{"text_format":"3","workbook":"xlsx","n_sheets":11,"sheets":["表-03 单项工程招标控制价汇总表","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-13 规费、税金项目清单与计价表","表-04 单位工程招标控制价汇总表 (2)","表-08 分部分项工程和单价措施项目清单与计价表 (2)","表-11 总价措施项目清单与计价表 (2)","表-12 其他项目清单与计价汇总表 (2)","表-13 规费、税金项目清单与计价表 (2)"],"read":"whole","date_system":"1900"}

{"sheet":"表-03 单项工程招标控制价汇总表","index":0,"n_rows":42,"n_cols":8,"rows_kept":42,"merged":[[0,0,0,7],[1,0,1,3],[1,5,1,7],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,7],[3,3,3,5],[4,3,4,5],[5,3,5,5],[6,3,6,5],[7,3,7,5],[8,3,8,5],[9,3,9,5],[10,3,10,5],[11,3,11,5],[12,3,12,5],[13,3,13,5],[14,3,14,5],[15,3,15,5],[16,3,16,5],[17,3,17,5],[18,3,18,5],[19,3,19,5],[20,3,20,5],[21,3,21,5],[22,3,22,5],[23,3,23,5],[24,3,24,5],[25,3,25,5],[26,3,26,5],[27,3,27,5],[28,3,28,5],[29,3,29,5],[30,3,30,5],[31,3,31,5],[32,3,32,5],[33,3,33,5],[34,0,34,1],[34,3,34,5],[35,0,35,7],[36,0,36,3],[36,5,36,7]]}
["单项工程招标控制价汇总表"]
["工程名称：花都区邝维煜纪念中学附属雅正学校高中学位扩增项目水电管线迁改工程",{"$nulls":4},"第 1 页 共 1 页"]
["序号","单位工程名称","金额（元）","其中：（元）"]
[{"$nulls":3},"暂估价",null,null,"绿色施工安全防护措施费","规费"]
["1","给排水管线拆改",{"$nulls":4},69049.95]
["2","景观电气迁改",{"$nulls":4},10787.38]
{"$rows_empty":28}
["合计",{"$nulls":5},79837.33]
["注：本表适用于单项工程招标控制价或投标报价的汇总。暂估价包括分部分项工程中的暂估价和专业工程工程暂估价。"]
[{"$nulls":5},"表—03"]
[]
[]
[]
[null,null,{"$f":"C35*0.95","v":0}]
[null,null,35]

{"sheet":"表-04 单位工程招标控制价汇总表","index":1,"n_rows":38,"n_cols":6,"rows_kept":38,"merged":[[0,0,0,5],[1,0,1,1],[1,2,1,3],[1,4,1,5],[2,1,2,2],[2,3,2,4],[3,1,3,2],[3,3,3,4],[4,1,4,2],[4,3,4,4],[5,1,5,2],[5,3,5,4],[6,1,6,2],[6,3,6,4],[7,1,7,2],[7,3,7,4],[8,1,8,2],[8,3,8,4],[9,1,9,2],[9,3,9,4],[10,1,10,2],[10,3,10,4],[11,1,11,2],[11,3,11,4],[12,1,12,2],[12,3,12,4],[13,1,13,2],[13,3,13,4],[14,1,14,2],[14,3,14,4],[15,1,15,2],[15,3,15,4],[16,1,16,2],[16,3,16,4],[17,1,17,2],[17,3,17,4],[18,1,18,2],[18,3,18,4],[19,1,19,2],[19,3,19,4],[20,1,20,2],[20,3,20,4],[21,1,21,2],[21,3,21,4],[22,1,22,2],[22,3,22,4],[23,1,23,2],[23,3,23,4],[24,1,24,2],[24,3,24,4],[25,1,25,2],[25,3,25,4],[26,1,26,2],[26,3,26,4],[27,1,27,2],[27,3,27,4],[28,1,28,2],[28,3,28,4],[29,1,29,2],[29,3,29,4],[30,1,30,2],[30,3,30,4],[31,1,31,2],[31,3,31,4],[32,1,32,2],[32,3,32,4],[33,1,33,2],[33,3,33,4],[34,1,34,2],[34,3,34,4],[35,0,35,2],[35,3,35,4],[36,0,36,5],[37,0,37,1],[37,2,37,3],[37,4,37,5]]}
