{"text_format":"3","workbook":"xlsx","n_sheets":7,"sheets":["扉-2 招标控制价扉页","表-04 单位工程招标控制价汇总表","表-05 主要材料及价差汇总表","表-08 分部分项工程和单价措施项目清单与计价表","表-11 总价措施项目清单与计价表","表-12 其他项目清单与计价汇总表","表-13 规费、税金项目清单与计价表"],"read":"whole","date_system":"1900"}

{"sheet":"扉-2 招标控制价扉页","index":0,"n_rows":13,"n_cols":7,"rows_kept":13,"merged":[[0,0,0,1],[0,2,0,5],[1,0,1,6],[2,1,2,2],[2,3,2,6],[3,1,3,2],[3,3,3,6],[4,1,4,2],[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],[12,0,12,1],[12,2,12,5]]}
[null,null,"赣江新天地商业街区配电增容工程",{"$nulls":3},"工程"]
["招 标 控 制 价"]
["招标控制价   ","（小写）：",null,"486003.21"]
[null,"（大写）：",null,"肆拾捌万陆仟零叁元贰角壹分"]
[]
["招  标  人：",{"$nulls":3},"      造价咨询人："]
[null,"（单位盖章）",{"$nulls":3},"(单位资质专用章)"]
["法定代理人  \n\n或其授权人：",{"$nulls":3},"      法定代理人  \n\n      或其授权人："]
[null,"(签字或盖章)",{"$nulls":3},"(签字或盖章)"]
["编  制  人：",{"$nulls":3},"      复  核  人："]
[null,"(造价人员签字盖专用章)",{"$nulls":3},"(造价工程师签字盖专用章)"]
["编制时间：  ",{"$nulls":3},"      复核时间：  "]
[{"$nulls":6},"扉-2"]

{"sheet":"表-04 单位工程招标控制价汇总表","index":1,"n_rows":70,"n_cols":7,"rows_kept":70,"merged":[[0,0,0,4],[0,5,0,6],[1,0,1,6],[2,0,2,1],[2,2,2,4],[2,5,2,6],[3,1,3,3],[3,4,3,5],[4,1,4,3],[4,4,4,5],[5,1,5,3],[5,4,5,5],[6,1,6,3],[6,4,6,5],[7,1,7,3],[7,4,7,5],[8,1,8,3],[8,4,8,5],[9,1,9,3],[9,4,9,5],[10,1,10,3],[10,4,10,5],[11,1,11,3],[11,4,11,5],[12,1,12,3],[12,4,12,5],[13,1,13,3],[13,4,13,5],[14,1,14,3],[14,4,14,5],[15,1,15,3],[15,4,15,5],[16,1,16,3],[16,4,16,5],[17,1,17,3],[17,4,17,5],[18,1,18,3],[18,4,18,5],[19,1,19,3],[19,4,19,5],[20,1,20,3],[20,4,20,5],[21,1,21,3],[21,4,21,5],[22,1,22,3],[22,4,22,5],[23,1,23,3],[23,4,23,5],[24,1,24,3],[24,4,24,5],[25,1,25,3],[25,4,25,5],[26,1,26,3],[26,4,26,5],[27,1,27,3],[27,4,27,5],[28,1,28,3],[28,4,28,5],[29,1,29,3],[29,4,29,5],[30,1,30,3],[30,4,30,5],[31,1,31,3],[31,4,31,5],[32,1,32,3],[32,4,32,5],[33,0,33,6],[34,0,34,1],[34,3,34,4],[34,5,34,6],[35,0,35,4],[35,5,35,6],[36,0,36,6],[37,0,37,1],[37,2,37,4],[37,5,37,6],[38,1,38,3],[38,4,38,5],[39,1,39,3],[39,4,39,5],[40,1,40,3],[40,4,40,5],[41,1,41,3],[41,4,41,5],[42,1,42,3],[42,4,42,5],[43,1,43,3],[43,4,43,5],[44,1,44,3],[44,4,44,5],[45,1,45,3],[45,4,45,5],[46,1,46,3],[46,4,46,5],[47,1,47,3],[47,4,47,5],[48,1,48,3],[48,4,48,5],[49,1,49,3],[49,4,49,5],[50,1,50,3],[50,4,50,5],[51,1,51,3],[51,4,51,5],[52,1,52,3],[52,4,52,5],[53,1,53,3],[53,4,53,5],[54,1,54,3],[54,4,54,5],[55,1,55,3],[55,4,55,5],[56,1,56,3],[56,4,56,5],[57,1,57,3],[57,4,57,5],[58,1,58,3],[58,4,58,5],[59,1,59,3],[59,4,59,5],[60,1,60,3],[60,4,60,5],[61,1,61,3],[61,4,61,5],[62,1,62,3],[62,4,62,5],[63,1,63,3],[63,4,63,5],[64,1,64,3],[64,4,64,5],[65,1,65,3],[65,4,65,5],[66,1,66,3],[66,4,66,5],[67,0,67,3],[67,4,67,5],[68,0,68,6],[69,0,69,1],[69,3,69,4],[69,5,69,6]]}
[]
["单位工程招标控制价汇总表"]
["工程名称：赣江新天地商业街区配电增容工程",null,"标段：",null,null,"第 1 页  共 2 页"]
["序号","汇总内容",null,null,"金额:(元)",null,"其中：暂估价(元)"]
["一","分部分项工程量清单计价合计",null,null,437284.46]
["1.1","1一、建筑",null,null,26214.27]
["1.2","2二、安装",null,null,411070.19]
["1.1","其中：定额人工费",null,null,22498.52]
["1.2","其中：定额机械费",null,null,6155.01]
["二","单价措施项目清单计价合计",null,null,610.55]
["2.1","其中：定额人工费",null,null,195.8]
