{"text_format":"3","workbook":"xlsx","n_sheets":13,"sheets":["封面","目录","预总01表","预i-1表","预i-2表","预i-2-1表","预i-2-2表","预i-3表","预i-4表","预i-4-1表","辅01表","辅02表","辅03表"],"not_rendered":{"defined_names":12},"read":"whole","date_system":"1900"}

{"sheet":"封面","index":0,"n_rows":11,"n_cols":4,"rows_kept":11,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,4],[3,0,3,4],[4,0,4,4],[5,0,5,4],[6,0,6,4],[7,3,7,4],[8,3,8,4],[9,3,9,4],[10,3,10,4]]}
[]
["xx工程"]
["造价咨询服务预算编制报告"]
[]
[]
[]
[]
[null,"编制","："]
[null,"复核","："]
[null,"编制单位","："]
[null,"编制时间","：","2026 年 12 月 31 日"]

{"sheet":"目录","index":1,"n_rows":18,"n_cols":4,"rows_kept":18,"merged":[[1,0,1,3],[2,0,2,3],[4,0,4,3],[13,0,13,3],[14,0,14,3]]}
["序号","文件名称","表格或文件编号","页码"]
["一、编制说明"]
["二、项目预算汇总表"]
[1,"项目预算汇总表","预总 01 表"]
["三、合同预算表\u001e第i合同"]
[1,"合同预算汇总表 — 第i合同","预 i-1 表"]
[2,"规模法预算计算表 — 第i合同","预 i-2 表"]
[3,"投资规模法基准预算计算表 — 第i合同","预 i-2-1 表"]
[4,"用地规模法基准预算计算表 — 第i合同","预 i-2-2 表"]
[5,"工作量法预算计算表 — 第i合同","预 i-3 表"]
[6,"工时法预算汇总表 — 第i合同","预 i-4 表"]
[7,"工时法预算计算表 — 第i合同","预 i-4-1 表"]
[8,"...","..."]
["说明：针对工时法预算计算表，不同咨询类型分别填写一张表。"]
["四、辅助表"]
[1,"项目规模表","辅 01 表"]
[2,"咨询分类系数取值表","辅 02 表"]
[3,"工程专业系数取值表","辅 03 表"]