["单位工程招标控制价汇总表"]
["工程名称：花都区邝维煜纪念中学附属雅正学校高中学位扩增项目水电管线迁改工程",null,"标段：给排水管线拆改",null,"第 1 页  共 1 页"]
["序号","汇总内容",null,"金额:(元)",null,"其中：暂估价(元)"]
["1","分部分项合计"]
["1.1","给水管网"]
["1.2","雨水排水管网"]
["1.3","井类"]
["1.4","污废排水管网"]
["1.5","土方"]
["1.6","泵房迁改"]
["2","措施合计"]
["2.1","绿色施工安全防护措施费",null,69049.95]
["2.2","其他措施费"]
["3","其他项目"]
["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"]
["6","总造价"]
["7","人工费"]
{"$rows_empty":7}
["招标控制价合计=1+2+3+5"]
["注：本表适用于单位工程招标控制价或投标报价的汇总，如无单位工程划分，单项工程也使用本表汇总"]
[{"$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":2,"n_rows":72,"n_cols":11,"rows_kept":72,"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],[16,0,16,8],[17,0,17,10],[18,0,18,3],[18,4,18,7],[18,8,18,10],[19,0,19,10],[20,0,20,3],[20,4,20,7],[20,8,20,10],[21,0,23,0],[21,1,23,1],[21,2,23,2],[21,3,23,4],[21,5,23,5],[21,6,23,6],[21,7,21,10],[22,7,23,8],[22,9,23,9],[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],[33,3,33,4],[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],[37,0,37,8],[38,0,38,10],[39,0,39,3],[39,4,39,7],[39,8,39,10],[40,0,40,10],[41,0,41,3],[41,4,41,7],[41,8,41,10],[42,0,44,0],[42,1,44,1],[42,2,44,2],[42,3,44,4],[42,5,44,5],[42,6,44,6],[42,7,42,10],[43,7,44,8],[43,9,44,9],[45,3,45,4],[45,7,45,8],[46,3,46,4],[46,7,46,8],[47,3,47,4],[47,7,47,8],[48,3,48,4],[48,7,48,8],[49,3,49,4],[49,7,49,8],[50,3,50,4],[50,7,50,8],[51,3,51,4],[51,7,51,8],[52,3,52,4],[52,7,52,8],[53,3,53,4],[53,7,53,8],[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],[68,0,68,8],[69,0,69,8],[70,0,70,10],[71,0,71,3],[71,4,71,7],[71,8,71,10]]}
["分部分项工程和单价措施项目清单与计价表"]
["工程名称：花都区邝维煜纪念中学附属雅正学校高中学位扩增项目水电管线迁改工程",{"$nulls":3},"标段：给排水管线拆改",{"$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,"给水管网"]
[1,"031003003001","弹性软密封喑杆闸阀 DN150","1.名称:弹性软密封喑杆闸阀 \n2.材质:球墨铸铁\n3.规格:DN150",null,"个",11]
[2,"031001005001","球墨铸铁给水管 DN150","1.安装部位:室外\n2.材质、规格:球墨铸铁给水管 DN150\n3.连接形式:承插式橡胶圈连接",null,"m",416.804]
[3,"031001005002","球墨铸铁给水管 DN100","1.安装部位:室外\n2.材质、规格:球墨铸铁给水管 DN100\n3.连接形式:承插式橡胶圈连接",null,"m",79.902]
[null,null,"给水管网合计"]
[null,null,"雨水排水管网"]
[4,"040501004001","HDPE双壁波纹管 DN600","1.安装部位:室外\n2.介质:排水\n3.材质、规格:HDPE双壁波纹管 DN600\n4.连接形式:承插式橡胶圈接口\n5.管道闭水试验",null,"m",299.678]
