{"text_format":"3","workbook":"xls","n_sheets":6,"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","I 税金计价表"],"not_rendered":{"external_links":1,"defined_names":6},"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":21,"n_cols":4,"rows_kept":21,"merged":[[20,0,20,1]],"flags":["formulas_cached_only"]}
["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"]
["4.1","暂列金额"]
["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":22,"n_cols":11,"rows_kept":22,"merged":[[0,0,2,0],[0,1,2,1],[0,2,2,2],[0,3,2,3],[0,4,2,4],[0,5,2,5],[0,6,0,10],[1,6,2,6],[1,7,2,7],[1,8,1,10]],"flags":["formulas_cached_only"]}
["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,"050101009001","种植土回（换）填","1、保留香樟下更换30CM种植土，其余更换1.2米深种植土种植土需原土:稻壳:有机肥:珍珠岩=6:1:2:1的配比\r\n2、工程量按实结算","m3",8500]
[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",5491]
[3,"050102001009","栽植乔木","1、种类：丛生乌桕\r\n2、胸径25cm,五枝及以上，每枝大于12cm\r\n3、高度：700cm以上,冠径：450-500cm，枝下高260-280cm\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]
[4,"050102001001","栽植乔木","1、种类：重阳木\r\n2、胸径：25cm\r\n3、枝下高：2.8-3m\r\n4、高度：700cm以上,冠径：450-500cm\r\n5、其他：全冠原生苗，弯曲度小于5°，树形优美\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",46]
[5,"050102001002","栽植乔木","1、种类：水杉\r\n2、胸径：18cm\r\n3、枝下高：2.5-2.8m\r\n4、高度：600-700cm,冠径：200-300cm\r\n5、其他：全冠，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",118]
[6,"050102001004","栽植乔木","1、种类：红枫\r\n2、地径：8cm\r\n3、高度：200-250cm,冠径：300-450cm，枝下高150-200cm,\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",5]
[7,"050102001005","栽植乔木","1、种类：桂花\r\n2、地径：12cm\r\n3、高度：350-400cm,冠径：350-400cm，枝下高150-200cm,\r\n4、其他：独干，金桂，全冠，树形优美\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",10]
[8,"050102001006","栽植乔木","1、种类：中华木绣球\r\n2、地径：8cm\r\n3、高度：300-350cm,冠径：300-350cm，枝下高120cm,\r\n4、其他：独干，百花，全冠，原生苗\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",20]
[9,"050102001007","栽植乔木","1、种类：樱花\r\n2、地径：15cm\r\n3、高度：400-450cm,冠径：400-450cm，枝下高200-220cm,\r\n4、其他：染井吉野,独干，全冠，原生苗\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",46]
[10,"050102002001","栽植灌木","1、种类：苏铁\r\n2、高1-1.2m，冠径：0.8-1m，土球≥0.5m\r\n3、其他：优美，不偏冠\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：保存养护期2年\r\n6、养护等级：一级","株",4]
[11,"050102001008","栽植乔木","1、种类：晚樱\r\n2、地径：15cm\r\n3、高度：400-450cm,冠径：400-450cm，枝下高200-220cm,\r\n4、其他：独干，全冠，原生苗\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",4]
[12,"050102002002","栽植灌木","1、种类：蒲苇\r\n2、每丛15芽，多年生，长势良好\r\n3、其他：优美\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：保存养护期2年\r\n6、养护等级：一级","株",9]
[13,"050102007002","栽植色带","1、苗木、花卉种类：杜鹃\r\n2、高度30cm\r\n3、冠径30cm\r\n4、单位面积株数：49株/m2\r\n5、其他：春娟、灌木球，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",1099]
[14,"050102007003","栽植色带","1、苗木、花卉种类：八仙花\r\n2、高度30cm\r\n3、冠径30cm\r\n4、单位面积株数：36株/m2\r\n5、其他：多年生苗，每从不小于6枝\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",1399]
[15,"050102007004","栽植色带","1、苗木、花卉种类：时令花卉\r\n2、单位面积株数：81株/m2\r\n3、其他：一年五季更换，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",173]
[16,"050102007005","栽植色带","1、苗木、花卉种类：花叶玉簪\r\n2、单位面积株数：49株/m2\r\n3、其他：多年生苗，每从不小于5芽，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",170]
[17,"050102007006","栽植色带","1、苗木、花卉种类：矾根\r\n2、单位面积株数：64株/m2\r\n3、其他：多年生苗，每丛不少于5芽,彩色\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",10]
[18,"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",2640]
[19,"050301005002","移风景石","1、入口景观石（不含风景石主材费）\r\n2、尺寸：6m*2.5m*1m\r\n3、混凝土基础，安装","块",1]

{"sheet":"F 措施项目清单与计价表","index":2,"n_rows":10,"n_cols":6,"rows_kept":10,"merged":[[9,0,9,4]],"flags":["formulas_cached_only"]}
["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":7,"n_cols":6,"rows_kept":7,"merged":[[6,0,6,2]],"flags":["formulas_cached_only"]}
["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":6,"n_cols":3,"rows_kept":6,"merged":[[5,0,5,1]],"flags":["formulas_cached_only"]}
["序号","项目名称","金额（元）"]
["1","暂列金额",71185.23]
["2","专业工程暂估价"]
["3","计日工"]
["4","总承包服务费"]
["合    计","",71185.23]

{"sheet":"I 税金计价表","index":5,"n_rows":3,"n_cols":6,"rows_kept":3,"merged":[[2,0,2,3]],"flags":["formulas_cached_only"]}
["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","","",""]