{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["编制说明","汇总表","武陟县2025年第一批农村公路安防工程"],"read":"whole","date_system":"1900"}

{"sheet":"编制说明","index":0,"n_rows":2,"n_cols":1,"rows_kept":2,"merged":[[1,0,2,0]]}
["武陟县2025年第一批农村公路安防工程施工项目\n工程量清单编制说明"]
["一、项目概况\n   1、工程项目名称：武陟县2025年第一批农村公路安防工程施工项目\n   2、工程概况：该项目处于焦作市武陟县乔庙镇、三阳乡、谢旗营镇，建设单位为武陟县道路运输服务中心，设计单位为郑州中路交通勘察设计有限公司；X002五老线、X082谢千线、X083程贾线、X085西浮线、Y028后炉线五条路隐患路段增加标志、护栏、标线、减速振动标线等安防设施。\n 二、编制范围\n  根据图纸范围内的工程内容。\n 三、编制依据\n  1、根据委托方提供的施工图纸进行工程量计算；\n  2、《公路工程标准施工招标文件2018年第八章工程量清单》；\n  3、依据交通运输部【2018】86号公告发布的“关于公布《公路工程基本建设项目概算预算编制办法》（JTG 3830-2018）及《公路工程预算定额》（JTG/T 3832-2018）、《公路工程机械台班费用定额》（JTG/T3833-2018）及其相关配套文件；\n  4、依据交通运输部【2019】26号，税率调整为9%；\n  5、根据豫交文（2019）274 号文件规定人工费为 108.85 元/工日；规费费率取费标准 33.5%，其中：养老保险16%，医疗保险（含生育险）7.3%，失业保险0.7%，工伤保险1%，住房公积金8.5%；竣工文件费、施工环保费、安全生产费、施工场地建设费不计算。  \n  6、本工程安全生产费按《公路工程建设项目概预算编制办法》计取。 "]

{"sheet":"汇总表","index":1,"n_rows":8,"n_cols":7,"rows_kept":8,"merged":[[0,0,0,7],[1,0,1,7],[2,0,2,7],[3,1,3,5],[3,6,3,7],[4,1,4,5],[4,6,4,7],[5,1,5,5],[5,6,5,7],[6,1,6,5],[6,6,6,7],[7,1,7,5],[7,6,7,7]]}
["投标价汇总表"]
[]
["  项目名称：武陟县2025年第一批农村公路安防工程"]
["序号","科目名称",{"$nulls":4},"金额"]
[1,"清单合计",{"$nulls":4},{"$f":"武陟县2025年第一批农村公路安防工程!H91","v":{"v":0,"d":"0.00"}}]
[2,"预算价（2=1）",{"$nulls":4},{"$f":"SUM(G5)","v":{"v":0,"d":"0.00"}}]
[3,"暂列金额（3=2*0%）",{"$nulls":4},{"$f":"G6*0%","v":{"v":0,"d":"0.00"}}]
[4,"总报价（4=2+3）",{"$nulls":4},{"$f":"SUM(G6:H7)","v":{"v":0,"d":"0.00"}}]

{"sheet":"武陟县2025年第一批农村公路安防工程","index":2,"n_rows":91,"n_cols":8,"rows_kept":91,"merged":[[0,0,0,7],[1,0,1,7],[2,0,2,7],[4,0,23,0],[4,1,23,1],[6,2,6,3],[22,2,22,3],[23,2,23,3],[24,0,32,0],[24,1,32,1],[26,2,26,3],[31,2,31,3],[32,2,32,3],[33,0,54,0],[33,1,54,1],[35,2,35,3],[53,2,53,3],[54,2,54,3],[55,0,68,0],[55,1,68,1],[57,2,57,3],[67,2,67,3],[68,2,68,3],[69,0,89,0],[69,1,89,1],[71,2,71,3],[88,2,88,3],[89,2,89,3],[90,1,90,6]]}
["工程量清单"]
["项目名称：武陟县2025年第一批农村公路安防工程               单位：元"]
["清单"]
["序号","路线名称","子目号","子目名称","单位","数量","单价","合价"]
[1,"X002五老线","103","临时工程与设施"]
[null,null,"103-1","临时道路修建、养护与拆除（包括原道路的养护）","总额",1,{"v":0,"d":"0.00"},{"$f":"ROUND(F6*G6,2)","v":{"v":0,"d":"0.00"}}]
[null,null,"清单100章合计",null,"元",null,null,{"$f":"H6","v":{"v":0,"d":"0.00"}}]
[null,null,"602","护栏"]
[null,null,"602-1","混凝土护栏（护墙、立柱）"]
[null,null,"-c","现浇混凝土基础","m3",8.2,{"v":0,"d":"0.00"},{"$f":"ROUND(F10*G10,2)","v":{"v":0,"d":"0.00"}}]
[null,null,"-d","钢筋","kg",36.4,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"602-3","波形梁钢护栏"]
[null,null,"-a","路侧波形梁钢护栏","m",690,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"604","道路交通标志"]
