{"text_format":"3","workbook":"xls","n_sheets":7,"sheets":["D.3 单位工程最高投标限价汇总表","E.1 分部分项工程量清单与计价表","F 措施项目清单与计价表","G 不可竞争项目清单与计价表","H.1 其他项目清单与计价汇总表","H.2 暂列金额明细表","I 税金计价表"],"not_rendered":{"external_links":1,"defined_names":7},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"D.3 单位工程最高投标限价汇总表","index":0,"n_rows":23,"n_cols":4,"rows_kept":23,"merged":[[0,0,0,3],[22,0,22,1]],"flags":["formulas_cached_only"]}
["D.3 单位工程投标报价汇总表"]
["工程名称：神山大道绿化工程"]
["序号","汇总内容","金额:(元)","其中：材料、设备暂估价（元）"]
["1","分部分项工程费"]
["2","措施项目费"]
["2.1","夜间施工增加费"]
["2.2","二次搬运费"]
["2.3","冬雨季施工增加费"]
["2.4","已完工程及设备保护费"]
["2.5","工程定位复测费"]
["2.6","临时保护设施费"]
["2.7","反季节栽植措施费"]
["2.8","赶工措施费"]
["3","不可竞争费"]
["3.1","安全文明施工费"]
["3.2","工程排污费"]
["4","其他项目费",75000]
["4.1","暂列金额",75000]
["4.2","专业工程暂估价"]
["4.3","计日工"]
["4.4","总承包服务费"]
["5","税金"]
["工程造价=1+2+3+4+5",""]

{"sheet":"E.1 分部分项工程量清单与计价表","index":1,"n_rows":21,"n_cols":11,"rows_kept":21,"merged":[[0,3,0,6],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,2,10],[3,6,4,6],[3,7,4,7],[3,8,3,10]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"E.1 分部分项工程量清单计价表"]
["工程名称：神山大道绿化工程"]
["序号","项目编码","项目名称","项目特征描述","计量单位","工程量","金额（元）","","","",""]
["","","","","","","综合单价","合价","其中","",""]
["","","","","","","","","定额人工费","定额机械费","暂估价"]
[1,"050101011001","整个区域的土石方平衡及外运","1、土壤类别：投标方根据施工场地自行考虑\r\n\n2、土石方挖运，运距：投标方根据施工场地自行考虑\r\n3、其他：未尽事宜详见设计图纸","m3",2300]
[2,"050101010001","整理绿化用地","1、回填土质要求：绿化种植土翻耕，搂平耙细，清除砾石、杂草等杂物\r\n2、找平找坡要求：平整度和坡度符合设计要求，兼顾周边环境\r\n3、土壤要求：要求达到设计要求的种植土\r\n4、其他：未尽事宜详见设计图纸","m2",9064]
[3,"050102001001","栽植乔木","1、种类：重阳木\r\n2、胸径：25cm\r\n3、枝下高：2-3m\r\n4、高度：800-850cm,冠径：400-500cm\r\n5、其他：全冠假植苗，三级分枝以上，树形优美，不偏冠\r\n6、所供苗木树形以施工完成的标准段苗木树形为准\r\n7、养护期：养护期2年\r\n8、养护等级：一级","株",60]
[4,"050102001002","栽植乔木","1、种类：水杉\r\n2、胸径：18cm\r\n3、枝下高：2-3m\r\n4、高度：900-950cm,冠径：300-350cm\r\n5、其他：全冠假植苗，树形优美，不偏冠\r\n6、所供苗木树形以施工完成的标准段苗木树形为准\r\n7、养护期：养护期2年\r\n8、养护等级：一级","株",250]
[5,"050102001003","栽植乔木","1、种类：丛生乌桕\r\n2、主分枝大于6\r\n3、高度：750-800cm,冠径：400-450cm\r\n4、其他：冠部膨大，树形优美，不偏冠\r\n5、所供苗木树形以施工完成的标准段苗木树形为准\r\n6、养护期：养护期2年\r\n7、养护等级：一级","株",8]
[6,"050102001006","栽植乔木","1、种类：红枫\r\n2、地径：11-12cm\r\n3、高度：280-330cm,冠径：250-280cm\r\n4、其他：移栽苗，树形优美，不偏冠\r\n5、所供苗木树形以施工完成的标准段苗木树形为准\r\n6、养护期：养护期2年\r\n7、养护等级：一级","株",14]
[7,"050102001005","栽植乔木","1、种类：五针松\r\n2、地径：8cm\r\n3、高度：280-320cm,冠径：250-280cm\r\n4、其他：全冠，树形优美，不偏冠\r\n5、所供苗木树形以施工完成的标准段苗木树形为准\r\n6、养护期：养护期2年\r\n7、养护等级：一级","株",3]
[8,"050102007002","栽植色带","1、苗木、花卉种类：西伯利亚鸢尾\r\n2、单位面积株数：81株/m2\r\n3、其他：多年生，株形端正，满载，密不露土\r\n4、所供苗木树形以施工完成的标准段苗木树形为准\r\n5、养护期：养护期2年\r\n6、养护等级：一级","m2",2498]
[9,"050102007003","栽植色带","1、苗木、花卉种类：毛鹃\r\n2、高度45-50cm\r\n3、冠径35-40cm\r\n4、单位面积株数：36株/m2\r\n5、其他：毛球，株形端正，满载，密不露土\r\n6、所供苗木树形以施工完成的标准段苗木树形为准\r\n7、养护期：养护期2年\r\n8、养护等级：一级","m2",1324]
[10,"050102007001","栽植色带","1、苗木、花卉种类：龟甲冬青\r\n2、高度40-45cm\r\n3、冠径35-40cm\r\n4、单位面积株数：36株/m2\r\n5、其他：毛球，株形端正，满载，密不露土\r\n6、所供苗木树形以施工完成的标准段苗木树形为准\r\n7、养护期：养护期2年\r\n8、养护等级：一级","m2",539]
[11,"050102007005","栽植色带","1、苗木、花卉种类：金丝桃\r\n2、高度45-50cm\r\n3、冠径55-60cm\r\n4、单位面积株数：36株/m2\r\n5、其他：毛球，株形端正，满载，密不露土\r\n6、所供苗木树形以施工完成的标准段苗木树形为准\r\n7、养护期：养护期2年\r\n8、养护等级：一级","m2",3024]
[12,"050102007007","栽植色带","1、苗木、花卉种类：金叶佛甲草\r\n2、单位面积株数：81株/m2\r\n3、其他：多年生，株形端正，满载，密不露土\r\n4、所供苗木树形以施工完成的标准段苗木树形为准\r\n5、养护期：养护期2年\r\n6、养护等级：一级","m2",180]
[13,"050102007006","栽植色带","1、苗木、花卉种类：地被石竹\r\n2、单位面积株数：81株/m2\r\n3、其他：多年生，株形端正，满载，密不露土\r\n4、所供苗木树形以施工完成的标准段苗木树形为准\r\n5、养护期：养护期2年\r\n6、养护等级：一级","m2",180]
[14,"050102012001","果岭草","1、草皮种类：沙培矮生百慕大混播黑麦草\r\n2、铺种方式：满铺\r\n3、养护期：养护期2年\r\n4、养护等级：一级","m2",1319]
[15,"050301005002","点风景石","1、入口景观石\r\n2、尺寸：4m*2m*1m\r\n3、安装、刻字","块",1]
[16,"050301005001","点风景石","1、景观石\r\n2、安装","块",3]

