{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["【21-1表】表A.0.3-1 分项工程费计算数据表"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"【21-1表】表A.0.3-1 分项工程费计算数据表","index":0,"n_rows":137,"n_cols":13,"rows_kept":137,"merged":[[1,1,1,12],[2,1,2,12],[3,1,4,2],[3,3,3,7],[3,8,3,9],[5,3,5,4],[5,5,5,7],[5,11,5,12],[6,6,6,7],[6,11,6,12],[7,6,7,7],[7,11,7,12],[8,6,8,7],[8,11,8,12],[9,6,9,7],[9,11,9,12],[10,6,10,7],[10,11,10,12],[11,6,11,7],[11,11,11,12],[12,6,12,7],[12,11,12,12],[13,6,13,7],[13,11,13,12],[14,6,14,7],[14,11,14,12],[15,6,15,7],[15,11,15,12],[16,6,16,7],[16,11,16,12],[17,6,17,7],[17,11,17,12],[18,6,18,7],[18,11,18,12],[19,6,19,7],[19,11,19,12],[20,6,20,7],[20,11,20,12],[21,6,21,7],[21,11,21,12],[22,6,22,7],[22,11,22,12],[23,6,23,7],[23,11,23,12],[24,6,24,7],[24,11,24,12],[25,6,25,7],[25,11,25,12],[26,6,26,7],[26,11,26,12],[27,6,27,7],[27,11,27,12],[28,6,28,7],[28,11,28,12],[29,1,29,6],[29,7,29,12],[32,1,32,12],[33,1,33,12],[34,1,35,2],[34,3,34,7],[34,8,34,9],[36,3,36,4],[36,5,36,7],[36,11,36,12],[37,6,37,7],[37,11,37,12],[38,6,38,7],[38,11,38,12],[39,6,39,7],[39,11,39,12],[40,6,40,7],[40,11,40,12],[41,6,41,7],[41,11,41,12],[42,6,42,7],[42,11,42,12],[43,6,43,7],[43,11,43,12],[44,6,44,7],[44,11,44,12],[45,6,45,7],[45,11,45,12],[46,6,46,7],[46,11,46,12],[47,6,47,7],[47,11,47,12],[48,6,48,7],[48,11,48,12],[49,6,49,7],[49,11,49,12],[50,6,50,7],[50,11,50,12],[51,6,51,7],[51,11,51,12],[52,6,52,7],[52,11,52,12],[53,6,53,7],[53,11,53,12],[54,6,54,7],[54,11,54,12],[55,6,55,7],[55,11,55,12],[56,6,56,7],[56,11,56,12],[57,1,57,6],[57,7,57,12],[60,1,60,12],[61,1,61,12],[62,1,63,2],[62,3,62,7],[62,8,62,9],[64,3,64,4],[64,5,64,7],[64,11,64,12],[65,6,65,7],[65,11,65,12],[66,6,66,7],[66,11,66,12],[67,6,67,7],[67,11,67,12],[68,6,68,7],[68,11,68,12],[69,6,69,7],[69,11,69,12],[70,6,70,7],[70,11,70,12],[71,6,71,7],[71,11,71,12],[72,6,72,7],[72,11,72,12],[73,6,73,7],[73,11,73,12],[74,6,74,7],[74,11,74,12],[75,6,75,7],[75,11,75,12],[76,6,76,7],[76,11,76,12],[77,6,77,7],[77,11,77,12],[78,6,78,7],[78,11,78,12],[79,6,79,7],[79,11,79,12],[80,6,80,7],[80,11,80,12],[81,6,81,7],[81,11,81,12],[82,6,82,7],[82,11,82,12],[83,6,83,7],[83,11,83,12],[84,6,84,7],[84,11,84,12],[85,6,85,7],[85,11,85,12],[86,1,86,6],[86,7,86,12],[89,1,89,12],[90,1,90,12],[91,1