{"text_format":"3","workbook":"xls","n_sheets":9,"sheets":["1.1 扉-1 扉页","3.1 表-08 分部分项工程和单价措施项目清单与计价表","3.2 表-11 总价措施项目清单与计价表","3.3 表-12 其他项目清单与计价汇总表","3.4 表-13 规费、税金项目计价表","4.1 表-08 分部分项工程和单价措施项目清单与计价表","4.2 表-11 总价措施项目清单与计价表","4.3 表-12 其他项目清单与计价汇总表","4.4 表-13 规费、税金项目计价表"],"not_rendered":{"external_links":1,"defined_names":8},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1.1 扉-1 扉页","index":0,"n_rows":20,"n_cols":8,"rows_kept":20,"merged":[[1,2,2,6],[1,7,2,7],[4,0,4,9],[7,1,7,2],[7,6,7,8],[8,6,8,8],[10,1,11,2],[10,3,11,3],[10,5,11,5],[11,6,11,8],[12,6,12,8],[15,1,15,2],[15,6,15,8],[16,6,16,8],[19,1,19,2],[19,6,19,8]],"flags":["formulas_cached_only"]}
[]
[null,null,"中国移动江苏公司泰州分公司自留站点光伏发电工程",{"$nulls":4},"工程"]
[]
[]
["招标工程量清单"]
[]
[]
[null,"招  标  人：",{"$nulls":3},"造价咨询人："]
[{"$nulls":3},"（单位盖章）",null,null,"（单位资质专用章）"]
[]
[null,"法定代表人\n或其授权人：",{"$nulls":3},"法定代表人\n或其授权人："]
[]
[{"$nulls":3},"（签字或盖章）",null,null,"（签字或盖章）"]
[]
[]
[null,"编  制  人：",{"$nulls":3},"复  核  人："]
[{"$nulls":3},"（造价人员签字盖专用章）",null,null,"（造价工程师签字盖专用章）"]
[]
[]
[null,"编 制 时 间：",null,"2025年08月19日",null,"复 核 时 间：","2025年08月19日"]

{"sheet":"3.1 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":32,"n_cols":9,"rows_kept":32,"merged":[[0,0,0,8],[1,0,1,3],[1,4,1,7],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,2,8],[3,6,4,6],[3,7,4,7],[5,2,5,3],[23,2,23,3],[24,2,24,3],[26,2,26,3],[27,2,27,3],[29,2,29,3],[30,0,30,6]],"flags":["formulas_cached_only"]}
["分部分项工程和单价措施项目清单与计价表",null,null,"","","","","",""]
["工程名称：中国移动江苏公司泰州分公司自留站点光伏发电工程-安装",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）","",""]
[{"$nulls":3},"","","","综合单价","合价","其中"]
[{"$nulls":3},"","","","","","暂估价"]
[null,null," 光伏发电部分","","","","","",""]
["1","030405002001","太阳能电池","1、名称：光伏组件\n2、规格：720Wp,单晶硅组件\n3、安装方式：安装于屋面斜支架上\n4、其他详见图纸、满足技术标准及招标要求","块",480,"","",""]
["2","03B001","光伏板插接件","1、名称：光伏板插接件\n2、规格：MC4\n3、其他详见图纸、满足技术标准及招标要求","对",1440,"","",""]
["3","03B002","光伏板配套导水槽","1、名称：光伏板配套导水排泥夹\n2、其他详见图纸、满足技术标准及招标要求","套",1920,"","",""]
["4","031101006002","变换器","1、名称：适配器\n2、型号：AX650\n3、其他详见图纸、满足技术标准及招标要求","台",480,"","",""]
["5","030404017001","配电箱","1、名称：智能型光伏汇流箱\n2、型号：CPM-8\n3、规格：8回路\n4、其他详见图纸、满足技术标准及招标要求","台",60,"","",""]
["6","030408001001","电力电缆","1、名称：铜芯电缆\n2、规格：PV1-F-1×35\n3、敷设方式、部位：穿管、桥架敷设","m",2700,"","",""]
["7","030408001005","电力电缆","1、名称：铜芯电缆\n2、规格：PV1-F-1×4\n3、敷设方式、部位：穿管、桥架敷设","m",10627.2,"","",""]
["8","030408006001","电力电缆头","1、名称：电缆终端头\n2、规格：35mm2","个",360,"","",""]
["9","030411001001","配管","1、名称：波纹软管\n2、规格：φ50\n3、配置形式：明配\n4、其他详见图纸、满足技术标准及招标要求","m",1200,"","",""]
["10","030409002001","接地母线","1、名称：扁钢\n2、规格：-40×4\n3、其他详见图纸、满足技术标准及招标要求","m",1800,"","",""]
["11","030409001001","接地极","1、名称：接地极\n2、材质：角钢\n3、规格：50*5角钢,L=2500mm\n4、土质：普通土\n5、其他详见图纸、满足技术标准及招标要求","根(块)",120,"","",""]
["12","030411004002","配线","1、名称：接地铜绞线\n2、规格：BVR-1×16mm2\n3、其他详见图纸、满足技术标准及招标要求","m",1200,"","",""]
["13","030411004001","配线","1、名称：接地铜绞线\n2、规格：BVR-1×6mm2\n3、其他详见图纸、满足技术标准及招标要求","m",1200,"","",""]
["14","030411004003","配线","1、名称：接地铜绞线\n2、规格：BVR-1×4mm2\n3、其他详见图纸、满足技术标准及招标要求","m",1200,"","",""]
["15","030411003003","桥架","1、名称：铝合金槽盒\n2、规格：100*100\n3、类型：带盖板，配套支撑架\n4、其他详见图纸、满足技术标准及招标要求","m",600,"","",""]
["16","030414011001","接地装置","1、名称：系统调试\n2、类别：接地网\n3、其他详见图纸、满足技术标准及招标要求","系统",60,"","",""]
["17","030414002001","送配电装置系统","1、名称：光伏整套系统调试\n2、类型：1kV以下交流供电 (综合)\n3、其他详见图纸、满足技术标准及招标要求","项",60,"","",""]
[null,null,"分部小计","","","","","",""]
[null,null," 消防部分","","","","","",""]
["18","030901013001","灭火器","1、形式：消防箱\n2、规格、型号：干粉灭火器含 2MF/ABC4\n3、其他详见图纸、满足技术标准及招标要求","组",60,"","",""]
[null,null,"分部小计","","","","","",""]
[null,null,"分部分项合计","","","","","",""]
["1","031301017001","脚手架搭拆","","项",1,"","",""]
[null,null,"单价措施合计","","","","","",""]
["合    计",null,null,"","","","","",""]
[{"$nulls":3},"","","","","",""]

