{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["招标清单封面","汇总表 ","清单计价表","报价分析表 "],"not_rendered":{"defined_names":3},"read":"whole","date_system":"1900"}

{"sheet":"招标清单封面","index":0,"n_rows":34,"n_cols":3,"rows_kept":34,"merged":[[1,1,1,5],[5,1,5,5],[14,2,15,5],[15,0,15,1],[16,2,16,5],[20,0,20,1],[20,2,21,5],[21,0,21,1],[22,2,22,5],[27,0,27,1],[27,2,27,3],[28,2,28,5],[33,0,33,1],[33,2,33,5],[38,2,38,5]]}
[]
[null,"北投溪境项目二期1#、2#、3#、5#、6#、7#、12#楼外墙装饰工程"]
[]
[]
[]
[null,"工 程 量 清 单"]
{"$rows_empty":8}
[null,null,"广西北投建筑工程有限公司"]
["  采  购  人:"]
[null,null,"（单位盖章）"]
[]
[]
[]
["  法定代表人 "]
["或其授权人："]
[null,null,"（签字或盖章）"]
[]
[]
[]
[]
["编  制  人："]
["                 ",null,"（造价人员签字）"]
[]
[]
[]
[]
["  编 制 时 间:"]

{"sheet":"汇总表 ","index":1,"n_rows":10,"n_cols":8,"rows_kept":10,"merged":[[0,0,0,7],[8,0,8,1],[9,0,9,1],[9,2,9,7]]}
["北投溪境项目二期1#、2#、3#、5#、6#、7#、12#楼外墙装饰工程清单报价汇总表"]
[]
["序号","项目名称","工程量（㎡）","不含税总价\n（元）","含税总价\n（元）","税率","税金\n(元)","备注"]
["一","外墙8-10mm厚保温胶泥+1mm厚（反射隔热）真石漆外墙面",{"$f":"清单计价表!D6","v":{"v":48059.09,"d":"48,059.09"}},{"$f":"E4/1.09","v":{"v":0,"d":"0.00"}},{"$f":"清单计价表!F6","v":{"v":0,"d":"0.00"}},{"v":0.09,"d":"9%"},{"$f":"E4-D4","v":{"v":0,"d":"0.00"}}]
["二","外墙15mm厚保温胶泥+1mm厚（反射隔热）真石漆外墙面",{"$f":"清单计价表!D9","v":{"v":18744.06,"d":"18,744.06"}},{"v":0,"d":"0.00"},{"$f":"清单计价表!F9","v":{"v":0,"d":"0.00"}},{"v":0.09,"d":"9%"},{"v":0,"d":"0.00"}]
["三","1mm厚外墙真石漆",{"$f":"清单计价表!D13","v":{"v":43117.82,"d":"43,117.82"}},{"v":0,"d":"0.00"},{"$f":"清单计价表!F13","v":{"v":0,"d":"0.00"}},{"v":0.09,"d":"9%"},{"v":0,"d":"0.00"}]
["四","防水腻子及乳胶漆",{"$f":"清单计价表!D17","v":{"v":10191.14,"d":"10,191.14"}},{"v":0,"d":"0.00"},{"$f":"清单计价表!F17","v":{"v":0,"d":"0.00"}},{"v":0.09,"d":"9%"},{"v":0,"d":"0.00"}]
["五","1mm厚外墙弹性涂料(平涂)",{"$f":"清单计价表!D21","v":{"v":2460.82,"d":"2,460.82"}},{"v":0,"d":"0.00"},{"$f":"清单计价表!F21","v":{"v":0,"d":"0.00"}},{"v":0.09,"d":"9%"},{"v":0,"d":"0.00"}]
