{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["投標表單","成本明細"],"not_rendered":{"charts":1,"images":2,"defined_names":4},"read":"whole","date_system":"1900"}

{"sheet":"投標表單","index":0,"n_rows":48,"n_cols":7,"rows_kept":48,"merged":[[15,1,25,5],[29,1,31,5],[35,1,37,5],[43,1,45,5]]}
[]
[null,"工程招標表單",{"$nulls":4}," "]
[]
[]
[null,"擁有人資訊",null,null,"承包商資訊"]
[null,"姓名","鍾法蘭",null,"公司","皓國廣兌"]
[null,"地址","北平東路 64 號",null,"姓名","余約翰"]
[null,"郵遞區號，縣/市","12209 台北市",null,"地址","中山路 7 號"]
[null,"電話",8885550111,null,"郵遞區號，縣/市","12209 台北市"]
[null,"電子郵件","michael@proseware.com",null,"電話",8885550123]
[{"$nulls":4},"電子郵件","john@fabrikam.com"]
[null,"專案名稱","夢幻之梯：登上事業高峰",null,"完工日期","2013-07-14"]
[]
[null,"施工範圍"]
[]
[null,"請在此輸入專案的施工範圍。輸入所有您想要的規格。這是一個模擬建造一座大型樓梯的專案。本公司只會使用 2x4 與 2x8 的木材搭配托架，來建構梯架。裁切樓梯時，會使用 2x4 材料。本工程不會使用小於 2 吋的螺絲，而所有釘子尺寸皆不會小於 10d。設計重量為每一階均可承重至少 226.79 公斤。階梯會與房子的高度齊高。此外，還會在房子內釘造一個腳踏板。清潔工作由承包商負責。"]
{"$rows_empty":11}
[null,"未涵蓋範圍"]
[]
[null,"扶手裝設不在本工程範圍內。地面部分由擁有人鋪設，樓梯油漆的部分亦由擁有人負責。"]
[]
[]
[]
[null,"公司提案"]
[]
[null,"本公司皓國廣兌，建議上述施工範圍，預定完工日為 2011/7/14，工程金額為 $476.43。"]
[]
[]
[]
[null,"提交人 (公司代表)",{"$nulls":3},"日期"]
[]
[null,"擁有人接受提案"]
[]
[null,"本人鐘法蘭，接受上述施工範圍，建議完工日為 2011/7/14，工程金額為 $476.43。"]
[]
[]
[]
[null,"提交人 (屋主或授權代表)",{"$nulls":3},"日期"]

{"sheet":"成本明細","index":1,"n_rows":46,"n_cols":6,"rows_kept":46}
[]
[null,"投標成本摘要",{"$nulls":3}," "]
[]
[]
[null,"材料與成本清單"]
[]
[null,"數量","描述","成本","合計"," "]
[null,5,"2x8x10 木材",{"v":202.5,"d":"NT$202.50"},{"$f":"BidItems[[#This Row],[成本]]*BidItems[[#This Row],[數量]]","v":{"v":1012.5,"d":"NT$1,012.50"}},{"$f":"_xlfn.RANK.EQ(BidItems[[#This Row],[合計]],BidItems[合計])","v":4}]
[null,20,"2x4x10 木材",{"v":149.1,"d":"NT$149.10"},{"$f":"BidItems[[#This Row],[成本]]*BidItems[[#This Row],[數量]]","v":{"v":2982,"d":"NT$2,982.00"}},{"$f":"_xlfn.RANK.EQ(BidItems[[#This Row],[合計]],BidItems[合計])","v":2}]
[null,30,"托架",{"v":74.7,"d":"NT$74.70"},{"$f":"BidItems[[#This Row],[成本]]*BidItems[[#This Row],[數量]]","v":{"v":2241,"d":"NT$2,241.00"}},{"$f":"_xlfn.RANK.EQ(BidItems[[#This Row],[合計]],BidItems[合計])","v":3}]
[null,2,"盒裝螺絲，2 吋",{"v":200.1,"d":"NT$200.10"},{"$f":"BidItems[[#This Row],[成本]]*BidItems[[#This Row],[數量]]","v":{"v":400.2,"d":"NT$400.20"}},{"$f":"_xlfn.RANK.EQ(BidItems[[#This Row],[合計]],BidItems[合計])","v":6}]
