{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["费用汇总表","F.1.1 分部分项工程清单计价表(表-08)"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"费用汇总表","index":0,"n_rows":7,"n_cols":14,"rows_kept":7,"merged":[[0,0,0,4],[1,0,1,3],[4,1,4,2]]}
["分部分项工程和单价措施项目费用汇总表"]
["工程名称：泸州市公办托育服务能力建设项目-合江县托育综合服务中心建设项目"]
["序号","拟采购项目","项目内容","金额（元）","备注"]
["一","服务用房 门窗工程","分部分项工程清单与计价表",{"v":499899.1,"d":"499899.10"}]
[null,"合  计（元）",null,{"v":499899.1,"d":"499899.10"},""]
[]
[{"$nulls":8},320200.81,null,578834.74,320200.81,{"$f":"K7-L7","v":258633.93},{"$f":"M7/K7","v":{"v":0.446818257660209,"d":"44.68%"}}]

{"sheet":"F.1.1 分部分项工程清单计价表(表-08)","index":1,"n_rows":21,"n_cols":17,"rows_kept":21,"merged":[[0,0,0,16],[1,0,1,3],[1,4,1,13],[1,14,1,16],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,4,3],[2,4,4,4],[2,7,2,11],[2,12,2,15],[2,16,4,16],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[5,0,5,16]]}
["分部分项工程清单与计价表"]
["工程名称：泸州市公办托育服务能力建设项目-合江县托育综合服务中心建设项目（服务用房 门窗工程）",{"$nulls":3},"标段：新建",{"$nulls":9},""]
["序号","拟采购内容","项目特征描述","计量\r\n单位","工程量","财评（元）",null,"投标报价分析（元）",{"$nulls":4},"金额（元）",{"$nulls":3},"备注"]
["","","","","","综合单价","清单工程量","综合单价","合价","询价1","询价2","询价3","拟定限价（不含税）","限价合计","投标报价","投标合价"]
["","","","",""]
["一、服务用房 门窗工程"]
[{"$f":"ROW()-6","v":1},"无障碍坡道栏杆","1、包括面层处理、面层、连接件（连接构造）等全部工程内容                              2、综合单价应为完成设计内的所有内容                                  3、坡道两侧设置栏杆，做法详国标12J926-H1-1(余同)满足施工图设计及现行施工技术、质量验收规范要求","m",{"v":6,"d":"6.00"},null,537.08,177.54,{"$f":"G7*H7","v":{"v":95353.1832,"d":"95353.18"}},{"v":345,"d":"345.00"},null,null,{"v":160,"d":"160.00"},{"$f":"E7*M7","v":{"v":960,"d":"960.00"}}]
[{"$f":"ROW()-6","v":2},"铝单板轻型雨棚","1、包括面层处理、面层、连接件（连接构造）等全部工程内容                                   2、轻型雨棚1.2厚灰白色钛合金版包夹钢骨架四周整体覆面作为雨栅，耐候胶封头、沟缝密封满 3、足施工图设计及现行施工技术、质量验收规范要求","㎡",{"v":37.5,"d":"37.50"},null,7.56,365.63,{"$f":"G8*H8","v":{"v":2764.1628,"d":"2764.16"}},{"v":355,"d":"355.00"},null,null,{"v":355,"d":"355.00"},{"$f":"E8*M8","v":{"v":13312.5,"d":"13312.50"}}]
