{"text_format":"3","workbook":"xls","n_sheets":8,"sheets":["(5)E.1分部分项工程量清单计价表","(4)附录F措施项目清单与计价表","(3)D.3单位工程投标报价汇总表","(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","formulas":"cached_only"}

{"sheet":"(5)E.1分部分项工程量清单计价表","index":0,"n_rows":28,"n_cols":6,"rows_kept":28,"merged":[[0,0,0,5],[2,0,3,0],[2,1,5,1],[2,2,5,2],[2,3,5,3],[2,5,5,5],[4,0,5,0]],"flags":["formulas_cached_only"]}
["  分部分项工程量清单计价表"]
["工程名称：铜陵市第五中学校园局部绿化提升工程",{"$nulls":4}," "]
["序","项目编码","项目名称","项目特征描述","计","工程量"]
[{"$nulls":4},"量"]
["号",{"$nulls":3},"单"]
[{"$nulls":4},"位"]
["1","WB050101015001","清除绿篱、露地花卉","位置：校门前绿化地\r\n1、绿篱、76棵月季、女贞10棵铲除请里；\r\n2、其他杂木杂草清理","m2",624]
["2","050101010001","整理绿化用地","位置：校门前绿化地\r\n1、机械翻土整理","m2",624]
["3","050101009001","种植土回（换）填","位置：校门前绿化地\n1、种植土回填；\n2、回填厚度150","m3",93.6]
["4","ZX010101001001","红梅移栽","位置：校门前绿化地\r\n1、红梅移栽，成活以及养护\r\n2、高250cm，树冠200cm","株",2]
["5","ZX010101001001","桂花移栽","位置：校门前绿化地\r\n1、桂花移栽，成活以及养护；\r\n2、高350cm，树冠200cm","株",1]
["6","ZX010101001001","垃圾外运","拆除杂草树木外运","车",3]
["7","ZX010101001001","整理地块撒播底肥","位置：校门前绿化地\r\n1、播撒油饼，满撒；\r\n2、有机肥料人工覆盖翻入土中","m2",624]
["8","ZX010101001001","红花继木（造型景观树）高1.7米，地径12cm","位置：校门前绿化地\r\n1、红花檵木栽植，成活以及养护；\r\n2、高1.7米，地径12cm，造型优美","棵",2]
["9","ZX010101001001","罗汉松（造型景观树）高1.4米，地径10cm","位置：校门前绿化地\r\n1、罗汉松栽植，成活以及养护；\r\n2、高1.4米，地径10cm，造型优美","棵",2]
["10","ZX010101001001","五针松（造型景观树）高1米，地径8cm","位置：校门前绿化地\r\n1、五针松栽植，成活以及养护；\r\n2、高1.4米，地径8cm，造型优美","棵",2]
["11","ZX010101001001","榆树（造型景观树）高1米，地径8cm","位置：校门前绿化地\r\n1、榆树栽植，成活以及养护；\r\n2、高1.0米，地径8cm，造型优美","棵",2]
["12","ZX010101001001","三角枫（造型景观树）高1米，地径8cm","位置：校门前绿化地\r\n1、三角枫栽植，成活以及养护；\r\n2、高1.0米，地径8cm，造型优美","棵",2]
["13","ZX010101001001","茶花，高1米，冠100cm","位置：校门前绿化地\r\n1、茶花栽植，成活以及养护；\r\n2、高1.0米，冠径100cm，造型优美","棵",10]
["14","050102007001","栽植金森女贞，高30cm，冠30cm，36棵/m2","位置：校门前绿化地\r\n1、金森女贞栽植，成活以及养护；\r\n2、高30cm，冠30cm，36棵/m2","m2",72]
["15","050102002001","栽植石楠 H=1m","位置：校门前绿化地\r\n1、石楠栽植，成活以及养护；\r\n2、高1.0m，冠10cm，36棵/m2","株",6]
["16","050102007001","栽植海桐高30cm，冠30cm，36棵/m2","位置：校门前绿化地\r\n1、海桐球栽植，成活以及养护；\r\n2、高30cm，冠30cm，36棵/m2","m2",42]
["17","050102007001","栽植红花檵木高30cm，冠30cm，36棵/m2","位置：校门前绿化地\r\n1、红花檵木栽植，成活以及养护；\r\n2、高30cm，冠30cm，36棵/m2","m2",42]
["18","050102007001","栽植草花等","位置：校门前绿化地\r\n1、草本花卉栽植，成活以及养护；\r\n2、80株/m2","m2",42]
["19","ZX010101001001","草皮铺种 满铺","位置：校门前绿化地\r\n1、马尼拉草坪满铺，成活以及养护；\r\n2、杂草清理干净","m2",400]
["20","ZX010101001001","大卵石（含吊车/运输费）","位置：校门前绿化地\r\n1、造型石摆放；\r\n2、长150-200cm、宽80-100cm、高60-90cm","个",2]
["21","ZX010101001001","招标（设计费）代理费","招标（设计费）代理费一项，协议价","项",1]
