岩湾水电站绿色创建工程量清单"]
["一","项目名称","规格","单位","数量","单价","合价","备注"]
["一","河流生态修复",{"$nulls":4},{"$f":"SUM(G4,G14,G23,G24)","v":{"v":28.778468,"d":"28.78"}}]
[1,"新建生态堰坝",{"$nulls":4},{"$f":"SUM(G5:G13)","v":{"v":20.278468,"d":"20.28"}}]
[null,"覆盖层开挖及出渣",null,"m3",500,17.77,{"$f":"ROUND(E5,2)*ROUND(F5,2)/10000","v":{"v":0.8885,"d":"0.89"}}]
[null,"弱风化石基础开挖",null,"m3",320,44.68,{"v":1.42976,"d":"1.43"}]
[null,"C25埋石砼堰体（长45m）",null,"m3",190,518.71,{"v":9.85549,"d":"9.86"}]
[null,"C25砼防渗墙(长35m)",null,"m³",80,608.57,{"v":4.86856,"d":"4.87"}]
[null,"坝顶M30水泥砂浆镶嵌鹅卵石（φ80）",null,"m2",45,121.62,{"v":0.54729,"d":"0.55"}]
[null,"钢筋制安（锚筋）",null,"t",{"v":0.5,"d":"0.50"},6918.16,{"v":0.345908,"d":"0.35"}]
[null,"模板",null,"m2",{"$f":"(45+35)*2*2","v":320},59.78,{"v":1.91296,"d":"1.91"}]
[null,"DN500放钢管（长约4m，壁厚8mm,配12mm厚法兰闷头）",null,"根",1,{"v":3000,"d":"3000.00"},{"v":0.3,"d":"0.30"}]
[null,"测流堰槽Q235钢板(壁厚8mm)",null,"t",{"v":0.2,"d":"0.20"},{"v":6500,"d":"6500.00"},0.13]
[2,"生态流量监测设施升级改造",null,"项",1,null,{"$f":"SUM(G15:G22)","v":{"v":5.5,"d":"5.50"}}]
[null,"DN150镀锌钢管立杆及DN100镀锌钢管支杆（DN150立杆长3m，支杆长1m，包括基础、钢板、螺母等）",null,"套","1",2500,{"$f":"ROUND(E15,2)*ROUND(F15,2)/10000","v":0.25}]
[null,"摄像头（分辨率不低于1920x1080像素。视频帧率不小于12帧/秒，码率不低于1Mbps ）",null,"只","1",6000,{"v":0.6,"d":"0.60"}]
[null,"水位传感器（精度±0.1%量程：0m-15m）",null,"只","1",4000,{"v":0.4,"d":"0.40"}]
[null,"控制箱（400*300*150mm）",null,"只","1",2000,{"v":0.2,"d":"0.20"}]
[null,"数据采集处理终端（含采集软件、满足接入省厅监控平台）",null,"套","1",20000,{"v":2,"d":"2.00"}]
[null,"硬盘录像机（包含2T硬盘）",null,"套","1",8000,{"v":0.8,"d":"0.80"}]
[null,"二年质保费用",null,"项","1",10000,{"v":1,"d":"1.00"}]
[null,"其他辅材",null,"项","1",2500,0.25]
[3,"库区垃圾清理",null,"项",1,5000,{"v":0.5,"d":"0.50"}]
[4,"大坝下游河道清理(堆放至河岸)",null,"m³",2500,10,{"v":2.5,"d":"2.50"}]
[]
["二","拦河坝改造",{"$nulls":4},{"$f":"SUM(G27:G32)","v":9.05}]
[1,"大坝左坝顶不锈钢栏杆","高90cm","m",38,250,{"$f":"ROUND(E27,2)*ROUND(F27,2)/10000","v":0.95}]
[2,"大坝不锈钢标牌 ","1.8m×2m","块",4,5000,{"v":2,"d":"2.00"}]
