{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["报价单"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":3,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"报价单","index":0,"n_rows":45,"n_cols":16,"rows_kept":45,"cut":false,"hidden":false,"merged":[[46,0,46,15],[6,2,7,2],[39,1,39,4],[6,0,7,0],[8,0,9,0],[10,0,13,0],[14,0,30,0],[31,0,35,0],[36,0,39,0],[6,1,7,1],[30,1,30,4],[19,3,21,3],[22,3,24,3],[14,1,15,2],[40,0,43,0],[6,13,7,13],[6,14,7,14],[6,15,7,15],[43,1,43,4],[16,2,29,2],[28,3,29,3],[16,1,29,1],[1,2,1,12],[2,2,2,12],[3,3,3,12],[4,3,4,12],[11,3,11,4],[3,0,5,1],[5,3,5,12],[6,5,6,10],[6,11,7,11],[6,3,7,4],[6,12,7,12],[14,3,14,4],[16,3,18,3],[35,1,35,4],[0,0,0,1],[0,2,0,12],[15,3,15,4],[12,1,12,2],[10,1,10,2],[8,1,8,2],[8,3,8,4],[9,1,9,4],[10,3,10,4],[12,3,12,4],[13,1,13,4],[1,0,1,1],[2,0,2,1],[25,3,26,3],[11,1,11,2]]}
["项目名称：",null,"设备维保",{"$nulls":10},"项目经理","人天单价"]
["开发模块：",null,"设备维保",{"$nulls":10},"专家顾问","人天单价"]
["开发单位：",null,"大连赛普新科软件有限公司",{"$nulls":10},"高级顾问","人天单价"]
["其它：",{"$nulls":12},"高级软件工程师","人天单价"]
[{"$nulls":13},"软件工程师","人天单价",1200]
[{"$nulls":13},"初级软件工程师","人天单价"]
["单元","活动",null,"任务",null,"人天",{"$nulls":5},"是否\n付费","总人天","成本预算(RMB)","备注","交付成果/文档"]
[{"$nulls":5},"项目经理","专家顾问","高级顾问","高级软件工程师","软件工程师","初级软件工程师"]
["项目规划阶段","需求调研",null,"客户需求调研，明确任务",{"$nulls":5},5,null,true,{"$f":"SUM(F9:K9)","v":5},{"$f":"IF(L9=TRUE,F9*$P$1+G9*$P$2+H9*$P$3+I9*$P$4+J9*$P$5+K9*$P$6,0)","v":6000}]
[null,"小计",{"$nulls":7},{"$f":"SUM(J9:J9)","v":5},null,null,{"$f":"SUM(M9:M9)","v":5},{"$f":"SUM(N9:N9)","v":6000}]
["分析设计阶段","数据库设计",null,"数据库设计",{"$nulls":5},5,null,true,{"$f":"SUM(F11:K11)","v":5},{"$f":"IF(L11=TRUE,F11*$P$1+G11*$P$2+H11*$P$3+I11*$P$4+J11*$P$5+K11*$P$6,0)","v":6000}]
[null,"详细设计",null,"详细设计文档",{"$nulls":5},5,null,true,{"$f":"SUM(F12:K12)","v":5},{"$f":"IF(L12=TRUE,F12*$P$1+G12*$P$2+H12*$P$3+I12*$P$4+J12*$P$5+K12*$P$6,0)","v":6000}]
[null,"交互设计",null,"UI",{"$nulls":5},0,null,true,{"$f":"SUM(F13:K13)","v":0},{"$f":"IF(L13=TRUE,F13*$P$1+G13*$P$2+H13*$P$3+I13*$P$4+J13*$P$5+K13*$P$6,0)","v":0}]
[null,"小计",{"$nulls":7},{"$f":"SUM(J11:J13)","v":10},null,null,{"$f":"SUM(M11:M13)","v":10},{"$f":"SUM(N11:N13)","v":12000}]
["系统架构阶段","开发准备",null,"环境准备",{"$nulls":5},1,null,"FASLE",{"$f":"SUM(F15:K15)","v":1},{"$f":"IF(L15=TRUE,F15*$P$1+G15*$P$2+H15*$P$3+I15*$P$4+J15*$P$5+K15*$P$6,0)","v":0}]
[null,null,null,"搭建开发环境",{"$nulls":5},1,null,"FASLE",1,0]
[null,"代码开发","设置维保","设备管理","部门维护",{"$nulls":4},2,null,true,2,2400]
[{"$nulls":4},"设备分类维护",{"$nulls":4},2,null,true,2,2400]
[{"$nulls":4},"设备维护",{"$nulls":4},5,null,true,5,6000]
[null,null,null,"维保计划工单","工单管理",{"$nulls":4},3,null,true,3,3600]
[{"$nulls":4},"工单安排",{"$nulls":4},3,null,true,3,3600]
[{"$nulls":4},"工单打印",{"$nulls":4},5,null,true,5,6000]
[null,null,null,"工单报告","报告填写",{"$nulls":4},3,null,true,3,3600]
