{"text_format":"3","workbook":"xls","n_sheets":6,"sheets":["表-04 单位工程投标报价汇总表","表-08 分部分项工程和单价措施项目清单与计价表","表-11 总价措施项目清单与计价表","表-12 其他项目清单与计价汇总表","表-13 规费、税金项目计价","承包人供应材料一览表"],"not_rendered":{"external_links":1,"defined_names":6},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"表-04 单位工程投标报价汇总表","index":0,"n_rows":43,"n_cols":7,"rows_kept":43,"merged":[[0,0,0,6],[2,0,2,1],[2,2,2,3],[2,4,2,6],[3,1,3,2],[3,3,3,5],[4,1,4,2],[4,3,4,5],[5,1,5,2],[5,3,5,5],[6,1,6,2],[6,3,6,5],[7,1,7,2],[7,3,7,5],[8,1,8,2],[8,3,8,5],[9,1,9,2],[9,3,9,5],[10,1,10,2],[10,3,10,5],[11,1,11,2],[11,3,11,5],[12,1,12,2],[12,3,12,5],[13,1,13,2],[13,3,13,5],[14,1,14,2],[14,3,14,5],[15,1,15,2],[15,3,15,5],[16,1,16,2],[16,3,16,5],[17,1,17,2],[17,3,17,5],[18,1,18,2],[18,3,18,5],[19,1,19,2],[19,3,19,5],[20,1,20,2],[20,3,20,5],[21,1,21,2],[21,3,21,5],[22,1,22,2],[22,3,22,5],[23,1,23,2],[23,3,23,5],[24,1,24,2],[24,3,24,5],[25,1,25,2],[25,3,25,5],[26,1,26,2],[26,3,26,5],[27,1,27,2],[27,3,27,5],[28,1,28,2],[28,3,28,5],[29,1,29,2],[29,3,29,5],[30,1,30,2],[30,3,30,5],[31,1,31,2],[31,3,31,5],[32,1,32,2],[32,3,32,5],[33,1,33,2],[33,3,33,5],[34,1,34,2],[34,3,34,5],[35,1,35,2],[35,3,35,5],[36,1,36,2],[36,3,36,5],[37,1,37,2],[37,3,37,5],[38,1,38,2],[38,3,38,5],[39,1,39,2],[39,3,39,5],[40,0,40,2],[40,3,40,5],[41,0,41,4],[41,5,41,6],[42,0,42,6]],"flags":["formulas_cached_only"]}
["单位工程投标报价汇总表"]
[]
["工程名称：建筑工程",null,"标段：",null,"第1页 共1页"]
["序号","汇 总 内 容",null,"金额(元)",null,null,"其中:暂估价(元)"]
["1","分部分项工程",null,"1054425.60",null,null,"0.00"]
["1.1","  人工费",null,"0.00"]
["1.2","  材料费",null,"1054425.60"]
["1.3","  施工机具使用费",null,"0.00"]
["1.4","  企业管理费",null,"0.00"]
["1.5","  利润",null,"0.00"]
["2","措施项目",null,"57044.42",null,null,"0.00"]
["2.1","  单价措施项目费",null,"0.00",null,null,"0.00"]
["2.2","  总价措施项目费",null,"57044.42"]
["2.2.1","  其中：安全文明施工措施费",null,"35955.91"]
["3","其他项目",null,"0.00",null,null,"—"]
["3.1","  其中：暂列金额",null,"0.00",null,null,"—"]
["3.2","  其中：专业工程暂估价",null,"0.00",null,null,"—"]
["3.3","  其中：计日工",null,"0.00",null,null,"—"]
["3.4","  其中：总承包服务费",null,"0.00",null,null,"—"]
["4","规费",null,"42569.30",null,null,"—"]
["5","税金",null,"103863.54",null,null,"—"]
{"$rows_empty":19}
[" 投标报价合计= 1+2+3+4+5-甲供材料及甲供设备/1.01",null,null,"1257902.86",null,null,"0.00"]
["未来软件编制",{"$nulls":4},"2019年6月12日"]
