{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["扉-2招标控制价扉页","表-01总说明","表-02建设项目招标控制价汇总表","表-04单位工程招标控制价汇总表(总)","表-08分部分项工程和单价措施项目清单与计价表","表-09工程量清单综合单价分析表","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-14税前项目清单与计价表","表-15规费、增值税计价表","主要材料及价格表(投标)"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"扉-2招标控制价扉页","index":0,"n_rows":33,"n_cols":8,"rows_kept":33,"merged":[[2,2,3,6],[7,2,7,7],[10,1,10,2],[10,3,10,7],[11,3,12,7],[12,1,12,2],[16,2,17,3],[16,6,17,7],[18,2,18,3],[18,6,18,7],[21,2,22,3],[21,6,22,7],[23,2,23,3],[23,6,23,7],[26,2,27,3],[26,6,27,7],[28,2,28,3],[28,6,28,7],[32,2,32,3],[32,6,32,7],[33,0,33,9]],"flags":["formulas_cached_only"]}
[]
[]
[null,null,"北海市向海大道南珠立交桥匝道路灯恢复工程"]
[{"$nulls":7},"工程"]
[]
[]
[]
[null,null,"招标控制价"]
[]
[]
[null,"招标控制价（小写）：",null,"221595.34元"]
[{"$nulls":3},"贰拾贰万壹仟伍佰玖拾伍元叁角肆分"]
[null,"           （大写）："]
[]
[]
[]
[]
[null,"招  标  人：",{"$nulls":3},"造价咨询人："]
[null,null,"（单位盖章）",{"$nulls":3},"（单位资质专用章）"]
[]
[]
[null,"法定代表人",{"$nulls":3},"法定代表人"]
[null,"或其授权人：",{"$nulls":3},"或其授权人："]
[null,null,"（签字或盖章）",{"$nulls":3},"（签字或盖章）"]
[]
[]
[]
[null,"编  制  人：",{"$nulls":3},"复  核  人："]
[null,null,"（造价人员签字）",{"$nulls":3},"（造价工程师签字盖专用章）"]
[]
[]
[]
[null,"编 制 时 间：",{"$nulls":3},"复 核 时 间："]

{"sheet":"表-01总说明","index":1,"n_rows":4,"n_cols":3,"rows_kept":4,"merged":[[0,0,0,2],[1,0,1,2],[2,0,2,1],[3,0,3,2]],"flags":["formulas_cached_only"]}
["总   说   明"]
[]
["工程名称:北海市向海大道南珠立交桥匝道路灯恢复工程",null,"第1页,共1页"]
["一、工程概况\r\n 本项目为路灯项目。\r\n二、编制依据\r\n1、本工程施工图纸及相关的标准、规范；\r\n2.《建设工程工程量清单计价规范》-GB50500-2013；\r\n3.《建设工程工程量清单计价规范GB50500-2013<广西壮族自治区实施细则>》；\r\n4.《建设工程工程量清单计算规范》GB 50854-50862-2013<广西壮族自治区实施细则>(修订版）；\r\n5.2014年《广西壮族自治区市政工程消耗量定额》及费用定额、2015年《广西壮族自治区安装工程消耗量定额》及费用定额；\r\n6.2016年《广西壮族自治区建设工程费用定额》（按中间值）；\r\n7.桂建标[2016]17号《自治区住房城乡建设厅关于建筑业实施营业税改征增值税后广西壮族自治区建设工程计价依据调整的通知》\r\n(按一般计税法)；\r\n8.桂建标[2018]19号关于调整建设工程定额人工费及有关费率的通知；\r\n9.桂造价[2019]10号《关于调整除税价计算适用增值税税率的通知》；\r\n10.桂建标〔2023〕7号《调整建设工程定额人工费及有关费率的通知》；\r\n11.现行的有关配套文件；\r\n12、材料单价按《北海工程造价信息》（2023年第6期）(除税单价)计算，对于工程信息没有发布价格信息的材料参考市场价。"]

{"sheet":"表-02建设项目招标控制价汇总表","index":2,"n_rows":36,"n_cols":5,"rows_kept":36,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,2],[2,3,2,4],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,4]],"flags":["formulas_cached_only"]}
["建设项目招标控制价汇总表"]
[]
["工程名称：北海市向海大道南珠立交桥匝道路灯恢复工程",null,null,"第1页 共1页"]
["序号","单项工程名称","金额(元)","其中：(元)"]
[{"$nulls":3},"暂估价","安全文明\n施工费"]
["1","北海市向海大道南珠立交桥匝道路灯恢复工程",221595.34,null,{"v":3293.4,"d":"3293.40"}]
{"$rows_empty":28}
[{"$nulls":4}," "]
[null,"招标控制价合计",221595.34,null,{"v":3293.4,"d":"3293.40"}]