[5,"040501004002","UPVC双壁波纹管 DN300","1.安装部位:室外\n2.介质:排水\n3.材质、规格:UPVC双壁波纹管 DN300\n4.连接形式:承插式橡胶圈接口\n5.管道闭水试验",null,"m",113.484]
[6,"040501004003","UPVC双壁波纹管 DN200","1.安装部位:室外\n2.介质:雨水\n3.材质、规格:UPVC双壁波纹管 DN200\n4.连接形式:承插式橡胶圈接口\n5.管道闭水试验",null,"m",39.592]
[null,null,"雨水排水管网合计"]
[null,null,"井类"]
["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”。"]
[{"$nulls":8},"表—08"]
["分部分项工程和单价措施项目清单与计价表"]
["工程名称：花都区邝维煜纪念中学附属雅正学校高中学位扩增项目水电管线迁改工程",{"$nulls":3},"标段：给排水管线拆改",{"$nulls":3},"第 2 页  共 3 页"]
["序号","项目编码","项目名称","项目特征描述",null,"计量单位","工程量","金额（元）"]
[{"$nulls":7},"综合单价",null,"综合合价","其中"]
[{"$nulls":10},"暂估价"]
[7,"040504001001","闸阀砖砌阀门井","1.名称:闸阀砖砌阀门井\n2.土壤类别:综合考虑\n3.外运:综合考虑\n4.详见国家标准图集05S502",null,"座",11]
[8,"040504001002","污水井(钢筋混凝土预制检查井)","1.名称:污水检查井 \n2.土壤类别:综合考虑\n3.外运:法见国标准图集22 S521",null,"座",19]
[9,"040504001003","雨水井(钢筋混凝土预制检查井)","1.名称:污水检查井 \n2.土壤类别:综合考虑\n3.外运:法见国标准图集22 S521",null,"座",24]
[10,"040504009001","平箅雨水口","1.名称:平箅雨水口\n2.土壤类别:综合考虑\n3.外运:综合考虑",null,"座",13]
[null,null,"井类合计"]
[null,null,"污废排水管网"]
[11,"040501004004","HDPE双壁波纹管 DN400","1.安装部位:室外\n2.介质:污水\n3.材质、规格:HDPE双壁波纹管 DN400\n4.连接形式:承插式橡胶圈接口\n5.管道闭水试验",null,"m",91.415]
[12,"040501004005","HDPE双壁波纹管 DN600","1.安装部位:室外\n2.介质:污水\n3.材质、规格:HDPE双壁波纹管 DN600\n4.连接形式:承插式橡胶圈接口\n5.管道闭水试验",null,"m",206.859]
[null,null,"污废排水管网合计"]
[null,null,"土方"]
[13,"040203007001","水泥混凝土",null,null,"m2",339.6]
[14,"040101002001","挖沟槽土方","1.土壤类别:一、二类土\n2.挖土深度:按实际情况",null,"m3",3076.0213]
[15,"粤040101006001","沟槽土方支护",null,null,"10延长米",217.10152]
["本页小计"]
["注：为计取规费等的使用，可在表中增设其中：“定额人工费”。"]
[{"$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：花都区邝维煜纪念中学附属雅正学校高中学位扩增项目水电管线迁改工程",{"$nulls":3},"标段：给排水管线拆改",{"$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"]
[16,"040501019001","垫层 砂改为回填砂","1.垫层、基础材质:砂垫层 \n2.厚度:按实际情况考虑",null,"m3",1519.01065]
[17,"040103002001","余方弃置","1.土壤类别:一、二类土\n2.运距:20km",null,"m3",1557.01065]
[null,null,"土方合计"]
[null,null,"泵房迁改"]
[18,"030109001001","现状一体化消防供水设备拆除",null,null,"组",1]
[19,"030109001002","现状一体化生活供水设备安装","利旧",null,"次",1]
[20,"030408001001","铜芯电缆)WDZNB-YJY-5*16",null,null,"m",250]
[21,"030408001002","铜芯电缆WDZNB-YJY-5*6",null,null,"m",6]
[22,"030411001002","镀锌电线管 SC32",null,null,"m",6]
[23,"030411001001","镀锌钢管 SC65",null,null,"m",250]
