{"text_format":"3","workbook":"xlsx","n_sheets":7,"sheets":["表10_2_2-12 招标控制价费用表","1_表10_2_2-13 【不含单列】单位(专业)工程招","1_表10_2_2-16 分部分项工程清单与计价表","1_表10_2_2-16 施工技术措施项目清单与计价表","1_表10_2_2-20 施工组织(总价)措施项目清单与","1_表10_2_2-29 主要工日一览表","1_表10_2_2-31 主要材料和工程设备一览表"],"read":"whole","date_system":"1900"}

{"sheet":"表10_2_2-12 招标控制价费用表","index":0,"n_rows":33,"n_cols":8,"rows_kept":33,"merged":[[0,0,0,1],[1,0,1,7],[2,0,2,2],[2,5,2,7],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,6],[3,7,4,7],[32,0,32,1],[34,0,34,7]]}
["【表10.2.2-12】"]
["招标控制价费用表"]
["工程名称:2023年新河镇农村公路大中修工程新河镇良种西桥、前锋大桥、金佛桥修复工程",{"$nulls":4},"第1页 共1页"]
["序号","工程名称","金额(元)","其中：（元）",{"$nulls":3},"备注"]
[{"$nulls":3},"暂估价","安全文明\n施工基本费","规费","税金"]
["1","单项工程",{"v":353675,"d":"353675.00"},null,8136.06,22122.33,29202.55]
["1.1","桥梁修复工程",{"v":353675,"d":"353675.00"},null,8136.06,22122.33,29202.55]
{"$rows_empty":25}
["合计",null,"353675",null,8136.06,22122.33,29202.55]

{"sheet":"1_表10_2_2-13 【不含单列】单位(专业)工程招","index":1,"n_rows":27,"n_cols":6,"rows_kept":27,"merged":[[0,0,0,2],[1,0,1,5],[2,0,2,2],[2,4,2,5],[3,1,3,2],[4,1,4,2],[6,1,6,2],[7,1,7,2],[9,1,9,2],[11,1,11,2],[12,1,12,2],[13,1,15,1],[16,1,16,2],[17,1,19,1],[20,1,20,2],[21,1,21,2],[22,1,23,1],[24,1,24,2],[25,1,25,2],[26,0,26,2],[28,0,28,5]]}
["【表10.2.2-13】"]
["单位（专业）工程招标控制价费用表"]
["工程名称:单项工程-桥梁修复工程",null,null,"标段:","第1页 共1页"]
["序号","费用名称",null,"计算公式","金额\n(元)","备注"]
["1","分部分项工程费",null,"∑(分部分项工程量×综合单价）",286436.07,"见表10.2.2-16"]
["1.1","其中","人工费+机械费","∑分部分项（定额人工费+定额机械费）",94448.68]
["2","措施项目费",null,"（2.1+2.2）",15914.38]
["2.1","施工技术措施项目费",null,"∑(技措项目工程量×综合单价）",4213.94,"见表10.2.2-16"]
["2.1.1","其中","人工费+机械费","∑技措项目（定额人工费+定额机械费）",2409.17]
["2.2","施工组织措施项目费",null,"(1.1+2.1.1)×费率",11700.44,"见表10.2.2-20"]
["2.2.1","其中","安全文明施工基本费","(1.1+2.1.1)×费率",8136.06,"见表10.2.2-20"]
["3","其他项目费",null,"（3.1+3.2+3.3+3.4）"]
["3.1","暂列金额",null,"3.1.1+3.1.2+3.1.3",null,"见表10.2.2-21"]
["3.1.1","其中","标化工地增加费","按招标文件规定额度列计",null,"见表10.2.2-22"]
["3.1.2",null,"优质工程增加费","按招标文件规定额度列计",null,"见表10.2.2-22"]
["3.1.3",null,"其他暂列金额","按招标文件规定额度列计",null,"见表10.2.2-22"]
["3.2","暂估价",null,"3.2.1+3.2.2+3.2.3",null,"见表10.2.2-21"]
["3.2.1","其中","材料（工程设备）暂估价","按招标文件规定额度列计\n(或计入综合单价)",null,"见表10.2.2-23"]
["3.2.2",null,"专业工程暂估价","按招标文件规定额度列计",null,"见表10.2.2-24"]
["3.2.3",null,"专项技术措施暂估价","按招标文件规定额度列计",null,"见表10.2.2-25"]
["3.3","计日工",null,"∑计日工(暂估数量×综合单价）",null,"见表10.2.2-21"]
["3.4","施工总承包服务费",null,"3.4.1+3.4.2",null,"见表10.2.2-21"]
["3.4.1","其中","专业发包工程管理费","∑专业发包工程（暂估金额×费率）",null,"见表10.2.2-27"]
["3.4.2",null,"甲供材料设备管理费","甲供材料暂估金额×费率+甲供设备暂估金额×费率",null,"见表10.2.2-27"]
["4","规费",null,"(1.1+2.1.1)×22.84%",22122.33]
["5","税金",null,"(1+2+3+4)×9%",29202.55]
["招标控制价合计",null,null,"1+2+3+4+5",{"v":353675,"d":"353675.00"}]

