{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["九龙馨苑食堂服务外包","九龙馨苑食堂服务外包明细表"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"九龙馨苑食堂服务外包","index":0,"n_rows":5,"n_cols":6,"rows_kept":5,"merged":[[0,0,0,5],[4,0,4,1]],"flags":["formulas_cached_only"]}
["九龙馨苑食堂服务外包预算汇总表"]
["序号","项目名称","工作内容","工程量（月）","单价（元）","总价（元）"]
[1,"九龙馨苑食堂服务外包","厨师长一名，炉头一名，配菜一名，面点一名，洗杂两名。一共六名人员。",12,{"v":36915.03,"d":"36915"},{"v":442980.36,"d":"442980"}]
[]
["合  计（元）",{"$nulls":4},{"v":442980.36,"d":"442980"}]

{"sheet":"九龙馨苑食堂服务外包明细表","index":1,"n_rows":12,"n_cols":4,"rows_kept":12,"merged":[[0,0,0,3],[11,0,11,1],[12,1,12,3],[13,1,13,3]],"flags":["formulas_cached_only"]}
["九龙馨苑食堂服务外包预算明细表"]
["序号","部门","计算基数","工资（元/月）"]
[1,"厨师长",null,8000]
[2,"炉头",null,6500]
[3,"配菜",null,5000]
[4,"面点",null,5800]
[5,"洗杂",null,3700]
[6,"洗杂",null,3700]
[7,"小计（元）","(1)+(2)+(3)+(4)+(5)+(6)",32700]
[8,"管理费","(7)×6.5%",{"v":2125.5,"d":"2126"}]
[9,"发票","(7+8)×6%",{"v":2089.5299999999997,"d":"2090"}]
["合计（元）",null,"(7)+(8)+(9)",{"v":36915.03,"d":"36915"}]