{"text_format":"3","workbook":"xlsx","n_sheets":5,"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-09 综合单价分析表","表-11 总价措施项目清单与计价表","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],[1,0,1,1],[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：韶关市第一人民医院（新院区）#2楼配电房低压改造",null,"标段：",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"]
["2","措施合计"]
["2.1","绿色施工安全防护措施费"]
["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"]
{"$rows_empty":13}
["招标控制价合计=1+2+3+5"]
["注：本表适用于单位工程招标控制价或投标报价的汇总，如无单位工程划分，单项工程也使用本表汇总"]
[{"$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":25,"n_cols":11,"rows_kept":25,"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],[21,0,21,8],[22,0,22,8],[23,0,23,10],[24,0,24,3],[24,4,24,7],[24,8,24,10]]}
["分部分项工程和单价措施项目清单与计价表"]
["工程名称：韶关市第一人民医院（新院区）#2楼配电房低压改造",{"$nulls":3},"标段：",{"$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"]
[null,null,"整个项目"]
[1,"粤R2-1-136","拆除低压电缆","1.名称：拆除低压电缆\n2.型号：WDZB-YJE-4*120+1*70\n3.电压等级：0.4kV",null,"m",20]
[2,"粤R2-1-151","拆除低压电缆头","1.名称：拆除低压电缆头\n2.规格：4*120+1*70\n3.电压等级：0.4kV",null,"个",2]
[3,"030408001001","利旧敷设低压电缆","1.名称:利旧敷设低压电缆\n2.型号:WDZB2-YJE-4*120+1*70\n3.敷设方式、部位:槽盒敷设\n4.电压等级(kV):0.4",null,"m",20]
[4,"030408001002","新敷设低压电缆","1.名称:新敷设低压电缆\n2.型号:WDZB-YJV-0.6/1kV-4*240+1*150\n3.敷设方式、部位:槽盒敷设\n4.电压等级(kV):0.4",null,"m",73]
[5,"030408006001","安装低压电缆头","1.名称:安装低压电缆头\n2.规格:4*120+1*70\n3.电压等级(kV):0.4",null,"个",2]
[6,"030408006002","安装低压电缆头","1.名称:安装低压电缆头\n2.规格:4*240+1*150\n3.电压等级(kV):0.4",null,"个",2]
[7,"030404019001","安装低压出线开关","1.名称:安装低压出线开关\n2.型号:GCK\n3.额定电流(A):500",null,"个",1]
[null,null,"分部分项合计"]
[null,null,"措施项目"]
[8,"031302007001","高层施工增加",null,null,"项",1]
[9,"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-09 综合单价分析表","index":2,"n_rows":22,"n_cols":14,"rows_kept":22,"merged":[[0,0,0,13],[1,0,1,6],[1,7,1,10],[1,11,1,13],[2,0,2,1],[2,2,2,3],[2,5,2,8],[2,10,2,11],[2,13,2,13],[3,0,3,13],[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,4,4,8],[4,9,4,13],[5,6,5,7],[5,8,5,8],[5,10,5,11],[5,13,5,13],[6,6,6,7],[6,8,6,8],[6,10,6,11],[6,13,6,13],[7,0,7,1],[7,2,7,8],[7,10,7,11],[7,13,7,13],[8,0,8,1],[8,2,8,8],[8,9,8,13],[9,0,9,8],[9,9,9,13],[10,0,19,0],[10,1,10,5],[10,6,10,7],[10,8,10,8],[10,10,10,11],[10,13,10,13],[11,1,11,5],[11,6,11,7],[11,8,11,8],[11,10,11,11],[11,13,11,13],[12,1,12,5],[12,6,12,7],[12,10,12,11],[13,1,13,5],[13,6,13,7],[13,10,13,11],[14,1,14,5],[14,6,14,7],[14,10,14,11],[15,1,15,5],[15,6,15,7],[15,10,15,11],[16,1,16,5],[16,6,16,7],[16,10,16,11],[17,1,17,5],[17,6,17,7],[17,10,17,11],[18,1,18,8],[18,10,18,11],[18,13,18,13],[19,1,19,8],[19,10,19,11],[19,13,19,13],[20,0,20,13],[21,0,21,6],[21,7,21,10],[21,11,21,13]]}
["综合单价分析表"]
["工程名称：",{"$nulls":6},"标段：",{"$nulls":3},"第  页  共  页"]
["项目编码",{"$nulls":3},"项目名称",{"$nulls":4},"计量单位",null,null,"工程量"]
["清单综合单价组成明细"]
["定额编号","定额项目名称","定额\n单位","数量","单价",{"$nulls":4},"合价"]
[{"$nulls":4},"人工费","材料费","机具费",null,"管理费\n和利润","人工费","材料费",null,"机具费","管理费\n和利润"]
[]
["人工单价",null,"小计"]
["元/工日",null,"未计价材料费"]
["清单项目综合单价"]
["材\n料\n费\n明\n细","主要材料名称、规格、型号",{"$nulls":4},"单位",null,"数量","单价（元）","合价（元）",null,"暂估单价\n（元）","暂估合价\n（元）"]
{"$rows_empty":7}
[null,"其他材料费",{"$nulls":7},"-",null,null,"-"]
[null,"材料费小计",{"$nulls":7},"-",null,null,"-"]
["注：1.如不使用省级或行业建设主管部门发布的计价依据，可不填定额编码、名称等；\n    2.招标文件提供了暂估单价的材料，按暂估的单价填入表内“暂估单价”栏及“暂估合价”栏。"]
[{"$nulls":11},"表-09"]

{"sheet":"表-11 总价措施项目清单与计价表","index":3,"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：韶关市第一人民医院（新院区）#2楼配电房低压改造",{"$nulls":4},"标段：",null,null,"第 1 页  共 2 页"]
["序号","项目编码","项目名称","计算基础","费率\n(%)",null,"金额\n(元)","调整费率\n(%)",null,"调整后金额\n(元)","备注"]
["1","LSSGCSF00001","绿色施工安全防护措施费","分部分项人工费+分部分项机具费","35.77",{"$nulls":5},"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：韶关市第一人民医院（新院区）#2楼配电房低压改造",{"$nulls":4},"标段：",null,null,"第 2 页  共 2 页"]
["序号","项目编码","项目名称","计算基础","费率\n(%)",null,"金额\n(元)","调整费率\n(%)",null,"调整后金额\n(元)","备注"]
["10","QTFY00000001","其他费用",{"$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-13 规费、税金项目清单与计价表","index":4,"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：韶关市第一人民医院（新院区）#2楼配电房低压改造",null,null,"标段：",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"]