{"text_format":"3","workbook":"xlsx","n_sheets":5,"sheets":["汇总","1层外立面","2层","3层加建","专项费用"],"not_rendered":{"external_links":2,"defined_names":51},"read":"whole","date_system":"1900"}

{"sheet":"汇总","index":0,"n_rows":12,"n_cols":9,"rows_kept":12,"merged":[[0,0,0,8],[1,0,1,8],[2,4,2,8],[8,0,8,1],[9,0,9,8],[10,0,10,8],[11,0,11,3],[12,7,12,8]]}
["拆除物残值评估结果汇总表"]
["评估基准日：2023年03月10日"]
["评估委托人：眉山市东坡区文化馆",{"$nulls":3},"金额单位：人民币元取整"]
["序号","项目名称","计量单位","数量","变现收入A","拆除费B","清运费C","拆运费合计D=B+C","净残值收入E=A-D"]
[1,"1层外立面拆除物",{"$f":"'1层外立面'!D33","v":"项"},26,{"v":42261,"d":"42,261.00"},{"v":8127,"d":"8,127.00"},{"v":2067,"d":"2,067.00"},{"v":10194,"d":"10,194.00"},{"v":32067,"d":"32,067.00"}]
[2,"2层拆除物",{"$f":"'2层'!D58","v":"项"},40,{"v":68770,"d":"68,770.00"},{"v":47720,"d":"47,720.00"},{"v":23111,"d":"23,111.00"},{"v":70831,"d":"70,831.00"},{"v":-2061,"d":"-2,061.00"}]
[3,"3层加建房屋拆除物",{"$f":"'3层加建'!D27","v":"项"},24,{"v":215529,"d":"215,529.00"},{"v":77785,"d":"77,785.00"},{"v":32174,"d":"32,174.00"},{"v":109959,"d":"109,959.00"},{"v":105570,"d":"105,570.00"}]
[4,"拆除专项费用","项",5,{"v":300,"d":"300.00"},{"v":40500,"d":"40,500.00"},{"v":2000,"d":"2,000.00"},{"v":42500,"d":"42,500.00"},{"v":-42200,"d":"-42,200.00"}]
["合  计",null,"项",95,{"v":326860,"d":"326,860.00"},{"v":174132,"d":"174,132.00"},{"v":59352,"d":"59,352.00"},{"v":233484,"d":"233,484.00"},{"v":93376,"d":"93,376.00"}]
["说明：1、三层房屋，无电梯，平面面积大，房屋周边多树木阻挡，吊车无法直接吊装到运输车辆，需放至地面装车。"]
["     2、报告使用人应提示公开拍卖的竞买人进行实地查勘，按拟拆除资产现状、运输条件竞价，不受本报告描述影响。且买受人不能以拟拆除资产数量、材质、规格的不完全一致而撤销购买。"]
["评估机构：四川兴元房地产土地资产评估有限公司",{"$nulls":6},"填表日期：","2023-03-15"]

{"sheet":"1层外立面","index":1,"n_rows":33,"n_cols":5,"rows_kept":33,"merged":[[0,0,0,4],[32,0,32,2]]}
["1层外立面拆除物清单"]
["序号","名称","概况","计量单位","数量"]
["一","南外立面"]
[1,"铁花大门","上下轨道，长6.9米，高2.3米，不锈钢","平方米",15.87]
[2,"LED显示屏","长6.9米，高0.8米","平方米",5.52]
[3,"服务中心铭牌","长10.9米，高2.9米，不锈钢","平方米",31.61]
