{"text_format":"3","workbook":"xlsx","n_sheets":6,"sheets":["表1封面","表2投标汇总表","表3工程量清单","表4措施项目","表5单价分析表","表6推荐品牌材料"],"not_rendered":{"external_links":603,"defined_names":14498},"read":"whole","date_system":"1900"}

{"sheet":"表1封面","index":0,"n_rows":14,"n_cols":2,"rows_kept":14,"merged":[[0,0,0,7],[1,0,1,7],[2,1,2,7],[3,1,3,7],[4,1,4,7],[5,1,5,7],[6,1,6,7],[7,1,7,7],[8,1,8,7],[9,0,10,0],[9,1,9,7],[10,1,10,7],[11,0,12,0],[11,1,11,7],[12,1,12,7],[13,1,13,7]]}
["安徽省分公司大楼外窗更换工程"]
["清 单 总 价"]
["招 标 人:","中国中信金融资产管理股份有限公司安徽省分公司"]
["招标代理机构：","中招国际招标有限公司"]
["工 程 名 称:","安徽省分公司大楼外窗更换工程"]
["投标总价(小写):",{"$f":"表2投标汇总表!D9","v":{"v":0,"d":"0.00"}}]
["其中不含税总价:",{"$f":"表2投标汇总表!D5","v":{"v":0,"d":"0.00"}}]
["其中增值税:",{"$f":"表2投标汇总表!D6","v":{"v":0,"d":"0.00"}}]
["投标总价(大写):",{"$f":"B6","v":0}]
["编 制 单 位:"]
[null,"（单位盖章）"]
["法定代表人或其授权人:"]
[null,"（签字或盖章）"]
["编 制 时 间:"]

{"sheet":"表2投标汇总表","index":1,"n_rows":9,"n_cols":5,"rows_kept":9,"merged":[[0,0,0,4],[1,1,1,2],[2,1,2,2],[3,1,3,2],[4,1,4,2],[5,1,5,2],[8,1,8,2]]}
["工程清单汇总表"]
["序号","报价项目",null,"总价（元）","备注"]
[1,"表3：标准清单部分-门窗项目",null,{"$f":"表3工程量清单!L9","v":{"v":0,"d":"0.00"}}]
[2,"表4：标准清单部分-措施项目",null,{"$f":"表4措施项目!H25","v":{"v":0,"d":"0.00"}}]
[4,"不含税总价 (1+2)",null,{"$f":"D3+D4","v":{"v":0,"d":"0.00"}}]
[5,"税金合计（6+7）",null,{"$f":"D7+D8","v":{"v":0,"d":"0.00"}}]
[6,"安装部分税金（30%）",{"v":0.09,"d":"9%"},{"$f":"D5*0.3*C7","v":{"v":0,"d":"0.00"}},"增值税率根据实际情况自行填报"]
[7,"材料部分税金（70%）",{"v":0.13,"d":"13%"},{"$f":"D5*0.7*C8","v":{"v":0,"d":"0.00"}},"增值税率根据实际情况自行填报"]
[8,"含税总价（4+5）",null,{"$f":"D5+D6","v":{"v":0,"d":"0.00"}}]

{"sheet":"表3工程量清单","index":2,"n_rows":9,"n_cols":12,"rows_kept":9,"merged":[[0,0,1,11],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,2,6],[2,7,3,7],[2,8,3,8],[2,9,3,9],[2,10,3,10],[2,11,3,11],[4,0,4,11],[8,0,8,4]]}
["门窗工程量清单"]
[]
["序号","窗号","位置","系列名称","玻璃配置","尺寸",null,"数量","单位（m2）","小计","不含税综合单价(元/㎡)","合计(元)"]
[{"$nulls":5},"宽","高"]
["一、6~15层"]
[1,"C1226","南1、北1","130穿条隔热系列推拉窗","5LOW-E钢+12Ar（暖边）+5钢+12Ar（暖边）+5钢",{"v":1.2,"d":"1.20"},{"v":2.6,"d":"2.60"},20,"m2",{"$f":"(G6*F6)*H6","v":{"v":62.4,"d":"62.40"}},null,{"$f":"K6*J6","v":{"v":0,"d":"0.00"}}]
[2,"C3417","南2-南11、北2-北11","130穿条隔热系列推拉窗","5LOW-E钢+12Ar（暖边）+5钢+12Ar（暖边）+5钢",{"v":3.4,"d":"3.40"},1.75,200,"m2",{"$f":"(G7*F7)*H7","v":{"v":1190,"d":"1190.00"}},null,{"$f":"K7*J7","v":{"v":0,"d":"0.00"}}]
[3,"C1230","东1、东2、西1","130穿条隔热系列推拉窗","5LOW-E钢+12Ar（暖边）+5钢+12Ar（暖边）+5钢",{"v":1.2,"d":"1.20"},{"v":3,"d":"3.00"},30,"m2",{"$f":"(G8*F8)*H8","v":{"v":108,"d":"108.00"}},null,{"$f":"K8*J8","v":{"v":0,"d":"0.00"}}]
["合计",{"$nulls":6},{"$f":"SUM(H6:H8)","v":250},null,{"$f":"SUM(J6:J8)","v":{"v":1360.4,"d":"1360.40"}},null,{"$f":"SUM(L6:L8)","v":{"v":0,"d":"0.00"}}]

