{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["【01表】表A.0.2-5 总概算表"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"【01表】表A.0.2-5 总概算表","index":0,"n_rows":61,"n_cols":14,"rows_kept":61,"merged":[[1,1,1,13],[2,1,2,10],[2,11,2,13],[3,1,3,4],[3,5,3,8],[3,9,3,10],[4,6,4,7],[4,8,4,9],[4,10,4,11],[4,12,4,13],[5,6,5,7],[5,8,5,9],[5,10,5,11],[5,12,5,13],[6,6,6,7],[6,8,6,9],[6,10,6,11],[6,12,6,13],[7,6,7,7],[7,8,7,9],[7,10,7,11],[7,12,7,13],[8,6,8,7],[8,8,8,9],[8,10,8,11],[8,12,8,13],[9,6,9,7],[9,8,9,9],[9,10,9,11],[9,12,9,13],[10,6,10,7],[10,8,10,9],[10,10,10,11],[10,12,10,13],[11,6,11,7],[11,8,11,9],[11,10,11,11],[11,12,11,13],[12,6,12,7],[12,8,12,9],[12,10,12,11],[12,12,12,13],[13,6,13,7],[13,8,13,9],[13,10,13,11],[13,12,13,13],[14,6,14,7],[14,8,14,9],[14,10,14,11],[14,12,14,13],[15,6,15,7],[15,8,15,9],[15,10,15,11],[15,12,15,13],[16,6,16,7],[16,8,16,9],[16,10,16,11],[16,12,16,13],[17,6,17,7],[17,8,17,9],[17,10,17,11],[17,12,17,13],[18,6,18,7],[18,8,18,9],[18,10,18,11],[18,12,18,13],[19,6,19,7],[19,8,19,9],[19,10,19,11],[19,12,19,13],[20,6,20,7],[20,8,20,9],[20,10,20,11],[20,12,20,13],[21,6,21,7],[21,8,21,9],[21,10,21,11],[21,12,21,13],[22,6,22,7],[22,8,22,9],[22,10,22,11],[22,12,22,13],[23,6,23,7],[23,8,23,9],[23,10,23,11],[23,12,23,13],[24,6,24,7],[24,8,24,9],[24,10,24,11],[24,12,24,13],[25,6,25,7],[25,8,25,9],[25,10,25,11],[25,12,25,13],[26,6,26,7],[26,8,26,9],[26,10,26,11],[26,12,26,13],[27,6,27,7],[27,8,27,9],[27,10,27,11],[27,12,27,13],[28,6,28,7],[28,8,28,9],[28,10,28,11],[28,12,28,13],[29,6,29,7],[29,8,29,9],[29,10,29,11],[29,12,29,13],[30,1,30,6],[30,7,30,13],[33,1,33,13],[34,1,34,10],[34,11,34,13],[35,1,35,4],[35,5,35,8],[35,9,35,10],[36,6,36,7],[36,8,36,9],[36,10,36,11],[36,12,36,13],[37,6,37,7],[37,8,37,9],[37,10,37,11],[37,12,37,13],[38,6,38,7],[38,8,38,9],[38,10,38,11],[38,12,38,13],[39,6,39,7],[39,8,39,9],[39,10,39,11],[39,12,39,13],[40,6,40,7],[40,8,40,9],[40,10,40,11],[40,12,40,13],[41,6,41,7],[41,8,41,9],[41,10,41,11],[41,12,41,13],[42,6,42,7],[42,8,42,9],[42,10,42,11],[42,12,42,13],[43,6,43,7],[43,8,43,9],[43,10,43,11],[43,12,43,13],[44,6,44,7],[44,8,44,9],[44,10,44,11],[44,12,44,13],[45,6,45,7],[45,8,45,9],[45,10,45,11],[45,12,45,13],[46,6,46,7],[46,8,46,9],[46,10,46,11],[46,12,46,13],[47,6,47,7],[47,8,47,9],[47,10,47,11],[47,12,47,13],[48,6,48,7],[48,8,48,9],[48,10,48,11],[48,12,48,13],[49,6,49,7],[49,8,49,9],[49,10,49,11],[49,12,49,13],[50,6,50,7],[50,8,50,9],[50,10,50,11],[50,12,50,13],[51,6,51,7],[51,8,51,9],[51,10,51,11],[51,12,51,13],[52,6,52,7],[52,8,52,9],[52,10,52,11],[52,12,52,13],[53,6,53