{"sheet":"1_表10_2_2-16 分部分项工程清单与计价表","index":2,"n_rows":42,"n_cols":12,"rows_kept":42,"merged":[[0,0,0,2],[1,0,1,11],[2,0,2,5],[2,6,2,8],[2,9,2,11],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,10],[3,11,5,11],[4,6,5,6],[4,7,5,7],[4,8,4,10],[18,0,18,6],[22,0,22,2],[23,0,23,11],[24,0,24,5],[24,6,24,8],[24,9,24,11],[25,0,27,0],[25,1,27,1],[25,2,27,2],[25,3,27,3],[25,4,27,4],[25,5,27,5],[25,6,25,10],[25,11,27,11],[26,6,27,6],[26,7,27,7],[26,8,26,10],[40,0,40,6],[41,0,41,6]]}
["【表10.2.2-16】"]
["分部分项工程清单与计价表"]
["单位(专业)工程名称:单项工程-桥梁修复工程",{"$nulls":5},"标段:",null,null,"第1页 共2页"]
["序号","项目编码","项目名称","项目特征","计量\n单位","工程量","金 额  (元)",{"$nulls":4},"备注"]
[{"$nulls":6},"综合单价","合价","其中"]
[{"$nulls":8},"人工费","机械费","暂估价"]
["1","040901003001","钢筋网片","1.钢筋种类：D10冷轧定型钢筋网","t","1.632",5242.27,8555.38,1655.37,254.98]
["2","040901001001","现浇构件钢筋","1.钢筋种类：HPB300","t","1.125",5346.11,6014.37,1381.05,42.83]
["3","040901001002","现浇构件钢筋","1.钢筋种类：HRB400","t","5.169",{"v":4636.6,"d":"4636.60"},23966.59,4313.63,123.02]
["4","040303019001","桥面铺装","1.混凝土强度等级：C30","m3","30.90",578.33,{"v":17870.4,"d":"17870.40"},1175.44,24.41]
["5","040303019002","桥面铺装","1.混凝土强度等级：C40钢纤维混凝土","m3","4.40",626.81,2757.96,167.38,3.48]
["6","040303024001","混凝土其他构件","1.名称、部位：铰缝\n2.混凝土强度等级：C40细石混凝土","m3","2.00",846.78,1693.56,318.44]
["7","040303019003","桥面铺装","1.混凝土强度等级：C40防水混凝土","m2","11.94"]
["8","040309007001","桥梁伸缩装置","1.材料品种：D40型钢伸缩缝","m","44.60",600.14,26766.24,2513.66,1004.39]
["9","040303018002","混凝土防撞护栏","1.栏杆材质、规格：SB级防撞护栏\n2.混凝土强度等级：C30\n3.其他：含模板费用","m","57.40",334.31,19189.39,5172.31,1709.37]
["10","040303018001","混凝土防撞护栏","1.栏杆材质、规格：单坡型A级防撞护栏\n2.混凝土强度等级：C30\n3.其他：含模板费用","m","34.00",292.25,{"v":9936.5,"d":"9936.50"},2958.68,1010.82]
["11","040205012001","隔离护栏","1.形式：波形护栏","m","14.70",168.12,2471.36,132.15,54.24]
["12","040308004001","涂料","1.材料品种：反光涂料","m2","3.44",5.43,18.68,13.45]
["本页小计",{"$nulls":6},119240.43,19801.56,4227.54]
[]
[]
[]
["【表10.2.2-16】"]
["分部分项工程清单与计价表"]
["单位(专业)工程名称:单项工程-桥梁修复工程",{"$nulls":5},"标段:",null,null,"第2页 共2页"]
["序号","项目编码","项目名称","项目特征","计量\n单位","工程量","金 额  (元)",{"$nulls":4},"备注"]
[{"$nulls":6},"综合单价","合价","其中"]
[{"$nulls":8},"人工费","机械费","暂估价"]
["13","040901008001","植筋","1.钢筋直径：Φ16","根","3465",16.29,56444.85,{"v":35550.9,"d":"35550.90"}]
["14","040309009001","桥面排（泄） 水管","1.材料品种：UPVC\n2.管径：16cm","m","57.40",40.07,2300.02,498.23]
["15","040309009002","桥面排（泄） 水管","1.材料品种：UPVC\n2.管径：10cm","m","69.00",24.39,1682.91,598.92]
["16","041001008001","拆除混凝土结构","1.风镐拆除有筋混凝土","m3","131.60",363.18,47794.49,30400.92,7872.31]
["17","040103002001","余方弃置","1.废弃料品种：渣土装车、运输、堆置、处置及消纳等所有费用包干\n2.运距：5km包干","m3","131.60",20.22,2660.95,53.96,2122.71]
["18","040203007001","水泥混凝土","1.混凝土强度等级：抗折4.5水泥混凝土\n2.厚度：18cm","m2","289.20",114.23,33035.32,2255.76,725.89]
["19","040303001001","混凝土垫层","1.混凝土强度等级：C20","m3","46.53",500.26,{"v":23277.1,"d":"23277.10"},1983.57,563.94]
[]
[]
[]
[]
[]
["本页小计",{"$nulls":6},167195.64,71342.26,11284.85]
["合计",{"$nulls":6},286436.07,91143.82,15512.39]