["2.2","其中：定额机械费"]
["三","总价措施项目清单计价合计",null,null,3530.01]
["3.1","安全文明施工措施费",null,null,2820.89]
["3.1.1","安全文明环保费",null,null,1975.18]
["3.1.2","临时设施费",null,null,845.71]
["3.2","其他总价措施费",null,null,709.12]
["3.3","七项组织措施费-园林"]
["3.4","扬尘治理措施费"]
["四","其他项目清单计价合计",{"$nulls":4},"－"]
["五","规费",null,null,4449.48,null,"－"]
["5.1","建筑工程规费",null,null,631.27]
["5.1.1","社会保险费",null,null,503.71,null,"－"]
["5.1.2","住房公积金",null,null,127.56,null,"－"]
["5.1.3","工程排污费",{"$nulls":4},"－"]
["5.2","装饰工程规费",null,null,247.43]
["5.2.1","社会保险费",null,null,197.37,null,"－"]
["5.2.2","住房公积金",null,null,50.06,null,"－"]
["5.2.3","工程排污费",{"$nulls":4},"－"]
["5.3","安装工程规费",null,null,3570.78]
["5.3.1","社会保险费",null,null,2850.24,null,"－"]
["5.3.2","住房公积金",null,null,720.54,null,"－"]
["5.3.3","工程排污费",{"$nulls":4},"－"]
["注：本表适用于单位工程招标控制价或投标报价的汇总，如无单位工程划分，单项工程也使用本表汇总"]
[{"$nulls":5},"表—04"]
[]
["单位工程招标控制价汇总表"]
["工程名称：赣江新天地商业街区配电增容工程",null,"标段：",null,null,"第 2 页  共 2 页"]
["序号","汇总内容",null,null,"金额:(元)",null,"其中：暂估价(元)"]
["六","税金",null,null,40128.71,null,"－"]
["八","工程总造价",null,null,486003.21]
{"$rows_empty":26}
["招标控制价合计",{"$nulls":3},486003.21,null,"0.00"]
["注：本表适用于单位工程招标控制价或投标报价的汇总，如无单位工程划分，单项工程也使用本表汇总"]
[{"$nulls":5},"表—04"]

{"sheet":"表-05 主要材料及价差汇总表","index":2,"n_rows":70,"n_cols":11,"rows_kept":70,"merged":[[0,0,0,10],[1,0,1,10],[2,0,2,2],[2,3,2,6],[2,7,2,10],[3,2,3,3],[3,6,3,7],[4,2,4,3],[4,6,4,7],[5,2,5,3],[5,6,5,7],[6,2,6,3],[6,6,6,7],[7,2,7,3],[7,6,7,7],[8,2,8,3],[8,6,8,7],[9,2,9,3],[9,6,9,7],[10,2,10,3],[10,6,10,7],[11,2,11,3],[11,6,11,7],[12,2,12,3],[12,6,12,7],[13,2,13,3],[13,6,13,7],[14,2,14,3],[14,6,14,7],[15,2,15,3],[15,6,15,7],[16,2,16,3],[16,6,16,7],[17,2,17,3],[17,6,17,7],[18,2,18,3],[18,6,18,7],[19,2,19,3],[19,6,19,7],[20,2,20,3],[20,6,20,7],[21,2,21,3],[21,6,21,7],[22,2,22,3],[22,6,22,7],[23,2,23,3],[23,6,23,7],[24,2,24,3],[24,6,24,7],[25,2,25,3],[25,6,25,7],[26,2,26,3],[26,6,26,7],[27,2,27,3],[27,6,27,7],[28,2,28,3],[28,6,28,7],[29,2,29,3],[29,6,29,7],[30,2,30,3],[30,6,30,7],[31,0,31,2],[31,3,31,6],[31,7,31,10],[32,0,32,2],[32,3,32,6],[32,7,32,10],[33,0,33,2],[33,3,33,6],[33,7,33,10],[34,0,34,10],[35,0,35,10],[36,0,36,2],[36,3,36,6],[36,7,36,10],[37,2,37,3],[37,6,37,7],[38,2,38,3],[38,6,38,7],[39,2,39,3],[39,6,39,7],[40,2,40,3],[40,6,40,7],[41,2,41,3],[41,6,41,7],[42,2,42,3],[42,6,42,7],[43,2,43,3],[43,6,43,7],[44,2,44,3],[44,6,44,7],[45,2,45,3],[45,6,45,7],[46,2,46,3],[46,6,46,7],[47,2,47,3],[47,6,47,7],[48,2,48,3],[48,6,48,7],[49,2,49,3],[49,6,49,7],[50,2,50,3],[50,6,50,7],[51,2,51,3],[51,6,51,7],[52,2,52,3],[52,6,52,7],[53,2,53,3],[53,6,53,7],[54,2,54,3],[54,6,54,7],[55,2,55,3],[55,6,55,7],[56,2,56,3],[56,6,56,7],[57,2,57,3],[57,6,57,7],[58,2,58,3],[58,6,58,7],[59,2,59,3],[59,6,59,7],[60,2,60,3],[60,6,60,7],[61,2,61,3],[61,6,61,7],[62,2,62,3],[62,6,62,7],[63,2,63,3],[63,6,63,7],[64,2,64,3],[64,6,64,7],[65,2,65,3],[65,6,65,7],[66,2,66,3],[66,6,66,7],[67,0,67,2],[67,3,67,6],[67,7,67,10],[68,0,68,2],[68,3,68,6],[68,7,68,10],[69,0,69,2],[69,3,69,6],[69,7,69,10]]}
[]
["主要材料及价差汇总表"]
["工程名称：赣江新天地商业街区配电增容工程",null,null,"标段：",{"$nulls":3},"第  1  页  共  2  页"]