{"sheet":"预总01表","index":2,"n_rows":34,"n_cols":13,"rows_kept":34,"merged":[[33,0,33,6],[33,7,33,12]]}
["序号","编码","名称","第i合同预算\n(元)","第i合同预算\n(元)","第i合同预算\n(元)","第i合同预算\n(元)","序号","编码","名称","第i合同预算\n(元)","第i合同预算\n(元)","预算小计\n(元)"]
[1,"D1","全过程造价咨询",{"$nulls":4},1,"D1","全过程造价咨询"]
[2,"D2","分阶段造价咨询",{"$nulls":4},2,"D2","分阶段造价咨询"]
[3,"D2-1","前期阶段造价咨询",{"$nulls":4},3,"D2-1","前期阶段造价咨询"]
[4,"D2-2-1","实施阶段造价咨询（公路和水运工程）",{"$nulls":4},4,"D2-2-1","实施阶段造价咨询（公路和水运工程）"]
[5,"D2-2-2","实施阶段造价咨询（铁路工程）",{"$nulls":4},5,"D2-2-2","实施阶段造价咨询（铁路工程）"]
[6,"D3","基本造价咨询",{"$nulls":4},6,"D3","基本造价咨询"]
[7,"D3-1","投资估算",{"$nulls":4},7,"D3-1","投资估算"]
[8,"D3-2","设计概算",{"$nulls":4},8,"D3-2","设计概算"]
[9,"D3-3","施工图预算",{"$nulls":4},9,"D3-3","施工图预算"]
[10,"D3-4","招标工程量清单及清单预算（或最高投标限价）",{"$nulls":4},10,"D3-4","招标工程量清单及清单预算（或最高投标限价）"]
[11,"D3-5","清理概算（仅限铁路工程）",{"$nulls":4},11,"D3-5","清理概算（仅限铁路工程）"]
[12,"D3-6-1","合同（工程）结算（公路、水运工程）",{"$nulls":4},12,"D3-6-1","合同（工程）结算（公路、水运工程）"]
[13,"D3-6-2","合同（工程）结算（铁路工程）",{"$nulls":4},13,"D3-6-2","合同（工程）结算（铁路工程）"]
[14,"D3-7","竣工决算",{"$nulls":4},14,"D3-7","竣工决算"]
[15,"D4","专项造价咨询",{"$nulls":4},15,"D4","专项造价咨询"]
[16,"D4-1","工程造价顾问",{"$nulls":4},16,"D4-1","工程造价顾问"]
[17,"D4-2","造价政策制（修）订",{"$nulls":4},17,"D4-2","造价政策制（修）订"]
[18,"D4-3","造价科学与技术研究",{"$nulls":4},18,"D4-3","造价科学与技术研究"]
[19,"D4-4","定额测定",{"$nulls":4},19,"D4-4","定额测定"]
[20,"D4-5","造价信造价信息咨询",{"$nulls":4},20,"D4-5","造价信造价信息咨询"]
[21,"D4-6","造价鉴定",{"$nulls":4},21,"D4-6","造价鉴定"]
[22,"D4-7","工程成本测算",{"$nulls":4},22,"D4-7","工程成本测算"]
[23,"D4-8","工程成本核算",{"$nulls":4},23,"D4-8","工程成本核算"]
[24,"D4-9","计算工程量",{"$nulls":4},24,"D4-9","计算工程量"]
[25,"D4-10","工程变更费用咨询",{"$nulls":4},25,"D4-10","工程变更费用咨询"]
[26,"D4-11","调整估算",{"$nulls":4},26,"D4-11","调整估算"]
[27,"D4-12","调整概算",{"$nulls":4},27,"D4-12","调整概算"]
[28,"D4-13","造价检查",{"$nulls":4},28,"D4-13","造价检查"]
[29,"D4-14","其他专项咨询",{"$nulls":4},29,"D4-14","其他专项咨询"]
[30,"CC","附加工作",{"$nulls":4},30,"CC","附加工作"]
[31,"YB","预备费",{"$nulls":4},31,"YB","预备费"]
[32,"C","总预算",{"$nulls":4},32,"C","总预算"]
["说明：",{"$nulls":6},"说明："]

{"sheet":"预i-1表","index":3,"n_rows":35,"n_cols":8,"rows_kept":35,"merged":[[0,0,1,0],[0,1,1,1],[0,2,1,2],[0,3,0,7],[34,0,34,7]]}
["序号","编码","名称","第i合同预算费用(元)"]
[{"$nulls":3},"投资规模法","用地规模法","工作量法","工时法","预算小计"]
[1,"D1","全过程造价咨询"]
[2,"D2","分阶段造价咨询"]
[3,"D2-1","前期阶段造价咨询"]
[4,"D2-2-1","实施阶段造价咨询（公路和水运工程）"]
[5,"D2-2-2","实施阶段造价咨询（铁路工程）"]
[6,"D3","基本造价咨询"]
[7,"D3-1","投资估算"]
[8,"D3-2","设计概算"]
[9,"D3-3","施工图预算"]
[10,"D3-4","招标工程量清单及清单预算（或最高投标限价）"]
[11,"D3-5","清理概算（仅限铁路工程）"]
[12,"D3-6-1","合同（工程）结算（公路、水运工程）"]
[13,"D3-6-2","合同（工程）结算（铁路工程）"]
[14,"D3-7","竣工决算"]
[15,"D4","专项造价咨询"]
[16,"D4-1","工程造价顾问"]
[17,"D4-2","造价政策制（修）订"]
[18,"D4-3","造价科学与技术研究"]
[19,"D4-4","定额测定"]
[20,"D4-5","造价信造价信息咨询"]
[21,"D4-6","造价鉴定"]
[22,"D4-7","工程成本测算"]
[23,"D4-8","工程成本核算"]
[24,"D4-9","计算工程量"]
[25,"D4-10","工程变更费用咨询"]
[26,"D4-11","调整估算"]
[27,"D4-12","调整概算"]
[28,"D4-13","造价检查"]
[29,"D4-14","其他专项咨询"]
[30,"CC","附加工作"]
[31,"YB","预备费"]
[32,"C","总预算"]
["说明："]

