{"text_format":"3","workbook":"xlsx","n_sheets":6,"sheets":["单位工程预算价汇总表","表-02 分部分项工程和单价措施项目清单与计价表(含分部小计)","单价措施项目清单与计价表","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"],"read":"whole","date_system":"1900"}

{"sheet":"单位工程预算价汇总表","index":0,"n_rows":23,"n_cols":6,"rows_kept":23,"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]]}
["单位工程预算价汇总表"]
["工程名称：佛山市高明区更合镇小洞北高压线线塔(经十六路至法恩莎厂东侧段)迁改工程",{"$nulls":3},"第 1 页  共 1 页"]
["序号","汇总内容","金额(元)",null,null,"其中：暂估价(元)"]
["1","分部分项工程费"]
["2","措施项目费"]
["2.1","绿色施工安全防护措施费","113,593.96"]
["2.2","其他措施项目费"]
["3","其他项目费",{"$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","规费",{"$nulls":3},"－"]
["5","税前工程造价"]
["6","增值税销项税额",{"$nulls":3},"－"]
["7","工程造价"]
[null,"其中：人工费"]

{"sheet":"表-02 分部分项工程和单价措施项目清单与计价表(含分部小计)","index":1,"n_rows":31,"n_cols":11,"rows_kept":31,"merged":[[0,0,0,10],[1,0,1,7],[1,8,1,10],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,4],[2,5,3,5],[2,6,3,6],[2,7,2,10],[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],[21,0,21,8],[22,0,22,10],[23,0,23,7],[23,8,23,10],[24,0,25,0],[24,1,25,1],[24,2,25,2],[24,3,25,4],[24,5,25,5],[24,6,25,6],[24,7,24,10],[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],[29,0,29,8],[30,0,30,8]]}
["分部分项工程清单与计价表"]
["工程名称：佛山市高明区更合镇小洞北高压线线塔(经十六路至法恩莎厂东侧段)迁改工程",{"$nulls":7},"第 1 页  共 2 页"]
["序号","项目编码","项目名称","项目特征描述",null,"计量单位","工程量","金额（元）"]
[{"$nulls":7},"综合单价",null,"合价","其中：暂估价"]
[1,"粤030410005001","拆除铁塔","1.名称:拆除JG4-24四回路转角塔\n2.质量:15745.1kg",null,"基","3"]
[2,"粤030410005002","拆除铁塔","1.名称:拆除JG4-24四回路直线塔\n2.质量:8429.2kg",null,"基","1"]
[3,"030410002001","拆除耐张绝缘子","1.名称:拆除耐张绝缘子",null,"串","72"]
[4,"粤030410005003","铁塔组立","1.名称:组立JG4四回路转角塔（铁塔利旧）\n2.质量:15745.1kg",null,"基","3"]
[5,"粤030410005004","铁塔组立","1.名称:组立ZG4四回路直线塔（铁塔利旧）\n2.质量:8429.2kg",null,"基","1"]
[6,"粤030410005005","铁塔基础","1.名称:JG4四回路转角塔基础\n2.土方:挖掘机挖基坑土方\n3.弃土运距:综合考虑\n4.基础:C20\n5.地栓护帽:C10\n6.地脚螺栓:M64*320\n7.钢筋制作、安装",null,"基","3"]
[7,"粤030410005006","铁塔基础","1.名称:JG4四回路直线塔基础\n2.土方:挖掘机挖基坑土方\n3.弃土运距:综合考虑\n4.基础:C20\n5.地栓护帽:C10\n6.地脚螺栓:M42*240\n7.钢筋制作、安装",null,"基","1"]
[8,"030409001001","接地极","1.名称:接地极\n2.材质:L50X5X2500热镀锌角钢",null,"根","32"]
[9,"030409002001","接地母线","1.名称:圆钢水平地极\n2.规格:Φ16热镀锌圆钢",null,"m","320"]
[10,"030409003001","避雷引下线","1.名称:圆钢引出线\n2.规格:Φ16热镀锌圆钢",null,"m","10"]
[11,"030414011001","接地装置","1.名称:接地装置调试\n2.类别:接地网",null,"系统","4"]
[12,"030410003001","导线拆除","1.名称:导线拆除\n2.规格:钢芯铝绞线LGJ-240",null,"km","31.18"]
[13,"030410003002","导线架设","1.名称:导线架设（主材利旧）\n2.规格:钢芯铝绞线LGJ-240",null,"km","18.28"]
[14,"030410003003","导线架设","1.名称:导线架设（新建）\n2.规格:钢芯铝绞线LGJ-240/30",null,"km","13.09"]
[15,"030113008001","500KW保供电（临时电力电缆拆接）","1.保供电临时电力电缆拆接\n2.发电机油费\n3.保供电18小时",null,"项","1"]
[16,"050101001001","砍伐乔木","1.树干胸径:10以内",null,"株","635"]
[17,"030410002002","安装耐张绝缘子","1.名称:安装耐张绝缘子（主材利旧）",null,"串","72"]
["本页小计"]
["分部分项工程清单与计价表"]
["工程名称：佛山市高明区更合镇小洞北高压线线塔(经十六路至法恩莎厂东侧段)迁改工程",{"$nulls":7},"第 2 页  共 2 页"]
["序号","项目编码","项目名称","项目特征描述",null,"计量单位","工程量","金额（元）"]
[{"$nulls":7},"综合单价",null,"合价","其中：暂估价"]
[18,"030410003004","高压拉线","1.名称:高压拉线\n2.人工挖沟槽土方\n3.回填土\n4.拉线制作（含配件）\n5.拉盘安装",null,"组","8"]
[19,"030410004002","杆上设备","1.名称:拆除防震锤",null,"个","72"]
[20,"030410004001","杆上设备","1.名称:拆装过电压保护器",null,"台","8"]
["本页小计"]
["合   计"]

