{"text_format":"3","workbook":"xlsx","n_sheets":15,"sheets":["封面","目录","编制说明","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","预i-5表","辅01表","辅02表","辅03表"],"not_rendered":{"defined_names":13},"read":"whole","date_system":"1900"}

{"sheet":"封面","index":0,"n_rows":11,"n_cols":3,"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]]}
[]
["×××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","："]

{"sheet":"目录","index":1,"n_rows":17,"n_cols":4,"rows_kept":17,"merged":[[1,0,1,3],[2,0,2,3],[4,0,4,3]]}
["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"]
[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,"数量单价预算计算表 — 第i合同","预 i-5 表"]
["四、辅助表","四、辅助表","四、辅助表","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":"编制说明","index":2,"n_rows":13,"n_cols":1,"rows_kept":13}
["×××造价咨询服务"]
["预算编制说明"]
["    一、项目概况"]
["    （一）×××"]
["    （二）建安工程费包括："]
["    ×××；"]
["    （三）本项目征地拆迁费包括："]
["    ×××；"]
["    （四）其他费用包括："]
["    二、委托造价咨询服务范围、内容及要求"]
["    （一）委托范围：包括。"]
["    （二）委托合同划分：本次造价咨询服务分为×××个合同，各合同委托范围如下："]
["    1.第i合同段："]

{"sheet":"预总01表","index":3,"n_rows":4,"n_cols":22,"rows_kept":4}
["序号","编码","名称","第i合同预算(元)","第i合同预算(元)","第i合同预算(元)","预算小计(元)","序号","编码","名称","第i合同预算(元)","第i合同预算(元)","预算小计(元)","序号","编码","名称","第i合同预算(元)","预算小计(元)","序号","编码","名称","预算小计(元)"]
[null,"×××","×××",{"$nulls":5},"×××","×××",{"$nulls":4},"×××","×××",{"$nulls":3},"×××","×××"]
[null,"C","总预算",{"$nulls":5},"C","总预算",{"$nulls":4},"C","总预算",{"$nulls":3},"C","总预算"]
["说明：",{"$nulls":6},"说明：",{"$nulls":5},"说明：",{"$nulls":4},"说明："]

{"sheet":"预i-1表","index":4,"n_rows":5,"n_cols":8,"rows_kept":5,"merged":[[0,0,1,0],[0,1,1,1],[0,2,1,2],[0,3,0,7]]}
["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"]
[null,"×××","×××"]
[null,"C","总预算"]
["说明："]

{"sheet":"预i-2表","index":5,"n_rows":5,"n_cols":11,"rows_kept":5,"merged":[[0,0,2,0],[0,1,2,1],[0,2,2,2],[0,3,1,3],[0,4,1,4],[0,5,1,5],[0,6,1,6],[0,7,0,8],[0,9,0,10]]}
["序号","编码","名称","咨询\n分类\n系数","工程\n专业\n系数","工作\n环节\n系数","工作\n占比\n(%)","投资规模法(元)",null,"用地规模法(元)"]
[{"$nulls":7},"基准预算","预算费用","基准预算","预算费用"]
[{"$nulls":3},"①","②","③","④","⑤","⑥=①×②×③×④×⑤","⑦","⑧=①×②×③×④×⑦"]
[null,"×××","×××"]
["说明："]

{"sheet":"预i-2-1表","index":6,"n_rows":5,"n_cols":9,"rows_kept":5,"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]]}
["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"]
[null,"×××","×××"]
["说明："]

{"sheet":"预i-2-2表","index":7,"n_rows":5,"n_cols":9,"rows_kept":5,"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]]}
["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"]
[null,"×××","×××"]
["说明："]

{"sheet":"预i-3表","index":8,"n_rows":4,"n_cols":9,"rows_kept":4,"merged":[[0,0,1,0],[0,1,1,1],[0,2,1,2],[0,3,1,3]]}
["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"]
[null,"×××","×××","×××"]
["说明："]

{"sheet":"预i-4表","index":9,"n_rows":4,"n_cols":7,"rows_kept":4,"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"]
[null,"×××","×××"]

{"sheet":"预i-4-1表","index":10,"n_rows":5,"n_cols":10,"rows_kept":5,"merged":[[0,0,1,0],[0,1,1,1],[0,2,1,2],[0,3,0,4],[0,9,1,9],[2,0,2,2]]}
["序号","编码","名称","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)","说明"]
[{"$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"]
[null,"×××","×××"]
["说明："]

{"sheet":"预i-5表","index":11,"n_rows":4,"n_cols":7,"rows_kept":4,"merged":[[0,0,1,0],[0,1,1,1],[0,2,1,2],[0,6,1,6],[2,0,2,1]]}
["编号","名称","单位","数量","单价(元)","预算费用(元)","说明"]
[{"$nulls":3},"①","②","③=①×②"]
["小计"]
[null,"×××"]

{"sheet":"辅01表","index":12,"n_rows":3,"n_cols":24,"rows_kept":3}
["序号","专业编码","工程专业名称","第i合同","第i合同","第i合同","第i合同","第i合同","第i合同","说明","序号","专业编码","工程专业名称","第i合同","第i合同","第i合同","第i合同","说明","序号","专业编码","工程专业名称","第i合同","第i合同","说明"]
["序号","专业编码","工程专业名称","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)","说明","序号","专业编码","工程专业名称","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)","说明","序号","专业编码","工程专业名称","造价金额\n(万元)","用地面积\n(亩)","说明"]
[null,"×××","×××",{"$nulls":8},"×××","×××",{"$nulls":6},"×××","×××"]

{"sheet":"辅02表","index":13,"n_rows":2,"n_cols":6,"rows_kept":2}
["序号","编码","名称","标准系数","预算取值","说明"]
[null,"×××","×××"]

{"sheet":"辅03表","index":14,"n_rows":2,"n_cols":6,"rows_kept":2}
["序号","编码","名称","标准系数","预算取值","说明"]
[null,"×××","×××"]