{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["信息价"," 无信息价 ","独立费明细表"],"not_rendered":{"defined_names":5},"read":"whole","date_system":"1900"}

{"sheet":"信息价","index":0,"n_rows":22,"n_cols":38,"rows_kept":22,"hidden":true,"merged":[[0,0,0,32],[1,0,1,4],[1,30,1,32],[2,5,2,7],[2,8,2,14],[2,15,2,17],[2,22,2,30],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,3,14],[3,15,4,15],[3,16,4,16],[3,17,4,17],[3,18,4,18],[3,19,4,19],[3,20,4,20],[3,21,4,21],[3,22,4,22],[3,23,4,23],[3,24,3,28],[3,29,4,29],[3,30,4,30],[3,31,4,31],[3,32,4,32],[3,33,4,33],[5,18,13,18],[12,19,13,19],[14,18,21,18]]}
["泰和县马市生态文化旅游特色小镇PPP项目-马市镇蜀口村滨江栈道景观工程材料采购信息价汇总表"]
["发包单位：江西千和旅游发展有限公司",{"$nulls":18},"单位：元",{"$nulls":10},"单位：元"]
[{"$nulls":5},"成本价",null,null,"信息价",{"$nulls":6},"对上报价",{"$nulls":6},"上报价"]
["序号","名称","规格","单位","工程量","含税现金到场价\n2019.5月","2018.12月均价\n分包参考","含税现金到场价，分包参考","含税信息价（含税、到货价）",{"$nulls":6},"上报不含税价","上报含税价","招标代理价格","税率","备注","合作单位/信息来源","联系人及电话","不含税押款市场价","不含税市场价","其中",{"$nulls":4},"含税市场价","含税押款市场价","税率","备注","上报毛利"]
[{"$nulls":8},18.11,18.12,19.1,19.2,19.3,19.4,"平均价",{"$nulls":9},"出厂价","供应商家利润","运杂费","采购及保管费","运输损耗费"]
[1,"H型钢","200*204H型钢梁","t",{"v":362.492,"d":"362.49"},4340,4210,4750,4356,4192,4171.75,4212.15,4274.25,4253.75,{"$f":"AVERAGE(I6:N6)","v":{"v":4243.31666666667,"d":"4243.3"}},{"$f":"I6/1.13","v":{"v":3854.86725663717,"d":"3854.9"}},{"$f":"I6","v":{"v":4356,"d":"4356.0"}},7919.89,{"v":0.13,"d":"13%"},"Q235/SS400，200*200*8*12，运费：50元/吨","湖南盛世达钢材贸易有限公司","刘地红：180 7012 3460"]
[2,"钢板","5mm厚钢板","t",{"$f":"6015*39.25/1000","v":{"v":236.08875,"d":"236.09"}},4210,4210,4450,4284,4171,4120.5,4151.25,4233.25,4438.25,{"v":4233.04166666667,"d":"4233.0"},{"$f":"I7/1.13","v":{"v":3791.15044247788,"d":"3791.2"}},{"v":4284,"d":"4284.0"},{"v":4600,"d":"4600.00"},null,"Q235B/SS400，5.5厚，热轧，运费：50元/吨","湖南盛世达钢材贸易有限公司","刘地红：180 7012 3460"]
[3,"角铁","50*50","t",{"$f":"1842.17*8*0.05*3.77/1000","v":{"v":2.77799236,"d":"2.78"}},4470,4560,4980,4780,4540.75,4469,4458.75,4469,4499.75,{"v":4536.20833333333,"d":"4536.2"},{"v":4230.08849557522,"d":"4230.1"},{"v":4780,"d":"4780.0"},null,null,"Q235,5毫米厚，运费：50元/吨","湖南盛世达钢材贸易有限公司","刘地红：180 7012 3460"]
