{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["材料"],"not_rendered":{"defined_names":3},"read":"whole","date_system":"1900"}

{"sheet":"材料","index":0,"n_rows":38,"n_cols":11,"rows_kept":38,"merged":[[0,0,0,10],[1,0,2,0],[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,2,4],[1,5,2,5],[1,6,1,8],[1,9,2,9],[1,10,2,10],[3,1,3,2],[9,1,9,2],[19,1,19,2],[24,1,24,2],[28,1,28,2],[35,1,35,2],[36,1,36,2],[37,0,37,10]]}
["广昌保障房配套基础设施项目施工总承包-预制水泥类材料采购\n招标预算价清单"]
["序号","项目名称","规格、型号","计量方式","计量\n单位","暂定工程量","综合单价",null,null,"合价","备注"]
[{"$nulls":6},"不含税综合单价","增值税率","含税综合单价"]
[null,"Ⅱ级钢筋混凝土管"]
[1,"Ⅱ级钢筋混凝土管（含橡胶圈）","D300*50*2500MM","以现场实际收方工程量","m",{"v":987.5,"d":"987.50"},null,{"v":0.13,"d":"13.00%"},{"$f":"ROUND(G5*(1+H5),2)","v":{"v":0,"d":"0.00"}},{"$f":"ROUND(I5*F5,2)","v":{"v":0,"d":"0.00"}}]
[2,"Ⅱ级钢筋混凝土管（含橡胶圈）","D600*60*2500MM","以现场实际收方工程量","m",{"v":47.5,"d":"47.50"},null,{"v":0.13,"d":"13.00%"},{"$f":"ROUND(G6*(1+H6),2)","v":{"v":0,"d":"0.00"}},{"$f":"ROUND(I6*F6,2)","v":{"v":0,"d":"0.00"}}]
[3,"Ⅱ级钢筋混凝土管（含橡胶圈）","D800*80*2500MM","以现场实际收方工程量","m",{"v":785,"d":"785.00"},null,{"v":0.13,"d":"13.00%"},{"$f":"ROUND(G7*(1+H7),2)","v":{"v":0,"d":"0.00"}},{"$f":"ROUND(I7*F7,2)","v":{"v":0,"d":"0.00"}}]
[4,"Ⅱ级钢筋混凝土管（含橡胶圈）","D1000*100*2500MM","以现场实际收方工程量","m",{"v":882.5,"d":"882.50"},null,{"v":0.13,"d":"13.00%"},{"$f":"ROUND(G8*(1+H8),2)","v":{"v":0,"d":"0.00"}},{"$f":"ROUND(I8*F8,2)","v":{"v":0,"d":"0.00"}}]
[5,"Ⅱ级钢筋混凝土管（含橡胶圈）","D1500*150*2500MM","以现场实际收方工程量","m",{"v":307.5,"d":"307.50"},null,{"v":0.13,"d":"13.00%"},{"$f":"ROUND(G9*(1+H9),2)","v":{"v":0,"d":"0.00"}},{"$f":"ROUND(I9*F9,2)","v":{"v":0,"d":"0.00"}}]
[null,"钢筋混凝土检查井,图集20S515-29、30、31"]
[6,"预制圆形混凝土雨水检查井 （含井盖板 ）","1、规格尺寸：Φ1500（承载力≥400KN）,图集20S515-29、31，井高1880mm\n2、包含：井盖板、含爬梯（不需安装）","以现场实际收方工程量","座",{"v":83,"d":"83.00"},null,{"v":0.13,"d":"13.00%"},{"$f":"ROUND(G11*(1+H11),2)","v":{"v":0,"d":"0.00"}},{"$f":"ROUND(I11*F11,2)","v":{"v":0,"d":"0.00"}}]
