{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["工程量清单报价表","苗木清单表","月养护费用比例分配表"],"not_rendered":{"external_links":12,"defined_names":105},"read":"whole","date_system":"1900"}

{"sheet":"工程量清单报价表","index":0,"n_rows":5,"n_cols":7,"rows_kept":5,"merged":[[0,0,0,6],[4,0,4,6]]}
["雄安新区2019年植树造林项目（秋季）生态游憩林部分施工总承包第二标段绿化养护工程\n工程量清单报价表"]
["项目名称","暂定养护期","面积（亩）","合同范围","单价\n（元/亩）","合价（元）","备注"]
["雄安新区2019年植树造林项目（秋季）生态游憩林部分施工总承包第二标段","2020年6月01日-\n2021年7月31日",2000,"1.详见苗木清单及图纸\n2.成活率要求：乔木成活率95%，\n灌木成活率98%","  "," ","单价为全养护期每亩单价；"]
[null,"合价",{"$nulls":3},{"$f":"SUM(F3:F3)","v":0}]
["1.工程量清单所报单价是全养护期全费用单价，全费用单价是指完成一个规定清单项目所需的人工费、材料费、施工机具使用费、企业管理费、利润和完成该规定清单项目所需的措施费、规费和税金以及一定范围内的风险费用。\n2.养护费用包括但不限于打草、浇水、喷药、修剪、施肥、补植、季节性换栽、补播、死苗清理、苗木补植等全部费用，包含所需人工费，肥料、水费、电费、农药、燃油等材料费用，机械、器具费用，灌溉设备维护费用，赶工措施费用，通讯费，交通费，保险费用，配合安全消防检查费，企业管理费，利润，税金等，以及相关风险费用。\n3.补植的苗木（非乙方原因死亡的）、季节性换栽草花、补播草籽的材料采购费由甲方支付；因乙方养护不当造成补苗的由养护单位负责所有费用。\n4.林下经济收益归乙方所有。\n5.养护期暂定2020年6月1日至2021年7月31日（14个月），如养护延长根据合同金额平均增减（非《月养护费用比例分配表》比例）。\n6.报价税率按9%考虑报价，提供9%税率的增值税专用发票。若投标人中标之后提供的发票不足9%，则相应的增值税及附加差额在结算中予以扣除。\n7.工程量按实际发生养护面积结算。"]

{"sheet":"苗木清单表","index":1,"n_rows":47,"n_cols":6,"rows_kept":47,"merged":[[0,0,0,5],[2,1,2,2],[46,0,46,5]]}
["苗木工程量清单"]
["序号","苗木名称","苗木规格","单位","暂定数量","备注"]
[0,"合计",null,null,{"$f":"SUM(E4:E46)","v":80141}]
[1,"银杏","Φ7-7.9","株",1308]
[2,"银杏","Φ8-8.9","株",1297]
[3,"银杏","Φ9-9.9","株",488]
[4,"银杏","Φ10-10.9","株",579]
[5,"国槐","Φ3-3.9","株",1299]
[6,"国槐","Φ4-4.9","株",1547]
[7,"国槐","Φ5-5.9","株",3114]
[8,"国槐","Φ6-6.9","株",2106]
[9,"国槐","Φ7-7.9","株",1882]
[10,"国槐","Φ8-8.9","株",2014]
[11,"国槐","Φ9-9.9","株",868]
[12,"国槐","Φ10-10.9","株",1556]
[13,"金丝楸","Φ5-5.9","株",1687]
[14,"金丝楸","Φ6-6.9","株",1521]
[15,"金丝楸","Φ7-7.9","株",870]
[16,"金丝楸","Φ8-8.9","株",679]
[17,"金叶榆","Φ6-6.9","株",617]
[18,"金叶榆","Φ7-7.9","株",537]
[19,"金叶榆","Φ8-8.9","株",669]
[20,"臭椿","Φ6-6.9","株",798]
[21,"臭椿","Φ7-7.9","株",731]
[22,"臭椿","Φ8-8.9","株",748]
[23,"白玉兰","D4-4.9","株",930]
[24,"白玉兰","D5-5.9","株",2224]
[25,"紫玉兰","D3-3.9","株",1728]
[26,"紫玉兰","D4-4.9","株",1516]
[27,"紫玉兰","D5-5.9","株",1845]
[28,"樱花","D4-4.9","株",6801]
[29,"樱花","D5-5.9","株",4339]
[30,"当娜海棠","D6-6.9","株",527]
[31,"紫叶李","D5-5.9","株",3191]
[32,"紫叶李","D6-6.9","株",2002]
[33,"中华太阳李","D4-4.9","株",2282]
[34,"中华太阳李","D5-5.9","株",1522]
[35,"文冠果","D4-4.9","株",1421]
[36,"文冠果","D5-5.9","株",1556]
[37,"山桃","D3-3.9","株",1603]
[38,"山桃","D4-4.9","株",2088]
[39,"金银木","H80-100","株",4718]
[40,"华北丁香","H80-100","株",4582]
[41,"木槿","H80-100","株",3288]
[42,"榆叶梅","H80-100","株",2513]
[43,"连翘","H80-100","株",2550]
["备注：苗木数量及规格合同签订前双方共同确认；"]

{"sheet":"月养护费用比例分配表","index":2,"n_rows":5,"n_cols":16,"rows_kept":5,"hidden":true,"merged":[[0,0,0,15],[1,1,1,7],[1,8,1,14],[1,15,2,15],[4,0,4,15]]}
["月养护费用比例分配表"]
["年度","2020年",{"$nulls":6},"2021年",{"$nulls":6},"合计"]
["月份","6月","7月","8月","9月","10月","11月","12月","1月","2月","3月","4月","5月","6月","7月"]
["比例",{"v":0.09,"d":"9.0%"},{"v":0.09,"d":"9.0%"},{"v":0.09,"d":"9.0%"},{"v":0.09,"d":"9.0%"},{"v":0.05,"d":"5.0%"},{"v":0.05,"d":"5.0%"},{"v":0.09,"d":"9.0%"},{"v":0.045,"d":"4.5%"},{"v":0.045,"d":"4.5%"},{"v":0.045,"d":"4.5%"},{"v":0.045,"d":"4.5%"},{"v":0.09,"d":"9.0%"},{"v":0.09,"d":"9.0%"},{"v":0.09,"d":"9.0%"},{"$f":"SUM(B4:O4)","v":{"v":1,"d":"100.0%"}}]
["备注：工期暂定14个月，如养护延长根据合同金额平均增减（非《月养护费用比例分配表》比例）"]