{"text_format":"3","workbook":"xlsx","n_sheets":6,"sheets":["单位工程汇总表","分部分项工程和单价措施项目清单与计价表(格式一)","总价措施项目清单与计价表","其他项目清单与计价汇总表","规费、税金项目计价表","主要材料设备价格表(单价)(格式三)"],"read":"whole","date_system":"1900"}

{"sheet":"单位工程汇总表","index":0,"n_rows":24,"n_cols":6,"rows_kept":24,"merged":[[0,0,0,5],[1,1,1,3],[2,0,2,1],[2,3,2,4],[3,0,3,1],[3,3,3,4],[4,0,4,1],[4,3,4,4],[5,0,5,1],[5,3,5,4],[6,0,6,1],[6,3,6,4],[7,0,7,1],[7,3,7,4],[8,0,8,1],[8,3,8,4],[9,0,9,1],[9,3,9,4],[10,0,10,1],[10,3,10,4],[11,0,11,1],[11,3,11,4],[12,0,12,1],[12,3,12,4],[13,0,13,1],[13,3,13,4],[14,0,14,1],[14,3,14,4],[15,0,15,1],[15,3,15,4],[16,0,16,1],[16,3,16,4],[17,0,17,1],[17,3,17,4],[18,0,18,1],[18,3,18,4],[19,0,19,1],[19,3,19,4],[20,0,20,1],[20,3,20,4],[21,0,21,1],[21,3,21,4],[22,0,22,1],[22,3,22,4],[23,0,23,2],[23,3,23,4]]}
["单位工程投标报价汇总表"]
["工程名称:","惠创未来城厂房3-3临时用电工程",null,null,"标段：","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","",null,""]
["2",null,"措施项目费","",null,""]
["2.1",null,"绿色施工安全防护措施费",null,null,""]
["2.2",null,"其他措施项目费","",null,""]
["3",null,"其他项目费","",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","",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","",null,""]
["6",null,"增值税销项税额","",null,""]
["7",null,"工程造价","",null,""]
["8",null,"其中：人工费","",null,""]
["投标报价合计",null,null,"",null,""]

{"sheet":"分部分项工程和单价措施项目清单与计价表(格式一)","index":1,"n_rows":37,"n_cols":11,"rows_kept":37,"merged":[[0,0,0,10],[1,0,1,1],[1,2,1,7],[1,8,1,10],[2,0,4,0],[2,1,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,10],[3,7,4,8],[3,9,4,9],[5,1,5,2],[5,7,5,8],[6,1,6,2],[6,7,6,8],[7,1,7,2],[7,7,7,8],[8,1,8,2],[8,7,8,8],[9,1,9,2],[9,7,9,8],[10,1,10,2],[10,7,10,8],[11,1,11,2],[11,7,11,8],[12,1,12,2],[12,7,12,8],[13,1,13,2],[13,7,13,8],[14,1,14,2],[14,7,14,8],[15,1,15,2],[15,7,15,8],[16,0,16,8],[17,0,17,10],[18,0,18,1],[18,2,18,7],[18,8,18,10],[19,0,21,0],[19,1,21,2],[19,3,21,3],[19,4,21,4],[19,5,21,5],[19,6,21,6],[19,7,19,10],[20,7,21,8],[20,9,21,9],[22,1,22,2],[22,7,22,8],[23,1,23,2],[23,7,23,8],[24,1,24,2],[24,7,24,8],[25,1,25,2],[25,7,25,8],[26,1,26,2],[26,7,26,8],[27,1,27,2],[27,7,27,8],[28,1,28,2],[28,7,28,8],[29,1,29,2],[29,7,29,8],[30,1,30,2],[30,7,30,8],[31,1,31,2],[31,7,31,8],[32,1,32,2],[32,7,32,8],[33,1,33,2],[33,7,33,8],[34,1,34,2],[34,7,34,8],[35,0,35,8],[36,0,36,8]]}
["分部分项工程和单价措施项目清单与计价表"]
["工程名称:",null,"惠创未来城厂房3-3临时用电工程",{"$nulls":5},"第1页, 共2页"]