[4,"服务中心玻璃大门","长6.9米，高2.3米，无感应，不锈钢包边","平方米",15.87]
[5,"便民服务玻璃门","长3.2米、高2.2米，不锈钢梁高0.2米","平方米",7.68]
[6,"便民服务铭牌","长3.5米，高0.6米，不锈钢","平方米",{"v":2.1,"d":"2.10"}]
[7,"便民服务玻璃窗","长3.25米，高2.35米，不锈钢包边","平方米",{"v":7.6375,"d":"7.64"}]
[8,"彩钢棚","彩钢拉结，长14.4米，宽2.38米","平方米",{"v":34.272,"d":"34.27"}]
[9,"塑钢窗有螺纹钢护栏","7个，竖φ6横φ4cm螺纹钢护栏，6cm钢管护栏","平方米",23.28]
[10,"塑钢窗不带螺纹钢","4个，6cm钢管护栏","平方米",15.36]
["二","西外立面"]
[11,"塑钢窗有螺纹钢护栏","6个,竖φ6横φ4cm螺纹钢护栏，6cm钢管护栏","平方米",23.02]
[12,"塑钢窗不带螺纹钢","4个，6cm钢管护栏","平方米",13.82]
[13,"卷帘门","铁皮，长3.47米，高3.55米，2扇","平方米",{"v":12.3185,"d":"12.32"}]
[14,"雨棚","彩钢拉结，长4.5米，宽0.6米","平方米",{"v":2.7,"d":"2.70"}]
["三","北外立面"]
[15,"塑钢窗有螺纹钢护栏","12个,φ4螺纹钢护栏，6cm钢管护栏","平方米",56.35]
[16,"塑钢窗不带螺纹钢","4个，6cm钢管护栏","平方米",21.69]
[17,"服务中心玻璃后门","长6.9米，宽3.6米，不锈钢包边","平方米",24.84]
[18,"小雨棚","长2.43米，宽0.65米","平方米",{"v":1.5795,"d":"1.58"}]
["四","东外立面"]
[19,"塑钢窗有螺纹钢护栏","2个,φ4螺纹钢护栏，6cm钢管护栏","平方米",7.05]
[20,"塑钢窗不带螺纹钢","5个，6cm钢管护栏","平方米",28.97]
[21,"玻璃门","不动产登记中心，长4米、高3.63米","平方米",{"$f":"4*3.63","v":14.52}]
[22,"卷帘门","不动产登记中心，铁皮，门长4米、高3.63米","平方米",{"$f":"4*3.63","v":14.52}]
[23,"LED显示屏","不动产登记中心，长5米、高0.3米","平方米",{"$f":"5*0.3","v":{"v":1.5,"d":"1.50"}}]
[24,"雨棚","铁架塑料棚，长5米、宽1.45米","平方米",{"$f":"5*1.45","v":7.25}]
[25,"警务竖牌","高1米、宽0.5米、厚0.15米","平方米",{"$f":"1*0.5","v":{"v":0.5,"d":"0.50"}}]
[26,"防盗门","宽1.1米，高2米，含边框","扇",{"v":1,"d":"1.00"}]
["合  计",null,null,"项",{"$f":"A32","v":{"v":26,"d":"26.00"}}]

{"sheet":"2层","index":2,"n_rows":58,"n_cols":5,"rows_kept":58,"merged":[[0,0,0,4],[57,0,57,2]]}
["2层拆除物清单"]
["序号","名称","概况","计量单位","数量"]
["一","北面外墙"]
[1,"拉结雨棚","长8米，宽2米，彩钢","平方米",{"$f":"8*2","v":{"v":16,"d":"16.00"}}]
["二","南面外侧"]
[2,"彩钢棚","长45.68米，宽3.7米，均高2.2米","平方米",{"$f":"45.68*3.7","v":{"v":169.016,"d":"169.02"}}]
[3,"东南角彩钢棚","不规则多边形，均高2.2米","平方米",{"$f":"326.55-E6","v":{"v":157.534,"d":"157.53"}}]
[4,"旗杆","高3米，不锈钢","根",{"v":1,"d":"1.00"}]
["三","1楼南北门厅"]
[5,"南面门厅楼梯扶手","长34.4米，高1米，不锈钢管","米",{"$f":"34.4","v":{"v":34.4,"d":"34.40"}}]
