{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["【预01表】总预算表"],"read":"whole","date_system":"1900"}

{"sheet":"【预01表】总预算表","index":0,"n_rows":96,"n_cols":9,"rows_kept":96,"merged":[[0,0,0,8],[1,0,1,8],[2,0,2,4],[3,7,3,8],[4,7,4,8],[5,7,5,8],[6,7,6,8],[7,7,7,8],[8,7,8,8],[9,7,9,8],[10,7,10,8],[11,7,11,8],[12,7,12,8],[13,7,13,8],[14,7,14,8],[15,7,15,8],[16,7,16,8],[17,7,17,8],[18,7,18,8],[19,7,19,8],[20,7,20,8],[21,7,21,8],[22,7,22,8],[23,7,23,8],[24,7,24,8],[25,7,25,8],[26,7,26,8],[27,7,27,8],[28,7,28,8],[29,7,29,8],[30,7,30,8],[31,7,31,8],[32,7,32,8],[33,7,33,8],[34,7,34,8],[35,7,35,8],[36,7,36,8],[37,7,37,8],[38,7,38,8],[39,7,39,8],[40,7,40,8],[41,7,41,8],[42,7,42,8],[43,7,43,8],[44,7,44,8],[45,7,45,8],[46,7,46,8],[47,7,47,8],[48,7,48,8],[49,7,49,8],[50,7,50,8],[51,7,51,8],[52,7,52,8],[53,7,53,8],[54,7,54,8],[55,7,55,8],[56,7,56,8],[57,7,57,8],[58,7,58,8],[59,7,59,8],[60,7,60,8],[61,7,61,8],[62,7,62,8],[63,7,63,8],[64,7,64,8],[65,7,65,8],[66,7,66,8],[67,7,67,8],[68,7,68,8],[69,7,69,8],[70,7,70,8],[71,7,71,8],[72,7,72,8],[73,7,73,8],[74,7,74,8],[75,7,75,8],[76,7,76,8],[77,7,77,8],[78,7,78,8],[79,7,79,8],[80,7,80,8],[81,7,81,8],[82,7,82,8],[83,7,83,8],[84,7,84,8],[85,7,85,8],[86,7,86,8],[87,7,87,8],[88,7,88,8],[89,7,89,8],[90,7,90,8],[91,7,91,8],[92,7,92,8],[93,7,93,8],[94,7,94,8],[95,0,95,4],[95,5,95,8]]}
["表A.0.2-5 总   预   算   表"]
["建设项目名称: 荷城街道冼村村道拓宽工程"]
["编 制  范 围: K0+000~K0+701.738",{"$nulls":4},"第 1 页","共 1 页",null,"01 表"]
["分项编号","工程或费用名称","单位","数量","金额(元)","技术经济指标","各项费用比例\n(%)","备  注"]
["1","第一部分 建筑安装工程费","公路公里","0.702"]
["101","临时工程","公路公里","0.702"]
["GD10104","其他临时工程","公路公里","0.702"]
["GD1010401","临时供电及电信设施","总额","1.000"]
["GD1010403","施工期间安全维护费（已考虑摊销）","项","1.000"]
["GD1010404","双柱式交通标志（施工告示牌）","个","2.000"]
["GD101040301","□770x1370x3mm","个","2.000"]
["102","路基工程","km","0.702"]
["GD10201","场地清理","km","0.702"]
["LJ0102","挖除旧路面","km","0.702"]
["LJ010201","铣刨3.5cm厚旧路水泥面层","m2","118.500"]
["LJ010202","铣刨5cm厚旧沥青路面","m2","119.400"]
["LJ010205","挖除17cm厚公交站台路面","m3","6.800"]
["LJ0103","拆除旧建筑物、构筑物","m3","0.500"]
["LJ010303","拆除砖石及其他砌体","m3","0.500"]
["GD10202","路基挖方","m3","1175.200"]
["LJ0201","挖土方","m3","1090.200"]
["GDLJ020102","弃土方开挖运","m3","1090.200"]
["GDLJ0203","挖非适用材料","m3","85.000"]
["GD10203","路基填方","m3","539.000"]
["LJ0302","借土方填筑","m3","394.000"]
["LJ0304","借石方填筑","m3","145.000"]
["GD1020503","其他处理","km","1.120"]
["GD102050306","土工格栅","m2","560.000"]
["103","路面工程","km","0.702"]
["GD10301","沥青混凝土路面","m2","1741.500"]
["GDLM01","路面垫层","m2","1712.900"]