[3,"大坝水力翻板闸门维修 ","8m×3.5m","块",12,3000,{"v":3.6,"d":"3.60"},"金属结构防腐、止水橡皮更换"]
[4,"坝面杂草、河面清理及美化",null,"项",1,10000,{"v":1,"d":"1.00"}]
[5,"上坝道路清理维修",null,"项",1,5000,{"v":0.5,"d":"0.50"}]
[6,"上坝道路太阳能路灯","80W、高6m","盏",4,2500,{"v":1,"d":"1.00"}]
["三","厂区改造"]
[1,"进厂公路改造","长约100m",{"$nulls":3},{"$f":"SUM(G35:G39)","v":{"$error":"#REF!"}}]
[null,"路边清理、路面维护",null,"km",0.1,10000,{"$f":"ROUND(E35,2)*ROUND(F35,2)/10000","v":{"v":0.1,"d":"0.10"}},{"$nulls":7},1.1]
[null,"挡土墙基础开挖",null,"m³",110,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,"M10浆砌河卵石挡土墙","长约100m","m³",110,null,{"v":0,"d":"0.00"},"不勾缝、不漏浆"]
[null,"C25砼排水沟",null,"m³",25,null,{"v":0,"d":"0.00"}]
[null,"太阳能路灯","80W、高6m","盏",6,2500,{"v":1.5,"d":"1.50"}]
[2,"厂区大门改造"]
[null,"厂区大门口工棚拆除（3.05×12m）",null,"㎡"]
[null,"厂区大门及北围墙拆除",null,"m"]
[null,"厂区大门砌筑",null,"m³"]
[null,"厂区大门大理石铺贴",null,"㎡"]
[null,"厂区大门口C30砼地坪",null,"㎡"]
[null,"厂区电动伸缩大门",null,"套",1]
[3,"新建厂区围墙","高2.2m","m",38,null,null,"含基础、乳胶漆及琉璃瓦"]
[4,"厂区围墙乳胶漆","高1.9m","㎡",{"$f":"115*1.9","v":218.5}]
[5,"厂区无砂混凝土地面",null,"㎡"]
[6,"厂区绿化",null,"㎡"]
[7,"厂区排水沟",null,"m",160]
[8,"厂区宣传栏 ","9m×2.6m","块",1]
[9,"厂区停车棚","8.1m×？","㎡"]
[10,"厂区路灯改造","80W","盏",8,null,null,"改太阳能路灯"]
[11,"排水涵管",null,"m",12]
[12,"新增路沿石","600×200×100","m",50]
[13,"路沿石拆除安装",null,"m"]
[14,"厂区大门不锈钢字",null,"套",1]
[15,"户外垃圾箱（不锈钢镀锌板，四分类一体款，加厚通用版）",null,"座",1,5000]
[]
["四","管理房改造"]
[1,"管理房外立面维修"]
[2,"管理房钢木门更换","2.45×0.8m","扇",10,null,null,"盼盼防盗门"]
[3,"管理房照明灯具更换",null,"盏",20]
[4,"管理房屋顶防水",null,"㎡",{"$f":"21*8.9+6*7","v":228.9}]
[5,"管理房檐口维修",null,"m",{"$f":"21*2+8.9*2","v":59.8}]
[6,"管理房排水系统维修",null,"项",1,null,null,"含屋顶、卫生间、厨房排水及化粪池"]
[7,"管理房一楼卫生间改造",null,"项",1,null,null,"含卫生间瓷砖及洁具"]
[8,"管理房走廊护栏维修",null,"米",{"$f":"6+7.1*2+14.5+1.2","v":35.9}]
[9,"管理房走廊顶棚铝方管吊顶",null,"㎡",{"$f":"1.2*(6.8+14+14.4)","v":42.24}]
[10,"管理房餐厅吊顶","集成吊顶","㎡",{"$f":"3.6*3.8","v":13.68}]
[11,"管理房窗户纱窗",null,"个",22]
["五","厂房改造"]
[1,"厂房屋顶电站标牌",null,"套",1]
[2,"厂房正立面铝塑板装饰",null,"㎡"]
[3,"水轮机层地面砖铺贴",null,"㎡"]
[4,"仓库隔墙砌筑","墙厚  cm","㎡",{"$nulls":3},"含乳胶漆"]
