{"text_format":"3","workbook":"xls","n_sheets":5,"sheets":["1.1 表-08 分部分项工程和单价措施项目清单与计价表","1.2 表-11 总价措施项目清单与计价表","1.3 表-12 其他项目清单与计价汇总表","1.4 表-12-1 暂列金额明细表","1.5 表-13 规费、税金项目计价表"],"not_rendered":{"external_links":1,"defined_names":10},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1.1 表-08 分部分项工程和单价措施项目清单与计价表","index":0,"n_rows":18,"n_cols":9,"rows_kept":18,"merged":[[0,0,0,8],[1,0,1,4],[1,6,1,8],[2,0,4,0],[2,1,4,1],[2,2,4,2],[2,3,4,3],[2,4,4,4],[2,5,4,5],[2,6,2,8],[3,6,4,6],[3,7,4,7],[13,2,13,3],[15,2,15,3],[16,0,16,6],[17,0,17,8]],"flags":["formulas_cached_only"]}
["分部分项工程和单价措施项目清单与计价表"]
["工程名称：中央创新区植树节活动工程项目",{"$nulls":4},"标段：",""]
["序号","项目编码","项目名称","项目特征描述","计量\n单位","工程量","金额（元）"]
[{"$nulls":6},"综合单价","合价","其中"]
[{"$nulls":8},"暂估价"]
["1","050101007001","清除杂物","1、清理沿岸杂物、杂土\n2、垃圾外运，按规定处置","m2","1900"]
["2","050101010001","整理绿化用地","1、人机配合整理绿化用地","m2","1900"]
["3","050102001001","栽植乔木","1、种类:香樟\n2、胸径或干径:21-22cm\n3、养护期:一年二级养护\n4、备注：树形优美，报价含栽植技术措施费、采用钢支撑、成品抱箍","株","3"]
["4","050102001002","栽植乔木","1、种类:红梅\n2、胸径或干径:D14-15cm\n3、养护期:一年二级养护\n4、备注：树形优美，报价含栽植技术措施费","株","17"]
["5","050102001003","栽植乔木","1、种类:春梅\n2、胸径或干径:D5-6cm\n3、养护期:一年二级养护\n4、备注：树形优美，报价含栽植技术措施费","株","500"]
["6","050102001004","移栽乔木","1、种类:红枫\n2、胸径或干径:12-15cm\n3、按业主要求就近移植\n4、养护期:一年二级养护","株","45"]
["7","050201001001","汀步","1、路面材料种类：5cm厚600*300x50芝麻灰荔枝面花岗岩\n2、10cm厚碎石垫层\n3、素土夯实","m2","160"]
["8","050102012001","铺种草皮","1、草皮种类:矮生百慕大混播黑麦草\n2、铺种方式:满铺\n3、养护期:一年二级养护","m2","1647"]
[null,null,"分部分项工程清单合计",null,null,""]
["1","011705001001","大型机械设备进退场及安拆",null,"项","1"]
[null,null,"单价措施项目清单合计",null,null,""]
["合    计"]
["【清单大师计价软件江苏版V9.28】"]

{"sheet":"1.2 表-11 总价措施项目清单与计价表","index":1,"n_rows":21,"n_cols":9,"rows_kept":21,"merged":[[0,0,0,8],[1,0,1,4],[1,6,1,8],[19,0,19,4],[20,0,20,8]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
["工程名称：中央创新区植树节活动工程项目",{"$nulls":4},"标段：",""]
["序号","项目编码","项目名称","计算基础","费率（%）","金额（元）","调整\n费率（%）","调整后\n金额（元）","备注"]
["1","050405001001","现场安全文明施工",null,0]
["1.1",null,"基本费","分部分项工程费+单价措施项目费-除税工程设备费",{"v":1,"d":"1.000"}]
["1.2",null,"标化增加费","分部分项工程费+单价措施项目费-除税工程设备费",0]
["1.3",null,"扬尘污染防治增加费","分部分项工程费+单价措施项目费-除税工程设备费",{"v":0.21,"d":"0.210"}]
["2","050405011001","工程按质论价","分部分项工程费+单价措施项目费-除税工程设备费",0]
["3","050405002001","夜间施工",null,0]
["4","050405004001","二次搬运",null,0]
["5","050405005001","冬雨季施工",null,0]
["6","050405007001","地上、地下设施、建筑物的临时保护设施",null,0]
["7","050405008001","已完工程及设备保护费",null,0]
["8","050405009001","临时设施费",null,0]
["9","050405010001","赶工措施费",null,0]
["10","05B001","特殊条件下施工增加费",null,0]
["11","050405003001","非夜间施工照明",null,0]
["12","050405006001","反季节栽植影响措施",null,0]
["13","050405012001","建筑工人实名制费用",null,0]
["合   计"]
["【清单大师计价软件江苏版V9.28】"]

{"sheet":"1.3 表-12 其他项目清单与计价汇总表","index":2,"n_rows":11,"n_cols":5,"rows_kept":11,"merged":[[0,0,0,4],[1,0,1,2],[9,0,9,1],[10,0,10,4]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表"]
["工程名称：中央创新区植树节活动工程项目",null,null,"标段：",""]
["序号","项目名称","金额(元)","结算金额(元)","备注"]
["1","暂列金额",{"v":30000,"d":"30000.00"}]
["2","暂估价",0]
["2.1","材料暂估价",0]
["2.2","专业工程暂估价",0]
["3","计日工",0]
["4","总承包服务费",0]
["合  计",null,{"v":30000,"d":"30000.00"}]
["【清单大师计价软件江苏版V9.28】"]

{"sheet":"1.4 表-12-1 暂列金额明细表","index":3,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[0,0,0,4],[1,0,1,2],[4,0,4,2],[5,0,5,4]],"flags":["formulas_cached_only"]}
["暂列金额明细表"]
["工程名称：中央创新区植树节活动工程项目",null,null,"标段：",""]
["序号","项目名称","计量单位","暂定金额(元)","备注"]
["1","暂列金额",null,{"v":30000,"d":"30000.00"}]
["合  计",null,null,{"v":30000,"d":"30000.00"}]
["【清单大师计价软件江苏版V9.28】"]

{"sheet":"1.5 表-13 规费、税金项目计价表","index":4,"n_rows":10,"n_cols":6,"rows_kept":10,"merged":[[0,0,0,5],[1,0,1,2],[1,4,1,5],[8,0,8,4],[9,0,9,5]],"flags":["formulas_cached_only"]}
["规费、税金项目计价表"]
["工程名称：中央创新区植树节活动工程项目",null,null,"标段：",""]
["序号","项目名称","计算基础","计算基数(元)","计算费率(％)","金额(元)"]
["1","规费",null,null,0]
["1.1","社会保险费","分部分项工程费+措施项目费+其他项目费-除税工程设备费",null,{"v":3.3,"d":"3.300"}]
["1.2","住房公积金","分部分项工程费+措施项目费+其他项目费-除税工程设备费",null,{"v":0.55,"d":"0.550"}]
["1.3","环境保护税","分部分项工程费+措施项目费+其他项目费-除税工程设备费",null,0]
["2","税金","分部分项工程费+措施项目费+其他项目费+规费-除税甲供材料和甲供设备费/1.01",null,{"v":9,"d":"9.000"}]
["合  计"]
["【清单大师计价软件江苏版V9.28】"]