{"text_format":"3","workbook":"xlsx","n_sheets":8,"sheets":["C.2 工程项目招标控制价扉页(扉-2)【安居城北污水泵站配~","E.2 单项工程招标控制价投标报价汇总表(表-03)","E.3 单位工程招标控制价投标报价汇总表(表-04-1)一般~","F.1 分部分项工程和单价措施项目清单与计价表(表-08)【~","F.4 总价措施项目清单与计价表(表-11)【安装工程】","G.1 其他项目清单与计价汇总表(表-12)【安装工程】","G.4 专业工程暂估价表(表-12-3)【安装工程】","K.2 承包人提供主要材料和工程设备一览表(表-20)【安装~"],"read":"whole","date_system":"1900"}

{"sheet":"C.2 工程项目招标控制价扉页(扉-2)【安居城北污水泵站配~","index":0,"n_rows":13,"n_cols":8,"rows_kept":13,"merged":[[0,1,0,5],[0,6,0,7],[1,0,1,7],[2,0,2,2],[2,3,2,6],[3,0,4,2],[3,3,4,6],[3,7,4,7],[5,0,5,1],[5,2,5,3],[5,5,5,7],[6,0,6,1],[6,2,6,3],[6,5,6,7],[7,0,7,1],[7,2,7,3],[7,5,7,7],[8,0,8,1],[8,2,8,3],[8,5,8,7],[9,0,9,1],[9,2,9,3],[9,5,9,7],[10,0,10,1],[10,2,10,3],[10,5,10,7],[11,0,11,1],[11,2,11,3],[11,5,11,7],[12,0,12,7]]}
["","安居城北污水泵站配电增容工程",{"$nulls":4},"工程"]
["招标控制价"]
["招标控制价(小写):",null,null,"273272.73元",{"$nulls":3},""]
["(大写):",null,null,"贰拾柒万叁仟贰佰柒拾贰元柒角叁分",{"$nulls":3},""]
[]
["招　标　人:",null,"",null,"造价咨询人:",""]
["",null,"(单位盖章)",null,"","(单位盖章)"]
["法定代表人 \n或其授权人:",null,"",null,"法定代表人 \n或其授权人:",""]
["       ",null,"(签字或盖章)",null,"","(签字或盖章)"]
["编　制　人:",null,"",null,"复　核　人:",""]
["",null,"(造价人员签字盖专用章)",null,"","(一级造价工程师签字盖专用章)"]
["     编 制 时 间:",null,"2025年4月11日",null,"复 核 时 间:",""]
["扉-2 "]

{"sheet":"E.2 单项工程招标控制价投标报价汇总表(表-03)","index":1,"n_rows":6,"n_cols":6,"rows_kept":6,"merged":[[0,0,0,5],[1,0,1,3],[1,4,1,5],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,5],[5,0,5,1]]}
["单项工程招标控制价/投标报价汇总表"]
["工程名称：安居城北污水泵站配电增容工程\\配电工程",{"$nulls":3},""]
["序号","单位工程名称 ","金额(元)","其中：（元）"]
[{"$nulls":3},"暂估价","安全文明施工费 ","规费"]
["1","安装工程","273272.73","","5980.99","2297.58"]
["合　　计",null,"273272.73","","5980.99","2297.58"]

{"sheet":"E.3 单位工程招标控制价投标报价汇总表(表-04-1)一般~","index":2,"n_rows":21,"n_cols":4,"rows_kept":21,"merged":[[0,0,0,3],[1,0,1,3],[2,0,2,1],[20,0,20,1]]}
["单位工程招标控制价/投标报价汇总表"]
["（适用于一般计税方法）\n"]
["工程名称：安居城北污水泵站配电增容工程\\配电工程【安装工程】",null,"标段：",""]
["序号","汇总内容","金  额（元）","其中:暂估价(元)"]
["1","分部分项及单价措施项目","241332.33",""]
["1.1","安装工程","224665.26",""]
["1.2","拆除工程","16667.07",""]
["2","总价措施项目","6480.13","-"]
["2.1","其中：安全文明施工费","5980.99","-"]
["3","其他项目","","-"]
["3.1","其中：暂列金额","","-"]
["3.2","其中：专业工程暂估价","","-"]
["3.3","其中：计日工","","-"]
["3.4","其中：总承包服务费","","-"]
["4","规费","2297.58","-"]
["5","创优质工程奖补偿奖励费","","-"]
["6","税前不含税工程造价","250110.04","-"]
["6.1","其中：除税甲供材料（设备）费","","-"]
["7","销项增值税额","22509.90","-"]
["8","附加税","652.79","-"]
["招标控制价/投标报价总价合计=税前不含税工程造价+销项增值税额+附加税",null,"273272.73",""]

