{"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":81,"n_cols":16,"rows_kept":81,"cut":false,"hidden":false,"merged":[[82,0,82,15],[6,2,7,2],[75,1,75,4],[6,0,7,0],[8,0,9,0],[10,0,13,0],[14,0,66,0],[67,0,71,0],[72,0,75,0],[6,1,7,1],[66,1,66,4],[22,3,28,3],[29,3,35,3],[14,1,15,2],[76,0,79,0],[6,13,7,13],[11,3,11,4],[6,14,7,14],[6,15,7,15],[79,1,79,4],[16,2,54,2],[44,3,54,3],[14,3,14,4],[16,3,21,3],[71,1,71,4],[36,3,41,3],[42,3,43,3],[55,3,60,3],[61,3,64,3],[55,2,64,2],[16,1,65,1],[6,5,6,10],[6,11,7,11],[6,3,7,4],[6,12,7,12],[1,2,1,12],[2,2,2,12],[3,3,3,12],[4,3,4,12],[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],[11,1,11,2],[3,0,5,1],[5,3,5,12]]}
["项目名称：",null,"城开业务新增需求",{"$nulls":10},"项目经理","人天单价"]
["开发模块：",null,"城开业务新增需求",{"$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",{"$nulls":5},10,null,true,{"$f":"SUM(F9:K9)","v":10},{"$f":"IF(L9=TRUE,F9*$P$1+G9*$P$2+H9*$P$3+I9*$P$4+J9*$P$5+K9*$P$6,0)","v":12000}]
[null,"小计",{"$nulls":7},{"$f":"SUM(J9:J9)","v":10},null,null,{"$f":"SUM(M9:M9)","v":10},{"$f":"SUM(N9:N9)","v":12000}]
["分析设计阶段","数据库设计",null,"数据库设计",{"$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},0,null,"FASLE",null,{"$f":"IF(L15=TRUE,F15*$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},0,null,"FASLE",null,0]
[null,"代码开发","（一）质量安全管理","1、检查整改","检方-检查上报",{"$nulls":4},3,null,true,{"$f":"SUM(F17:K17)","v":3},3600]
[{"$nulls":4},"系统-整改通知单",{"$nulls":4},2,null,true,2,2400]
[{"$nulls":4},"施工方-整改回复",{"$nulls":4},2,null,true,2,2400]
[{"$nulls":4},"监理方-复查回复",{"$nulls":4},2,null,true,2,2400]
[{"$nulls":4},"甲方-抽查",{"$nulls":4},3,null,true,3,3600]
[{"$nulls":4},"系统-统计分析",{"$nulls":4},10,null,true,10,12000]
[null,null,null,"2、材料进场验收","系统-验收标准维护",{"$nulls":4},10,null,true,10,12000]
[{"$nulls":4},"施工方-验收申请",{"$nulls":4},5,null,true,5,6000]
[{"$nulls":4},"监理方-执行验收",{"$nulls":4},2,null,true,2,2400]
[{"$nulls":4},"甲方-抽验",{"$nulls":4},3,null,true,3,3600]
[{"$nulls":4},"系统-生成材料进场验收表",{"$nulls":4},2,null,true,2,2400]
[{"$nulls":4},"见证取样、上传送检报告上传",{"$nulls":4},2,null,true,2,2400]
[{"$nulls":4},"系统-统计分析",{"$nulls":4},10,null,true,10,12000]
[null,null,null,"3、样板验收","系统-验收标准维护",{"$nulls":4},15,null,true,15,18000]
[{"$nulls":4},"施工方-验收申请",{"$nulls":4},5,null,true,5,6000]