,92,2],[91,3,91,7],[91,8,91,9],[93,3,93,4],[93,5,93,7],[93,11,93,12],[94,6,94,7],[94,11,94,12],[95,6,95,7],[95,11,95,12],[96,6,96,7],[96,11,96,12],[97,6,97,7],[97,11,97,12],[98,6,98,7],[98,11,98,12],[99,6,99,7],[99,11,99,12],[100,6,100,7],[100,11,100,12],[101,6,101,7],[101,11,101,12],[102,6,102,7],[102,11,102,12],[103,6,103,7],[103,11,103,12],[104,6,104,7],[104,11,104,12],[105,6,105,7],[105,11,105,12],[106,6,106,7],[106,11,106,12],[107,6,107,7],[107,11,107,12],[108,6,108,7],[108,11,108,12],[109,6,109,7],[109,11,109,12],[110,6,110,7],[110,11,110,12],[111,6,111,7],[111,11,111,12],[112,6,112,7],[112,11,112,12],[113,1,113,6],[113,7,113,12],[116,1,116,12],[117,1,117,12],[118,1,119,2],[118,3,118,7],[118,8,118,9],[120,3,120,4],[120,5,120,7],[120,11,120,12],[121,6,121,7],[121,11,121,12],[122,6,122,7],[122,11,122,12],[123,6,123,7],[123,11,123,12],[124,6,124,7],[124,11,124,12],[125,6,125,7],[125,11,125,12],[126,6,126,7],[126,11,126,12],[127,6,127,7],[127,11,127,12],[128,6,128,7],[128,11,128,12],[129,6,129,7],[129,11,129,12],[130,6,130,7],[130,11,130,12],[131,6,131,7],[131,11,131,12],[132,6,132,7],[132,11,132,12],[133,6,133,7],[133,11,133,12],[134,6,134,7],[134,11,134,12],[135,6,135,7],[135,11,135,12],[136,1,136,6],[136,7,136,12]],"flags":["formulas_cached_only"]}
[]
[null,"表A.0.3-1 分项工程费计算数据表"]
[null,"建设项目名称：遂宁市安居区琼江流域农村公路及桥梁整治建设项目中标清单底稿-主线与老鹰岩劳务挂网清单"]
[null,"编制范围：老鹰岩大桥危病桥改建工程劳务清单（扣除甲供材及自购材后）",null,"标准定额库版本号：",{"$nulls":4},"校验码：",null,"第 1 页","共 5 页","21-1表"]
[]
[null,"分项编号/定额\n代号/工料机代号","项目、定额或工料机的名称","单位",null,"数量",null,null,"输入单价","输入金额","分项组价类型\n或定额子目取费类别","定额调整情况或分项算式"]
[null,"1","第100章至第700章合计",{"$nulls":6},"291328.07"]
[null,null,"第100章总则",{"$nulls":6},"21951.09"]
[null,"1.3.1001","按合同条款规定，提供建筑工程一切险","总额",null,"1"]
[null,"1.3.2001","按合同条款规定，提供第三者责任险","总额",null,"1"]
[null,"1.3.3001","竣工文件","总额",null,"1"]
[null,"1.3.4001","施工环保费","总额",null,"1",null,null,"3655.32","3655.32"]
[null,"1.3.5001","安全生产费","总额",null,"1",null,null,"18295.77","18295.77"]
[null,"1.3.6001","临时供电设施架设、维护与拆除","总额",null,"1"]
[null,"1.3.7001","承包人驻地建设","总额",null,"1"]
[null,"1.3.8001","临时交通设施","总额",null,"1"]
[null,null,"第200章路基",{"$nulls":6},"216889.22"]
[null,"1.3.9001","清理现场","m2",null,"2159.6",null,null,"5.07","10949.17"]