{"sheet":"表-04单位工程招标控制价汇总表(总)","index":3,"n_rows":40,"n_cols":4,"rows_kept":40,"merged":[[0,0,0,3],[1,0,1,3],[2,0,2,1],[2,2,2,3]],"flags":["formulas_cached_only"]}
["单位工程招标控制价汇总表"]
[]
["工程名称:北海市向海大道南珠立交桥匝道路灯恢复工程",null,"第1页 共1页"]
["序号","汇总内容","金额(元)","备注"]
["1","分部分项工程和单价措施项目清单计价合计",193854.44]
["1.1","其中：暂估价"]
["2","总价措施项目清单计价合计",4543.37]
["2.1","其中：安全文明施工费",{"v":3293.4,"d":"3293.40"}]
["3","其他项目清单计价合计"]
["4","税前项目清单计价合计"]
["5","规费",4900.67]
["6","增值税",18296.86]
["7","工程总造价=1+2+3+4+5+6",221595.34]
{"$rows_empty":26}
[{"$nulls":3}," "]

{"sheet":"表-08分部分项工程和单价措施项目清单与计价表","index":4,"n_rows":81,"n_cols":8,"rows_kept":81,"merged":[[0,0,0,7],[1,0,1,7],[2,0,2,4],[2,5,2,7],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,3,7],[18,0,18,7],[19,0,19,7],[20,0,20,4],[20,5,20,7],[21,0,22,0],[21,1,22,1],[21,2,22,2],[21,3,22,3],[21,4,22,4],[21,5,21,7],[43,0,43,7],[44,0,44,7],[45,0,45,4],[45,5,45,7],[46,0,47,0],[46,1,47,1],[46,2,47,2],[46,3,47,3],[46,4,47,4],[46,5,46,7]],"flags":["formulas_cached_only"]}
["分部分项工程和单价措施项目清单与计价表"]
[]
["工程名称:北海市向海大道南珠立交桥匝道路灯恢复工程",{"$nulls":4},"第1页 共3页"]
["序\n号","项目编码","项目名称及项目特征描述","计量\n单位","工程量","金额(元)"]
[{"$nulls":5},"综合\n单价","合价","其中：\n暂估价"]
[null,null,"分部分项工程",{"$nulls":3},193854.44]
[null,null,"东南角匝道",{"$nulls":3},{"v":47103.3,"d":"47103.30"}]
["1","040101003001","挖基坑土方\r\n1.土壤类别:综合考虑\r\n2.挖土深底:1米以内\r\n3.基础结构尺寸：1*1*2m","","20.48",17.63,361.06]
["2","040101002001","挖沟槽土方\r\n1.尺寸：0.6m宽，1.0米深","","90.00",17.62,{"v":1585.8,"d":"1585.80"}]
["3","040103001001","回填砂\r\n1.填方材料品种:中粗砂\r\n2.部位:电缆沟\r\n3.深度：0.3m","","27.00",234.92,6342.84]
["4","040103001002","回填方\r\n1.填方来源:原土回填\r\n2.部位:电缆沟、路灯基础","","75.48",18.93,1428.84]
["5","040103002001","余方弃置\r\n1.废弃料品种:沟槽土方\r\n2.运距:综合考虑","","35.00",49.28,{"v":1724.8,"d":"1724.80"}]
["6","030412007001","金属单臂灯灯杆 H=12m 180W\r\n1.灯架形式及臂长:12米单臂路灯\r\n2.光源规格:LED-180W\r\n3.臂长：3m\r\n4.附件配置:含灯具、光源、恒流器、保护装置等全套光源附件","套","3",3876.45,11629.35]
["7","030412007002","三火泛光灯杆 H=12m  3*180W\r\n1.灯架形式及臂长:12米三火泛光路灯\r\n2.光源规格:LED-180W \r\n3.附件配置:含灯具、光源、恒流器、保护装置等全套光源附件","套","1",4686.37,4686.37]
["8","桂030413011001","路灯基础 1000*1000*2000\r\n1.混凝土种类:C20混凝土基础\r\n2.C15混凝土保护（500*500*90）\r\n3.含钢筋、接地线、接地体及电缆保护管等","座","4",1360.66,5442.64]
["9","030408001001","铜芯电力电缆YJV-1KV-4*16mm2\r\n1.路灯电缆","m","150.00",65.16,{"v":9774,"d":"9774.00"}]
["10","030408003001","电缆保护管\r\n1.配置形式:埋地敷设\r\n2.路灯预埋1根φ75*3.0mm套管","m","150.00",{"v":26.6,"d":"26.60"},{"v":3990,"d":"3990.00"}]
["11","桂030414019001","路灯照度测试","区域","4.000",{"v":34.4,"d":"34.40"},{"v":137.6,"d":"137.60"}]
["分部分项工程和单价措施项目清单与计价表"]