[7,"预制圆形混凝土雨水检查井井壁调差节","1、规格尺寸：Φ1500（承载力≥400KN）,增减高度按100mm为计量单位，不足100mm按100mm计算","以现场实际收方工程量","节",{"v":83,"d":"83.00"},null,{"v":0.13,"d":"13.00%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[8,"预制圆形混凝土污水检查井 （含井盖板 ）","1、规格尺寸：Φ1000（承载力≥400KN）,图集20S515-30、31，井高2030mm\n2、包含：井盖板、含爬梯（不需安装）","以现场实际收方工程量","座",{"v":94,"d":"94.00"},null,{"v":0.13,"d":"13.00%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[9,"预制圆形混凝土污水检查井井壁调差节","1、规格尺寸：Φ1000（承载力≥400KN）,增减高度按100mm为计量单位，不足100mm按100mm计算","以现场实际收方工程量","节",{"v":94,"d":"94.00"},null,{"v":0.13,"d":"13.00%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[17,"预制混凝土井简","Φ700*100*100mm","以现场实际收方工程量","个",{"v":35,"d":"35.00"},null,{"v":0.13,"d":"13.00%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[18,"预制混凝土井简","Φ700*200*100mm","以现场实际收方工程量","个",{"v":30,"d":"30.00"},null,{"v":0.13,"d":"13.00%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[19,"预制混凝土井简","Φ700*300*100mm","以现场实际收方工程量","个",{"v":30,"d":"30.00"},null,{"v":0.13,"d":"13.00%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[20,"预制混凝土井简","Φ700*500*100mm","以现场实际收方工程量","个",{"v":40,"d":"40.00"},null,{"v":0.13,"d":"13.00%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[21,"预制混凝土井简","Φ700*1000*120mm","以现场实际收方工程量","个",{"v":42,"d":"42.00"},null,{"v":0.13,"d":"13.00%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"透水砖/连锁砖"]
[10,"黄色盲道砖","300×300×60mm","以现场实际收方工程量","m2",{"v":1381.9309,"d":"1381.93"},null,{"v":0.13,"d":"13.00%"},{"$f":"ROUND(G21*(1+H21),2)","v":{"v":0,"d":"0.00"}},{"$f":"ROUND(I21*F21,2)","v":{"v":0,"d":"0.00"}}]
[11,"彩色透水砖","200×100×60mm","以现场实际收方工程量","m2",{"v":7320.7632,"d":"7320.76"},null,{"v":0.13,"d":"13.00%"},{"$f":"ROUND(G22*(1+H22),2)","v":{"v":0,"d":"0.00"}},{"$f":"ROUND(I22*F22,2)","v":{"v":0,"d":"0.00"}}]
[12,"透水砖","200*100*50mm","以现场实际收方工程量","m2",{"v":308.5,"d":"308.50"},null,{"v":0.13,"d":"13.00%"},{"$f":"ROUND(G23*(1+H23),2)","v":{"v":0,"d":"0.00"}},{"$f":"ROUND(I23*F23,2)","v":{"v":0,"d":"0.00"}}]
[13,"预制砼生态连锁块","1、规格尺寸：500×500×200mm；\n2、混凝土等级：C30；","以现场实际收方工程量","m2",1278.47,null,{"v":0.13,"d":"13.00%"},{"$f":"ROUND(G24*(1+H24),2)","v":{"v":0,"d":"0.00"}},{"$f":"ROUND(I24*F24,2)","v":{"v":0,"d":"0.00"}}]
[null,"道路工程"]
[14,"仿花岗岩路平石","1000mm×200mm×100mm","以现场实际收方工程量","m",{"v":2911.0839,"d":"2911.08"},null,{"v":0.13,"d":"13.00%"},{"$f":"ROUND(G26*(1+H26),2)","v":{"v":0,"d":"0.00"}},{"$f":"ROUND(I26*F26,2)","v":{"v":0,"d":"0.00"}}]
[15,"仿花岗岩路侧石","1000mm×400mm×150mm","以现场实际收方工程量","m",{"v":4072.2663,"d":"4072.27"},null,{"v":0.13,"d":"13.00%"},{"$f":"ROUND(G27*(1+H27),2)","v":{"v":0,"d":"0.00"}},{"$f":"ROUND(I27*F27,2)","v":{"v":0,"d":"0.00"}}]