[{"$f":"ROW()-6","v":3},"护窗栏杆","1.扶手材料种类、规格、品牌：木扶手 φ50mm，木扶手刷木器清漆\n2.栏杆材料种类、规格、品牌：不锈钢钢管 φ38×3\n3.固定配件种类：不锈钢法兰盘，\n4.含栏杆预埋铁件，型钢栏杆、扶手制安，油漆，等全部工序\n5.综合单价应为完成设计内的所有内容\n6.其它：做法详参照西南18J412-61-3，满足施工图设计及现行施工技术、质量验收规范要求","m",{"v":68.3,"d":"68.30"},null,123.3,221.43,{"$f":"G9*H9","v":{"v":27302.319,"d":"27302.32"}},{"v":380,"d":"380.00"},null,null,{"v":216,"d":"216.00"},{"v":14752.8,"d":"14752.80"}]
[{"$f":"ROW()-6","v":4},"转印木纹铝合金矩管栏杆","1.材料品种、规格：转印木纹铝合金矩管栏杆(竖向)50×50×1,净间距90，转印木纹铝合金矩管栏杆(横向)100×50×2 \n2.具体详设计图纸，未尽事宜满足规范验收需求","m2",108.96,null,10,280.47,{"v":2804.7,"d":"2804.70"},{"v":235,"d":"235.00"},null,null,{"v":280,"d":"280.00"},{"v":30508.8,"d":"30508.80"}]
[{"$f":"ROW()-6","v":5},"铝合金中空玻璃窗","1.名称：铝合金中空玻璃窗(含异型窗、转角窗）;\n2.窗尺寸：详见设计图纸\n3.型材材质标准要求：105系列隔热断桥铝合金Low-E中空玻璃窗(6+9A+6)；具体样式由建设方或设计确定\n4.玻璃材质：(6+9A+6)中空玻璃\n5.五金材料：拉手、铰链、卡锁、合页等五金材料及配件已包含在综合单价内\n6.做法：满足设计及现行技术、质量验收规范要求\n7.其它：消防救援窗窗口尺寸均大于1.0m×1.0m,窗口的玻璃应易于破碎,并设置可在室内、室外识别的永久性明显标志；\n8.排烟窗需满足暖通图纸设计要求，排烟窗包含手动开启装置，安装高度满足设计图纸及质量验收规范。开启角度需满足暖通设计图纸可开启角度要求。","m2",{"v":458.5,"d":"458.50"},null,55.45,304.09,{"v":16861.7905,"d":"16861.79"},{"v":220,"d":"220.00"},null,null,{"v":520,"d":"520.00"},{"v":238420,"d":"238420.00"}]
[{"$f":"ROW()-6","v":6},"成品实木套装门","1.门类型：成品实木套装门（含门套）\n2.洞口尺寸：1500mm×2400mm、1100mm×2200mm（具体详设计图纸）\n3.材质：实木\n4.五金材料：含执手锁、门碰珠、拉手、合页等五金材料及配件已包含在综合单价内\n5.其它：满足施工图设计及现行施工技术、质量验收规范要求","m2",6.02,null,92.82,65.6,{"v":6088.992,"d":"6088.99"},{"v":41,"d":"41.00"},null,null,{"v":450,"d":"450.00"},{"v":2709,"d":"2709.00"},50]
[7,"铝合金边框玻璃门","1.门类型：铝合金边框玻璃门\n2.洞口尺寸：详见设计图纸\n3.材质：铝合金\n4.玻璃材质：中空安全玻璃\n5.五金材料：含执手锁、门碰珠、拉手、合页等五金材料及配件已包含在综合单价内\n6.其它：满足施工图设计及现行施工技术、质量验收规范要求","㎡",{"v":56.1,"d":"56.10"},null,2.42,106.8,{"v":258.456,"d":"258.46"},{"v":115,"d":"115.00"},null,null,{"v":360,"d":"360.00"},{"v":20196,"d":"20196.00"}]
[8,"铝合金纱窗扇","1.名称：铝合金纱窗扇\n2.窗尺寸：详见设计图纸\n3.型材材质标准要求：铝合金\n4.五金材料：拉手、铰链、卡锁、合页等五金材料及配件已包含在综合单价内\n5.做法：满足设计及现行技术、质量验收规范要求","㎡",107.96,null,89.9,187.65,{"v":16869.735,"d":"16869.74"},{"v":242,"d":"242.00"},null,null,{"v":110,"d":"110.00"},{"v":11875.6,"d":"11875.60"}]