["序\n号","定额编号","名称",null,"单位","数量","定额价",null,"市场价","价格差","合价"]
[1,"00010104","综合工日 ",null,"工日",219.38,85,null,100,15,3290.7]
[2,"00010105","装饰综合工日 ",null,"工日",22.526,96,null,117,21,473.05]
[3,"01010165","钢筋 (综合) ",null,"kg",3.71,3.23,null,3.04,-0.19,-0.7]
[4,"01010177","钢筋 φ10以内 ",null,"kg",11.837,3.23,null,2.98,-0.25,-2.96]
[5,"01010211@1","钢筋 HRB400以内φ12～18 ",null,"kg",8.2,3.07,null,2.98,-0.09,-0.74]
[6,"01130301","镀锌扁钢 (综合) ",null,"kg",122.763,3.78,null,3.25,-0.53,-65.06]
[7,"01290285","中厚钢板 δ15以内 ",null,"kg",6.82,3.48,null,3.14,-0.34,-2.32]
[8,"01291506","花纹钢板(综合) ",null,"t",0.239,3677.35,null,3283.19,-394.16,-94.12]
[9,"04010131","水泥 32.5 ",null,"kg",2858.239,0.26,null,0.31,0.05,142.91]
[10,"04130141","烧结煤矸石普通砖 240×115×53 ",null,"千块",3.722,412.46,null,359.22,-53.24,-198.14]
[11,"05030181","松木板枋材 ",null,"m3",0.053,1028.63,null,1137.17,108.54,5.71]
[12,"11030126@1","钢质防火门 ",null,"樘",5.571,771.47,null,399.11,-372.36,-2074.33]
[13,"13010163","调和漆 ",null,"kg",1.2,8.57,null,9.03,0.46,0.55]
[14,"13010205","环氧富锌底漆 ",null,"kg",1.13,33.43,null,28.32,-5.11,-5.77]
[15,"13030113","苯丙乳胶漆 内墙用 ",null,"kg",41.94,10.71,null,7.26,-3.45,-144.69]
[16,"13050155","红丹防锈漆 ",null,"kg",0.203,13.37,null,8.85,-4.52,-0.92]
[17,"14030121","汽油(综合) ",null,"kg",7.54,6.46,null,9.43,2.97,22.39]
[18,"14030131","汽油 93#～97# ",null,"kg",0.3,6.46,null,9.43,2.97,0.89]
[19,"14030136","汽油 100# ",null,"kg",1.2,6.46,null,9.43,2.97,3.56]
[20,"17030129","镀锌钢管 DN100 ",null,"m",0.306,44.9,null,43.52,-1.38,-0.42]
[21,"28030637","铜芯塑料绝缘电线 BV-2.5mm2 ",null,"m",1.832,1.42,null,1.66,0.24,0.44]
[22,"28030639","铜芯塑料绝缘电线 BV-4mm2 ",null,"m",17.46,2.28,null,2.58,0.3,5.24]
[23,"28030716","铜芯塑料绝缘软电线 BVR-6mm2 ",null,"m",3.225,3.47,null,4.24,0.77,2.48]
[24,"34110103","电 ",null,"kW·h",3.114,0.87,null,0.9,0.03,0.09]
[25,"34110117","水 ",null,"m3",8.955,3.27,null,4.51,1.24,11.1]
[26,"34110119","水 ",null,"t",0.01,3.27,null,4.51,1.24,0.01]
[27,"35030113","脚手架钢管 ",null,"kg",2.326,2.88,null,3.5,0.62,1.44]
["造价员盖执业章："]
["预 算 员 签 字："]
[{"$nulls":7},"编制日期："]
[]
["主要材料及价差汇总表"]
["工程名称：赣江新天地商业街区配电增容工程",null,null,"标段：",{"$nulls":3},"第  2  页  共  2  页"]
["序\n号","定额编号","名称",null,"单位","数量","定额价",null,"市场价","价格差","合价"]
[28,"80210519@1","细石混凝土 C20 ",null,"m3",0.74,201.61,null,361.17,159.56,118.01]
[29,"B01010101-1@2","钢筋 HPB300φ10以内 ",null,"kg",71.4,3.23,null,3.15,-0.08,-5.71]
[30,"BC0009","砌筑干粉砂浆 M10 ",null,"kg",2654.633,0.31,null,0.3,-0.01,-26.55]
[31,"BC0012","抹灰干粉砂浆 M10 ",null,"kg",667.041,0.32,null,0.3,-0.02,-13.34]
[32,"BC0015@1","地面干粉砂浆 M20 ",null,"kg",347.18,0.34,null,0.31,-0.03,-10.42]
[33,"BC1508","中砂 ",null,"m3",0.099,63.08,null,137.86,74.78,7.38]
[34,"80210557@3","预拌混凝土 C20 碎石商砼",null,"m3",3.892,277,null,361.17,84.17,327.55]
[35,"CY","柴油 ",null,"kg",79.925,5.53,null,7.89,2.36,188.62]
[36,"DIAN","电 ",null,"kW·h",552.443,0.87,null,0.9,0.03,16.57]
[37,"RG","人工 ",null,"工日",6.083,85,null,100,15,91.25]
{"$rows_empty":18}
[null,null,"合 计",{"$nulls":7},2063.75]
["造价员盖执业章："]
["预 算 员 签 字："]
[{"$nulls":7},"编制日期："]

