{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["汇总","2F职工健身房","2F职工之家","职工之家文化"],"not_rendered":{"images":15,"defined_names":3},"read":"whole","date_system":"1900"}

{"sheet":"汇总","index":0,"n_rows":6,"n_cols":6,"rows_kept":6,"merged":[[0,0,0,5],[5,1,5,2]]}
["泸州市中医医院城南院区党建阵地和职工之家建设项目-预算汇总表"]
["序号","单项工程名称","单位","金额（元）","金额（万元）","备注"]
[1,{"$f":"'2F职工健身房'!A1","v":"2F装饰部分--职工健身房"},"项"]
[2,{"$f":"'2F职工之家'!A1","v":"2F装饰部分--职工之家"},"项"]
[3,{"$f":"职工之家文化!A1","v":"文化制作--室内工程"},"项"]
[null,"合        计（含税）"]

{"sheet":"2F职工健身房","index":1,"n_rows":29,"n_cols":32,"rows_kept":29,"merged":[[0,0,0,6],[2,1,2,5],[11,1,11,4],[12,1,12,5],[17,1,17,4],[18,1,18,5],[24,1,24,4],[25,1,25,5],[28,1,28,4],[29,1,29,5],[30,1,30,3],[30,4,30,5],[31,1,31,3],[31,4,31,5],[32,1,32,3],[32,4,32,5],[33,1,33,3],[33,4,33,5]]}
["2F装饰部分--职工健身房"]
["序号","项目名称","工程量","计量\n单位","综合\n单价","合计","项目特征描述"]
[null,"硬装部分"]
[1,"地胶拆除",111.36,"m2",null,null,"人工费",{"$nulls":23},15,1.5]
[2,"新做PVC地胶",111.36,"m2",null,null,"水泥浆自流平+4mmPVC地胶+人工费",{"$nulls":23},{"$f":"30+65","v":95}]
[3,"银镜",{"$f":"(6.7)*2.8","v":18.76},"m2",null,null,"5mm银镜+20*20不锈钢边框+人工费",{"$nulls":23},165]
[4,"铁艺隔断",{"$f":"4.6*2.8","v":12.88},"m2",null,null,"镀锌网丝径6mm+40*60*1.5镀锌矩管边框+人工费",{"$nulls":23},580]
[5,"墙面开槽",{"$f":"3*2.5+5.2+3.5","v":16.2},"米",null,null,"人工费",{"$nulls":23},26]
[6,"线路布置 插座线",{"$f":"55.8+3*2.5","v":63.3},"米",null,null,"BYJ-3x4-JDG25管线材料费+人工费",{"$nulls":23},{"$f":"2.5*3+16","v":23.5}]
[7,"插座安装",9,"个",null,null,"暗装底盒预埋+五孔插座+人工费",{"$nulls":23},{"$f":"18+15","v":33}]
[8,"墙面修补",1,"项",null,null,"线槽抹灰+腻子+乳胶漆+人工费",{"$nulls":23},600]
[null,"小计",{"$nulls":3},{"$f":"SUM(F4:F11)","v":{"v":0,"d":"0.00"}}]
[null,"定制家具采购清单"]
[1,"花箱 1200*400*1000",3,"个",null,null,"材料：金属花箱（不含绿植）",{"$nulls":23},850]
[2,"休息沙发 1450*830*790",3,"套",null,null,"材料：布艺沙发",{"$nulls":23},1400]
[3,"换鞋柜 1100*435*450",1,"个",null,null,"材料：皮革/布艺+木质箱体",{"$nulls":23},850]