["合计(小写)",null,{"$f":"SUM(C4:C8)","v":{"v":122572.93,"d":"122,572.93"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.09,"d":"9%"},{"v":0,"d":"0.00"}]
["含税工程总造价（大写）"]

{"sheet":"清单计价表","index":2,"n_rows":23,"n_cols":10,"rows_kept":23,"merged":[[0,0,0,9],[1,0,2,0],[1,1,2,1],[1,2,2,2],[1,6,2,6],[1,7,2,7],[1,8,2,8],[1,9,2,9],[3,0,3,9],[6,0,6,9],[9,0,9,9],[13,0,13,9],[17,0,17,9],[21,1,21,2],[22,0,22,9]]}
["北投溪境项目二期1#、2#、3#、5#、6#、7#、12#楼外墙装饰工程清单计价表"]
["序号","单项名称","单位","工程量","含税单价(元/m2)","合价(元)","涂布率（kg/m2)","品牌及型号","工艺做法","备注"]
[{"$nulls":3},"A","B","C=A*B"]
["一、外墙8-10mm厚保温胶泥+1mm厚（反射隔热）真石漆外墙面"]
[1,"8-10mm厚保温胶泥隔热+1mm厚（反射隔热）真石漆外墙面","m2",{"$f":"48059.09","v":48059.09},null,{"$f":"D5*E5","v":{"v":0,"d":"0.00"}},"(1)保温胶泥: \n      kg/㎡\n(2)（反射隔热）真石漆：\n腻子：   kg/㎡\n底漆：   kg/㎡\n中漆：   kg/㎡\n面漆：   kg/㎡","真石漆品牌相当于或优于嘉宝莉、亚士漆、立邦、多乐士","1.8-10mm厚外墙外侧保温胶泥        \n保温胶泥参数：密度ρ=180.0kg/m3\n2.1mm厚反射隔热外墙真石漆，一底一中一面，八至十年保质，国产：\n(1) 部位:详外墙立面图；\n(2) 1mm厚反射隔热外墙真石漆；\n(3) 滚涂弹性封碱防水底漆；\n(4) 2mm厚轻质柔性抗裂防水腻子；\n(5) 含基面处理、腻子找平、网格布、涂料底层、面层、罩面、分格缝等全部施工工序。","涂布率自行填报"]
[2,"小计",null,{"$f":"SUM(D5:D5)","v":48059.09},null,{"$f":"SUM(F5:F5)","v":{"v":0,"d":"0.00"}}]
["二、外墙15mm厚保温胶泥+1mm厚（反射隔热）真石漆外墙面"]
[1,"15mm厚保温胶泥隔热+1mm厚（反射隔热）真石漆外墙面","m2",18744.06,null,{"$f":"D8*E8","v":{"v":0,"d":"0.00"}},"(1)保温胶泥: \n      kg/㎡\n(2)（反射隔热）真石漆：\n腻子：   kg/㎡\n底漆：   kg/㎡\n中漆：   kg/㎡\n面漆：   kg/㎡","真石漆品牌相当于或优于嘉宝莉、亚士漆、立邦、多乐士","1.15mm厚外墙外侧保温胶泥        \n保温胶泥参数：密度ρ=180.0kg/m3、厚度d=15㎜\n2.1mm厚反射隔热外墙真石漆，一底一中一面，八至十年保质，国产：\n(1) 部位:详外墙立面图；\n(2) 1mm厚反射隔热外墙真石漆；\n(3) 滚涂弹性封碱防水底漆；\n(4) 2mm厚轻质柔性抗裂防水腻子；\n(5) 含基面处理、腻子找平、网格布、涂料底层、面层、罩面、分格缝等全部施工工序。","涂布率自行填报"]
[2,"小计",null,{"$f":"SUM(D8:D8)","v":18744.06},null,{"$f":"SUM(F8:F8)","v":{"v":0,"d":"0.00"}}]
["三、1mm厚外墙真石漆"]
[1,"1mm厚（反射隔热）外墙真石漆","m2",43017.82,null,{"v":0,"d":"0.00"},"腻子：   kg/㎡\n底漆：   kg/㎡\n中漆：   kg/㎡\n面漆：   kg/㎡","真石漆品牌相当于或优于嘉宝莉、亚士漆、立邦、多乐士","1mm厚反射隔热外墙真石漆，一底一中一面，八至十年保质，国产：\n1. 部位:详外墙立面图；\n2. 1mm厚反射隔热外墙真石漆；\n3. 滚涂弹性封碱防水底漆；\n4. 2mm厚轻质柔性抗裂防水腻子；\n5. 含基面处理、腻子找平、网格布、涂料底层、面层、罩面、分格缝等全部施工工序。","涂布率自行填报"]