[null,null,"604-5","单悬臂式交通标志","个"]
[null,null,"-a","单悬臂式交通标志-1.5*1m","个",2,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"605","道路交通标线"]
[null,null,"605-1","热熔型涂料路面标线"]
[null,null,"-a","热熔型标线","m2",1552.9,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"-b","热熔型标线-震动","m2",162,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"605-5","轮廓标"]
[null,null,"-b","附着式轮廓标","个",90,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"清单600章合计",null,"元",null,null,{"$f":"SUM(H8:H22)","v":{"v":0,"d":"0.00"}}]
[null,null,"X002五老线合计",null,"元",null,null,{"$f":"H23+H7","v":{"v":0,"d":"0.00"}}]
[2,"X82谢千线","103","临时工程与设施"]
[null,null,"103-1","临时道路修建、养护与拆除（包括原道路的养护）","总额",0,{"v":0,"d":"0.00"},{"$f":"ROUND(F26*G26,2)","v":{"v":0,"d":"0.00"}}]
[null,null,"清单100章合计",null,"元",null,null,{"$f":"H26","v":{"v":0,"d":"0.00"}}]
[null,null,"605","道路交通标线"]
[null,null,"605-1","热熔型涂料路面标线"]
[null,null,"-a","热熔型标线","m2",2845.5,{"v":0,"d":"0.00"},{"$f":"ROUND(F30*G30,2)","v":{"v":0,"d":"0.00"}}]
[null,null,"-b","热熔型标线-震动","m2",346.5,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"清单600章合计",null,"元",null,null,{"$f":"SUM(H30:H31)","v":{"v":0,"d":"0.00"}}]
[null,null,"X82谢千线合计",null,"元",null,null,{"$f":"H32+H27","v":{"v":0,"d":"0.00"}}]
[3,"X083程贾线","103","临时工程与设施"]
[null,null,"103-1","临时道路修建、养护与拆除（包括原道路的养护）","总额",0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"清单100章合计",null,"元",null,null,{"$f":"H35","v":{"v":0,"d":"0.00"}}]
[null,null,"602","护栏"]
[null,null,"602-1","混凝土护栏（护墙、立柱）"]
[null,null,"-a","现浇混凝土护栏","m3",6.5,{"v":0,"d":"0.00"},{"$f":"ROUND(F39*G39,2)","v":{"v":0,"d":"0.00"}}]
[null,null,"-b","钢筋","kg",944.8,{"v":0,"d":"0.00"},{"$f":"ROUND(F40*G40,2)","v":{"v":0,"d":"0.00"}}]
[null,null,"-c","钢筋混凝土结构-凿除原护栏","m3",3.8,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"-d","桥梁护栏","m",16,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"-e","立面标记漆","m2",18.4,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"604","道路交通标志"]
[null,null,"604-1","单柱式交通标志-道口标柱","个"]
[null,null,"-b","单柱式交通标志-道口标柱","个",84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"604-5","单悬臂式交通标志"]
[null,null,"-a","单悬臂式交通标志-1.5*0.6m","个",4,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"605","道路交通标线"]
[null,null,"605-1","热熔型涂料路面标线"]
[null,null,"-a","热熔型标线","m2",5189.9,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"-b","热熔型标线- 震动","m2",510.8,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"605-6","立面标记漆","m2",23.55,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"清单600章合计",null,"元",null,null,{"$f":"SUM(H39:H53)","v":{"v":0,"d":"0.00"}}]