[null,"1-1-1-12","功率135kW以内推土机清除表土","100m3",null,"4.3192",null,null,"250.31","1081.12","01.土方"]
[null,"1-1-11-5换","装载质量10t以内自卸汽车运土15km","1000m3天然密实方",null,"0.4319",null,null,"22836.42","9863.05","03.运输","实际运距(km): 15km;"]
[null,"1.3.10001","砍伐树木、挖除树根","棵",null,"84",null,null,"35.38","2971.92"]
[null,"1-1-1-3","人工伐树(直径10cm以上)，斗容2.0m3以内挖掘机挖树根","10棵",null,"8.4",null,null,"239.62","2012.77","06.构造物Ⅰ"]
[null,"1-1-11-5换","装载质量10t以内自卸汽车运土15km","1000m3天然密实方",null,"0.042",null,null,"22836.43","959.13","03.运输","实际运距(km): 15km;"]
[null,"1.3.11001","挖竹根","m3",null,"52",null,null,"32.71","1700.92"]
[null,"1-1-1-10","挖竹根","10m3",null,"5.2",null,null,"98.69","513.18","06.构造物Ⅰ"]
[null,"1-1-11-5换","装载质量10t以内自卸汽车运土15km","1000m3天然密实方",null,"0.052",null,null,"22836.35","1187.49","03.运输","实际运距(km): 15km;"]
[null,"1.3.12001","挖除9cm沥青混凝土面层","m3",null,"2.637",null,null,"44.14","116.4"]
[null,"2-3-1-4","挖掘机整体挖除路面","10m3",null,"0.2637",null,null,"139.06","36.67","04.路面"]
[]
[null,"编制： ",{"$nulls":5},"复核："]
[]
[]
[null,"表A.0.3-1 分项工程费计算数据表"]
[null,"建设项目名称：遂宁市安居区琼江流域农村公路及桥梁整治建设项目中标清单底稿-主线与老鹰岩劳务挂网清单"]
[null,"编制范围：老鹰岩大桥危病桥改建工程劳务清单（扣除甲供材及自购材后）",null,"标准定额库版本号：",{"$nulls":4},"校验码：",null,"第 2 页","共 5 页","21-1表"]
[]
[null,"分项编号/定额\n代号/工料机代号","项目、定额或工料机的名称","单位",null,"数量",null,null,"输入单价","输入金额","分项组价类型\n或定额子目取费类别","定额调整情况或分项算式"]
[null,"1-1-11-19换","装载质量10t以内自卸汽车运石15km","1000m3天然密实方",null,"0.0026",null,null,"30669.23","79.74","03.运输","实际运距(km): 15km;"]
[null,"1.3.13001","挖除30cm水泥稳定碎石基层","m3",null,"5.1",null,null,"34.28","174.83"]
[null,"1-1-9-11","斗容量1.0m3以内挖掘机装次坚石","1000m3天然密实方",null,"0.0051",null,null,"3615.69","18.44","02.石方"]
[null,"1-1-11-19换","装载质量10t以内自卸汽车运石15km","1000m3天然密实方",null,"0.0051",null,null,"30668.63","156.41","03.运输","实际运距(km): 15km;"]
[null,"1.3.14001","挖除15cm厚级配碎石垫层","m3",null,"1.275",null,null,"34.61","44.13"]
[null,"1-1-9-10","斗容量1.0m3以内挖掘机装软石","1000m3天然密实方",null,"0.0013",null,null,"3276.92","4.26","02.石方"]
[null,"1-1-11-19换","装载质量10t以内自卸汽车运石15km","1000m3天然密实方",null,"0.0013",null,null,"30669.23","39.87","03.运输","实际运距(km): 15km;"]
[null,"1.3.15001","拆除标牌","个",null,"1",null,null,"6.31","6.31"]
[null,"5-1-10-8","拆除铝合金里程牌","100个",null,"0.01",null,null,"631","6.31","06.构造物Ⅰ"]
[null,"1.3.16001","挖土方","m3",null,"1470",null,null,"19.15","28150.5"]
