{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["投标报价(1.1.4)","工程项目造价汇总表(1.1.4)","单项工程造价汇总表(1.1.4)","单位工程造价汇总表(1.1.4)","分部分项定额计价表(1.1.4)","分部分项定额综合单价分析表(1.1.4)","人工、材料设备、机械汇总表(1.1.4)","分部分项工程量计算书(1.1.4)"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"投标报价(1.1.4)","index":0,"n_rows":12,"n_cols":7,"rows_kept":12,"merged":[[0,0,0,2],[0,4,0,6],[1,0,1,6],[2,0,2,1],[2,2,2,6],[3,0,3,1],[3,2,3,6],[4,0,4,1],[4,2,4,6],[5,0,5,1],[5,2,5,6],[6,0,6,1],[6,2,6,6],[7,0,7,1],[7,2,7,4],[8,0,8,1],[8,2,8,4],[9,1,9,4],[10,1,10,4],[11,0,11,6]],"flags":["formulas_cached_only"]}
["",null,null,"",""]
["投 标 报 价"]
["",null,""]
["招   标   人:",null,"福州大学图书馆"]
["",null,""]
["工 程 名 称:",null,"福州大学铜盘校区图书馆制作不锈钢门"]
["",null,""]
["投标报价(小写):",null,"         元",{"$nulls":3},""]
["",null,"",null,null,"",""]
["(大写):"," ",{"$nulls":4},""]
["","",{"$nulls":3},"",""]
["   单位名称（公章）：\n   \n   日期：\n"]

{"sheet":"工程项目造价汇总表(1.1.4)","index":1,"n_rows":7,"n_cols":4,"rows_kept":7,"merged":[[2,0,2,3],[3,0,3,2],[6,0,6,1]],"flags":["formulas_cached_only"]}
["","","",""]
["","","",""]
["工程项目造价汇总表"]
["工程名称:福州大学铜盘校区图书馆制作不锈钢门",null,null,"第1页 共1页"]
["序号","单项工程名称","金额(元)","其中:\r\n安全文明施工费(元)"]
["1","单项工程"]
["合  计"]

{"sheet":"单项工程造价汇总表(1.1.4)","index":2,"n_rows":7,"n_cols":5,"rows_kept":7,"merged":[[1,0,1,4],[2,0,2,4],[3,0,3,3],[4,2,4,3],[5,2,5,3],[6,0,6,1],[6,2,6,3]],"flags":["formulas_cached_only"]}
["","","","",""]
["单项工程造价汇总表"]
[""]
["工程名称：福州大学铜盘校区图书馆制作不锈钢门  单项工程",{"$nulls":3},"第1页 共1页"]
["序号","单位工程名称","金额(元)",null," 其中:\r\n安全文明施工费(元)"]
["1","房屋建筑与装饰工程"]
["合        计"]

{"sheet":"单位工程造价汇总表(1.1.4)","index":3,"n_rows":20,"n_cols":3,"rows_kept":20,"merged":[[0,0,0,2],[1,0,1,2],[2,0,2,1],[19,0,19,1]],"flags":["formulas_cached_only"]}
["单位工程造价汇总表"]
[""]
["工程名称：福州大学铜盘校区图书馆制作不锈钢门  单项工程  房屋建筑与装饰工程",null,"第1页 共1页"]
["序号","汇 总 内 容","金 额(元)"]
["1","分部分项工程费"]
["1.1","一般土建"]
["1.2","桩基"]
["1.3","土石方"]
["1.4","装饰"]
["1.5","总体道路"]
["2","措施项目费"]
["2.1","总价措施项目费"]
["2.1.1","安全文明施工费"]
["2.1.2","其他总价措施费"]
["2.2","单价措施项目费"]
["3","其他项目费"]
["3.1","暂列金额"]
["3.2","专业工程暂估价"]
["3.3","总承包服务费"]
["合  计=1+2+3"]