[5,"仓库防火门",null,"扇",2]
[6,"副厂房防火门更换","97×24.1、14.9×241、98×241、100×239、149×239、148.5×240","扇",6]
[7,"副厂房矿棉板吊顶",null,"㎡",{"$f":"6.1*(22.3-0.5+4.25)","v":158.905},null,null,"轻钢龙骨石膏板"]
[8,"主副厂房屋面更换",null,"㎡"]
[9,"主副厂房排水系统维修",null,"项",1]
[10,"控制室墙面吸音板铺装",null,"㎡",{"$f":"3.5*(8.8+6.1)*2","v":104.3}]
[11,"主副厂房乳胶漆",null,"㎡"]
[12,"厂房卫生间隔墙砌筑（含窗户封堵、地面升高部分）","封窗户2.0×1.8+1.5×1.55、卫生间1.5×2.4","㎡"]
[13,"厂房卫生间瓷砖铺贴",null,"㎡"]
[14,"厂房卫生间洁具（蹲便器、洗手池）",null,"套",1]
[15,"厂房卫生间供排水及化粪池",null,"项",1]
[16,"厂房照明改造","控制室：26盏  厂房：10盏  蝶阀8盏","盏",50]
[17,"发电机层地面清洁处理",null,"项",1]
[18,"高低压室绝缘垫铺设","厚4mm，宽1m","m",{"$f":"7*2+2*2+6.6*2+2.5*2+2.5*2","v":41.2}]
[19,"厂房侧立面装饰",null,"㎡"]
[20,"厂房电动提升大门（带小门）","长宽","樘",1]
[21,"大门雨棚钢化玻璃更换","4.5×2m","㎡",{"$f":"4.5*2","v":9}]
[22,"升压站地面修整",null,"项",1]
[23,"应急物资仓库","长×宽×高","项",1]
["六","机电设备改造"]
[1,"机电设备维修、维护"]
[1.1,"DN150伸缩节更换","KXT型","个",8]
[1.2,"DN150闸阀更换","Z45X-16Q","个",2]
[1.3,"冷却水管道加固",null,"处",2]
[1.4,"发电机层盖板刷漆",null,"项",1]
[1.5,"水机层盖板刷漆",null,"项",1]
[1.6,"机电设备刷漆",null,"项",1]
[1.7,"油水气管道刷漆",null,"项",1]
[1.8,"升压站构架、设备刷漆",null,"项",1]
[1.9,"仓库货架","200*200*60cm","组",7]
["1.10","厂房值班室空调安装","KTF-35GW","台",1]
[2,"标识标牌"]
[2.1,"升压站标线、标牌、警示牌等制作安装","相关规范","项",1,null,null,"不锈钢材质"]
[2.2,"厂房标线、标牌、警示牌、巡视道路图等制作","相关规范","项",1,null,null,"不锈钢材质"]
[2.3,"油水气管道标识牌","相关规范","项",1,null,null,"不锈钢材质"]

{"sheet":"建筑工程 ","index":3,"n_rows":125,"n_cols":7,"rows_kept":125,"merged":[[0,0,0,5],[1,0,1,2]]}
["第一部分   建筑工程工程量清单"]
["工程名称：岩湾水电站绿色小水电建设工程"]
["编号","工程或费用名称","单位","数量","单价(元)","合计(万元)","备注"]
[null,"第一部分  建筑工程",{"$nulls":3},{"v":0,"d":"0.00"}]
["一","河流生态修复",{"$nulls":3},{"v":0,"d":"0.00"}]
[1,"坝下游河道砂砾石清挖(堆放至河岸)","m3",2500]
[2,"库区垃圾清理","项",1]
[3,"生态堰坝"]
[3.1,"覆盖层开挖及出渣","m³",500]
[3.2,"弱风化石基础开挖","m³",320]
[3.3,"C25埋石砼堰体（埋石率不大于25%）","m³",236]
[3.4,"C25砼防渗墙","m³",80]
[3.5,"坝顶M30水泥砂浆镶嵌鹅卵石（φ80）","m2",45]
[3.6,"钢筋制安（锚筋）","t",0.5]
[3.7,"模板","m2",320]
[3.8,"DN500放钢管（长约4m，配12mm厚法兰闷头）","根",1]
[3.9,"测流堰槽Q235钢板(壁厚8mm)","t",0.2]
[4,"生态流量监测设施升级改造"]
[4.1,"DN150镀锌钢管立杆及DN100镀锌钢管支杆（DN150立杆长3m，支杆长1m，包括基础、钢板、螺母等）","套","1"]