[24,"040501017001","混凝土管沟",null,null,"m",30]
[25,"040504008001","加强型玻璃钢化粪池YJBH-7-II",null,null,"座",1]
[26,"04B001","临时泵房",null,null,"项",1]
[null,null,"泵房迁改合计"]
[null,null,"分部分项合计"]
[null,null,"措施项目"]
[null,null,"单价措施合计"]
[]
[]
[]
[]
[]
[]
["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":3,"n_rows":35,"n_cols":11,"rows_kept":35,"merged":[[0,0,0,10],[1,0,1,4],[1,5,1,7],[1,8,1,10],[2,4,2,5],[2,7,2,8],[3,4,3,5],[3,7,3,8],[4,4,4,5],[4,7,4,8],[5,4,5,5],[5,7,5,8],[6,4,6,5],[6,7,6,8],[7,0,7,4],[7,5,7,10],[8,0,8,4],[8,5,8,7],[8,8,8,10],[9,0,9,10],[10,0,10,4],[10,5,10,7],[10,8,10,10],[11,4,11,5],[11,7,11,8],[12,4,12,5],[12,7,12,8],[13,4,13,5],[13,7,13,8],[14,4,14,5],[14,7,14,8],[15,4,15,5],[15,7,15,8],[16,4,16,5],[16,7,16,8],[17,4,17,5],[17,7,17,8],[18,4,18,5],[18,7,18,8],[19,4,19,5],[19,7,19,8],[20,4,20,5],[20,7,20,8],[21,4,21,5],[21,7,21,8],[22,4,22,5],[22,7,22,8],[23,4,23,5],[23,7,23,8],[24,4,24,5],[24,7,24,8],[25,4,25,5],[25,7,25,8],[26,4,26,5],[26,7,26,8],[27,4,27,5],[27,7,27,8],[28,4,28,5],[28,7,28,8],[29,4,29,5],[29,7,29,8],[30,4,30,5],[30,7,30,8],[31,4,31,5],[31,7,31,8],[32,0,32,5],[32,7,32,8],[33,0,33,4],[33,5,33,10],[34,0,34,4],[34,5,34,7],[34,8,34,10]]}
["总价措施项目清单与计价表"]
["工程名称：花都区邝维煜纪念中学附属雅正学校高中学位扩增项目水电管线迁改工程",{"$nulls":4},"标段：给排水管线拆改",null,null,"第 1 页  共 2 页"]
["序号","项目编码","项目名称","计算基础","费率\n(%)",null,"金额\n(元)","调整费率\n(%)",null,"调整后金额\n(元)","备注"]
["1","LSSGCSF00001","绿色施工安全防护措施费","分部分项人工费+分部分项机具费","16.5",null,69049.95,{"$nulls":3},"以分部分项的人工费与施工机具费之和为计算基础；以专业工程类型\n区分不同费率计算；\n单独场地平整工程费率为4.35%；\n道路、管网工程费率为16.50%；\n桥涵、隧道、水处理构筑物工程费率为14.50%；\n\n分部分项工程总费用在300 万元以内（含300 万元）的项目按基本费率乘以1.20；"]
["2","粤041109009001","文明工地增加费","分部分项人工费+分部分项机具费","0",{"$nulls":5},"以分部分项的人工费与施工机具费之和为计算基础；市级文明工地0.60%；省级文明工地1.20%"]
["3","041109002001","夜间施工增加费",null,"20",{"$nulls":5},"以夜间施工项目人工费的20%计算"]
["4","041109005001","交通疏解员增加费",null,"15",{"$nulls":5},"按照项目分部分项人工费的15%计算（有方案的按照方案计算），"]
["编制人（造价人员）：",{"$nulls":4},"复核人（造价工程师）："]
[{"$nulls":8},"表-11"]
["总价措施项目清单与计价表"]
["工程名称：花都区邝维煜纪念中学附属雅正学校高中学位扩增项目水电管线迁改工程",{"$nulls":4},"标段：给排水管线拆改",null,null,"第 2 页  共 2 页"]
["序号","项目编码","项目名称","计算基础","费率\n(%)",null,"金额\n(元)","调整费率\n(%)",null,"调整后金额\n(元)","备注"]
[{"$nulls":10},"结算时据实结算。"]
["5","041108001001","地下管线交叉降效费",null,"0",{"$nulls":5},"按实际发生或经批准的施工方案计算"]