{"sheet":"F.1 分部分项工程和单价措施项目清单与计价表(表-08)【~","index":3,"n_rows":52,"n_cols":11,"rows_kept":52,"merged":[[0,0,0,10],[1,0,1,4],[1,5,1,7],[1,8,1,10],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,2,10],[3,6,4,6],[3,7,4,7],[3,8,3,10],[5,2,5,3],[39,2,39,3],[40,2,40,3],[50,2,50,3],[51,0,51,6]]}
["分部分项工程和单价措施项目清单与计价表"]
["工程名称：安居城北污水泵站配电增容工程\\配电工程【安装工程】",{"$nulls":4},"标段：",null,null,""]
["序号"," 项目编码 ","项目名称","项目特征描述","计量\n单位","工程量","金额（元）"]
[{"$nulls":6},"综合单价","合价","其中"]
[{"$nulls":8},"定额人工费","定额机械费","暂估价"]
["",""," 安装工程",null,"","","","","","",""]
["1","0304001","隔离开关 GW9-10/630A","1.名称：隔离开关\n2.型号、规格：GW9-10/630\n3.电压等级（kV）：10\n4.其他应符合相关规范要求","组","1","1946.06","1946.06","404.70","80.41",""]
["2","0304002","分界开关 ZW32-12/630A","1.名称：分界开关\n2.型号、规格：ZW32-12/630A\n3.备注 电力公司提供","台","1","11902.27","11902.27","872.82","292.16",""]
["3","0304003","一体化计量装置","1.名称 一体化计量装置\n2.型号 JLSZY-12","台","1","4044.32","4044.32","268.92","131.97",""]
["4","0304004","避雷器","1.名称：避雷器\n2.型号：HY5WZ-17/45\n3.电压等级（kV）：10KV","只","6","410.32","2461.92","600.30","237.48",""]
["5","0304005","10KV导线架设","1.名称：10KV导线架设\n2.型号：JKLYJ-10KV-1*50mm2","m","15","6.86","102.90","12.00","0.60",""]
["6","0304006","横担","1.名称：镀锌钢\n2.规格：L63*6*2100","组","4","424.85","1699.40","340.80","19.60",""]
["7","0304007","分界开关支架安装","1.名称：分界开关支架安装\n2.规格： L63*6*2500","t","0.04","10457.03","418.28","78.42","23.17",""]
["8","0304008","分界开关控制箱","1.名称 分界开关控制箱","台","1","2491.62","2491.62","144.36","39.34",""]
["9","0304009","瓷横担组装","1.名称 ：陶瓷横担 \n2.材质 ：瓷横担\n3.规格 ：S-210Z","组","1","331.86","331.86","18.66","2.45",""]
["10","0304010","10KV电缆","1.型号:YJV22-8.7/15kV 3*50\n2.敷设方式:地埋","m","30","203.23","6096.90","174.60","19.80",""]
["11","0304011","冷缩式电力电缆头","1.名称 10KV电力电缆头\n2.电压等级（kV）10KV","个","2","1451.66","2903.32","429.60","",""]
["12","0304012","电缆井","1.名称：电缆井","座","1","3969.10","3969.10","997.77","36.78",""]
["13","0304013","电缆排管通道修建","1.名称：电力电缆通道修建\n2.土壤类别：综合考虑","m","15","78.49","1177.35","528.75","11.25",""]
["14","0304014","电缆排管","1.名称 电缆排管\n2.规格 CPVC-110","m","15","15.51","232.65","63.45","",""]
["15","0304015","箱变S13-400KVA","1.名称 组合型成套箱式变电站\n2.容量（kVA） S13-400KVA","台","1","138444.92","138444.92","1288.35","336.16",""]
["16","0304016","接地极","1.名称 ：垂直接地极 \n2.材质 ：热镀锌\n3.规格 ：L50×5×2500","根","4","129.28","517.12","101.88","43.40",""]
["17","0304017","接地母线","1.名称 ：镀锌扁钢 \n2.材质 ：热镀锌\n3.规格 ：-50×6","m","40","50.61","2024.40","1099.20","18.00",""]
["18","0304018","多功能智能电表","1.名称 多功能智能电度表","台","2","1571.98","3143.96","451.26","441.24",""]
["19","0304019","数采器","1.名称 数采器","套","2","1507.58","3015.16","498.66","296.30",""]
["20","0304020","箱变基础","1.名称：箱变基础","座","1","8535.47","8535.47","2616.49","56.17",""]
["21","0304021","10KV计量互感器校验","1.名称：10KV计量互感器校验","座","1","2079.90","2079.90","650.88","1025.71",""]
["22","0304022","分界开关调试","1.名称 分界开关调试","系统","1","778.11","778.11","408.96","118.94",""]
["23","0304023","架空线带电作业（搭火）","1.名称 架空线带电作业（搭火）\n2.类型 市电搭火","次","1","10248.73","10248.73","856.20","4329.13",""]
["24","0304024","多功能智能电度表与数采器联调","1.名称：多功能智能电度表与数采器联调","次","2","253.03","506.06","402.30","6.04",""]
["25","0304025","主站与数采器联调","1.名称：主站与数采器联调","系统","2","1076.36","2152.72","771.96","977.32",""]
["26","0304026","0.4KV送配电装置系统调试","1.名称：0.4KV送配电装置系统调试","系统","1","346.01","346.01","236.43","44.01",""]
["27","0304027","0.4KV母线调试","1.名称 0.4KV母线调试","段","1","359.14","359.14","166.14","125.40",""]
["28","0304028","10KV母线调试","1.名称 10KV母线调试","段","1","1570.21","1570.21","485.64","792.04",""]
["29","0304029","0.4KV电容调试","1.名称：0.4KV电容调试","组","8","748.82","5990.56","2385.36","2486.24",""]
["30","0304030","分界开关调试","1.名称:分界开关调试\n2.型号:≤10kV交流供电 带断路器","系统","1","1540.27","1540.27","644.11","587.32",""]
["31","0304031","自动投入装置","1.名称:自动投入装置 \n2.类型","系统","1","1111.62","1111.62","443.72","430.17",""]
["32","0304032","接地装置调试","1.名称：接地装置调试","系统","2","1138.25","2276.50","1368.36","447.10",""]
["33","0304033","电缆试验","1.名称：电缆试验","次","1","246.45","246.45","170.70","29.50",""]
["","","分部小计",null,"","","","224665.26","19981.75","13485.20",""]
["",""," 拆除工程",null,"","","","","","",""]
["34","0304034","拆除隔离开关","1.名称：拆除隔离开关","组","1","746.06","746.06","404.70","80.41",""]
["35","0304035","拆除分界开关","1.名称：拆除分界开关","台","1","1726.27","1726.27","872.82","292.16",""]
["36","0304036","拆除一体化计量装置","1.名称 拆除一体化计量装置","台","1","682.32","682.32","268.92","131.97",""]
["37","0304037","拆除避雷器","1.名称：拆除避雷器","只","6","210.32","1261.92","600.30","237.48",""]
["38","0304038","1","1.名称：拆除10KV导线\n2.型号：JKLGYJ-10KV-1*35mm2","m","15","1.46","21.90","12.00","0.60",""]
["39","0304039","拆除横担","1.名称：拆除横担","组","4","143.45","573.80","340.80","19.60",""]
["40","0304040","拆除分界开关支架","1.名称：拆除分界开关支架","t","0.04","663.78","26.55","15.60","1.44",""]
["41","0304041","拆除箱变S11-250KVA","1.名称 拆除箱变S11-250KVA","台","1","3444.92","3444.92","1288.35","336.16",""]
["42","0304042","架空线带电作业（拆除）","1.名称 架空线带电作业（拆除）\n2.类型 市电拆除","次","1","8183.33","8183.33","814.08","3844.33",""]
["","","分部小计",null,"","","","16667.07","4617.57","4944.15",""]
["合    计",{"$nulls":6},"241332.33","24599.32","18429.35",""]