[2,"1mm厚外墙真石漆","m2",{"v":100,"d":"100.00"},null,{"v":0,"d":"0.00"},"腻子：   kg/㎡\n底漆：   kg/㎡\n中漆：   kg/㎡\n面漆：   kg/㎡","真石漆品牌相当于或优于立邦、多乐士、华润、亚士","1mm厚外墙真石漆，一底一中一面，八至十年保质，国产：\n1. 部位:详外墙立面图；\n2. 1mm厚外墙真石漆涂料；\n3. 滚涂弹性封碱防水底漆；\n4. 2mm厚轻质柔性抗裂防水腻子；\n5. 含基面处理、腻子找平、网格布、涂料底层、面层、罩面、分格缝等全部施工工序。","涂布率自行填报"]
[3,"小计",null,{"$f":"SUM(D11:D12)","v":43117.82},null,{"$f":"SUM(F11:F12)","v":{"v":0,"d":"0.00"}}]
["四、防水腻子及乳胶漆"]
[1,"2mm厚轻质柔性抗裂防水腻子","m2",6664.67,null,{"$f":"D15*E15","v":{"v":0,"d":"0.00"}},"腻子：   kg/㎡\n","涂料品牌相当于或优于嘉宝莉、亚士漆、立邦、多乐士","\n1. 部位:详外墙立面图，凸窗顶板、底板等详外墙立面图；\n2. 2mm厚轻质柔性抗裂防水腻子；\n3. 含基面处理、腻子找平等全部施工工序。","涂布率自行填报"]
[2,"乳胶漆两道","m2",3526.47,null,{"v":0,"d":"0.00"},"\n底漆：   kg/㎡\n面漆：   kg/㎡\n","涂料品牌相当于或优于嘉宝莉、亚士漆、立邦、多乐士","\n1. 部位:详外墙立面图，雨棚板下、屋面架构板下等详外墙立面图；\n2.滚涂乳胶漆面漆；\n3.滚涂弹性乳胶漆底漆；\n4. 含基面处理等全部施工工序。","涂布率自行填报"]
[3,"小计",null,{"$f":"SUM(D15:D16)","v":10191.14},null,{"$f":"F15+F16","v":{"v":0,"d":"0.00"}}]
["五、1mm厚外墙弹性涂料(平涂)"]
[1,"1mm厚（反射隔热）外墙水性弹性涂料(平涂))","m2",{"v":100,"d":"100.00"},null,{"v":0,"d":"0.00"},"腻子：    kg/㎡\n底漆：    kg/㎡\n面漆：    kg/㎡","涂料品牌同等于嘉宝莉、亚士漆、立邦、多乐士","1mm厚反射隔热外墙水性弹性涂料（平涂），一底一中一面，八至十年保质，国产品牌：\n1. 部位:涂料外墙，商业背面墙体；\n2. 1mm厚反射隔热外墙水性弹性涂料；\n3. 滚涂弹性封碱防水底漆；\n4. 2mm厚轻质柔性抗裂防水腻子；\n5. 含基面处理、腻子找平、涂料底层、面层、罩面、分格缝、网格布等全部施工工序。","涂布率自行填报"]
[2,"1mm厚外墙水性弹性涂料(平涂))","m2",2360.82,null,{"$f":"E20*D20","v":{"v":0,"d":"0.00"}},"腻子：    kg/㎡\n底漆：    kg/㎡\n面漆：    kg/㎡","涂料品牌相当于或优于嘉宝莉、亚士漆、立邦、多乐士","1mm厚外墙水性弹性涂料（平涂），一底一中一面，八至十年保质，国产品牌：\n1. 部位:涂料外墙，商业背面墙体；\n2. 1mm厚外墙水性弹性涂料；\n3. 滚涂弹性封碱防水底漆；\n4. 2mm厚轻质柔性抗裂防水腻子；\n5. 含基面处理、腻子找平、涂料底层、面层、罩面、分格缝、网格布等全部施工工序。","涂布率自行填报"]
[3,"小计",null,{"$f":"SUM(D19:D20)","v":2460.82},null,{"$f":"SUM(F19:F20)","v":{"v":0,"d":"0.00"}}]
["六、","报价合计=（一）＋（二）+（三）+（四）+（五）",null,{"$f":"D6+D13+D17+D21","v":103828.87},null,{"$f":"F6+F9+F13+F17+F21","v":{"v":0,"d":"0.00"}}]
["报价说明：报价包含为完成本工程外墙涂料施工所涉及的一切费用，其中包含：人工、材料、施工机械、高空作业（包括但不限于吊篮增加费）、安全措施、消耗品、运输（含装卸）、八至十年质保、维保服务、管理费、利润、税金、通讯、交通、施工配合费等及其他所有成本和合同包含的应有风险费、责任等一切费用，投标报价不因任何原因进行调整。"]