{"sheet":"预i-2表","index":4,"n_rows":37,"n_cols":9,"rows_kept":37,"merged":[[0,0,2,0],[0,1,2,1],[0,2,2,2],[0,3,1,3],[0,4,1,4],[0,5,0,6],[0,7,0,8],[36,0,36,8]]}
["序号","编码","名称","咨询\n分类\n系数","工程\n专业\n系数","投资规模法(元)",null,"用地规模法(元)"]
[{"$nulls":5},"基准预算","预算费用","基准预算","预算费用"]
[{"$nulls":3},"①","②","③","④=①×②×③","⑤","⑥=①×②×⑤"]
[1,"D1","全过程造价咨询"]
[2,"D2","分阶段造价咨询"]
[3,"D2-1","前期阶段造价咨询"]
[4,"D2-2-1","实施阶段造价咨询（公路和水运工程）"]
[5,"D2-2-2","实施阶段造价咨询（铁路工程）"]
[6,"D3","基本造价咨询"]
[7,"D3-1","投资估算"]
[8,"D3-2","设计概算"]
[9,"D3-3","施工图预算"]
[10,"D3-4","招标工程量清单及清单预算"]
[11,"D3-5","清理概算（仅限铁路工程）"]
[12,"D3-6-1","合同（工程）结算（公路、水运工程）"]
[13,"D3-6-2","合同（工程）结算（铁路工程）"]
[14,"D3-7","竣工决算"]
[15,"D4","专项造价咨询"]
[16,"D4-1","工程造价顾问"]
[17,"D4-2","造价政策制（修）订"]
[18,"D4-3","造价科学与技术研究"]
[19,"D4-4","定额测定"]
[20,"D4-5","造价信息咨询"]
[21,"D4-6","造价鉴定"]
[22,"D4-7","工程成本测算"]
[23,"D4-8","工程成本核算"]
[24,"D4-9","计算工程量"]
[25,"D4-10","工程变更费用咨询"]
[26,"D4-11","调整估算"]
[27,"D4-12","调整概算"]
[28,"D4-13","造价检查"]
[29,"D4-14","其他专项咨询"]
[30,"CC","附加工作"]
[31,"CF","人员驻场服务及其他附加工作"]
[32,"CX","咨询服务协调工作"]
[33,"YB","预备费"]
["说明："]

{"sheet":"预i-2-1表","index":5,"n_rows":36,"n_cols":9,"rows_kept":36,"merged":[[0,0,2,0],[0,1,2,1],[0,2,2,2],[0,3,2,3],[0,4,0,5],[0,6,0,7],[0,8,1,8],[35,0,35,8]]}
["序号","编码","名称","预算基数\n(万元)","基本工作基准预算",null,"可选工作基准预算",null,"基准预算\n小计(元)"]
[{"$nulls":4},"计算式","基准预算(元)","计算式","基准预算(元)"]
[{"$nulls":4},"①","②","③","④","⑤=②+④"]
[1,"D1","全过程造价咨询"]
[2,"D2","分阶段造价咨询"]
[3,"D2-1","前期阶段造价咨询"]
[4,"D2-2-1","实施阶段造价咨询（公路和水运工程）"]
[5,"D2-2-2","实施阶段造价咨询（铁路工程）"]
[6,"D3","基本造价咨询"]
[7,"D3-1","投资估算"]
[8,"D3-2","设计概算"]
[9,"D3-3","施工图预算"]
[10,"D3-4","招标工程量清单及清单预算"]
[11,"D3-5","清理概算（仅限铁路工程）"]
[12,"D3-6-1","合同（工程）结算（公路、水运工程）"]
[13,"D3-6-2","合同（工程）结算（铁路工程）"]
[14,"D3-7","竣工决算"]
[15,"D4","专项造价咨询"]
[16,"D4-1","工程造价顾问"]
[17,"D4-2","造价政策制（修）订"]
[18,"D4-3","造价科学与技术研究"]
[19,"D4-4","定额测定"]
[20,"D4-5","造价信息咨询"]
[21,"D4-6","造价鉴定"]
[22,"D4-7","工程成本测算"]
[23,"D4-8","工程成本核算"]
[24,"D4-9","计算工程量"]
[25,"D4-10","工程变更费用咨询"]
[26,"D4-11","调整估算"]
[27,"D4-12","调整概算"]
[28,"D4-13","造价检查"]
[29,"D4-14","其他专项咨询"]
[30,"CC","附加工作"]
[31,"CF","人员驻场服务及其他附加工作"]
[32,"CX","咨询服务协调工作"]
["说明："]