[6,"南面门卫室玻璃顶","长5.7米，宽2.3米","平方米",{"$f":"5.7*2.3","v":13.11}]
[7,"南面门卫室门窗","宽2.3米，高2.8米，塑钢窗、防盗门","平方米",{"$f":"2.3*2.8","v":6.44}]
[8,"北面内玻璃门","4.36米，高3.67米","平方米",{"$f":"4.36*3.67","v":{"v":16.0012,"d":"16.00"}}]
[9,"北面门厅楼梯扶手","长77.3米，高1米，不锈钢","米",{"$f":"77.3","v":{"v":77.3,"d":"77.30"}}]
[10,"门厅东边卷帘门","长3.6米，宽2.93米","平方米",{"$f":"3.6*2.93","v":{"v":10.548,"d":"10.55"}}]
[11,"门厅南边门卫室单木门","宽0.8米，高3米","平方米",{"$f":"3*0.8","v":{"v":2.4,"d":"2.40"}}]
[12,"门厅南边门卫室塑钢窗","宽1米，高1.96米","平方米",{"$f":"1*1.96","v":1.96}]
[13,"门厅南边门卫室吊顶","长7.2米，宽3.65米，石膏板","平方米",{"$f":"7.2*3.65","v":26.28}]
[14,"门厅西边双开实木门","长1.7米，高2.38米","平方米",{"$f":"2.38*1.7","v":{"v":4.046,"d":"4.05"}}]
[15,"门厅西边室内吊顶","长15米，宽3.4米","平方米",{"$f":"15*3.4","v":{"v":51,"d":"51.00"}}]
["四","2楼立面窗户"]
[16,"断桥铝玻窗不带螺纹钢（南面）","高2.7米，窗帘","平方米",{"$f":"(31+7.2+6.97)*2.7","v":{"v":121.959,"d":"121.96"}}]
[17,"断桥铝玻窗不带螺纹钢（西面）","高2.7米，窗帘","平方米",{"$f":"34*2.7","v":{"v":91.8,"d":"91.80"}}]
[18,"塑钢窗（西面厕所）","高2.7米，厕所2扇","平方米",{"$f":"4*2.7","v":{"v":10.8,"d":"10.80"}}]
[19,"断桥铝玻窗有螺纹钢护栏（东面）","高2.7米，4cm螺纹钢护栏，窗帘","平方米",{"$f":"28.7*2.7","v":77.49}]
[20,"断桥铝玻窗不带螺纹钢（北面）","高2.7米，部分窗帘，含厕所1扇铝合金窗","平方米",{"$f":"(53.15+3.52+7.58-3.2-3.1-2-5.3)*2.7","v":{"v":136.755,"d":"136.76"}}]
[21,"断桥铝玻窗有螺纹钢护栏（北面）","高2.7米，4cm螺纹钢护栏，窗帘，211、212房间，205北面","平方米",{"$f":"(3.2+3.1+4.33)*2.7","v":{"v":28.701,"d":"28.70"}}]
[22,"塑钢窗（东南角厨房）","高2.35米，长14.47米，3副","平方米",{"$f":"(5.32+3.93+5.22)*2.35","v":{"v":34.0045,"d":"34.00"}}]
["五","2楼大厅、隔间"]
[23,"办公柜台","大理石台面，木基座，长167.17米，宽0.67米，高0.75米","平方米",{"$f":"167.17*0.67","v":{"v":112.0039,"d":"112.00"}}]
[24,"银行不锈钢隔栏","长4.4米，高2米","平方米",{"$f":"4.4*2","v":{"v":8.8,"d":"8.80"}}]
[25,"立柱包裹","0.75米*4面，高2.9米","根",{"v":21,"d":"21.00"}]
[26,"吊顶","石膏板，含格栅荧光灯/吸顶灯，含厨房吊顶、不含厕所吊顶","平方米",{"$f":"2551.52-70","v":{"v":2481.52,"d":"2,481.52"}}]
[27,"消防门","长1.65米，高2.5米，2处，木质","平方米",{"$f":"1.65*2.5*2","v":8.25}]