[]
["工程名称:北海市向海大道南珠立交桥匝道路灯恢复工程",{"$nulls":4},"第2页 共3页"]
["序\n号","项目编码","项目名称及项目特征描述","计量\n单位","工程量","金额(元)"]
[{"$nulls":5},"综合\n单价","合价","其中：\n暂估价"]
[null,null,"东北角匝道",{"$nulls":3},10354.85]
["12","030412007003","在现有灯杆安装射灯\r\n1.每盏安装2盏210W射灯","套","5",2070.97,10354.85]
[null,null,"西北角匝道",{"$nulls":3},136396.29]
["13","040101002002","挖沟槽土方\r\n1.尺寸：0.6m宽，1.0米深","","300.00",17.62,{"v":5286,"d":"5286.00"}]
["14","040103001003","回填砂\r\n1.填方材料品种:中粗砂\r\n2.部位:电缆沟\r\n3.深度：0.3m","","90.00",234.92,{"v":21142.8,"d":"21142.80"}]
["15","040103001004","回填方\r\n1.填方来源:原土回填\r\n2.部位:电缆沟、路灯基础","","210.00",18.93,{"v":3975.3,"d":"3975.30"}]
["16","040103002002","余方弃置\r\n1.废弃料品种:沟槽土方\r\n2.运距:综合考虑","","90.00",{"v":22.8,"d":"22.80"},{"v":2052,"d":"2052.00"}]
["17","030412007004","金属单臂灯灯杆 H=8m 180W\r\n1.灯架形式及臂长:8米单臂路灯\r\n2.光源规格:LED-180W\r\n3.臂长：2m\r\n4.附件配置:含灯具、光源、恒流器、保护装置等全套光源附件","套","19",2455.61,46656.59]
["18","030408001002","铜芯电力电缆YJV-1KV-5*16mm2\r\n1.路灯电缆","m","500.00",86.66,{"v":43330,"d":"43330.00"}]
["19","030408003002","电缆保护管\r\n1.配置形式:埋地敷设\r\n2.路灯预埋1根φ75*3.0mm套管","m","500.00",{"v":26.6,"d":"26.60"},{"v":13300,"d":"13300.00"}]
["20","桂030414019002","路灯照度测试","区域","19.000",{"v":34.4,"d":"34.40"},{"v":653.6,"d":"653.60"}]
[null,null,"小    计",{"$nulls":3},193854.44]
[null,null,"∑人工费",{"$nulls":3},15508.44]
[null,null,"∑材料费",{"$nulls":3},155545.38]
[null,null,"∑机械费",{"$nulls":3},11664.83]
[null,null,"∑管理费",{"$nulls":3},{"v":7574.7,"d":"7574.70"}]
[null,null,"∑利  润",{"$nulls":3},3561.09]
[null,null,"单价措施项目"]
[null,null,"小    计"]
[null,null,"∑人工费"]
["分部分项工程和单价措施项目清单与计价表"]
[]
["工程名称:北海市向海大道南珠立交桥匝道路灯恢复工程",{"$nulls":4},"第3页 共3页"]
["序\n号","项目编码","项目名称及项目特征描述","计量\n单位","工程量","金额(元)"]
[{"$nulls":5},"综合\n单价","合价","其中：\n暂估价"]
[null,null,"∑材料费"]
[null,null,"∑机械费"]
[null,null,"∑管理费"]
[null,null,"∑利  润"]
[null,null,"合    计",{"$nulls":3},193854.44]
[null,null,"∑人工费",{"$nulls":3},15508.44]
[null,null,"∑材料费",{"$nulls":3},155545.38]
[null,null,"∑机械费",{"$nulls":3},11664.83]
[null,null,"∑管理费",{"$nulls":3},{"v":7574.7,"d":"7574.70"}]
[null,null,"∑利  润",{"$nulls":3},3561.09]
{"$rows_empty":22}
[{"$nulls":7}," "]

{"sheet":"表-09工程量清单综合单价分析表","index":5,"n_rows":84,"n_cols":12,"rows_kept":84,"merged":[[0,0,0,11],[1,0,1,11],[2,0,2,8],[2,9,2,11],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,11],[17,0,17,11],[18,0,18,11],[19,0,19,8],[19,9,19,11],[20,0,21,0],[20,1,21,1],[20,2,21,2],[20,3,21,3],[20,4,21,4],[20,5,21,5],[20,6,20,11],[32,0,32,11],[33,0,33,11],[34,0,34,8],[34,9,34,11],[35,0,36,0],[35,1,36,1],[35,2,36,2],[35,3,36,3],[35,4,36,4],[35,5,36,5],[35,6,35,11],[50,0,50,11],[51,0,51,11],[52,0,52,8],[52,9,52,11],[53,0,54,0],[53,1,54,1],[53,2,54,2],[53,3,54,3],[53,4,54,4],[53,5,54,5],[53,6,53,11],[68,0,68,11],[69,0,69,11],[70,0,70,8],[70,9,70,11],[71,0,72,0],[71,1,72,1],[71,2,72,2],[71,3,72,3],[71,4,72,4],[71,5,72,5],[71,6,71,11]],"flags":["formulas_cached_only"]}