[null,null,"X083程贾线合计",null,"元",null,null,{"$f":"H54+H36","v":{"v":0,"d":"0.00"}}]
[4,"X085西浮线","103","临时工程与设施"]
[null,null,"103-1","临时道路修建、养护与拆除（包括原道路的养护）","总额",0,{"v":0,"d":"0.00"},{"$f":"ROUND(F57*G57,2)","v":{"v":0,"d":"0.00"}}]
[null,null,"清单100章合计",null,"元",null,null,{"$f":"H57","v":{"v":0,"d":"0.00"}}]
[null,null,"602","护栏"]
[null,null,"602-3","波形梁钢护栏"]
[null,null,"-a","路侧波形梁钢护栏","m",188,{"v":0,"d":"0.00"},{"$f":"ROUND(F61*G61,2)","v":{"v":0,"d":"0.00"}}]
[null,null,"605","道路交通标线"]
[null,null,"605-1","热熔型涂料路面标线"]
[null,null,"-a","热熔型标线","m2",3272.9,{"v":0,"d":"0.00"},{"$f":"ROUND(F64*G64,2)","v":{"v":0,"d":"0.00"}}]
[null,null,"-b","热熔型标线-震动","m2",283.5,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"605-5","轮廓标"]
[null,null,"-b","附着式轮廓标","个",26,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"清单600章合计",null,"元",null,null,{"$f":"SUM(H61:H67)","v":{"v":0,"d":"0.00"}}]
[null,null,"X085西浮线合计",null,"元",null,null,{"$f":"H68+H58","v":{"v":0,"d":"0.00"}}]
[5,"Y028后炉线","103","临时工程与设施"]
[null,null,"103-1","临时道路修建、养护与拆除（包括原道路的养护）","总额",0,{"v":0,"d":"0.00"},{"$f":"ROUND(F71*G71,2)","v":{"v":0,"d":"0.00"}}]
[null,null,"清单100章合计",null,"元",null,null,{"$f":"H71","v":{"v":0,"d":"0.00"}}]
[null,null,"602","护栏"]
[null,null,"602-1","混凝土护栏（护墙、立柱）"]
[null,null,"-c","现浇混凝土基础","m3",2.7,{"v":0,"d":"0.00"},{"$f":"ROUND(F75*G75,2)","v":{"v":0,"d":"0.00"}}]
[null,null,"-d","钢筋","kg",12.1,{"v":0,"d":"0.00"},{"$f":"ROUND(F76*G76,2)","v":{"v":0,"d":"0.00"}}]
[null,null,"602-3","波形梁钢护栏"]
[null,null,"-a","路侧波形梁钢护栏","m",390,{"v":0,"d":"0.00"},{"$f":"ROUND(F78*G78,2)","v":{"v":0,"d":"0.00"}}]
[null,null,"604","道路交通标志"]
[null,null,"604-5","单悬臂式交通标志","个"]
[null,null,"-a","单悬臂式交通标志-1.5*1m","个",4,{"v":0,"d":"0.00"},{"$f":"ROUND(F81*G81,2)","v":{"v":0,"d":"0.00"}}]
[null,null,"604-5","单悬臂式交通标志","个"]
[null,null,"-b","单悬臂式交通标志-1.5*0.6m","个",2,{"v":0,"d":"0.00"},{"$f":"ROUND(F83*G83,2)","v":{"v":0,"d":"0.00"}}]
[null,null,"605","道路交通标线"]
[null,null,"605-1","热熔型涂料路面标线"]
[null,null,"-a","热熔型标线-震动","m2",40.5,{"v":0,"d":"0.00"},{"$f":"ROUND(F86*G86,2)","v":{"v":0,"d":"0.00"}}]
[null,null,"605-5","轮廓标"]
[null,null,"-b","附着式轮廓标","个",50,{"v":0,"d":"0.00"},{"$f":"ROUND(F88*G88,2)","v":{"v":0,"d":"0.00"}}]
[null,null,"清单600章合计",null,"元",null,null,{"$f":"SUM(H75:H88)","v":{"v":0,"d":"0.00"}}]
[null,null,"Y028后炉线合计",null,"元",null,null,{"$f":"H89+H72","v":{"v":0,"d":"0.00"}}]
[6,"合计 人民币（元）",{"$nulls":5},{"$f":"H90+H69+H55+H33+H24","v":{"v":0,"d":"0.00"}}]