{"sheet":"表-08 分部分项工程和单价措施项目清单与计价表","index":3,"n_rows":119,"n_cols":11,"rows_kept":119,"merged":[[0,0,0,10],[1,0,1,5],[1,6,1,8],[1,9,1,10],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,6],[2,7,2,10],[3,7,3,7],[3,8,3,9],[4,5,4,6],[4,8,4,9],[5,5,5,6],[5,8,5,9],[6,5,6,6],[6,8,6,9],[7,5,7,6],[7,8,7,9],[8,5,8,6],[8,8,8,9],[9,5,9,6],[9,8,9,9],[10,5,10,6],[10,8,10,9],[11,5,11,6],[11,8,11,9],[12,5,12,6],[12,8,12,9],[13,5,13,6],[13,8,13,9],[14,5,14,6],[14,8,14,9],[15,0,15,7],[15,8,15,9],[16,0,16,10],[17,0,17,5],[17,6,17,8],[17,9,17,10],[18,0,18,10],[19,0,19,5],[19,6,19,8],[19,9,19,10],[20,0,21,0],[20,1,21,1],[20,2,21,2],[20,3,21,3],[20,4,21,4],[20,5,21,6],[20,7,20,10],[21,7,21,7],[21,8,21,9],[22,5,22,6],[22,8,22,9],[23,5,23,6],[23,8,23,9],[24,5,24,6],[24,8,24,9],[25,0,25,7],[25,8,25,9],[26,0,26,10],[27,0,27,5],[27,6,27,8],[27,9,27,10],[28,0,28,10],[29,0,29,5],[29,6,29,8],[29,9,29,10],[30,0,31,0],[30,1,31,1],[30,2,31,2],[30,3,31,3],[30,4,31,4],[30,5,31,6],[30,7,30,10],[31,7,31,7],[31,8,31,9],[32,5,32,6],[32,8,32,9],[33,5,33,6],[33,8,33,9],[34,5,34,6],[34,8,34,9],[35,5,35,6],[35,8,35,9],[36,5,36,6],[36,8,36,9],[37,0,37,7],[37,8,37,9],[38,0,38,10],[39,0,39,5],[39,6,39,8],[39,9,39,10],[40,0,40,10],[41,0,41,5],[41,6,41,8],[41,9,41,10],[42,0,43,0],[42,1,43,1],[42,2,43,2],[42,3,43,3],[42,4,43,4],[42,5,43,6],[42,7,42,10],[43,7,43,7],[43,8,43,9],[44,5,44,6],[44,8,44,9],[45,5,45,6],[45,8,45,9],[46,5,46,6],[46,8,46,9],[47,5,47,6],[47,8,47,9],[48,5,48,6],[48,8,48,9],[49,5,49,6],[49,8,49,9],[50,5,50,6],[50,8,50,9],[51,5,51,6],[51,8,51,9],[52,5,52,6],[52,8,52,9],[53,0,53,7],[53,8,53,9],[54,0,54,10],[55,0,55,5],[55,6,55,8],[55,9,55,10],[56,0,56,10],[57,0,57,5],[57,6,57,8],[57,9,57,10],[58,0,59,0],[58,1,59,1],[58,2,59,2],[58,3,59,3],[58,4,59,4],[58,5,59,6],[58,7,58,10],[59,7,59,7],[59,8,59,9],[60,5,60,6],[60,8,60,9],[61,5,61,6],[61,8,61,9],[62,5,62,6],[62,8,62,9],[63,5,63,6],[63,8,63,9],[64,5,64,6],[64,8,64,9],[65,5,65,6],[65,8,65,9],[66,5,66,6],[66,8,66,9],[67,5,67,6],[67,8,67,9],[68,5,68,6],[68,8,68,9],[69,5,69,6],[69,8,69,9],[70,5,70,6],[70,8,70,9],[71,5,71,6],[71,8,71,9],[72,0,72,7],[72,8,72,9],[73,0,73,10],[74,0,74,5],[74,6,74,8],[74,9,74,10],[75,0,75,10],[76,0,76,5],[76,6,76,8],[76,9,76,10],[77,0,78,0],[77,1,78,1],[77,2,78,2],[77,3,78,3],[77,4,78,4],[77,5,78,6],[77,7,77,10],[78,7,78,7],[78,8,78,9],[79,5,79,6],[79,8,79,9],[80,5,80,6],[80,8,80,9],[81,5,81,6],[81,8,81,9],[82,5,82,6],[82,8,82,9],[83,5,83,6],[83,8,83,9],[84,5,84,6],[84,8,84,9],[85,5,85,6],[85,8,85,9],[86,5,86,6],[86,8,86,9],[87,5,87,6],[87,8,87,9],[88,5,88,6],[88,8,88,9],[89,5,89,6],[89,8,89,9],[90,5,90,6],[90,8,90,9],[91,5,91,6],[91,8,91,9],[92,5,92,6],[92,8,92,9],[93,5,93,6],[93,8,93,9],[94,5,94,6],[94,8,94,9],[95,5,95,6],[95,8,95,9],[96,0,96,7],[96,8,96,9],[97,0,97,10],[98,0,98,5],[98,6,98,8],[98,9,98,10],[99,0,99,10],[100,0,100,5],[100,6,100,8],[100,9,100,10],[101,0,102,0],[101,1,102,1],[101,2,102,2],[101,3,102,3],[101,4,102,4],[101,5,102,6],[101,7,101,10],[102,7,102,7],[102,8,102,9],[103,5,103,6],[103,8,103,9],[104,5,104,6],[104,8,104,9],[105,5,105,6],[105,8,105,9],[106,5,106,6],[106,8,106,9],[107,5,107,6],[107,8,107,9],[108,5,108,6],[108,8,108,9],[109,5,109,6],[109,8,109,9],[110,5,110,6],[110,8,110,9],[111,5,111,6],[111,8,111,9],[112,5,112,6],[112,8,112,9],[113,5,113,6],[113,8,113,9],[114,5,114,6],[114,8,114,9],[115,0,115,7],[115,8,115,9],[116,0,116,7],[116,8,116,9],[117,0,117,10],[118,0,118,5],[118,6,118,8],[118,9,118,10]]}