["工程量清单综合单价分析表"]
[]
["工程名称:北海市向海大道南珠立交桥匝道路灯恢复工程",{"$nulls":8},"第1页 共5页"]
["序号","项目编码","项目名称及项目特征描述","单位","工程量","综合单价\n(元)","综合单价"]
[{"$nulls":6},"人工费","材料费","机械费","管理费","利润","其中：\n暂估价"]
[null,null,"分部分项工程"]
[null,null,"东南角匝道"]
["1","040101003001","挖基坑土方\r\n1.土壤类别:综合考虑\r\n2.挖土深底:1米以内\r\n3.基础结构尺寸：1*1*2m","","20.48",17.63,4.91,null,7.23,3.74,1.75]
[null,"B4-0782","人工挖沟槽一般土","10","0.205",640.81,441.42,null,null,135.87,63.52]
[null,"B4-0788","小型机械挖沟槽一般土","10","1.843",124.59,5.49,null,80.33,26.42,12.35]
["2","040101002001","挖沟槽土方\r\n1.尺寸：0.6m宽，1.0米深","","90.00",17.62,{"v":4.9,"d":"4.90"},null,7.23,3.74,1.75]
[null,"B4-0782","人工挖沟槽一般土","10","0.900",640.81,441.42,null,null,135.87,63.52]
[null,"B4-0788","小型机械挖沟槽一般土","10","8.100",124.59,5.49,null,80.33,26.42,12.35]
["3","040103001001","回填砂\r\n1.填方材料品种:中粗砂\r\n2.部位:电缆沟\r\n3.深度：0.3m","","27.00",234.92,5.67,221.41,3.64,2.86,1.34]
[null,"B4-0787","人工回填沟槽杂砂石","10","0.270",2932.65,485.73,2214.15,9.21,152.34,71.22]
[null,"B4-0792","机械回填沟槽杂砂石","10","2.430",2284.56,9.04,2214.15,39.46,14.93,6.98]
["4","040103001002","回填方\r\n1.填方来源:原土回填\r\n2.部位:电缆沟、路灯基础","","75.48",18.93,7.98,null,5.05,4.02,1.88]
["工程量清单综合单价分析表"]
[]
["工程名称:北海市向海大道南珠立交桥匝道路灯恢复工程",{"$nulls":8},"第2页 共5页"]
["序号","项目编码","项目名称及项目特征描述","单位","工程量","综合单价\n(元)","综合单价"]
[{"$nulls":6},"人工费","材料费","机械费","管理费","利润","其中：\n暂估价"]
[null,"B4-0786","人工回填沟槽土方","10","7.548",122.96,70.77,null,13.93,26.07,12.19]
[null,"B4-0791","机械回填沟槽土方","10","7.548",{"v":66.3,"d":"66.30"},9.04,null,36.63,14.06,6.57]
["5","040103002001","余方弃置\r\n1.废弃料品种:沟槽土方\r\n2.运距:综合考虑","","35.00",49.28,0.41,null,43.88,{"v":3.2,"d":"3.20"},1.79]
[null,"C1-0118","装载机装土 斗容量(1内)","1000","0.03500",5391.37,411.84,null,4433.46,350.32,195.75]
[null,"C1-0123换","自卸汽车运土方(运距1km内) 4.5t(实际运距:5km)","1000","0.08798",17462.15,null,null,15693.49,1134.64,634.02]
["6","030412007001","金属单臂灯灯杆 H=12m 180W\r\n1.灯架形式及臂长:12米单臂路灯\r\n2.光源规格:LED-180W\r\n3.臂长：3m\r\n4.附件配置:含灯具、光源、恒流器、保护装置等全套光源附件","套","3",3876.45,105.93,3617.62,72.36,54.88,25.66]
[null,"B4-1927","一般路灯安装 单臂悬挑灯安装 臂长3m以上","10套","0.3",38764.32,1059.27,36176.18,723.56,548.76,256.55]
["7","030412007002","三火泛光灯杆 H=12m  3*180W\r\n1.灯架形式及臂长:12米三火泛光路灯\r\n2.光源规格:LED-180W \r\n3.附件配置:含灯具、光源、恒流器、保护装置等全套光源附件","套","1",4686.37,72.47,4476.12,72.36,44.58,20.84]