[28,"广告牌不锈钢","长3.7米，宽2.4米，已拆卸，闲置","平方米",{"$f":"3.7*2.4","v":8.88}]
[29,"室内隔断墙","0.2米厚加气混凝土砌块，门、窗、隔断","平方米",{"$f":"SUM(E37:E45)","v":{"v":1001.6655,"d":"1,001.67"}}]
["其中：","室内隔断墙（母婴室214）","长10.07米，高3米","平方米",{"$f":"10.07*2.9","v":{"v":29.203,"d":"29.20"}}]
[null,"室内隔断墙（行政审批局206-215，224）","长138.91米，高2.9米，注：不含214（另列）","平方米",{"$f":"138.91*2.9","v":{"v":402.839,"d":"402.84"}}]
[null,"室内隔断墙（银行228）","长25.87米，高2.9米","平方米",{"$f":"25.87*2.9","v":{"v":75.023,"d":"75.02"}}]
[null,"室内隔断墙（政务热线201-205）","长40.8米，高2.9米","平方米",{"$f":"40.8*2.9","v":118.32}]
[null,"室内隔断墙（厨房219）","长15.83米，高2.25米","平方米",{"$f":"15.83*2.25","v":{"v":35.6175,"d":"35.62"}}]
[null,"室内隔断墙（餐厅217）","长30.77米，高2.9米","平方米",{"$f":"30.77*2.9","v":{"v":89.233,"d":"89.23"}}]
[null,"室内隔断墙（更衣室、档案室220、222、223）","长58.1米，高2.9米","平方米",{"$f":"58.1*2.9","v":168.49}]
[null,"室内隔断墙（打印室）","长21.46米，高2.9米","平方米",{"$f":"21.46*2.9","v":{"v":62.234,"d":"62.23"}}]
[null,"室内隔断墙（216室）","长7.14米，高2.9米","平方米",{"$f":"7.14*2.9","v":{"v":20.706,"d":"20.71"}}]
["六","厕所厨房"]
[30,"厕所吊顶","铝扣板，含灯/换气扇","平方米",{"v":70,"d":"70.00"}]
[31,"厕所隔断","砖砌","平方米",{"$f":"(10.9+1.5+1.5+7.64+9)*2.9","v":{"v":88.566,"d":"88.57"}}]
[32,"厕所洗脸池","1组3个面盆、玻璃镜贴墙","套",{"v":1,"d":"1.00"}]
[33,"厨房灶台、操作台","砖砌，长2.05米，宽0.85米，高0.8米","平方米",{"$f":"2.05*0.85","v":{"v":1.7425,"d":"1.74"}}]
[34,"厨房水龙头水管","长4.5米","套",{"v":1,"d":"1.00"}]
[35,"厨房调料台","4层大理石面，砖砌，长3.15米，宽0.55米，高1.05米","平方米",{"$f":"3.15*0.55","v":{"v":1.7325,"d":"1.73"}}]
[36,"不锈钢单灶","长0.6米，宽0.6米，高0.46米","个",{"v":1,"d":"1.00"}]
[37,"不锈钢消毒柜","长1.7米，壁厚0.5米，宽1.2米","个",{"v":1,"d":"1.00"}]
[38,"厨房双灶","长2米，宽1.15米，高0.4/0.75米，不锈钢、耐火砖","台",{"v":1,"d":"1.00"}]
[39,"厨房抽油烟机","长3.5米，宽1.15米，高0.65米，不锈钢","台",{"v":1,"d":"1.00"}]
[40,"厨房烟囱","高约4米，不锈钢","根",{"v":1,"d":"1.00"}]
["合  计",null,null,"项",{"$f":"A57","v":{"v":40,"d":"40.00"}}]

{"sheet":"3层加建","index":3,"n_rows":27,"n_cols":5,"rows_kept":27,"merged":[[0,0,0,4],[26,0,26,2]]}
["3层加建房屋拆除物清单"]
["序号","名称","概况","计量单位","数量"]