[null,null,"合    计"]

{"sheet":"(4)附录F措施项目清单与计价表","index":1,"n_rows":16,"n_cols":6,"rows_kept":16,"flags":["formulas_cached_only"]}
[]
[{"$nulls":3},"附录F 措施项目清单与计价表"]
[]
[]
["工程名称：铜陵市第五中学校园局部绿化提升工程",null,null,"                标段：",null,"第1页 共1页"]
["序号","项目编码","项目名称","计算基础","费率（%）","金额（元）"]
["1","YC-01","夜间施工增加费","9289.15","0.5",46.45]
["2","YC-02","二次搬运费","9289.15","0.8",74.31]
["3","YC-03","冬雨季施工增加费","9289.15","1",92.89]
["4","YC-04","已完工程及设备保护费","9289.15","0.2",18.58]
["5","YC-05","工程定位复测费","9289.15","0.6",55.73]
["6","YC-06","临时保护设施费","9289.15","0.2",18.58]
["7","YC-07","反季节栽植措施费","9289.15","0.3",27.87]
["8","YC-08","赶工措施费","9289.15","2",185.78]
[null,null,"合计",null,null,520.19]
[{"$nulls":5},"测评合格编号：2018JS-05【神机造价软件V60安徽版】"]

{"sheet":"(3)D.3单位工程投标报价汇总表","index":2,"n_rows":72,"n_cols":4,"rows_kept":72,"flags":["formulas_cached_only"]}
[]
[null,null,"D.3 单位工程投标报价汇总表"]
[]
[]
["工程名称：铜陵市第五中学校园局部绿化提升工程",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","分部分项工程费",134554.54]
["2","措施项目费",520.19]
["2.1","  夜间施工增加费",46.45]
["2.2","  二次搬运费",74.31]
["2.3","  冬雨季施工增加费",92.89]
["2.4","  已完工程及设备保护费",18.58]
["2.5","  工程定位复测费",55.73]
["2.6","  临时保护设施费",18.58]
["2.7","  反季节栽植措施费",27.87]
["2.8","  赶工措施费",185.78]
["3","不可竞争费",696.68]
["3.1","  安全文明施工费",696.68]
["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",13577.14]
["6","工程造价=1+2+3+4+5",149348.55]
[{"$nulls":3},"测评合格编号：2018JS-05【神机造价软件V60安徽版】"]
[]
[]
[]
[null,null,"D.3 单位工程投标报价汇总表"]
[]
[]
["工程名称：铜陵市第五中学校园局部绿化提升工程",null,"                标段：","第1页 共1页"]
["序号","汇总内容","金额（元）","其中：材料、设备暂估价（元）"]
["1","发包人发包专业工程",0]
["2","发包人提供材料",0]
[null,"合计",0]
[{"$nulls":3},"测评合格编号：2018JS-05【神机造价软件V60安徽版】"]
[]
[]
[]
[null,null,"D.3 单位工程投标报价汇总表"]
[]
[]
["工程名称：铜陵市第五中学校园局部绿化提升工程",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","增值税",13577.14,"135771.41"]
[null,"合        计",13577.14]
[{"$nulls":3},"测评合格编号：2018JS-05【神机造价软件V60安徽版】"]
[]
[]
[]
[null,null,"D.3 单位工程投标报价汇总表"]
[]
[]
["工程名称：铜陵市第五中学校园局部绿化提升工程",null,"                标段：","第1页 共1页"]
["序号","汇总内容","金额（元）","其中：材料、设备暂估价（元）"]
[null,"材料、设备暂估价",0]
[null,"专业工程暂估价+材料、设备暂估价",0]
[null,"甲供材",0]
[null,"不计税项目",0]
[{"$nulls":3},"测评合格编号：2018JS-05【神机造价软件V60安徽版】"]
[]
[]
[]
[null,null,"D.3 单位工程投标报价汇总表"]
[]
[]
["工程名称：铜陵市第五中学校园局部绿化提升工程",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）"]
[{"$nulls":3},"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,"flags":["formulas_cached_only"]}
[]
[{"$nulls":3},"附录G 不可竞争项目清单与计价表"]
[]
[]
["工程名称：铜陵市第五中学校园局部绿化提升工程",null,null,"                标段：",null,"第1页 共1页"]