{"sheet":"报价分析表 ","index":3,"n_rows":131,"n_cols":7,"rows_kept":131,"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],[3,6,4,6],[7,2,7,4],[8,2,8,4],[9,2,9,4],[10,2,10,4],[11,2,11,4],[12,2,12,4],[14,0,14,6],[15,0,15,6],[16,0,16,5],[17,0,18,0],[17,1,18,1],[17,2,18,2],[17,6,18,6],[21,2,21,4],[22,2,22,4],[23,2,23,4],[24,2,24,4],[25,2,25,4],[26,2,26,4],[29,0,29,6],[30,0,30,6],[31,0,31,5],[32,0,33,0],[32,1,33,1],[32,2,33,2],[32,6,33,6],[34,6,38,6],[39,2,39,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[48,0,48,6],[49,0,49,6],[50,0,50,5],[51,0,52,0],[51,1,52,1],[51,2,52,2],[51,6,52,6],[53,6,57,6],[58,2,58,4],[59,2,59,4],[60,2,60,4],[61,2,61,4],[62,2,62,4],[63,2,63,4],[64,2,64,4],[67,0,67,6],[68,0,68,6],[69,0,69,5],[70,0,71,0],[70,1,71,1],[70,2,71,2],[70,6,71,6],[73,2,73,4],[74,2,74,4],[75,2,75,4],[76,2,76,4],[77,2,77,4],[78,2,78,4],[79,2,79,4],[81,0,81,6],[82,0,82,6],[83,0,83,5],[84,0,85,0],[84,1,85,1],[84,2,85,2],[84,6,85,6],[86,6,87,6],[88,2,88,4],[89,2,89,4],[90,2,90,4],[91,2,91,4],[92,2,92,4],[93,2,93,4],[94,2,94,4],[97,0,97,6],[98,0,98,6],[100,0,101,0],[100,1,101,1],[100,2,101,2],[100,6,101,6],[102,6,104,6],[105,2,105,4],[106,2,106,4],[107,2,107,4],[108,2,108,4],[109,2,109,4],[110,2,110,4],[111,2,111,4],[115,0,115,6],[116,0,116,6],[118,0,119,0],[118,1,119,1],[118,2,119,2],[118,6,119,6],[120,6,122,6],[123,2,123,4],[124,2,124,4],[125,2,125,4],[126,2,126,4],[127,2,127,4],[128,2,128,4],[129,2,129,4]]}
["北投溪境项目二期1#、2#、3#、5#、6#、7#、12#楼外墙装饰工程"]
["8-10mm厚外墙保温胶泥报价分析表（包工包料）"]
[]
["序号","工序与费用构成","材   料","公斤单价","涂布率","单方报价","备注"]
[{"$nulls":3},"(元/kg)","(kg/㎡)","(元/㎡)"]
[1,"外墙保温胶泥","外墙保温胶泥","元/kg","kg/㎡",null,"涂布率自行填报"]
[2,"辅材","网格布"]
[3,"材料平方成本","材料平方成本=(1+2)",null,null,{"$f":"SUM(F6:F7)","v":{"v":0,"d":"0.00"}}]
[4,"人工费","刮外墙保温胶泥"]
[5,"管理费","施工现场管理等",null,null,{"$f":"(F8+F9)*5%","v":{"v":0,"d":"0.00"}}]
[6,"利润","利润(材料费+吊篮+人工费+管理费)*6%",null,null,{"$f":"(F8+F9+F10)*6%","v":{"v":0,"d":"0.00"}}]
[7,"税金","税金(材料费+吊篮+人工费+管理费+利润)*9%",null,null,{"$f":"(F8+F9+F10+F11)*9%","v":{"v":0,"d":"0.00"}}]