["序号","项目编码",null,"项目名称","项目特征描述","计量\n单位","工程量","金额(元)"]
[{"$nulls":7},"综合单价",null,"合价","其中"]
[{"$nulls":10},"暂估价"]
["1","030408001002",null,"电力电缆","1、名称:电力电缆\n2、型号:YJLV-4×95+1×50\n3、材质:铝芯","m","960.000","",null,"",""]
["2","030403005001",null,"出线柜铜排","1、名称:出线柜铜排\n2、规格:100*10*500","个","5.000","",null,"",""]
["3","030403005002",null,"配电柜铜排","1、名称:配电柜铜排\n2、规格:50*8*1500","个","4.000","",null,"",""]
["4","030408006002",null,"电力电缆头","1、名称:热缩式电缆终端头\n2、规格:4*95+1*50\n3、电压等级(kv):1kV","个","8.000","",null,"",""]
["5","030414002001",null,"送配电装置系统","1、名称:送配电调试\n2、电压等级 (kV):1kV以下交流供电 (综合)","系统","1.000","",null,"",""]
["","",null,"分部分项小计","","","","",null,"",""]
["","",null,"措施项目","","","","",null,"",""]
["","AQFHWMSG",null,"绿色施工安全防护措施费","","","","",null,"",""]
["","AZMJSCSF",null,"按子目计算的绿色施工安全防护措施费","","","","",null,"",""]
["","ZHJSJ",null,"综合脚手架","","","","",null,"",""]
["6","SGXCWDHLSZDWD001",null,"施工现场围挡和临时占地围挡","","项","1.000","",null,"",""]
["本页小计",{"$nulls":8},"",""]
["分部分项工程和单价措施项目清单与计价表"]
["工程名称:",null,"惠创未来城厂房3-3临时用电工程",{"$nulls":5},"第2页, 共2页"]
["序号","项目编码",null,"项目名称","项目特征描述","计量\n单位","工程量","金额(元)"]
[{"$nulls":7},"综合单价",null,"合价","其中"]
[{"$nulls":10},"暂估价"]
["7","SGWDZM001",null,"施工围档照明","","项","1.000","",null,"",""]
["8","SGBD001",null,"施工便道","","项","1.000","",null,"",""]
["9","FCJZLSSGFHP001",null,"防尘降噪绿色施工防护棚","","项","1.000","",null,"",""]
["10","YBYL001",null,"样板引路","","项","1.000","",null,"",""]
["","QTCSF",null,"其他措施项目费","","","","",null,"",""]
["11","031301010001",null,"安装与生产同时进行施工增加","","项","1.000","",null,"",""]
["12","031301011001",null,"在有害身体健康环境中施工增加","","项","1.000","",null,"",""]
["13","031301017001",null,"脚手架搭拆","","项","1.000","",null,"",""]
["14","031302003001",null,"非夜间施工增加","","项","1.000","",null,"",""]
["15","031302007001",null,"高层施工增加","","项","1.000","",null,"",""]
["16","DXGXJCJXF001",null,"地下管线交叉降效费","","项","1.000","",null,"",""]
["17","031301018001",null,"其他措施","","项","1.000","",null,"",""]
["","",null,"措施项目小计","","","","",null,"",""]
["本页小计",{"$nulls":8},"",""]
["合    计",{"$nulls":8},"",""]

{"sheet":"总价措施项目清单与计价表","index":2,"n_rows":19,"n_cols":11,"rows_kept":19,"merged":[[0,0,0,10],[1,0,1,1],[1,2,1,6],[1,7,1,8],[1,9,1,10],[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],[12,0,12,5],[12,6,12,10],[13,0,13,10],[14,0,14,1],[14,2,14,6],[14,7,14,8],[14,9,14,10],[15,1,15,2],[15,5,15,6],[16,1,16,2],[16,5,16,6],[17,1,17,2],[17,5,17,6],[18,0,18,6],[19,0,19,5],[19,6,19,10]]}