[4,"衣柜",{"$f":"(3.65+2.325)*3","v":17.925},"m2",null,null,"材料：免漆饰面板柜体+合页拉手",{"$nulls":23},{"$f":"430+120","v":550}]
[null,"小计",{"$nulls":3},{"$f":"SUM(F14:F17)","v":{"v":0,"d":"0.00"}}]
[null,"设备采购清单",{"$nulls":5},"生产厂家及型号"]
[1,"椭圆机",4,"台",null,null,"\n产品尺寸：1715*665*1730mm\n飞轮装置：13kg\n阻力系统：电动磁控阻力系统(自发电)\n阻力调节：32挡磁控调节\n步距：52cm\n滑轨配置：四滑轮四轨道\n净重：75.8kg(标准款)\n整机承重：150kg",{"$nulls":23},2999]
[2,"跑步机",4,"台",null,null,"\n跑带宽度：52cm\n调速范围：1-20km/h\n坡度调节：18挡电动坡度\n电机功率：峰值马力5.0HP持续马力2.0HP\n承重上限：150kg\n净重：94kg\n展开尺寸：1720mm*864mm*1527mm",{"$nulls":23},4899]
[3,"成套亚铃架",1,"套",null,null,"105KG哑铃+A型6对哑铃架",{"$nulls":23},2000]
[4,"唱歌机迷你KTV房",1,"套",null,null,"尺寸:1.5x1.5x2.5m\n系统:安卓，自研发系统，体验好\n材质:加厚五金+钢化玻璃+隔音板\n功率:220V/50HZ，功率800W\n双屏:21.5寸触摸屏+32寸显示屏\n效果器:DSP音效，人声效果器方案\n耳机:2个，舒适降噪，还原真实人声\n话筒:2个，专业录音咪心，高拾音效能\n通风:空调，静音无需排水\n凳子:2个，高脚美式吧椅\n窗帘:窗帘1套,隔音的同时保持私密\n歌曲:4T硬盘，本地5万+80万歌曲\n功能:K歌录音、微信分享手机点歌、U盘加歌"]
[5,"拳击机",2,"台",null,null,"外观材质：PC+ABS合金面板 环保PU皮包边（柔软耐磨有质感）\n面板材质：PC+ABS塑料合金\n电源：插电+可用充电宝供电\n内部填充：多层EVA离弹减震材质"]
[null,"小计",{"$nulls":3},{"$f":"SUM(F20:F24)","v":{"v":0,"d":"0.00"}}]
[null,"成品家具、装饰品清单"]
[1,"瑜伽垫",4,"块",null,null,"厚度：7mm",{"$nulls":23},79]
[2,"瑜伽球",2,"个",null,null,"直径：65cm",{"$nulls":23},78]
[null,"小计",{"$nulls":3},{"$f":"SUM(F27:F28)","v":{"v":0,"d":"0.00"}}]

{"sheet":"2F职工之家","index":2,"n_rows":30,"n_cols":30,"rows_kept":30,"merged":[[0,0,0,6],[2,1,2,5],[10,1,10,4],[11,1,11,5],[17,1,17,4],[18,1,18,5],[27,1,27,4],[28,1,28,5],[29,1,29,3],[29,4,29,5],[30,1,30,3],[30,4,30,5],[31,1,31,3],[31,4,31,5],[32,1,32,3],[32,4,32,5]]}
["2F装饰部分--职工之家"]
["序号","项目名称","工程量","计量\n单位","综合\n单价","合计","项目特征描述"]
[null,"硬装部分"]
[1,"石膏板双面造型",3.62,"m2",null,null,"轻钢龙骨+12mm阻燃板+石膏板造型墙面+满刮腻子+乳胶漆",{"$nulls":21},520,1.5]
[2,"木饰面收边条",{"$f":"3.62+2","v":5.62},"米",null,null,"3mm饰面板+喷漆",{"$nulls":21},160]
[3,"金属隔断",{"$f":"0.767*3*2","v":{"v":4.602,"d":"5"}},"m2",null,null,"80x40x2、25x25x1.5镀锌矩管、面喷金属氟碳漆",{"$nulls":21},680]