[null,"B4-1925","一般路灯安装 单臂悬挑灯安装 臂长1.5m以下","10套","0.1",46863.61,{"v":724.7,"d":"724.70"},44761.18,723.56,445.77,{"v":208.4,"d":"208.40"}]
["8","桂030413011001","路灯基础 1000*1000*2000","座","4",1360.66,223.19,923.33,78.07,92.72,43.35]
["工程量清单综合单价分析表"]
[]
["工程名称:北海市向海大道南珠立交桥匝道路灯恢复工程",{"$nulls":8},"第3页 共5页"]
["序号","项目编码","项目名称及项目特征描述","单位","工程量","综合单价\n(元)","综合单价"]
[{"$nulls":6},"人工费","材料费","机械费","管理费","利润","其中：\n暂估价"]
[null,null,"1.混凝土种类:C20混凝土基础\r\n2.C15混凝土保护（500*500*90）\r\n3.含钢筋、接地线、接地体及电缆保护\r\n管等"]
[null,"B4-2063换","现浇基础 C20混凝土基础[砾石GD40中砂水泥32.5 C20]","","8.00",618.18,{"v":103,"d":"103.00"},{"v":413,"d":"413.00"},38.34,{"v":43.5,"d":"43.50"},20.34]
[null,"B4-2065","现浇基础 钢筋制作安装φ10以上","t","0.095",5234.33,723.96,{"v":4098.2,"d":"4098.20"},58.66,240.89,112.62]
["9","030408001001","铜芯电力电缆YJV-1KV-4*16mm2\r\n1.路灯电缆","m","150.00",65.16,3.26,60.21,0.15,1.05,0.49]
[null,"B4-0993","铜芯电力电缆普通敷设 (截面16m以下)","100m","1.5000",6516.61,326.42,6020.83,{"v":15.1,"d":"15.10"},105.12,49.14]
["10","030408003001","电缆保护管\r\n1.配置形式:埋地敷设\r\n2.路灯预埋1根φ75*3.0mm套管","m","150.00",{"v":26.6,"d":"26.60"},5.68,16.58,1.22,2.13,0.99]
[null,"B4-0816","塑料管埋地敷设公称直径(100mm以内)","100m","1.5000",2659.64,568.13,1657.26,122.36,212.53,99.36]
["11","桂030414019001","路灯照度测试","区域","4.000",{"v":34.4,"d":"34.40"},21.45,null,2.25,7.29,3.41]
[null,"B4-2148","照度测试道路宽25m以下","10区域","0.4000",{"v":344,"d":"344.00"},{"v":214.5,"d":"214.50"},null,22.46,72.94,{"v":34.1,"d":"34.10"}]
[null,null,"东北角匝道"]
["12","030412007003","在现有灯杆安装射灯\r\n1.每盏安装2盏210W射灯","套","5",2070.97,158.89,1682.73,108.54,82.32,38.49]
[null,"B4-1927换","一般路灯安装 单臂悬挑灯安装 臂长3m以上","10套","0.5",1303.17,529.64,9.09,361.78,274.38,128.28]
[null,"B4-1927","一般路灯安装 单臂悬挑灯安装 臂长3m以上","10套","0.5",2606.32,1059.27,18.18,723.56,548.76,256.55]
["工程量清单综合单价分析表"]
[]
["工程名称:北海市向海大道南珠立交桥匝道路灯恢复工程",{"$nulls":8},"第4页 共5页"]
["序号","项目编码","项目名称及项目特征描述","单位","工程量","综合单价\n(元)","综合单价"]
[{"$nulls":6},"人工费","材料费","机械费","管理费","利润","其中：\n暂估价"]
[null,"B-","210W射灯","盏","10.000",{"v":840,"d":"840.00"},null,{"v":840,"d":"840.00"}]
[null,null,"西北角匝道"]
["13","040101002002","挖沟槽土方\r\n1.尺寸：0.6m宽，1.0米深","","300.00",17.62,{"v":4.9,"d":"4.90"},null,7.23,3.74,1.75]
[null,"B4-0782","人工挖沟槽一般土","10","3.000",640.81,441.42,null,null,135.87,63.52]
[null,"B4-0788","小型机械挖沟槽一般土","10","27.000",124.59,5.49,null,80.33,26.42,12.35]
["14","040103001003","回填砂\r\n1.填方材料品种:中粗砂\r\n2.部位:电缆沟\r\n3.深度：0.3m","","90.00",234.92,5.67,221.41,3.64,2.86,1.34]
[null,"B4-0787","人工回填沟槽杂砂石","10","0.900",2932.65,485.73,2214.15,9.21,152.34,71.22]