["分部分项工程和单价措施项目清单与计价表"]
["工程名称：赣江新天地商业街区配电增容工程",{"$nulls":5},"标段：",null,null,"第 1 页  共 7 页"]
["序号","项目编码","项目名称","项目特征描述","计量单位","工程量",null,"金额（元）"]
[{"$nulls":7},"综合单价","综合合价",null,"其中：暂估价"]
[null,"1","一、建筑",{"$nulls":5},26214.27]
[1,"010401003001","实心砖墙","1.混水砖墙砌筑","m3",3.672,null,464.65,1706.19]
[2,"011201001001","墙面一般抹灰","1.内墙抹灰","m2",18.36,null,27.78,510.04]
[3,"011601001001","砖砌体拆除","1.实心砖砖墙拆除","m3",1.47,null,103.37,151.95]
[4,"011701006001","满堂脚手架","满堂脚手架","m2",31.68,null,14.71,466.01]
[5,"011406003001","满刮腻子","1.乳胶漆 室内 墙面 二遍","m2",119.13,null,21.49,2560.1]
[6,"011406003002","满刮腻子","1.乳胶漆 室内 天棚面 二遍","m2",31.68,null,24.25,768.24]
[7,"010802003001","钢质防火门","1.甲级防火防盗门：双开2100mm*2700mm","樘",1,null,2490.95,2490.95]
[8,"01B001","环氧地坪漆","1.防静电环氧地坪漆\n2.其他:满足设计规范及验收要求","m2",14.646,null,66.52,974.25]
[9,"011501001001","安全工具柜","1.台柜规格:安全工具柜\n2.内含：标识牌1个、接地线1卷、10kV绝缘靴2个、10kV1级带电绝缘手套2双、10kV伸缩声光一体验电笔2支、安全宝2顶","个",1,null,1786.77,1786.77]
[10,"01B002","电缆沟","1.宽600mm深800mm\n2.混凝土垫层浇筑，含模版。厚10mm\n3.砖基础，宽200mm，高550mm\n4.混凝土基础，宽200mm，高250mm\n5.混凝土标号、电缆支架、盖板级封边详见大样","m",1.89,null,688.1,1300.51]
["本页小计",{"$nulls":7},12715.01]
["注：为计取规费等的使用，可在表中增设其中：“定额人工费”。"]
[{"$nulls":9},"表—08"]
["分部分项工程和单价措施项目清单与计价表"]
["工程名称：赣江新天地商业街区配电增容工程",{"$nulls":5},"标段：",null,null,"第 2 页  共 7 页"]
["序号","项目编码","项目名称","项目特征描述","计量单位","工程量",null,"金额（元）"]
[{"$nulls":7},"综合单价","综合合价",null,"其中：暂估价"]
[11,"01B003","电缆沟","1.宽800mm深800mm\n2.混凝土垫层浇筑，含模版。厚10mm\n3.砖基础，宽200mm，高550mm\n4.混凝土基础，宽200mm，高250mm\n5.混凝土标号、电缆支架、盖板级封边详见大样\n6.其他:满足设计规范及验收要求","m",8.75,null,693.39,6067.16]
[12,"01B004","配电间地面","1.4:6砂石混合料回填\n2.60后C20细石混凝土地面、内配钢丝网、φ6@200单层双向。\n3.纯水泥浆结合层一道\n4.25厚1:2水泥砂浆抹光面层\n5.其他:满足设计规范及验收要求","m2",14.646,null,285.14,4176.16]
[13,"01B005","变压器基础","1.C15垫层浇筑含模版\n2.C20设备基础浇筑含模版\n3.具体尺寸详见大样\n4.其他:满足设计规范及验收要求","座",1,null,1395.4,1395.4]
["本页小计",{"$nulls":7},11638.72]
["注：为计取规费等的使用，可在表中增设其中：“定额人工费”。"]
[{"$nulls":9},"表—08"]
["分部分项工程和单价措施项目清单与计价表"]
["工程名称：赣江新天地商业街区配电增容工程",{"$nulls":5},"标段：",null,null,"第 3 页  共 7 页"]
["序号","项目编码","项目名称","项目特征描述","计量单位","工程量",null,"金额（元）"]
[{"$nulls":7},"综合单价","综合合价",null,"其中：暂估价"]
[14,"01B006","低压柜基础","1.混凝土垫层浇筑，含模版。厚10mm\n2.砖基础，宽200mm，高550mm\n3.钢筋混凝土基础，宽200mm，高250mm\n4.混凝土标号、钢筋制作详见大样","m",4.8,null,210.18,1008.86]
[15,"010401011001","砖检查井","1.砖砌集水井0.8*0.8*0.8\n2.混凝土垫层浇筑，含模板。厚10mm\n3.砖基础，宽100mm，高800mm\n4.井内侧防水砂浆\n5.不锈钢栅格井盖\n6.预埋镀锌钢管排水管","座",1,null,851.68,851.68]
[null,"2","二、安装",{"$nulls":5},411070.19]
[16,"030411003001","桥架","1.名称:低压桥架600*200，厚1.5mm\n2.桥架支撑物制安\n3.其他:满足设计规范及验收要求","m",3.6,null,201.77,726.37]
[17,"030411003002","桥架","1.名称:高压桥架，300*150，厚1.5mm\n2.桥架支撑物制安\n3.其他:满足设计规范及验收要求","m",10.8,null,141.52,1528.42]
["本页小计",{"$nulls":7},4115.33]
["注：为计取规费等的使用，可在表中增设其中：“定额人工费”。"]
[{"$nulls":9},"表—08"]
["分部分项工程和单价措施项目清单与计价表"]
