{"text_format":"3","workbook":"xlsx","n_sheets":6,"sheets":["表-04 单位工程招标控制价汇总表","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-12-3 专业工程暂估价及结算价表","表-13 规费、税金项目清单与计价表"],"read":"whole","date_system":"1900"}

{"sheet":"表-04 单位工程招标控制价汇总表","index":0,"n_rows":38,"n_cols":6,"rows_kept":38,"merged":[[0,0,0,5],[1,0,1,2],[1,4,1,5],[2,2,2,4],[3,2,3,4],[4,2,4,4],[5,2,5,4],[6,2,6,4],[7,2,7,4],[8,2,8,4],[9,2,9,4],[10,2,10,4],[11,2,11,4],[12,2,12,4],[13,2,13,4],[14,2,14,4],[15,2,15,4],[16,2,16,4],[17,2,17,4],[18,2,18,4],[19,2,19,4],[20,2,20,4],[21,2,21,4],[22,2,22,4],[23,2,23,4],[24,2,24,4],[25,2,25,4],[26,2,26,4],[27,2,27,4],[28,2,28,4],[29,2,29,4],[30,2,30,4],[31,2,31,4],[32,2,32,4],[33,2,33,4],[34,2,34,4],[35,0,35,1],[35,2,35,4],[36,0,36,5],[37,0,37,2],[37,4,37,5]]}
["单位工程招标控制价汇总表"]
["工程名称：高明区更合镇平塘更楼河段养殖池塘标准化改造和尾水治理示范项目",null,null,"标段：","第 1 页  共 1 页"]
["序号","汇总内容","金额:(元)",null,null,"其中：暂估价(元)"]
["1","分部分项合计"]
["1.1","岸基一体化"]
["2","措施合计"]
["2.1","绿色施工安全防护措施费","41393.90"]
["2.2","其他措施费"]
["3","其他项目",{"$nulls":3},"－"]
["3.1","暂列金额"]
["3.2","暂估价"]
["3.3","计日工"]
["3.4","总承包服务费"]
["3.5","预算包干费"]
["3.6","工程优质费"]
["3.7","概算幅度差"]
["3.8","索赔费用"]
["3.9","现场签证费用"]
["3.10","其他费用"]
["4","税前工程造价"]
["5","增值税销项税额",{"$nulls":3},"－"]
["6","总造价"]
["7","人工费"]
{"$rows_empty":12}
["招标控制价合计=1+2+3+5"]
["注：本表适用于单位工程招标控制价或投标报价的汇总，如无单位工程划分，单项工程也使用本表汇总"]
[{"$nulls":4},"表—04"]

{"sheet":"表-08 分部分项工程和单价措施项目清单与计价表","index":1,"n_rows":86,"n_cols":11,"rows_kept":86,"merged":[[0,0,0,10],[1,0,1,3],[1,4,1,7],[1,8,1,10],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,4,4],[2,5,4,5],[2,6,4,6],[2,7,2,10],[3,7,4,8],[3,9,4,9],[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],[18,0,18,8],[19,0,19,10],[20,0,20,3],[20,4,20,7],[20,8,20,10],[21,0,21,10],[22,0,22,3],[22,4,22,7],[22,8,22,10],[23,0,25,0],[23,1,25,1],[23,2,25,2],[23,3,25,4],[23,5,25,5],[23,6,25,6],[23,7,23,10],[24,7,25,8],[24,9,25,9],[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],[33,3,33,4],[33,7,33,8],[34,3,34,4],[34,7,34,8],[35,3,35,4],[35,7,35,8],[36,3,36,4],[36,7,36,8],[37,3,37,4],[37,7,37,8],[38,3,38,4],[38,7,38,8],[39,3,39,4],[39,7,39,8],[40,3,40,4],[40,7,40,8],[41,3,41,4],[41,7,41,8],[42,3,42,4],[42,7,42,8],[43,3,43,4],[43,7,43,8],[44,3,44,4],[44,7,44,8],[45,3,45,4],[45,7,45,8],[46,0,46,8],[47,0,47,10],[48,0,48,3],[48,4,48,7],[48,8,48,10],[49,0,49,10],[50,0,50,3],[50,4,50,7],[50,8,50,10