[null,"1-1-9-5","斗容量1.0m3以内挖掘机挖装普通土","1000m3天然密实方",null,"1.47",null,null,"2864.27","4210.47","01.土方"]
[null,"1-1-11-5换","装载质量10t以内自卸汽车运土15km","1000m3天然密实方",null,"1.0483",null,null,"22836.41","23939.41","03.运输","实际运距(km): 15km;"]
[null,"1.3.17001","挖石方","m3",null,"1469",null,null,"25.15","36945.35"]
[null,"1-1-9-10","斗容量1.0m3以内挖掘机装软石","1000m3天然密实方",null,"1.469",null,null,"3280","4818.32","02.石方"]
[null,"1-1-11-19换","装载质量10t以内自卸汽车运石15km","1000m3天然密实方",null,"1.0477",null,null,"30668.86","32131.76","03.运输","实际运距(km): 15km;"]
[null,"1.3.18001","挖除非适用材料（不含淤泥、岩盐、冻土）","m3",null,"62",null,null,"28.38","1759.56"]
[null,"1-1-9-5","斗容量1.0m3以内挖掘机挖装普通土","1000m3天然密实方",null,"0.062",null,null,"2864.19","177.58","01.土方"]
[null,"1-1-12-6","功率90kW以内推土机推普通土第一个20m","1000m3天然密实方",null,"0.062",null,null,"2681.45","166.25","01.土方"]
[null,"1-1-11-5换","装载质量10t以内自卸汽车运土15km","1000m3天然密实方",null,"0.062",null,null,"22836.45","1415.86","03.运输","实际运距(km): 15km;"]
[]
[null,"编制： ",{"$nulls":5},"复核："]
[]
[]
[null,"表A.0.3-1 分项工程费计算数据表"]
[null,"建设项目名称：遂宁市安居区琼江流域农村公路及桥梁整治建设项目中标清单底稿-主线与老鹰岩劳务挂网清单"]
[null,"编制范围：老鹰岩大桥危病桥改建工程劳务清单（扣除甲供材及自购材后）",null,"标准定额库版本号：",{"$nulls":4},"校验码：",null,"第 3 页","共 5 页","21-1表"]
[]
[null,"分项编号/定额\n代号/工料机代号","项目、定额或工料机的名称","单位",null,"数量",null,null,"输入单价","输入金额","分项组价类型\n或定额子目取费类别","定额调整情况或分项算式"]
[null,"1.3.19001","挖淤泥","m3",null,"729",null,null,"34.38","25063.02"]
[null,"1-1-2-5","挖掘机挖装淤泥、流沙","1000m3",null,"0.729",null,null,"6751.47","4921.82","01.土方"]
[null,"1-1-11-5换","装载质量10t以内自卸汽车运土15km","1000m3天然密实方",null,"0.729",null,null,"27632.36","20143.99","03.运输","实际运距(km): 15km;定额*1.100;人*1.100;材*1.100;机*1.100;"]
[null,"1.3.20001","利用土方路基填筑","m3",null,"1256",null,null,"7.46","9369.76"]
[null,"1-1-10-2","斗容量2m3以内装载机装土方","1000m3天然密实方",null,"1.256",null,null,"1439.37","1807.85","01.土方"]
[null,"1-1-18-11","三、四级公路填方路基，自身质量10t以内振动压路机碾压土方","1000m3压实方",null,"1.256",null,null,"3793.06","4764.08","01.土方"]
[null,"1-1-22-3换","6000L以内洒水车洒水3km","1000m3水",null,"0.2512",null,null,"11142.16","2798.91","03.运输","实际运距(km): 3km;"]
[null,"1.3.21001","利用石方路基填筑","m3",null,"1104",null,null,"8.91","9836.64"]
[null,"1-1-10-5","斗容量2m3以内装载机装软石","1000m3天然密实方",null,"1.104",null,null,"2175.13","2401.34","02.石方"]
[null,"1-1-18-17","三、四级公路填方路基，自身质量10t以内振动压路机碾压石方","1000m3压实方",null,"1.104",null,null,"4881.02","5388.65","02.石方"]