["总价措施项目清单与计价表"]
["工程名称:",null,"惠创未来城厂房3-3临时用电工程",{"$nulls":4},"标段：",null,"第1页, 共2页"]
["序号","项目编码",null,"项目名称","计算基础","费率\n(%)",null,"金额\n(元)","调整费率\n(%)","调整后金额\n(元)","备注"]
["1","AQFHWMSG",null,"绿色施工安全防护措施费","","",null,"","","",""]
["1.1","AXSJSCSXMF",null,"按系数计算的绿色施工安全防护措施费","","",null,"","","",""]
["1.1.1","031302001001",null,"按系数计算的绿色施工安全防护措施费(包括绿色施工、临时设施、安全施工和用工实名管理)","分部分项人工费+分部分项机具费","35.77",null,"","","","以分部分项工程的人工费与施工机具费之和的35.77%计算"]
["","",null,"小计","","",null,"","","",""]
["2","QTCSF",null,"其他措施项目费","","",null,"","","",""]
["2.1","粤031302008001",null,"赶工措施费","(1-工期系数)*(分部分项人工费+分部分项机具费)","34.40",null,"","","",""]
["2.2","031302002001",null,"夜间施工增加","夜间施工人工费","20.00",null,"","","","按夜间施工项目人工的20%计算"]
["2.3","JTGCSGZJF001",null,"交通干扰工程施工增加费","","",null,"","","","在行人车辆通行的市政道路上施工所发生的施工降效费用，按在市政道路上施工项目人工费的10.00%计算（在小区内和交通全封闭的道路施工时不能计算）"]
["2.4","粤031302009001",null,"文明工地增加费","分部分项人工费+分部","",null,"","","","省级文明工地按2.00%"]
[]
["总价措施项目清单与计价表"]
["工程名称:",null,"惠创未来城厂房3-3临时用电工程",{"$nulls":4},"标段：",null,"第2页, 共2页"]
["序号","项目编码",null,"项目名称","计算基础","费率\n(%)",null,"金额\n(元)","调整费率\n(%)","调整后金额\n(元)","备注"]
["","",null,"","分项机具费","",null,"","","","计算；市级文明工地按1.00%计算"]
["","",null,"小计","","",null,"","","",""]
["合    计",{"$nulls":6},"","","",""]

{"sheet":"其他项目清单与计价汇总表","index":3,"n_rows":17,"n_cols":6,"rows_kept":17,"merged":[[0,0,0,5],[1,0,1,1],[1,2,1,3],[2,1,2,2],[3,1,3,2],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[13,1,13,2],[14,1,14,2],[15,0,15,2],[16,0,16,5]]}
["其他项目清单与计价汇总表"]
["工程名称:",null,"惠创未来城厂房3-3临时用电工程",null,"标段：","第1页, 共1页"]
["序号","项目名称",null,"金额(元)","结算金额(元)","备注"]
["1","暂列金额",null,"","",""]
["2","暂估价",null,"","",""]
["2.1","材料暂估价",null,"","","该费用进入清单项目综合单价，此处不汇总"]
["2.2","专业工程暂估价",null,"","",""]
["3","计日工",null,"","",""]
["4","总承包服务费",null,"","",""]
["5","索赔费用",null,"","",""]
["6","现场签证费用",null,"","",""]
["7","预算包干费",null,"","","以分部分项人工费 + 分部分项机具费为计算基础 * 0.00%"]
["8","工程优质费",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,"","","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,"","",""]
["总    计",null,null,"","",""]
["注：材料（设备）暂估单价进入清单项目综合单价，此处不汇总。"]