["表-04"]

{"sheet":"表-08 分部分项工程和单价措施项目清单与计价表","index":1,"n_rows":41,"n_cols":10,"rows_kept":41,"merged":[[0,0,0,9],[2,0,2,6],[2,7,2,9],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,9],[4,6,5,7],[4,8,5,8],[6,2,6,3],[6,6,6,7],[7,2,7,3],[7,6,7,7],[8,6,8,7],[9,2,9,3],[9,6,9,7],[10,6,10,7],[11,2,11,3],[11,6,11,7],[12,6,12,7],[13,2,13,3],[13,6,13,7],[14,6,14,7],[15,0,15,5],[15,6,15,7],[16,6,16,7],[17,6,17,7],[18,6,18,7],[19,6,19,7],[20,6,20,7],[21,6,21,7],[22,6,22,7],[23,6,23,7],[24,6,24,7],[25,6,25,7],[26,6,26,7],[27,6,27,7],[28,6,28,7],[29,6,29,7],[30,6,30,7],[31,6,31,7],[32,6,32,7],[33,6,33,7],[34,6,34,7],[35,6,35,7],[36,0,36,5],[36,6,36,7],[37,0,37,5],[37,6,37,7],[39,0,39,6],[39,7,39,9],[40,0,40,9]],"flags":["formulas_cached_only"]}
["分部分项工程和单价措施项目清单与计价表"]
[]
["工程名称：建筑工程",{"$nulls":6},"第1页 共1页"]
["序\n号","项目编码","项目名称","项目特征描述","计量\n单位","工程量","金额(元)"]
[{"$nulls":6},"综合单价",null,"合价","其中"]
[{"$nulls":9},"暂估价"]
[null,null,"A 建筑工程",null,null,"1","1054425.60",null,"1054425.60","0.00"]
[null,null,"A.1 厕所",null,null,"1","528960.00",null,"528960.00","0.00"]
["1","010605001004","公共厕所","公共厕所","m2","132.24","4000.00",null,"528960.00","0.00"]
[null,null,"A.2 驿站",null,null,"1","240883.20",null,"240883.20","0.00"]
["2","010605001001","驿站","驿站","m2","120.4416","2000.00",null,"240883.20","0.00"]
[null,null,"A.3 管理用房及休息廊",null,null,"1","129235.20",null,"129235.20","0.00"]
["3","010605001002","管理用房及休息廊","管理用房及休息廊","m2","64.6176","2000.00",null,"129235.20","0.00"]
[null,null,"A.4 服务用房及休息廊",null,null,"1","155347.20",null,"155347.20","0.00"]
["4","010605001003","服务用房及休息廊","服务用房及休息廊","m2","77.6736","2000.00",null,"155347.20","0.00"]
["            分部分项合计",{"$nulls":7},"1054425.60","0.00"]
{"$rows_empty":20}
["            本页小计",{"$nulls":7},"1054425.60","0.00"]
["            合    计",{"$nulls":7},"1054425.60","0.00"]
[]
["未来软件编制",{"$nulls":6},"2019年6月12日"]
["表-08"]

{"sheet":"表-11 总价措施项目清单与计价表","index":2,"n_rows":56,"n_cols":11,"rows_kept":56,"merged":[[0,0,0,10],[2,0,2,4],[2,5,2,6],[2,7,2,10],[3,3,3,4],[3,6,3,7],[4,3,4,4],[4,6,4,7],[5,3,5,4],[5,6,5,7],[6,3,6,4],[6,6,6,7],[7,3,7,4],[7,6,7,7],[8,3,8,4],[8,6,8,7],[9,3,9,4],[9,6,9,7],[10,3,10,4],[10,6,10,7],[11,3,11,4],[11,6,11,7],[12,3,12,4],[12,6,12,7],[13,3,13,4],[13,6,13,7],[14,3,14,4],[14,6,14,7],[15,3,15,4],[15,6,15