[4,"墙面开槽",2.2,"米",null,null,"人工费",{"$nulls":21},26]
[5,"线路布置 照明线",6,"米",null,null,"BYJ-3x2.5-JDG25管线材料费+人工费",{"$nulls":21},{"$f":"1.9*3+16","v":21.7}]
[6,"禅意山水吊灯 长：2500",1,"个",null,null,"成品吊灯+人工费",{"$nulls":21},3469]
[7,"墙面修补",1,"项",null,null,"线槽抹灰+腻子+乳胶漆+人工费",{"$nulls":21},200]
[null,"小计",{"$nulls":3},{"$f":"SUM(F4:F10)","v":{"v":0,"d":"0.00"}}]
[null,"定制家具采购清单"]
[1,"花池柜 1500*300*1000",3,"套",null,null,"材料：18mm生态免漆板线",{"$nulls":21},{"$f":"1.5*1.2*650","v":1170}]
[2,"长桌 5850*300",1,"张",null,null,"材料：实木桌",{"$nulls":21},{"$f":"5.85*600","v":3510}]
[3,"储藏柜 厚度：350",{"$f":"3.9*3","v":11.7},"m2",null,null,"材料：免漆饰面板柜体+合页拉手+发光灯带",{"$nulls":21},{"$f":"550+100","v":650}]
[4,"定制吊柜 2400*450",1,"个",null,null,"材料：免漆饰面板柜体",{"$nulls":21},{"$f":"0.5*2.4*850+100","v":1120}]
[5,"花池 3200*400",1,"个",null,null,"材料：金属+油漆",{"$nulls":21},{"$f":"3.2*550","v":1760}]
[null,"小计",{"$nulls":3},{"$f":"SUM(F13:F17)","v":{"v":0,"d":"0.00"}}]
[null,"成品家具、装饰品清单"]
[1,"吧台椅 480*480*750",5,"条",null,null,"材料：金属+PU",{"$nulls":21},229]
[2,"沙发 1500*830*790",4,"套",null,null,"材料：布艺+实木",{"$nulls":21},2080]
[3,"茶几 1200*600",2,"张",null,null,"材料：实木+金属",{"$nulls":21},1450]
[4,"休闲桌  直径：800",2,"张",null,null,"材料：饰面板+实木脚",{"$nulls":21},680]
[5,"休闲椅 470*470*800",8,"条",null,null,"材料：金属+布艺",{"$nulls":21},360]
[6,"会议桌 3000*1200",1,"张",null,null,"材料：实木桌",{"$nulls":21},{"$f":"3*1100","v":3300}]
[7,"会议椅 470*470*800",8,"张",null,null,"材料：金属+PU皮革",{"$nulls":21},650]
[8,"窗帘",{"$f":"1.5*2.8*3","v":12.6},"m2",{"$nulls":24},65]
[null,"小计",{"$nulls":3},{"$f":"SUM(F20:F27)","v":{"v":0,"d":"0.00"}}]
[]
[{"$nulls":6},"备注"]

{"sheet":"职工之家文化","index":3,"n_rows":71,"n_cols":9,"rows_kept":71,"merged":[[0,0,0,8],[2,0,2,8],[3,8,11,8],[12,0,12,8],[13,8,18,8],[19,0,19,8],[20,8,24,8],[25,0,25,8],[26,8,34,8],[35,0,35,8],[36,8,38,8],[39,0,39,8],[40,8,49,8],[50,0,50,8],[51,8,54,8],[55,0,55,8],[56,8,60,8],[61,0,61,8],[62,8,68,8],[69,1,69,6],[70,1,70,2],[70,5,70,6],[70,7,70,8],[71,1,71,2],[71,5,71,6],[71,7,71,8],[72,1,72,2],[72,5,72,6],[72,7,72,8],[73,1,73,2],[73,5,73,6],[73,7,73,8]]}
