{"text_format":"3","workbook":"xls","n_sheets":15,"sheets":["投标报价汇总表","单位工程报价表","安装工程报价表","分部分项工程报价表","安装分部分项报价表","主要材料（设备）价格表","机构台班价格表","主要工日价格表","定额分析表","人材机","其他项目计价表","计日工","措施项目工程量计算表","措施项目报价表","安装措施报价表"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"投标报价汇总表","index":0,"n_rows":14,"n_cols":5,"rows_kept":14,"merged":[[0,0,0,4],[1,3,1,4]],"flags":["formulas_cached_only"]}
["投标报价汇总表"]
["工程名称:"]
["序号","工程项目名称","单位","金额(元)","备注"]
["一","单位工程费汇总[(1)+(2)+(3)+……]"]
[{"v":-1,"d":"(1)"}]
[{"v":-2,"d":"(2)"}]
[{"v":-3,"d":"(3)"}]
[{"v":-4,"d":"(4)"}]
[]
[]
["二","未纳入单位工程费的其他费用[(1)+(2)]"]
[{"v":-1,"d":"(1)"},"计日工"]
[{"v":-2,"d":"(2)"},"其他项目计价"]
["三","总报价[一+二]"]

{"sheet":"单位工程报价表","index":1,"n_rows":30,"n_cols":7,"rows_kept":30,"merged":[[0,0,0,6],[2,0,2,4],[3,1,3,2],[3,3,3,4],[4,1,4,2],[4,3,4,4],[5,1,5,2],[5,3,5,4],[6,1,6,2],[6,3,6,4],[7,1,7,2],[7,3,7,4],[8,1,8,2],[8,3,8,4],[9,1,9,2],[9,3,9,4],[10,1,10,2],[10,3,10,4],[11,1,11,2],[11,3,11,4],[12,1,12,2],[12,3,12,4],[13,1,13,2],[13,3,13,4],[14,1,14,2],[14,3,14,4],[15,1,15,2],[15,3,15,4],[16,1,16,2],[16,3,16,4],[17,1,17,2],[17,3,17,4],[18,1,18,2],[18,3,18,4],[19,1,19,2],[19,3,19,4],[20,1,20,2],[20,3,20,4],[21,1,21,2],[21,3,21,4],[22,1,22,2],[22,3,22,4],[23,1,23,2],[23,3,23,4],[24,1,24,2],[24,3,24,4],[25,1,25,2],[25,3,25,4],[26,1,26,2],[26,3,26,4],[27,1,27,2],[27,3,27,4],[28,1,28,2],[28,3,28,4]],"flags":["formulas_cached_only"]}
["单位工程报价表","","","","",null,""]
["","","","","",null,""]
["工程名称:","","","",""]
["序号","费 用 名 称","","费用计算表达式","","费率(%)","金 额(元)"]
["一","直接工程费","","∑(分部分项工程量×单价)",""]
["","其中:1、人工费","","",""]
["","      2、机械费","","",""]
["二","措施费","","(一)+(二)",""]
["(一)","施工技术措施费","","①+②"]
["","其中:3、人工费","","",""]
["","      4、机械费","","",""]
[null,"①招标文件提供的施工技术措施费",null,"∑(措施项目工程量×单价)",""]
[null,"②投标人新增的施工技术措施费",null,"∑(措施项目工程量×单价)",""]
["(二)","施工组织措施费","","∑[(1+2+3+4)×相应费率]",""]
[{"v":-1,"d":"(1)"},"环境保护费","","(1+2+3+4)×费率",""]
[{"v":-2,"d":"(2)"},"文明施工费","","(1+2+3+4)×费率",""]
[{"v":-3,"d":"(3)"},"安全施工费","","(1+2+3+4)×费率",""]
[{"v":-4,"d":"(4)"},"临时设施费","","(1+2+3+4)×费率",""]
[{"v":-5,"d":"(5)"},"夜间施工增加费","","(1+2+3+4)×费率",""]
[{"v":-6,"d":"(6)"},"二次搬运费","","(1+2+3+4)×费率",""]
[{"v":-7,"d":"(7)"},"缩短工期增加费","","(1+2+3+4)×费率",""]
[{"v":-8,"d":"(8)"},"已完工程及设备保护费","","(1+2+3+4)×费率",""]
["三","综合费用","","①+②"]
["","①企业管理费","","(1+2+3+4)×费率",""]
["","②利润","","(1+2+3+4)×费率",""]
["四","规费","","(一+二+三)×费率",""]
["五","危险作业意外伤害保险费","","(一+二+三+四)×(1+税率)×费率",""]
["六","税金","","(一+二+三+四+五)×费率",""]
["七","建设工程造价","","一+二+三+四+五+六",""]
["","","","",""]