["GDLM0101","15cm厚级配碎石垫层","m2","1712.900"]
["GDLM02","路面底基层","m2","1623.000"]
["GDLM0202","水泥稳定类底基层","m2","1623.000"]
["GDLM020201","18cm厚3.5Mpa水泥稳定碎石底基层","m2","1623.000"]
["GDLM03","路面基层","m2","1623.000"]
["GDLM0305","水泥混凝土基层","m2","1623.000"]
["GDLM030501","22cm厚4.5MPa水泥混凝土基层","m2","1623.000"]
["GDLM030502","路面钢筋","kg","2618.700"]
["GDLM03050201","植筋","根","1098.000"]
["GDLM03050201","预埋钢筋","kg","1664.500"]
["GDLM04","透层、黏层、封层","m2","4987.500"]
["GDLM0401","乳化沥青透层（1.1L/m2）","m2","1623.000"]
["GDLM0402","热沥青粘层（0.5L/m2）","m2","1860.900"]
["GDLM0403","热沥青封层（1.2L/m2）","m2","1623.000"]
["GDLM040301","沥青表处封层","m2","1623.000"]
["GDLM05","路面面层","m2","1742.400"]
["GDLM0501","沥青混凝土面层","m2","1742.400"]
["GDLM050101","5cm厚AC-13C改性沥青面层","m2","1742.400"]
["GDLM050102","AC-13C改性沥青调平层","m3","32.000"]
["GDLM050103","3.5cm厚AC-13C改性沥青面层","m2","118.500"]
["GD10304","路槽、路肩及中央分隔带","km","0.702"]
["GDLM0602","路肩","km","0.702"]
["GDLM060303","镶边石","m3","15.000"]
["GD10307","电井加高","座","10.000"]
["GD10308","公交站台路面","m2","40.000"]
["GD1030801","公交站台路面","m2","40.000"]
["GD10306","旧路面处理","km","0.702"]
["GDLM0805","抗裂贴","m2","307.200"]
["107","交通工程及沿线设施","公路公里","0.702"]
["10701","交通安全设施","公路公里","0.702"]
["GD1070101","主线安全设施","公路公里","0.702"]
["JA01","护栏","m","728.000"]
["JA0105","钢护栏","m","728.000"]
["JA010501","波形钢板护栏（GR-C-4E）","m","728.000"]
["JA03","标志牌","处","14.000"]
["JA0301","铝合金标志牌","块","14.000"]
["JA030101","单柱式铝合金标志牌","块","7.000"]
["JA03010101","△700x3mm","个","1.000"]
["JA03010102","□800x600x3mm","个","1.000"]
["JA03010103","□600x600x3mm","个","2.000"]
["JA03010104","△700x3+□700x200x3","个","1.000"]
["JA03010104","△700x3+△700x3+□700x200x3","个","2.000"]
["JA030102","新增基础（迁移标志牌）","个","6.000"]
["JA030103","更换反光膜","m2","0.283"]
["JA04","标线","m2","444.400"]
["JA0401","路面标线","m2","444.400"]
["JA040101","热熔标线","m2","385.000"]
["JA040103","振动标线","m2","59.400"]
["JA0402","清除标线","m2","369.000"]
["JA06","轮廓标","个","50.000"]
["JA0603","栏式轮廓标","个","50.000"]
["JA09","道口标柱","个","40.000"]
["JA10","太阳能黄闪灯","套","4.000"]
["110","专项费用","元"]
["11002","安全生产费","元"]
["3","第三部分 工程建设其他费用","公路公里","0.702"]
["GD3030401","工程招标费","公路公里","0.702",{"$nulls":3},"以中标金额作为招标代理服务费的计算基数。招标代理服\n务费收费采用差额定率累进法计算方式。参照中华人民共和国国家发展计划委员会颁发的计价格[2002]1980号、国家发改委[2003]857号及发改价格[2011]534号文规定的“工程类”计算  收取。\n"]
["308","工程保险费","公路公里","0.702"]
["4","第四部分 预备费","公路公里","0.702"]
["401","基本预备费","公路公里","0.702"]
["5","第一至四部分合计","公路公里","0.702"]
[null,"新增加费用项目","元"]
[null,"*请在此输入费用项目"]
["7","公路基本造价","公路公里","0.702",null,null,"100.00"]
["编制:",{"$nulls":4},"复核:"]