{"text_format":"3","workbook":"xls","n_sheets":6,"sheets":["招标清单","双曲面钢架制作安装分析表","弧面钢板制作安装分析表","直形钢架制作安装 分析表","1#桥水上平台分析表","2#桥水上平台分析表"],"not_rendered":{"external_links":1,"defined_names":4},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"招标清单","index":0,"n_rows":42,"n_cols":18,"rows_kept":42,"merged":[[0,0,0,9],[1,0,1,9],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,2,6],[3,10,3,12],[3,13,3,15],[32,0,32,9],[33,0,33,9],[34,0,34,9],[35,0,35,9],[36,0,36,11]],"flags":["formulas_cached_only"]}
["桥墩钢结构花篮装饰工程量清单"]
["工程名称：第四届中国绿博会建设项目1#、2#桥墩钢结构花篮装饰专业分包工程"]
["序号","工程名称","项目特征","单位","数量",null,null,"全费用单价（元）","合价（元）","备注"]
[{"$nulls":4},"1#","2#","小计","小计：",null,null,"1#",null,null,"2#"]
["一","直接费",{"$nulls":8},"M1","M2","M3","M1","M2","M3"]
["（一）","预埋铁件"]
[1,"预埋件处桥墩混凝保护性破除及恢复","1、M1、M2、M3预埋前要要求进行钢筋混凝土表面剔除除及恢复,；\n2、破除深度详见图纸及方案；\n2、要求不得破坏桥墩混凝土结构，需手工切割、剔除混凝土面层至主体钢筋；预埋钢板后修复。","m2",17.25,16.5,33.75,null,{"v":0,"d":"0.00"},"提供分析表",24,18,6,36,6,12]
[2,"预埋件钢板制作及安装","1、M1、M2、M3预埋件制作； \n2、25厚预埋铁板，材质Q235B；\n3、规格、开孔布置按图纸；                                      \n4、包含锚栓与钢板焊接费用。\n                                  ","T",2.36,4.51,{"v":6.869999999999999,"d":"6.87"},null,{"v":0,"d":"0.00"},"提供分析表",0.25,0.5,0.375,0.25,0.5,0.375]
[3,"锚栓安装","1、规格φ20*700锚栓植入；\n2、拉拔实验复核要求\n2、锚栓安装。","根",800,1440,{"v":2240,"d":"2240.00"},null,{"v":0,"d":"0.00"},"提供分析表",6,9,2.25,9,3,4.5]
["（一）","双曲面加工钢架"]
[4,"弯弧圆管钢架","1、规格φ152*6钢管，材料品种Q235B；\n2、规格、弧度按图加工，要求冷弯法； \n3、管材无连接处需封头焊接                                         ","T",{"v":98.9615,"d":"98.96"},0,{"v":98.9615,"d":"98.96"},null,{"v":0,"d":"0.00"},"提供分析表"]
[5,"弯弧方钢管钢架","1、规格150*150*6方钢管，材料品种Q235B；\n2、规格、弧度按图加工，要求冷弯法； \n3、管材无连接处需封头焊接                                         ","T",{"v":2.6,"d":"2.60"},{"v":0,"d":"0.00"},{"v":2.6,"d":"2.60"},null,{"v":0,"d":"0.00"},"提供分析表"]
[6,"弯弧方钢管钢架","1、规格150*150*8方钢管，材料品种Q235B；\n2、规格、弧度按图加工，要求冷弯法； \n3、管材无连接处需封头焊接                                         ","T",{"v":0,"d":"0.00"},{"v":28.597999999999995,"d":"28.60"},{"v":28.597999999999995,"d":"28.60"},null,{"v":0,"d":"0.00"},"提供分析表",{"$nulls":7}," "]
[8,"弯弧方钢管钢架","1、规格200*200*8方钢管，材料品种Q235B；\n2、规格、弧度按图加工，要求冷弯法； \n3、管材无连接处需封头焊接                                         ","T",{"v":21.0235,"d":"21.02"},{"v":0,"d":"0.00"},{"v":21.0235,"d":"21.02"},null,{"v":0,"d":"0.00"},"提供分析表"]