[1,"钢柱","33根，HW200*200*8*12(Q235)","吨",9.35]
[2,"钢柱外包板","双层15mm厚防火石膏板包柱防火，0.4米*4面*3.18米高","平方米",{"v":167.9,"d":"167.90"}]
[3,"大厅玻璃隔断","总长40米，高1.2米","平方米",{"v":48,"d":"48.00"}]
[4,"钢梁","HM244*175*7*11(Q235)，预埋件","吨",27.93]
[5,"钢檩条","卷C250*75*20*2.5","吨",14.82]
[6,"钢屋面","拉条φ12圆钢，压顶φ10以内","吨",0.88]
[7,"屋面板","75厚聚氨酯夹心屋面板；山墙包角，UPVCφ110mm排水管222米","平方米",{"v":2341.25,"d":"2,341.25"}]
[8,"钢梯","2座，北面长11米，宽1.7米，南面长12.66米，宽1.8米，金属扶手、栏杆31米","吨",2.61]
[9,"钢墙架","卷C160*70*20*3，钢架托板","吨",11.67]
[10,"内隔断墙","轻钢龙骨墙体，12厚纸面石膏板；60厚聚氨酯夹心墙面板，墙角处为单层5mm厚彩钢板","平方米",{"v":2229.15,"d":"2,229.15"}]
[11,"天棚吊顶","不上人型T型烤漆龙骨矿棉板天棚，平面；龙骨材料种类、规格、中距：φ6.5套丝钢筋吊杆，中距1200mm；D38承载龙骨38mm×12mm×1.0mm，中距，含152套格栅荧光灯","平方米",{"v":2226.96,"d":"2,226.96"}]
[12,"双开门","木质双开，M1825，楼梯间为防火门，高2.5米","扇",{"v":5,"d":"5.00"}]
[13,"双开门","玻璃双开门，高2米","扇",{"v":3,"d":"3.00"}]
[14,"木门","单开，1.1米宽，高2米","扇",{"v":39,"d":"39.00"}]
[15,"50扇塑钢窗","推拉窗，2.1米4扇；2米37扇；1.5米5扇，1.2米4扇，总长94.7米","平方米",132.47]
[16,"消火栓钢管","镀锌钢管DN100；SN65，6套（含箱体、铝合金水枪、麻质水带）；单栓","米","151.6"]
[17,"磷酸铵盐干粉灭火器","MF/ABC4-2，无需拆卸","具","12"]
[18,"小便器","陶瓷，无需拆卸，便池4个，蹲便器1个","个","5"]
[19,"9个小雨篷","彩钢板，北外立面","平方米","6.9"]
[20,"西面彩钢棚","高2.7米，不规则形，高阶阳台上","平方米",145.32]
[21,"东面彩钢棚","长29.6米，宽3.7米，均高2.2米，最高2.63米，矩形","平方米",109.52]
[22,"砼壁水池","底长4.27米+底宽3.54米，高1.86米，壁厚30cm，三角形西面女儿墙不计","立方米",{"v":4.35798,"d":"4.36"}]
[23,"四周素砼地圈","长184米，高0.35米，厚0.3米。不含西面高阶阳台段","立方米",19.32]
[24,"东南角彩钢棚","均高2.2米，两个三角形","平方米",{"v":36,"d":"36.00"}]
["合  计",null,null,"项",{"$f":"A26","v":{"v":24,"d":"24.00"}}]

{"sheet":"专项费用","index":4,"n_rows":8,"n_cols":5,"rows_kept":8,"merged":[[0,0,0,4],[7,0,7,1]]}
["拆除专项费用清单"]
["序号","项目名称","内容","计量单位","数量"]
[1,"安全措施费","施工围挡、禁止标志、安全指挥","项",1]
[2,"城区占道费","其他占道，城管监督","项",1]
[3,"吊车费","房屋平面面积大，需调整吊车点位。房屋周边多树木阻挡，无法直接吊装至运输车辆","项",1]
[4,"零星物件清场","1、可移动，广告牌宣传栏、家具、厨房用具、工器具、遗留物件等；2、外墙空调架；3、全场清扫","项",1]
[5,"现场管理费","1.5人","项",1]
["合  计",null,null,"项",{"$f":"SUM(E3:E7)","v":5}]