],[51,0,53,0],[51,1,53,1],[51,2,53,2],[51,3,53,4],[51,5,53,5],[51,6,53,6],[51,7,51,10],[52,7,53,8],[52,9,53,9],[54,3,54,4],[54,7,54,8],[55,3,55,4],[55,7,55,8],[56,3,56,4],[56,7,56,8],[57,3,57,4],[57,7,57,8],[58,3,58,4],[58,7,58,8],[59,3,59,4],[59,7,59,8],[60,3,60,4],[60,7,60,8],[61,3,61,4],[61,7,61,8],[62,3,62,4],[62,7,62,8],[63,3,63,4],[63,7,63,8],[64,3,64,4],[64,7,64,8],[65,3,65,4],[65,7,65,8],[66,3,66,4],[66,7,66,8],[67,3,67,4],[67,7,67,8],[68,3,68,4],[68,7,68,8],[69,3,69,4],[69,7,69,8],[70,3,70,4],[70,7,70,8],[71,3,71,4],[71,7,71,8],[72,3,72,4],[72,7,72,8],[73,3,73,4],[73,7,73,8],[74,3,74,4],[74,7,74,8],[75,3,75,4],[75,7,75,8],[76,3,76,4],[76,7,76,8],[77,3,77,4],[77,7,77,8],[78,3,78,4],[78,7,78,8],[79,3,79,4],[79,7,79,8],[80,3,80,4],[80,7,80,8],[81,3,81,4],[81,7,81,8],[82,0,82,8],[83,0,83,8],[84,0,84,10],[85,0,85,3],[85,4,85,7],[85,8,85,10]]}
["分部分项工程和单价措施项目清单与计价表"]
["工程名称：高明区更合镇平塘更楼河段养殖池塘标准化改造和尾水治理示范项目",{"$nulls":3},"标段：",{"$nulls":3},"第 1 页  共 3 页"]
["序号","项目编码","项目名称","项目特征描述",null,"计量单位","工程量","金额（元）"]
[{"$nulls":7},"综合单价",null,"综合合价","其中"]
[{"$nulls":10},"暂估价"]
[null,null,"岸基一体化"]
[1,"030404016002","控制箱","1.名称：一体化设备控制箱\n2.编号：AC1\n3.安装方式：落地",null,"台",3]
[2,"030404016004","控制箱","1.名称：一体化设备控制箱\n2.编号：AC2\n3.安装方式：落地",null,"台",4]
[3,"030404016003","控制箱","1.名称：一体化设备控制箱\n2.编号：AC3\n3.安装方式：落地",null,"台",2]
[4,"030404016005","控制箱","1.名称：一体化设备控制箱\n2.编号：AC4\n3.安装方式：落地",null,"台",1]
[5,"030404016006","控制箱","1.名称：一体化设备控制箱\n2.编号：AC5\n3.安装方式：落地",null,"台",3]
[6,"040602012001","岸基一体化设备1","1.名称：岸基一体化设备1\n2.规格参数：30吨/小时\n3.安装方式：落地",null,"台",3]
[7,"040602012002","岸基一体化设备2","1.名称：岸基一体化设备2\n2.规格参数：50吨/小时\n3.安装方式：落地",null,"台",6]
[8,"040602012003","岸基一体化设备3","1.名称：岸基一体化设备3\n2.规格参数：100吨/小时\n3.安装方式：落地",null,"台",4]
[9,"030109012001","水泵","1.名称：水泵1\n2.规格参数：30吨/小时,扬程10m功率1.5kw",null,"台",6]
[10,"030109012002","水泵","1.名称：水泵2\n2.规格参数：50吨/小时,扬程10m功率3kw",null,"台",15]
[11,"030109012003","水泵","1.名称：水泵3\n2.规格参数：100吨/小时,扬程10m功率4kw",null,"台",11]
[12,"040504008001","整体化粪池","1.玻璃钢化粪池安装 容量 2m3\n2.100厚C15混凝土垫层\n3.土方开挖外运\n4.素土回填",null,"座",13]
["本页小计"]
["注：为计取规费等的使用，可在表中增设其中：“定额人工费”。"]
[{"$nulls":8},"表—08"]
["分部分项工程和单价措施项目清单与计价表"]
["工程名称：高明区更合镇平塘更楼河段养殖池塘标准化改造和尾水治理示范项目",{"$nulls":3},"标段：",{"$nulls":3},"第 2 页  共 3 页"]
["序号","项目编码","项目名称","项目特征描述",null,"计量单位","工程量","金额（元）"]
[{"$nulls":7},"综合单价",null,"综合合价","其中"]
[{"$nulls":10},"暂估价"]
