{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["材料"],"not_rendered":{"external_links":1,"defined_names":4},"read":"whole","date_system":"1900"}

{"sheet":"材料","index":0,"n_rows":29,"n_cols":11,"rows_kept":29,"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],[8,1,8,2],[21,1,21,2],[26,1,26,2],[27,1,27,2],[28,0,28,10]]}
["广昌保障房配套基础设施项目施工总承包-排管及配件类材料采购\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"]
[{"$nulls":6},"不含税综合单价","增值税率","含税综合单价"]
[null,"污水工程"]
[1,"PVC给水管","DN32","以现场实际收方工程量","m",{"v":330.48,"d":"330.480"},null,{"v":0.13,"d":"13.00%"},{"$f":"ROUND(G5*(1+H5),2)","v":{"v":0,"d":"0.00"}},{"$f":"ROUND(I5*F5,2)","v":{"v":0,"d":"0.00"}}]
[1.1,"直通","DN32","以现场实际收方工程量","个",{"v":30,"d":"30.000"},null,{"v":0.13,"d":"13.00%"},{"$f":"ROUND(G6*(1+H6),2)","v":{"v":0,"d":"0.00"}},{"$f":"ROUND(I6*F6,2)","v":{"v":0,"d":"0.00"}}]
[1.2,"三通","DN32","以现场实际收方工程量","个",{"v":30,"d":"30.000"},null,{"v":0.13,"d":"13.00%"},{"$f":"ROUND(G7*(1+H7),2)","v":{"v":0,"d":"0.00"}},{"$f":"ROUND(I7*F7,2)","v":{"v":0,"d":"0.00"}}]
[1.3,"弯头","DN32*90°","以现场实际收方工程量","个",{"v":30,"d":"30.000"},null,{"v":0.13,"d":"13.00%"},{"$f":"ROUND(G8*(1+H8),2)","v":{"v":0,"d":"0.00"}},{"$f":"ROUND(I8*F8,2)","v":{"v":0,"d":"0.00"}}]
[null,"电力通信"]
[2,"成品排管支架","Φ150","以现场实际收方工程量","个",{"v":2907,"d":"2907.000"},null,{"v":0.13,"d":"13.00%"},{"$f":"ROUND(G10*(1+H10),2)","v":{"v":0,"d":"0.00"}},{"$f":"ROUND(I10*F10,2)","v":{"v":0,"d":"0.00"}}]
[3,"纤维编绕拉挤电缆导管","DB-BWFRP150*5.5-SN50","以现场实际收方工程量","m",{"v":5932.29,"d":"5932.290"},null,{"v":0.13,"d":"13.00%"},{"$f":"ROUND(G11*(1+H11),2)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"}]
[4,"UPVC排水管","DN200","以现场实际收方工程量","m",{"v":408.12,"d":"408.120"},null,{"v":0.13,"d":"13.00%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[4.1,"UPVC排水管直通","DN200","以现场实际收方工程量","个",{"v":20,"d":"20.000"},null,{"v":0.13,"d":"13.00%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[4.2,"UPVC排水管三通","DN200","以现场实际收方工程量","个",{"v":20,"d":"20.000"},null,{"v":0.13,"d":"13.00%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[4.3,"UPVC排水管弯头","DN200","以现场实际收方工程量","个",{"v":20,"d":"20.000"},null,{"v":0.13,"d":"13.00%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[5,"UPVC通信排管","φ110*5 阻燃","以现场实际收方工程量","m",{"v":9305.86,"d":"9305.860"},null,{"v":0.13,"d":"13.00%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[6,"UPVC通信排管","φ110*5","以现场实际收方工程量","m",{"v":12806.01,"d":"12806.010"},null,{"v":0.13,"d":"13.00%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[7,"通信管成品排管支架","Φ110","以现场实际收方工程量","个",{"v":10932,"d":"10932.000"},null,{"v":0.13,"d":"13.00%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[8,"玻璃钢复合材料组合支架","FRP-L450/300","以现场实际收方工程量","个",{"$f":"7904+28","v":{"v":7932,"d":"7932.000"}},null,{"v":0.13,"d":"13.00%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[9,"玻璃钢复合材料组合支架 a","详见图纸","以现场实际收方工程量","个",{"$f":"1426*2","v":{"v":2852,"d":"2852.000"}},null,{"v":0.13,"d":"13.00%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[10,"玻璃钢复合材料组合支架 b","详见图纸","以现场实际收方工程量","个",{"$f":"1426*2","v":{"v":2852,"d":"2852.000"}},null,{"v":0.13,"d":"13.00%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"临水迁改"]
[11,"HDPE双壁波纹管","D400","以现场实际收方工程量","m",{"v":320,"d":"320.000"},null,{"v":0.13,"d":"13.00%"},{"$f":"ROUND(G23*(1+H23),2)","v":{"v":0,"d":"0.00"}},{"$f":"ROUND(I23*F23,2)","v":{"v":0,"d":"0.00"}}]
[12,"橡胶圈","D400，配套HDPE双壁波纹管","以现场实际收方工程量","个",{"v":66,"d":"66.000"},null,{"v":0.13,"d":"13.00%"},{"$f":"ROUND(G24*(1+H24),2)","v":{"v":0,"d":"0.00"}},{"$f":"ROUND(I24*F24,2)","v":{"v":0,"d":"0.00"}}]
[13,"HDPE双壁波纹管","D800","以现场实际收方工程量","m",{"v":250,"d":"250.000"},null,{"v":0.13,"d":"13.00%"},{"$f":"ROUND(G25*(1+H25),2)","v":{"v":0,"d":"0.00"}},{"$f":"ROUND(I25*F25,2)","v":{"v":0,"d":"0.00"}}]
[14,"橡胶圈","D800，配套HDPE双壁波纹管","以现场实际收方工程量","个",{"v":50,"d":"50.000"},null,{"v":0.13,"d":"13.00%"},{"$f":"ROUND(G26*(1+H26),2)","v":{"v":0,"d":"0.00"}},{"$f":"ROUND(I26*F26,2)","v":{"v":0,"d":"0.00"}}]
[15,"预留金",null,null,"项",{"$nulls":4},{"v":72000,"d":"72,000.00"}]
[16,"总计（含13%增值税专用发票）",{"$nulls":7},{"v":792855.26,"d":"792,855.26"}]
["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）±5%时，结算时仅调整超出±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。"]