{"text_format":"3","workbook":"xlsx","n_sheets":8,"sheets":["(5)D.3单位工程投标报价汇总表","(4)E.1分部分项工程量清单计价表","(3)附录F措施项目清单与计价表","(2)附录G不可竞争项目清单与计价表","(1)附录I税金计价表","Sheet1","Sheet2","Sheet3"],"read":"whole","date_system":"1900"}

{"sheet":"(5)D.3单位工程投标报价汇总表","index":0,"n_rows":22,"n_cols":4,"rows_kept":22,"merged":[[1,0,1,3]]}
[]
["D.3 单位工程投标报价汇总表"]
[]
[]
["工程名称：磨子潭堆场地磅基础及场地硬化工程",null,"                标段：","第1页 共1页"]
["序号","汇总内容","金额（元）","其中：材料、设备暂估价（元）"]
["1","分部分项工程项目费",389103]
["1.1","  定额人工费",41050.64]
["1.2","  定额机械费",128498.77]
["1.3","  综合费",38955.18]
["2","措施项目费",9234.08]
["3","不可竞争费",15335.17]
["3.1","  安全文明施工费",15335.17]
["3.2","  工程排污费",0]
["4","其他项目",0]
["4.1","  暂列金额",0]
["4.2","  专业工程暂估价",0]
["4.3","  计日工",0]
["4.4","  总承包服务费",0]
["5","税金",37230.5]
["6","工程造价",450902.75]
[{"$nulls":3},"测评合格编号：2018JS-05【神机造价软件V60安徽版】"]

{"sheet":"(4)E.1分部分项工程量清单计价表","index":1,"n_rows":52,"n_cols":7,"rows_kept":52,"merged":[[1,0,1,6],[3,0,4,0],[3,1,6,1],[3,2,6,2],[3,3,6,3],[3,4,6,4],[3,5,3,6],[4,5,6,5],[4,6,6,6],[5,0,6,0]]}
[]
["最高限价表"]
["工程名称：磨子潭堆场地磅基础及场地硬化劳务工程",{"$nulls":3},"             "]
["序","项目名称","项目特征","单位","工程量","金额（元）"]
[{"$nulls":5},"单价\n（最高限价）","合价"]
["号"]
[]
[null,"一、土石方工程"]
["1","清表",null,"m2",15349.15,0.8,{"$f":"E9*F9","v":12279.32}]
["2","清表垃圾弃置",null,"m3",4604.745,3,{"$f":"E10*F10","v":{"v":13814.235,"d":"13814.24"}}]
["3","挖一般土方",null,"m3",7230,2.5,{"v":18075,"d":"18075.00"}]
["4","场地内转运土方",null,"m3",7230,3,{"v":21690,"d":"21690.00"}]
["5","回填方（含路肩拼款培土）",null,"m3",5425,3,{"v":16275,"d":"16275.00"}]
["6","平整场地",null,"m2",25273.3,0.7,17691.31]
[null,"二、地磅基础"]
["7","挖一般土方",null,"m3",114.158,1.5,{"v":171.237,"d":"171.24"}]
["8","回填方",null,"m3",87.06,3,261.18]
["9","C30砼地磅基础底板","水泥甲供、砂石现场利用","m3",13.5,85,{"v":1147.5,"d":"1147.50"}]
["10","地磅基础底板模板",null,"m2",25.5,34,{"v":867,"d":"867.00"}]
["11","C30砼地磅基础","水泥甲供、砂石现场利用","m3",13.6,85,{"v":1156,"d":"1156.00"}]
["12","地磅基础模板",null,"m2",35.2,34,{"v":1196.8,"d":"1196.80"}]
["13","C30现浇砼引坡","水泥甲供、砂石现场利用","m3",8.778,85,746.13]
["14","引坡 复合木模板",null,"m2",8.976,34,{"v":305.184,"d":"305.18"}]
["15","现浇构件钢筋",null,"t",1.023,4500,{"v":4603.5,"d":"4603.50"}]
["16","C20现浇砼地磅底硬化","水泥甲供、砂石现场利用","m2",36.5,17,{"v":620.5,"d":"620.50"}]
["17","混凝土垫层 复合木模板",null,"m2",2.212,34,{"v":75.208,"d":"75.21"}]
["18","预埋铁件",null,"t",0.085,5500,{"v":467.5,"d":"467.50"}]
["19","镀锌钢管DN50","主材甲供","m",60,2,{"v":120,"d":"120.00"}]
[null,"三、水泥砼路面"]
["20","路床（槽）碾压检验",null,"m2",402.08,1,402.08]
["21","C30水泥混凝土路面","水泥甲供、砂石现场利用","m2",402.08,17,6835.36]
["22","模板",null,"m2",402.08,3,1206.24]
["23","路面刻痕",null,"m2",402.08,2,804.16]
["24","养生",null,"m2",402.08,2,804.16]
["25","伸缩缝",null,"m2",5.026,60,301.56]
[null,"四、磅房基础"]
["26","挖沟槽土方",null,"m3",5.76,1.5,8.64]
["27","磅房砖基础",null,"m3",11.52,270,{"v":3110.4,"d":"3110.40"}]
["28","磅房基础外立面抹灰","水泥甲供","m2",48,12,{"v":576,"d":"576.00"}]
["29","房心回填",null,"m3",58.432,3,{"v":175.296,"d":"175.30"}]
["30","砖砌台阶","水泥甲供","m2",7.2,56,{"v":403.2,"d":"403.20"}]
["31","水泥砂浆台阶面","水泥甲供","m2",7.2,12,{"v":86.4,"d":"86.40"}]
["32","平整场地",null,"m2",41.4,1,{"v":41.4,"d":"41.40"}]
["33","泵房地面","水泥甲供、砂石现场利用","m2",41.4,17,{"v":703.8,"d":"703.80"}]
[null,"五、厕所"]
["34","平整场地",null,"m2",7,1,{"v":7,"d":"7.00"}]
["35","厕所地面","水泥甲供、砂石现场利用","m2",7,17,{"v":119,"d":"119.00"}]
[null,"六、防撞墩"]
["36","防撞墩","水泥甲供、砂石现场利用","m3",1.44,85,{"v":122.4,"d":"122.40"}]
["37","防撞墩 复合木模板",null,"m2",9.6,34,{"v":326.4,"d":"326.40"}]
["38","税金",null,"%",3,null,{"$f":"SUM(G9:G50)*E51/100","v":{"v":3827.883,"d":"3827.88"}}]
[null,"合   计",{"$nulls":4},{"$f":"SUM(G9:G51)","v":{"v":131423.983,"d":"131423.98"}}]

