{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["【预01表】总预算表(显示至最底层)"],"read":"whole","date_system":"1900"}

{"sheet":"【预01表】总预算表(显示至最底层)","index":0,"n_rows":138,"n_cols":12,"rows_kept":138,"merged":[[0,0,0,11],[1,0,1,11],[2,0,2,6],[2,8,2,9],[3,9,3,10],[4,9,4,10],[5,9,5,10],[6,9,6,10],[7,9,7,10],[8,9,8,10],[9,9,9,10],[10,9,10,10],[11,9,11,10],[12,9,12,10],[13,9,13,10],[14,9,14,10],[15,9,15,10],[16,9,16,10],[17,9,17,10],[18,9,18,10],[19,9,19,10],[20,9,20,10],[21,9,21,10],[22,9,22,10],[23,9,23,10],[24,9,24,10],[25,9,25,10],[26,9,26,10],[27,9,27,10],[28,9,28,10],[29,9,29,10],[30,9,30,10],[31,9,31,10],[32,0,32,6],[32,7,32,11],[33,0,33,11],[34,0,34,11],[35,0,35,11],[36,0,36,11],[37,0,37,6],[37,8,37,9],[38,9,38,10],[39,9,39,10],[40,9,40,10],[41,9,41,10],[42,9,42,10],[43,9,43,10],[44,9,44,10],[45,9,45,10],[46,9,46,10],[47,9,47,10],[48,9,48,10],[49,9,49,10],[50,9,50,10],[51,9,51,10],[52,9,52,10],[53,9,53,10],[54,9,54,10],[55,9,55,10],[56,9,56,10],[57,9,57,10],[58,9,58,10],[59,9,59,10],[60,9,60,10],[61,9,61,10],[62,9,62,10],[63,9,63,10],[64,9,64,10],[65,9,65,10],[66,9,66,10],[67,0,67,6],[67,7,67,11],[68,0,68,11],[69,0,69,11],[70,0,70,11],[71,0,71,11],[72,0,72,6],[72,8,72,9],[73,9,73,10],[74,9,74,10],[75,9,75,10],[76,9,76,10],[77,9,77,10],[78,9,78,10],[79,9,79,10],[80,9,80,10],[81,9,81,10],[82,9,82,10],[83,9,83,10],[84,9,84,10],[85,9,85,10],[86,9,86,10],[87,9,87,10],[88,9,88,10],[89,9,89,10],[90,9,90,10],[91,9,91,10],[92,9,92,10],[93,9,93,10],[94,9,94,10],[95,9,95,10],[96,9,96,10],[97,9,97,10],[98,9,98,10],[99,9,99,10],[100,9,100,10],[101,9,101,10],[102,0,102,6],[102,7,102,11],[103,0,103,11],[104,0,104,11],[105,0,105,11],[106,0,106,11],[107,0,107,6],[107,8,107,9],[108,9,108,10],[109,9,109,10],[110,9,110,10],[111,9,111,10],[112,9,112,10],[113,9,113,10],[114,9,114,10],[115,9,115,10],[116,9,116,10],[117,9,117,10],[118,9,118,10],[119,9,119,10],[120,9,120,10],[121,9,121,10],[122,9,122,10],[123,9,123,10],[124,9,124,10],[125,9,125,10],[126,9,126,10],[127,9,127,10],[128,9,128,10],[129,9,129,10],[130,9,130,10],[131,9,131,10],[132,9,132,10],[133,9,133,10],[134,9,134,10],[135,9,135,10],[136,9,136,10],[137,0,137,6],[137,7,137,11],[138,0,138,11],[139,0,139,11]]}
["总预算表"]
["建设项目名称: 更合镇将军桥拆除重建工程10.16"]
["编制范围: K0+298.928",{"$nulls":6},"第 1 页","共 4 页",null,null,"预 01 表"]
["项","目","节","细目","工程或费用名称","单位","数量","金额(元)","技术经济指标","各项费用比例\n(%)",null,"备  注"]
[{"$nulls":4},"第一部分 建筑安装工程费","公路公里","0.024"]
["101",{"$nulls":3},"临时工程","公路公里","0.024"]
[null,"10101",null,null,"临时道路","km","0.042"]
[null,null,"1010101",null,"临时便道（修建、拆除与维护）","km","0.042"]
[null,"GD10104",null,null,"其他临时工程","公路公里","0.024"]
