{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":23,"n_cols":48,"rows_kept":23,"merged":[[0,0,0,5],[0,7,0,12],[0,14,0,19],[0,21,0,26],[0,28,0,33],[0,35,0,40],[0,42,0,47],[1,0,1,5],[1,7,1,12],[1,14,1,19],[1,21,1,26],[1,28,1,33],[1,35,1,40],[1,42,1,47],[21,0,21,5],[21,7,21,12],[21,14,21,19],[21,21,21,26],[21,28,21,33],[21,35,21,40],[21,42,21,47],[22,0,22,5],[22,7,22,12],[22,14,22,19],[22,21,22,26],[22,28,22,33],[22,35,22,40],[22,42,22,47]],"flags":["formulas_cached_only"]}
["1000Kg成品生产成本预算空白表",{"$nulls":6},"1000Kg成品生产成本近期预算-2017",{"$nulls":6},"1000Kg成品生产成本近期预算-2016",{"$nulls":6},"1000Kg成品生产成本近期预算-2018",{"$nulls":6},"1000Kg成品棉生产成本近期预算-2019",{"$nulls":6},"1000Kg成品棉生产成本近期预算-2020，电炉",{"$nulls":6},"1000Kg成品棉生产成本近期预算-2019"]
["主流配方(25-30%玄武岩，70%矿渣）",{"$nulls":6},"主流配方(25-30%玄武岩，70%矿渣）",{"$nulls":6},"主流配方(25-30%玄武岩，70%矿渣）",{"$nulls":6},"主流配方(25-30%玄武岩，70%矿渣）",{"$nulls":6},"40%玄武岩，60%矿渣）",{"$nulls":6},"矿渣，玄武岩，水渣，建筑垃圾等",{"$nulls":6},"80%玄武岩，20%白云石"]
["名称","数量","单位","单价","单位","合计",null,"名称","数量","单位","单价","单位","合计",null,"名称","数量","单位","单价","单位","合计",null,"名称","数量","单位","单价","单位","合计",null,"名称","数量","单位","单价","单位","合计",null,"名称","数量","单位","单价","单位","合计",null,"名称","数量","单位","单价","单位","合计"]
["高炉渣",920,"kg",null,"吨",0,null,"高炉渣",1001,"kg",340,"吨",340.34,null,"高炉渣",920,"kg",180,"吨",165.6,null,"高炉渣",1001,"kg",340,"吨",340.34,null,"高炉渣",750,"kg",345,"吨",258.75,null,"高炉渣",0,"kg",345,"吨",0,null,"白云石",285.6,"kg",150,"吨",42.84]
["玄武岩",380,"kg",null,"吨",0,null,"玄武岩",429,"kg",110,"吨",47.19,null,"玄武岩",380,"kg",50,"吨",19,null,"玄武岩",429,"kg",198,"吨",84.942,null,"玄武岩",500,"kg",198,"吨",99,null,"综合原材料",1250,"kg",150,"吨",187.5,null,"玄武岩",1428,"kg",198,"吨",282.744]
["焦炭",350,"kg",null,"吨",0,null,"焦炭",320,"kg",1780,"吨",569.6,null,"焦炭",350,"kg",1250,"吨",437.5,null,"焦炭",320,"kg",1880,"吨",601.6,null,"焦炭",270,"kg",1880,"吨",507.6,null,"焦炭",0,"kg",1880,"吨",0,null,"焦炭",270,"kg",1880,"吨",507.6]
["电",200,null,null,"度",0,null,"电",200,null,0.9,"度",180,null,"电",200,null,0.9,"度",180,null,"电",220,null,0.9,"度",198,null,"电",200,null,0.9,"度",180,null,"岩棉生产线电费",400,null,0.55,"度",220.00000000000003,null,"电",200,null,0.9,"度",180]
["水",600,"kg",null,"吨",0,null,"水",600,"kg",3.5,"吨",2.1,null,"水",600,"kg",1,"吨",0.6,null,"水",600,"kg",3.5,"吨",2.1,null,"水",600,"kg",4,"吨",2.4,null,"水",600,"kg",4,"吨",2.4,null,"水",600,"kg",4,"吨",2.4]
["树脂胶",100,"kg",null,"吨",0,null,"树脂胶",100,"kg",3200,"吨",320,null,"树脂胶",100,"kg",3000,"吨",300,null,"树脂胶",100,"kg",3200,"吨",320,null,"树脂胶",100,"kg",3800,"吨",380,null,"树脂胶",100,"kg",3500,"吨",350,null,"树脂胶",100,"kg",3800,"吨",380]