{"sheet":"(3)附录F措施项目清单与计价表","index":2,"n_rows":16,"n_cols":6,"rows_kept":16,"merged":[[1,0,1,5]]}
[]
["附录F 措施项目清单与计价表"]
[]
[]
["工程名称：磨子潭堆场地磅基础及场地硬化工程",null,null,"                标段：",null,"第1页 共1页"]
["序号","项目编码","项目名称","计算基础","费率（%）","金额（元）"]
["1","SC-01","夜间施工增加费","164894.39","0.5",824.47]
["2","SC-02","二次搬运费","164894.39","1.2",1978.73]
["3","SC-03","冬雨季施工增加费","164894.39","0.8",1319.16]
["4","SC-04","已完工程及设备保护费","164894.39","0.1",164.89]
["5","SC-05","工程定位复测费","164894.39","0.9",1484.05]
["6","SC-06","临时保护设施费","164894.39","0.1",164.89]
["7","SC-07","行车、行人干扰增加费","164894.39","0.2",329.79]
["8","SC-08","赶工措施费","164894.39","1.8",2968.1]
[null,null,"合计",null,null,9234.08]
[{"$nulls":5},"测评合格编号：2018JS-05【神机造价软件V60安徽版】"]

{"sheet":"(2)附录G不可竞争项目清单与计价表","index":3,"n_rows":13,"n_cols":6,"rows_kept":13,"merged":[[1,0,1,5]]}
[]
["附录G 不可竞争项目清单与计价表"]
[]
[]
["工程名称：磨子潭堆场地磅基础及场地硬化工程",null,null,"                标段：",null,"第1页 共1页"]
["序号","项目编码","项目名称","计算基础","费率（%）","金额（元）"]
["1","SF-01","环境保护费","164894.39","0.7",1154.26]
["2","SF-02","文明施工费","164894.39","3",4946.83]
["3","SF-03","安全施工费","164894.39","2.1",3462.78]
["4","SF-04","临时设施费","164894.39","3.5",5771.3]
["5","SF-05","工程排污费","164894.39"]
[null,null,"合计",null,null,15335.17]
[{"$nulls":5},"测评合格编号：2018JS-05【神机造价软件V60安徽版】"]

{"sheet":"(1)附录I税金计价表","index":4,"n_rows":10,"n_cols":6,"rows_kept":10,"merged":[[2,0,2,5]]}
[]
[]
["附录I 税金计价表"]
[]
[]
["工程名称：磨子潭堆场地磅基础及场地硬化工程",null,null,"                    标段：",null,"第1页 共1页"]
["序号","项目名称","计算基础","计算基数","费率（%）","金额（元）"]
["1","增值税","分部分项工程+措施项目+不可竞争+其他项目","413672.25","9",37230.5]
[null,"合        计",{"$nulls":3},37230.5]
[{"$nulls":5},"测评合格编号：2018JS-05【神机造价软件V60安徽版】"]

{"sheet":"Sheet1","index":5,"n_rows":0,"n_cols":0,"rows_kept":0}

{"sheet":"Sheet2","index":6,"n_rows":0,"n_cols":0,"rows_kept":0}

{"sheet":"Sheet3","index":7,"n_rows":0,"n_cols":0,"rows_kept":0}