[4,"钢筋","HPB400φ10","t",2.43,4520,4300,4480,4800,4800,4200,4200,4200,4350,{"v":4425,"d":"4425.0"},{"v":4247.78761061947,"d":"4247.8"},{"v":4800,"d":"4800.0"},4800,null,"HRB400，盘螺，运费：50元/吨","湖南盛世达钢材贸易有限公司","刘地红：180 7012 3460",{"$nulls":15},3791.15044247788]
[5,"钢筋","HPB400φ14","t",21.56,4350,4300,4350,4700,4700,4100,4100,4100,4250,{"v":4325,"d":"4325.0"},{"v":4159.29203539823,"d":"4159.3"},{"v":4700,"d":"4700.0"},4800,null,"HRB400，运费：50元/吨","湖南盛世达钢材贸易有限公司","刘地红：180 7012 3460"]
[6,"钢筋","HPB400φ16","t",4.75,4230,4300,4230,4700,4700,4100,4100,4100,4200,{"v":4316.66666666667,"d":"4316.7"},{"v":4159.29203539823,"d":"4159.3"},{"v":4700,"d":"4700.0"},4800,null,"HRB400，运费：50元/吨","湖南盛世达钢材贸易有限公司","刘地红：180 7012 3460"]
[7,"钢筋","圆钢 8","t",{"v":60.8,"d":"60.80"},4470,4300,4480,4800,4800,4200,4200,4200,4350,{"v":4425,"d":"4425.0"},{"v":4247.78761061947,"d":"4247.8"},{"v":4800,"d":"4800.0"},4800,null,"HPB300，圆钢，运费：50元/吨","湖南盛世达钢材贸易有限公司","刘地红：180 7012 3460"]
[8,"P32.5水泥",null,"t",7.26,410,"480（海螺）",470,530,590,570,510,480,440,{"v":520,"d":"520.0"},{"$f":"J13/1.13","v":{"v":522.12389380531,"d":"522.1"}},{"$f":"J13","v":{"v":590,"d":"590.0"}},530,null,"南方水泥",null,"曾：180 0073 6669"]
[9,"P42.5水泥",null,"t",245.27,490,"530（海螺）",510,550,600,580,530,500,460,{"v":536.666666666667,"d":"536.7"},{"$f":"J14/1.13","v":{"v":530.973451327434,"d":"531.0"}},{"$f":"J14","v":{"v":600,"d":"600.0"}},530,{"$nulls":3},"曾：180 0073 6669"]
[12,"商品非泵送砼","C15","m3",{"v":115,"d":"115.00"},390,null,415,400,400,380,380,380,410,{"$f":"AVERAGE(I15:N15)","v":{"v":391.666666666667,"d":"391.7"}},{"$f":"I15/1.03","v":{"v":388.349514563107,"d":"388.3"}},{"$f":"I15","v":{"v":400,"d":"400.0"}},430,{"v":0.03,"d":"3%"},"卵石，非泵，碎石上浮30元","江西省圣源商品混凝土有限公司","龙承峰：136 9796 3030"]
[13,"商品非泵送砼","C20","m3",60.73,400,null,420,410,410,390,390,390,420,{"v":401.666666666667,"d":"401.7"},{"v":398.058252427184,"d":"398.1"},{"$f":"I16","v":{"v":410,"d":"410.0"}},440,null,"卵石，非泵，碎石上浮30元","江西省圣源商品混凝土有限公司","龙承峰：136 9796 3030"]
[14,"商品非泵送砼","C30","m3",{"v":1978,"d":"1978.00"},420,null,425,460,460,440,440,440,440,{"v":446.666666666667,"d":"446.7"},{"v":446.601941747573,"d":"446.6"},{"$f":"I17","v":{"v":460,"d":"460.0"}},460,null,"卵石，非泵，碎石上浮30元","江西省圣源商品混凝土有限公司","龙承峰：136 9796 3030"]