{"sheet":"F 措施项目清单与计价表","index":2,"n_rows":12,"n_cols":6,"rows_kept":12,"merged":[[11,0,11,4]],"flags":["formulas_cached_only"]}
[null,null,"附录F 措施项目清单与计价表"]
["工程名称：神山大道绿化工程"]
["序号","项目编码","项目名称","计算基础","费率(%)","金额(元)"]
[1,"YC-01","夜间施工增加费",null,"0.5"]
[2,"YC-02","二次搬运费",null,"0.8"]
[3,"YC-03","冬雨季施工增加费",null,"1"]
[4,"YC-04","已完工程及设备保护费",null,"0.2"]
[5,"YC-05","工程定位复测费",null,"0.6"]
[6,"YC-06","临时保护设施费",null,"0.2"]
[7,"YC-07","反季节栽植措施费",null,"0.3"]
[8,"YC-08","赶工措施费",null,"2"]
["合    计","","","",""]

{"sheet":"G 不可竞争项目清单与计价表","index":3,"n_rows":9,"n_cols":6,"rows_kept":9,"merged":[[8,0,8,2]],"flags":["formulas_cached_only"]}
[null,null,"附录G 不可竞争项目清单与计价表"]
["工程名称：神山大道绿化工程"]
["序号","项目编码","项目名称","计算基础","费率(%)","金额（元）"]
[1,"YF-01","环境保护费",null,"0.5"]
[2,"YF-02","文明施工费",null,"2"]
[3,"YF-03","安全施工费",null,"1.8"]
[4,"YF-04","临时设施费",null,"3.2"]
[5,"YF-05","工程排污费"]
["合计","",""]

{"sheet":"H.1 其他项目清单与计价汇总表","index":4,"n_rows":8,"n_cols":3,"rows_kept":8,"merged":[[7,0,7,1]],"flags":["formulas_cached_only"]}
[null,"H.1 其他项目清单与计价汇总表"]
["工程名称：神山大道绿化工程"]
["序号","项目名称","金额（元）"]
["1","暂列金额",75000]
["2","专业工程暂估价"]
["3","计日工"]
["4","总承包服务费"]
["合    计","",75000]

{"sheet":"H.2 暂列金额明细表","index":5,"n_rows":4,"n_cols":5,"rows_kept":4,"merged":[[3,0,3,2]],"flags":["formulas_cached_only"]}
[null,null,"H.2 暂列金额明细表"]
["工程名称：神山大道绿化工程"]
["序号","项目名称","计量单位","暂定金额(元)","备注"]
["合    计","","",null,"—"]

{"sheet":"I 税金计价表","index":6,"n_rows":5,"n_cols":6,"rows_kept":5,"merged":[[4,0,4,3]],"flags":["formulas_cached_only"]}
[null,null,"附录I 税金计价表"]
["工程名称：神山大道绿化工程"]
["序号","项目名称","计算基础","计算基数","费率(%)","金额（元）"]
[1,"增值税","分部分项工程项目费+措施项目费+不可竞争费+其他项目费-分部分项税后独立费合计",null,"9"]
["合计","","",""]