[null,"1-1-22-3","6000L以内洒水车洒水第一个1km","1000m3水",null,"0.2208",null,null,"9256.48","2043.83","03.运输"]
[null,"1.3.22001","台背回填砂砾石","m3",null,"415.4",null,null,"8.4","3489.36"]
[null,"1-2-12-2","砂砾地基垫层","1000m3",null,"0.4154",null,null,"8398.75","3488.84","04.路面"]
[null,"1.3.23001","砂砾垫层","m3",null,"729",null,null,"8.4","6123.6"]
[null,"1-2-12-2","砂砾地基垫层","1000m3",null,"0.729",null,null,"8398.75","6122.69","04.路面"]
[null,"1.3.24001","玻纤土工格栅","m2",null,"10.7",null,null,"4.01","42.91"]
[null,"1-2-9-3","土工格栅处理软土路基(或路面基层)","1000m2处理面积",null,"0.0107",null,null,"4012.15","42.93","04.路面"]
[null,"1.3.25001","C30现浇混凝土","m3",null,"69.1",null,null,"257.31","17780.12"]
[null,"5-1-1-5换","现浇钢筋混凝土防撞护栏墙体混凝土","10m3实体",null,"6.91",null,null,"2573.11","17780.17","08.构造物Ⅲ(一般)","普C25-32.5-4 换 [1511009];"]
[null,"1.3.26001","三级沉淀池","套",null,"2",null,null,"1318.12","2636.24"]
[]
[null,"编制： ",{"$nulls":5},"复核："]
[]
[]
[null,"表A.0.3-1 分项工程费计算数据表"]
[null,"建设项目名称：遂宁市安居区琼江流域农村公路及桥梁整治建设项目中标清单底稿-主线与老鹰岩劳务挂网清单"]
[null,"编制范围：老鹰岩大桥危病桥改建工程劳务清单（扣除甲供材及自购材后）",null,"标准定额库版本号：",{"$nulls":4},"校验码：",null,"第 4 页","共 5 页","21-1表"]
[]
[null,"分项编号/定额\n代号/工料机代号","项目、定额或工料机的名称","单位",null,"数量",null,null,"输入单价","输入金额","分项组价类型\n或定额子目取费类别","定额调整情况或分项算式"]
[null,"1-3-6-4换","砖砌井身(雨水井、检查井)","10m3",null,"0.8237",null,null,"2796.59","2303.55","06.构造物Ⅰ","普C20-32.5-2 换 [1511007];M7.5水泥砂浆 换 [1509002];1:2水泥砂浆 换 [1509006];"]
[null,"1-2-12-4","碎石地基垫层","1000m3",null,"0.0012",null,null,"14716.67","17.66","04.路面"]
[null,"4-11-5-6换","基础混凝土垫层","10m3实体",null,"0.1763",null,null,"868.63","153.14","07.构造物Ⅱ","普C10-32.5-4 换 [1511007];"]
[null,"1-3-4-9换","预制混凝土水沟盖板(矩形)","10m3",null,"0.0744",null,null,"2175.81","161.88","06.构造物Ⅰ","普C20-32.5-2 换 [1511007];"]
[null,"1.3.27001","C20混凝土","m3",null,"238",null,null,"250.96","59728.48"]
[null,"1-4-19-2换","现浇混凝土挡土墙","10m3",null,"23.8",null,null,"2509.63","59729.21","08.构造物Ⅲ(一般)","普C20-32.5-8 换 [1511007];"]
[null,null,"第300章路面",{"$nulls":6},"51613.12"]
[null,"1.3.28001","厚150mm碎石垫层","m2",null,"2185.1",null,null,"3.49","7626"]
[null,"2-2-2-8换","机械摊铺级配碎石基层(拖拉机带铧犁拌和，压实厚度15cm)","1000m2",null,"2.1852",null,null,"3485.96","7617.51","04.路面","实际厚度(cm): 15cm;"]
[null,"1.3.29001","厚150mm水泥稳定土底基层","m2",null,"2176.6",null,null,"8.69","18914.65"]
