{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":40,"n_cols":9,"rows_kept":40,"merged":[[0,0,0,8],[1,0,1,8],[3,0,3,8],[5,0,5,4],[5,5,5,8],[6,0,6,4],[6,5,6,8],[7,0,7,4],[7,5,7,8],[8,0,8,8],[25,0,25,4],[25,5,25,8],[26,0,26,4],[26,5,26,8],[27,0,27,4],[27,5,27,8],[28,0,28,8],[29,0,29,4],[29,5,29,8],[30,0,30,4],[30,5,30,8],[31,0,31,4],[31,5,31,8],[34,0,34,7],[36,0,36,7],[39,0,39,7]]}
["赣州市江南宋城历史文化旅游区2023~2024年度绿化管养服务单位采购招标报价清单"]
["1、本项目采购控制价（投标最高限价）为投标含税总金额≤618000.00元，其中绿化管养服务含税总金额须≤35.5万元/年，时花供应含税总金额须≤26.3万元。招标控制价为最高投标限价，含税报价超出上述任意一项控制价视为无效投标。以不含税投标总价进行评标。\n2、绿化管养服务费用为按月总价包干，每月按当月考核得分情况结算当月的服务费用；时花供应及种植/布置为综合单价包干，按实际验收合格数量据实结算。报价包含人员、设备、产品、材料、机械、耗材等与完成绿化管养服务及时花供应、种植/布置相关的一切费用。\n3、投标人仅需填写投标含税单价和增值税专票税率，其余为自动计算。"]
["序号","服务事项","具体要求/\n冠幅要求","单位","年度预计需求量","投标不含税单价（元）A=C/(1+B)","增值税专票税率B","投标含税单价\n（元）C","备注"]
["一、绿化管养"]
[1,"绿化管养服务","详见采购文件","平方米",{"v":35485,"d":"35485.00"},{"$f":"H5/(1+G5)","v":{"v":0,"d":"0.00"}},null,null,"填写每月每平米单价"]
["（一）绿化管养服务不含税投标总价（12个月）=A*预计需求量*12个月",{"$nulls":4},{"$f":"F5*E5*12","v":{"v":0,"d":"0.00"}}]
["（二）税金（12个月）=（三）-（一）",{"$nulls":4},{"$f":"F8-F6","v":{"v":0,"d":"0.00"}}]
["（三）绿化管养服务含税投标总价（12个月）=C*预计需求量*12个月",{"$nulls":4},{"$f":"H5*E5*12","v":{"v":0,"d":"0.00"}}]
["二、时花供应"]
[2,"串串红","30cm","株",{"v":8000,"d":"8000.00"},{"$f":"H10/(1+G10)","v":{"v":0,"d":"0.00"}},null,null,"含现场布置/种植"]
[3,"赤壁","30cm","株",{"v":8000,"d":"8000.00"},{"v":0,"d":"0.00"},null,null,"含现场布置/种植"]
[4,"孔雀草","30cm","株",{"v":8000,"d":"8000.00"},{"v":0,"d":"0.00"},null,null,"含现场布置/种植"]
[5,"风铃","35cm","株",{"v":4000,"d":"4000.00"},{"v":0,"d":"0.00"},null,null,"含现场布置/种植"]
[6,"海裳","25cm","株",{"v":8000,"d":"8000.00"},{"v":0,"d":"0.00"},null,null,"含现场布置/种植"]
[7,"鼠尾草","50cm","株",{"v":8000,"d":"8000.00"},{"v":0,"d":"0.00"},null,null,"含现场布置/种植"]
[8,"三色菫","25cm","株",{"v":4000,"d":"4000.00"},{"v":0,"d":"0.00"},null,null,"含现场布置/种植"]
[9,"矮牵牛","15cm","株",{"v":8000,"d":"8000.00"},{"v":0,"d":"0.00"},null,null,"含现场布置/种植"]
[10,"石竹","25cm","株",{"v":8000,"d":"8000.00"},{"v":0,"d":"0.00"},null,null,"含现场布置/种植"]
[11,"三角梅大","1.5米","盆",{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},null,null,"含现场布置/种植"]
[12,"三角梅小","50cm","盆",{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},null,null,"含现场布置/种植"]
[13,"非洲茉莉","80cm","盆",{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},null,null,"含现场布置/种植"]
[14,"月季花","30cm","盆",{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},null,null,"含现场布置/种植"]
[15,"绣球","50cm","盆",{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},null,null,"含现场布置/种植"]
[16,"杜娟","45cm","盆",{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},null,null,"含现场布置/种植"]
[17,"龙船花","35cm","盆",{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},null,null,"含现场布置/种植"]
["（四）时花供应不含税投标总价=A*预计需求量",{"$nulls":4},{"$f":"SUMPRODUCT(E10:E25,F10:F25)","v":{"v":0,"d":"0.00"}}]
["（五）税金=（六）-（四）",{"$nulls":4},{"$f":"F28-F26","v":{"v":0,"d":"0.00"}}]
["（六）时花供应含税投标总价=C*预计需求量",{"$nulls":4},{"$f":"SUMPRODUCT(E10:E25,H10:H25)","v":{"v":0,"d":"0.00"}}]
["三、投标总价"]
["（七）不含税投标总价=（一）+（四）",{"$nulls":4},{"$f":"F26+F6","v":{"v":0,"d":"0.00"}}]
["（八）税金=（九）-（七）",{"$nulls":4},{"$f":"F32-F30","v":{"v":0,"d":"0.00"}},{"$f":"G32-F30","v":{"v":0,"d":"0.00"}}]
["（九）含税投标总价=（三）+（六）",{"$nulls":4},{"$f":"F28+F8","v":{"v":0,"d":"0.00"}}]
[]
[]
["投标单位：(公章)"]
[]
["投标单位法人/授权代表签字盖章："]
[]
[]
["日期：   年    月    日"]