{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["清单","单价分析表"],"not_rendered":{"external_links":1,"defined_names":4},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"清单","index":0,"n_rows":34,"n_cols":9,"rows_kept":34,"merged":[[0,0,0,8],[1,0,1,8],[24,0,24,8],[25,0,25,8],[26,0,26,8],[27,0,27,8],[28,0,28,8],[29,3,29,7],[30,3,30,7],[31,3,31,6],[32,3,32,6],[33,3,33,6]],"flags":["formulas_cached_only"]}
["工程量清单"]
["工程名称：贵州省都匀市中国第四届绿化博览会博览园建设项目都匀台阳光房专业分包工程"]
["序号","分项名称","规格做法","单位","计算式","工程量","全费用单价","合价","备注"]
["一","1#楼"]
[1,"1F阳光房立面断桥铝合金平开窗","1、6LOW-E+12A+6LOW-E双钢化中空\n2、铝合金龙骨，壁厚2.5mm，表面氟碳喷涂\n3、施工必须满足国家地方行业等规范标准要求","m2","15.14*3.35+2.4*3.35*3",{"v":74.839,"d":"74.84"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[2,"1F120系列阳光房顶棚","1、6LOW-E+12A+6LOW-E双钢化中空\n2、铝合金龙骨，壁厚2.5mm，表面氟碳喷涂\n3、施工必须满足国家地方行业等规范标准要求","m2","17.35*2",{"v":34.7,"d":"34.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[3,"1F120系列阳光房顶棚弯弧","1、弧形6LOW-E+12A+6LOW-E双钢化中空\n2、铝合金龙骨，壁厚2.5mm，表面氟碳喷涂\n3、施工必须满足国家地方行业等规范标准要求","m2","17.35*.6",10.41,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[4,"2F阳光房立面断桥铝合金平开窗","1、6LOW-E+12A+6LOW-E双钢化中空\n2、铝合金龙骨，壁厚2.5mm，表面氟碳喷涂\n3、施工必须满足国家地方行业等规范标准要求","m2","(1.73*2+1.89*4)*3.1",{"v":34.162,"d":"34.16"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[5,"2F120系列阳光房顶棚","1、6LOW-E+12A+6LOW-E双钢化中空\n2、铝合金龙骨，壁厚2.5mm，表面氟碳喷涂\n3、施工必须满足国家地方行业等规范标准要求","m2","10.26*10.57*1.03+(10.57+10.73+2.18+20.24)*2",{"v":199.14164599999998,"d":"199.14"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[6,"2F120系列阳光房顶棚弯弧","1、弧形6LOW-E+12A+6LOW-E双钢化中空\n2、铝合金龙骨，壁厚2.5mm，表面氟碳喷涂\n3、施工必须满足国家地方行业等规范标准要求","m2","(10.73+2.18+20.24)*.6",{"v":19.889999999999997,"d":"19.89"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[7,"3F阳光房立面断桥铝合金平开窗","1、6LOW-E+12A+6LOW-E双钢化中空\n2、铝合金龙骨，壁厚2.5mm，表面氟碳喷涂\n3、施工必须满足国家地方行业等规范标准要求","m2","(36.47+2.24*8)*3.11+(3.6*2+1.8)*3",{"v":196.1529,"d":"196.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[8,"3F120系列阳光房顶棚","1、6LOW-E+12A+6LOW-E双钢化中空\n2、铝合金龙骨，壁厚2.5mm，表面氟碳喷涂\n3、施工必须满足国家地方行业等规范标准要求","m2","31.92*2",63.84,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[9,"3F120系列阳光房顶棚弯弧","1、弧形6LOW-E+12A+6LOW-E双钢化中空\n2、铝合金龙骨，壁厚2.5mm，表面氟碳喷涂\n3、施工必须满足国家地方行业等规范标准要求","m2","31.92*.6+3.6*3.5",{"v":31.752000000000002,"d":"31.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["二","2#楼"]
[1,"负1F、1F阳光房立面断桥铝合金平开窗","1、6LOW-E+12A+6LOW-E双钢化中空\n2、铝合金龙骨，壁厚2.5mm，表面氟碳喷涂\n3、施工必须满足国家地方行业等规范标准要求","m2","20.71*3.7+(1.52+17.86+.55+1.3+1+3.58+3.42+23.21)*3.1+1.65*10*2.5",{"v":280.44100000000003,"d":"280.44"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[2,"1F120系列阳光房顶棚弯弧","1、弧形6LOW-E+12A+6LOW-E双钢化中空\n2、铝合金龙骨，壁厚2.5mm，表面氟碳喷涂\n3、施工必须满足国家地方行业等规范标准要求","m2","23.21*.6",{"v":13.926,"d":"13.93"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[3,"2F阳光房立面断桥铝合金平开窗","1、6LOW-E+12A+6LOW-E双钢化中空\n2、铝合金龙骨，壁厚2.5mm，表面氟碳喷涂\n3、施工必须满足国家地方行业等规范标准要求","m2","36*2.87+(3.45+2.77+1+3.5+3.42+2.77+3.45)*2.45+2.6*8*2.6",{"v":207.282,"d":"207.28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[4,"2F120系列阳光房顶棚","1、6LOW-E+12A+6LOW-E双钢化中空\n2、铝合金龙骨，壁厚2.5mm，表面氟碳喷涂\n3、施工必须满足国家地方行业等规范标准要求","m2","31*2",{"v":62,"d":"62.