{"sheet":"1_表10_2_2-16 施工技术措施项目清单与计价表","index":3,"n_rows":22,"n_cols":12,"rows_kept":22,"merged":[[0,0,0,2],[1,0,1,11],[2,0,2,5],[2,6,2,8],[2,9,2,11],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,10],[3,11,5,11],[4,6,5,6],[4,7,5,7],[4,8,4,10],[20,0,20,6],[21,0,21,6]]}
["【表10.2.2-16】"]
["施工技术措施项目清单与计价表"]
["单位(专业)工程名称:单项工程-桥梁修复工程",{"$nulls":5},"标段:",null,null,"第1页 共1页"]
["序号","项目编码","项目名称","项目特征","计量\n单位","工程量","金 额  (元)",{"$nulls":4},"备注"]
[{"$nulls":6},"综合单价","合价","其中"]
[{"$nulls":8},"人工费","机械费","暂估价"]
["1","041102037001","其他现浇构件模板","1.构件类型：桥面铺装、路面模板","m2","64.78",65.05,4213.94,2554.28,{"v":191.1,"d":"191.10"}]
{"$rows_empty":13}
["本页小计",{"$nulls":6},4213.94,2554.28,{"v":191.1,"d":"191.10"}]
["合计",{"$nulls":6},4213.94,2554.28,{"v":191.1,"d":"191.10"}]