{"sheet":"规费、税金项目计价表","index":4,"n_rows":6,"n_cols":10,"rows_kept":6,"merged":[[0,0,0,9],[1,0,1,1],[1,2,1,5],[1,6,1,7],[1,8,1,9],[2,1,2,2],[2,3,2,4],[2,5,2,6],[2,7,2,8],[3,1,3,2],[3,3,3,4],[3,5,3,6],[3,7,3,8],[4,1,4,2],[4,3,4,4],[4,5,4,6],[4,7,4,8],[5,0,5,6],[5,7,5,8],[6,0,6,3],[6,4,6,9]]}
["规费、税金项目计价表"]
["工程名称:",null,"惠创未来城厂房3-3临时用电工程",{"$nulls":3},"标段：",null,"第1页, 共1页"]
["序号","项目名称",null,"计算基础",null,"计算基数",null,"计算费率(%)",null,"金额(元)"]
["1","规费",null,"",null,"",null,"",null,""]
["2","增值税销项税额",null,"税前工程造价",null,"",null,"9",null,""]
["合    计",{"$nulls":6},"",null,""]

{"sheet":"主要材料设备价格表(单价)(格式三)","index":5,"n_rows":50,"n_cols":10,"rows_kept":50,"merged":[[0,0,0,9],[1,0,1,1],[1,2,1,6],[1,7,1,9],[2,1,2,2],[2,6,2,7],[3,1,3,2],[3,6,3,7],[4,1,4,2],[4,6,4,7],[5,1,5,2],[5,6,5,7],[6,1,6,2],[6,6,6,7],[7,1,7,2],[7,6,7,7],[8,1,8,2],[8,6,8,7],[9,1,9,2],[9,6,9,7],[10,1,10,2],[10,6,10,7],[11,1,11,2],[11,6,11,7],[12,1,12,2],[12,6,12,7],[13,1,13,2],[13,6,13,7],[14,1,14,2],[14,6,14,7],[15,1,15,2],[15,6,15,7],[16,1,16,2],[16,6,16,7],[17,1,17,2],[17,6,17,7],[18,1,18,2],[18,6,18,7],[19,1,19,2],[19,6,19,7],[20,1,20,2],[20,6,20,7],[21,1,21,2],[21,6,21,7],[22,1,22,2],[22,6,22,7],[23,1,23,2],[23,6,23,7],[24,1,24,2],[24,6,24,7],[25,1,25,2],[25,6,25,7],[26,1,26,2],[26,6,26,7],[27,1,27,2],[27,6,27,7],[28,1,28,2],[28,6,28,7],[29,0,29,9],[30,0,30,1],[30,2,30,6],[30,7,30,9],[31,1,31,2],[31,6,31,7],[32,1,32,2],[32,6,32,7],[33,1,33,2],[33,6,33,7],[34,1,34,2],[34,6,34,7],[35,1,35,2],[35,6,35,7],[36,1,36,2],[36,6,36,7],[37,1,37,2],[37,6,37,7],[38,1,38,2],[38,6,38,7],[39,1,39,2],[39,6,39,7],[40,1,40,2],[40,6,40,7],[41,1,41,2],[41,6,41,7],[42,1,42,2],[42,6,42,7],[43,1,43,2],[43,6,43,7],[44,1,44,2],[44,6,44,7],[45,1,45,2],[45,6,45,7],[46,1,46,2],[46,6,46,7],[47,1,47,2],[47,6,47,7],[48,1,48,2],[48,6,48,7],[49,1,49,2],[49,6,49,7]]}
["主要材料设备价格表"]
["工程名称:",null,"惠创未来城厂房3-3临时用电工程",{"$nulls":4},"第1页, 共2页"]
["序号","材料设备编码",null,"材料设备名称","规格、型号等特殊\n要求","单位","除税率(%)",null,"除税编制价\n(元)","编制价\n(元)"]
["1","00010003",null,"机上人工","","工日","",null,"",""]
["2","00010010",null,"人工费","","元","",null,"",""]
["3","01530060",null,"封铅 含铅65% 含锡35%","","kg","13.00",null,"",""]
["4","02130090",null,"三色塑料带 20mm×40m","","卷","13.00",null,"",""]
["5","02270001",null,"棉纱","","kg","13.00",null,"",""]
["6","02270020",null,"白布","","kg","13.00",null,"",""]
["7","03011180",null,"精制沉头螺栓 M16×25","","十套","13.00",null,"",""]
["8","03011605",null,"镀锌六角螺栓","2平1弹垫 M10×100以内","十套","13.00",null,"",""]