[6,"钢板拼装包圆柱","1、规格8.0钢板，材料品种Q235B；\n2、钢板弧形加工，圆柱拼装安装；                                  2、规格按图加工；                                         ","T",19.22,19.97,39.19,null,{"v":0,"d":"0.00"},"提供分析表"]
["（二）","规格材加工钢架"]
[1,"直形圆管钢架","1、规格φ152*6钢管，材料品种Q235B；\n2、规格按图加工；                                         3、管材无连接处需封头焊接                                         ","T",10.42,{"v":0,"d":"0.00"},10.42,null,{"v":0,"d":"0.00"},"提供分析表"]
[2,"直形圆管钢架","1、规格φ121*4钢管，材料品种Q235B；\n2、规格按图加工；                                         3、管材无连接处需封头焊接                                         ","T",{"v":0,"d":"0.00"},2.78,2.78,null,{"v":0,"d":"0.00"},"提供分析表"]
[3,"直形方钢钢架","1、规格100*100*6方钢管，材料品种Q235B；\n2、规格按图加工；                                         3、管材无连接处需封头焊接                                         ","T",37.92,14.74,{"v":52.660000000000004,"d":"52.66"},null,{"v":0,"d":"0.00"},"提供分析表"]
[4,"直形方钢钢架","1、规格150*150*6方钢管，材料品种Q235B；\n2、规格按图加工；                                         3、管材无连接处需封头焊接                                         ","T",{"v":4.6899999999999995,"d":"4.69"},{"v":0,"d":"0.00"},{"v":4.6899999999999995,"d":"4.69"},null,{"v":0,"d":"0.00"},"提供分析表"]
[5,"直形方钢钢架","1、规格200*200*8方钢管，材料品种Q235B；\n2、规格按图加工；                                         3、管材无连接处需封头焊接                                         ","T",2.21,{"v":0,"d":"0.00"},2.21,null,{"v":0,"d":"0.00"},"提供分析表"]
["（三）","油漆"]
[1,"环氧底漆3遍","1、打磨、腻子找平；\n2、环氧底漆3遍；","m2",{"v":4135,"d":"4135.00"},{"v":2395,"d":"2395.00"},{"v":6530,"d":"6530.00"},null,{"v":0,"d":"0.00"},"提供分析表"]
[2,"环氧中间漆3遍","1、环氧中间漆3遍","m2",{"v":4135,"d":"4135.00"},{"v":2395,"d":"2395.00"},{"v":6530,"d":"6530.00"},null,{"v":0,"d":"0.00"},"提供分析表"]
[3,"面层氟碳漆3遍","1、中国建筑色卡（CBSS.CLASSIC）,                 色卡编号0112号","m2",{"v":4300,"d":"4300.00"},{"v":2370,"d":"2370.00"},{"v":6670,"d":"6670.00"},null,{"v":0,"d":"0.00"},"提供分析表"]
[null,"小计：",{"$nulls":6},{"v":0,"d":"0.00"}]
["二","措施费"]
[1,"1#桥水上作业平台、搭拆","1、根据现场作业条件自行申报施工方案；\n2、方案需经专家论证及业主方审批通过；\n3、此项费用包含完成承包内容施工所需现场平台搭设、拆除的所有费用。\n4、此项费用不因最终经审批的方案调整，按项包干。","项",1,0,1,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"提供分析表"]
[2,"2#桥水上作业平台、搭拆","1、根据现场作业条件自行申报施工方案；\n2、方案需经专家论证及业主方审批通过；\n3、此项费用包含完成承包内容施工所需现场平台搭设、拆除的所有费用。\n4、此项费用不因最终经审批的方案调整，按项包干。","项",0,1,1,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"提供分析表"]
[3,"施工脚手架费用","1、自行考虑脚手架搭设方案；\n2、按脚手架搭设投影面积计算。","m2",1,null,{"v":2180,"d":"2180.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"小计：",{"$nulls":6},{"v":0,"d":"0.00"}]