,7],[16,3,16,4],[16,6,16,7],[18,0,18,3],[18,4,18,10],[19,0,19,3],[19,4,19,10],[20,0,20,10],[21,0,21,10],[23,0,23,4],[23,5,23,6],[23,7,23,10],[24,3,24,4],[24,6,24,7],[25,3,25,4],[25,6,25,7],[26,3,26,4],[26,6,26,7],[27,3,27,4],[27,6,27,7],[28,3,28,4],[28,6,28,7],[29,3,29,4],[29,6,29,7],[30,3,30,4],[30,6,30,7],[31,3,31,4],[31,6,31,7],[32,3,32,4],[32,6,32,7],[33,3,33,4],[33,6,33,7],[34,3,34,4],[34,6,34,7],[35,3,35,4],[35,6,35,7],[36,3,36,4],[36,6,36,7],[37,3,37,4],[37,6,37,7],[38,3,38,4],[38,6,38,7],[39,3,39,4],[39,6,39,7],[40,3,40,4],[40,6,40,7],[41,3,41,4],[41,6,41,7],[42,3,42,4],[42,6,42,7],[43,3,43,4],[43,6,43,7],[44,3,44,4],[44,6,44,7],[45,3,45,4],[45,6,45,7],[46,3,46,4],[46,6,46,7],[47,3,47,4],[47,6,47,7],[48,3,48,4],[48,6,48,7],[49,3,49,4],[49,6,49,7],[50,3,50,4],[50,6,50,7],[51,0,51,5],[51,6,51,7],[53,0,53,3],[53,4,53,10],[54,0,54,3],[54,4,54,10],[55,0,55,10]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
[]
["工程名称：建筑工程",{"$nulls":4},"标段：",null,"第1页 共2页"]
["序号","项目编码","项 目 名 称","计算基础",null,"费率\n(%)","金额(元)",null,"调整\n费率(%)","调整后\n金额(元)","备注"]
["1","011707001001","安全文明施工",null,null,"100","35955.91"]
["1.1","1.1","基本费","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费",null,"3.1","32687.19",{"$nulls":3},"不取费时将“费率”置0；"]
["1.2","1.2","增加费","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费",null,"0","0.00",{"$nulls":3},"1星0.7%/2星0.77%/3星0.84%"]
["1.3","1.3","扬尘污染防治增加费","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费",null,"0.31","3268.72"]
["2","011707002001","夜间施工",null,null,"0","0.00",{"$nulls":3},"0～0.1%"]
["3","011707003001","非夜间施工照明",null,null,"0","0.00",{"$nulls":3},"0.2%"]
["4","011707005001","冬雨季施工",null,null,"0","0.00",{"$nulls":3},"0.05～0.2%"]
["5","011707006001","地上、地下设施、建筑物的临时保护设施",null,null,"0","0.00"]
["6","011707007001","已完成工程及设备保护",null,null,"0","0.00",{"$nulls":3},"0～0.05%"]
["7","011707008001","临时设施","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费",null,"2","21088.51",{"$nulls":3},"1～2.3%"]
["8","011707009001","赶工措施",null,null,"0","0.00",{"$nulls":3},"0.5～2.1%"]
[]
[]
[]
["编制人（造价人员）：",{"$nulls":3},"复核人（造价工程师）："]
["未来软件编制",{"$nulls":3},"2019年6月12日"]
["表-11"]
["总价措施项目清单与计价表"]
[]
["工程名称：建筑工程",{"$nulls":4},"标段：",null,"第2页 共2页"]
["序号","项目编码","项 目 名 称","计算基础",null,"费率\n(%)","金额(元)",null,"调整\n费率(%)","调整后\n金额(元)","备注"]