{"sheet":"表4措施项目","index":3,"n_rows":25,"n_cols":9,"rows_kept":25,"merged":[[0,0,0,8]]}
["措施费清单-门窗工程"]
["序号","项目名称","项目特征描述","计价基础","计价值","单位","不含税单价（元）","金额（元）","备注"]
[1,"安全文明施工费","满足技术要求及当地政策所需的所有安全文明措施费用","门窗洞口面积",{"$f":"表3工程量清单!J9","v":{"v":1360.4,"d":"1,360.40"}},"m2",null,{"$f":"ROUND(ROUND(E3,2)*ROUND(G3,2),2)","v":{"v":0,"d":"0.00"}}]
[2,"环境保护费",null,"门窗洞口面积",{"$f":"E3","v":{"v":1360.4,"d":"1,360.40"}},"m2",null,{"$f":"ROUND(ROUND(E4,2)*ROUND(G4,2),2)","v":{"v":0,"d":"0.00"}}]
[3,"夜间施工费",null,"门窗洞口面积",{"v":1360.4,"d":"1,360.40"},"m2",null,{"v":0,"d":"0.00"}]
[4,"垂直运输费","包括脚手架、吊篮等各种垂直运输相关费用；可自行拆分为不同垂直运输方案分别报价","门窗洞口面积",{"v":1360.4,"d":"1,360.40"},"m2",null,{"v":0,"d":"0.00"}]
[5,"冬雨季施工增加费",null,"门窗洞口面积",{"v":1360.4,"d":"1,360.40"},"m2",null,{"v":0,"d":"0.00"}]
[6,"二次及多次搬运费",null,"门窗洞口面积",{"v":1360.4,"d":"1,360.40"},"m2",null,{"v":0,"d":"0.00"}]
[7,"半成品、成品、已完工程及设备保护费",null,"门窗洞口面积",{"v":1360.4,"d":"1,360.40"},"m2",null,{"v":0,"d":"0.00"}]
[8,"门窗检测试验费",null,"门窗洞口面积",{"v":1360.4,"d":"1,360.40"},"m2",null,{"v":0,"d":"0.00"}," "]
[9,"门窗100%淋水测试",null,"门窗洞口面积",{"v":1360.4,"d":"1,360.40"},"m2",null,{"v":0,"d":"0.00"}," "]
[10,"完工保洁费",null,"门窗洞口面积",{"v":1360.4,"d":"1,360.40"},"m2",null,{"v":0,"d":"0.00"}," "]
[11,"中标人应该办理的相关手续费用",null,"门窗洞口面积",{"v":1360.4,"d":"1,360.40"},"m2",null,{"v":0,"d":"0.00"}," "]
[12,"工程所须的相关备案、保险费用",null,"门窗洞口面积",{"$f":"E13","v":{"v":1360.4,"d":"1,360.40"}},"m2",null,{"$f":"ROUND(ROUND(E14,2)*ROUND(G14,2),2)","v":{"v":0,"d":"0.00"}}]
[13,"工程水电接驳费",null,"门窗洞口面积",{"v":1360.4,"d":"1,360.40"},"m2",null,{"v":0,"d":"0.00"}]
[14,"脚手架、吊篮多次搭建及移位费用或爬架所产生的额外措施费",null,"门窗洞口面积",{"v":1360.4,"d":"1,360.40"},"m2",null,{"v":0,"d":"0.00"}]
[15,"住建局报建审批费用",null,"门窗洞口面积",{"v":1360.4,"d":"1,360.40"},"m2",null,{"v":0,"d":"0.00"}]
[16,"城管局报建费用",null,"门窗洞口面积",{"v":1360.4,"d":"1,360.40"},"m2",null,{"v":0,"d":"0.00"}]
[17,"一楼安全通道措施费",null,"门窗洞口面积",{"v":1360.4,"d":"1,360.40"},"m2",null,{"v":0,"d":"0.00"}]
[18,"6层-15层原有外门窗拆除",null,"门窗洞口面积",{"v":1360.4,"d":"1,360.40"},"m2",null,{"v":0,"d":"0.00"}]
[19,"垃圾清运",null,"门窗洞口面积",{"v":1360.4,"d":"1,360.40"},{"$f":"F20","v":"m2"},null,{"v":0,"d":"0.00"}]
[20,"拆除后破损门窗洞口修复",null,"门窗洞口面积",{"$f":"E20","v":{"v":1360.4,"d":"1,360.40"}},"m2",null,{"v":0,"d":"0.00"}]
[21,"图纸深化",null,"门窗洞口面积",{"$f":"E22","v":{"v":1360.4,"d":"1,360.40"}},"m2",null,{"v":0,"d":"0.00"}]
[22,"施工楼栋周边采取安全措施",null,"门窗洞口面积",{"$f":"E23","v":{"v":1360.4,"d":"1,360.40"}},"m2",null,{"v":0,"d":"0.00"}]
[23,"合计",{"$nulls":5},{"$f":"SUM(H3:H24)","v":{"v":0,"d":"0.00"}}]