{"sheet":"安装工程报价表","index":2,"n_rows":30,"n_cols":7,"rows_kept":30,"merged":[[0,0,0,6],[2,0,2,4],[3,1,3,2],[3,3,3,4],[4,1,4,2],[4,3,4,4],[5,1,5,2],[5,3,5,4],[6,1,6,2],[6,3,6,4],[7,1,7,2],[7,3,7,4],[8,1,8,2],[8,3,8,4],[9,1,9,2],[9,3,9,4],[10,1,10,2],[10,3,10,4],[11,1,11,2],[11,3,11,4],[12,1,12,2],[12,3,12,4],[13,1,13,2],[13,3,13,4],[14,1,14,2],[14,3,14,4],[15,1,15,2],[15,3,15,4],[16,1,16,2],[16,3,16,4],[17,1,17,2],[17,3,17,4],[18,1,18,2],[18,3,18,4],[19,1,19,2],[19,3,19,4],[20,1,20,2],[20,3,20,4],[21,1,21,2],[21,3,21,4],[22,1,22,2],[22,3,22,4],[23,1,23,2],[23,3,23,4],[24,1,24,2],[24,3,24,4],[25,1,25,2],[25,3,25,4],[26,1,26,2],[26,3,26,4],[27,1,27,2],[27,3,27,4],[28,1,28,2],[28,3,28,4]],"flags":["formulas_cached_only"]}
["单位工程报价表","","","","",null,""]
["","","","","",null,""]
["工程名称:","","","",""]
["序号","费 用 名 称","","费用计算表达式","","费率(%)","金 额(元)"]
["一","直接工程费","","∑(分部分项工程量×单价)",""]
["","其中:1、人工费","","",""]
["","      2、机械费","","",""]
["二","措施费","","(一)+(二)",""]
["(一)","施工技术措施费","","①+②"]
["","其中:3、人工费","","",""]
["","      4、机械费","","",""]
[null,"①招标文件提供的施工技术措施费",null,"∑(措施项目工程量×单价)",""]
[null,"②投标人新增的施工技术措施费",null,"∑(措施项目工程量×单价)",""]
["(二)","施工组织措施费","","∑[(1+3)×相应费率]",""]
[{"v":-1,"d":"(1)"},"环境保护费","","(1+3)×费率",""]
[{"v":-2,"d":"(2)"},"文明施工费","","(1+3)×费率",""]
[{"v":-3,"d":"(3)"},"安全施工费","","(1+3)×费率",""]
[{"v":-4,"d":"(4)"},"临时设施费","","(1+3)×费率",""]
[{"v":-5,"d":"(5)"},"夜间施工增加费","","(1+3)×费率",""]
[{"v":-6,"d":"(6)"},"二次搬运费","","(1+3)×费率",""]
[{"v":-7,"d":"(7)"},"缩短工期增加费","","(1+3)×费率",""]
[{"v":-8,"d":"(8)"},"已完工程及设备保护费","","(1+3)×费率",""]
["三","综合费用","","①+②",""]
["","①企业管理费","","(1+3)×费率",""]
["","②利润","","(1+3)×费率",""]
["四","规费","","(1+3)×费率",""]
["五","危险作业意外伤害保险费","","(一+二+三+四)×(1+税率)×费率",""]
["六","税金","","(一+二+三+四+五)×费率",""]
["七","建设工程造价","","一+二+三+四+五+六",""]
["","","","",""]

{"sheet":"分部分项工程报价表","index":3,"n_rows":29,"n_cols":10,"rows_kept":29,"merged":[[0,0,0,9],[1,0,1,6],[1,7,1,9],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,2,8],[2,9,3,9]],"flags":["formulas_cached_only"]}
["分部分项工程报价表","","","","","","","","",""]
["工程名称:","","","","","","","第  页 共  页","",""]
["序号","定额编号","项目名称","单位","数量","单价","其中（元）",null,null,"合价"]
[{"$nulls":6},"人工费","材料费","机械费"]
{"$rows_empty":24}
["","","合计","","","","","",""]