{"sheet":"预i-2-2表","index":6,"n_rows":36,"n_cols":9,"rows_kept":36,"merged":[[0,0,2,0],[0,1,2,1],[0,2,2,2],[0,3,2,3],[0,4,0,5],[0,6,0,7],[0,8,1,8],[35,0,35,8]]}
["序号","编码","名称","预算基数\n(亩)","基本工作基准预算",null,"可选工作基准预算",null,"基准预算\n小计(元)"]
[{"$nulls":4},"计算式","基准预算(元)","计算式","基准预算(元)"]
[{"$nulls":4},"①","②","③","④","⑤=②+④"]
[1,"D1","全过程造价咨询"]
[2,"D2","分阶段造价咨询"]
[3,"D2-1","前期阶段造价咨询"]
[4,"D2-2-1","实施阶段造价咨询（公路和水运工程）"]
[5,"D2-2-2","实施阶段造价咨询（铁路工程）"]
[6,"D3","基本造价咨询"]
[7,"D3-1","投资估算"]
[8,"D3-2","设计概算"]
[9,"D3-3","施工图预算"]
[10,"D3-4","招标工程量清单及清单预算"]
[11,"D3-5","清理概算（仅限铁路工程）"]
[12,"D3-6-1","合同（工程）结算（公路、水运工程）"]
[13,"D3-6-2","合同（工程）结算（铁路工程）"]
[14,"D3-7","竣工决算"]
[15,"D4","专项造价咨询"]
[16,"D4-1","工程造价顾问"]
[17,"D4-2","造价政策制（修）订"]
[18,"D4-3","造价科学与技术研究"]
[19,"D4-4","定额测定"]
[20,"D4-5","造价信息咨询"]
[21,"D4-6","造价鉴定"]
[22,"D4-7","工程成本测算"]
[23,"D4-8","工程成本核算"]
[24,"D4-9","计算工程量"]
[25,"D4-10","工程变更费用咨询"]
[26,"D4-11","调整估算"]
[27,"D4-12","调整概算"]
[28,"D4-13","造价检查"]
[29,"D4-14","其他专项咨询"]
[30,"CC","附加工作"]
[31,"CF","人员驻场服务及其他附加工作"]
[32,"CX","咨询服务协调工作"]
["说明："]

{"sheet":"预i-3表","index":7,"n_rows":12,"n_cols":9,"rows_kept":12,"merged":[[0,0,1,0],[0,1,1,1],[0,2,1,2],[0,3,1,3],[11,0,11,8]]}
["序号","编码","名称","预算基数","预算单价","工作量","基准预算(元)","咨询分类系数","服务费用(元)"]
[{"$nulls":4},"①","②","③=①×②","④","⑤=③×④"]
[1,"D4-1","工程造价顾问","工程造价顾问"]
[2,"D4-2","造价政策制（修）订","造价政策制（修）订"]
[3,"D4-3","造价科学与技术研究","造价科学与技术研究"]
[4,"D4-4","定额测定","定额测定"]
[5,"D4-5","造价信息咨询","造价信息咨询"]
[6,"D4-15","其他专项咨询","其他专项咨询"]
[7,"CC","附加工作","附加工作"]
[8,"CF","人员驻场服务及其他附加工作","人员驻场服务及其他附加工作"]
[9,"CX","咨询服务协调工作","咨询服务协调工作"]
["说明："]