[{"$nulls":4},"监理方-执行验收",{"$nulls":4},2,null,true,2,2400]
[{"$nulls":4},"甲方-执行验收",{"$nulls":4},1,null,true,1,1200]
[{"$nulls":4},"系统-生成样板验收表",{"$nulls":4},3,null,true,3,3600]
[{"$nulls":4},"系统-与样板交底记录关联",{"$nulls":4},5,null,true,5,6000]
[{"$nulls":4},"系统-统计分析",{"$nulls":4},10,null,true,10,12000]
[null,null,null,"4、工作面移交","系统-验收标准维护",{"$nulls":4},10,null,true,10,12000]
[{"$nulls":4},"移交方-提交移交申请",{"$nulls":4},3,null,true,3,3600]
[{"$nulls":4},"监理方-执行移交、二次验收",{"$nulls":4},5,null,true,5,6000]
[{"$nulls":4},"甲方-抽验",{"$nulls":4},2,null,true,2,2400]
[{"$nulls":4},"系统-生成材料进场验收表、工作面移交问题销项表",{"$nulls":4},5,null,true,5,6000]
[{"$nulls":4},"系统-统计分析",{"$nulls":4},10,null,true,10,12000]
[null,null,null,"5、防渗漏专项","施工方-上传“一户一档”数据",{"$nulls":4},10,null,true,10,12000]
[{"$nulls":4},"系统-统计分析",{"$nulls":4},5,null,true,5,6000]
[null,null,null,"6、危大工程管理","施工方-危大工程方案清单",{"$nulls":4},5,null,true,5,6000]
[{"$nulls":4},"施工方-方案审批情况",{"$nulls":4},3,null,true,3,3600]
[{"$nulls":4},"施工方-方案交底情况",{"$nulls":4},3,null,true,3,3600]
[{"$nulls":4},"施工方-方案执行情况",{"$nulls":4},3,null,true,3,3600]
[{"$nulls":4},"施工方-过程检查",{"$nulls":4},3,null,true,3,3600]
[{"$nulls":4},"施工方-验收记录",{"$nulls":4},3,null,true,3,3600]
[{"$nulls":4},"施工方-人员资质",{"$nulls":4},3,null,true,3,3600]
[{"$nulls":4},"施工方-教育培训",{"$nulls":4},3,null,true,3,3600]
[{"$nulls":4},"施工方-日常检查",{"$nulls":4},3,null,true,3,3600]
[{"$nulls":4},"施工方-完工退场",{"$nulls":4},3,null,true,3,3600]
[{"$nulls":4},"系统-统计分析",{"$nulls":4},5,null,true,5,6000]
[null,null,"（二）进度管理","1、周/月计划管理与统计","甲方-月初下达",{"$nulls":4},5,null,true,5,6000]
[{"$nulls":4},"施工方-填报",{"$nulls":4},2,null,true,2,2400]
[{"$nulls":4},"监理方-审核完成情况",{"$nulls":4},2,null,true,2,2400]
[{"$nulls":4},"甲方-审核完成情况",{"$nulls":4},2,null,true,2,2400]
[{"$nulls":4},"系统-统计分析",{"$nulls":4},10,null,null,10]
[{"$nulls":4},"系统-季度履约评价（明源系统，要求数据共享）挂钩",{"$nulls":4},5,null,true,5,6000]
[null,null,null,"2、进度监督","系统-维护进度一览表",{"$nulls":4},20,null,true,20,24000]
[{"$nulls":4},"施工方-填报",{"$nulls":4},5,null,true,5,6000]
[{"$nulls":4},"监理方-审核",{"$nulls":4},2,null,true,2,2400]
[{"$nulls":4},"系统-统计分析",{"$nulls":4},20,null,true,20,24000]
[null,null,"（三）数据集成","第三方接口","用户、组织、项目、楼栋等数据集成",{"$nulls":4},20,null,true,20,24000]