["工程名称：赣江新天地商业街区配电增容工程",{"$nulls":5},"标段：",null,null,"第 4 页  共 7 页"]
["序号","项目编码","项目名称","项目特征描述","计量单位","工程量",null,"金额（元）"]
[{"$nulls":7},"综合单价","综合合价",null,"其中：暂估价"]
[18,"030404004003","低压开关柜(屏）","1.低压开关柜:进线柜\n2.其他:满足设计规范及验收要求","台",1,null,38498.18,38498.18]
[19,"030404004001","低压开关柜(屏）","1.低压开关柜:电容柜，300Kar，配置多功能表\n2.其他:满足设计规范及验收要求","台",2,null,25451.2,50902.4]
[20,"030404004004","低压开关柜(屏）","1.低压开关柜:出线柜，配置多功能表，6抽屉\n2.其他:满足设计规范及验收要求","台",3,null,29586.47,88759.41]
[21,"030401002001","干式变压器","1.名称:干式变压器\n2.容量（kV·A):2000kVA，配置全功能表\n3.其他:满足设计规范及验收要求","台",1,null,168937.54,168937.54]
[22,"030403003001","带形母线","1.名称:带形母线PE(TMY-120*10)","m",6.8,null,659.32,4483.38]
[23,"030414001001","电力变压器系统","1.名称:变压器系统调试 容量(kV·A) ≤2000","系统",1,null,3461.14,3461.14]
[24,"01B007","整套启动测试","1.变电站、配电室调试:1kV配电室整套启动调试","项",1,null,823.78,823.78]
[25,"01B008","整套启动测试","1.变电站、配电室调试:10kV配电室整套启动调试","项",1,null,1251.89,1251.89]
[26,"030414002001","送配电装置系统","1.名称:输配电装置系统调试 ≤1kV交流供电","系统",3,null,296.86,890.58]
["本页小计",{"$nulls":7},358008.3]
["注：为计取规费等的使用，可在表中增设其中：“定额人工费”。"]
[{"$nulls":9},"表—08"]
["分部分项工程和单价措施项目清单与计价表"]
["工程名称：赣江新天地商业街区配电增容工程",{"$nulls":5},"标段：",null,null,"第 5 页  共 7 页"]
["序号","项目编码","项目名称","项目特征描述","计量单位","工程量",null,"金额（元）"]
[{"$nulls":7},"综合单价","综合合价",null,"其中：暂估价"]
[27,"030414002002","送配电装置系统","1.名称:输配电装置系统调试 ≤10kV交流供电 带断路器","系统",1,null,1209.18,1209.18]
[28,"030414003001","特殊保护装置","保护装置系统调试 变压器保护","台",1,null,1769.01,1769.01]
[29,"030408001003","电力电缆","1.电力电缆:ZC-YJV22-8.7/15kV-3×120\n2.其他:满足设计规范及验收要求","m",50,null,281.81,14090.5]
[30,"030408006002","电力电缆头","1.电力电缆头:ZC-YJV22-8.7/15kV-3×120\n2.型号:冷缩终端头","个",2,null,762.18,1524.36]
[31,"030408009001","防火隔板","1.名称:防火隔板\n2.部位:电缆进出线口","m2",0.5,null,154.78,77.39]
[32,"030408008001","防火堵洞","1.名称:防火堵洞\n2.部位:电缆进出线口","t",0.01,null,8777,87.77]
[33,"030408008002","防火堵洞","1.名称:桥架防火堵洞\n2.部位:电缆进出线口","t",0.04,null,8779,351.16]
[34,"030414011001","接地装置","1.接地系统测试:接地网","系统",1,null,995.97,995.97]
[35,"030409009001","绝缘垫","15kV绝缘垫","m2",13.6,null,30.78,418.61]
[36,"030701003001","空调器","1.名称:商用空调柜机","台",1,null,5615.88,5615.88]
[37,"030701014001","除湿机","1.名称:商用除湿机","台",1,null,3176.4,3176.4]
[38,"01B009","系统图、配电间、设备、电缆标识牌","1.系统图、配电间、设备、电缆标识牌","项",1,null,2660.75,2660.75]
["本页小计",{"$nulls":7},31976.98]
["注：为计取规费等的使用，可在表中增设其中：“定额人工费”。"]
[{"$nulls":9},"表—08"]
["分部分项工程和单价措施项目清单与计价表"]
["工程名称：赣江新天地商业街区配电增容工程",{"$nulls":5},"标段：",null,null,"第 6 页  共 7 页"]
["序号","项目编码","项目名称","项目特征描述","计量单位","工程量",null,"金额（元）"]
[{"$nulls":7},"综合单价","综合合价",null,"其中：暂估价"]
[39,"01B010","挡鼠板","1.挡鼠板","块",1,null,372.51,372.51]
[40,"030413001001","铁构件","角钢L30*3","kg",30.14,null,15.15,456.62]
[41,"030413001003","铁构件","接地镀锌扁钢40*4","kg",13.86,null,15.54,215.38]
[42,"030413001004","铁构件","变压器槽钢预埋件钢板","kg",4.522,null,14.19,64.17]
[43,"030413001005","铁构件","变压器槽钢预埋件弯钩120*10","kg",1.705,null,17.93,30.57]
[44,"030413001006","铁构件","变压器基础预埋件钢板250*10","kg",26.376,null,12.64,333.39]
[45,"030409002001","接地母线","中性点接地镀锌扁钢80*5","m",5.8,null,20.8,120.64]
[46,"030409002002","接地母线","接地扁钢50*5","m",25,null,21.61,540.25]
[47,"030413001007","铁构件","1.电缆支架：详见大样\n2.其他:满足设计规范及验收要求","kg",98.216,null,15.75,1546.9]