[null,null,"GD1010401",null,"临时供电及电信设施","总额","1.000"]
[null,null,"GD1010403",null,"施工期间安全维护设施费","项","1.000"]
[null,null,"GD1010405",null,"满堂钢支架搭设与拆除","m2","90.000"]
["102",{"$nulls":3},"路基工程","km","0.024"]
[null,"GD10201",null,null,"场地清理","km","0.024"]
[null,null,"LJ0103",null,"拆除旧建筑物、构筑物","m3","149.900"]
[{"$nulls":3},"LJ010301","拆除钢筋混凝土结构","m3","30.900"]
[{"$nulls":3},"LJ01030101","拆除旧桥钢筋混凝土","m3","30.900"]
[{"$nulls":3},"LJ010302","拆除混凝土结构","m3","9.600"]
[{"$nulls":3},"LJ01030201","拆除跨河混凝土边沟","m3","9.600"]
[{"$nulls":3},"LJ010303","拆除旧桥砌体结构","m3","109.400"]
[null,"GD10207",null,null,"路基防护与加固工程","m3","683.500"]
[null,null,"LJ0401",null,"边坡防护","m3","136.900"]
[null,null,"LJ0403",null,"桥涵台背回填","m3","546.600"]
[null,null,"LJ0404",null,"混凝土挡土墙","m3","125.100"]
[null,"GD10209",null,null,"管线拆迁","km","0.024"]
[null,null,"GD1020901",null,"迁移高压电杆（带电迁移）","根","3.000"]
[null,null,"GD1020902",null,"迁移电线","m","30.000"]
[null,"GD10210",null,null,"拆除及重建简易棚房","m2","20.000"]
[null,"GD10211",null,null,"砖砌围墙拆除重建","m","14.000"]
["104",{"$nulls":3},"桥梁涵洞工程","km","0.024"]
[null,"10402",null,null,"小桥工程","m/座","23.92/1"]
[null,null,"1040203",null,"空心板桥","m2/m","182/23.92"]
["编制:",{"$nulls":6},"复核:"]
[]
[]
["总预算表"]
["建设项目名称: 更合镇将军桥拆除重建工程10.16"]
["编制范围: K0+298.928",{"$nulls":6},"第 2 页","共 4 页",null,null,"预 01 表"]
["项","目","节","细目","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(%)",null,"备  注"]
[{"$nulls":3},"104020301","K0+298.928现浇钢筋混凝土空心板桥","m2/m","182/23.92"]
[{"$nulls":3},"QL01","基础工程","m3","163.300"]
[{"$nulls":3},"QL0102","桩基础","m3/m","163.3/134.6"]
[{"$nulls":3},"QL010201","灌注桩基础","m3","163.300"]
[{"$nulls":3},"QL01020101","桥台基础","m3","104.500"]
[{"$nulls":3},"QL01010102","桥墩基础","m3","58.800"]
[{"$nulls":3},"QL02","下部构造","m3","53.800"]
[{"$nulls":3},"QL0201","桥台","m3","38.600"]
[{"$nulls":3},"QL020101","桥台盖梁及耳背墙","m3","38.600"]
[{"$nulls":3},"QL0202","桥墩","m3","15.200"]
[{"$nulls":3},"QL020201","桥墩盖梁","m3","11.400"]
[{"$nulls":3},"QL020102","桥墩墩身","m3","3.800"]
[{"$nulls":3},"QL03","上部构造","m3","85.000"]
[{"$nulls":3},"QL0302","钢筋混凝土空心板","m3","85.000"]
[{"$nulls":3},"QL030201","10m现浇空心板","m3","63.700"]
[{"$nulls":3},"QL030202","现浇C40整体化层","m3","21.300"]
[{"$nulls":3},"QL030203","桥面连续","m2","16.525"]
[{"$nulls":3},"QL05","桥梁附属结构","m2","182.000"]
[{"$nulls":3},"QL0501","桥梁支座","个","24.000"]
[{"$nulls":3},"QL050101","板式橡胶支座","dm3","53.760"]
[{"$nulls":3},"QL050101","200x200x(56)型矩形板式橡胶支座","dm3","53.760"]
[{"$nulls":3},"QL0502","伸缩缝","m","7.800"]
[{"$nulls":3},"QL050201","模数式伸缩缝","m","7.800"]
[{"$nulls":3},"QL0503","护栏与护网","m","47.800"]
[{"$nulls":3},"QL050303","护栏加设扶手","m","47.800"]
[{"$nulls":3},"QL050304","桥梁混凝土防撞护栏","m","47.800"]