{"sheet":"分部分项定额计价表(1.1.4)","index":4,"n_rows":18,"n_cols":10,"rows_kept":18,"merged":[[0,0,0,8],[1,0,1,8],[2,0,2,6],[2,7,2,8],[3,0,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,8],[4,6,4,7],[5,0,5,1],[5,6,5,7],[6,0,6,1],[6,6,6,7],[7,0,7,1],[7,6,7,7],[8,0,8,1],[8,6,8,7],[9,0,9,1],[9,6,9,7],[10,0,10,1],[10,6,10,7],[11,0,11,1],[11,6,11,7],[12,0,12,1],[12,6,12,7],[13,0,13,1],[13,6,13,7],[14,0,14,1],[14,6,14,7],[15,0,15,1],[15,6,15,7],[16,0,16,1],[16,6,16,7],[17,0,17,7]],"flags":["formulas_cached_only"]}
["分部分项定额计价表",{"$nulls":8},""]
["",{"$nulls":8},""]
["工程名称：福州大学铜盘校区图书馆制作不锈钢门 装饰",{"$nulls":6},"第1页 共1页",null,""]
["序号",null,"项目编码","项目名称","计量单位","工程量","金    额(元)",null,null,""]
[{"$nulls":6},"综合单价",null,"合价",""]
["1",null,"10116111","拆除门(拆除防盗门（各种材质）)","m2",19.665,{"$nulls":3},""]
["2",null,"11070001T","不锈钢大门双开制作安装（304厚12mm)","m2",{"v":4.78,"d":"4.780"},{"$nulls":3},""]
["3",null,"10108017T","铝合金门(南铝型材铝合金双开门制作) 厚12mm","m2",17.625,{"$nulls":3},""]
["4",null,"10108019","铝合金门 （南铝型材铝合金双开门安装 )  厚12mm","m2",17.625,{"$nulls":3},""]
["5",null,"10108069","门(地弹门)钢化玻璃  厚10mm","m2",22.767,{"$nulls":3},""]
["6",null,"10108106","门窗特殊五金(地弹簧)","个",{"v":12,"d":"12.000"},{"$nulls":3},""]
["7",null,"10108112T","门窗特殊五金(玥玛牌智能指纹密码锁)","个",{"v":6,"d":"6.000"},{"$nulls":3},""]
["8",null,"10108072T","铝合金门窗(南铝型材铝合金固定窗制作)  铝材厚1.2   钢化玻璃厚10mm","m2",2.496,{"$nulls":3},""]
["9",null,"10111115T","石板材台阶(水泥砂浆结合层)","m2",{"v":0.52,"d":"0.520"},{"$nulls":3},""]
["10",null,"10111007","零星项目水泥砂浆找平层(20mm厚)","m2",{"v":5,"d":"5.000"},{"$nulls":3},""]
["11",null,"10117113","垂直运输工程(人工搬运 垃圾每向下1层楼)","m3",{"v":4,"d":"4.000"},{"$nulls":3},""]
["12",null,"10101084T","自卸汽车运土(载重10t以内 运距15km以内)","m3",{"v":4,"d":"4.000"},{"$nulls":3},""]
["合        计",{"$nulls":8},""]

{"sheet":"分部分项定额综合单价分析表(1.1.4)","index":5,"n_rows":17,"n_cols":15,"rows_kept":17,"merged":[[0,0,0,13],[1,0,1,13],[2,0,2,11],[2,12,2,13],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,3,12],[3,13,4,13]],"flags":["formulas_cached_only"]}
["分部分项定额综合单价分析表",{"$nulls":13},""]
["",{"$nulls":13},""]
["工程名称：福州大学铜盘校区图书馆制作不锈钢门 装饰",{"$nulls":11},"第1页 共1页",null,""]
["序号","项目编码","项目名称","单位","工程量","综合单价组成(元)",{"$nulls":7},"综合单价\r\n(元)",""]
[{"$nulls":5},"人工费","材料费","其中：\r\n设备费","施工机具使用费","企业管理费","利润","规费","税金",null,""]
["1","10116111","拆除门(拆除防盗门（各种材质）)","m2",19.665,{"$nulls":9},""]
["2","11070001T","不锈钢大门双开制作安装（304厚12mm)","m2",{"v":4.78,"d":"4.780"},{"$nulls":9},""]
["3","10108017T","铝合金门(南铝型材铝合金双开门制作) 厚12mm","m2",17.625,{"$nulls":9},""]
["4","10108019","铝合金门 （南铝型材铝合金双开门安装 )  厚12mm","m2",17.625,{"$nulls":9},""]
["5","10108069","门(地弹门)钢化玻璃  厚10mm","m2",22.767,{"$nulls":9},""]
["6","10108106","门窗特殊五金(地弹簧)","个",{"v":12,"d":"12.000"},{"$nulls":9},""]
["7","10108112T","门窗特殊五金(玥玛牌智能指纹密码锁)","个",{"v":6,"d":"6.000"},{"$nulls":9},""]
["8","10108072T","铝合金门窗(南铝型材铝合金固定窗制作)  铝材厚1.2   钢化玻璃厚10mm","m2",2.496,{"$nulls":9},""]
["9","10111115T","石板材台阶(水泥砂浆结合层)","m2",{"v":0.52,"d":"0.520"},{"$nulls":9},""]
["10","10111007","零星项目水泥砂浆找平层(20mm厚)","m2",{"v":5,"d":"5.000"},{"$nulls":9},""]
["11","10117113","垂直运输工程(人工搬运 垃圾每向下1层楼)","m3",{"v":4,"d":"4.000"},{"$nulls":9},""]
["12","10101084T","自卸汽车运土(载重10t以内 运距15km以内)","m3",{"v":4,"d":"4.000"},{"$nulls":9},""]

