{"text_format":"3","workbook":"xls","n_sheets":5,"sheets":["表-03  工程项目投标报价汇总表　","表-02 专业工程造价计算程序表(含单列)","表-07  分部分项工程费计算表","2_表-02 专业工程造价计算程序表(含单列)","2_表-07  分部分项工程费计算表"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"表-03  工程项目投标报价汇总表　","index":0,"n_rows":35,"n_cols":5,"rows_kept":35,"merged":[[0,0,0,4],[1,0,1,2],[1,3,1,4],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,2,4],[32,0,32,1],[34,0,34,3]],"flags":["formulas_cached_only"]}
["工程项目投标报价汇总表　"]
["工程名称:伟星金色学府楼梯扶手结算20220526",null,null,"第1页 共1页"]
["序号","单位工程名称","金额(元)","其中"]
[{"$nulls":3},"安全文明施\r\n工费(元)","规费\r\n(元)"]
["一",null,668357.25,16637.83,14394.13]
["1","伟星金色学府楼梯扶手结算2#3#5#6#及地下室",514725.24,12264.22,10650.12]
["2","伟星金色学府楼梯扶手结算1#4#7#",153632.01,4373.61,3744.01]
{"$rows_empty":25}
["合计",null,668357.25,16637.83,14394.13]
[]
["注：安全文明施工费中不含创标化工地增加费。",{"$nulls":3},"表-03"]

{"sheet":"表-02 专业工程造价计算程序表(含单列)","index":1,"n_rows":36,"n_cols":4,"rows_kept":36,"merged":[[0,0,0,3],[1,0,1,2],[35,0,36,0],[35,1,36,1],[35,2,36,2],[35,3,36,3]],"flags":["formulas_cached_only"]}
["专业工程造价计算程序表"]
["单位工程(专业):-伟星金色学府楼梯扶手结算2#3#5#6#及地下室",null,null,"第1页 共1页"]
["序号","费 用 名 称","计算公式","金额(元)"]
["一","直接费","1+2+3+4+5",414666.02]
["1","其中定额人工费","表-11",68663.85]
["2","其中人工价差","表-11",89028.46]
["3","其中材料费","表-12",237725.06]
["4","其中定额机械费","表-13",24813.47]
["5","其中机械费价差","表-13",-5564.84]
["二","施工组织措施费","6+7+8+9+10+11+12+13",13395.29]
["6","安全文明施工费","(1+4)×13.12%",12264.22]
["7","冬雨季施工增加费","(1+4)×0.2%",186.95]
["8","夜间施工增加费","(1+4)×0.04%",37.39]
["9","已完工程及设备保护费","(1+4)×0.05%",46.74]
["10","二次搬运费","(1+4)×0.88%",{"v":822.6,"d":"822.60"}]
["11","行车、行人干扰增加费","(1+4)×0%",{"v":0,"d":"0.00"}]
["12","提前竣工增加费","(1+4)×0%",{"v":0,"d":"0.00"}]
["13","工程定位复测费","(1+4)×0.04%",37.39]
["三","企业管理费","(1+4)×32.54%",30417.52]
["四","利润","(1+4)×8.5%",7945.57]
["五","暂定创标化工地增加费","(1+4)×0%",{"v":0,"d":"0.00"}]
["六","规费","14+15",10650.12]
["14","排污费、社保费、公积金","(1+4)×10.4%",9721.64]
["15","民工工伤保险费","(一+二+三+四+五+14)×0.195%",928.48]
["七","危险作业意外伤害保险费",null,{"v":0,"d":"0.00"}]
["八","总承包服务费","表-9",{"v":0,"d":"0.00"}]
["九","暂列金额",null,{"v":0,"d":"0.00"}]
["十","计税不计费","计税不计费",{"v":0,"d":"0.00"}]
["十一","不计税不计费","不计税不计费",{"v":0,"d":"0.00"}]
[null,"甲供材料金额",null,{"v":0,"d":"0.00"}]
[null,"甲供水电金额",null,{"v":0,"d":"0.00"}]
[null,"甲供材料采保费","不含水电甲供材料金额×1.5%",{"v":0,"d":"0.00"}]
["十二","税金","(一+二+三+四+五+六+七+八+九+十-甲供材料金额+甲供材料采保费)×11%",{"v":52478.2,"d":"52478.20"}]
["十三","工程下浮率","(一+二+三+四+五+六+七+八+九+十+十一+十二)×2.8%",14827.48]