[null,"合计：",{"$nulls":6},{"v":0,"d":"0.00"}]
["注：1、投标人应充分踏勘现场，对各区域各节点施工作业条件充分认识，投标报价已充分考虑现场构件运输、吊装等条件，在报价中综合体现，进场施工后招标人不做任何补偿。"]
["    2、全费用单价为包含人工费、材料费、机械费、管理费、利润、税金的包工包料价格，包含钢结构二次深化设计、监理资料及竣工图绘制费用，包括构件制作、装卸、安装、油漆、辅耗材、零星工具、防护措施、水电、各种保险、加班、安全文明施工等费用，以及雨季施工、临时设施、赶工措施、机械进出场以及市容、城管、环保等各项应有全部费用，水上作业平台搭设费用另计，按项包干。"]
["    3、投标时上报水上作业平台搭设费专项方案，并经初步认可的方案确定费用，按项包干，不因最终经审批的方案变化而增加。"]
["    4、报价税率按9%考虑报价，提供9%税率的增值税专用发票。"]
["    5、报价为全费用单价包干制，组价明细分析表仅作为现场发生设计图纸变更或施工方案变更时全费用单价调整据。"]
[]
[]
[null,null,"投标单位（公章）：                                                            "]
[null,null,"授权委托人：                           "]
[null,null,"日    期：        年     月      日"]

{"sheet":"双曲面钢架制作安装分析表","index":1,"n_rows":19,"n_cols":8,"rows_kept":19,"merged":[[0,0,0,7],[1,0,1,7],[14,1,14,2],[14,5,14,6],[15,1,15,2],[15,5,15,6],[16,1,16,2],[16,5,16,6],[17,1,17,2],[17,5,17,6]],"flags":["formulas_cached_only"]}
["双曲面加工钢架制作安装费单价分析表"]
["项目名称：弯弧圆管钢架制作、安装。                                             单位：1T"]
["序号","名称","规格、要求、技术参数","单位","含量","不含税单价（元）","合价（元）","备注"]
["一","主材费"]
[1,"规格管材","φ152*6钢管、150*150*6方钢管、150*150*8方钢管、200*200*8方钢管综合，材料品种Q235B；","T",null,null,{"v":0,"d":"0.00"}]
[null,"小计：",{"$nulls":4},{"v":0,"d":"0.00"}]
["二","制作安装费"]
[1,"管材双曲面冷弯加工费","按图纸，含人工、辅材、机械费等","T",null,null,{"v":0,"d":"0.00"}]
[2,"切割、制作费","按图纸，含人工、辅材、机械费等","T",null,null,{"v":0,"d":"0.00"}]
[3,"现场安装费","按图纸，包含场内材料运输，含人工、辅材、机械费等","T",null,null,{"v":0,"d":"0.00"}]
[4,"抛丸除锈费","sa2.5抛丸锈费，含人工、辅材、机械费等","T",null,null,{"v":0,"d":"0.00"}]
[5,"场外运输费","加工厂至施工现场运输","T",null,null,{"v":0,"d":"0.00"}]
[null,"（明细费用投标人可自行新增）"]
[null,"小计：",{"$nulls":4},{"v":0,"d":"0.00"}]
["三","管理费{(一)+(二)}*3%",null,"项",1,{"v":0,"d":"0.00"}]
["四","利润{(一)+(二)+(三)}*10%",null,"项",1,{"v":0,"d":"0.00"}]
["五","税金{(一)+(二)+(三)+(四)}*9%",null,"项",1,{"v":0,"d":"0.00"}]
["六","全费用单价小计(一)+(二)+(三)+(四)+(五)",null,"项",1,{"v":0,"d":"0.00"}]
[null,"注：管理费费率、利润率投标人可自行调整，税率不可调整"]

{"sheet":"弧面钢板制作安装分析表","index":2,"n_rows":18,"n_cols":8,"rows_kept":18,"merged":[[0,0,0,7],[1,0,1,7],[13,1,13,2],[13,5,13,6],[14,1,14,2],[14,5,14,6],[15,1,15,2],[15,5,15,6],[16,1,16,2],[16,5,16,6]],"flags":["formulas_cached_only"]}
["双曲面加工钢架制作安装费单价分析表"]
["项目名称：弯弧圆管钢架制作、安装。                                             单位：1T"]
["序号","名称","规格、要求、技术参数","单位","含量","不含税单价（元）","合价（元）","备注"]