[16,"仿花岗岩路平石","1500mm*150mm*100mm","以现场实际收方工程量","m",{"v":1278.1895,"d":"1278.19"},null,{"v":0.13,"d":"13.00%"},{"$f":"ROUND(G28*(1+H28),2)","v":{"v":0,"d":"0.00"}},{"$f":"ROUND(I28*F28,2)","v":{"v":0,"d":"0.00"}}]
[null,"预制盖板"]
[22,"钢筋砼预制盖板","1、规格尺寸:1100mm×490mm×200mm；\n2、混凝土等级：C30；\n3、每块配筋量：φ16-104cm*4、φ12-42cm*5、φ12-122cm*2","以现场实际收方工程量","块",{"$f":"122","v":{"v":122,"d":"122.00"}},null,{"v":0.13,"d":"13.00%"},{"$f":"ROUND(G30*(1+H30),2)","v":{"v":0,"d":"0.00"}},{"$f":"ROUND(I30*F30,2)","v":{"v":0,"d":"0.00"}}]
[23,"钢筋砼预制盖板","1、规格尺寸:900mm×490mm×200mm；\n2、混凝土等级：C30；\n3、每块配筋量：φ16-84cm*4、φ12-42cm*5、φ12-122cm*2","以现场实际收方工程量","块",{"$f":"340","v":{"v":340,"d":"340.00"}},null,{"v":0.13,"d":"13.00%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[24,"跌水消力坎","1、规格尺寸:200×200×300mm；\n2、混凝土等级：C25","以现场实际收方工程量","个",{"v":150,"d":"150.00"},null,{"v":0.13,"d":"13.00%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[25,"钢筋砼单孔雨水渠盖板","1、规格尺寸：1360mm×990mm×200（脊高220）mm\n2、混凝土等级:C35混凝土\n3、每块配筋量：φ16-148cm*1、φ10-138cm*6、φ10-230cm*9@125mm、φ10-240cm*4、φ14-95.7cm*2","以现场实际收方工程量","块",{"v":390,"d":"390.00"},null,{"v":0.13,"d":"13.00%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[26,"预制砼调节环","1、规格尺寸：外环直径 875mm、内环直径 625mm，高度 H=50mm\n2、材料：C35混凝土，配置 φ6 不锈钢钢筋，混凝土保护层厚度≥25mm；","以现场实际收方工程量","个",{"v":100,"d":"100.00"},null,{"v":0.13,"d":"13.00%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[27,"预制砼调节环","1、规格尺寸：外环直径 875mm、内环直径 625mm，高度 H=100mm\n2、材料：C35混凝土，配置 φ6 不锈钢钢筋，混凝土保护层厚度≥25mm；","以现场实际收方工程量","个",{"v":77,"d":"77.00"},null,{"v":0.13,"d":"13.00%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[28,"预留金",null,null,"项",{"$nulls":4},{"v":251000,"d":"251,000.00"}]
[29,"总计（含13%增值税专用发票）",{"$nulls":7},{"v":2758042.38,"d":"2,758,042.38"}]
["备注：\n1、综合单价为含税货到工地价格，含材料单价及运输费用、卸货费，利润等；\n2、供货日期、供货品质严格按照甲方要求供应；材料进场时，应提交该批次的质量证明资料，包括但不限于出厂合格证、出厂检验报告或国家认证的第三方检测报告等质量证明文件，且供货商应配合甲方再监理单位的见证下再次取样抽检，若不合格，由供货商承担责任。\n3、最后结算按实际发生量计算，施工过程中涉及数量必须及时进行签字确认；\n4、清单数量为暂定数量，具体结算数量以现场实际签收数量为准。\n5、付款方式:按项目预计季度采购总量的30%来进行预付款支付，分三次平均扣回，供应商每月根据当月供货量申请进度款，进度款比例支付至80%。最终结算金额以实际工程量结算为准，多退少补，以保证项目正常施工。\n6、价格调差：施工期间价格(以施工期的造价信息各月的加权平均值)波动超过基准价（按2025年6期《珠海工程造价信息》的低值）士5%时，结算时仅调整超出士5%以外部分的差价，材料价差只计取税金，不计取其他任何费用。"]