{"sheet":"人工、材料设备、机械汇总表(1.1.4)","index":6,"n_rows":38,"n_cols":8,"rows_kept":38,"merged":[[0,0,0,7],[1,0,1,7],[2,0,2,5],[2,6,2,7]],"flags":["formulas_cached_only"]}
["人工、材料设备、机械汇总表"]
[""]
["工程名称：福州大学铜盘校区图书馆制作不锈钢门 装饰",{"$nulls":5},"第1页 共1页"]
["序号","工料机编码","工料机名称","规格、型号等特殊要求","单位","数量","单价","合价"]
["一","","人工","","","","",0]
["1","00010040","定额人工费","","元","",""]
["二","","材料","","","","",""]
["1","01510020","铝合金型材","综合","kg",221.497]
["2","03030010","不锈钢门夹","","m",37.946]
["3","03030260","地弹簧","","套",22.661]
["4","03030440","地锁","","个",10.541]
["5","03030460","智能指纹密码锁","","把",{"v":6.06,"d":"6.060"}]
["6","03050100","高档门拉手","","副",10.541]
["7","04010001","水泥","32.5","kg",8.682]
["8","04010170","散装水泥","42.5","kg",{"v":48.23,"d":"48.230"}]
["9","04010170","散装水泥","42.5","kg",4.094]
["10","04030230","净干砂（机制砂）","","m3",0.104]
["11","04030230","净干砂（机制砂）","","m3",0.015]
["12","06050030","钢化玻璃","δ10","m2",2.072]
["13","06050030","钢化玻璃","δ6","m2",14.629]
["14","08030001","花岗岩","","m2",0.816]
["15","11070001","不锈钢大门","全玻双扇","m2",{"v":4.78,"d":"4.780"}]
["16","11190030","全玻地弹门","不含地弹簧","m2",22.767]
["17","13350660","聚氨酯发泡密封胶","750ml/支","支",21.693]
["18","14410070","玻璃胶","300ml","支",{"v":31.45,"d":"31.450"}]
["19","14410090","玻璃胶","350g","支",8.108]
["20","34110080","水","","m3",0.034]
["21","34110080","水","","m3",0.005]
["22","49010040","其他材料费","","元",{"v":417.71,"d":"417.710"}]
["23","49010320","小五金费用","","元",1346.294]
["24","80010370","现拌砌筑砂浆","M10(42.5) 砂子4.75mm 稠度50~70mm","m3",0.015]
["25","80010500","现拌抹灰砂浆","1:3 M30(42.5) 砂子4.75mm 稠度50~70mm","m3",0.106]
["26","80110110","素水泥浆","","m3",0.006]
["三","","设备","","",""]
["四","","施工机具","","",""]
["1","99050210","灰浆搅拌机","拌筒容量200L","台班",0.018]
["2","99070610","自卸汽车","装载质量4t","台班",0.279]
["3","99450550","其他机械费","","元",66.622]

{"sheet":"分部分项工程量计算书(1.1.4)","index":7,"n_rows":17,"n_cols":7,"rows_kept":17,"merged":[[0,0,0,6],[1,0,1,6],[2,0,2,5],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,6],[5,5,5,6],[6,5,6,6],[7,5,7,6],[8,5,8,6],[9,5,9,6],[10,5,10,6],[11,5,11,6],[12,5,12,6],[13,5,13,6],[14,5,14,6],[15,5,15,6],[16,5,16,6]],"flags":["formulas_cached_only"]}
["分部分项工程量清单"]
["装饰"]
["工程名称：福州大学铜盘学区图书馆制作不锈钢门",{"$nulls":5},"第1页 共1页"]
["序号","项目编码","项 目 名 称","计量单位","工程数量","计算式"]
[]
["1","10116111","拆除门(拆除防盗门（各种材质）)","m2",19.665]
["2","11070001T","不锈钢大门双开制作安装（304厚12mm)","m2",{"v":4.78,"d":"4.780"}]
["3","10108017T","铝合金门(南铝型材铝合金双开门制作) 厚12mm","m2",17.625]
["4","10108019","铝合金门 （南铝型材铝合金双开门安装 )  厚12mm","m2",17.625]
["5","10108069","门(地弹门)钢化玻璃  厚10mm","m2",22.767]
["6","10108106","门窗特殊五金(地弹簧)","个",{"v":12,"d":"12.000"}]
["7","10108112T","门窗特殊五金(玥玛牌智能指纹密码锁)","个",{"v":6,"d":"6.000"}]
["8","10108072T","铝合金门窗(南铝型材铝合金固定窗制作)  铝材厚1.2   钢化玻璃厚10mm","m2",2.496]
["9","10111115T","石板材台阶(水泥砂浆结合层)","m2",{"v":0.52,"d":"0.520"}]
["10","10111007","零星项目水泥砂浆找平层(20mm厚)","m2",{"v":5,"d":"5.000"}]
["11","10117113","垂直运输工程(人工搬运 垃圾每向下1层楼)","m3",{"v":4,"d":"4.000"}]
["12","10101084T","自卸汽车运土(载重10t以内 运距15km以内)","m3",{"v":4,"d":"4.000"}]