["一","主材费"]
[1,"钢板","规格8.0钢板，材料品种Q235B；","T",null,null,{"v":0,"d":"0.00"}]
[null,"小计：",{"$nulls":4},{"v":0,"d":"0.00"}]
["二","制作安装费"]
[1,"钢板曲面折弯、切割、制作费","按图纸，含人工、辅材、机械费等","T",null,null,{"v":0,"d":"0.00"}]
[2,"现场安装费","按图纸，包含场内材料运输，含人工、辅材、机械费等","T",null,null,{"v":0,"d":"0.00"}]
[3,"抛丸除锈费","sa2.5抛丸锈费，含人工、辅材、机械费等","T",null,null,{"v":0,"d":"0.00"}]
[4,"场外运输费","加工厂至施工现场运输","T",null,null,{"v":0,"d":"0.00"}]
[null,"（明细费用投标人可自行新增）"]
[null,"小计：",{"$nulls":4},{"v":0,"d":"0.00"}]
["三","管理费{(一)+(二)}*3%",null,"项",1,{"v":0,"d":"0.00"}]
["四","利润{(一)+(二)+(三)}*10%",null,"项",1,{"v":0,"d":"0.00"}]
["五","税金{(一)+(二)+(三)+(四)}*9%",null,"项",1,{"v":0,"d":"0.00"}]
["六","全费用单价小计(一)+(二)+(三)+(四)+(五)",null,"项",1,{"v":0,"d":"0.00"}]
[null,"注：管理费费率、利润率投标人可自行调整，税率不可调整"]

{"sheet":"直形钢架制作安装 分析表","index":3,"n_rows":18,"n_cols":8,"rows_kept":18,"merged":[[0,0,0,7],[1,0,1,7],[13,1,13,2],[13,5,13,6],[14,1,14,2],[14,5,14,6],[15,1,15,2],[15,5,15,6],[16,1,16,2],[16,5,16,6]],"flags":["formulas_cached_only"]}
["规格材加工钢架制作安装费单价分析表"]
["项目名称：直形钢架制作                                             单位：1T"]
["序号","名称","规格、要求、技术参数","单位","含量","不含税单价（元）","合价（元）","备注"]
["一","主材费"]
[1,"规格管材","φ152*6钢管、φ121*4钢管、100*100*6方钢管、150*150*6方钢管、200*200*8方钢管综合，材料品种Q235B；","T",null,null,{"v":0,"d":"0.00"}]
[null,"小计：",{"$nulls":4},{"v":0,"d":"0.00"}]
["二","制作安装费"]
[2,"切割、制作费","按图纸，含人工、辅材、机械费等","T",null,null,{"v":0,"d":"0.00"}]
[3,"现场安装费","按图纸，包含场内材料运输，含人工、辅材、机械费等","T",null,null,{"v":0,"d":"0.00"}]
[4,"抛丸除锈费","sa2.5抛丸锈费，含人工、辅材、机械费等","T",null,null,{"v":0,"d":"0.00"}]
[5,"场外运输费","加工厂至施工现场运输","T",null,null,{"v":0,"d":"0.00"}]
[null,"（明细费用投标人可自行新增）"]
[null,"小计：",{"$nulls":4},{"v":0,"d":"0.00"}]
["三","管理费{(一)+(二)}*3%",null,"项",1,{"v":0,"d":"0.00"}]
["四","利润{(一)+(二)+(三)}*10%",null,"项",1,{"v":0,"d":"0.00"}]
["五","税金{(一)+(二)+(三)+(四)}*9%",null,"项",1,{"v":0,"d":"0.00"}]
["六","全费用单价小计(一)+(二)+(三)+(四)+(五)",null,"项",1,{"v":0,"d":"0.00"}]
[null,"注：管理费费率、利润率投标人可自行调整，税率不可调整"]

{"sheet":"1#桥水上平台分析表","index":4,"n_rows":24,"n_cols":8,"rows_kept":24,"merged":[[0,0,0,7],[1,0,1,7],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2]],"flags":["formulas_cached_only"]}
["1#桥水上平台分析表综合单价分析表"]
["项目名称：1#桥水上平台分析表综合单价                                                    单位：1项"]
["序号","名称","规格型号","单位","含量","不含税单价（元）","合价（元）","备注"]
["一","主材费"]
[1,"40#槽钢租赁","主框架","T",null,null,{"v":0,"d":"0.00"}]