[null,"B4-0792","机械回填沟槽杂砂石","10","8.100",2284.56,9.04,2214.15,39.46,14.93,6.98]
["15","040103001004","回填方\r\n1.填方来源:原土回填\r\n2.部位:电缆沟、路灯基础","","210.00",18.93,7.98,null,5.05,4.02,1.88]
[null,"B4-0786","人工回填沟槽土方","10","21.000",122.96,70.77,null,13.93,26.07,12.19]
[null,"B4-0791","机械回填沟槽土方","10","21.000",{"v":66.3,"d":"66.30"},9.04,null,36.63,14.06,6.57]
["16","040103002002","余方弃置\r\n1.废弃料品种:沟槽土方\r\n2.运距:综合考虑","","90.00",{"v":22.8,"d":"22.80"},0.41,null,20.08,1.48,0.83]
[null,"C1-0118","装载机装土 斗容量(1内)","1000","0.09000",5391.37,411.84,null,4433.46,350.32,195.75]
["工程量清单综合单价分析表"]
[]
["工程名称:北海市向海大道南珠立交桥匝道路灯恢复工程",{"$nulls":8},"第5页 共5页"]
["序号","项目编码","项目名称及项目特征描述","单位","工程量","综合单价\n(元)","综合单价"]
[{"$nulls":6},"人工费","材料费","机械费","管理费","利润","其中：\n暂估价"]
[null,"C1-0123换","自卸汽车运土方(运距1km内) 4.5t(实际运距:5km)","1000","0.08798",17817.77,null,null,16013.09,1157.75,646.93]
["17","030412007004","金属单臂灯灯杆 H=8m 180W\r\n1.灯架形式及臂长:8米单臂路灯\r\n2.光源规格:LED-180W\r\n3.臂长：2m\r\n4.附件配置:含灯具、光源、恒流器、保护装置等全套光源附件","套","19",2455.61,85.91,2225.84,72.36,48.72,22.78]
[null,"B4-1926","一般路灯安装 单臂悬挑灯安装 臂长3m以下","10套","1.9",24555.96,859.12,22258.38,723.56,487.15,227.75]
["18","030408001002","铜芯电力电缆YJV-1KV-5*16mm2\r\n1.路灯电缆","m","500.00",86.66,4.24,80.21,{"v":0.2,"d":"0.20"},1.37,0.64]
[null,"B4-0993换","铜芯电力电缆普通敷设 (截面16m以下)(五芯电力电缆敷设及电缆)","100m","5.0000",8665.01,424.34,{"v":8020.5,"d":"8020.50"},19.63,136.65,63.89]
["19","030408003002","电缆保护管\r\n1.配置形式:埋地敷设\r\n2.路灯预埋1根φ75*3.0mm套管","m","500.00",{"v":26.6,"d":"26.60"},5.68,16.58,1.22,2.13,0.99]
[null,"B4-0816","塑料管埋地敷设公称直径(100mm以内)","100m","5.0000",2659.64,568.13,1657.26,122.36,212.53,99.36]
["20","桂030414019002","路灯照度测试","区域","19.000",{"v":34.4,"d":"34.40"},21.45,null,2.25,7.29,3.41]
[null,"B4-2148","照度测试道路宽25m以下","10区域","1.9000",{"v":344,"d":"344.00"},{"v":214.5,"d":"214.50"},null,22.46,72.94,{"v":34.1,"d":"34.10"}]
[null,null,"单价措施项目"]
[{"$nulls":11}," "]

{"sheet":"表-11总价措施项目清单与计价表","index":6,"n_rows":37,"n_cols":7,"rows_kept":37,"merged":[[0,0,0,6],[1,0,1,6],[2,0,2,4],[2,5,2,6],[4,2,4,4],[5,3,7,3],[36,0,36,6]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
[]
["工程名称:北海市向海大道南珠立交桥匝道路灯恢复工程",{"$nulls":4},"第1页 共1页"]
["序\n号","项目编码","项目名称","计算基础","费率(%)\n或标准","金额(元)","备注"]
[null,"一","给排水、燃气、电气、通风空调、消防、建筑智能、通信、自控仪表工程(营改增)一般计税法",null,null,4543.37]
["1","桂031401001001","安全文明施工费","∑分部分项及单价措施费定额(人工费+机械费)\n(15508.44+11664.83+0.00+0.00=27173.27)",12.12,{"v":3293.4,"d":"3293.40"}]
["2","桂031401002001","检验试验配合费","∑分部分项及单价措施费定额(人工费+机械费)\n(15508.44+11664.83+0.00+0.00=27173.27)",0.51,138.58]
["3","桂031401003001","雨季施工增加费","∑分部分项及单价措施费定额(人工费+机械费)\n(15508.44+11664.83+0.00+0.00=27173.27)",4.09,1111.39]