{"sheet":"3.2 表-11 总价措施项目清单与计价表","index":2,"n_rows":21,"n_cols":9,"rows_kept":21,"merged":[[0,0,0,8],[1,0,1,4],[1,5,1,7],[20,0,20,2],[20,5,20,8]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表",null,null,"","","","","",""]
["工程名称：中国移动江苏公司泰州分公司自留站点光伏发电工程-安装",null,null,"","","","","",""]
["序号","项目编码","项目名称","计算基础","费率（%）","金额（元）","调整\n费率（%）","调整后\n金额（元）","备注"]
["1","031302001001","安全文明施工费","","","","","",""]
["1.1",null,"基本费","分部分项合计+单价措施项目合计-除税工程设备费",1.5,"","","",""]
["1.2",null,"增加费","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["1.3",null,"扬尘污染防治增加费","分部分项合计+单价措施项目合计-除税工程设备费",0.21,"","","",""]
["2","031302002001","夜间施工增加","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["3","031302003001","非夜间施工增加","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["4","031302004001","二次搬运","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["5","031302005001","冬雨季施工增加","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["6","031302006001","已完工程及设备保护","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["7","031302008001","临时设施","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["8","031302009001","赶工措施","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["9","031302010001","工程按质论价","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["10","031302011001","住宅分户验收","分部分项合计+单价措施项目合计-除税工程设备费","","","","","在计取住宅分户验收时，大型土石方工程、桩基工程和地下室部分不计入计费基础"]
["11","031302012001","建筑工人实名制费用","分部分项合计+单价措施项目合计-除税工程设备费","","","","","建筑工人实名制设备由建筑工人工资专用账户开户银行提供的，建筑工人实名制费用按表中费率乘以0.5系数计取"]
["12","031302090001","地上、地下设施、建筑物的临时保护设施","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["13","031302091001","特殊条件下施工增加费","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["14","031302015001","智慧工地费用","分部分项合计+单价措施项目合计-除税工程设备费","","","","","现场安全隐患排查、人员信息动态管理、扬尘管控视频监控、高处作业防护预警、危大工程监测预警和集成平台等设备、软件和管理费用。"]
["编制人（造价人员）：",{"$nulls":4},"复核人（造价工程师）："]