[2,"10#槽钢租赁","桥面拉伸","T",null,null,{"v":0,"d":"0.00"}]
[3,"50方钢租赁","次龙骨","T",null,null,{"v":0,"d":"0.00"}]
[4,"木模板","平台面板","m2",null,null,{"v":0,"d":"0.00"}]
[null,"（明细费用投标人可自行新增或调整）"]
[null,"小计：",{"$nulls":4},{"v":0,"d":"0.00"}]
["二","安装、拆除费"]
[1,"钢支撑架搭设","主框架，包含场内材料运输，含人工、辅材、机械费等","T",null,null,{"v":0,"d":"0.00"}]
[2,"平台搭设","次龙骨、木模板安装，包含场内材料运输，含人工、辅材、机械费等","m2",null,null,{"v":0,"d":"0.00"}]
[3,"钢支撑架拆除","拆除、材料出场","T",null,null,{"v":0,"d":"0.00"}]
[4,"平台拆除","拆除、材料出场","m2",null,null,{"v":0,"d":"0.00"}]
[3,"水上作业增加费","水上作业人工降效及增加","项",null,null,{"v":0,"d":"0.00"}]
[null,"（明细费用投标人可自行新增或调整）"]
[null,"小计：",{"$nulls":4},{"v":0,"d":"0.00"}]
["三","管理费{(一)+(二)+}*3%",null,"项",1,null,{"v":0,"d":"0.00"}]
["四","利润{(一)+(二)+(三)}*10%",null,"项",1,null,{"v":0,"d":"0.00"}]
["五","税金{(一)+(二)+(三)+(四)}*9%",null,"项",1,null,{"v":0,"d":"0.00"}]
["六","全费用单价小计(一)+(二)+(三)+(四)+(五)",null,"项",1,null,{"v":0,"d":"0.00"}]
[null,"注：管理费费率、利润率投标人可自行调整，税率不可调整"]
[null,"    投标人根据投标中水上作业平台的搭设方案提供报价明细及报价"]

{"sheet":"2#桥水上平台分析表","index":5,"n_rows":24,"n_cols":8,"rows_kept":24,"merged":[[0,0,0,7],[1,0,1,7],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2]],"flags":["formulas_cached_only"]}
["2#桥水上平台分析表综合单价分析表"]
["项目名称：2#桥水上平台分析表综合单价                          单位：1项"]
["序号","名称","规格型号","单位","含量","不含税单价（元）","合价（元）","备注"]
["一","主材费"]
[1,"40#槽钢租赁","主框架","T",null,null,{"v":0,"d":"0.00"}]
[2,"10#槽钢租赁","桥面拉伸","T",null,null,{"v":0,"d":"0.00"}]
[3,"50方钢租赁","次龙骨","T",null,null,{"v":0,"d":"0.00"}]
[4,"木模板","平台面板","m2",null,null,{"v":0,"d":"0.00"}]
[null,"（明细费用投标人可自行新增或调整）"]
[null,"小计：",{"$nulls":4},{"v":0,"d":"0.00"}]
["二","安装、拆除费"]
[1,"钢支撑架搭设","主框架，包含场内材料运输，含人工、辅材、机械费等","T",null,null,{"v":0,"d":"0.00"}]
[2,"平台搭设","次龙骨、木模板安装，包含场内材料运输，含人工、辅材、机械费等","m2",null,null,{"v":0,"d":"0.00"}]
[3,"钢支撑架拆除","拆除、材料出场","T",null,null,{"v":0,"d":"0.00"}]
[4,"平台拆除","拆除、材料出场","m2",null,null,{"v":0,"d":"0.00"}]
[3,"水上作业增加费","水上作业人工降效及增加","项",null,null,{"v":0,"d":"0.00"}]
[null,"（明细费用投标人可自行新增）"]
[null,"小计：",{"$nulls":4},{"v":0,"d":"0.00"}]
["三","管理费{(一)+(二)+}*3%",null,"项",1,null,{"v":0,"d":"0.00"}]
["四","利润{(一)+(二)+(三)}*10%",null,"项",1,null,{"v":0,"d":"0.00"}]
["五","税金{(一)+(二)+(三)+(四)}*9%",null,"项",1,null,{"v":0,"d":"0.00"}]
["六","全费用单价小计(一)+(二)+(三)+(四)+(五)",null,"项",1,null,{"v":0,"d":"0.00"}]
[null,"注：管理费费率、利润率投标人可自行调整，税率不可调整"]
[null,"    投标人根据投标中水上作业平台的搭设方案提供报价明细及报价"]