{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["机械清单表","材料清单表"],"not_rendered":{"images":2,"external_links":1,"defined_names":3},"read":"whole","date_system":"1900"}

{"sheet":"机械清单表","index":0,"n_rows":14,"n_cols":8,"rows_kept":14,"merged":[[0,0,0,7],[1,0,1,7],[13,0,13,7]]}
["机械工程量清单标价表"]
["项目名称：隆昌市2023年高标准农田建设项目(二期)设计施工总承包-石印村机械服务供应单位采购项目"]
["序号","项目名称","计量单位","工程数量\n（暂估）","最高控制\n单价（元）","投标单价（元）","投标合价(元)","备注"]
[1,"功率75kW以内履带式推土机（TY100）","台班",{"v":435,"d":"435.00"},{"v":2575,"d":"2575.00"}]
[{"$f":"A4+1","v":2},"蛙式夯实机 2.8kw","台时",{"v":798,"d":"798.00"},15.45]
[3,"机械自身质量光轮压路机（2Y-8/10）","台班",{"v":80,"d":"80.00"},{"v":1606.8,"d":"1606.80"}]
[4,"装载质量20t以内自卸汽车（BJ374）","台班",{"v":244,"d":"244.00"},{"v":1236,"d":"1236.00"}]
[5,"提升质量16t以内汽车式起重机（QY16）","台班",{"v":60,"d":"60.00"},{"v":1854,"d":"1854.00"}]
[6,"斗容量0.6m3履带式单斗挖掘机（WY80液压）","台班",{"v":848,"d":"848.00"},{"v":1236,"d":"1236.00"}]
[7,"斗容量0.8m3履带式单斗挖掘机（WY150液压）","台班",{"v":825,"d":"825.00"},{"v":1648,"d":"1648.00"}]
[8,"斗容量1.0m3履带式单斗挖掘机（WY220液压）","台班",{"v":561,"d":"561.00"},{"v":2389.6,"d":"2389.60"}]
[9,"其它机械设备","项",{"v":1,"d":"1.00"},46143.26]
[null,"合计"]
["注：投标单价不能超过控制单价，所有报价为含税价，税3%。"]

{"sheet":"材料清单表","index":1,"n_rows":29,"n_cols":14,"rows_kept":29,"hidden":true,"merged":[[1,0,1,6],[2,0,2,6],[3,0,3,6],[26,0,26,4]]}
[]
["2024年隆昌市财政转移支付高标准农田新建项目-石印村"]
["材料清单表  单位：元"]
["项目名称：2024年隆昌市财政转移支付高标准农田新建项目-石印村"]
["序号","项目名称","计量单位","工程数量\n（预估）","不含税\n单价","合价","备注","单价\n(含税）","合计"]
[1,"闸阀、综合","个",{"v":326,"d":"326.00"},{"v":500,"d":"500.00"},{"$f":"ROUND(D6*E6,2)","v":{"v":163000,"d":"163000.00"}},null,{"$f":"ROUND(E6*1.13,2)","v":{"v":565,"d":"565.00"}},{"$f":"ROUND(D6*H6,2)","v":{"v":184190,"d":"184190.00"}}]
[2,"DN160（1.0MPa）PE100管道","m",12352.78,{"v":88,"d":"88.00"},1087044.64,null,99.44,1228360.44]
[3,"DN200（1.0MPa）PE100管道","m",12272.27,{"v":115,"d":"115.00"},1411311.05,null,129.95,1594781.49]
[4,"复合式高速进排气阀 1.0MPa DN250","个",{"v":62,"d":"62.00"},{"v":384,"d":"384.00"},{"v":23808,"d":"23808.00"},null,433.92,26903.04]
[5,"给水栓","个",{"v":316,"d":"316.00"},{"v":184,"d":"184.00"},{"v":58144,"d":"58144.00"},null,207.92,65702.72]
[6,"排泥阀","个",{"v":62,"d":"62.00"},178.25,{"v":11051.5,"d":"11051.50"},null,201.42,12488.04,null,"混凝土",4071.522,"碎石",2850.0654]
[7,"电机","台",{"v":4,"d":"4.00"},{"v":12200,"d":"12200.00"},{"v":48800,"d":"48800.00"},null,{"v":13786,"d":"13786.00"},{"v":55144,"d":"55144.00"},{"$nulls":3},"砂",2035.761]
[8,"动力配电箱","只",{"v":4,"d":"4.00"},{"v":3000,"d":"3000.00"},{"v":12000,"d":"12000.00"},null,{"v":3390,"d":"3390.00"},{"v":13560,"d":"13560.00"},{"$nulls":3},"水泥",814.3044]