["9","011707010001","工程按质论价","分部分项清单合价+单价措施清单合价-分部分项除税工程设备费-单价措施除税工程设备费",null,"0","0.00",{"$nulls":3},"市优结构0.7%/市优0.9%/省优1.3%/国优专业1.4%/国优1.6%"]
["10","011707011001","住宅分户验收",null,null,"0","0.00",{"$nulls":3},"0.4%"]
{"$rows_empty":24}
["合  计",{"$nulls":5},"57044.42"]
[]
["编制人（造价人员）：",{"$nulls":3},"复核人（造价工程师）："]
["未来软件编制",{"$nulls":3},"2019年6月12日"]
["表-11"]

{"sheet":"表-12 其他项目清单与计价汇总表","index":3,"n_rows":43,"n_cols":6,"rows_kept":43,"merged":[[0,0,0,5],[2,0,2,1],[2,3,2,5],[3,3,3,4],[4,3,4,4],[5,3,5,4],[6,3,6,4],[7,3,7,4],[8,3,8,4],[9,3,9,4],[10,3,10,4],[11,3,11,4],[12,3,12,4],[13,3,13,4],[14,3,14,4],[15,3,15,4],[16,3,16,4],[17,3,17,4],[18,3,18,4],[19,3,19,4],[20,3,20,4],[21,3,21,4],[22,3,22,4],[23,3,23,4],[24,3,24,4],[25,3,25,4],[26,3,26,4],[27,3,27,4],[28,3,28,4],[29,3,29,4],[30,3,30,4],[31,3,31,4],[32,3,32,4],[33,3,33,4],[34,3,34,4],[35,3,35,4],[36,3,36,4],[37,3,37,4],[38,3,38,4],[39,3,39,4],[40,0,40,1],[40,3,40,4],[41,0,41,3],[41,4,41,5],[42,0,42,5]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表"]
[]
["工程名称：建筑工程",null,"标段：","第1页 共1页"]
["序号","项 目 名 称","金额(元)","结算金额(元)",null,"备注"]
["1","暂列金额","0.00",null,null,"明细详见表-12-1"]
["2","暂估价","0.00"]
["2.1","材料(工程设备)暂估价","—",null,null,"明细详见表-12-2"]
["2.2","专业工程暂估价","0.00",null,null,"明细详见表-12-3"]
["3","计日工","0.00",null,null,"明细详见表-12-4"]
["4","总承包服务费","0.00",null,null,"明细详见表-12-5"]
{"$rows_empty":30}
["合  计",null,"0.00",null,null,"—"]
["未来软件编制",{"$nulls":3},"2019年6月12日"]
["表-12"]

{"sheet":"表-13 规费、税金项目计价","index":4,"n_rows":39,"n_cols":9,"rows_kept":39,"merged":[[0,0,0,8],[2,0,2,3],[2,4,2,5],[2,6,2,8],[3,2,3,4],[3,5,3,6],[4,2,7,4],[4,5,4,6],[5,5,5,6],[6,5,6,6],[7,5,7,6],[8,2,8,4],[8,5,8,6],[9,2,9,4],[9,5,9,6],[10,2,10,4],[10,5,10,6],[11,2,11,4],[11,5,11,6],[12,2,12,4],[12,5,12,6],[13,2,13,4],[13,5,13,6],[14,2,14,4],[14,5,14,6],[15,2,15,4],[15,5,15,6],[16,2,16,4],[16,5,16,6],[17,2,17,4],[17,5,17,6],[18,2,18,4],[18,5,18,6],[19,2,19,4],[19,5,19,6],[20,2,20,4],[20,5,20,6],[21,2,21,4],[21,5,21,6],[22,2,22,4],[22,5,22,6],[23,2,23,4],[23,5,23,6],[24,2,24,4],[24,5,24,6],[25,2,25,4],[25,5,25,6],[26,2,26,4],[26,5,26,6],[27,2,27,4],[27,5,27,6],[28,2,28,4],[28,5,28,6],[29,2,29,4],[29,5,29,6],[30,2,30,4],[30,5,30,6],[31,2,31,4],[31,5,31,6],[32,2,32,4],[32,5,32,6],[33,2,33,4],[33,5,33,6],[34,0,34,6],[36,0,36,2],[36,3,36,8],[37,0,37,2],[37,3,37,8],[38,0,38,8]],"flags":["formulas_cached_only"]}