[null,null,"合   计",null,null,4543.37]
{"$rows_empty":26}
[{"$nulls":6}," "]
["注：以项计算的总价措施，无“计算基础”和“费率”的数值，可只填“金额”数值，但应在备注栏说明施工方案出处或计算方法。"]

{"sheet":"表-12其他项目清单与计价汇总表","index":7,"n_rows":39,"n_cols":4,"rows_kept":39,"merged":[[0,0,0,3],[1,0,1,3],[2,0,2,2],[38,0,38,3]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表"]
[]
["工程名称:北海市向海大道南珠立交桥匝道路灯恢复工程",null,null,"第1页 共1页"]
["序号","项目名称","金额(元)","备注"]
["一","市政综合工程(营改增)一般计税法"]
["二","给排水、燃气、电气、通风空调、消防、建筑智能、通信、自控仪表工程(营改增)一般计税法"]
[null,"合    计"]
{"$rows_empty":30}
[{"$nulls":3}," "]
["注：材料暂估单价进入清单项目综合单价，此处不汇总。"]

{"sheet":"表-14税前项目清单与计价表","index":8,"n_rows":40,"n_cols":7,"rows_kept":40,"merged":[[0,0,0,6],[1,0,1,6],[2,0,2,3],[2,4,2,6],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,3,6],[39,0,39,6]],"flags":["formulas_cached_only"]}
["税前项目清单与计价表"]
[]
["工程名称:北海市向海大道南珠立交桥匝道路灯恢复工程",{"$nulls":3},"第1页 共1页"]
["序号","项目编号","项目名称及项目特征描述","计量\n单位","工程量","金额(元)"]
[{"$nulls":5},"单价","总价"]
{"$rows_empty":33}
[{"$nulls":6}," "]
["注：税前项目包含除增值税以外的所有费用。"]

{"sheet":"表-15规费、增值税计价表","index":9,"n_rows":31,"n_cols":7,"rows_kept":31,"merged":[[0,0,0,6],[1,0,1,6],[2,0,2,4],[2,5,2,6],[3,2,3,4],[4,1,4,4],[5,2,5,4],[6,2,11,4],[12,2,13,4],[14,2,14,4],[15,1,15,4],[16,2,16,4],[17,2,22,4],[23,2,24,4],[25,2,25,4],[26,2,26,4],[27,2,27,4],[28,2,28,4],[29,2,29,4],[30,2,30,4]],"flags":["formulas_cached_only"]}
["规费、增值税计价表"]
[]
["工程名称：北海市向海大道南珠立交桥匝道路灯恢复工程",{"$nulls":4},"第 1 页 共 1 页"]
["序号","项目名称","计算基础",null,null,"计算费率\n\r(%)","金额(元)"]
["一","市政综合工程(营改增)一般计税法"]
["1","规费","1.1 + 1.2 + 1.3"]
["1.1","社会保险费","Σ(分部分项人工费+单价措施人工费)\n\r(0.00+0.00=0.00)",null,null,29.35]
["1.1.1","养老保险费","Σ(分部分项人工费+单价措施人工费)\n\r(0.00+0.00=0.00)",null,null,17.22]
["1.1.2","失业保险费","Σ(分部分项人工费+单价措施人工费)\n\r(0.00+0.00=0.00)",null,null,0.34]
["1.1.3","医疗保险费","Σ(分部分项人工费+单价措施人工费)\n\r(0.00+0.00=0.00)",null,null,10.25]
["1.1.4","生育保险费","Σ(分部分项人工费+单价措施人工费)\n\r(0.00+0.00=0.00)",null,null,0.64]
["1.1.5","工伤保险费","Σ(分部分项人工费+单价措施人工费)\n\r(0.00+0.00=0.00)",null,null,{"v":0.9,"d":"0.90"}]
["1.2","住房公积金","Σ(分部分项人工费+单价措施人工费)\n\r(0.00+0.00=0.00)",null,null,1.85]
["1.3","工程排污费","Σ(分部分项人工费+单价措施人工费)\n\r(0.00+0.00=0.00)",null,null,{"v":0.4,"d":"0.40"}]
["2","增值税","Σ(分部分项工程和单价措施项目费+总价措施项目费+其他项目费+税前项目费+规费)\n\r(0.00+0.00+0.00+0.00+0.00=0.00)",null,null,{"v":9,"d":"9.00"}]
["二","给排水、燃气、电气、通风空调、消防、建筑智能、通信、自控仪表工程(营改增)一般计税法",{"$nulls":4},23197.53]
["1","规费","1.1 + 1.2 + 1.3",{"$nulls":3},4900.67]
["1.1","社会保险费","Σ(分部分项人工费+单价措施人工费)\n\r(15508.44+0.00=15508.44)",null,null,29.35,4551.73]