{"sheet":"单价措施项目清单与计价表","index":2,"n_rows":18,"n_cols":11,"rows_kept":18,"merged":[[0,0,0,10],[1,0,1,5],[1,7,1,10],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,7],[2,8,2,10],[3,8,4,8],[3,9,4,9],[3,10,4,10],[5,5,5,7],[6,5,6,7],[7,5,7,7],[8,5,8,7],[9,5,9,7],[10,5,10,7],[11,5,11,7],[12,0,12,8],[13,5,13,7],[14,5,14,7],[15,5,15,7],[16,0,16,8],[17,0,17,8]]}
["单价措施项目清单与计价表"]
["工程名称：佛山市高明区更合镇小洞北高压线线塔(经十六路至法恩莎厂东侧段)迁改工程",{"$nulls":6},"第 1 页 ， 共 1 页"]
["序号","项目编码","项目名称","项目特征描述","计量\n单位","工程量",null,null,"金额（元）"]
[{"$nulls":8},"综合单价","合价","其中\n暂估价"]
[]
[1,null,"绿色施工安全防护措施费"]
["1.1","1.1","综合脚手架",null,"项","1"]
["1.2","1.2","施工现场围挡和临时占地围档",null,"项","1"]
["1.3","1.3","施工围档照明",null,"项","1"]
["1.4","1.4","防尘降噪绿色施工防护棚",null,"项","1"]
["1.5","1.5","施工便道",null,"项","1"]
["1.6","1.6","样板引路",null,"项","1"]
["小  计"]
[2,null,"措施其他项目"]
["2.1","031302007001","高层施工增加",null,"项","1"]
["2.2","031301017001","脚手架搭拆费",null,"项","1"]
["小  计"]
["合  计"]