{"sheet":"预i-4表","index":8,"n_rows":11,"n_cols":7,"rows_kept":11,"merged":[[0,0,1,0],[0,1,1,1],[0,2,1,2],[0,6,1,6],[2,0,2,2]]}
["序号","编码","名称","人员数量(人)","服务天数(工日)","预算费用(元)","说明"]
[{"$nulls":3},"①","②","③"]
["小计"]
[1,"C9-1-1","技术员及其他"]
[2,"C9-1-2","助理工程师"]
[3,"C9-1-3","中级工程师或二级造价工程师"]
[4,"C9-1-4","高级工程师或一级造价工程师"]
[5,"C9-1-5","正高级工程师或资深专家"]
[6,"C9-2-1","二级造价工程师且具备中级工程师资格"]
[7,"C9-3-1","一级造价工程师且具备中级工程师资格"]
[8,"C9-3-2","一级造价工程师且具备高级工程师资格"]

{"sheet":"预i-4-1表","index":9,"n_rows":13,"n_cols":10,"rows_kept":13,"merged":[[0,0,2,0],[0,1,2,1],[0,2,2,2],[0,3,0,8],[0,9,2,9],[1,3,1,4],[3,0,3,2],[12,0,12,9]]}
["序号","编码","名称","此处填写：咨询服务类型",{"$nulls":5},"说明"]
[{"$nulls":3},"预算参考单价",null,"预算采用单价(元/工日)","人员数量\n(人)","工日数量\n(工日)","服务预算(元)"]
[{"$nulls":3},"人工预算单价(元/工日)","综合预算单价(元/工日)","①","②","③","④=①×②×③"]
["小计"]
[1,"C9-1-1","技术员及其他"]
[2,"C9-1-2","助理工程师"]
[3,"C9-1-3","中级工程师或二级造价工程师"]
[4,"C9-1-4","高级工程师或一级造价工程师"]
[5,"C9-1-5","正高级工程师或资深专家"]
[6,"C9-2-1","二级造价工程师且具备中级工程师资格"]
[7,"C9-3-1","一级造价工程师且具备中级工程师资格"]
[8,"C9-3-2","一级造价工程师且具备高级工程师资格"]
["说明："]

{"sheet":"辅01表","index":10,"n_rows":18,"n_cols":20,"rows_kept":18,"merged":[[0,0,1,0],[0,1,1,1],[0,2,1,2],[0,3,0,4],[0,5,0,6],[0,7,0,8],[0,9,1,9],[0,10,1,10],[0,11,1,11],[0,12,1,12],[0,13,0,14],[0,15,0,16],[0,17,0,18],[0,19,1,19]]}
["序号","专业编码","工程专业名称","第i合同",null,"第i合同",null,"第i合同",null,"说明","序号","专业编码","工程专业名称","第i合同",null,"第i合同",null,"项目小计",null,"说明"]
[{"$nulls":3},"造价金额\n(万元)","用地面积\n(亩)","造价金额\n(万元)","用地面积\n(亩)","造价金额\n(万元)","用地面积\n(亩)",{"$nulls":4},"造价金额\n(万元)","用地面积\n(亩)","造价金额\n(万元)","用地面积\n(亩)","造价金额\n(万元)","用地面积\n(亩)"]
[1,"E1","交通运输工程通用专业",{"$nulls":7},1,"E1","交通运输工程通用专业"]
[2,"E1-1","征地（用海）补偿",{"$nulls":7},2,"E1-1","征地（用海）补偿"]
[3,"E1-2","拆迁补偿",{"$nulls":7},3,"E1-2","拆迁补偿"]
[4,"E1-3","迁改工程",{"$nulls":7},4,"E1-3","迁改工程"]
[5,"E1-4","工程建设其他费",{"$nulls":7},5,"E1-4","工程建设其他费"]
[6,"E2","公路工程专业",{"$nulls":7},6,"E2","公路工程专业"]
[7,"E2-1","临时工程",{"$nulls":7},7,"E2-1","临时工程"]
[8,"E2-2","路基工程",{"$nulls":7},8,"E2-2","路基工程"]
[9,"E2-3","路面工程",{"$nulls":7},9,"E2-3","路面工程"]
[10,"E2-4","桥涵工程",{"$nulls":7},10,"E2-4","桥涵工程"]
[11,"E2-5","隧道工程",{"$nulls":7},11,"E2-5","隧道工程"]
[12,"E2-6","交叉工程",{"$nulls":7},12,"E2-6","交叉工程"]
[13,"E2-7","机电工程",{"$nulls":7},13,"E2-7","机电工程"]
[14,"E2-8","交通安全设施工程",{"$nulls":7},14,"E2-8","交通安全设施工程"]
[15,"E2-9","绿化及环境保护工程",{"$nulls":7},15,"E2-9","绿化及环境保护工程"]
[16,"E2-10","房建工程",{"$nulls":7},16,"E2-10","房建工程"]