[null,"2-1-7-5换","厂拌水泥碎石稳定土基层(水泥剂量5%，压实厚度15cm)","1000m2",null,"2.1766",null,null,"3756.97","8177.42","04.路面","实际厚度(cm): 15cm;[1507004] 换 [1515001];[1515001] 换 [1515001002]水泥碎石稳定土;删:[5509001];删:[5505016];删:[8003011];删:[3005004];"]
[null,"2-1-8-3换","装载质量10t以内自卸汽车运厂拌基层稳定土混合料15km","1000m3",null,"0.3265",null,null,"19334.21","6312.62","03.运输","实际运距(km): 15km;"]
[null,"2-1-9-4","功率120kW以内平地机铺筑底基层","1000m2",null,"2.1766",null,null,"2036.03","4431.62","04.路面"]
[null,"1.3.30001","厚150mm水泥稳定土基层","m2",null,"2176.6",null,null,"8.69","18914.65"]
[null,"2-1-7-5换","厂拌水泥碎石稳定土基层(水泥剂量5%，压实厚度15cm)","1000m2",null,"2.1766",null,null,"3756.97","8177.42","04.路面","实际厚度(cm): 15cm;[1507004] 换 [1515001];[1515001] 换 [1515001002]水泥碎石稳定土;删:[5509001];删:[5505016];删:[8003011];删:[3005004];"]
[null,"2-1-8-3换","装载质量10t以内自卸汽车运厂拌基层稳定土混合料15km","1000m3",null,"0.3265",null,null,"19334.21","6312.62","03.运输","实际运距(km): 15km;"]
[null,"2-1-9-4","功率120kW以内平地机铺筑底基层","1000m2",null,"2.1766",null,null,"2036.03","4431.62","04.路面"]
[null,"1.3.36001","C30现浇混凝土加固土路肩","m3",null,"38.4",null,null,"160.36","6157.82"]
[]
[null,"编制： ",{"$nulls":5},"复核："]
[]
[]
[null,"表A.0.3-1 分项工程费计算数据表"]
[null,"建设项目名称：遂宁市安居区琼江流域农村公路及桥梁整治建设项目中标清单底稿-主线与老鹰岩劳务挂网清单"]
[null,"编制范围：老鹰岩大桥危病桥改建工程劳务清单（扣除甲供材及自购材后）",null,"标准定额库版本号：",{"$nulls":4},"校验码：",null,"第 5 页","共 5 页","21-1表"]
[]
[null,"分项编号/定额\n代号/工料机代号","项目、定额或工料机的名称","单位",null,"数量",null,null,"输入单价","输入金额","分项组价类型\n或定额子目取费类别","定额调整情况或分项算式"]
[null,"2-3-5-1换","现浇混凝土加固土路肩","10m3",null,"3.84",null,null,"1603.63","6157.94","04.路面","普C30-32.5-4 换 [1511009];"]
[null,null,"第600章安全设施及预埋管线",{"$nulls":6},"874.64"]
[null,"1.3.66001","MU30页岩实心砖","m3",null,"7.2",null,null,"112.5","810"]
[null,"4-5-7-1换","浆砌青(红)砖基础、护拱","10m3",null,"0.72",null,null,"1125.03","810.02","08.构造物Ⅲ(一般)","M7.5水泥砂浆 换 [1509002];"]
[null,"1.3.67001","M7.5水泥砂浆，厚2cm","m2",null,"12.8",null,null,"5.05","64.64"]
[null,"4-11-6-4换","平、立面水泥砂浆勾平凹缝(砖)","100m2",null,"0.128",null,null,"505.16","64.66","08.构造物Ⅲ(一般)","M10水泥砂浆 换 [1509002];"]
[null,"9","已包含在清单合计中的材料、工程设备、专业工程暂估价合计"]
[null,"10","清单合计减去材料、工程设备、专业工程暂估价合计",{"$nulls":6},"291328.07"]
[null,"11","计日工合计"]
[null,"11.1","劳务"]
[null,"11.2","材料"]
[null,"11.3","施工机械"]
[null,"12","暂列金额（不含计日工总额）"]
[null,"13","投标报价",{"$nulls":6},"291328.07"]
[]
[null,"编制： ",{"$nulls":5},"复核："]