{"text_format":"3","workbook":"xlsx","n_sheets":5,"sheets":["招标清单","公区部位等","地下车库","外立面","室外"],"not_rendered":{"images":15,"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"招标清单","index":0,"n_rows":20,"n_cols":15,"rows_kept":20,"merged":[[0,0,0,12],[0,13,0,14],[6,0,6,1],[7,1,7,12]]}
["红城投禧悦˙雅云交付前保洁服务招标控制价",{"$nulls":12},"建议，工程量按图纸计算，招标时约定此工程量为上限封顶"]
["序号","需求名称","需求内容","单位","工程量","第二批工程量（剩余楼栋）","复核工程量","计算范围","计算规则","总工程量","含税单价\n（元）","合计（元）","备注","工程量","计算规则"]
[1,"公区部位等","1.精装及毛坯公共保洁部位：含架空层、公共走道、电梯前室、楼梯前室及楼梯、地上大堂、归家大堂、电梯轿厢、入户大堂屋面、屋面、售楼部各单体、小区三个大门及入户门等墙面、地面及天棚；\n2.清洁方式、用品等综合考虑；\n3.满足招标文件“精装开荒服务”要求。","m2",{"$f":"公区部位等!G20","v":14621.55},22316.4,{"$f":"公区部位等!G20","v":14621.55},"含架空层、公共走道、电梯前室、楼梯前室及楼梯、电梯井、连廊","按建筑面积计算规则计算",34654.9,{"v":3.5,"d":"3.50"},{"$f":"E3*K3","v":{"v":51175.425,"d":"51,175.43"}},"1、本次交付公区需保洁楼栋1#、8#、12#、13#、15#~22#、大门ABC、S1#~S4#。\n2、计算范围：架空层、公共走道、电梯前室、楼梯前室及楼梯、电梯井及连廊。\n3、计算规则：只计取计算范围内容中的建筑面积（均按内墙内边线计取），其余需清洁部位不再单独计算，已综合考虑。\n","建议让咨询计算一下","按实际保洁公区建筑面积"]
[2,"地下车库","1.地下车库保洁部位（含大堂、落客区、停车位、行车道及设备用房等墙面、地面及天棚）；\n2.清洁方式、用品等综合考虑；\n3.满足招标文件“精装开荒服务”要求。","m2",48861.71,0,{"$f":"地下车库!P11","v":48861.71},"地下室","以地下室工规证总建面为准",48861.71,{"v":1.5,"d":"1.50"},{"$f":"E4*K4","v":{"v":73292.565,"d":"73,292.57"}},"以地下室工规证总建面为准",null,"按地下室建筑面积"]
[3,"外立面","\n1.外立面保洁部位：含所有单体楼栋的外立面外面固定窗、防火窗、及平开窗（凸窗）、单元门、百叶、玻璃、阳台栏杆、铝单板、雨蓬、外立面石材(含大门）、幕墙、不锈钢装饰、屋面檐口铝板、屋面窗花、屋面格栅等；\n2.清洁方式、用品等综合考虑；\n3.满足招标文件“精装开荒服务”要求；\n4.必须使用清水，不得破坏绿化。","m2",{"$f":"外立面!K17","v":{"v":16813.355,"d":"16813.36"}},21906.3,{"$f":"外立面!K17","v":16813.355},"入户门，外墙固定窗，外墙平开窗，外墙防火窗，单元门，百叶窗，屋面格栅","入户门，外墙固定窗，外墙平开窗，外墙防火窗，单元门，百叶窗，屋面格栅按洞口面积计算",38772.9,{"v":6,"d":"6.00"},{"$f":"E5*K5","v":{"v":100880.13,"d":"100,880.13"}},"1、本次交付公区需保洁楼栋1#、8#、12#、13#、15#~22#、大门ABC、S1#~S4#。\n2、计算范围：外墙固定窗，外墙平开窗（凸窗），外墙防火窗，单元门，百叶窗，屋面格栅。\n3、计算规则：外墙固定窗，外墙平开窗（凸窗），外墙防火窗，单元门，百叶窗及屋面格栅均按洞口面积计算，其余需清洁部位不再单独计算，已综合考虑。",null,"按门窗面积"]
[4,"室外","1.包括但不限于广场地面、各种灯具、各类广告灯箱、服务亭、各种标识、成品座椅、背景音 乐喇叭、垃圾桶、绿地、花池、树池、水景观、小品及旗杆、窨井盖、雨水井盖、各种配套设施、分区规划道路（项目红线内）、小区围墙栏杆、文体中心、幼儿园、商铺及商铺临街垃圾清扫等。\n2.清洁方式、用品等综合考虑；\n3.满足招标文件“精装开荒服务”要求；\n4.必须使用清水，不得破坏绿化。","m2",{"v":26797.3,"d":"26797.30"},{"v":0,"d":"0.00"},{"$f":"室外!K19","v":{"v":24927.971,"d":"24927.97"}},"地材实际铺贴面积及沥青道路面积计算","地面面积",{"v":26797.3,"d":"26797.30"},{"v":3,"d":"3.00"},{"$f":"E6*K6","v":{"v":80391.9,"d":"80,391.90"}},"1、计算范围：只计取地材实际铺贴面积及沥青道路面积，其余需清洁部位不再单独计算，已综合考虑。\n2、计算规则：地材实际铺贴及沥青道路按面积计取。",null,"按规划用地面积扣除建筑占地面积"]