[15,"抗渗费",null,"m3",{"v":1246,"d":"1246.00"},"普通抗渗P6:20\nP8：30\n纤维抗渗P6：30\nP8：40",null,"普通抗渗P6:20\nP8：30\n纤维抗渗P6：30\nP8：40",20,20,20,20,20,20,{"v":20,"d":"20.0"},{"v":19.4174757281553,"d":"19.4"},{"v":20,"d":"20.0"},null,null,"在原基础上上浮","江西省圣源商品混凝土有限公司","龙承峰：136 9796 3030"]
[16,"泵送费",null,"m3",{"v":2153,"d":"2153.00"},10,null,10,20,20,20,20,20,20,{"v":20,"d":"20.0"},{"v":19.4174757281553,"d":"19.4"},{"v":20,"d":"20.0"},null,null,"不足50方，则500元/次","江西省圣源商品混凝土有限公司","龙承峰：136 9796 3030"]
[1,"碎石",null,"m3",{"v":820,"d":"820.00"},{"$f":"70*1.5","v":105},null,{"$f":"68*1.5","v":102},70,70,70,70,70,67.5,{"v":69.5833333333333,"d":"69.6"},null,null,70,null,null,"泰和县武溪石料厂","廖文标：181 7065 1155",{"$f":"X20*1.043","v":{"v":118.3437864,"d":"118.34"}},{"$f":"Y20+Z20+AA20+AB20+AC20","v":{"v":113.4648,"d":"113.46"}},{"$f":"60*1.5","v":{"v":90,"d":"90.00"}},null,{"$f":"450/37.5*1.5","v":{"v":18,"d":"18.00"}},{"$f":"(Y20+Z20+AA20)*0.03","v":3.24},{"$f":"(Y20+Z20+AA20+AB20)*0.02","v":{"v":2.2248,"d":"2.22"}},{"$f":"X20*1.03","v":{"v":116.868744,"d":"116.87"}},{"$f":"W20*1.03","v":{"v":121.894099992,"d":"121.89"}},{"v":0.03,"d":"3%"},null,{"$f":"1-F20/AD20","v":{"v":0.101556186827849,"d":"10.16%"}}]
[18,"卵石",null,"m3",{"v":43,"d":"43.00"},{"$f":"48*1.5","v":72},null,{"$f":"48*1.5","v":72},70,70,70,70,70,67.5,{"v":69.5833333333333,"d":"69.6"},{"$f":"I21/1.03","v":{"v":67.9611650485437,"d":"68.0"}},{"v":70,"d":"70.0"},70,null,null,"泰和县武溪石料厂","廖文标：181 7065 1155"]
[2,"中粗砂",null,"m3",{"v":350,"d":"350.00"},{"$f":"83*1.5","v":124.5},null,{"$f":"83*1.5","v":124.5},90,90,90,90,90,105,92.5,null,null,90,null,"政府采购，运费20元/吨","泰和县武溪石料厂","廖文标：181 7065 1155",{"$f":"X22","v":{"v":137.83872,"d":"137.84"}},{"$f":"Y22+Z22+AA22+AB22+AC22","v":{"v":137.83872,"d":"137.84"}},{"$f":"60*1.6","v":{"v":96,"d":"96.00"}},null,{"$f":"300/15*1.6*1.1","v":{"v":35.2,"d":"35.20"}},{"$f":"(Y22+Z22+AA22)*0.03","v":{"v":3.936,"d":"3.94"}},{"$f":"(Y22+Z22+AA22+AB22)*0.02","v":{"v":2.70272,"d":"2.70"}},{"$f":"X22*1.03","v":{"v":141.9738816,"d":"141.97"}},{"$f":"W22*1.03","v":{"v":141.9738816,"d":"141.97"}},{"v":0.03,"d":"3%"},null,{"$f":"1-F22/AD22","v":{"v":0.123078142282756,"d":"12.31%"}}]