["序号","项目编码","项目名称","计算基础","费率（%）","金额（元）"]
["1","YF-01","环境保护费","9289.15","0.5",46.45]
["2","YF-02","文明施工费","9289.15","2",185.78]
["3","YF-03","安全施工费","9289.15","1.8",167.2]
["4","YF-04","临时设施费","9289.15","3.2",297.25]
["5","YF-05","工程排污费",null,"100"]
[null,null,"合计",null,null,696.68]
[{"$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":72,"n_cols":6,"rows_kept":72,"flags":["formulas_cached_only"]}
[]
[{"$nulls":3},"附录I 税金计价表"]
[]
[]
["工程名称：铜陵市第五中学校园局部绿化提升工程",null,null,"                    标段：",null,"第1页 共1页"]
["序号","项目名称","计算基础","计算基数","费率（%）","金额（元）"]
["1","分部分项工程费",{"$nulls":3},134554.54]
["2","措施项目费",{"$nulls":3},520.19]
["2.1","  夜间施工增加费",{"$nulls":3},46.45]
["2.2","  二次搬运费",{"$nulls":3},74.31]
["2.3","  冬雨季施工增加费",{"$nulls":3},92.89]
["2.4","  已完工程及设备保护费",{"$nulls":3},18.58]
["2.5","  工程定位复测费",{"$nulls":3},55.73]
["2.6","  临时保护设施费",{"$nulls":3},18.58]
["2.7","  反季节栽植措施费",{"$nulls":3},27.87]
["2.8","  赶工措施费",{"$nulls":3},185.78]
["3","不可竞争费",{"$nulls":3},696.68]
["3.1","  安全文明施工费",{"$nulls":3},696.68]
["3.2","  工程排污费"]
["4","其他项目"]
["4.1","  暂列金额"]
["4.2","  专业工程暂估价"]
["4.3","  计日工"]
["4.4","  总承包服务费"]
["5","税金",{"$nulls":3},13577.14]
["6","工程造价=1+2+3+4+5",{"$nulls":3},149348.55]
[{"$nulls":5},"测评合格编号：2018JS-05【神机造价软件V60安徽版】"]
[]
[]
[]
[{"$nulls":3},"附录I 税金计价表"]
[]
[]
["工程名称：铜陵市第五中学校园局部绿化提升工程",null,null,"                    标段：",null,"第1页 共1页"]
["序号","项目名称","计算基础","计算基数","费率（%）","金额（元）"]
["1","发包人发包专业工程",null,null,"1"]
["2","发包人提供材料",null,null,"1"]
[null,"合计"]
[{"$nulls":5},"测评合格编号：2018JS-05【神机造价软件V60安徽版】"]
[]
[]
[]
[{"$nulls":3},"附录I 税金计价表"]
[]
[]
["工程名称：铜陵市第五中学校园局部绿化提升工程",null,null,"                    标段：",null,"第1页 共1页"]
["序号","项目名称","计算基础","计算基数","费率（%）","金额（元）"]
["1","增值税","分部分项工程+措施项目+不可竞争+其他项目","135771.41","10",13577.14]
[null,"合        计",{"$nulls":3},13577.14]
[{"$nulls":5},"测评合格编号：2018JS-05【神机造价软件V60安徽版】"]
[]
[]
[]
[{"$nulls":3},"附录I 税金计价表"]
[]
[]
["工程名称：铜陵市第五中学校园局部绿化提升工程",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）"]
[null,"材料、设备暂估价"]
[null,"专业工程暂估价+材料、设备暂估价"]
[null,"甲供材"]
[null,"不计税项目"]
[{"$nulls":5},"测评合格编号：2018JS-05【神机造价软件V60安徽版】"]
[]
[]
[]
[{"$nulls":3},"附录I 税金计价表"]
[]
[]
["工程名称：铜陵市第五中学校园局部绿化提升工程",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）"]
[{"$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,"flags":["formulas_cached_only"]}

{"sheet":"Sheet2","index":6,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Sheet3","index":7,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}