["文化制作--室内工程"]
["序号","项目名称","规格","工程\n数量","计量  单位","单价","合价","项目特征","效果图"]
["健身房形象墙"]
[1,"主题字","30*30",5,"个",null,null,"材料：10mm亚克力\n工艺：激光数控艺术雕刻、手工打磨、补灰\n漆面：满喷底漆（二遍）+专业漆房烤漆精喷（三遍）"]
[2,"英文","30*60",1,"个",null,null,"材料：10mm亚克力\n工艺：激光数控艺术雕刻、手工打磨、补灰\n漆面：满喷底漆（二遍）+专业漆房烤漆精喷（三遍）"]
[3,"小字块","100*30",1,"组",null,null,"材料：10mmUVS艺术雕刻板\n工艺：激光数控艺术雕刻、手工打磨、补灰、UV\n漆面：满喷底漆（二遍）+专业漆房烤漆精喷（三遍）"]
[4,"底板","193*100",1.93,"m2",null,null,"材料：10mmUVS艺术雕刻板\n工艺：激光数控艺术雕刻、手工打磨、补灰、UV\n漆面：满喷底漆（二遍）+专业漆房烤漆精喷（三遍）"]
[5,"线条","57*1.5",2,"组",null,null,"材料：10mmUVS艺术雕刻板\n工艺：激光数控艺术雕刻、手工打磨、补灰\n漆面：满喷底漆（二遍）+专业漆房烤漆精喷（三遍）"]
[6,"金属花箱",null,12,"组",null,null,"材料:1.5mm镀锌板\n工艺:激光数控艺术雕刻、手工打磨、补灰\n漆面:满喷底漆 (二遍)+专业漆房烤漆精喷 (三遍)"]
[7,"仿真绿植1",null,12,"组",null,null,"仿真绿植+草坪+泡沫"]
[8,"仿真绿植2",null,3,"组",null,null,"仿真绿植+草坪+泡沫"]
[9,"小计",{"$nulls":4},{"$f":"SUM(G4:G11)","v":0}]
["运动氛围语"]
[1,"主题字","15*15",6,"个",null,null,"材料：20mm亚克力\n工艺：激光数控艺术雕刻、手工打磨、补灰\n漆面：满喷底漆（二遍）+专业漆房烤漆精喷（三遍）"]
[2,"小字","10*10",22,"个",null,null,"材料：10mm亚克力\n工艺：激光数控艺术雕刻、手工打磨、补灰\n漆面：满喷底漆（二遍）+专业漆房烤漆精喷（三遍）"]
[3,"人物","71*48\n61*61\n60*53",3,"组",null,null,"材料：20mmUVS艺术雕刻板\n工艺：激光数控艺术雕刻、手工打磨、补灰\n漆面：满喷底漆（二遍）+专业漆房烤漆精喷（三遍）"]
[4,"金色底板","200*25\n220*24",{"$f":"2*0.25+2.2*0.24","v":{"v":1.028,"d":"1.03"}},"m2",null,null,"材料：10mmUVS艺术雕刻板\n工艺：激光数控艺术雕刻、手工打磨、补灰、UV\n漆面：满喷底漆（二遍）+专业漆房烤漆精喷（三遍）"]
[5,"线条","84*1.5",2,"组",null,null,"材料：10mmUVS艺术雕刻板\n工艺：激光数控艺术雕刻、手工打磨、补灰\n漆面：满喷底漆（二遍）+专业漆房烤漆精喷（三遍）"]
[6,"小计",{"$nulls":4},{"$f":"SUM(G14:G18)","v":0}]
["职工之家形象墙"]
[1,"主题字","25*25",4,"个",null,null,"材料：20mm亚克力\n工艺：激光数控艺术雕刻、手工打磨、补灰\n漆面：满喷底漆（二遍）+专业漆房烤漆精喷（三遍）",{"$f":"_xlfn.DISPIMG(\"ID_536284A374C64AB89BC93E686C194940\",1)","v":"=DISPIMG(\"ID_536284A374C64AB89BC93E686C194940\",1)"}]