[4.2,"摄像头（分辨率不低于1920x1080像素。视频帧率不小于12帧/秒，码率不低于1Mbps ）","只","1"]
[4.3,"水位传感器（精度±0.1%量程：0m-15m）","只","1"]
[4.4,"控制箱（400*300*150mm）","只","1"]
[4.5,"数据采集处理终端（含采集软件、满足接入省厅监控平台）","套","1"]
[4.6,"硬盘录像机（包含2T硬盘）","套","1"]
[4.7,"二年质保费用","项","1"]
[4.8,"其他辅材","项","1"]
["二","拦河坝改造",{"$nulls":3},{"v":0,"d":"0.00"}]
[1,"标志标牌（不锈钢标牌，1.8m×2m）","块",4]
[2,"大坝左坝顶不锈钢栏杆（DN50,高90cm)","m",38]
[3,"水力翻板闸门维修 （8m×3.5m，金属结构防腐、止水橡皮更换）","块",12]
[4,"坝面杂草、河面清理及美化","项",1]
[5,"上坝道路清理维修","项",1]
[6,"上坝道路太阳能路灯（80W、高6m，含基础、安装材料等所有内容）","盏",4]
["三","厂区改造工程"]
[1,"进厂公路改造"]
[1.1,"路边清理、路面整平","m",100]
[1.2,"厂区沥青路面（含路基稳定层，路面宽3.5m）","m2",350]
[1.3,"挡土墙基础开挖","m³",55]
[1.4,"M10浆砌河卵石挡土墙（不勾缝、不漏浆）","m³",110]
[1.5,"山边C25砼排水沟","m³",15]
[1.6,"大门口人行上山台阶C25砼","m³",12]
[1.7,"模板","m2",108]
[1.8,"公路边太阳能路灯（80W、高6m，含基础、安装材料等所有内容）","盏",6]
[2,"厂区大门改造"]
[2.1,"厂区大门口工棚拆除清运（3.05m×12m）","项",1]
[2.2,"厂区大门及北围墙拆除清运","项",1]
[2.3,"基础开挖","m³",20]
[2.4,"厂区大门柱及电动门暗箱段基础（C20砼）","m³",6]
[2.5,"厂区大门柱及电动门暗箱砌筑（砖砌体）","m³",8]
[2.6,"厂区大门柱及暗箱钢筋砼板压顶","m³",1]
[2.7,"厂区大门楼大理石铺贴（（含底层砂浆抹面）","m2",60]
[2.8,"厂区大门口C30砼地坪（厚150）","m2",80]
[2.9,"模板","m2",35]
["2.10","厂区电动伸缩大门（不锈钢，门口宽4.0m）","套",1]
[2.11,"厂区大门不锈钢字（岩湾水电站）","套",1]
[3,"厂区综合整治"]
[3.1,"厂区杂草杂物清理","项",1]
[3.2,"新建围墙基础开挖（含余土回填)","m³",41.8]
[3.3,"新建围墙砌筑C20砼基础","m³",11.4]
[3.4,"新建围墙砌筑(高2.2m,24墙体)","m³",26]
[3.5,"新建围墙乳胶漆(高2.2m,含底层砂浆抹面)","m",167.2]
[3.6,"新建围墙墙顶琉璃瓦(含底层砂浆抹面)","m",38]
[3.7,"老围墙乳胶漆（高1.9m，含清面及底层砂浆抹面）","m2",218.5]
[3.8,"厂区无砂混凝土地面（C30-1，厚度10cm,青色）","m2",750]
[3.9,"原绿化带改造（修枝、填土、增补、更换树苗等）","m2",240]
["3.10","新增绿化（含整平、填土、绿植、养护等）","m2",550]
[3.11,"新增绿化带边沿花岗侧石安装（600×200×100）","m",60]
[3.12,"C25砼排水沟（160m长，断面300*400，厚度150)）","m³",32]
[3.13,"排水沟盖板（400*600铸铁盖板）","m",60]
[3.14,"模板","m2",197.6]
[3.15,"厂区宣传栏（9m×2.6m，不锈钢框，钢化玻璃）","块",1]
[3.16,"厂区停车棚（12m×6m)，膜结构拉杆式）","m2",72]
[3.17,"厂区路灯改造(80W，改为太阳能路灯）","盏",8]
[3.18,"排水涵管（DN300波纹管）","m",12]
[3.19,"新增路缘石（600×200×100，花岗侧石）","m",50]
["3.20","原路缘石拆除重装（600×200×100）","m",100]
[3.21,"原挡土墙C20砼压顶（300厚，600宽，长60m）","m³",6]