["6","粤041109008001","赶工措施费","分部分项人工费+分部分项机具费","0",{"$nulls":5},"赶工措施费=（1-δ）*分部分项的（人工费+施工机具费）*0.30 （0.8≤δ＜1   式中：δ=合同工期/定额工期）"]
["7","QTFY00000001","其他费用",{"$nulls":7},"按实际发生或经批准的施工组织设计方案计算"]
{"$rows_empty":16}
["合    计"]
["编制人（造价人员）：",{"$nulls":4},"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":4,"n_rows":38,"n_cols":7,"rows_kept":38,"merged":[[0,0,0,6],[1,0,1,2],[1,3,1,4],[1,5,1,6],[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],[35,0,35,1],[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：花都区邝维煜纪念中学附属雅正学校高中学位扩增项目水电管线迁改工程",null,null,"标段：给排水管线拆改",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","0.00",{"$nulls":3},"明细详见表-12-1"]
["2","暂估价","0.00"]
["2.1","材料暂估价","—",{"$nulls":3},"明细详见表-12-2"]
["2.2","专业工程暂估价","0.00",{"$nulls":3},"明细详见表-12-3"]
["3","计日工",{"$nulls":4},"明细详见表-12-4"]
["4","总承包服务费",{"$nulls":4},"明细详见表-12-5"]
["5","预算包干费"]
["6","工程优质费"]
["7","概算幅度差"]
["8","现场签证费用"]
["9","索赔费用"]
["10","其他费用"]
{"$rows_empty":20}
["合    计",{"$nulls":5},"—"]
["注：材料（工程设备）暂估单价进入清单项目综合单价，此处不汇总。"]
[{"$nulls":5},"表—12"]

{"sheet":"表-13 规费、税金项目清单与计价表","index":5,"n_rows":37,"n_cols":7,"rows_kept":37,"merged":[[0,0,0,6],[1,0,1,2],[1,3,1,4],[1,5,1,6],[2,4,2,5],[3,4,3,5],[4,4,4,5],[5,4,5,5],[6,4,6,5],[7,4,7,5],[8,4,8,5],[9,4,9,5],[10,4,10,5],[11,4,11,5],[12,4,12,5],[13,4,13,5],[14,4,14,5],[15,4,15,5],[16,4,16,5],[17,4,17,5],[18,4,18,5],[19,4,19,5],[20,4,20,5],[21,4,21,5],[22,4,22,5],[23,4,23,5],[24,4,24,5],[25,4,25,5],[26,4,26,5],[27,4,27,5],[28,4,28,5],[29,4,29,5],[30,4,30,5],[31,4,31,5],[32,4,32,5],[33,4,33,5],[34,0,34,5],[35,0,35,2],[35,3,35,6],[36,0,36,2],[36,3,36,4],[36,5,36,6]]}
["规费、税金项目清单与计价表"]
["工程名称：花都区邝维煜纪念中学附属雅正学校高中学位扩增项目水电管线迁改工程",null,null,"标段：给排水管线拆改",null,"第 1 页  共 1 页"]
["序号","项目名称","计算基础","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,"9"]
{"$rows_empty":30}
["合    计"]
[" 编制人（造价人员）：",null,null,"复核人（造价工程师）："]
[{"$nulls":5},"表—13"]