{"sheet":" 无信息价 ","index":1,"n_rows":80,"n_cols":6,"rows_kept":80,"merged":[[0,0,0,5],[1,0,1,3]]}
["泰和县马市生态文化旅游特色小镇PPP项目-马家洲纪念馆装饰工程材料品牌单"]
["发包单位：江西千和旅游发展有限公司"]
["序号","材料名称","规格","单位","品牌","备注"]
[1,"石膏板","1.12mm厚纸面石膏板\n2.详见图纸","m2","可耐福，龙牌，泰山及同等档次"]
[2,"石膏板","1.12mm厚防潮纸面石膏板\n2.详见图纸","m2","可耐福，龙牌，泰山及同等档次"]
[3,"石膏板","1.9.5厚防水石膏板\n2.详见图纸","m2","可耐福，龙牌，泰山及同等档次"]
[4,"石膏板","1.12mm厚双面纸面石膏板\n2.详见图纸","m2","可耐福，龙牌，泰山及同等档次"]
[5,"玻璃棉","1.50mm厚玻璃棉（48Kg/m3）\n2.详见图纸","m2","国产优质"]
[6,"矿棉板","1.600*600白色暗架矿棉板\n2.详见图纸","m2","国产优质"]
[7,"光油（清漆）","1.光油（清漆）\n2.详见图纸","kg","国产优质"]
[8,"亚光清漆","1.亚光清漆\n2.详见图纸","kg","国产优质"]
[9,"乳胶漆","1.墙面批平白色乳胶漆\n2.详见图纸","kg","立邦、多乐士、华润及同等档次"]
[10,"乳胶漆","1.防潮白色乳胶漆\n2.详见图纸","kg","立邦、多乐士、华润及同等档次"]
[11,"乳胶漆","1.墙面批平浅灰色乳胶漆\n2.详见图纸","kg","立邦、多乐士、华润及同等档次"]
[12,"暖灰色墙纸","1.暖灰色墙纸\n2.详见图纸","m2","百家好，玉兰，德国艾仕及同等档次"]
[13,"米黄色墙纸","1.米黄色墙纸\n2.详见图纸","m2","百家好，玉兰，德国艾仕及同等档次"]
[14,"地毯","1.500×500灰色系方块阻燃地毯（L型成品不锈钢嵌条）\n2.方块地毯配套弹性胶垫层\n3.详见图纸","m2","国产优质"]
[15,"地毯","1.500×500深灰色系方块阻燃地毯（L型成品不锈钢嵌条）\n2.方块地毯配套弹性胶垫层\n3.详见图纸","m2","国产优质"]
[16,"地砖地面","1.800×800灰色系地砖地面(亚光面）\n2.详见图纸","m2","东鹏，唯美及同等档次","甲供材"]
[17,"地砖地面","1.800*800灰色系地砖地面(亚光面）\n2.详见图纸","m2","东鹏，唯美及同等档次","甲供材"]
[18,"大理石","1.20厚意大利灰大理石，机刨防滑槽（两条凹槽，尺寸5mm*5mm@20）\n2.采用“防碱背涂剂”背涂处理，六面防潮处理\n3.详见图纸","m2","进口优质"]
[19,"过门石","1.A料20mm厚中国黑花岗岩门槛石\n4.详见图纸","m2","国产优质"]
[20,"花岗岩","1.A料20mm厚国产灰麻花岗岩凿毛板，机刨防滑槽（两条凹槽，尺寸5mm*5mm@20）\n2.详见图纸","m2","国产优质"]
[21,"花岗岩","1.A料80*350通长国产灰麻花岗岩毛石两端45°切角\n2.详见图纸","m2","国产优质"]
[22,"花岗岩","1.A料中国黑20厚带褂边窗台板\n2.详见图纸","m","国产优质"]
[23,"木地板","1.30厚×120深棕色户外碳化竹木地板（表面刨防滑槽）\n2.详见图纸","m3","国产优质"]
[24,"实木复合地板","1.15mm厚九木机拼实木复合地板，耐磨转数9000以上；\n2.详见图纸","m2","国产优质"]
[25,"实木地板","1.25mm厚深棕色实木地板错拼\n2.详见图纸","m2","国产优质"]
[26,"墙砖","1.300×600墙砖\n2.详见图纸","m2","东鹏，唯美及同等档次","甲供材"]
[27,"墙砖","1.100*100墙砖（浅灰色光釉面）\n2.详见图纸","m2","东鹏，唯美及同等档次"]
[28,"不锈钢踢脚","1.80高1.2mm厚拉丝不锈钢踢脚\n2.详见图纸","m","304国产优质"]
[29,"不锈钢踢脚","1.1.5mm厚10mm宽灰色镜面不锈钢踢脚\n2.详见图纸","m","304国产优质"]
[30,"不锈钢踢脚线","1.1.5mm厚灰色不锈钢踢脚线\n2.详见图纸","m","304国产优质"]
[31,"透光膜","1.乳白色透光膜\n2.详见图纸","m2","国产优质"]
[32,"防虫网","1.钢丝防虫网\n2.详见图纸","m2","国产优质"]
[33,"木饰板","1.枫木色实木皮热压板\n2.详见图纸","m2","兔宝宝、莫干山、大亚及同等档次"]