[48,"030409008001","等电位端子箱、测试板","1.等电位端子箱安装\n2.其他:满足设计规范及验收要求","台",1,null,253.31,253.31]
[49,"030412005001","荧光灯","1.荧光灯具安装 吊链式 双管","套",4,null,84.88,339.52]
[50,"030404017001","配电箱","1.壁挂式专变配电房综合配电箱","台",1,null,2758.19,2758.19]
[51,"030411001001","配管","1.明配JDG导管 外径(mm) 20","m",40,null,15.21,608.4]
[52,"030411001002","配管","1.明配JDG导管 外径(mm) 25","m",8,null,16.13,129.04]
[53,"030411001003","配管","1.明配JDG导管 外径(mm) 32","m",8,null,18.67,149.36]
[54,"030404018001","插座","1.多联组合开关插座 暗装","套",1,null,42.53,42.53]
[55,"030404018002","插座","1.暗装开关(插座)盒","套",2,null,6.81,13.62]
["本页小计",{"$nulls":7},7974.4]
["注：为计取规费等的使用，可在表中增设其中：“定额人工费”。"]
[{"$nulls":9},"表—08"]
["分部分项工程和单价措施项目清单与计价表"]
["工程名称：赣江新天地商业街区配电增容工程",{"$nulls":5},"标段：",null,null,"第 7 页  共 7 页"]
["序号","项目编码","项目名称","项目特征描述","计量单位","工程量",null,"金额（元）"]
[{"$nulls":7},"综合单价","综合合价",null,"其中：暂估价"]
[56,"030411004001","配线","1.名称:WDZBN-BYJ-3×2.5\n2.其他:满足设计规范及验收要求","m",60,null,3.93,235.8]
[57,"030408001004","电力电缆","1.电力电缆:WDZ-YJY-4×25+1×16\n2.其他:满足设计规范及验收要求","m",110,null,91.44,10058.4]
[58,"030411004002","配线","1.名称:WDZBN-BYJ-5×6\n2.其他:满足设计规范及验收要求","m",10,null,6.82,68.2]
[59,"030411004003","配线","1.名称:WDZBN-BYJ-5X4\n2.其他:满足设计规范及验收要求","m",10,null,4.24,42.4]
[60,"030408006003","电力电缆头","1.电力电缆头:WDZ-YJY-4×25+1×16\n2.型号:干包式","个",4,null,112.73,450.92]
[null,null,"分部分项合计",{"$nulls":5},437284.46]
[null,null,"措施项目",{"$nulls":5},610.55]
[61,"031301017001","脚手架搭拆","脚手架搭拆","项",1,null,610.55,610.55]
[null,null,"单价措施合计",{"$nulls":5},610.55]
[]
[]
[]
["本页小计",{"$nulls":7},11466.27]
["合   计",{"$nulls":7},437895.01]
["注：为计取规费等的使用，可在表中增设其中：“定额人工费”。"]
[{"$nulls":9},"表—08"]

{"sheet":"表-11 总价措施项目清单与计价表","index":4,"n_rows":36,"n_cols":11,"rows_kept":36,"merged":[[0,0,0,10],[1,0,1,3],[1,4,1,7],[1,8,1,10],[2,3,2,4],[2,7,2,8],[3,3,3,4],[3,7,3,8],[4,3,4,4],[4,7,4,8],[5,3,5,4],[5,7,5,8],[6,3,6,4],[6,7,6,8],[7,3,7,4],[7,7,7,8],[8,3,8,4],[8,7,8,8],[9,3,9,4],[9,7,9,8],[10,3,10,4],[10,7,10,8],[11,3,11,4],[11,7,11,8],[12,3,12,4],[12,7,12,8],[13,3,13,4],[13,7,13,8],[14,3,14,4],[14,7,14,8],[15,3,15,4],[15,7,15,8],[16,3,16,4],[16,7,16,8],[17,3,17,4],[17,7,17,8],[18,3,18,4],[18,7,18,8],[19,3,19,4],[19,7,19,8],[20,3,20,4],[20,7,20,8],[21,3,21,4],[21,7,21,8],[22,3,22,4],[22,7,22,8],[23,3,23,4],[23,7,23,8],[24,3,24,4],[24,7,24,8],[25,3,25,4],[25,7,25,8],[26,3,26,4],[26,7,26,8],[27,3,27,4],[27,7,27,8],[28,3,28,4],[28,7,28,8],[29,3,29,4],[29,7,29,8],[30,3,30,4],[30,7,30,8],[31,3,31,4],[31,7,31,8],[32,3,32,4],[32,7,32,8],[33,0,33,5],[33,7,33,8],[34,0,34,3],[34,4,34,7],[34,8,34,10],[35,0,35,3],[35,4,35,7],[35,8,35,10]]}
["总价措施项目清单与计价表"]
["工程名称：赣江新天地商业街区配电增容工程",{"$nulls":3},"标段：",{"$nulls":3},"第 1 页  共 1 页"]
["序号","项目编码","项目名称","计算基础",null,"费率\n(%)","金额\n(元)","调整\n费率\n(%)",null,"调整后\n金额(元)","备注"]
[1,"1","安全文明施工措施费",{"$nulls":3},2820.89]
[2,"1.1","安全文明环保费(环境保护、文明施工、安全施工费)",{"$nulls":3},1975.18]
[3,"1.2","临时设施费",{"$nulls":3},845.71]
[4,"2","其他总价措施费",{"$nulls":3},709.12]
[5,"3","扬尘治理措施费"]
{"$rows_empty":25}
["合    计",{"$nulls":5},3530.01]
["编制人（造价人员）：",{"$nulls":3},"复核人（造价工程师）："]
[{"$nulls":8},"表-11"]