["1.1.1","养老保险费","Σ(分部分项人工费+单价措施人工费)\n\r(15508.44+0.00=15508.44)",null,null,17.22,2670.55]
["1.1.2","失业保险费","Σ(分部分项人工费+单价措施人工费)\n\r(15508.44+0.00=15508.44)",null,null,0.34,52.73]
["1.1.3","医疗保险费","Σ(分部分项人工费+单价措施人工费)\n\r(15508.44+0.00=15508.44)",null,null,10.25,1589.62]
["1.1.4","生育保险费","Σ(分部分项人工费+单价措施人工费)\n\r(15508.44+0.00=15508.44)",null,null,0.64,99.25]
["1.1.5","工伤保险费","Σ(分部分项人工费+单价措施人工费)\n\r(15508.44+0.00=15508.44)",null,null,{"v":0.9,"d":"0.90"},139.58]
["1.2","住房公积金","Σ(分部分项人工费+单价措施人工费)\n\r(15508.44+0.00=15508.44)",null,null,1.85,286.91]
["1.3","工程排污费","Σ(分部分项人工费+单价措施人工费)\n\r(15508.44+0.00=15508.44)",null,null,{"v":0.4,"d":"0.40"},62.03]
["2","增值税","Σ(分部分项工程和单价措施项目费+总价措施项目费+其他项目费+税前项目费+规费)\n\r(193854.44+4543.37+0.00+0.00+4900.67=203298.48)",null,null,{"v":9,"d":"9.00"},18296.86]
[null,null,"合    计",{"$nulls":3},23197.53]
[]
[]
[]
[{"$nulls":6}," "]

{"sheet":"主要材料及价格表(投标)","index":10,"n_rows":38,"n_cols":6,"rows_kept":38,"merged":[[0,0,0,5],[1,0,1,5],[2,0,2,3],[2,4,2,5]],"flags":["formulas_cached_only"]}
["主要材料及价格表"]
[]
["工程名称:北海市向海大道南珠立交桥匝道路灯恢复工程",{"$nulls":3},"第1页 共1页"]
["序号","材料编码","项目名称及规格、型号等特殊要求","单位","数量","单价(元)"]
["1","000501000","安装人工","元",11895.193,{"v":1.3,"d":"1.30"}]
["2","000701000","市政人工","元",{"v":36,"d":"36.000"},1.43]
["3","001301001","机械台班人工","元",1821.194,{"v":1.5,"d":"1.50"}]
["4","015303002","封铅 含铅 65% 含锡 35 %","kg",4.896,10.15]
["5","140301004","国V汽油 92#","kg",79.819,9.05]
["6","140304001","轻柴油 0#","kg",441.511,7.71]
["7","290624006","硬塑料管接头D100","个",{"v":104,"d":"104.000"},3.29]
["8","290631007","电缆吊挂 3×50","套",{"v":56.88,"d":"56.880"},2.56]
["9","341103001","电","kW·h",307.892,0.74]
["10","370905008","钢垫板 2.5～5mm","kg",{"v":15.25,"d":"15.250"},3.11]
["11","CB-","210W射灯 材料费","盏",{"v":10,"d":"10.000"},{"v":840,"d":"840.00"}]
["12","802101021_2","砾石 GD40 中砂水泥 32.5 C20","",{"v":8.4,"d":"8.400"},377.67]
["13","040301005","砂","",{"v":138.06,"d":"138.060"},187.64]
["14","172500000","电缆套管 CPVC75 δ=3.0mm","m",{"v":689,"d":"689.000"},{"v":15.1,"d":"15.10"}]
["15","253301001_1","三火泛光灯 H=12m 3×180W LED灯","套",{"v":1.01,"d":"1.010"},{"v":4430,"d":"4430.00"}]
["16","253301001_2","金属单臂灯灯杆 H=12m 180W","套",{"v":3.03,"d":"3.030"},{"v":3580,"d":"3580.00"}]
["17","253301001_6","金属单臂灯灯杆 H=8m 180W","套",{"v":19.19,"d":"19.190"},{"v":2202,"d":"2202.00"}]
["18","Z010902002","圆钢HPB300 Φ10以上(综合)","t",0.097,{"v":4005,"d":"4005.00"}]
["19","Z281100000_1","铜芯电力电缆YJV-1KV-4*16mm2","m",{"v":151.5,"d":"151.500"},59.25]
["20","Z281100000_2","铜芯电力电缆YJV-1KV-5*16mm2","m",{"v":505,"d":"505.000"},78.94]
{"$rows_empty":13}
[{"$nulls":5}," "]