,7],[53,8,53,9],[53,10,53,11],[53,12,53,13],[54,6,54,7],[54,8,54,9],[54,10,54,11],[54,12,54,13],[55,6,55,7],[55,8,55,9],[55,10,55,11],[55,12,55,13],[56,6,56,7],[56,8,56,9],[56,10,56,11],[56,12,56,13],[57,6,57,7],[57,8,57,9],[57,10,57,11],[57,12,57,13],[58,6,58,7],[58,8,58,9],[58,10,58,11],[58,12,58,13],[59,6,59,7],[59,8,59,9],[59,10,59,11],[59,12,59,13],[60,6,60,7],[60,8,60,9],[60,10,60,11],[60,12,60,13],[61,6,61,7],[61,8,61,9],[61,10,61,11],[61,12,61,13],[62,1,62,6],[62,7,62,13]],"flags":["formulas_cached_only"]}
["附件1："]
[null,"G220东深线人民一桥危桥加固工程两阶段初步设计概算核定表"]
[null,"建设项目名称：G220东深线人民一桥危桥加固工程"]
[null,"编制范围：K1741+802.35~K1741+851.65",{"$nulls":9},"第 1 页","共 2 页","01表"]
[null,null,"分项编号","工程或费用名称","单位","数量","金额（元）",null,"技术经济指标",null,"各项费用比例(%)",null,"备注"]
[null,null,"1","第一部分 建筑安装工程费","桥长米","49.3","726758.92",null,"14741.56",null,"85.42",null,"建设项目路线总长度（主线长度） "]
[null,null,"101","临时工程","桥长米","49.3","141800.94",null,"2876.29",null,"16.67",null," "]
[null,null,"10101","临时道路","km","0.0493","50000",null,"1014198.78",null,"5.88",null," "]
[null,null,"1010103","保通便道","km","0.0493","50000",null,"1014198.78",null,"5.88",null," "]
[null,null,"101010302","保通临时安全设施","km","0.0493","50000",null,"1014198.78",null,"5.88",null," "]
[null,null,"10104","临时供电设施","总额","1","91800.94",null,"91800.94",null,"10.79",null," "]
[null,null,"104","桥梁涵洞工程","km","0.0493","541370.09",null,"10981137.75",null,"63.63",null," "]
[null,null,"10406","桥梁维护加固工程","m2/m","616.25 / 49.3","541370.09",null,"878.49 / 10981.14",null,"63.63",null," "]
[null,null,"1040601","拆除栏杆及人行道板","m3","24.4","15693.17",null,"643.16",null,"1.84",null," "]
[null,null,"1040602","背墙混凝土防撞墙","m3","43.12","154584.96",null,"3584.99",null,"18.17",null," "]
[null,null,"1040603","侧墙混凝土防撞墙","m3","12.96","39008.93",null,"3009.95",null,"4.59",null," "]
[null,null,"1040604","C40防水砼铺装层","m3","13.88","14686.01",null,"1058.07",null,"1.73",null," "]
[null,null,"1040605","4cm沥青砼铺装","m3","1.85","2282.52",null,"1233.8",null,"0.27",null," "]
[null,null,"1040606","修补裂缝","m","108","17754.45",null,"164.39",null,"2.09",null," "]
[null,null,"1040607","板底粘贴钢板","m2","59.46","101365.53",null,"1704.77",null,"11.91",null," "]
[null,null,"1040608","钻孔","个","756","19545.49",null,"25.85",null,"2.30",null," "]
[null,null,"1040609","螺栓","套","756","5009.25",null,"6.63",null,"0.59",null," "]
[null,null,"1040610","打磨及清洗","m2","99.09","4367.74",null,"44.08",null,"0.51",null," "]
[null,null,"1040611","φ100PVC泄水管","m","21","1310.53",null,"62.41",null,"0.15",null," "]
[null,null,"1040612","修补基础","m3","1","925.2",null,"925.2",null,"0.11",null," "]
