XLS《工程1》

"附表:1",,

,,

"发包价计算表",,

,,

"工程名称:延平区炉下镇洋洧村下坝兜边坡防护工程",,

,,

"优惠率k=10%" "序号","项目","预算价","发包价","计算过程" "一","分部分项工程费","371598","334438","发包价=预算价*(1-K)", "二","措施项目费","15977","14379","发包价=预算价*(1-K)" "2.

10000122070312","总价措施项目费","9859","8873","发包价=预算价*(1-K)" "2.1.1","安全文明施工费","8008","7207","发包价=预算价*(1-K)" "2.1.2","其他总价措施费","1851","1666","发包价=预算价*(1-K)",,

"2.2","单价措施项目费","6118","5506","发包价=预算价*(1-K)",,

"三","其他项目费","0","0","发包价=3.1+3.2+3.3" "3.10000244140625","暂列金额","0","0","发包价=预算价" "3.20000244140625","专业工程暂估价","0","0","发包价=预算价" "3.30000244140625","总承包服务费","0","0","发包价=预算价",,

"四","总造价","387575","348817","一+二+三", ,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,