{"sheet":"总价措施项目清单与计价表","index":3,"n_rows":18,"n_cols":9,"rows_kept":18,"merged":[[0,0,0,8],[1,0,1,3],[1,4,1,6],[1,7,1,8],[2,3,2,4],[2,6,2,7],[3,3,3,4],[3,6,3,7],[4,3,4,4],[4,6,4,7],[5,0,5,5],[5,6,5,7],[6,3,6,4],[6,6,6,7],[7,3,7,4],[7,6,7,7],[8,3,8,4],[8,6,8,7],[9,3,9,4],[9,6,9,7],[10,3,10,4],[10,6,10,7],[11,3,11,4],[11,6,11,7],[12,3,12,4],[12,6,12,7],[13,3,13,4],[13,6,13,7],[14,3,14,4],[14,6,14,7],[15,3,15,4],[15,6,15,7],[16,0,16,5],[16,6,16,7],[17,0,17,5],[17,6,17,7]]}
["总价措施项目清单与计价表"]
["工程名称：佛山市高明区更合镇小洞北高压线线塔(经十六路至法恩莎厂东侧段)迁改工程",{"$nulls":6},"第 1 页 ， 共 1 页"]
["序号","项目编码","项目名称","计算基础",null,"费率(%)","金额(元)",null,"备注"]
["1",null,"绿色施工安全防护措施费"]
["1.1","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"]
["小计"]
["2",null,"措施其他项目"]
["2.1","031301010001","安装与生产同时进行增加费用","分部分项人工费"]
["2.2","031301011001","在有害身体健康环境中施工增加费","分部分项人工费"]
["2.3","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"]
["2.4","粤031302008001","赶工措施费","分部分项人工费+分部分项机具费"]
["2.5","031302002001","夜间施工增加费"]
["2.6","JTGRSGZJF001","交通干扰工程施工增加费"]
["2.7","粤031302009001","文明工地增加费","分部分项人工费+分部分项机具费"]
["2.8","DXGXJCJXF001","地下管线交叉降效费"]
["2.9","QTFY00000001","其他费用"]
["小计"]
["合 计"]

{"sheet":"其他项目清单与计价汇总表","index":4,"n_rows":16,"n_cols":8,"rows_kept":16,"merged":[[0,0,0,7],[1,0,1,3],[1,4,1,5],[1,6,1,7],[2,3,2,4],[2,5,2,6],[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],[15,0,15,1],[15,3,15,4],[15,5,15,6]]}
["其他项目清单与计价汇总表"]
["工程名称：佛山市高明区更合镇小洞北高压线线塔(经十六路至法恩莎厂东侧段)迁改工程",{"$nulls":5},"第 1 页 ， 共 1 页"]
["序号","项目名称","计算基础","费率（%）",null,"金额（元）",null,"备注"]
["1","暂列金额","暂列金额"]
["2","暂估价","暂估价材料合计+专业工程暂估价"]
["2.1","材料暂估价","暂估价材料合计"]
["2.2","专业工程暂估价","专业工程暂估价"]
["3","计日工","计日工"]
["4","总承包服务费","总承包服务费"]
["5","预算包干费","预算包干费"]
["6","工程优质费","工程优质费"]
["7","概算幅度差","概算幅度差"]
["8","现场签证费用","现场签证"]
["9","索赔费用","索赔"]
["10","其他费用","其他费用"]
["总    计"]

{"sheet":"规费、 税金项目计价表","index":5,"n_rows":6,"n_cols":8,"rows_kept":6,"merged":[[0,0,0,7],[1,0,1,3],[1,4,1,5],[1,6,1,7],[2,3,2,4],[2,5,2,6],[3,3,3,4],[3,5,3,6],[4,3,4,4],[4,5,4,6],[5,0,5,6]]}
["规费、 税金项目计价表"]
["工程名称：佛山市高明区更合镇小洞北高压线线塔(经十六路至法恩莎厂东侧段)迁改工程",{"$nulls":5},"第 1 页 ， 共 1 页"]
["序号","项目名称","计算基础","计算基数",null,"费率(%)",null,"金额(元)"]
["1","规费","分部分项工程费+措施项目费+其他项目费","_FHJ+_CHJ+_QTXM",null,"0"]
["2","增值税销项税额","分部分项工程费+措施项目费+其他项目费+规费","_FHJ+_CHJ+_QTXM+_GF",null,"9"]
["合       计"]