[null,2,"盒裝釘子，10d",{"v":97.5,"d":"NT$97.50"},{"$f":"BidItems[[#This Row],[成本]]*BidItems[[#This Row],[數量]]","v":{"v":195,"d":"NT$195.00"}},{"$f":"_xlfn.RANK.EQ(BidItems[[#This Row],[合計]],BidItems[合計])","v":7}]
[null,2,"手套 (雙)，皮製",{"v":232.5,"d":"NT$232.50"},{"$f":"BidItems[[#This Row],[成本]]*BidItems[[#This Row],[數量]]","v":{"v":465,"d":"NT$465.00"}},{"$f":"_xlfn.RANK.EQ(BidItems[[#This Row],[合計]],BidItems[合計])","v":5}]
[null,2,"工資",{"v":3000,"d":"NT$3,000.00"},{"$f":"BidItems[[#This Row],[成本]]*BidItems[[#This Row],[數量]]","v":{"v":6000,"d":"NT$6,000.00"}},{"$f":"_xlfn.RANK.EQ(BidItems[[#This Row],[合計]],BidItems[合計])","v":1}]
[{"$nulls":4},{"$f":"BidItems[[#This Row],[成本]]*BidItems[[#This Row],[數量]]","v":0},{"$f":"_xlfn.RANK.EQ(BidItems[[#This Row],[合計]],BidItems[合計])","v":8}]
[{"$nulls":4},{"$f":"BidItems[[#This Row],[成本]]*BidItems[[#This Row],[數量]]","v":0},{"$f":"_xlfn.RANK.EQ(BidItems[[#This Row],[合計]],BidItems[合計])","v":8}]
[{"$nulls":4},{"$f":"BidItems[[#This Row],[成本]]*BidItems[[#This Row],[數量]]","v":0},{"$f":"_xlfn.RANK.EQ(BidItems[[#This Row],[合計]],BidItems[合計])","v":8}]
[{"$nulls":4},{"$f":"BidItems[[#This Row],[成本]]*BidItems[[#This Row],[數量]]","v":0},{"$f":"_xlfn.RANK.EQ(BidItems[[#This Row],[合計]],BidItems[合計])","v":8}]
[{"$nulls":4},{"$f":"BidItems[[#This Row],[成本]]*BidItems[[#This Row],[數量]]","v":0},{"$f":"_xlfn.RANK.EQ(BidItems[[#This Row],[合計]],BidItems[合計])","v":8}]
[{"$nulls":4},{"$f":"BidItems[[#This Row],[成本]]*BidItems[[#This Row],[數量]]","v":0},{"$f":"_xlfn.RANK.EQ(BidItems[[#This Row],[合計]],BidItems[合計])","v":8}]
[{"$nulls":4},{"$f":"BidItems[[#This Row],[成本]]*BidItems[[#This Row],[數量]]","v":0},{"$f":"_xlfn.RANK.EQ(BidItems[[#This Row],[合計]],BidItems[合計])","v":8}]
[{"$nulls":4},{"$f":"BidItems[[#This Row],[成本]]*BidItems[[#This Row],[數量]]","v":0},{"$f":"_xlfn.RANK.EQ(BidItems[[#This Row],[合計]],BidItems[合計])","v":8}]
[{"$nulls":4},{"$f":"BidItems[[#This Row],[成本]]*BidItems[[#This Row],[數量]]","v":0},{"$f":"_xlfn.RANK.EQ(BidItems[[#This Row],[合計]],BidItems[合計])","v":8}]
[{"$nulls":4},{"$f":"BidItems[[#This Row],[成本]]*BidItems[[#This Row],[數量]]","v":0},{"$f":"_xlfn.RANK.EQ(BidItems[[#This Row],[合計]],BidItems[合計])","v":8}]