{"sheet":"F.4 总价措施项目清单与计价表(表-11)【安装工程】","index":4,"n_rows":16,"n_cols":9,"rows_kept":16,"merged":[[0,0,0,8],[1,0,1,3],[1,4,1,6],[1,7,1,8],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[15,0,15,4]]}
["总价措施项目清单与计价表"]
["工程名称：安居城北污水泵站配电增容工程\\配电工程【安装工程】",{"$nulls":3},"标段：",null,null,""]
["序号"," 项目编码","项目名称","计算基础","费率\n（%）","金额\n（元）","调整费率\n(%)","调整后金额\n(元)","备注"]
[{"$nulls":3},"定额(人工费+机械费)"]
["1","031302001001","安全文明施工费","","","5980.99","","",""]
["1.1","①","环境保护费","分部分项工程及单价措施项目(定额人工费+定额机械费)","1.1","473.32","","",""]
["1.2","②","文明施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","2.5","1075.72","","",""]
["1.3","③","安全施工费","分部分项工程及单价措施项目(定额人工费+定额机械费)","3.9","1678.12","","",""]
["1.4","④","临时设施费","分部分项工程及单价措施项目(定额人工费+定额机械费)","6.4","2753.83","","",""]
["2","031302002001","夜间施工增加","","","206.54","","",""]
["3","031302003001","非夜间施工增加","","","","","",""]
["4","031302004001","二次搬运费","","","98.97","","",""]
["5","031302005001","冬雨季施工增加","","","154.90","","",""]
["6","031302006001","已完工程及设备保护费","","","","","",""]
["7","031302008001","工程定位复测费","","","38.73","","",""]
["合计",{"$nulls":4},"6480.13","","",""]