[13,"040303002001","混凝土基础","1.名称：设备基础3000*3000*150、配电箱混泥土基础600*800*350\n2.强度：C30",null,"m3",19.73]
[14,"040901001001","现浇构件钢筋","1.钢筋",null,"t",1.456]
[15,"040101002001","挖沟槽土方","1.土壤类别:一、二类土\n2.挖土深度:2m 内",null,"m3",512.18]
[16,"040103001001","回填方","1.回填土 夯实机夯实 槽、坑",null,"m3",401.49]
[17,"040103002001","余方弃置","1.废弃料品种:余方弃置\n2.运距:综合考虑",null,"m3",50.47]
[18,"040103001002","回填方","1.石粉垫层",null,"m3",98.68]
[19,"031001006001","塑料管","1.PVC排水管DN100",null,"m",659]
[20,"031001006002","塑料管","1.PVC排水管DN150",null,"m",885]
[21,"031003005001","截止阀","1.直径：150\n2.材质：PVC\n3.安装方式：详图纸",null,"个",32]
[22,"030807004001","电动阀门","1.直径：150\n2.材质：塑料\n3.安装方式：详图纸",null,"个",32]
[23,"031003005002","止回阀","1.直径：100\n2.材质：塑料\n3.安装方式：详图纸",null,"个",32]
[24,"040205004001","标志板","1.项目展示牌\n2.规格：3000*2500\n3.具体详见施工图",null,"块",1]
[25,"030408001001","电力电缆","1.YJV-1.0kV-5x10",null,"m",1000]
[26,"030408001002","电力电缆","1.YJV-1.0kV-5x4",null,"m",300]
[27,"030408001003","电力电缆","1.YJV-1.0kV-4*2.5",null,"m",200]
[28,"030408002001","控制电缆","1.KVV-1.0kV一2x1.5",null,"m",130]
[29,"030409003001","电线","1.BVV-1x4mm",null,"m",20]
[30,"030408003001","电缆保护管","1.PC32",null,"m",1300]
[31,"030408003002","电缆保护管","1.PC25",null,"m",350]
[32,"030409001001","接地极","1.镀锌角钢50×50×5mm\n2.安装长度;L=2500mm",null,"根",13]
["本页小计"]
["注：为计取规费等的使用，可在表中增设其中：“定额人工费”。"]
[{"$nulls":8},"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：高明区更合镇平塘更楼河段养殖池塘标准化改造和尾水治理示范项目",{"$nulls":3},"标段：",{"$nulls":3},"第 3 页  共 3 页"]
["序号","项目编码","项目名称","项目特征描述",null,"计量单位","工程量","金额（元）"]
[{"$nulls":7},"综合单价",null,"综合合价","其中"]
[{"$nulls":10},"暂估价"]
[null,null,"措施项目"]
[33,"031302007001","高层施工增加",null,null,"项",1]
[34,"031301017001","脚手架搭拆费",null,null,"项",1]
[35,"041102002001","基础模板","1.基础模板",null,"m2",37.1]
{"$rows_empty":24}
["本页小计"]
["合   计"]
["注：为计取规费等的使用，可在表中增设其中：“定额人工费”。"]
[{"$nulls":8},"表—08"]

{"sheet":"表-11 总价措施项目清单与计价表","index":2,"n_rows":49,"n_cols":11,"rows_kept":49,"merged":[[0,0,0,10],[1,0,1,5],[1,6,1,7],[1,8,1,10],[2,5,2,6],[2,7,2,8],[3,5,3,6],[3,7,3,8],[4,5,4,6],[4,7,4,8],[5,5,5,6],[5,7,5,8],[6,5,6,6],[6,7,6,8],[7,5,7,6],[7,7,7,8],[8,5,8,6],[8,7,8,8],[9,5,9,6],[9,7,9,8],[10,5,10,6],[10,7,10,8],[11,5,11,6],[11,7,11,8],[12,0,12,5],[12,6,12,10],[13,0,13,5],[13,6,13,7],[13,8,13,10],[14,0,14,10],[15,0,15,5],[15,6,15,7],[15,8,15,10],[16,5,16,6],[16,7,16,8],[17,5,17,6],[17,7,17,8],[18,5,18,6],[18,7,18,8],[19,5,19,6],[19,7,19,8],[20,5,20,6],[20,7,20,8],[21,5,21,6],[