{"sheet":"表-04 单位工程招标控制价汇总表 (2)","index":6,"n_rows":38,"n_cols":6,"rows_kept":38,"merged":[[0,0,0,5],[1,0,1,1],[1,2,1,3],[1,4,1,5],[2,1,2,2],[2,3,2,4],[3,1,3,2],[3,3,3,4],[4,1,4,2],[4,3,4,4],[5,1,5,2],[5,3,5,4],[6,1,6,2],[6,3,6,4],[7,1,7,2],[7,3,7,4],[8,1,8,2],[8,3,8,4],[9,1,9,2],[9,3,9,4],[10,1,10,2],[10,3,10,4],[11,1,11,2],[11,3,11,4],[12,1,12,2],[12,3,12,4],[13,1,13,2],[13,3,13,4],[14,1,14,2],[14,3,14,4],[15,1,15,2],[15,3,15,4],[16,1,16,2],[16,3,16,4],[17,1,17,2],[17,3,17,4],[18,1,18,2],[18,3,18,4],[19,1,19,2],[19,3,19,4],[20,1,20,2],[20,3,20,4],[21,1,21,2],[21,3,21,4],[22,1,22,2],[22,3,22,4],[23,1,23,2],[23,3,23,4],[24,1,24,2],[24,3,24,4],[25,1,25,2],[25,3,25,4],[26,1,26,2],[26,3,26,4],[27,1,27,2],[27,3,27,4],[28,1,28,2],[28,3,28,4],[29,1,29,2],[29,3,29,4],[30,1,30,2],[30,3,30,4],[31,1,31,2],[31,3,31,4],[32,1,32,2],[32,3,32,4],[33,1,33,2],[33,3,33,4],[34,1,34,2],[34,3,34,4],[35,0,35,2],[35,3,35,4],[36,0,36,5],[37,0,37,1],[37,2,37,3],[37,4,37,5]]}
["单位工程招标控制价汇总表"]
["工程名称：花都区邝维煜纪念中学附属雅正学校高中学位扩增项目水电管线迁改工程",null,"标段：景观电气迁改",null,"第 1 页  共 1 页"]
["序号","汇总内容",null,"金额:(元)",null,"其中：暂估价(元)"]
["1","分部分项合计"]
["1.1"]
["2","措施合计"]
["2.1","绿色施工安全防护措施费",null,10787.38]
["2.2","其他措施费"]
["3","其他项目"]
["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"]
["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 (2)","index":7,"n_rows":31,"n_cols":11,"rows_kept":31,"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],[18,3,18,4],[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],[27,0,27,8],[28,0,28,8],[29,0,29,10],[30,0,30,3],[30,4,30,7],[30,8,30,10]]}
["分部分项工程和单价措施项目清单与计价表"]
["工程名称：花都区邝维煜纪念中学附属雅正学校高中学位扩增项目水电管线迁改工程",{"$nulls":3},"标段：景观电气迁改",{"$nulls":3},"第 1 页  共 1 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"]
[]
[1,"040504001001","强电检查井（人孔井）","1.名称:电力检查井\n2.尺寸:550*550*800",null,"座",15]
[2,"030414002001","送配电装置系统","1.名称:送配电装置系统\n2.电压等级(kV):10 KV以下",null,"系统",1]
[3,"040101002002","挖沟槽土方","1.土壤类别:一、二类土\n2.挖土深度:按实际情况",null,"m3",221.7174]
[4,"040103001001","回填方","1.密实度要求:夯填\n2.填方材料品种:原土\n3.填方粒径要求:综合考虑\n4.填方来源、运距:利用土方，运距综合考虑",null,"m3",221.72]
[5,"030408001001","电力电缆","1.名称：铜芯电力电缆\n2.规格：WDZ-YJY-5×4\n3.敷设方式、部位:综合考虑",null,"m",434.74]
[6,"030411001001","配管","1.名称:电气配管\n2.材质:镀锌电线管\n3.规格:SC32\n4.配置形式:暗配",null,"m",869.48]
[7,"030412008001","拆除路灯","1.拆除路灯",null,"套",8]
[8,"030412008002","重新安装路灯","1.重新安装路灯",null,"套",8]
[9,"030409002001","接地母线",null,null,"m",20]
[10,"030408001002","拆除电缆","拆除电缆",null,"m",250.35]
[11,"040203007001","水泥混凝土",null,null,"m2",120]
[null,null,"合计"]
[null,null,"分部分项合计"]
[null,null,"措施项目"]