[9,"铝合金百叶窗","1.名称：铝合金百叶窗\n2.窗尺寸：详见设计图纸\n3.型材材质标准要求：铝合金\n4.玻璃材质：安全玻璃\n5.五金材料：拉手、铰链、卡锁、合页等五金材料及配件已包含在综合单价内\n6.做法：满足设计及现行技术、质量验收规范要求","㎡",27.14,null,224.67,94.13,{"v":21148.1871,"d":"21148.19"},{"v":150,"d":"150.00"},null,null,{"v":120,"d":"120.00"},{"v":3256.8,"d":"3256.80"},130]
[10,"成品金属网（防护防虫网）","1.名称：成品金属网（防护防虫网）\n2.窗尺寸：详见设计图纸\n3.型材材质标准要求：铝合金\n4.五金材料：拉手、铰链、卡锁、合页等五金材料及配件已包含在综合单价内\n5.做法：满足设计及现行技术、质量验收规范要求","㎡",{"v":0.9,"d":"0.90"},null,992.4,324.39,{"v":321924.636,"d":"321924.64"},{"v":475,"d":"475.00"},null,null,{"v":50,"d":"50.00"},{"v":45,"d":"45.00"},420]
[11,"一字型电动采光排烟天窗","1.名称：一字型电动采光排烟天窗\r\n2.窗尺寸：详见设计图纸\r\n3.型材材质标准要求：详见设计图纸\r\n4.玻璃材质：安全玻璃\r\n5.五金材料：拉手、铰链、卡锁、合页等五金材料及配件，电动、手动开启装置已包含在综合单价内\r\n6.其它：详见国标09J621-13~16页，距地1.3-1.5m设置手动开启装置，基座做法参照国标09J621-38页-1（另列清单），满足设计及现行技术、质量验收规范要求","㎡",28.15,null,73.92,233.25,17241.84,{"v":470,"d":"470.00"},null,null,{"v":500,"d":"500.00"},{"v":14075,"d":"14075.00"},420]
[12,"一字型电动采光排烟天窗（基座保温防水）","1.部位：屋顶\r\n2.基座材料种类：70mm厚挤塑聚苯板\r\n3.保护层材料种类：钢板网\r\n4.找平层：30mm厚1：2.5水泥砂浆找平\r\n5.其它：参照国标09J621-38页-1，满足设计及现行技术、质量验收规范要求","㎡",55.44,null,438.44,596,261310.24,{"v":520,"d":"520.00"},null,null,80,{"v":4435.2,"d":"4435.20"}]
[13,"成品定制门（含门套）","1.门类型：成品定制门（含门套）\r\n2.洞口尺寸：详装饰图纸\r\n3.门套材质：50mm厚定制门套，具体样式由建设方或设计确定\r\n4.材质：实木\r\n5.五金材料：含执手锁、门碰珠、拉手、合页等五金材料及配件已包含在综合单价内\r\n6.其它：满足施工图设计及现行施工技术、质量验收规范要求\r\n","㎡",276.88,null,4.05,412,{"v":1668.6,"d":"1668.60"},{"v":850,"d":"850.00"},null,null,{"v":450,"d":"450.00"},{"v":124596,"d":"124596.00"}]
[14,"成品定制窗（含窗套）","1.名称：成品定制窗（含窗套）\r\n2.窗尺寸：详见设计图纸\r\n3.窗套材质：40mm厚、50mm厚定制窗套，具体样式由建设方或设计确定\r\n4.玻璃材质：中空玻璃、12mm厚钢化玻璃（6透明玻璃+12A+6透明玻璃）\r\n5.五金材料：拉手、铰链、卡锁、合页等五金材料及配件已包含在综合单价内\r\n6.做法：满足设计及现行技术、质量验收规范要求\r\n","㎡",74.13,null,28.15,1006.27,{"v":28326.5005,"d":"28326.50"},{"v":620,"d":"620.00"},null,null,{"v":280,"d":"280.00"},{"v":20756.4,"d":"20756.40"}]
[null,"合计",{"$nulls":11},{"$f":"SUM(N7:N20)","v":{"v":499899.1,"d":"499899.10"}}]