[8,"综合单价",{"$nulls":3},{"$f":"ROUND((F8+F9+F10+F11+F12),2)","v":{"v":0,"d":"0.00"}}]
["注：","此格含增值税专用发票税率9%，含分格缝、施工吊篮费、管理费等全部费用。"]
["北投溪境项目二期1#、2#、3#、5#、6#、7#、12#楼外墙装饰工程"]
["15mm厚外墙保温胶泥报价分析表（包工包料）"]
[]
["序号","工序与费用构成","材   料","公斤单价","涂布率","单方报价","备注"]
[{"$nulls":3},"(元/kg)","(kg/㎡)","(元/㎡)"]
[1,"外墙保温胶泥","外墙保温胶泥","元/kg","kg/㎡",null,"涂布率自行填报"]
[2,"辅材","网格布"]
[3,"材料平方成本","材料平方成本=(1+2)",null,null,{"$f":"SUM(F20:F21)","v":{"v":0,"d":"0.00"}}]
[4,"人工费","刮外墙保温胶泥"]
[5,"管理费","施工现场管理等",null,null,{"$f":"(F22+F23)*5%","v":{"v":0,"d":"0.00"}}]
[6,"利润","利润(材料费+吊篮+人工费+管理费)*6%",null,null,{"$f":"(F22+F23+F24)*6%","v":{"v":0,"d":"0.00"}}]
[7,"税金","税金(材料费+吊篮+人工费+管理费+利润)*9%",null,null,{"$f":"(F22+F23+F24+F25)*9%","v":{"v":0,"d":"0.00"}}]
[8,"综合单价",{"$nulls":3},{"$f":"ROUND((F22+F23+F24+F25+F26),2)","v":{"v":0,"d":"0.00"}}]
["注：","此格含增值税专用发票税率9%，含分格缝、施工吊篮费、管理费等全部费用。"]
[]
["北投溪境项目二期1#、2#、3#、5#、6#、7#、12#楼外墙装饰工程"]
["1mm厚(反射隔热)外墙真石漆报价分析表（包工包料）"]
[]
["序号","工序与费用构成","材   料","公斤单价","涂布率","单方报价","备注"]
[{"$nulls":3},"(元/kg)","(kg/㎡)","(元/㎡)"]
[1,"刮腻子","2mm厚轻质柔性抗裂防水腻子","元/kg","kg/㎡",null,"涂布率自行填报"]
[2,"滚涂底料一道","(反射隔热)配套封闭底漆","元/kg","kg/㎡"]
[3,"隔缝漆一道","隔缝漆"]
[4,"喷涂中涂一道","(反射隔热)真石漆","元/kg","kg/㎡"]
[5,"面油一道","(反射隔热)配套面漆","元/kg","kg/㎡"]
[6,"材料平方成本","材料平方成本=(1+2+3+4+5+6)",null,null,{"$f":"SUM(F35:F39)","v":{"v":0,"d":"0.00"}}]
[7,"吊篮","吊篮施工"]
[8,"人工费","刮外墙、喷涂材料、滚涂材料等"]
[9,"管理费","施工现场管理等",null,null,{"$f":"(F40+F41+F42)*5%","v":{"v":0,"d":"0.00"}}]
[10,"利润","利润(材料费+吊篮+人工费+管理费)*6%",null,null,{"$f":"(F40+F41+F42+F43)*6%","v":{"v":0,"d":"0.00"}}]
[11,"税金","税金(材料费+吊篮+人工费+管理费+利润)*9%",null,null,{"$f":"(F40+F41+F42+F43+F44)*9%","v":{"v":0,"d":"0.00"}}]
[12,"综合单价",{"$nulls":3},{"$f":"ROUND((F40+F41+F42+F43+F44+F45),2)","v":{"v":0,"d":"0.00"}}]
["注：","此格含增值税专用发票税率9%，含分格缝、施工吊篮费、管理费等全部费用。"]
[]
["北投溪境项目二期1#、2#、3#、5#、6#、7#、12#楼外墙装饰工程"]
["1mm厚外墙真石漆报价分析表（包工包料）"]
[]
["序号","工序与费用构成","材   料","公斤单价","涂布率","单方报价","备注"]
[{"$nulls":3},"(元/kg)","(kg/㎡)","(元/㎡)"]
[1,"刮腻子","2mm厚轻质柔性抗裂防水腻子","元/kg","kg/㎡",null,"涂布率自行填报"]