[2,"小字","10*10",7,"个",null,null,"材料：10mm亚克力\n工艺：激光数控艺术雕刻、手工打磨、补灰\n漆面：满喷底漆（二遍）+专业漆房烤漆精喷（三遍）"]
[3,"logo","25*25",1,"个",null,null,"材料：20mm亚克力\n工艺：激光数控艺术雕刻、手工打磨、补灰\n漆面：满喷底漆（二遍）+专业漆房烤漆精喷（三遍）"]
[4,"绿植装饰",null,1,"组",null,null,"仿真竹子+仿真草坪+海峡石+雪浪石"]
[5,"小计",{"$nulls":4},{"$f":"SUM(G21:G24)","v":0}]
["医院职工书画摄影作品墙"]
[1,"主题字","33*33",5,"个",null,null,"材料：20mm亚克力\n工艺：激光数控艺术雕刻、手工打磨、补灰\n漆面：满喷底漆（二遍）+专业漆房烤漆精喷（三遍）",{"$f":"_xlfn.DISPIMG(\"ID_7ACE3FEA82EA4B5291838EF895CAE228\",1)","v":"=DISPIMG(\"ID_7ACE3FEA82EA4B5291838EF895CAE228\",1)"}]
[2,"小字块","15*15",5,"个",null,null,"材料：10mm亚克力\n工艺：激光数控艺术雕刻、手工打磨、补灰\n漆面：满喷底漆（二遍）+专业漆房烤漆精喷（三遍）"]
[3,"拼音1","5*5",6,"个",null,null,"材料：5mm亚克力\n工艺：激光数控艺术雕刻、手工打磨、补灰\n漆面：满喷底漆（二遍）+专业漆房烤漆精喷（三遍）"]
[4,"拼音2","9*9",4,"个",null,null,"材料：10mm亚克力\n工艺：激光数控艺术雕刻、手工打磨、补灰\n漆面：满喷底漆（二遍）+专业漆房烤漆精喷（三遍）"]
[5,"线条","40*2",2,"组",null,null,"材料：10mmUVS艺术雕刻板\n工艺：激光数控艺术雕刻、手工打磨、补灰\n漆面：满喷底漆（二遍）+专业漆房烤漆精喷（三遍）"]
[6,"金属相框1","53*61\n82*42\n65*99\n65*91",4,"组",null,null,"订制金属相框"]
[7,"金属相框2","105*87\n117*65\n130*63",3,"组",null,null,"订制金属相框"]
[8,"仿真绿植装饰","40*42",2,"组",null,null,"订制仿真绿植装饰"]
[9,"小计",{"$nulls":4},{"$f":"SUM(G27:G34)","v":0}]
["好书推荐牌"]
[1,"金属造型","45*76",3,"组",null,null,"材料：10mmUVS艺术雕刻板+1.5mm镀锌板\n工艺：激光数控艺术雕刻、手工打磨、补灰、UV\n漆面：满喷底漆（二遍）+专业漆房烤漆精喷（三遍）"]
[2,"亚克力盒子","21*29.7",3,"个",null,null,"材料：3mm亚克力盒子+相纸"]
[3,"小计",{"$nulls":4},{"$f":"SUM(G37:G38)","v":0}]
["兴趣爱好小组及风采"]
[1,"主题字","12*12",7,"个",null,null,"材料：20mm亚克力\n工艺：激光数控艺术雕刻、手工打磨、补灰\n漆面：满喷底漆（二遍）+专业漆房烤漆精喷（三遍）",{"$f":"_xlfn.DISPIMG(\"ID_CE4EEFB2A38D48FC85D182C6939A5925\",1)","v":"=DISPIMG(\"ID_CE4EEFB2A38D48FC85D182C6939A5925\",1)"}]
[2,"大字","30*15",2,"个",null,null,"材料：20mm亚克力\n工艺：激光数控艺术雕刻、手工打磨、补灰\n漆面：满喷底漆（二遍）+专业漆房烤漆精喷（三遍）"]
[3,"小字","6*6",6,"个",null,null,"材料：10mm亚克力\n工艺：激光数控艺术雕刻、手工打磨、补灰\n漆面：满喷底漆（二遍）+专业漆房烤漆精喷（三遍）"]
[4,"拼音","5*5",8,"个",null,null,"材料：5mm亚克力\n工艺：激光数控艺术雕刻、手工打磨、补灰\n漆面：满喷底漆（二遍）+专业漆房烤漆精喷（三遍）"]