21,7,21,8],[22,5,22,6],[22,7,22,8],[23,5,23,6],[23,7,23,8],[24,5,24,6],[24,7,24,8],[25,5,25,6],[25,7,25,8],[26,5,26,6],[26,7,26,8],[27,5,27,6],[27,7,27,8],[28,5,28,6],[28,7,28,8],[29,5,29,6],[29,7,29,8],[30,5,30,6],[30,7,30,8],[31,5,31,6],[31,7,31,8],[32,5,32,6],[32,7,32,8],[33,5,33,6],[33,7,33,8],[34,5,34,6],[34,7,34,8],[35,5,35,6],[35,7,35,8],[36,5,36,6],[36,7,36,8],[37,5,37,6],[37,7,37,8],[38,5,38,6],[38,7,38,8],[39,5,39,6],[39,7,39,8],[40,5,40,6],[40,7,40,8],[41,5,41,6],[41,7,41,8],[42,5,42,6],[42,7,42,8],[43,5,43,6],[43,7,43,8],[44,5,44,6],[44,7,44,8],[45,5,45,6],[45,7,45,8],[46,0,46,4],[46,5,46,6],[46,7,46,8],[47,0,47,5],[47,6,47,10],[48,0,48,5],[48,6,48,7],[48,8,48,10]]}
["总价措施项目清单与计价表"]
["工程名称：高明区更合镇平塘更楼河段养殖池塘标准化改造和尾水治理示范项目",{"$nulls":5},"标段：",null,"第 1 页  共 2 页"]
["序号","项目编码","项目名称","计算基础","费率\n(%)","金额\n(元)",null,"调整\n费率(%)",null,"调整后\n金额(元)","备注"]
["1","LSSGCSF00001","绿色施工安全防护措施费","分部分项人工费+分部分项机具费"]
["2","031301010001","安装与生产同时进行增加费用","分部分项人工费"]
["3","031301011001","在有害身体健康环境中施工增加费","分部分项人工费"]
["4","TSSGBWZJF001","在地下（暗）室、设备及大口径管道内等特殊施工部位进行施工增加费"]
["5","粤031302008001","赶工措施费","分部分项人工费+分部分项机具费"]
["6","031302002001","夜间施工增加费"]
["7","JTGRSGZJF001","交通干扰工程施工增加费"]
["8","粤031302009001","文明工地增加费","分部分项人工费+分部分项机具费"]
["9","DXGXJCJXF001","地下管线交叉降效费"]
[]
[{"$nulls":8},"表-11"]
["总价措施项目清单与计价表"]
["工程名称：高明区更合镇平塘更楼河段养殖池塘标准化改造和尾水治理示范项目",{"$nulls":5},"标段：",null,"第 2 页  共 2 页"]
["序号","项目编码","项目名称","计算基础","费率\n(%)","金额\n(元)",null,"调整\n费率(%)",null,"调整后\n金额(元)","备注"]
[{"$nulls":10},"算"]
["10","QTFY00000001","其他费用"]
{"$rows_empty":27}
["合    计"]
[]
[{"$nulls":8},"表-11"]

{"sheet":"表-12 其他项目清单与计价汇总表","index":3,"n_rows":38,"n_cols":7,"rows_kept":38,"merged":[[0,0,0,4],[0,5,0,6],[1,0,1,6],[2,0,2,2],[2,3,2,4],[2,5,2,6],[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],[35,2,35,3],[35,4,35,5],[36,0,36,6],[37,0,37,2],[37,3,37,4],[37,5,37,6]]}
[]
["其他项目清单与计价汇总表"]
["工程名称：高明区更合镇平塘更楼河段养殖池塘标准化改造和尾水治理示范项目",null,null,"标段：",null,"第 1 页  共 1 页"]
["序号","项目名称","金额（元）",null,"结算金额（元）",null,"备注"]
["1","暂列金额"]
["2","暂估价"]
["2.1","材料暂估价"]
["2.2","专业工程暂估价"]
["3","计日工"]
["4","总承包服务费"]
["5","预算包干费"]
["6","工程优质费"]
["7","概算幅度差"]
["8","现场签证费用"]
["9","索赔费用"]
["10","其他费用"]
{"$rows_empty":19}
[null,"合  计",{"$nulls":4},"—"]
["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":5},"表—12"]