[{"$nulls":3},"QL050305","桥外排水系统","m","24.000"]
[{"$nulls":3},"QL050306","桥面排水系统","m","2.800"]
["编制:",{"$nulls":6},"复核:"]
[]
[]
["总预算表"]
["建设项目名称: 更合镇将军桥拆除重建工程10.16"]
["编制范围: K0+298.928",{"$nulls":6},"第 3 页","共 4 页",null,null,"预 01 表"]
["项","目","节","细目","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(%)",null,"备  注"]
[{"$nulls":3},"QL0504","桥头搭板","m3","20.700"]
[{"$nulls":3},"QL0505","支座垫石","m3","0.300"]
[{"$nulls":3},"QL0506","挡块","m3","0.500"]
["107",{"$nulls":3},"交通工程及沿线设施","公路公里","0.024"]
[null,"10701",null,null,"交通安全设施","公路公里","0.024"]
[null,null,"1070101",null,"主线路基段","km","0.024"]
[{"$nulls":3},"107010103","交通标志","块","3.000"]
[{"$nulls":3},"10701010302","○600×3mm","块","2.000"]
[{"$nulls":3},"10701010303","□1000×800×3mm","块","1.000"]
[{"$nulls":3},"10701010304","示警桩","个","8.000"]
[{"$nulls":3},"107010104","交通标线","m2","6.200"]
["110",{"$nulls":3},"专项费用","元"]
[null,"11001",null,null,"施工场地建设费","元",null,37464]
[null,"11002",null,null,"安全生产费","元",null,"23456"]
[{"$nulls":4},"第二部分 土地使用及拆迁补偿费","公路公里"]
[{"$nulls":4},"第三部分 工程建设其他费用","公路公里","0.024","/"]
["301",{"$nulls":3},"建设项目管理费","公路公里","0.024"]
[null,"30103",null,null,"工程监理费","公路公里","0.024"]
[null,"30104",null,null,"设计文件审查费","公路公里","0.024"]
[null,"30105",null,null,"竣（交）工验收试验检测费（暂定价）","公路公里","0.024"]
["303",{"$nulls":3},"建设项目前期工作费","公路公里","0.024"]
[null,"GD30303",null,null,"勘察设计费","公路公里","0.024"]
[null,null,"GD3030301",null,"测量费","公路公里","0.024"]
[null,null,"GD3030302",null,"钻探费","公路公里","0.024"]
[{"$nulls":3},"GD303030201","钻探费（初勘）","公路公里","0.024"]
[{"$nulls":3},"GD303030202","施工超前钻（暂估价）","公路公里","0.024"]
[null,null,"GD3030303",null,"设计费","公路公里","0.024"]
[null,null,"GD3030304",null,"预算编制费","公路公里","0.024"]
["编制:",{"$nulls":6},"复核:"]
[]
[]
["总预算表"]
["建设项目名称: 更合镇将军桥拆除重建工程10.16"]
["编制范围: K0+298.928",{"$nulls":6},"第 4 页","共 4 页",null,null,"预 01 表"]
["项","目","节","细目","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(%)",null,"备  注"]
[null,"GD30304",null,null,"招标文件及标底编制费","公路公里","0.024"]
[null,null,"GD3030401",null,"工程招标费","公路公里","0.024"]
["304",{"$nulls":3},"专项评价（估）费","公路公里","0.024"]
[null,"30401",null,null,"结算编制费","公路公里","0.024"]
[null,"30402",null,null,"结算审核费","公路公里","0.024"]
[null,"30403",null,null,"决算审核费","公路公里","0.024"]
[null,"30404",null,null,"预算审核","公路公里","0.024"]
["308",{"$nulls":3},"工程保险费","公路公里","0.024"]
[{"$nulls":4},"第四部分 预备费","公路公里","0.024","/"]
["401",{"$nulls":3},"基本预备费","公路公里","0.024"]
[{"$nulls":4},"第一至四部分合计","公路公里","0.024"]
[{"$nulls":4},"建设期贷款利息","公路公里","0.024"]
[{"$nulls":4},"新增加费用项目","元"]
[{"$nulls":4},"*请在此输入费用项目"]
[{"$nulls":4},"公路基本造价","公路公里","0.024"]
{"$rows_empty":13}
["编制:",{"$nulls":6},"复核:"]