[9,"箱式变压器（10kva），含安装材料","台",{"v":4,"d":"4.00"},{"v":18500,"d":"18500.00"},{"v":74000,"d":"74000.00"},null,{"v":20905,"d":"20905.00"},{"v":83620,"d":"83620.00"},{"$nulls":3},"砖",2508.21072]
[10,"量水尺","套",{"v":10,"d":"10.00"},{"v":100,"d":"100.00"},{"v":1000,"d":"1000.00"},null,{"v":113,"d":"113.00"},{"v":1130,"d":"1130.00"},{"$nulls":3},"碎石",1629.917]
[11,"钢筋混凝土管","米",{"v":245,"d":"245.00"},{"v":150,"d":"150.00"},{"v":36750,"d":"36750.00"},null,{"v":169.5,"d":"169.50"},{"v":41527.5,"d":"41527.50"}]
[12,"卵石 40mm","m3",{"v":4250,"d":"4250.00"},{"v":120,"d":"120.00"},{"v":510000,"d":"510000.00"},null,{"v":135.6,"d":"135.60"},{"v":576300,"d":"576300.00"}]
[13,"特细砂","m3",{"v":4215,"d":"4215.00"},{"v":200,"d":"200.00"},{"v":843000,"d":"843000.00"},null,{"v":226,"d":"226.00"},{"v":952590,"d":"952590.00"}]
[14,"肥料","t",146.63,{"v":580,"d":"580.00"},{"v":85045.4,"d":"85045.40"},null,{"v":655.4,"d":"655.40"},{"v":96101.3,"d":"96101.30"},null,null,"钢筋制作与安装",null,{"$f":"SUMIF([1]工程项目人工、材料、机械单价分析表!$C$5:$C$2476,L19,[1]工程项目人工、材料、机械单价分析表!$E$5:$E$2476)","v":77.665}]
[15,"不锈钢防护拦","m",{"v":269,"d":"269.00"},{"v":165,"d":"165.00"},{"v":44385,"d":"44385.00"},null,186.45,50155.05]
[16,"砖","千匹",{"v":3200,"d":"3200.00"},{"v":370,"d":"370.00"},{"v":1184000,"d":"1184000.00"},null,{"v":418.1,"d":"418.10"},{"v":1337920,"d":"1337920.00"}]
[17,"钢筋、综合","t",{"v":95,"d":"95.00"},{"v":3565,"d":"3565.00"},{"v":338675,"d":"338675.00"},null,4028.45,382702.75]
[18,"管线、综合","项",{"v":1,"d":"1.00"},{"v":45000,"d":"45000.00"},{"v":45000,"d":"45000.00"},null,{"v":50850,"d":"50850.00"},{"v":50850,"d":"50850.00"}]
[19,"碎石","m3",{"v":3500,"d":"3500.00"},{"v":90,"d":"90.00"},{"v":315000,"d":"315000.00"},null,{"v":101.7,"d":"101.70"},{"v":355950,"d":"355950.00"}]
[20,"水泥","t",{"v":1950,"d":"1950.00"},{"v":340,"d":"340.00"},{"v":663000,"d":"663000.00"},null,{"v":384.2,"d":"384.20"},{"v":749190,"d":"749190.00"}]
[21,"零星材料","项",{"v":1,"d":"1.00"},243926.69,243926.69,null,275637.16,275637.16]
["合计",{"$nulls":4},{"$f":"SUM(F6:F26)","v":7198941.28},null,null,{"$f":"SUM(I6:I26)","v":8134803.49},{"$f":"K27-F27","v":{"v":-0.00200000032782555,"d":"(0.00)"}},{"$f":"[1]成本分析表汇总表!F8","v":{"v":7198941.278,"d":"7198941.28"}}]
[{"$nulls":5},{"$f":"[1]工程项目人工、材料、机械单价分析表!I937","v":{"v":7198941.278,"d":"7198941.28"}},null,null,{"$f":"[1]工程项目人工、材料、机械单价分析表!I940","v":{"v":8134803.488,"d":"8134803.49"}}]
[{"$nulls":5},{"$f":"F28-F27","v":{"v":-0.00200000032782555,"d":"(0.00)"}},null,null,{"$f":"I28-I27","v":{"v":-0.00200000032782555,"d":"(0.00)"}}]