[12,"031302007001","高层施工增加",null,null,"项",1]
[13,"031301017001","脚手架搭拆费",null,null,"项",1]
[null,null,"单价措施合计"]
[]
[]
[]
[]
["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 (2)","index":8,"n_rows":49,"n_cols":11,"rows_kept":49,"merged":[[0,0,0,10],[1,0,1,4],[1,5,1,7],[1,8,1,10],[2,4,2,5],[2,7,2,8],[3,4,3,5],[3,7,3,8],[4,4,4,5],[4,7,4,8],[5,4,5,5],[5,7,5,8],[6,4,6,5],[6,7,6,8],[7,4,7,5],[7,7,7,8],[8,4,8,5],[8,7,8,8],[9,4,9,5],[9,7,9,8],[10,4,10,5],[10,7,10,8],[11,4,11,5],[11,7,11,8],[12,0,12,4],[12,5,12,10],[13,0,13,4],[13,5,13,7],[13,8,13,10],[14,0,14,10],[15,0,15,4],[15,5,15,7],[15,8,15,10],[16,4,16,5],[16,7,16,8],[17,4,17,5],[17,7,17,8],[18,4,18,5],[18,7,18,8],[19,4,19,5],[19,7,19,8],[20,4,20,5],[20,7,20,8],[21,4,21,5],[21,7,21,8],[22,4,22,5],[22,7,22,8],[23,4,23,5],[23,7,23,8],[24,4,24,5],[24,7,24,8],[25,4,25,5],[25,7,25,8],[26,4,26,5],[26,7,26,8],[27,4,27,5],[27,7,27,8],[28,4,28,5],[28,7,28,8],[29,4,29,5],[29,7,29,8],[30,4,30,5],[30,7,30,8],[31,4,31,5],[31,7,31,8],[32,4,32,5],[32,7,32,8],[33,4,33,5],[33,7,33,8],[34,4,34,5],[34,7,34,8],[35,4,35,5],[35,7,35,8],[36,4,36,5],[36,7,36,8],[37,4,37,5],[37,7,37,8],[38,4,38,5],[38,7,38,8],[39,4,39,5],[39,7,39,8],[40,4,40,5],[40,7,40,8],[41,4,41,5],[41,7,41,8],[42,4,42,5],[42,7,42,8],[43,4,43,5],[43,7,43,8],[44,4,44,5],[44,7,44,8],[45,4,45,5],[45,7,45,8],[46,0,46,5],[46,7,46,8],[47,0,47,4],[47,5,47,10],[48,0,48,4],[48,5,48,7],[48,8,48,10]]}
["总价措施项目清单与计价表"]
["工程名称：花都区邝维煜纪念中学附属雅正学校高中学位扩增项目水电管线迁改工程",{"$nulls":4},"标段：景观电气迁改",null,null,"第 1 页  共 2 页"]
["序号","项目编码","项目名称","计算基础","费率\n(%)",null,"金额\n(元)","调整费率\n(%)",null,"调整后金额\n(元)","备注"]
["1","LSSGCSF00001","绿色施工安全防护措施费","分部分项人工费+分部分项机具费","35.77",null,10787.38,{"$nulls":3},"以分部分项的人工费与施工机具费之和为计算基础，费率35.77%"]
["2","031301010001","安装与生产同时进行增加费用","分部分项人工费","0",{"$nulls":5},"按人工费的10%计算"]
["3","031301011001","在有害身体健康环境中施工增加费","分部分项人工费","0",{"$nulls":5},"按人工费的10%计算"]
["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",null,"30",{"$nulls":5},"按该部分人工费的30%计算"]
["5","粤031302008001","赶工措施费","分部分项人工费+分部分项机具费","0",{"$nulls":5},"赶工措施费=（1-δ）*分部分项（人工费+施工机具费）*0.344 （0.8≤δ＜1   式中：δ=合同工期/定额工期）"]
["6","031302002001","夜间施工增加费",null,"20",{"$nulls":5},"按其夜间施工项目人工费的20%计算"]
["7","JTGRSGZJF001","交通干扰工程施工增加费",null,"10",{"$nulls":5},"按在市政道路上施工项目人工费的10%计算"]