{"sheet":"辅02表","index":11,"n_rows":28,"n_cols":6,"rows_kept":28}
["序号","编码","名称","标准系数","预算取值","说明"]
[1,"D1","全过程造价咨询","1.00"]
[2,"D2","分阶段造价咨询","/"]
[3,"D2-1","前期阶段造价咨询","0.50"]
[4,"D2-2-1","实施阶段造价咨询（公路和水运工程）","0.55"]
[5,"D2-2-2","实施阶段造价咨询（铁路工程）","0.60"]
[6,"D3","基本造价咨询","/"]
[7,"D3-1","投资估算","0.10"]
[8,"D3-2","设计概算","0.20"]
[9,"D3-3","施工图预算","0.25"]
[10,"D3-4","招标工程量清单及清单预算（或最高投标限价）","0.15"]
[11,"D3-5","清理概算（仅限铁路工程）","0.20"]
[12,"D3-6-1","合同（工程）结算（公路、水运工程）","0.30"]
[13,"D3-6-2","合同（工程）结算（铁路工程）","0.20"]
[14,"D3-7","竣工决算","0.10"]
[15,"D4","专项造价咨询","/"]
[16,"D4-1","工程造价顾问","1.00"]
[17,"D4-2","造价政策制（修）订","1.00"]
[18,"D4-3","造价科学与技术研究","1.00"]
[19,"D4-4","定额测定","1.00"]
[20,"D4-5","造价信息咨询","1.00"]
[21,"D4-6","造价鉴定","0.50"]
[22,"D4-7","工程成本测算","0.10"]
[23,"D4-8","工程成本核算","0.10"]
[24,"D4-9","计算工程量","0.20"]
[25,"D4-10","工程变更费用咨询","0.50"]
[26,"D4-11","调整估算","0.10～0.20"]
[27,"D4-12","调整概算","0.15～0.30"]

{"sheet":"辅03表","index":12,"n_rows":33,"n_cols":6,"rows_kept":33}
["序号","编码","名称","标准系数","预算取值","说明"]
[1,"E1","交通运输工程通用专业","1.00"]
[2,"E1-1","征地（用海）补偿","1.00"]
[3,"E1-2","拆迁补偿","2.50"]
[4,"E1-3","迁改工程","2.00"]
[5,"E1-4","工程建设其他费","1.00"]
[6,"E2","公路工程专业","1.00"]
[7,"E2-1","临时工程","1.00"]
[8,"E2-2","路基工程","1.20"]
[9,"E2-3","路面工程","0.80"]
[10,"E2-4","桥涵工程","0.90"]
[11,"E2-5","隧道工程","1.00"]
[12,"E2-6","交叉工程","1.10"]
[13,"E2-7","机电工程","1.20"]
[14,"E2-8","交通安全设施工程","1.20"]
[15,"E2-9","绿化及环境保护工程","1.20"]
[16,"E2-10","房建工程","2.50"]
[17,"E3","铁路工程专业","1.00"]
[18,"E3-1","大型临时设施和过渡工程","1.00"]
[19,"E3-2","路基工程","1.20"]
[20,"E3-3","桥涵工程","0.90"]
[21,"E3-4","隧道及明洞工程","1.00"]
[22,"E3-5","轨道工程","0.30"]
[23,"E3-6","通信、信号、信息和灾害监测工程","2.00"]
[24,"E3-7","电力及电力牵引供电工程","1.50"]
[25,"E3-8","房建工程（房屋建筑及附属工程）","2.50"]
[26,"E3-9","装饰装修工程","2.70"]
[27,"E4","水运工程专业","1.00"]
[28,"E4-1","临时工程","1.10"]
[29,"E4-2","土建工程","1.00"]
[30,"E4-3","机电与金属结构工程","1.50"]
[31,"E4-4","设备工程","1.50"]
[32,"E4-5","房建工程（房屋建筑及附属工程）","2.50"]