[null,"小计",{"$nulls":6},{"$f":"SUM(I15:I55)","v":0},{"$f":"SUM(J17:J66)","v":277},null,null,{"$f":"SUM(M17:M66)","v":277},{"$f":"SUM(N17:N66)","v":320400}]
["测试","单元测试",{"$nulls":7},30,null,true,{"$f":"SUM(F68:K68)","v":30},{"$f":"IF(L68=TRUE,F68*$P$1+G68*$P$2+H68*$P$3+I68*$P$4+J68*$P$5+K68*$P$6,0)","v":36000}]
[null,"集成测试",{"$nulls":7},20,null,true,{"$f":"SUM(F69:K69)","v":20},{"$f":"IF(L69=TRUE,F69*$P$1+G69*$P$2+H69*$P$3+I69*$P$4+J69*$P$5+K69*$P$6,0)","v":24000}]
[null,"性能测试",{"$nulls":7},3,null,true,{"$f":"SUM(F70:K70)","v":3},3600]
[null,"安全测试",{"$nulls":7},2,null,true,{"$f":"SUM(F71:K71)","v":2},2400]
[null,"小计",{"$nulls":7},{"$f":"SUM(J68:J71)","v":55},null,null,{"$f":"SUM(M68:M71)","v":55},{"$f":"SUM(N68:N71)","v":66000}]
["实施交付阶段","用户培训",{"$nulls":7},0,null,"FASLE",{"$f":"SUM(F73:K73)","v":0},{"$f":"IF(L73=TRUE,F73*$P$1+G73*$P$2+H73*$P$3+I73*$P$4+J73*$P$5+K73*$P$6,0)","v":0}]
[null,"切换准备",{"$nulls":7},0,null,"FASLE",{"$f":"SUM(F74:K74)","v":0},{"$f":"IF(L74=TRUE,F74*$P$1+G74*$P$2+H74*$P$3+I74*$P$4+J74*$P$5+K74*$P$6,0)","v":0}]
[null,"上线准备",{"$nulls":7},0,null,"FASLE",{"$f":"SUM(F75:K75)","v":0},{"$f":"IF(L75=TRUE,F75*$P$1+G75*$P$2+H75*$P$3+I75*$P$4+J75*$P$5+K75*$P$6,0)","v":0}]
[null,"小计",null,null,null,{"$f":"SUM(F73:F75)","v":0},null,{"$f":"SUM(H73:H75)","v":0},{"$f":"SUM(I73:I75)","v":0},{"$f":"SUM(J73:J75)","v":0},{"$f":"SUM(K73:K75)","v":0},null,{"$f":"SUM(M73:M75)","v":0},{"$f":"SUM(N73:N75)","v":0}]
["其他成本","管理费用",{"$nulls":7},10,null,true,{"$f":"SUM(F77:K77)","v":10},{"$f":"IF(L77=TRUE,F77*$P$1+G77*$P$2+H77*$P$3+I77*$P$4+J77*$P$5+K77*$P$6,0)","v":12000}]
[null,"采购费用",{"$nulls":9},true,{"$f":"SUM(F78:K78)","v":0},0]
[null,"差旅费用",{"$nulls":9},true,{"$f":"SUM(F79:K79)","v":0},0]
[null,"小计",null,null,null,{"$f":"SUM(F77:F79)","v":0},null,{"$f":"SUM(H77:H79)","v":0},{"$f":"SUM(I77:I79)","v":0},{"$f":"SUM(J77:J79)","v":10},{"$f":"SUM(K77:K79)","v":0},null,{"$f":"SUM(M77:M79)","v":10},{"$f":"SUM(N77:N79)","v":12000}]
["总计",{"$nulls":4},{"$f":"F67+F14+F10+F72+F76","v":0},null,{"$f":"H67+H14+H10+H72+H76","v":0},{"$f":"I67+I14+I10+I72+I76","v":0},{"$f":"J67+J14+J10+J72+J76+J80","v":362},{"$f":"K67+K14+K10+K72+K76","v":0},null,{"$f":"M67+M14+M10+M72+M76+M80","v":362},{"$f":"N10+N14+N67+N72+N76+N80","v":422400}]