[34,"吸音板","1.深木色条纹木心吸音板（15mm宽竖条纹）\n2.防火吸音岩棉\n3.详见图纸","m2","国产优质"]
[35,"金属板","铝板\n1.白色烤漆金属板\n3.厚度：3mm\n2.详见图纸","m2","国产优质"]
[36,"扪布板","1.15mm厚米白色扪麻布扪布板\n7.详见图纸","m2","国产优质"]
[37,"扪布板","1.15mm厚灰色麻布扪布板\n2.详见图纸","m2","国产优质"]
[38,"扪布板","1.15mm厚灰色皮革扪皮板\n7.详见图纸","m2","国产优质"]
[39,"金属板","1.150高×50宽@150 1200*600灰色烤漆穿孔金属板\n2.厚度：1.2mm厚背衬金属瓦楞\n2.详见图纸","m2","国产优质"]
[40,"防火板","1.白底艺术防火板 定制（马家洲建筑轮廓黑白画题材）\n2.详见图纸","m2","国产优质"]
[41,"防火板","1.米白色防火板（15mm厚）\n2.详见图纸","m2","国产优质"]
[42,"墙纸板","1.15mm厚手绘墙纸板 定制（马家洲建筑轮廓黑白画题材）\n2.详见图纸","m2","国产优质"]
[43,"黑白画题材","1.马家洲建筑轮廓黑白画题材\n2.详见图纸","m2"]
[44,"钢化玻璃","1.12mm厚钢化净白玻璃背烤灰漆\n2.详见图纸","m2","国产优质"]
[45,"木丝水泥板","1.定制8mm厚木丝水泥板6000*1800，留缝5mm缝\n2.详见图纸","m2","国产优质"]
[46,"金属格栅","1.150mm高×50mm宽@150灰色烤漆金属格栅吊顶\n2.厚度：1mm\n3.详见图纸","m2","国产优质"]
[47,"水泥自流平","1.水泥自流平\n2.详见图纸","m3","国产优质"]
[48,"吊柜","1.吊柜定制\n2.枫木色柜体\n3.详见图纸","m"]
[49,"人造石台面吧台","1.15mm厚白色人造石\n4.详见图纸","m"]
[50," 人造石台面地柜","1.地柜定制\n2.枫木色柜体\n3.详见图纸","m"]
[51,"卫生间成品隔断","1.枫木色复合板（含五金件）\n2.详见图纸","m2"]
[52,"小便斗隔断","1.10mm厚双面玉沙玻璃，1.5灰色镜面不锈钢包边（含五金件）\n2.详见图纸","m2","国产优质"]
[53,"灰色不锈钢拉丝门套","1.灰色不锈钢拉丝饰面门套\n2.不锈钢厚度：1.5mm厚\n3.详见图纸","m2","304国产优质"]
[54,"白色卵石","1.ф50白色卵石\n2.详见图纸","m3"]
[55,"成品排水沟","1.成品混凝土排水沟槽\n2.详见图纸","m","国产优质"]
[56,"不锈钢雨水篦子","1.450mm*580mm，5mm厚不锈钢雨水篦子\n2.详见图纸","m","国产优质"]
[57,"素水泥干挂板","素水泥干挂板","m2","国产优质"]
[58,"拉丝白钢标志","1.字样详图纸\n2.拉丝白钢标志","组","国产优质"]
[59,"6mm防雾银镜","1.化妆镜:6mm防雾银镜\n2.详见图纸","m2","国产优质"]
[60,"成品门头板定制","1.表面枫木色实木皮热压\n2.详见图纸","m2","国产优质"]
[61,"成品防火门定制","1.灰色防火门\n2.详见图纸","m2","国产优质"]
[62,"成品防火门定制","1.成品防火门定制（防火门芯，表面枫木色实木皮热压）\n2.详见图纸","m2","国产优质"]
[63,"成品门定制","1.表面枫木色实木皮热压\n2.详见图纸","m2","国产优质"]
[64,"成品门定制","1.1.5mm厚不锈钢板护板\n2.详见图纸","m2","国产优质"]
[65,"成品门","1.防火板（防火门芯，米白色防火门扇）\n2.详见图纸","m2","国产优质"]
[66,"成品门","1.15mm厚米白色皮革扪皮板\n2.详见图纸","m2","国产优质"]
[67,"暗门","1.15mm厚米白色麻布们布板饰面\n2.详见图纸","m2","国产优质"]
[68,"暗门","1.F米白色防火板\n2.详见图纸","m2","国产优质"]
[69,"门头板","1.灰色防火板\n2.详见图纸","m2","国产优质"]
[70,"门头板","1.15mm厚米白色皮革扪皮板，3*3鸡嘴缝拼接\n2.详见图纸","m2","国产优质"]
[71,"门头板","1.15mm厚米白色皮革扪皮板\n2.详见图纸","m2","国产优质"]
[72,"门吸",null,"套","国产优质"]
[73,"执手锁","1.带锁芯\n2.详见图纸","套","国产优质"]
[74,"执手锁","1.不带锁芯\n2.详见图纸","套","国产优质"]
[75,"门拉手","1.180*1000\n2.详见图纸","套","国产优质"]
[76,"门拉手","1.150*600\n2.详见图纸","套","国产优质"]