{"sheet":"安装分部分项报价表","index":4,"n_rows":19,"n_cols":13,"rows_kept":19,"merged":[[0,0,0,12],[1,0,1,8],[1,11,1,12],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,2,8],[2,9,2,12]],"flags":["formulas_cached_only"]}
["分部分项工程报价表","","","","","","","","","","","",""]
["工程名称：","","","","","","","","","",""," 第 页 共  页",""]
["序号","定额编号","项目名称","单位","工程量","单位价值","","","","总价值","","",""]
[null,null,"","","","主材\n设备","安装费","人工费","机械费","主材\n设备","安装费","人工费","机械费"]
["","","","","","","","","","","","",""]
["","",null,"","","","","",""]
["","","","","","","","","","","","",""]
["","","","","","","","","","","","",""]
["","","","","","","","","","","","",""]
["","","","","","","","","","","","",""]
["","","","","","","","","","","","",""]
["","","","","","","","","","","","",""]
["","","","","","","","","","","","",""]
["","","","","","","","","","","","",""]
["","","","","","","","","","","","",""]
["","","","","","","","","","","","",""]
["","","","","","","","","","","","",""]
["","","","","","","","","","","","",""]
["","","合计","","",""]

{"sheet":"主要材料（设备）价格表","index":5,"n_rows":29,"n_cols":9,"rows_kept":29,"merged":[[0,0,0,1],[1,0,1,7],[2,0,2,5],[2,6,2,7]],"flags":["formulas_cached_only"]}
["","","","","","","","",""]
["主要材料（设备）价格表","","","","","","","",""]
["工程名称:","","","","","","第  页共  页","",""]
["序号","材料编码","材料（设备）名称","规格、型号\n等特殊要求","单位","数量","单价(元)","合价( 元 )",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","","","","","","",""]
["","","合计",null,"元","","","",""]

{"sheet":"机构台班价格表","index":6,"n_rows":29,"n_cols":8,"rows_kept":29,"merged":[[0,0,0,1],[1,0,1,6],[2,0,2,4],[2,5,2,6]],"flags":["formulas_cached_only"]}
["","","","","","","",""]
["机械台班价格表","","","","","","",""]
["工程名称:","","","","","第  页共  页","",""]
["序号","编码","机械设备名称","单位","数量","单价(元)","合价( 元 )",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","合计","元","","","",""]

{"sheet":"主要工日价格表","index":7,"n_rows":29,"n_cols":8,"rows_kept":29,"merged":[[0,0,0,1],[1,0,1,6],[2,0,2,4],[2,5,2,6]],"flags":["formulas_cached_only"]}
["","","","","","","",""]
["主要工日价格表","","","","","","",""]
["工程名称:","","","","","第  页共  页","",""]
["序号","编码","工种","单位","数量","单价(元)","合价( 元 )",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","","","","","",""]
["","","合计","元","","","",""]

{"sheet":"定额分析表","index":8,"n_rows":34,"n_cols":9,"rows_kept":34,"merged":[[0,0,0,7],[1,0,1,5],[2,1,2,5],[3,1,3,2],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[25,1,25,2],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[30,1,30,2],[31,1,31,2],[32,1,32,2]],"flags":["formulas_cached_only"]}
["定额分析表","","","","","",null,"",""]
["工程名称:","","","","","",null,"",""]
["","","","","","",null,"",""]
["序号","定额编号","","项目名称","单位","数量","单价","合价",""]
["","","",null,"","",null,null,""]
["","","","","","",null,"",""]
["","","","","","",null,"",""]
["","","","","","",null,"",""]
["","","","","","",null,"",""]
["","","","","","",null,"",""]
["","","","","","",null,"",""]
["","","","","","",null,"",""]
["","","","","","",null,"",""]
["","","","","","",null,"",""]
["","","","","","",null,"",""]
["","","","","","",null,"",""]
["","","","","","",null,"",""]
["","","","","","",null,"",""]
["","","","","","",null,"",""]
["","","","","","",null,"",""]
["","","","","","",null,"",""]
["","","","","","",null,"",""]
["","","","","","",null,"",""]
["","","","","","",null,"",""]
["","","","","","",null,"",""]
["","","","","","",null,"",""]
["","","","","","",null,"",""]
["","","","","","",null,"",""]
["","","","","","",null,"",""]
["","","","","","",null,"",""]
["","","","","","",null,"",""]
["","","","","","",null,"",""]
["","","","","","",null,"",""]
["","","","","","",null,"",""]