{"sheet":"表-12 其他项目清单与计价汇总表","index":5,"n_rows":36,"n_cols":8,"rows_kept":36,"merged":[[0,0,0,5],[0,6,0,7],[1,0,1,7],[2,0,2,1],[2,2,2,5],[2,6,2,7],[3,1,3,2],[3,3,3,4],[3,5,3,6],[4,1,4,2],[4,3,4,4],[4,5,4,6],[5,1,5,2],[5,3,5,4],[5,5,5,6],[6,1,6,2],[6,3,6,4],[6,5,6,6],[7,1,7,2],[7,3,7,4],[7,5,7,6],[8,1,8,2],[8,3,8,4],[8,5,8,6],[9,1,9,2],[9,3,9,4],[9,5,9,6],[10,1,10,2],[10,3,10,4],[10,5,10,6],[11,1,11,2],[11,3,11,4],[11,5,11,6],[12,1,12,2],[12,3,12,4],[12,5,12,6],[13,1,13,2],[13,3,13,4],[13,5,13,6],[14,1,14,2],[14,3,14,4],[14,5,14,6],[15,1,15,2],[15,3,15,4],[15,5,15,6],[16,1,16,2],[16,3,16,4],[16,5,16,6],[17,1,17,2],[17,3,17,4],[17,5,17,6],[18,1,18,2],[18,3,18,4],[18,5,18,6],[19,1,19,2],[19,3,19,4],[19,5,19,6],[20,1,20,2],[20,3,20,4],[20,5,20,6],[21,1,21,2],[21,3,21,4],[21,5,21,6],[22,1,22,2],[22,3,22,4],[22,5,22,6],[23,1,23,2],[23,3,23,4],[23,5,23,6],[24,1,24,2],[24,3,24,4],[24,5,24,6],[25,1,25,2],[25,3,25,4],[25,5,25,6],[26,1,26,2],[26,3,26,4],[26,5,26,6],[27,1,27,2],[27,3,27,4],[27,5,27,6],[28,1,28,2],[28,3,28,4],[28,5,28,6],[29,1,29,2],[29,3,29,4],[29,5,29,6],[30,1,30,2],[30,3,30,4],[30,5,30,6],[31,1,31,2],[31,3,31,4],[31,5,31,6],[32,1,32,2],[32,3,32,4],[32,5,32,6],[33,1,33,2],[33,3,33,4],[33,5,33,6],[34,0,34,7],[35,0,35,1],[35,2,35,3],[35,4,35,5],[35,6,35,7]]}
[]
["其他项目清单与计价汇总表"]
["工程名称：赣江新天地商业街区配电增容工程",null,"标段：",{"$nulls":3},"第 1 页 共 1 页"]
["序号","项目名称",null,"金额（元）",null,"结算金额（元）",null,"备注"]
["1","暂列金额",{"$nulls":5},"明细详见表-12-1"]
["2","暂估价"]
["2.1","材料暂估价",{"$nulls":5},"明细详见表-12-2"]
["2.2","专业工程暂估价",{"$nulls":5},"明细详见表-12-3"]
["3","计日工",{"$nulls":5},"明细详见表-12-4"]
["4","总承包服务费",{"$nulls":5},"明细详见表-12-5"]
["5","其他"]
{"$rows_empty":22}
[null,"合  计"]
["注：材料（工程设备）暂估单价进入清单项目综合单价，此处不汇总。"]
[{"$nulls":6},"表—12"]

{"sheet":"表-13 规费、税金项目清单与计价表","index":6,"n_rows":36,"n_cols":8,"rows_kept":36,"merged":[[0,0,0,7],[1,0,1,2],[1,3,1,4],[1,5,1,7],[2,2,2,3],[2,4,2,5],[3,2,3,3],[3,4,3,5],[4,2,4,3],[4,4,4,5],[5,2,5,3],[5,4,5,5],[6,2,6,3],[6,4,6,5],[7,2,7,3],[7,4,7,5],[8,2,8,3],[8,4,8,5],[9,2,9,3],[9,4,9,5],[10,2,10,3],[10,4,10,5],[11,2,11,3],[11,4,11,5],[12,2,12,3],[12,4,12,5],[13,2,13,3],[13,4,13,5],[14,2,14,3],[14,4,14,5],[15,2,15,3],[15,4,15,5],[16,2,16,3],[16,4,16,5],[17,2,17,3],[17,4,17,5],[18,2,18,3],[18,4,18,5],[19,2,19,3],[19,4,19,5],[20,2,20,3],[20,4,20,5],[21,2,21,3],[21,4,21,5],[22,2,22,3],[22,4,22,5],[23,2,23,3],[23,4,23,5],[24,2,24,3],[24,4,24,5],[25,2,25,3],[25,4,25,5],[26,2,26,3],[26,4,26,5],[27,2,27,3],[27,4,27,5],[28,2,28,3],[28,4,28,5],[29,2,29,3],[29,4,29,5],[30,2,30,3],[30,4,30,5],[31,2,31,3],[31,4,31,5],[32,2,32,3],[32,4,32,5],[33,2,33,3],[33,4,33,5],[34,2,34,3],[34,4,34,5],[35,0,35,2],[35,3,35,4],[35,5,35,7]]}
["规费、税金项目清单与计价表"]
["工程名称：赣江新天地商业街区配电增容工程",null,null,"标段：",null,"第 1 页  共 1 页"]
["序号","项目名称","计算基础",null,"计算基数",null,"计算费率(%)","金额(元)"]
["1","规费",{"$nulls":5},4449.48]
["1.1","社会保险费","定额人工费+定额机械费",{"$nulls":4},3551.32]
["1.2","住房公积金","定额人工费+定额机械费",{"$nulls":4},898.16]
["1.3","工程排污费","定额人工费+定额机械费"]
["2","税金","分部分项+措施项目+其他项目+规费",null,445874.5,null,"9",40128.71]
{"$rows_empty":27}
[{"$nulls":5},"表—13"]