{"sheet":"3.3 表-12 其他项目清单与计价汇总表","index":3,"n_rows":11,"n_cols":5,"rows_kept":11,"merged":[[0,0,0,4],[1,0,1,4],[9,0,9,1]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表",null,"","",""]
["工程名称：中国移动江苏公司泰州分公司自留站点光伏发电工程-安装"]
["序号","项目名称","金额(元)","结算金额(元)","备注"]
["1","暂列金额","","",""]
["2","暂估价","","",""]
["2.1","材料暂估价","","",""]
["2.2","专业工程暂估价","","",""]
["3","计日工","","",""]
["4","总承包服务费","","",""]
["合  计",null,"","",""]
[null,null,"","",""]

{"sheet":"3.4 表-13 规费、税金项目计价表","index":4,"n_rows":10,"n_cols":6,"rows_kept":10,"merged":[[0,0,0,5],[1,0,1,2],[1,3,1,4],[8,0,8,4],[9,0,9,2],[9,3,9,5]],"flags":["formulas_cached_only"]}
["规费、税金项目计价表",null,"","","",""]
["工程名称：中国移动江苏公司泰州分公司自留站点光伏发电工程-安装",null,"","","",""]
["序号","项目名称","计算基础","计算基数(元)","计算费率(％)","金额(元)"]
["1","规费","环境保护税+社会保险费+住房公积金","",100,""]
["1.1","社会保险费","分部分项工程费+措施项目费+其他项目费-除税工程设备费","",2.4,""]
["1.2","住房公积金","分部分项工程费+措施项目费+其他项目费-除税工程设备费","",0.42,""]
["1.3","环境保护税","分部分项工程费+措施项目费+其他项目费-除税工程设备费","","",""]
["2","税金","分部分项工程费+措施项目费+其他项目费+规费-甲供材料费_含设备/1.01","",9,""]
["合  计",null,"","","",""]
["编制人（造价人员）：",null,"","复核人（造价工程师）："]

{"sheet":"4.1 表-08 分部分项工程和单价措施项目清单与计价表","index":5,"n_rows":17,"n_cols":9,"rows_kept":17,"merged":[[0,0,0,8],[1,0,1,7],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,2,8],[3,6,4,6],[3,7,4,7],[5,2,5,3],[8,2,8,3],[9,2,9,3],[13,2,13,3],[14,2,14,3],[15,0,15,6]],"flags":["formulas_cached_only"]}
["分部分项工程和单价措施项目清单与计价表",null,null,"","","","","",""]
["工程名称：中国移动江苏公司泰州分公司自留站点光伏发电工程-土建",{"$nulls":7},""]
["序号","项目编码","项目名称","项目特征描述","计量\n单位","工程量","金额（元）","",""]
[{"$nulls":3},"","","","综合单价","合价","其中"]
[{"$nulls":3},"","","","","","暂估价"]
[null,null,"0105 混凝土及钢筋混凝土工程","","","","","",""]
["1","010501003001","独立基础","1、C25预制素混凝土支墩\n2、直径400mm，高400mm\n3、安装部位：屋面","m3",27.13,"","",""]
["2","010516002001","预埋铁件","1、支墩预埋M12U型锚栓","t",0.288,"","",""]
[null,null,"分部小计","","","","","",""]
[null,null,"0106 金属结构工程","","","","","",""]
["3","010606012001","钢支架","1、钢材品种、规格：Q235B，U41×52×2.5mm,Q235B,镀锌镁铝\n2、光伏支架柱\n3、安装部位：屋面，屋面高度3~6M","t",1.845,"","",""]
["4","010606012002","钢支架","1、钢材品种、规格：U型41×52×2.5mm,Q235B,镀锌镁铝\n2、光伏支架梁\n3、安装部位：屋面，屋面高度3~6M","t",5.709,"","",""]
["5","010606012003","钢支架","1、钢材品种、规格：U型41×41×2.0mm,Q235B,镀锌镁铝\n2、光伏支架\n3、安装部位：屋面，屋面高度3~6M","t",4.129,"","",""]
[null,null,"分部小计","","","","","",""]
[null,null,"分部分项合计","","","","","",""]
["合    计",null,null,"","","","","",""]
[{"$nulls":3},"","","","","",""]