[{"$nulls":4},{"$f":"BidItems[[#This Row],[成本]]*BidItems[[#This Row],[數量]]","v":0},{"$f":"_xlfn.RANK.EQ(BidItems[[#This Row],[合計]],BidItems[合計])","v":8}]
[{"$nulls":4},{"$f":"BidItems[[#This Row],[成本]]*BidItems[[#This Row],[數量]]","v":0},{"$f":"_xlfn.RANK.EQ(BidItems[[#This Row],[合計]],BidItems[合計])","v":8}]
[{"$nulls":4},{"$f":"BidItems[[#This Row],[成本]]*BidItems[[#This Row],[數量]]","v":0},{"$f":"_xlfn.RANK.EQ(BidItems[[#This Row],[合計]],BidItems[合計])","v":8}]
[{"$nulls":4},{"$f":"BidItems[[#This Row],[成本]]*BidItems[[#This Row],[數量]]","v":0},{"$f":"_xlfn.RANK.EQ(BidItems[[#This Row],[合計]],BidItems[合計])","v":8}]
[{"$nulls":4},{"$f":"BidItems[[#This Row],[成本]]*BidItems[[#This Row],[數量]]","v":0},{"$f":"_xlfn.RANK.EQ(BidItems[[#This Row],[合計]],BidItems[合計])","v":8}]
[{"$nulls":4},{"$f":"BidItems[[#This Row],[成本]]*BidItems[[#This Row],[數量]]","v":0},{"$f":"_xlfn.RANK.EQ(BidItems[[#This Row],[合計]],BidItems[合計])","v":8}]
[1,{"$nulls":3},{"$f":"BidItems[[#This Row],[成本]]*BidItems[[#This Row],[數量]]","v":0},{"$f":"_xlfn.RANK.EQ(BidItems[[#This Row],[合計]],BidItems[合計])","v":8}]
[2,null,null,"小計",{"$f":"SUBTOTAL(109,BidItems[合計])","v":{"v":13295.7,"d":"NT$13,295.70"}}]
[3,null,null,"稅率",{"v":0.075,"d":"7.50%"}]
[4,null,null,"稅額",{"$f":"E33*BidItems[[#Totals],[合計]]","v":{"v":997.1775,"d":"NT$997.18"}}]
[5,null,null,"總計",{"$f":"E34+BidItems[[#Totals],[合計]]","v":{"v":14292.8775,"d":"NT$14,292.88"}}]
[]
[]
[null,"材料與成本明細"]
[]
[]
[null,null,"合計","附註"]
[null,{"$f":"INDEX(BidItems[],MATCH(A31,BidItems[[ ]],0),2)","v":"工資"},{"$f":"INDEX(BidItems[],MATCH(A31,BidItems[[ ]],0),4)","v":{"v":6000,"d":"$6,000.00"}}]
[null,{"$f":"INDEX(BidItems[],MATCH(A32,BidItems[[ ]],0),2)","v":"2x4x10 木材"},{"$f":"INDEX(BidItems[],MATCH(A32,BidItems[[ ]],0),4)","v":{"v":2982,"d":"$2,982.00"}}]
[null,{"$f":"INDEX(BidItems[],MATCH(A33,BidItems[[ ]],0),2)","v":"托架"},{"$f":"INDEX(BidItems[],MATCH(A33,BidItems[[ ]],0),4)","v":{"v":2241,"d":"$2,241.00"}}]
[null,{"$f":"INDEX(BidItems[],MATCH(A34,BidItems[[ ]],0),2)","v":"2x8x10 木材"},{"$f":"INDEX(BidItems[],MATCH(A34,BidItems[[ ]],0),4)","v":{"v":1012.5,"d":"$1,012.50"}}]
[null,{"$f":"INDEX(BidItems[],MATCH(A35,BidItems[[ ]],0),2)","v":"手套 (雙)，皮製"},{"$f":"INDEX(BidItems[],MATCH(A35,BidItems[[ ]],0),4)","v":{"v":465,"d":"$465.00"}}]