[77,"暗扣手门锁","1.详见图纸","套","国产优质"]

{"sheet":"独立费明细表","index":2,"n_rows":83,"n_cols":11,"rows_kept":83,"hidden":true,"merged":[[0,0,0,6],[1,5,1,6],[50,4,52,4]]}
["独立费明细表"]
[{"$nulls":5},"单位：元"]
["序号","名称","单位","工程量","分包综合单价","审核后不税上报价","备注"]
["一","栈道栏杆"]
[1,"菠萝格(扶手、立柱)","m",{"$f":"0.0067+0.0041*2*2/4","v":{"v":0.0108,"d":"0.01"}},319.78,{"$f":"14365.6755*D5*1.05","v":{"v":162.90676017,"d":"162.91"}}]
[2,"菠萝格扶手弧形制作费","m",null,{"v":30,"d":"30.00"},{"$f":"(300+200)/10","v":{"v":50,"d":"50.00"}}]
[3,"菠萝格扶手立柱安装人工","m",null,{"v":65,"d":"65.00"},{"$f":"(300+200)/5","v":{"v":100,"d":"100.00"}}]
[4,"5厚U型不锈钢","m",{"$f":"(0.02*2+0.09)*39.25/1000","v":{"v":0.0051025,"d":"0.01"}},82.88,{"$f":"D8*20000","v":102.05}]
[5,"5厚U型不锈钢扶手弧形制作费","m",null,{"v":10,"d":"10.00"},{"$f":"(300+150)/10","v":{"v":45,"d":"45.00"}}]
[6,"Ø12*2不锈钢管","m",{"$f":"24/4","v":{"v":6,"d":"6.00"}},{"v":27,"d":"27.00"},{"$f":"D10*27","v":{"v":162,"d":"162.00"}}]
[7,"镀锌钢索","m",{"v":6,"d":"6.00"},{"v":25,"d":"25.00"},{"$f":"D11*25","v":{"v":150,"d":"150.00"}}]
[8,"50*70方钢管","m",{"$f":"(0.15+1.087+0.173)*2/4*8.635/1000","v":{"v":0.006087675,"d":"0.01"}},79.05,{"$f":"4319.35678675929*D12*1.05","v":{"v":27.6095823431766,"d":"27.61"}}]
[9,"钢管及不锈钢焊接人工","m",null,{"v":90,"d":"90.00"},{"$f":"(300+150)/5","v":{"v":90,"d":"90.00"}}]
[10,"油漆及不锈钢五金","m",null,{"v":130,"d":"130.00"},{"$f":"(300+150)/10","v":{"v":45,"d":"45.00"}}]
[11,"油漆人工","m",null,{"v":50,"d":"50.00"},{"$f":"(300+150)/8","v":56.25}]
[12,"小计",null,null,{"$f":"SUM(E5:E15)","v":908.71},{"$f":"SUM(F5:F15)","v":{"v":990.816342513177,"d":"990.82"}},{"$f":"1-E16/F16","v":{"v":0.0828673680380732,"d":"8.29%"}}]
["二","蓑衣亭栏杆一"]
[1,"菠萝格","m",null,188.18,188.18]
[2,"菠萝格扶手圆形制作费","m",null,{"v":80,"d":"80.00"},{"v":80,"d":"80.00"}]
[3,"Ø50立柱钢管：71.65元/m","m",null,71.65,71.65]
[4,"安装人工：65元/米","m",null,{"v":65,"d":"65.00"},{"v":65,"d":"65.00"}]
[5,"5厚U型不锈钢：82.88元/m","m",null,82.88,82.88]
[6,"5厚U型不锈钢扶手弧形制作费：10元/米","m",null,{"v":10,"d":"10.00"},{"v":10,"d":"10.00"}]
[7,"Ø25不锈钢管：110元/m（1m*4根）","m",null,{"v":110,"d":"110.00"},{"v":110,"d":"110.00"}]
[8,"钢管及不锈钢焊接人工： 90元/米","m",null,{"v":90,"d":"90.00"},{"v":90,"d":"90.00"}]
[9,"油漆及不锈钢五金：130元/m","m",null,{"v":130,"d":"130.00"},{"v":130,"d":"130.00"}]