{"sheet":"表5单价分析表","index":4,"n_rows":26,"n_cols":8,"rows_kept":26,"merged":[[3,1,4,1],[5,1,6,1],[7,1,8,1],[9,1,14,1],[15,1,16,1],[17,1,17,2],[18,1,20,1],[21,1,21,2],[22,1,23,1],[24,1,24,2],[25,1,25,2]]}
["（铝合金门窗）综合单价分析表"]
["编号",{"$f":"表3工程量清单!$B$6","v":"C1226"},"洞口宽度（mm）",{"$f":"表3工程量清单!F6*1000","v":1200},"洞口高度（mm）",{"$f":"表3工程量清单!G6*1000","v":2600},"面积（㎡）",{"$f":"D2*F2/10^6","v":3.12}]
["序号","类别","类别","单位","数量","不含税单价（元）","小计\n（元）","备注"]
[1,"型材",{"$nulls":4},{"$f":"F4*E4","v":{"v":0,"d":"0.00"}}]
[2,{"$nulls":5},{"v":0,"d":"0.00"}]
[3,"玻璃",{"$nulls":4},{"v":0,"d":"0.00"}]
[4,{"$nulls":5},{"v":0,"d":"0.00"}]
[5,"五金",{"$nulls":4},{"v":0,"d":"0.00"}]
[6,{"$nulls":5},{"v":0,"d":"0.00"}]
[7,"辅材",{"$nulls":4},{"$f":"F10*E10","v":{"v":0,"d":"0.00"}}]
[8,{"$nulls":5},{"v":0,"d":"0.00"}]
[9,{"$nulls":5},{"v":0,"d":"0.00"}]
[10,{"$nulls":5},{"v":0,"d":"0.00"}]
[11,{"$nulls":5},{"v":0,"d":"0.00"}]
[12,{"$nulls":5},{"v":0,"d":"0.00"}]
[13,"防水塞缝",{"$nulls":4},{"v":0,"d":"0.00"}]
[14,{"$nulls":5},{"v":0,"d":"0.00"}]
["一","材料费合计",null,"元","1+2+...+14",null,{"$f":"SUM(G4:G17)","v":{"v":0,"d":"0.00"}}]
[15,"制安运输费","制作费",{"$nulls":3},{"$f":"F19*E19","v":{"v":0,"d":"0.00"}}]
[16,null,"安装费",{"$nulls":3},{"$f":"F20*E20","v":{"v":0,"d":"0.00"}}]
[17,null,"运输费",{"$nulls":3},{"$f":"F21*E21","v":{"v":0,"d":"0.00"}}]
["二","直接费合计",null,"元","一+15+16+17",null,{"$f":"SUM(G18:G21)","v":{"v":0,"d":"0.00"}}]
[18,"综合费","管理费",null,"*",null,{"$f":"G22*F23","v":{"v":0,"d":"0.00"}}]
[19,null,"利润",null,"*",null,{"$f":"(G22+G23)*F24","v":{"v":0,"d":"0.00"}}]
["三","单樘合计",null,"元/樘","一+二+18+19",null,{"$f":"SUM(G22:G24)","v":{"v":0,"d":"0.00"}}]
[null,"单方价格",null,"元/㎡","三/面积",null,{"$f":"G25/H2","v":{"v":0,"d":"0.00"}}]

{"sheet":"表6推荐品牌材料","index":5,"n_rows":10,"n_cols":5,"rows_kept":10,"merged":[[0,0,0,4],[2,4,8,4],[9,0,9,4]]}
["项目材料品牌推荐表"]
["序号","产品类别","品牌范围","投标品牌","备注"]
[1,"玻璃原片","南玻、耀皮、信义、台玻",null,"仅限定原片品牌，不限定合片工厂，每项仅填报1个品牌"]
[2,"密封胶\n结构胶","白云、硅宝、杭州之江、广州安泰"]
[3,"发泡剂","桑莱斯、安泰、东元、固诺"]
[4,"三元乙丙胶条","海达、新安东"]
[5,"铝型材","华建、兴发、广亚"]
[6,"五金件","兴三星、坚朗、国强"]
[7,"隔热条","白云、信高、源发、优泰"]
["说明：以上品类若涉及专项验收，以满足项目当地验收要求为准。"]