[3.22,"原挡土墙沟缝美化","m2",170]
[3.23,"U型度锌钢护栏杆（绿化带隔离栏杆，高0.6m)","m",60]
[]
["四","管理房改造",null," ",null,{"v":0,"d":"0.00"}]
[1,"外立面维修（保留原色调，清洗、修补）","项",1]
[2,"钢木门更换（规格0.8m×2.45m,盼盼防盗门）","扇",10]
[3,"照明灯具更换","盏",20]
[4,"屋顶防水（SBS防水层）","m2",228.9]
[5,"檐口维修（清洗、更换破损面砖）","m",59.8]
[6,"排水系统维修","项",1]
[7,"一楼两个卫生间改造（3.5m*1.4m,含卫生间瓷砖、吊顶、灯具及蹲式大便器、台式洗手盆、洁具等）","项",1]
[8,"走廊护栏维修","m",35.9]
[9,"走廊顶棚铝方管吊顶","m2",42.24]
[10,"餐厅更换吊顶（集成吊顶）","m2",13.68]
[11,"窗户纱窗","个",22]
[12,"室外化粪池（1.5m*1m*1m,含给排水管，阀门等）","个",1]
["五","厂房改造",{"$nulls":3},{"v":0,"d":"0.00"}]
[1,"厂房屋顶电站标牌","套",1]
[2,"主副厂房屋面更换(75mm厚岩棉夹芯板，红或灰色)","m2",512]
[3,"厂房正立面铝塑板装饰","m2",115.8]
[4,"厂房下游立面喷灰色真石漆装饰（水下墙段）","m2",226]
[5,"发电机层机层地面砖清洁处理","项",1]
[6,"水轮机层地面砖铺贴","m2",206]
[7,"副厂房负一层地面砖铺贴","m2",169]
[8,"水机层副厂房仓库隔墙24砖砌筑","m³",13]
[9,"仓库墙面抹灰、涂乳胶漆面层","m2",106]
[10,"仓库防火门制安（1200*2100）","m2",5.04]
[11,"发电机层副厂房防火门更换(6扇，含原门拆除外运）","m2",18]
[12,"发电机层副厂房矿棉板吊顶（轻钢龙骨矿棉板）","m2",158.905]
[13,"主副厂房排水系统维修","项",1]
[14,"控制室墙面吸音板铺装","m2",104.3]
[15,"主副厂房内墙乳胶漆","m2",1944]
[16,"厂房卫生间隔墙砌筑（含窗户封堵、地面台高）","m³",3]
[17,"厂房卫生间墙面、地面瓷砖铺贴（含抹灰）","m2",31]
[18,"厂房卫生间洁具（蹲便器、洗手池）","套",1]
[19,"厂房卫生间供排水及化粪池（1.5m*1m*1m）","项",1]
[20,"厂房照明改造（含灯具、开关、接线盒等）","盏",50]
[21,"发电机层地面清洁处理","项",1]
[23,"厂房电动提升大门（带小门，门洞3.6m*4.5m）","樘",1]
[24,"大门雨棚钢化玻璃更换(10mm厚钢化玻璃)","m2",9]
[25,"升压站地面修整","项",1]
["六","机电设备维护保养",{"$nulls":3},{"v":0,"d":"0.00"}]
[1,"机电设备维护"]
[1.1,"发电机层盖板刷漆","项",1]
[1.2,"水机层盖板刷漆","项",1]
[1.3,"机电设备刷漆","项",1]
[1.4,"油水气管道刷漆","项",1]
[1.5,"升压站构架、设备刷漆","项",1]

{"sheet":"临时工程","index":4,"n_rows":17,"n_cols":7,"rows_kept":17,"merged":[[0,0,0,5]]}
["第二部分 临时工程工程量清单"]
[{"$f":"'建筑工程 '!A2","v":"工程名称：岩湾水电站绿色小水电建设工程"}]
["序号","工程或费用名称","单位","数量","单价（元）","合计（万元）","备注"]
["第二部分 "," 临时工程"]
["一","施工导流工程"]
[null,"生态堰坝清基排水","处",1]
[null,"编织袋土围堰填筑","m3",280]
[null,"编织袋围堰拆除","m3",{"$f":"D7","v":280}]
["二","施工交通工程","元"]
[null,"临时施工道路","km",0]
["三","临时房屋建筑工程","元"]
[null,"施工仓库","m2",100]
[null,"办公、生活、 文化福利用房","项",1]
["四","施工用电","元"]
[null,"施工用电接入","项",1]
["五","施工脚手排架工程","项",1]
["六","其他临时工程","项",1]