{"sheet":"4.2 表-11 总价措施项目清单与计价表","index":6,"n_rows":21,"n_cols":9,"rows_kept":21,"merged":[[0,0,0,8],[1,0,1,4],[1,5,1,7],[20,0,20,2],[20,6,20,8]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表",null,null,"","","","","",""]
["工程名称：中国移动江苏公司泰州分公司自留站点光伏发电工程-土建",null,null,"","","","","",""]
["序号","项目编码","项目名称","计算基础","费率（%）","金额（元）","调整\n费率（%）","调整后\n金额（元）","备注"]
["1","011707001001","安全文明施工费","","","","","",""]
["1.1",null,"基本费","分部分项合计+单价措施项目合计-除税工程设备费",1.6,"","","",""]
["1.2",null,"增加费","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["1.3",null,"扬尘污染防治增加费","分部分项合计+单价措施项目合计-除税工程设备费",0.1,"","","",""]
["2","011707002001","夜间施工","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["3","011707003001","非夜间施工照明","分部分项合计+单价措施项目合计-除税工程设备费","","","","","在计取非夜间施工照明费时，建筑工程、仿古工程、修缮土建部分仅地下室（地宫）部分可计取；单独装饰、安装工程、园林绿化工程、修缮安装部分仅特殊施工部位内施工项目可计取"]
["4","011707004001","二次搬运","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["5","011707005001","冬雨季施工","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["6","011707006001","地上、地下设施、建筑物的临时保护设施","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["7","011707007001","已完工程及设备保护","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["8","011707008001","临时设施","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["9","011707009001","赶工措施","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["10","011707010001","工程按质论价","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["11","011707011001","住宅分户验收","分部分项合计+单价措施项目合计-除税工程设备费","","","","","在计取住宅分户验收时，大型土石方工程、桩基工程和地下室部分不计入计费基础"]
["12","011707012001","建筑工人实名制费用","分部分项合计+单价措施项目合计-除税工程设备费","","","","","建筑工人实名制设备由建筑工人工资专用账户开户银行提供的，建筑工人实名制费用按表中费率乘以0.5系数计取"]
["13","011707091001","特殊条件下施工增加费","分部分项合计+单价措施项目合计-除税工程设备费","","","","",""]
["14","011707015001","智慧工地费用","分部分项合计+单价措施项目合计-除税工程设备费","","","","","现场安全隐患排查、人员信息动态管理、扬尘管控视频监控、高处作业防护预警、危大工程监测预警和集成平台等设备、软件和管理费用。"]
["编制人（造价人员）：",{"$nulls":4},"复核人（造价工程师）：","","",""]

{"sheet":"4.3 表-12 其他项目清单与计价汇总表","index":7,"n_rows":11,"n_cols":5,"rows_kept":11,"merged":[[0,0,0,4],[1,0,1,4],[9,0,9,1]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表",null,"","",""]
["工程名称：中国移动江苏公司泰州分公司自留站点光伏发电工程-土建"]
["序号","项目名称","金额(元)","结算金额(元)","备注"]
["1","暂列金额","","",""]
["2","暂估价","","",""]
["2.1","材料暂估价","","",""]
["2.2","专业工程暂估价","","",""]
["3","计日工","","",""]
["4","总承包服务费","","",""]
["合  计",null,"","",""]
[null,null,"","",""]

{"sheet":"4.4 表-13 规费、税金项目计价表","index":8,"n_rows":10,"n_cols":6,"rows_kept":10,"merged":[[0,0,0,5],[1,0,1,2],[1,3,1,4],[8,0,8,4],[9,0,9,2],[9,4,9,5]],"flags":["formulas_cached_only"]}
["规费、税金项目计价表",null,"","","",""]
["工程名称：中国移动江苏公司泰州分公司自留站点光伏发电工程-土建",null,"","","",""]
["序号","项目名称","计算基础","计算基数(元)","计算费率(％)","金额(元)"]
["1","规费","环境保护税+社会保险费+住房公积金","",100,""]
["1.1","社会保险费","分部分项工程费+措施项目费+其他项目费-除税工程设备费","",3.2,""]
["1.2","住房公积金","分部分项工程费+措施项目费+其他项目费-除税工程设备费","",0.53,""]
["1.3","环境保护税","分部分项工程费+措施项目费+其他项目费-除税工程设备费","","",""]
["2","税金","分部分项工程费+措施项目费+其他项目费+规费-除税甲供材料和甲供设备费/1.01","",9,""]
["合  计",null,"","","",""]
["编制人（造价人员）：",null,"","复核人（造价工程师）：","",""]