["9","03011610",null,"镀锌六角螺栓","2平1弹垫 M12×100以内","十套","13.00",null,"",""]
["10","03011630",null,"镀锌六角螺栓","2平1弹垫 M16×100以内","十套","13.00",null,"",""]
["11","03134021",null,"铁砂布 0～2#","","张","13.00",null,"",""]
["12","03135141",null,"铜焊条 铜 107 φ3.2","","kg","13.00",null,"",""]
["13","03136021",null,"焊锡丝 综合","","kg","13.00",null,"",""]
["14","03137041",null,"焊锡膏","","kg","13.00",null,"",""]
["15","03139281",null,"钢锯条","","条","13.00",null,"",""]
["16","03139521",null,"合金钢钻头 φ10","","个","13.00",null,"",""]
["17","13010120",null,"酚醛磁漆","","kg","13.00",null,"",""]
["18","13050210",null,"沥青绝缘漆","","kg","13.00",null,"",""]
["19","14030040",null,"汽油 综合","","kg","13.00",null,"",""]
["20","14090010",null,"电力复合脂","","kg","13.00",null,"",""]
["21","14330030",null,"丙酮","","kg","13.00",null,"",""]
["22","14330320",null,"硬脂酸","","kg","13.00",null,"",""]
["23","14390060",null,"氩气","","m3","13.00",null,"",""]
["24","18030605",null,"固定卡子 φ90","","个","13.00",null,"",""]
["25","27170001",null,"电气绝缘胶带","18mm×10m×0.13mm","卷","13.00",null,"",""]
["26","28010030",null,"镀锡裸铜绞线 16mm2","","kg","13.00",null,"",""]
["主要材料设备价格表"]
["工程名称:",null,"惠创未来城厂房3-3临时用电工程",{"$nulls":4},"第2页, 共2页"]
["序号","材料设备编码",null,"材料设备名称","规格、型号等特殊\n要求","单位","除税率(%)",null,"除税编制价\n(元)","编制价\n(元)"]
["27","28110210-0002",null,"铝芯电缆","YJLV-4×95+1×50","m","13.00",null,"",""]
["28","29050001-0001",null,"出线柜铜排","100*10*500","m","13.00",null,"",""]
["29","29050001-0002",null,"配电柜铜排","50*8*1500","m","13.00",null,"",""]
["30","29070020-0002",null,"热缩式电缆终端头","4*95+1*50","套","13.00",null,"",""]
["31","29070150",null,"电缆敷设牵引头 综合","","只","13.00",null,"",""]
["32","29090225",null,"铜接线端子 DT-16mm2","","个","13.00",null,"",""]
["33","29090255",null,"铜接线端子 DT-120mm2","","个","13.00",null,"",""]
["34","34010090",null,"钍钨极棒","","g","13.00",null,"",""]
["35","35250001",null,"电缆敷设滚轮 综合","","个","13.00",null,"",""]
["36","35250010",null,"电缆敷设转向导轮 综合","","个","13.00",null,"",""]
["37","99450630",null,"折旧费","","元","13.00",null,"",""]
["38","99450640",null,"检修费","","元","13.00",null,"",""]
["39","99450650",null,"维护费","","元","13.00",null,"",""]
["40","99450660",null,"安拆费","","元","13.00",null,"",""]
["41","99450680",null,"柴油","(机械用)","kg","13.00",null,"",""]
["42","99450700",null,"电","(机械用)","kw·h","13.00",null,"",""]
["43","99450760",null,"其他材料费","","元","",null,"",""]
["44","99451300",null,"校验费","","元","",null,"",""]