["十四","建设工程总造价","一+二+三+四+五+六+七+八+九+十+十一+十二-十三",514725.24]
[{"$nulls":3},"表-02"]

{"sheet":"表-07  分部分项工程费计算表","index":2,"n_rows":34,"n_cols":7,"rows_kept":34,"merged":[[0,0,0,6],[1,0,1,4],[1,5,1,6],[30,0,30,5],[31,0,31,5],[33,0,33,6]],"flags":["formulas_cached_only"]}
["分部分项工程费计算表"]
["单位工程(专业):-伟星金色学府楼梯扶手结算2#3#5#6#及地下室",{"$nulls":4},"第1页 共1页"]
["序号","编号","定额名称","单位","数量","单价(元)","合价(元)"]
[null,null,"硬木楼梯扶手&硬木靠墙扶手",{"$nulls":3},247379.08]
["1","10-97","硬木扶手直形 型钢栏杆^方钢管","m",29.698,178.44,5299.31]
["2","10-114","靠墙扶手 硬木80*50^扁钢 -30×3","m",1617.408,131.32,212398.02]
["3","*","不锈钢脚盖","个",{"v":1617,"d":"1617.000"},4.12,6662.04]
["4","14-38","木扶手~聚脂清漆 三遍","m",1291.946,16.56,21394.63]
["5","14-138","其他金属面 防锈漆 一遍","t",1.946,200.04,389.25]
["6","14-139","其他金属面 ~地板漆 二遍","t",1.946,635.11,1235.83]
[null,null,"预埋铁件",{"$nulls":3},83179.37]
["7","4-433","预埋 铁件25kg/块以内","t",0.309,10839.62,{"v":3345.5,"d":"3345.50"}]
["8","4-433","预埋 铁件25kg/块以内【热镀锌角钢、槽钢】","t",{"v":3.64,"d":"3.640"},11738.21,42731.78]
["9","6-76","钢板零星金属构件制作【3厚扁豆型花纹钢板】","t",{"v":3.75,"d":"3.750"},9893.89,37102.09]
[null,null,"集水井盖板",{"$nulls":3},60148.73]
["10","4-433","预埋 铁件25kg/块以内","t",2.906,9976.26,28991.01]
["11","6-76","钢板零星金属构件制作[5厚扁豆型花钢板盖板]","t",{"v":2.63,"d":"2.630"},9943.29,26150.85]
["12","6-110","零星金属构件安装","t",{"v":2.63,"d":"2.630"},886.95,2332.68]
["13","6-80","二类金属构件运输 ~运距5km","t",{"v":2.63,"d":"2.630"},47.57,125.11]
["14","14-138","其他金属面 防锈漆 一遍","t",4.497,200.04,899.58]
["15","14-139","其他金属面 ~醇酸漆 二遍","t",4.497,{"v":366.8,"d":"366.80"},{"v":1649.5,"d":"1649.50"}]
[null,null,"汽车坡道排水沟角钢",{"$nulls":3},1958.64]
["16","4-433","预埋 铁件25kg/块以内【热镀锌角钢】","t",{"v":0.16,"d":"0.160"},9839.32,1574.29]
["17","4-433","预埋 铁件25kg/块以内","t",0.039,9855.15,384.35]
[null,null,"十八、建筑物超高施工增加费",{"$nulls":3},{"v":22000.2,"d":"22000.20"}]
["18","18-7","超高施工人工增加费  90m内","万元",5.628,{"v":1538.4,"d":"1538.40"},8657.88]
["19","18-7H","超高施工人工增加费价差  90m内","万元",{"v":7.3,"d":"7.300"},{"v":1538.4,"d":"1538.40"},11230.39]
["20","18-25","超高施工机械增加费  90m内","万元",{"v":1.46,"d":"1.460"},{"v":1446.1,"d":"1446.10"},2111.93]
[null,null,"措施项目"]
[]
["本页小计",{"$nulls":5},414666.02]
["合    计",{"$nulls":5},414666.02]
[]
["表-07"]

{"sheet":"2_表-02 专业工程造价计算程序表(含单列)","index":3,"n_rows":36,"n_cols":4,"rows_kept":36,"merged":[[0,0,0,3],[1,0,1,2],[35,0,36,0],[35,1,36,1],[35,2,36,2],[35,3,36,3]],"flags":["formulas_cached_only"]}
["专业工程造价计算程序表"]
["单位工程(专业):-伟星金色学府楼梯扶手结算1#4#7#",null,null,"第1页 共1页"]
["序号","费 用 名 称","计算公式","金额(元)"]
["一","直接费","1+2+3+4+5",122079.21]