["8","粤031302009001","文明工地增加费","分部分项人工费+分部分项机具费","0",{"$nulls":5},"以分部分项的人工费与施工机具费之和为计算基础；市级文明工地1.00%；省级文明工地2.00%"]
["9","DXGXJCJXF001","地下管线交叉降效费",{"$nulls":7},"按实际发生或经批准的施工方案计算"]
["编制人（造价人员）：",{"$nulls":4},"复核人（造价工程师）："]
[{"$nulls":8},"表-11"]
["总价措施项目清单与计价表"]
["工程名称：花都区邝维煜纪念中学附属雅正学校高中学位扩增项目水电管线迁改工程",{"$nulls":4},"标段：景观电气迁改",null,null,"第 2 页  共 2 页"]
["序号","项目编码","项目名称","计算基础","费率\n(%)",null,"金额\n(元)","调整费率\n(%)",null,"调整后金额\n(元)","备注"]
["10","QTFY00000001","其他费用",{"$nulls":7},"按实际发生或经批准的施工组织设计方案计算"]
{"$rows_empty":28}
["合    计"]
["编制人（造价人员）：",{"$nulls":4},"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 (2)","index":9,"n_rows":38,"n_cols":7,"rows_kept":38,"merged":[[0,0,0,6],[1,0,1,2],[1,3,1,4],[1,5,1,6],[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],[35,0,35,1],[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：花都区邝维煜纪念中学附属雅正学校高中学位扩增项目水电管线迁改工程",null,null,"标段：景观电气迁改",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","0.00",{"$nulls":3},"明细详见表-12-1"]
["2","暂估价","0.00"]
["2.1","材料暂估价","—",{"$nulls":3},"明细详见表-12-2"]
["2.2","专业工程暂估价","0.00",{"$nulls":3},"明细详见表-12-3"]
["3","计日工",{"$nulls":4},"明细详见表-12-4"]
["4","总承包服务费",{"$nulls":4},"明细详见表-12-5"]
["5","预算包干费"]
["6","工程优质费"]
["7","概算幅度差"]
["8","现场签证费用"]
["9","索赔费用"]
["10","其他费用"]
{"$rows_empty":20}
["合    计",{"$nulls":5},"—"]
["注：材料（工程设备）暂估单价进入清单项目综合单价，此处不汇总。"]
[{"$nulls":5},"表—12"]

{"sheet":"表-13 规费、税金项目清单与计价表 (2)","index":10,"n_rows":37,"n_cols":7,"rows_kept":37,"merged":[[0,0,0,6],[1,0,1,2],[1,3,1,4],[1,5,1,6],[2,4,2,5],[3,4,3,5],[4,4,4,5],[5,4,5,5],[6,4,6,5],[7,4,7,5],[8,4,8,5],[9,4,9,5],[10,4,10,5],[11,4,11,5],[12,4,12,5],[13,4,13,5],[14,4,14,5],[15,4,15,5],[16,4,16,5],[17,4,17,5],[18,4,18,5],[19,4,19,5],[20,4,20,5],[21,4,21,5],[22,4,22,5],[23,4,23,5],[24,4,24,5],[25,4,25,5],[26,4,26,5],[27,4,27,5],[28,4,28,5],[29,4,29,5],[30,4,30,5],[31,4,31,5],[32,4,32,5],[33,4,33,5],[34,0,34,5],[35,0,35,2],[35,3,35,6],[36,0,36,2],[36,3,36,4],[36,5,36,6]]}
["规费、税金项目清单与计价表"]
["工程名称：花都区邝维煜纪念中学附属雅正学校高中学位扩增项目水电管线迁改工程",null,null,"标段：景观电气迁改",null,"第 1 页  共 1 页"]
["序号","项目名称","计算基础","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,"9"]
{"$rows_empty":30}
["合    计"]
[" 编制人（造价人员）：",null,null,"复核人（造价工程师）："]
[{"$nulls":5},"表—13"]