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[5,"2F120系列阳光房顶棚弯弧","1、弧形6LOW-E+12A+6LOW-E双钢化中空\n2、铝合金龙骨，壁厚2.5mm，表面氟碳喷涂\n3、施工必须满足国家地方行业等规范标准要求","m2","36*.6",{"v":21.599999999999998,"d":"21.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[6,"3F阳光房立面断桥铝合金平开窗","1、6LOW-E+12A+6LOW-E双钢化中空\n2、铝合金龙骨，壁厚2.5mm，表面氟碳喷涂\n3、施工必须满足国家地方行业等规范标准要求","m2","(3.46+13.7+3.46+11.5)*3.3",{"v":105.99600000000001,"d":"106.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[7,"3F120系列阳光房顶棚","1、6LOW-E+12A+6LOW-E双钢化中空\n2、铝合金龙骨，壁厚2.5mm，表面氟碳喷涂\n3、施工必须满足国家地方行业等规范标准要求","m2","14.3*4.4",{"v":62.92000000000001,"d":"62.92"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["三","合计",{"$nulls":5},{"v":0,"d":"0.00"}]
[]
[]
["1、铝型材选用河南恒美、广东凤星、广东新河、山东华建，耐候胶密封胶选用宁贝、硅宝、舒威、安泰 ，五金件选用合和、力航、坚朗。"]
["2、投标人应自行按规范深化图纸，深化图纸经招标人确认后实施，材料含量自行计算，报价为综合费用包干制，组价明细分析表仅作为评标及因招标人原因调整做法后的调价参考依据。"]
["3、投标人应充分踏勘现场，对各区域各节点施工作业条件充分认识，投标报价已充分考虑现场构件运输、吊装、脚手架搭设、开洞、预埋、洞口封堵、防水处理、防雷接地等条件，以上内容在报价中综合体现，施工后招标人不做任何签证。"]
["4、全费用单价为包含人工费、材料费、机械费、管理费、利润、税金的包工包料价格，包含图纸深化设计、监理资料计竣工图绘制费用，包括构件制作、装卸、安装、油漆、辅耗材、零星工具、防护措施、水电、各种保险、加班、安全文明施工等费用，以及冬季施工、雨季施工、临时设施、赶工措施、机械进出场以及市容、城管、环保等各项应有全部费用。遵循固定全费用综合包干单价的报价原则。本工程范围内所有风险由投标人踏勘现场后自行评估，充分考虑一切风险后，其相关费用在投标报价中综合考虑报价，施工时招标人不另行补偿相关费用。"]
["5、报价税率按9%考虑报价，提供9%税率的增值税专用发票。"]
[]
[]
[{"$nulls":3},"投标单位（公章）："]
[{"$nulls":3},"授权代表（签字）："]
[{"$nulls":3},"日    期：        年     月    日"]

{"sheet":"单价分析表","index":1,"n_rows":98,"n_cols":8,"rows_kept":98,"merged":[[0,0,0,7],[35,0,35,7],[67,0,67,7]],"flags":["formulas_cached_only"]}
["阳光房立面断桥铝合金平开窗报价分析表"]
["工程名称：贵州省都匀市中国第四届绿化博览会博览园建设项目都匀台阳光房专业分包工程"]
["序号","名称","生产单位","规格型号","用量","单位","单价（元）","金额\n（元）"]
["一","主材料"]
[1,"铝型材（粉末喷涂）",null,"65平开窗系列",null,"kg",null,0]
[2,"玻璃",null,"6LOW-E+12A+6LOW-E双钢化中空",null,"㎡",null,0]
[null,"可自行增加或减少"]
[null,"一、主材小计",{"$nulls":5},0]
["二","五金及辅料"]
[1,"单点执手",null,"铝合金",null,"把",null,0]
[2,"滑撑",null,"不锈钢、14吋",null,"副",null,0]
[3,"密封胶条",null,"三元乙丙",null,"米",null,0]
[4,"连墙件",null,"1.5厚镀锌钢片",null,"条",null,0]
[5,"玻璃胶",null,"500ml",null,"支",null,0]
[6,"膨胀螺栓、射钉、螺钉、发泡剂、保护膜等",{"$nulls":3},"㎡",null,0]
[null,"可自行增加或减少"]
[null,"二、辅材小计",{"$nulls":5},0]
["三","人工费"]
[1,"加工人工费",{"$nulls":3},"㎡",null,0]
[2,"安装劳务费",{"$nulls":3},"㎡",null,0]
[null,"三、人工费小计",{"$nulls":5},0]
["四","机械费"]
[1,"机械费",{"$nulls":3},"㎡",null,0]
[2,"运输费",{"$nulls":3},"㎡",null,0]
[null,"四、机械费小计",{"$nulls":5},0]
["五","直接费小计（一+二+三+四）",{"$nulls":5},0]