["含税合计",{"$nulls":10},{"$f":"SUM(L3:L6)","v":{"v":305740.02,"d":"305,740.02"}}]
["备注：","1、上述含税单价包括同一部位多次清洁、垃圾清运、人工费、材料费、清洗措施、高空作业费、吊篮费、材料费、机械费、管理费、利润、规费及不可预见费等；\n2、需求名称、需求内容由需求部门确定，工程量由需求部门暂估，最终付款按实际发生工程量及上述计算规则、范围进行计取。"]
[null,"需求部门：","编制人：",{"$nulls":7},"审核人："]
[]
[null,"架空层",3448.97,"百叶窗",1201.305,{"$nulls":6},"外墙涂料（外立面）",78342.855,null,{"$f":"5.7*35%-4.7","v":-2.705}]
[null,"园路",{"$f":"34135.54-1576.92-4261.84-965.06-2811.06-3359.49-1721.37*2-765.4*2-2412.79+3625.29+365.55+551.79+249.35","v":18566.82},"幕墙",230.46,{"$nulls":6},"外墙涂料（女儿墙内侧及阳台、空调机位等）",{"v":39105.836,"d":"39105.84"}]
[null,"篮球场",328.12,"窗",{"$f":"1076.38+1076.38+514.59+1214.88+1335.335+759.15+759.15+1441.2+1441.92+1441.92+1441.92+1441.92+1441.92+1.65","v":15388.315},{"$nulls":6},"外墙石材",9254.867]
[null,"儿童活动",1189.36,null,{"$f":"SUM(E11:E13)","v":16820.08},{"$nulls":7},{"$f":"SUM(M11:M13)","v":126703.558}]
[null,"沥青道路",999.8]
[]
[]
[]
[null,{"$f":"15072.487-93.581-18.176-6.517-25.792","v":14928.421}]
[null,null,{"$f":"34135.54-1576.92-4261.84-965.06-2811.06-3359.49-1721.37*2-765.4*2-2412.79+3625.29+365.55+551.79+249.35","v":18566.82}]

{"sheet":"公区部位等","index":1,"n_rows":20,"n_cols":7,"rows_kept":20,"merged":[[19,1,19,5]]}
[]
[]
[{"$nulls":3},"1、本次交付公区需保洁楼栋1#、8#、12#、13#、15#~22#、大门ABC、S1#~S4#"]
[{"$nulls":3},"1~27公区",null,null,"合计"]
[null,null,"1#",{"$f":"(305.05+3.2-80.11-73.1-80.11)*27","v":2023.11},null,null,{"$f":"D5+E5","v":2023.11}]
[{"$nulls":3},"架空层及工区","2~24",null,"合计"]
[null,null,"8#",{"$f":"(69.2+235.51+33.01+14.13)*2","v":{"v":703.7,"d":"703.70"}},{"$f":"(16.835+63.31+6.4/2)*2*23","v":3833.87},null,{"$f":"E7+F7+D7","v":4537.57}]
[{"$nulls":3},"1层","2~8层",null,"合计"]
[null,null,"12#",{"$f":"(268.01-111.57*2+2.8*2)*2","v":100.94},{"$f":"(266.5-111.57*2+2.8*2)*2*7","v":685.44},0,786.38]
[null,null,"13#",{"$f":"268.01-111.57-95.4","v":61.04},{"$f":"(266.5-111.57*2)*7","v":303.52},null,364.56]
[null,null,"15#",{"$f":"(61.4+1.33*2)*2","v":128.12},{"$f":"(266.5-111.57*2+2.8*2)*2*7","v":685.44},null,813.56]
[null,null,"16#、21#",128.12,685.44,null,{"$f":"(E12+F12+D12)*2","v":1627.12}]
[null,null,"17#、20#",{"$f":"(61.4+1.33*2)+(61.77)","v":125.83},{"$f":"(42.56+26.93)+(266.5-111.57*2+2.8*2)*2*6","v":657.01},null,{"$f":"(E13+F13+D13)*2","v":1565.68}]
[null,null,"18#",128.12,685.44,null,{"$f":"E14+F14+D14","v":813.56}]
[null,null,"19#",128.12,685.44,null,813.56]
[null,null,"22#",128.12,685.44,null,813.56]
[null,null,"大门ABC",0,0,null,0]