[2,"滚涂底料一道","配套封闭底漆","元/kg","kg/㎡"]
[3,"隔缝漆一道","隔缝漆"]
[4,"喷涂中涂一道","真石漆","元/kg","kg/㎡"]
[5,"面油一道","配套面漆","元/kg","kg/㎡"]
[6,"材料平方成本","材料平方成本=(1+2+3+4+5+6)",null,null,{"$f":"SUM(F54:F58)","v":{"v":0,"d":"0.00"}}]
[7,"吊篮","吊篮施工"]
[8,"人工费","刮外墙、喷涂材料、滚涂材料等"]
[9,"管理费","施工现场管理等",null,null,{"$f":"(F59+F60+F61)*5%","v":{"v":0,"d":"0.00"}}]
[10,"利润","利润(材料费+吊篮+人工费+管理费)*6%",null,null,{"$f":"(F59+F60+F61+F62)*6%","v":{"v":0,"d":"0.00"}}]
[11,"税金","税金(材料费+吊篮+人工费+管理费+利润)*9%",null,null,{"$f":"(F59+F60+F61+F62+F63)*9%","v":{"v":0,"d":"0.00"}}]
[12,"综合单价",{"$nulls":3},{"$f":"ROUND((F59+F60+F61+F62+F63+F64),2)","v":{"v":0,"d":"0.00"}}]
["注：","此格含增值税专用发票税率9%，含分格缝、施工吊篮费、管理费等全部费用。"]
[]
["北投溪境项目二期1#、2#、3#、5#、6#、7#、12#楼外墙装饰工程"]
["2mm厚轻质柔性抗裂防水腻子报价分析表（包工包料）"]
[]
["序号","工序与费用构成","材   料","公斤单价","涂布率","单方报价","备注"]
[{"$nulls":3},"(元/kg)","(kg/㎡)","(元/㎡)"]
[1,"刮腻子","2mm厚轻质柔性抗裂防水腻子","元/kg","kg/㎡",null,"涂布率自行填报"]
[2,"材料平方成本","材料平方成本=(1+2+3+4+5)"]
[3,"吊篮费","吊篮施工"]
[4,"人工费","刮外墙、防护、滚涂材料等"]
[5,"管理费","施工现场管理等",null,null,{"$f":"(F74+F75+F76)*5%","v":{"v":0,"d":"0.00"}}]
[6,"利润","利润(材料费+吊篮+人工费+管理费)*6%",null,null,{"$f":"(F74+F75+F76+F77)*6%","v":{"v":0,"d":"0.00"}}]
[7,"税金","税金(材料费+吊篮+人工费+管理费+利润)*9%",null,null,{"$f":"(F74+F75+F76+F77+F78)*9%","v":{"v":0,"d":"0.00"}}]
[8,"综合单价",{"$nulls":3},{"$f":"ROUND((F74+F75+F76+F77+F78+F79),2)","v":{"v":0,"d":"0.00"}}]
["注：","此格含增值税专用发票税率9%，含分格缝、施工吊篮费、管理费等全部费用。"]
["北投溪境项目二期1#、2#、3#、5#、6#、7#、12#楼外墙装饰工程"]
["乳胶漆两道报价分析表（包工包料）"]
[]
["序号","工序与费用构成","材   料","公斤单价","涂布率","单方报价","备注"]
[{"$nulls":3},"(元/kg)","(kg/㎡)","(元/㎡)"]
[1,"喷涂乳胶漆底漆1遍","乳胶漆底漆","元/kg","kg/㎡"]
[2,"喷涂乳胶漆面漆1遍","乳胶漆面漆","元/kg","kg/㎡"]
[3,"材料平方成本","材料平方成本=(1+2+3+4+5)",null,null,{"$f":"SUM(F87:F88)","v":{"v":0,"d":"0.00"}}]
[4,"吊篮费","吊篮施工"]
[5,"人工费","刮外墙、防护、滚涂材料等"]
[6,"管理费","施工现场管理等",null,null,{"$f":"(F89+F90+F91)*5%","v":{"v":0,"d":"0.00"}}]
[7,"利润","利润(材料费+吊篮+人工费+管理费)*6%",null,null,{"$f":"(F89+F90+F91+F92)*6%","v":{"v":0,"d":"0.00"}}]