[null,null,"1040613","工作平台","桥长米","49.3","59129.79",null,"1199.39",null,"6.95",null," "]
[null,null,"1040614","钢筋位置扫描检测费","总额","1","8000",null,"8000",null,"0.94",null," "]
[null,null,"1040615","基底处理","m3","77.28","58744.33",null,"760.15",null,"6.90",null," "]
[null,null,"1040616","围堰","m","61.8","34215.3",null,"553.65",null,"4.02",null," "]
[]
[]
[]
[]
[null,"G220东深线人民一桥危桥加固工程两阶段初步设计概算核定表"]
[null,"建设项目名称：G220东深线人民一桥危桥加固工程"]
[null,"编制范围：K1741+802.35~K1741+851.65",{"$nulls":9},"第 2 页","共 2 页","01表"]
[null,null,"分项编号","工程或费用名称","单位","数量","金额（元）",null,"技术经济指标",null,"各项费用比例(%)",null,"备注"]
[null,null,"1040617","防撞墙反光漆","m2","137.8","4746.87",null,"34.45",null,"0.56",null," "]
[null,null,"107","交通工程及沿线设施","桥长米","49.3","4074.89",null,"82.65",null,"0.48",null," "]
[null,null,"10701","交通安全设施","桥长米","49.3","4074.89",null,"82.65",null,"0.48",null," "]
[null,null,"JA04","标线","m2","81.6","4074.89",null,"49.94",null,"0.48",null," "]
[null,null,"JA0401","路面标线","m2","81.6","4074.89",null,"49.94",null,"0.48",null," "]
[null,null,"JA040101","热熔标线","m2/m","81.6 / 49.3","4074.89",null,"49.94 / 82.65",null,"0.48",null," "]
[null,null,"110","专项费用","元",null,"39513",{"$nulls":3},"4.64",null," "]
[null,null,"11001","施工场地建设费","元",null,"28772.72",{"$nulls":3},"3.38",null," "]
[null,null,"11002","安全生产费","元",null,"10740.28",{"$nulls":3},"1.26",null," "]
[null,null,"2","第二部分 土地使用及拆迁补偿费","桥长米","49.3",{"$nulls":6}," "]
[null,null,"3","第三部分 工程建设其他费","桥长米","49.3","83489.53",null,"1693.5",null,"9.81",null," "]
[null,null,"301","建设项目管理费","桥长米","49.3","47878.35",null,"971.16",null,"5.63",null," "]
[null,null,"30101","建设单位（业主）管理费","桥长米","49.3","28104.98",null,"570.08",null,"3.30",null," "]
[null,null,"30103","工程监理费","桥长米","49.3","17355.9",null,"352.05",null,"2.04",null," "]
[null,null,"30104","设计文件审查费","桥长米","49.3","445.47",null,"9.04",null,"0.05",null," "]
[null,null,"30105","竣（交）工验收试验检测费","桥长米","49.3","1972",null,"40",null,"0.23",null," "]
[null,null,"303","建设项目前期工作费","桥长米","49.3","32704.15",null,"663.37",null,"3.84",null," "]
[null,null,"308","工程保险费","桥长米","49.3","2907.04",null,"58.97",null,"0.34",null," "]
[null,null,"4","第四部分 预备费","桥长米","49.3","40512.42",null,"821.75",null,"4.76",null," "]
[null,null,"401","基本预备费","元",null,"40512.42",{"$nulls":3},"4.76",null," "]
[null,null,"402","价差预备费","元",{"$nulls":7}," "]
[null,null,"5","第一至四部分合计","桥长米","49.3","850760.87",null,"17256.81",null,"100.00",null," "]
[null,null,"6","建设期贷款利息","桥长米","49.3",{"$nulls":6}," "]
[null,null,"7","公路基本造价","桥长米","49.3","850760.87",null,"17256.81",null,"100.00",null," "]