["六","企业管理费5%",{"v":0.05,"d":"5%"},"（五）x5%",{"$nulls":3},{"v":0,"d":"0.00"}]
["七","利润10%",{"v":0.1,"d":"10%"},"（五）x10%",{"$nulls":3},0]
["八","税费9%",{"v":0.09,"d":"9%"},"（五+六+七）x9%",{"$nulls":3},{"v":0,"d":"0.00"}]
["九","合计：（五+六+七+八）",{"$nulls":5},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},"投标单位（公章）："]
[{"$nulls":3},"授权代表（签字）："]
[{"$nulls":3},"日    期：        年     月    日"]
[]
["120系列阳光房顶棚报价分析表"]
["工程名称：绿博园都匀台酒店阳光房专业分包工程",{"$nulls":5},"单位：元/㎡"]
["序号","名称","生产单位","规格型号","用量","单位","单价（元）","金额（元）"]
["一","主材料"]
[1,"铝型材（粉末喷涂）",null,"65平开窗系列",null,"kg",null,0]
[2,"玻璃",null,"6LOW-E+12A+6LOW-E双钢化中空",null,"㎡",null,0]
[null,"可自行增加或减少"]
[null,"一、主材小计",{"$nulls":5},0]
["二","五金及辅料"]
[1,"连墙件",null,"  1.5厚角铝",null,"kg",null,0]
[2,"水槽，立柱，下水管",null," 120系列3.0mm厚",null,"Kg",null,0]
[3,"玻璃胶",null,"500ml",null,"支",null,0]
[4,"膨胀螺栓、射钉、螺钉、发泡剂、保护膜等",{"$nulls":3},"㎡",null,0]
[null,"可自行增加或减少"]
[null,"二、辅材小计",{"$nulls":5},0]
["三","人工费"]
[1,"加工人工费",{"$nulls":3},"㎡",null,0]
[2,"安装劳务费",{"$nulls":3},"㎡",null,0]
[null,"三、人工费小计",{"$nulls":5},0]
["四","机械费"]
[1,"机械费",{"$nulls":3},"㎡",null,0]
[2,"运输费",{"$nulls":3},"㎡",null,0]
[null,"四、机械费小计",{"$nulls":5},0]
["五","直接费小计（一+二+三+四）",{"$nulls":5},0]
["六","企业管理费5%",{"v":0.05,"d":"5%"},"（五）x5%",{"$nulls":3},{"v":0,"d":"0.00"}]
["七","利润10%",{"v":0.1,"d":"10%"},"（五）x10%",{"$nulls":3},0]
["八","税费9%",{"v":0.09,"d":"9%"},"（五+六+七）x9%",{"$nulls":3},{"v":0,"d":"0.00"}]
["九","合计：（五+六+七+八）",{"$nulls":5},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},"投标单位（公章）："]
[{"$nulls":3},"授权代表（签字）："]
[{"$nulls":3},"日    期：        年     月    日"]
["120系列阳光房顶棚弯弧报价分析表"]
["工程名称：绿博园都匀台酒店阳光房专业分包工程",{"$nulls":5},"单位：元/㎡"]
["序号","名称","生产单位","规格型号","用量","单位","单价（元）","金额（元）"]
["一","主材料"]
[1,"铝型材（粉末喷涂）",null,"65平开窗系列",null,"kg",null,0]
[2,"玻璃弯弧",null,"弧形6LOW-E+12A+6LOW-E双钢化中空",null,"㎡",null,0]
[null,"可自行增加或减少"]
[null,"一、主材小计",{"$nulls":5},0]
[1,"连墙件",null,"  1.5厚角铝",null,"kg",null,0]
[2,"水槽，立柱，下水管",null," 120系列3.0mm厚",null,"Kg",null,0]
[3,"玻璃胶",null,"500ml",null,"支",null,0]
[4,"膨胀螺栓、射钉、螺钉、发泡剂、保护膜等",{"$nulls":3},"㎡",null,0]
[null,"可自行增加或减少"]
[null,"二、辅材小计",{"$nulls":5},0]
["三","人工费"]
[1,"加工人工费",null,null,1,"㎡",null,0]
[2,"安装劳务费",null,null,1,"㎡",null,0]
[null,"三、人工费小计",{"$nulls":5},0]
["四","机械费"]
[1,"机械费",null,null,1,"㎡",null,0]
[2,"运输费",null,null,1,"㎡",null,0]
[null,"四、机械费小计",{"$nulls":5},0]
["五","直接费小计（一+二+三+四）",{"$nulls":5},0]
["六","企业管理费5%",{"v":0.05,"d":"5%"},"（五）x5%",{"$nulls":3},0]
["七","利润10%",{"v":0.1,"d":"10%"},"（五）x10%",{"$nulls":3},0]
["八","税费9%",{"v":0.09,"d":"9%"},"（五+六+七）x9%",{"$nulls":3},{"v":0,"d":"0.00"}]
["九","合计：（五+六+七+八）",{"$nulls":5},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},"投标单位（公章）："]
[{"$nulls":3},"授权代表（签字）："]
[{"$nulls":3},"日    期：        年     月    日"]