[8,"税金","税金(材料费+吊篮+人工费+管理费+利润)*9%",null,null,{"$f":"(F89+F90+F91+F92+F93)*9%","v":{"v":0,"d":"0.00"}}]
[9,"综合单价",{"$nulls":3},{"$f":"ROUND((F89+F90+F91+F92+F93+F94),2)","v":{"v":0,"d":"0.00"}}]
["注：","此格含增值税专用发票税率9%，含分格缝、施工吊篮费、管理费等全部费用。"]
[]
["北投溪境项目二期1#、2#、3#、5#、6#、7#、12#楼外墙装饰工程"]
["1mm厚(反射隔热)外墙水性弹性涂料(平涂)报价分析表（包工包料）"]
[]
["序号","工序与费用构成","材   料","公斤单价","涂布率","单方报价","备注"]
[{"$nulls":3},"(元/kg)","(kg/㎡)","(元/㎡)"]
[1,"刮腻子","2mm厚轻质柔性抗裂防水腻子","元/kg","kg/㎡",null,"涂布率自行填报"]
[2,"滚涂抗碱封闭底漆1遍","(反射隔热)配套封闭底漆","元/kg","kg/㎡"]
[3,"热反射弹性外墙涂料2遍","(反射隔热)弹性外墙涂料","元/kg","kg/㎡"]
[4,"材料平方成本","材料平方成本=(1+2+3)",null,null,{"$f":"SUM(F103:F105)","v":{"v":0,"d":"0.00"}}]
[5,"吊篮费","吊篮施工"]
[6,"人工费","刮外墙、防护、滚涂材料等"]
[7,"管理费","施工现场管理等",null,null,{"$f":"(F106+F107+F108)*5%","v":{"v":0,"d":"0.00"}}]
[8,"利润","利润(材料费+吊篮+人工费+管理费)*6%",null,null,{"$f":"(F106+F107+F108+F109)*6%","v":{"v":0,"d":"0.00"}}]
[9,"税金","税金(材料费+吊篮+人工费+管理费+利润)*9%",null,null,{"$f":"(F106+F107+F108+F109+F110)*9%","v":{"v":0,"d":"0.00"}}]
[10,"综合单价",{"$nulls":3},{"$f":"ROUND((F106+F107+F108+F109+F110+F111),2)","v":{"v":0,"d":"0.00"}}]
["注：","此格含增值税专用发票税率9%，含分格缝、施工吊篮费、管理费等全部费用。"]
[]
[]
["北投溪境项目二期1#、2#、3#、5#、6#、7#、12#楼外墙装饰工程"]
["1mm厚外墙水性弹性涂料(平涂)报价分析表（包工包料）"]
[]
["序号","工序与费用构成","材   料","公斤单价","涂布率","单方报价","备注"]
[{"$nulls":3},"(元/kg)","(kg/㎡)","(元/㎡)"]
[1,"刮腻子","2mm厚轻质柔性抗裂防水腻子","元/kg","kg/㎡",null,"涂布率自行填报"]
[2,"滚涂抗碱封闭底漆1遍","配套封闭底漆","元/kg","kg/㎡"]
[3,"水性弹性外墙涂料2遍","水性弹性外墙涂料","元/kg","kg/㎡"]
[4,"材料平方成本","材料平方成本=(1+2+3)",null,null,{"$f":"SUM(F121:F123)","v":{"v":0,"d":"0.00"}}]
[5,"吊篮费","吊篮施工"]
[6,"人工费","刮外墙、防护、滚涂材料等"]
[7,"管理费","施工现场管理等",null,null,{"$f":"(F124+F125+F126)*5%","v":{"v":0,"d":"0.00"}}]
[8,"利润","利润(材料费+吊篮+人工费+管理费)*6%",null,null,{"$f":"(F124+F125+F126+F127)*6%","v":{"v":0,"d":"0.00"}}]
[9,"税金","税金(材料费+吊篮+人工费+管理费+利润)*9%",null,null,{"$f":"(F124+F125+F126+F127+F128)*9%","v":{"v":0,"d":"0.00"}}]
[10,"综合单价",{"$nulls":3},{"$f":"ROUND((F124+F125+F126+F127+F128+F129),2)","v":{"v":0,"d":"0.00"}}]
["注：","此格含增值税专用发票税率9%，含分格缝、施工吊篮费、管理费等全部费用。"]