{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["预算表（多波束)","预算表 (单波束)"],"not_rendered":{"external_links":1,"defined_names":3},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"预算表（多波束)","index":0,"n_rows":10,"n_cols":7,"rows_kept":10,"merged":[[0,0,0,6],[1,0,1,5],[7,1,7,4],[8,1,8,4],[9,1,9,4]],"flags":["formulas_cached_only"]}
["工程量清单"]
["工程项目：茂名港博贺新港区30万吨级原油码头工程确保通航安全的第三方多波束扫海测量",{"$nulls":5},"单位：元"]
["序号","项目","单位","数 量","单价","金额","备注"]
[1,"工程测量费用"]
[1.1,"控制测量（E级点)","点",4,null,null,"考虑利用已有控制点，含作业所有费用"]
[1.2,"控制测量（四等水准)","km",4,null,null,"简单，含作业所有费用"]
[1.3,"多波束扫测","km2",{"v":0.5,"d":"0.50"},null,null,"水深大于10m小于或等于15m，含作业所有费用"]
[2,"小计（含税）："]
[3,"测量次数",{"$nulls":3},10]
[4,"测量服务费总计（含税）（3*4）："]

{"sheet":"预算表 (单波束)","index":1,"n_rows":12,"n_cols":12,"rows_kept":12,"hidden":true,"merged":[[0,0,0,12],[1,0,1,12],[10,1,10,4],[11,0,11,11]],"flags":["formulas_cached_only"]}
["测量项目预算表"]
["工程项目：茂名港博贺新港区30万吨级原油码头工程第三方多波束扫海测量"]
["序号","项目","单位","数 量","单价（元）","金额（元）","备注","审核数量","审核单价（元）","系数","审核金额（元）","备注"]
[1,"控制测量（E级点)","点",5,3203,{"v":16015,"d":"16015.00"},"P5表2.2-2  ",5,{"v":2821,"d":"2821.00"},{"v":0.6,"d":"0.60"},{"v":8463,"d":"8463.00"},"P5表2.2-2 ，GPS测量，复杂程度简单，附加调整系数0.6"]
[2,"控制测量（四等水准)","km",4,250,{"v":1000,"d":"1000.00"},"P5表2.2-2 ",4,{"v":220,"d":"220.00"},null,{"v":880,"d":"880.00"},"P5表2.2-2 ，四等水准，复杂程度简单"]
[3,"单波束扫测（1：1000）","km2",0.65,48016,{"v":31210.4,"d":"31210.40"},"P45表16.2-1",0.65,53817,1.5,{"v":52471.575000000004,"d":"52471.58"},"P7表2.3-2，1：1000，复杂程度中等，滨海区，系数乘1.5"]
[4,"技术服务费（1+2+3）×22%","项",48225.4,{"v":0.22,"d":"22%"},{"v":10609.588,"d":"10609.59"},"P45 16.1.2",61814.575000000004,{"v":0.22,"d":"22%"},null,{"v":13599.2065,"d":"13599.21"},"P5表2.1、P45表16.1"]
[5,"其他费用（进退场、船舶车辆使用费等）","次",1,20000,{"v":20000,"d":"20000.00"},"外业测量估计4天。",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[6,"测量费用合计",{"$nulls":3},{"v":100000,"d":"100000.00"},"说明：依据P45表16.2-1注2：多波束单次测量收费低于100000元时（合计78835元），按照100000元计算收费。",{"$nulls":3},{"v":75413.78150000001,"d":"75413.78"}]
[7,"土方量计算及报告编制","项",1,10000,{"v":10000,"d":"10000.00"},{"$nulls":4},{"v":0,"d":"0.00"}]
[8,"总计（含6%增值税）：",{"$nulls":3},{"v":110000,"d":"110000.00"},"6+7",{"$nulls":3},{"v":75413.78150000001,"d":"75413.78"},"6+7"]
["编制说明：                                                                                                                                                                                                                                                                                                                   \n1、国家计委、建设部计价格[2002]10号文关于《工程勘察设计收费标准》之有关条款计费。"]