["规费、税金项目计价表"]
[]
["工程名称：建筑工程",{"$nulls":3},"标段：",null,"第1页 共1页"]
["序号","项 目 名 称","计算基础",null,null,"计算基数(元)",null,"计算费率(%)","金额(元)"]
["1","规费","分部分项工程费+措施项目费+其他项目费-除税工程设备费",null,null,"42569.30",null,"100","42569.30"]
["1.1","社会保险费",{"$nulls":3},"1111470.02",null,"3.2","35567.04"]
["1.2","住房公积金",{"$nulls":3},"1111470.02",null,"0.53","5890.79"]
["1.3","环境保护税",{"$nulls":3},"1111470.02",null,"0.1","1111.47"]
["2","税金","分部分项工程费+措施项目费+其他项目费+规费-(甲供材料费+甲供设备费)/1.01",null,null,"1154039.32",null,"9","103863.54"]
{"$rows_empty":25}
["合  计",{"$nulls":7},"146432.84"]
[]
["编制人（造价人员）：",null,null,"复核人（造价工程师）："]
["未来软件编制",null,null,"2019年6月12日"]
["表-13"]

{"sheet":"承包人供应材料一览表","index":5,"n_rows":41,"n_cols":12,"rows_kept":41,"merged":[[0,0,0,11],[2,0,2,4],[2,5,2,7],[2,8,2,11],[3,3,3,5],[3,7,3,8],[4,3,4,5],[4,7,4,8],[5,3,5,5],[5,7,5,8],[6,3,6,5],[6,7,6,8],[7,3,7,5],[7,7,7,8],[8,3,8,5],[8,7,8,8],[9,3,9,5],[9,7,9,8],[10,3,10,5],[10,7,10,8],[11,3,11,5],[11,7,11,8],[12,3,12,5],[12,7,12,8],[13,3,13,5],[13,7,13,8],[14,3,14,5],[14,7,14,8],[15,3,15,5],[15,7,15,8],[16,3,16,5],[16,7,16,8],[17,3,17,5],[17,7,17,8],[18,3,18,5],[18,7,18,8],[19,3,19,5],[19,7,19,8],[20,3,20,5],[20,7,20,8],[21,3,21,5],[21,7,21,8],[22,3,22,5],[22,7,22,8],[23,3,23,5],[23,7,23,8],[24,3,24,5],[24,7,24,8],[25,3,25,5],[25,7,25,8],[26,3,26,5],[26,7,26,8],[27,3,27,5],[27,7,27,8],[28,3,28,5],[28,7,28,8],[29,3,29,5],[29,7,29,8],[30,3,30,5],[30,7,30,8],[31,3,31,5],[31,7,31,8],[32,3,32,5],[32,7,32,8],[33,3,33,5],[33,7,33,8],[34,3,34,5],[34,7,34,8],[35,3,35,5],[35,7,35,8],[36,3,36,5],[36,7,36,8],[37,3,37,5],[37,7,37,8],[38,0,38,9],[40,0,40,3],[40,4,40,11]],"flags":["formulas_cached_only"]}
["承包人供应材料一览表"]
[]
["工程名称：建筑工程",{"$nulls":4},"标段：",null,null,"第1页 共1页"]
["序号","材料编码","材料名称","规格型号\n等特殊要求",null,null,"单位","数量",null,"单价(元)","合价(元)","备注"]
["1","99","管理用房及休息廊",{"$nulls":3},"m2","64.6176",null,"2000","129235.20"]
["2","99","服务用房及休息廊",{"$nulls":3},"m2","77.6736",null,"2000","155347.20"]
["3","99","公共厕所",{"$nulls":3},"m2","132.24",null,"4000","528960.00"]
["4","99","驿站",{"$nulls":3},"m2","120.4416",null,"2000","240883.20"]
{"$rows_empty":30}
["合  计",{"$nulls":9},"1054425.60"]
[]
["未来软件编制",{"$nulls":3},"2019年6月12日"]