{"sheet":"1_表10_2_2-20 施工组织(总价)措施项目清单与","index":4,"n_rows":23,"n_cols":7,"rows_kept":23,"merged":[[0,0,0,2],[1,0,1,6],[2,0,2,2],[2,4,2,6],[22,0,22,4],[24,0,24,6]]}
["【表10.2.2-20】"]
["施工组织（总价）措施项目清单与计价表"]
["工程名称:桥梁修复工程",null,null,"标段:","第1页 共1页"]
["序号","项目编号","项目名称","计算基础","费率\n(%)","金额\n(元)","备注"]
["1","041109001001","安全文明施工费",null,null,8136.06]
["1.1",null,"安全文明施工基本费","定额人工费+定额机械费","8.4",8136.06]
["2","Z04110900801","提前竣工增加费","定额人工费+定额机械费","1.38",1336.64]
["3","041109003001","二次搬运费","定额人工费+定额机械费","0.48",464.92]
["4","041109004001","冬雨季施工增加费","定额人工费+定额机械费","0.13",125.92]
["5","041109005001","行车、行人干扰增加费","定额人工费+定额机械费","1.69",{"v":1636.9,"d":"1636.90"}]
["6",null,"其他施工组织措施费","按相关规定计算"]
{"$rows_empty":11}
["合    计",{"$nulls":4},11700.44]

{"sheet":"1_表10_2_2-29 主要工日一览表","index":5,"n_rows":6,"n_cols":7,"rows_kept":6,"merged":[[0,0,0,1],[1,0,1,6],[2,0,2,2],[2,3,2,4],[2,5,2,6],[38,0,38,6]]}
["【表10.2.2-29】"]
["主要工日一览表"]
["工程名称:桥梁修复工程",null,null,"标段:",null,"第1页 共1页"]
["序号","工日名称（类别）","单位","数 量","单价(元)","合价（元）","备注"]
["1","一类人工","工日",0.379,{"v":143,"d":"143.00"},{"v":54.2,"d":"54.20"}]
["2","二类人工","工日",604.169,{"v":155,"d":"155.00"},{"v":93646.2,"d":"93646.20"}]

{"sheet":"1_表10_2_2-31 主要材料和工程设备一览表","index":6,"n_rows":23,"n_cols":7,"rows_kept":23,"merged":[[0,0,0,1],[1,0,1,6],[2,0,2,3],[2,4,2,5],[32,0,32,6]]}
["【表10.2.2-31】"]
["主要材料和工程设备一览表"]
["工程名称:桥梁修复工程",{"$nulls":3},"标段:",null,"第1页 共1页"]
["序号","名称、规格、型号","单位","数量","单价(元)","合价（元）","备注"]
["1","热轧带肋钢筋HRB400综合","t",5.272,"3471","18299.11"]
["2","镀锌铁丝φ0.7-1.0","kg",29.844,"5.75","171.6"]
["3","热轧光圆钢筋综合","t",2.848,"3652","10400.9"]
["4","铁件","kg",116.604,"4.8","559.7"]
["5","泵送商品混凝土C30","m3",59.367,"519","30811.47"]
["6","钢纤维混凝土C40","m3",4.444,"567","2519.75"]
["7","非泵送商品混凝土C15","m3",46.995,"427","20066.87"]
["8","非泵送商品混凝土C40细石混凝土","m3",{"v":2.02,"d":"2.020"},"527","1064.54"]
["9","非泵送道路混凝土4.5MPa","m3",52.577,"532","27970.96"]
["10","石油沥青","t",0.029,"4133","119.86"]
["11","UPVC管φ100","m",{"v":70.38,"d":"70.380"},"13.35","939.57"]
["12","UPVC管φ160","m",58.548,"28.72","1681.5"]
["13","波形护栏","m",14.847,"150","2227.05"]
["14","电","kW·h",190.575,"0.69","131.5"]
["15","水","m3",117.884,"5.718","674.06"]
["16","定型钢模板","kg",224.745,"4.57","1027.08"]
["17","钢模板","kg",42.865,"4.57","195.89"]
["18","木模板","m3",0.072,"1681","121.03"]
["19","型钢伸缩缝D40","m",{"v":44.6,"d":"44.600"},"487","21720.2"]