[10,"油漆人工：50元/米 ","m",null,{"v":50,"d":"50.00"},{"v":50,"d":"50.00"}]
[null,"小计",null,null,{"$f":"SUM(E18:E27)","v":877.71},{"$f":"SUM(F18:F27)","v":877.71}]
["三","蓑衣亭栏杆二"]
[1,"Ø25菠萝格防腐木圆柱：140元/m（1m*14根）","m",null,{"v":140,"d":"140.00"},{"v":140,"d":"140.00"}]
[2,"Ø25菠萝格防腐木圆柱制作费、油漆费、安装费：220元/m","m",null,{"v":220,"d":"220.00"},{"v":220,"d":"220.00"}]
[3,"菠萝格：188.18元/m","m",null,188.18,188.18]
[4,"菠萝格扶手圆形制作费：80元/米","m",null,{"v":80,"d":"80.00"},{"v":80,"d":"80.00"}]
[5,"安装人工：65元/米","m",null,{"v":65,"d":"65.00"},{"v":65,"d":"65.00"}]
[6,"5厚U型不锈钢：82.88元/m","m",null,82.88,82.88]
[7,"5厚U型不锈钢扶手弧形制作费：10元/米","m",null,{"v":10,"d":"10.00"},{"v":10,"d":"10.00"}]
[8,"钢管及不锈钢焊接人工： 90元/米","m",null,{"v":90,"d":"90.00"},{"v":90,"d":"90.00"}]
[9,"油漆及不锈钢五金：130元/m","m",null,{"v":130,"d":"130.00"},{"v":130,"d":"130.00"}]
[10,"油漆人工：50元/米 ","m",null,{"v":50,"d":"50.00"},{"v":50,"d":"50.00"}]
[11,"小计",null,null,{"$f":"SUM(E30:E39)","v":1056.06},{"$f":"SUM(F30:F39)","v":1056.06}]
["四","蓑衣亭钢格栅"]
[1,"Ø30钢管",null,{"$f":"3.271/1000*6","v":{"v":0.019626,"d":"0.02"}},{"v":75,"d":"75.00"},{"$f":"4319.35678675929*D42*1.05","v":{"v":89.0102811117847,"d":"89.01"}}]
[2,"钢管制作及安装费",null,null,{"v":55,"d":"55.00"},{"$f":"1200*D42*1.4","v":{"v":32.97168,"d":"32.97"}}]
[3,"油漆及人工费",null,null,{"v":60,"d":"60.00"},{"$f":"(300+150)/10*2","v":{"v":90,"d":"90.00"}}]
[null,"小计",null,null,{"$f":"SUM(E42:E44)","v":{"v":190,"d":"190.00"}},{"$f":"SUM(F42:F44)","v":{"v":211.981961111785,"d":"211.98"}}]
["五","蓑衣亭屋面","m2"]
[1,"材料","m2",null,164.68,{"$f":"60*1.3","v":{"v":78,"d":"78.00"}}]
[2,"人工","m2",null,223.18,{"$f":"(500+500)/4.5","v":{"v":222.222222222222,"d":"222.22"}}]
[null,"小计",null,null,{"$f":"SUM(E47:E48)","v":387.86},{"$f":"SUM(F47:F48)","v":{"v":300.222222222222,"d":"300.22"}}]
["六","蓑衣亭塔尖"]
[1,"材料","m2",null,{"v":3500,"d":"3500.00"},{"$f":"15989.2755*0.3","v":{"v":4796.78265,"d":"4796.78"}}]
[2,"人工","m2",null,null,{"v":500,"d":"500.00"}]
[3,"机械","m2",null,null,{"$f":"250*8","v":{"v":2000,"d":"2000.00"}}]
[null,"小计",null,null,{"$f":"SUM(E51:E53)","v":{"v":3500,"d":"3500.00"}},{"$f":"SUM(F51:F53)","v":{"v":7296.78265,"d":"7296.78"}}]
[]