["1","其中定额人工费","表-11",23863.54]
["2","其中人工价差","表-11",30760.88]
["3","其中材料费","表-12",60684.74]
["4","其中定额机械费","表-13",9471.89]
["5","其中机械费价差","表-13",-2701.82]
["二","施工组织措施费","6+7+8+9+10+11+12+13",4776.96]
["6","安全文明施工费","(1+4)×13.12%",4373.61]
["7","冬雨季施工增加费","(1+4)×0.2%",66.67]
["8","夜间施工增加费","(1+4)×0.04%",13.33]
["9","已完工程及设备保护费","(1+4)×0.05%",16.67]
["10","二次搬运费","(1+4)×0.88%",293.35]
["11","行车、行人干扰增加费","(1+4)×0%",{"v":0,"d":"0.00"}]
["12","提前竣工增加费","(1+4)×0%",{"v":0,"d":"0.00"}]
["13","工程定位复测费","(1+4)×0.04%",13.33]
["三","企业管理费","(1+4)×26.88%",8960.56]
["四","利润","(1+4)×8.5%",2833.51]
["五","暂定创标化工地增加费","(1+4)×0%",{"v":0,"d":"0.00"}]
["六","规费","14+15",3744.01]
["14","排污费、社保费、公积金","(1+4)×10.4%",3466.88]
["15","民工工伤保险费","(一+二+三+四+五+14)×0.195%",277.13]
["七","危险作业意外伤害保险费",null,{"v":0,"d":"0.00"}]
["八","总承包服务费","表-9",{"v":0,"d":"0.00"}]
["九","暂列金额",null,{"v":0,"d":"0.00"}]
["十","计税不计费","计税不计费",{"v":0,"d":"0.00"}]
["十一","不计税不计费","不计税不计费",{"v":0,"d":"0.00"}]
[null,"甲供材料金额",null,{"v":0,"d":"0.00"}]
[null,"甲供水电金额",null,{"v":0,"d":"0.00"}]
[null,"甲供材料采保费","不含水电甲供材料金额×1.5%",{"v":0,"d":"0.00"}]
["十二","税金","(一+二+三+四+五+六+七+八+九+十-甲供材料金额+甲供材料采保费)×11%",15663.37]
["十三","工程下浮率","(一+二+三+四+五+六+七+八+九+十+十一+十二)×2.8%",4425.61]
["十四","建设工程总造价","一+二+三+四+五+六+七+八+九+十+十一+十二-十三",153632.01]
[{"$nulls":3},"表-02"]

{"sheet":"2_表-07  分部分项工程费计算表","index":4,"n_rows":35,"n_cols":7,"rows_kept":35,"merged":[[0,0,0,6],[1,0,1,4],[1,5,1,6],[31,0,31,5],[32,0,32,5],[34,0,34,6]],"flags":["formulas_cached_only"]}
["分部分项工程费计算表"]
["单位工程(专业):-伟星金色学府楼梯扶手结算1#4#7#",{"$nulls":4},"第1页 共1页"]
["序号","编号","定额名称","单位","数量","单价(元)","合价(元)"]
[null,null,"硬木楼梯扶手&硬木靠墙扶手",{"$nulls":3},118164.72]
["1","10-97","硬木扶手直形 型钢栏杆^方钢管","m",561.055,178.44,100114.65]
["2","10-114","靠墙扶手 硬木80*50^扁钢 -30×3","m",14.592,131.32,1916.22]
["3","*","不锈钢脚盖","个",{"v":15,"d":"15.000"},4.12,{"v":61.8,"d":"61.80"}]
["4","14-38","木扶手~聚脂清漆 三遍","m",575.647,16.56,9532.71]
["5","14-138","其他金属面 防锈漆 一遍","t",{"v":7.83,"d":"7.830"},200.04,1566.34]
["6","14-139","其他金属面 ~地板漆 二遍","t",{"v":7.83,"d":"7.830"},635.11,{"v":4973,"d":"4973.00"}]
[null,null,"十八、建筑物超高施工增加费",{"$nulls":3},3914.49]
["7","18-3","超高施工人工增加费  50m内","万元",2.233,{"v":685.6,"d":"685.60"},1531.11]
["8","18-3H","超高施工人工增加费价差  50m内","万元",2.879,{"v":685.6,"d":"685.60"},{"v":1973.6,"d":"1973.60"}]
["9","18-21","超高施工机械增加费  50m内","万元",0.636,644.46,409.78]
[null,null,"措施项目"]
{"$rows_empty":16}
["本页小计",{"$nulls":5},122079.21]
["合    计",{"$nulls":5},122079.21]
[]
["表-07"]