[{"$nulls":3},"S1","S2","S3+S4"]
[null,null,"S1#~S4#",194.88,{"$f":"118.33+13.21+63.34","v":194.88},{"$f":"0+73.13","v":73.13},{"$f":"E19+F19+D19","v":462.89}]
[null,"总计",{"$nulls":4},{"$f":"G5+G7+G9+G11+G12+G13+G14+G15+G16+G17+G19+G10","v":14621.55}]

{"sheet":"地下车库","index":2,"n_rows":11,"n_cols":16,"rows_kept":11}
{"$rows_empty":10}
[{"$nulls":15},{"$f":"48861.71","v":48861.71}]

{"sheet":"外立面","index":3,"n_rows":17,"n_cols":11,"rows_kept":17,"merged":[[16,1,16,8]]}
["1、本次交付公区需保洁楼栋1#、8#、12#、13#、15#~22#、大门ABC、S1#~S4#"]
[]
[{"$nulls":7},"最终只按门窗洞口面积及百叶投影面积计算，其余需清洁部位不单独再计算单价，已综合考虑在门窗和百叶单价中。"]
[null,null,"入户门","铝合金推拉玻璃门","铝合金固定窗","铝合金平开玻璃窗","百叶窗","防火窗","电子对讲门","格栅","合计"]
[null,"1#",{"$f":"81*1.1*2.3*0","v":0},null,18.9,1153.58,359.41,79.38,10.92,{"$f":"413.02-G5","v":53.61},{"$f":"SUM(C5:J5)","v":1675.8}]
[null,"8#",{"$f":"138*1.1*2.3*0","v":0},null,32.2,2251.61,578.07,135.24,26.64,{"$f":"685.22-G6","v":107.15},{"$f":"SUM(C6:J6)","v":3130.91}]
[null,"12#",{"$f":"32*1.3*2.3*0","v":0},null,null,1012.45,116.46,null,14.56,114.405,1257.875]
[null,"13#",{"$f":"16*1.3*2.3*0","v":0},null,null,518.64,57.58,null,7.28,50.705,634.205]
[null,"15#",{"$f":"32*1.3*2.3*0","v":0},null,7.87,989.63,124.85,null,21.83,114.405,1258.585]
[null,"16#、21#",{"$f":"32*1.3*2.3*2*0","v":0},null,null,{"$f":"989.99*2","v":1979.98},{"$f":"100.77*2","v":201.54},null,{"$f":"21.83*2","v":43.66},{"$f":"114.33*2","v":228.66},2453.84]
[null,"17#、20#",{"$f":"32*1.3*2.3*2*0","v":0},null,null,{"$f":"991.18*2","v":1982.36},{"$f":"147.13*2","v":294.26},null,{"$f":"21.83*2","v":43.66},{"$f":"133.4*2","v":266.8},2587.08]
[null,"18#",{"$f":"32*1.3*2.3*0","v":0},null,52.31,989.99,111.95,null,{"$f":"21.83","v":21.83},114.405,1290.485]
[null,"19#",{"$f":"32*1.3*2.3*0","v":0},null,46.3,987.29,97.13,null,21.83,114.405,1266.955]
[null,"22#",{"$f":"32*1.3*2.3*0","v":0},null,52.31,987.29,100.97,null,null,114.33,1254.9]
[null,"大门ABC",{"$nulls":8},0]
[null,"S1#~S4#",{"$nulls":4},{"$f":"0.64+2.08","v":2.72},{"$nulls":3},2.72]
[null,"总计",{"$nulls":8},{"$f":"SUM(K5:K16)","v":16813.355}]

{"sheet":"室外","index":4,"n_rows":19,"n_cols":12,"rows_kept":19}
{"$rows_empty":11}
[{"$nulls":11},"最终按大区地材实际铺贴面积及沥青道路面积计算，其余需清洁部位不单独再计算单价，已综合考虑在单价中。"]
[]
[{"$nulls":9},"沥青","铺装"]
[{"$nulls":8},"A区",4988.78,{"$f":"14477.43-J15","v":9488.65}]
[{"$nulls":8},"B区/幼儿园",null,10450.541]
[]
[]
[{"$nulls":10},{"$f":"J15+K15+K16+K17","v":24927.971}]