{"sheet":"表-12-3 专业工程暂估价及结算价表","index":4,"n_rows":37,"n_cols":9,"rows_kept":37,"merged":[[0,0,0,5],[0,6,0,8],[1,0,1,8],[2,0,2,3],[2,4,2,5],[2,6,2,8],[3,3,3,4],[3,5,3,6],[4,3,4,4],[4,5,4,6],[5,3,5,4],[5,5,5,6],[6,3,6,4],[6,5,6,6],[7,3,7,4],[7,5,7,6],[8,3,8,4],[8,5,8,6],[9,3,9,4],[9,5,9,6],[10,3,10,4],[10,5,10,6],[11,3,11,4],[11,5,11,6],[12,3,12,4],[12,5,12,6],[13,3,13,4],[13,5,13,6],[14,3,14,4],[14,5,14,6],[15,3,15,4],[15,5,15,6],[16,3,16,4],[16,5,16,6],[17,3,17,4],[17,5,17,6],[18,3,18,4],[18,5,18,6],[19,3,19,4],[19,5,19,6],[20,3,20,4],[20,5,20,6],[21,3,21,4],[21,5,21,6],[22,3,22,4],[22,5,22,6],[23,3,23,4],[23,5,23,6],[24,3,24,4],[24,5,24,6],[25,3,25,4],[25,5,25,6],[26,3,26,4],[26,5,26,6],[27,3,27,4],[27,5,27,6],[28,3,28,4],[28,5,28,6],[29,3,29,4],[29,5,29,6],[30,3,30,4],[30,5,30,6],[31,3,31,4],[31,5,31,6],[32,3,32,4],[32,5,32,6],[33,3,33,4],[33,5,33,6],[34,0,34,2],[34,3,34,4],[34,5,34,6],[35,0,35,8],[36,0,36,3],[36,4,36,5],[36,6,36,8]]}
[]
["专业工程暂估价及结算价表"]
["工程名称：高明区更合镇平塘更楼河段养殖池塘标准化改造和尾水治理示范项目",{"$nulls":3},"标段：",null,"第 1 页  共 1 页"]
["序号","工程名称","工程内容","暂估金额\n（元）",null,"结算金额\n(元)",null,"差额\n±(元)","备注"]
{"$rows_empty":30}
["合    计",{"$nulls":7},"—"]
["注：此表“暂估金额”由招标人填写，投标人应将“暂估金额”计入投标总价中。结算时按合同约定结算金额填写。"]
[{"$nulls":6},"表—12—3"]

{"sheet":"表-13 规费、税金项目清单与计价表","index":5,"n_rows":37,"n_cols":8,"rows_kept":37,"merged":[[0,0,0,7],[1,0,1,2],[1,3,1,5],[1,6,1,7],[2,2,2,3],[2,5,2,6],[3,2,3,3],[3,5,3,6],[4,2,4,3],[4,5,4,6],[5,2,5,3],[5,5,5,6],[6,2,6,3],[6,5,6,6],[7,2,7,3],[7,5,7,6],[8,2,8,3],[8,5,8,6],[9,2,9,3],[9,5,9,6],[10,2,10,3],[10,5,10,6],[11,2,11,3],[11,5,11,6],[12,2,12,3],[12,5,12,6],[13,2,13,3],[13,5,13,6],[14,2,14,3],[14,5,14,6],[15,2,15,3],[15,5,15,6],[16,2,16,3],[16,5,16,6],[17,2,17,3],[17,5,17,6],[18,2,18,3],[18,5,18,6],[19,2,19,3],[19,5,19,6],[20,2,20,3],[20,5,20,6],[21,2,21,3],[21,5,21,6],[22,2,22,3],[22,5,22,6],[23,2,23,3],[23,5,23,6],[24,2,24,3],[24,5,24,6],[25,2,25,3],[25,5,25,6],[26,2,26,3],[26,5,26,6],[27,2,27,3],[27,5,27,6],[28,2,28,3],[28,5,28,6],[29,2,29,3],[29,5,29,6],[30,2,30,3],[30,5,30,6],[31,2,31,3],[31,5,31,6],[32,2,32,3],[32,5,32,6],[33,2,33,3],[33,5,33,6],[34,0,34,6],[35,0,35,2],[35,3,35,7],[36,0,36,2],[36,3,36,5],[36,6,36,7]]}
["规费、税金项目清单与计价表"]
["工程名称：高明区更合镇平塘更楼河段养殖池塘标准化改造和尾水治理示范项目",null,null,"标段：",null,null,"第 1 页  共 1 页"]
["序号","项目名称","计算基础",null,"计算基数","计算费率\n(%)",null,"金额(元)"]
["1","增值税销项税额","分部分项合计+措施合计+其他项目",null,null,"9"]
{"$rows_empty":30}
["合    计"]
[]
[{"$nulls":6},"表—13"]