[{"$nulls":4},"报告审批",{"$nulls":4},5,null,true,5,6000]
[{"$nulls":4},"报告打印",{"$nulls":4},5,null,true,5,6000]
[null,null,null,"计时器","计时器管理",{"$nulls":4},3,null,true,3,3600]
[{"$nulls":4},"计时器更新",{"$nulls":4},5,null,true,5,6000]
[null,null,null,"数据初始化","设备、工单数据初始化",{"$nulls":4},10,null,true,10,12000]
[null,null,null,"统计分析","工单历史查看",{"$nulls":4},3,null,true,3,{"$f":"IF(L29=TRUE,F29*$P$1+G29*$P$2+H29*$P$3+I29*$P$4+J29*$P$5+K29*$P$6,0)","v":3600}]
[{"$nulls":4},"报告历史查看",{"$nulls":4},3,null,true,3,{"$f":"IF(L30=TRUE,F30*$P$1+G30*$P$2+H30*$P$3+I30*$P$4+J30*$P$5+K30*$P$6,0)","v":3600}]
[null,"小计",{"$nulls":6},{"$f":"SUM(I15:I30)","v":0},{"$f":"SUM(J17:J30)","v":57},null,null,{"$f":"SUM(M17:M30)","v":57},{"$f":"SUM(N17:N30)","v":68400}]
["测试","单元测试",{"$nulls":7},20,null,true,{"$f":"SUM(F32:K32)","v":20},{"$f":"IF(L32=TRUE,F32*$P$1+G32*$P$2+H32*$P$3+I32*$P$4+J32*$P$5+K32*$P$6,0)","v":24000}]
[null,"集成测试",{"$nulls":7},5,null,true,{"$f":"SUM(F33:K33)","v":5},{"$f":"IF(L33=TRUE,F33*$P$1+G33*$P$2+H33*$P$3+I33*$P$4+J33*$P$5+K33*$P$6,0)","v":6000}]
[null,"性能测试",{"$nulls":7},2,null,true,{"$f":"SUM(F34:K34)","v":2},2400]
[null,"安全测试",{"$nulls":7},2,null,true,{"$f":"SUM(F35:K35)","v":2},2400]
[null,"小计",{"$nulls":7},{"$f":"SUM(J32:J35)","v":29},null,null,{"$f":"SUM(M32:M35)","v":29},{"$f":"SUM(N32:N35)","v":34800}]
["实施交付阶段","用户培训",{"$nulls":7},5,null,"FASLE",{"$f":"SUM(F37:K37)","v":5},{"$f":"IF(L37=TRUE,F37*$P$1+G37*$P$2+H37*$P$3+I37*$P$4+J37*$P$5+K37*$P$6,0)","v":0}]
[null,"切换准备",{"$nulls":7},1,null,"FASLE",{"$f":"SUM(F38:K38)","v":1},{"$f":"IF(L38=TRUE,F38*$P$1+G38*$P$2+H38*$P$3+I38*$P$4+J38*$P$5+K38*$P$6,0)","v":0}]
[null,"上线准备",{"$nulls":7},20,null,"FASLE",{"$f":"SUM(F39:K39)","v":20},{"$f":"IF(L39=TRUE,F39*$P$1+G39*$P$2+H39*$P$3+I39*$P$4+J39*$P$5+K39*$P$6,0)","v":0}]
[null,"小计",null,null,null,{"$f":"SUM(F37:F39)","v":0},null,{"$f":"SUM(H37:H39)","v":0},{"$f":"SUM(I37:I39)","v":0},{"$f":"SUM(J37:J39)","v":26},{"$f":"SUM(K37:K39)","v":0},null,{"$f":"SUM(M37:M39)","v":26},{"$f":"SUM(N37:N39)","v":0}]
["其他成本","管理费用",{"$nulls":7},5,null,true,{"$f":"SUM(F41:K41)","v":5},{"$f":"IF(L41=TRUE,F41*$P$1+G41*$P$2+H41*$P$3+I41*$P$4+J41*$P$5+K41*$P$6,0)","v":6000}]
[null,"采购费用",{"$nulls":9},true,{"$f":"SUM(F42:K42)","v":0},0]
[null,"差旅费用",{"$nulls":9},true,{"$f":"SUM(F43:K43)","v":0},5000]
[null,"小计",null,null,null,{"$f":"SUM(F41:F43)","v":0},null,{"$f":"SUM(H41:H43)","v":0},{"$f":"SUM(I41:I43)","v":0},{"$f":"SUM(J41:J43)","v":5},{"$f":"SUM(K41:K43)","v":0},null,{"$f":"SUM(M41:M43)","v":5},{"$f":"SUM(N42:N43)","v":5000}]
["总计",{"$nulls":4},{"$f":"F31+F14+F10+F36+F40","v":0},null,{"$f":"H31+H14+H10+H36+H40","v":0},{"$f":"I31+I14+I10+I36+I40","v":0},{"$f":"J31+J14+J10+J36+J40","v":127},{"$f":"K31+K14+K10+K36+K40","v":0},null,{"$f":"M31+M14+M10+M36+M40","v":127},{"$f":"N10+N14+N31+N36+N40+N44","v":126200}]