[5,"线条","50*50",1,"组",null,null,"材料：20mmUVS艺术雕刻板\n工艺：激光数控艺术雕刻、手工打磨、补灰\n漆面：满喷底漆（二遍）+专业漆房烤漆精喷（三遍）"]
[6,"金色底板","34*23\n13*23",4,"组",null,null,"材料：10mmUVS艺术雕刻板\n工艺：激光数控艺术雕刻、手工打磨、补灰、UV\n漆面：满喷底漆（二遍）+专业漆房烤漆精喷（三遍）"]
[7,"照片","34*23\n42*23",9,"组",null,null,"材料：5mm亚克力\n工艺：5mm亚克力背喷UV"]
[8,"留言板","34*50",1,"块",null,null,"毛毡板"]
[9,"联络站","52*50",{"$f":"0.52*0.5","v":0.26},"m2",null,null,"材料：10mmUVS艺术雕刻板\n工艺：激光数控艺术雕刻、手工打磨、补灰、UV\n漆面：满喷底漆（二遍）+专业漆房烤漆精喷（三遍）"]
[10,"小计",{"$nulls":4},{"$f":"SUM(G41:G49)","v":0}]
["水吧台吊牌"]
[1,"主题字","22*22",4,"个",null,null,"材料：20mm亚克力\n工艺：激光数控艺术雕刻、手工打磨、补灰\n漆面：满喷底漆（二遍）+专业漆房烤漆精喷（三遍）"]
[2,"文字块","9*35",6,"组",null,null,"材料：10mm亚克力\n工艺：10mm亚克力背喷UV"]
[3,"亚克力板","122*30",1,"块",null,null,"材料：10mm亚克力"]
[4,"小计",{"$nulls":4},{"$f":"SUM(G52:G54)","v":0}]
["阅读氛围语"]
[1,"主题字","15*15",14,"个",null,null,"材料：20mm亚克力\n工艺：激光数控艺术雕刻、手工打磨、补灰\n漆面：满喷底漆（二遍）+专业漆房烤漆精喷（三遍）"]
[2,"线条1","85*62",1,"组",null,null,"材料：10mmUVS艺术雕刻板\n工艺：激光数控艺术雕刻、手工打磨、补灰\n漆面：满喷底漆（二遍）+专业漆房烤漆精喷（三遍）"]
[3,"线条2","61*2",2,"组",null,null,"材料：10mmUVS艺术雕刻板\n工艺：激光数控艺术雕刻、手工打磨、补灰\n漆面：满喷底漆（二遍）+专业漆房烤漆精喷（三遍）"]
[4,"星星","15*24\n8*13",4,"组",null,null,"材料：10mmUVS艺术雕刻板\n工艺：激光数控艺术雕刻、手工打磨、补灰\n漆面：满喷底漆（二遍）+专业漆房烤漆精喷（三遍）"]
[5,"小计",{"$nulls":4},{"$f":"SUM(G57:G60)","v":0}]
["工会组织架构"]
[1,"底板","200*100",1,"块",null,null,"材料：20mmUVS艺术雕刻板\n工艺：激光数控艺术雕刻、手工打磨、补灰、UV\n漆面：满喷底漆（二遍）+专业漆房烤漆精喷（三遍）"]
[2,"文字块1","200*12",1,"块",null,null,"材料：10mmUVS艺术雕刻板\n工艺：激光数控艺术雕刻、手工打磨、补灰、UV\n漆面：满喷底漆（二遍）+专业漆房烤漆精喷（三遍）"]
[3,"文字块2","18*4\n11*5",19,"块",null,null,"材料：5mmUVS艺术雕刻板\n工艺：激光数控艺术雕刻、手工打磨、补灰、UV\n漆面：满喷底漆（二遍）+专业漆房烤漆精喷（三遍）"]
[4,"亚克力盒子","21*29.7",4,"个",null,null,"材料：3mm亚克力盒子+相纸"]
[5,"制度水牌","50*130",1,"组",null,null,"材料：1.5mm镀锌板+精装文本\n工艺：激光数控艺术雕刻、手工打磨、补灰、丝印\n漆面：满喷底漆（二遍）+专业漆房烤漆精喷（三遍）"]
[6,"职工书屋","14*14",5,"个",null,null,"材料：20mm亚克力\n工艺：激光数控艺术雕刻、手工打磨、补灰\n漆面：满喷底漆（二遍）+专业漆房烤漆精喷（三遍）"]
[7,"小计",{"$nulls":4},{"$f":"SUM(G63:G68)","v":0}]
[]
[{"$nulls":7},"备注"]