{"sheet":"人材机","index":9,"n_rows":40,"n_cols":7,"rows_kept":40,"merged":[[0,0,0,6],[1,0,1,2],[1,4,1,6]],"flags":["formulas_cached_only"]}
["人材机汇总表","","","","","",""]
["工程名称:","","","","第  页 共  页","",""]
["序号","材料名称","单位","数量","单价(元)","合价(元)",""]
{"$rows_empty":19}
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]
["","","","","","",""]

{"sheet":"其他项目计价表","index":10,"n_rows":15,"n_cols":3,"rows_kept":15,"merged":[[0,0,0,2],[1,0,1,1],[14,0,14,2]],"flags":["formulas_cached_only"]}
["其他项目计价表"]
["工程名称:"]
["序号","项目名称","金额（元）"]
["一","招标人部分"]
["1","预留金"]
["2","材料购置费"]
["3","其他"]
[null,"小计"]
["二","投标人部分"]
["1","总承包服务费"]
["2","零星工作项目费"]
["3","其他"]
[null,"小计"]
["三","合计"]
[" "]

{"sheet":"计日工","index":11,"n_rows":5,"n_cols":6,"rows_kept":5,"merged":[[0,0,0,5]],"flags":["formulas_cached_only"]}
["计日工"]
["编号","项目名称","单位","数量","单价","合价"]
[1,"普工","工日"]
[2,"中级工","工日"]
[3,"高级工","工日"]

{"sheet":"措施项目工程量计算表","index":12,"n_rows":3,"n_cols":5,"rows_kept":3,"merged":[[0,0,0,4]],"flags":["formulas_cached_only"]}
["措施项目工程量计算表"]
["工程名称：",{"$nulls":3},"  第 页  共  页"]
["序号","工程 名称","单位","工程量","计算式"]

{"sheet":"措施项目报价表","index":13,"n_rows":38,"n_cols":10,"rows_kept":38,"merged":[[0,0,0,9],[1,0,1,6],[1,7,1,9],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,6,2,8],[2,9,3,9]],"flags":["formulas_cached_only"]}
["措施项目报价表","","","","","","","","",""]
["工程名称:","","","","","","","第  页 共  页","",""]
["序号","定额编号","项目名称","单位","数量",null,"其中（元）",null,null,"合价（元）"]
[{"$nulls":5},"单价（元）","人工费","材料费","机械费"]
[]
[]
[]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","",null,"","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","","","","","","","",""]
["","","合计","","","","","",""]

{"sheet":"安装措施报价表","index":14,"n_rows":19,"n_cols":13,"rows_kept":19,"merged":[[0,0,0,12],[1,0,1,8],[1,11,1,12],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,2,8],[2,9,2,12]],"flags":["formulas_cached_only"]}
["措施项目报价表","","","","","","","","","","","",""]
["工程名称：","","","","","","","","","",""," 第 页 共  页",""]
["序号","定额编号","项目名称","单位","工程量","单位价值","","","","总价值","","",""]
[null,null,"","","","主材\n设备","安装费","人工费","机械费","主材\n设备","安装费","人工费","机械费"]
["","","","","","","","","","","","",""]
["","",null,"","","","","",""]
["","","","","","","","","","","","",""]
["","","","","","","","","","","","",""]
["","","","","","","","","","","","",""]
["","","","","","","","","","","","",""]
["","","","","","","","","","","","",""]
["","","","","","","","","","","","",""]
["","","","","","","","","","","","",""]
["","","","","","","","","","","","",""]
["","","","","","","","","","","","",""]
["","","","","","","","","","","","",""]
["","","","","","","","","","","","",""]
["","","","","","","","","","","","",""]
["","","合计","","",""]