["七","菠萝格封边","m2"]
[1,"菠萝格30厚","m2",null,{"v":540,"d":"540.00"},{"$f":"14365.6755*0.03*1.2","v":{"v":517.164318,"d":"517.16"}}]
[2,"菠萝格木线条收口",null,null,{"v":80,"d":"80.00"}]
[3,"人工安装及辅材",null,null,{"v":60,"d":"60.00"},{"$f":"(300+200)/5","v":{"v":100,"d":"100.00"}}]
[null,"小计","个",null,{"$f":"SUM(E57:E59)","v":{"v":680,"d":"680.00"}},{"$f":"SUM(F57:F59)","v":{"v":617.164318,"d":"617.16"}}]
["八","防腐木地面","个",{"$nulls":7},{"$f":"1000/500","v":2}]
[1,"2500/3000*150*50厚菠萝格防腐木板","个",null,{"v":900,"d":"900.00"},{"$f":"14365.6755*0.05*1.15","v":{"v":826.02634125,"d":"826.03"}}]
[2,"50*50菠萝格龙骨",null,{"$f":"2*0.05*0.05","v":{"v":0.005,"d":"0.01"}},{"v":225,"d":"225.00"},{"$f":"15989.2755*D63*1.02","v":{"v":81.54530505,"d":"81.55"}}]
[null,"五金件",null,{"$f":"(2/0.5)","v":{"v":4,"d":"4.00"}},null,{"$f":"D64*10","v":{"v":40,"d":"40.00"}}]
[3,"防腐木安装人工费",null,null,{"v":40,"d":"40.00"},{"$f":"(300+200)/10","v":{"v":50,"d":"50.00"}}]
[4,"防腐木油漆材料（2遍）","m2",null,{"v":30,"d":"30.00"},{"$f":"40*2","v":{"v":80,"d":"80.00"}}]
[null,"防腐木油漆人工费（2遍）","m",null,null,{"$f":"(300+200)/40*2","v":{"v":25,"d":"25.00"}}]
[5,"小计","m2",null,{"$f":"SUM(E62:E66)","v":{"v":1195,"d":"1195.00"}},{"$f":"SUM(F62:F66)","v":{"v":1077.5716463,"d":"1077.57"}}]
["九","透水混凝土"]
[1,"10~30mm石子",null,null,{"v":17.6,"d":"17.60"},{"v":17.6,"d":"17.60"}]
[2,"海螺425#水泥","m2",null,{"v":16,"d":"16.00"},{"v":16,"d":"16.00"}]
[3,"色粉","m2",null,{"v":8,"d":"8.00"},{"v":8,"d":"8.00"}]
[4,"薄膜",null,null,{"v":1.6,"d":"1.60"},{"v":1.6,"d":"1.60"}]
[5,"切缝","m2",null,{"v":1.6,"d":"1.60"},{"v":1.6,"d":"1.60"}]
[6,"胶结料","m2",null,{"v":6.4,"d":"6.40"},{"v":6.4,"d":"6.40"}]
[7,"密封剂",null,null,{"v":16,"d":"16.00"},{"v":16,"d":"16.00"}]
[8,"喷涂透明密封剂",null,null,{"v":8,"d":"8.00"},{"v":8,"d":"8.00"}]
[9,"人工（含夜光石拼图、\n路面撒夜光石、架空桥人工送料）",null,null,{"v":72,"d":"72.00"},{"$nulls":4},{"$f":"E79/0.1","v":1472},{"$f":"F79/0.1","v":2250}]
[10,"小计","m2",null,{"$f":"SUM(E70:E78)","v":{"v":147.2,"d":"147.20"}},{"$f":"1500*0.15","v":{"v":225,"d":"225.00"}}]
["十","荧光石路面（2CM厚满铺）","m2"]
[1,"荧光石","m2",null,{"v":3625,"d":"3625.00"}]
[2,"胶粘石胶水","m2",null,{"v":8,"d":"8.00"}]
[3,"小计","m2",null,{"$f":"SUM(E81:E82)","v":{"v":3633,"d":"3633.00"}}]