{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["招标控制价"],"not_rendered":{"external_links":1,"defined_names":3},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"招标控制价","index":0,"n_rows":58,"n_cols":7,"rows_kept":58,"merged":[[0,0,0,6],[1,0,1,6]],"flags":["formulas_cached_only"]}
["招  标  控  制  价  汇  总  表"]
["工程名称：月塘路一期、警训路、南湖大道东延线道路市政设施整改移交项目          单位：万元"]
["序号","工程项目或费用名称","单位","工程费","其他费用","合计","备注"]
["一","建安工程费用","项",{"v":534.9599999999999,"d":"534.96"},null,{"v":534.9599999999999,"d":"534.96"}]
["(一)","南湖大道东延线","项",88.39,null,88.39]
[1,"管道清淤","项",{"v":1.4,"d":"1.40"},null,{"v":1.4,"d":"1.40"}]
[2,"紫外光固化修复","项",5.31,null,5.31]
[3,"局部树脂固化修复","项",6.14,null,6.14]
[4,"双胀圈修复","项",13.64,null,13.64]
[5,"封堵墙拆除","项",0.14,null,0.14]
[6,"裂管法置换旧管","项",{"v":18.2,"d":"18.20"},null,{"v":18.2,"d":"18.20"}]
[7,"短管焊接内衬","项",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[8,"有毒气体检测","项",0.58,null,0.58]
[9,"气囊封堵、拆除","项",28.33,null,28.33]
[10,"抽水","项",1.28,null,1.28]
[11,"人工掏挖检查井","项",0.67,null,0.67]
[12,"喷涂法","项",0.67,null,0.67]
[13,"井盖更换","项",0.59,null,0.59]
[14,"道路破复","项",11.44,null,11.44]
[14.1,"人行道破复","项",10.14,null,10.14]
[14.2,"路缘石破复","项",1.29,null,1.29]
["(二)","月塘路一期","项",{"v":361.06999999999994,"d":"361.07"},null,{"v":361.06999999999994,"d":"361.07"}]
[1,"管道清淤","项",{"v":5.8,"d":"5.80"},null,{"v":5.8,"d":"5.80"}]
[2,"紫外光固化修复","项",15.87,null,15.87]
[3,"局部树脂固化修复","项",{"v":2.6,"d":"2.60"},null,{"v":2.6,"d":"2.60"}]
[4,"障碍物清除","项",1.97,null,1.97]
[5,"裂管法置换旧管","项",33.35,null,33.35]
[6,"原管道凿除+800钢拼+800管径紫外光原位固化修复","项",226.97,null,226.97]
[7,"有毒气体检测","项",0.58,null,0.58]
[8,"气囊封堵、拆除","项",9.63,null,9.63]
[9,"抽水","项",1.28,null,1.28]
[10,"人工掏挖检查井","项",0.82,null,0.82]
[11,"井盖更换","项",0.59,null,0.59]
[12,"土体注浆","项",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"}]
[13,"道路破复","项",60.61,null,60.61]
[13.1,"人行道破复","项",42.14,null,42.14]
[13.2,"路缘石破复","项",6.79,null,6.79]
[13.3,"道路破复","项",11.68,null,11.68]
["(三)","警训路","项",{"v":84.60000000000001,"d":"84.60"},null,{"v":84.60000000000001,"d":"84.60"}]
[1,"管道清淤","项",1.44,null,1.44]
[2,"紫外光固化修复","项",10.97,null,10.97]
[3,"局部树脂固化修复","项",9.37,null,9.37]
[6,"胀管法","项",44.44,null,44.44]
[4,"障碍物清除","项",0.84,null,0.84]
[5,"封堵墙拆除","项",0.28,null,0.28]
[7,"电缆线迁出","项",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
[8,"有毒气体检测","项",0.35,null,0.35]
[9,"气囊封堵、拆除","项",9.21,null,9.21]
[10,"抽水","项",0.77,null,0.77]
[11,"人工掏挖检查井","项",0.67,null,0.67]
[12,"喷涂法","项",0.67,null,0.67]
[13,"井盖更换","项",0.59,null,0.59]
["(四)","市政附属-垃圾桶","项",0.9,null,{"v":0.9,"d":"0.90"}]
["二","工程建设其它费用","项",null,{"v":9.3,"d":"9.30"},{"v":9.3,"d":"9.30"}]
[1,"施工图设计费","项",null,{"v":9.3,"d":"9.30"},{"v":9.3,"d":"9.30"}]
["三","预备费","项",null,{"v":27.212999999999994,"d":"27.21"},{"v":27.212999999999994,"d":"27.21"}]
[1,"基本预备费","项",null,{"v":27.212999999999994,"d":"27.21"},{"v":27.212999999999994,"d":"27.21"},"(一+二)*5%"]
["四","合计","项",{"v":534.9599999999999,"d":"534.96"},36.51,{"v":571.4729999999998,"d":"571.47"}]