["煤炭",100,"kg",null,"吨",0,null,"煤炭",100,"kg",null,"吨",0,null,"煤炭",100,"kg",null,"吨",0,null,"煤炭",100,"kg",null,"吨",0,{"$nulls":8},"电炉电费",1000,null,0.55,null,550,null,"氧气",20,"kg",4,null,80]
["或天然气",60,"立方",null,"立方",0,null,"或天然气",45,"立方",2.4,"立方",108,null,"或天然气",60,"立方",2.4,"立方",144,null,"或天然气",45,"立方",2.4,"立方",108,null,"天然气",45,"立方",2.4,"立方",108,null,"天然气",45,"立方",2.4,"立方",108,null,"天然气",45,"立方",2.4,"立方",108]
["机油",{"$nulls":3},"吨",4,null,"机油",{"$nulls":3},"吨",4,null,"机油",{"$nulls":3},"吨",4,null,"机油",{"$nulls":3},"吨",4,null,"机油",{"$nulls":3},"吨",5,null,"机油",{"$nulls":3},"吨",5,null,"机油",{"$nulls":3},"吨",5]
["憎水剂",1.2,"kg",null,"吨",18,null,"憎水剂",1.2,"kg",15000,"吨",18,null,"憎水剂",1.2,"kg",15000,"吨",18,null,"憎水剂",1.2,"kg",15000,"吨",18,null,"憎水剂",1.2,"kg",15000,"吨",18,null,"憎水剂",1.2,"kg",15000,"吨",18,null,"憎水剂",1.2,"kg",15000,"吨",18]
["热塑包装",{"$nulls":4},150,null,"热塑包装",{"$nulls":4},150,null,"热塑包装",{"$nulls":4},150,null,"热塑包装",{"$nulls":4},150,null,"热塑包装",{"$nulls":4},150,null,"热塑包装",{"$nulls":4},150,null,"热塑包装",{"$nulls":4},150]
["补助材料",{"$nulls":4},10,null,"补助材料",{"$nulls":4},10,null,"补助材料",{"$nulls":4},10,null,"补助材料",{"$nulls":4},10,null,"补助材料",{"$nulls":4},10,null,"补助材料",{"$nulls":4},10,null,"补助材料",{"$nulls":4},10]
["维修费",{"$nulls":4},10,null,"维修费",{"$nulls":4},10,null,"维修费",{"$nulls":4},10,null,"维修费",{"$nulls":4},10,null,"维修费",{"$nulls":4},20,null,"维修费",{"$nulls":4},20,null,"维修费",{"$nulls":4},20]
["人工工资","8人",null,"150元/班.人",null,50,null,"人工工资","8人","班","200元/班.人",null,50,null,"人工工资","8人","班","150元/班.人",null,50,null,"人工工资","8人","班","200元/班.人",null,50,null,"人工工资","6人","班","300元/班.人",null,60,null,"人工工资","6人","班","300元/班.人",null,60,null,"人工工资","6人","班","300元/班.人",null,60]
[{"$nulls":35},"中间运输环节",null,null,"预估",null,100]
[]
[]
[{"$nulls":3},"总计",null,242,{"$nulls":4},"总计",null,1809.23,{"$nulls":4},"总计",null,1488.7,{"$nulls":4},"总计",null,1896.982,{"$nulls":4},"总计",null,1798.75,{"$nulls":4},"总计",null,1780.9,{"$nulls":4},"总计",null,1846.584]
["一般经验，理论计算值会高于实际值",{"$nulls":6},"一般经验，理论计算值会高于实际值",{"$nulls":6},"一般经验，理论计算值会高于实际值",{"$nulls":6},"一般经验，理论计算值会高于实际值",{"$nulls":6},"一般经验，理论计算值会高于实际值",{"$nulls":6},"一般经验，理论计算值会高于实际值",{"$nulls":6},"一般经验，理论计算值会高于实际值"]
["这里所计算的是生产及配套人员成本，未包括管理办公室人员成本",{"$nulls":6},"这里所计算的是生产及配套人员成本，未包括管理办公室人员成本",{"$nulls":6},"这里所计算的是生产及配套人员成本，未包括管理办公室人员成本",{"$nulls":6},"这里所计算的是生产及配套人员成本，未包括管理办公室人员成本",{"$nulls":6},"这里所计算的是生产及配套人员成本，未包括管理办公室人员成本",{"$nulls":6},"这里所计算的是生产及配套人员成本，未包括管理办公室人员成本",{"$nulls":6},"这里所计算的是生产及配套人员成本，未包括管理办公室人员成本"]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}