{"sheet":"G.1 其他项目清单与计价汇总表(表-12)【安装工程】","index":5,"n_rows":10,"n_cols":5,"rows_kept":10,"merged":[[0,0,0,4],[1,0,1,1],[1,2,1,3],[9,0,9,1]]}
["其他项目清单与计价汇总表"]
["工程名称：安居城北污水泵站配电增容工程\\配电工程【安装工程】",null,"标段：",null,""]
["序号","项 目 名 称","金额(元) ","结算金额（元）","备注"]
["1","暂列金额","","","明细详见表-12-1"]
["2","暂估价","","",""]
["2.1","材料(工程设备)暂估价/结算价","-","","明细详见表-12-2"]
["2.2","专业工程暂估价/结算价","","","明细详见表-12-3"]
["3","计日工","","","明细详见表-12-4"]
["4","总承包服务费","","","明细详见表-12-5"]
["合　　计",null,"","-","-"]

{"sheet":"G.4 专业工程暂估价表(表-12-3)【安装工程】","index":6,"n_rows":4,"n_cols":7,"rows_kept":4,"merged":[[0,0,0,6],[1,0,1,2],[1,3,1,4],[1,5,1,6],[3,0,3,2]]}
["专业工程暂估价表"]
["工程名称：安居城北污水泵站配电增容工程\\配电工程【安装工程】",null,null,"标段：",null,""]
["序号","工程名称","工程内容","暂估金额(元)","结算金额(元)","差额±（元）","备注"]
["合　　计",null,null,"","-","-","-"]

{"sheet":"K.2 承包人提供主要材料和工程设备一览表(表-20)【安装~","index":7,"n_rows":37,"n_cols":9,"rows_kept":37,"merged":[[0,0,0,8],[1,0,1,4],[1,5,1,6],[1,7,1,8]]}
[" 承包人提供主要材料和工程设备一览表\n（适用造价信息差额调整法）"]
["工程名称：安居城北污水泵站配电增容工程\\配电工程【安装工程】",{"$nulls":4},"标段：",null,""]
["序号","名称、规格、型号","单位","数量","风险系数%","基准单价(元)","投标单价(元)","发承包人确认单价(元)","备注"]
["1","标准砖 ","千匹","6.288","","","400.00","",""]
["2","水泥 32.5","kg","1824.319","","","0.40","",""]
["3","细砂 ","m3","5.221","","","120.00","",""]
["4","水 ","m3","11.076","","","3.91","",""]
["5","石灰膏 ","m3","0.263","","","120.00","",""]
["6","特细砂 ","m3","3.799","","","110.00","",""]
["7","其他材料费 ","元","9.513","","","1.00","",""]
["8","水泥 42.5","kg","2204.224","","","0.45","",""]
["9","砾石 5～40mm","m3","8.044","","","100.00","",""]
["10","柴油(机械) ","L","3.58","","","6.00","",""]
["11","钢筋 φ12～16","t","0.214","","","3442.00","",""]
["12","焊条 综合","kg","1.728","","","4.15","",""]
["13","L50×5×2500 ","根","4.2","","","71.00","",""]
["14","热镀锌扁钢 -50×6","m","42","","","7.30","",""]
["15","冷缩式电力电缆头-10KV-3*50 ","套","2.04","","","1000.00","",""]
["16","CPVC-110 ","m","15.45","","","7.70","",""]
["17","DTZY71 3*1.5(6)A 380V","台","2","","","1000.00","",""]
["18","数采器 ","台","2","","","1000.00","",""]
["19","GW9-10W/630A ","组","1","","","1200.00","",""]
["20","ZW32-12/630A-31.5kA ","台","1","","","10176.00","",""]
["21","JLSZY-12W2 ","台","1","","","3362.00","",""]
["22","HY5WZ-17/45 ","组","2","","","600.00","",""]
["23","横担 L63*6*2100","根","4.02","","","280.00","",""]
["24","避雷器及断路器支架 L63*6","t","0.042","","","6300.00","",""]
["25","钢纤维混凝土井盖、井座 φ700","套","0.505","","","240.70","",""]
["26","钢筋 φ≤10","kg","6.26","","","4.00","",""]
["27","钢筋 φ＞10","kg","6.285","","","4.00","",""]
["28","YJV22-8.7/15kV 3*50","m","30.3","","","190.00","",""]
["29","箱变S13-400KVA ","台","1","","","135000.00","",""]
["30","分界开关控制箱 ","台","1","","","2200.00","",""]
["31","S-210Z ","根","3","","","100.00","",""]
["32","氧气 ","m3","0.121","","","6.00","",""]
["33","乙炔气 ","m3","0.002","","","8.80","",""]
["34","JKLGYJ-10KV-1*50mm2 ","m","15.27","","","5.30","",""]