{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["2#3#实验室","Sheet3"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"2#3#实验室","index":0,"n_rows":34,"n_cols":11,"rows_kept":34,"merged":[[0,0,0,2],[1,0,1,10],[2,0,2,10],[3,0,4,0],[3,1,4,1],[3,2,3,6],[3,7,3,9]],"flags":["formulas_cached_only"]}
["附件2："]
["初步设计概算核定表"]
["项目名称:新余市长青北路建筑立面改造工程"]
["序号","工程或费用名称","概算金额（万元）",{"$nulls":4},"技术经济指标"]
[null,null,"建筑工程","安装工程","设备购置","其他费用","合计","单位","数量","单位价值     （元）","备注"]
["Ⅰ","第一部分工程费用",881.21,{"$nulls":3},881.21]
[1,"拆除工程",79.29,{"$nulls":3},79.29]
[2,"外立面真石漆",607.78,{"$nulls":3},607.78]
[4,"空调架、广告牌改造、线条改造",70.33,{"$nulls":3},70.33]
[5,"亮化工程",28.08,{"$nulls":3},28.08]
[6,"脚手架、安全网、垂直运输",95.73,{"$nulls":3},95.73]
["Ⅱ","第二部分工程建设其它费用",{"$nulls":3},{"v":66.89226638098174,"d":"66.89"},{"v":66.89226638098174,"d":"66.89"}]
["一","征地费",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":3},"本次估算未计算"]
["二","建设管理费",{"$nulls":3},{"v":22.629472800000002,"d":"22.63"},{"v":22.629472800000002,"d":"22.63"}]
[1,"建设单位管理费",{"$nulls":3},{"v":7.93089,"d":"7.93"},{"v":7.93089,"d":"7.93"},{"$nulls":3},"财建[2002]394号"]
[2,"建设工程监理费",{"$nulls":3},{"v":10.574520000000001,"d":"10.57"},{"v":10.574520000000001,"d":"10.57"},{"$nulls":3},"发改价格[2007]670号"]
[3,"建设项目前期工作咨询费",{"$nulls":3},{"v":4.1240628,"d":"4.12"},{"v":4.1240628,"d":"4.12"},{"$nulls":3},"本次暂不计算"]
[3.1,"编制项目建议书",{"$nulls":3},{"v":1.057452,"d":"1.06"},{"v":1.057452,"d":"1.06"}]
[3.2,"编制可行性研究报告",{"$nulls":3},{"v":2.114904,"d":"2.11"},{"v":2.114904,"d":"2.11"}]
[3.3,"评估项目建议书",{"$nulls":3},{"v":0.0704968,"d":"0.07"},{"v":0.0704968,"d":"0.07"}]
[3.4,"评估可行性研究报告",{"$nulls":3},{"v":0.8812099999999999,"d":"0.88"},{"v":0.8812099999999999,"d":"0.88"}]
["三","勘察设计费",{"$nulls":3},{"v":31.509181143999996,"d":"31.51"},{"v":31.509181143999996,"d":"31.51"}]
[1,"工程勘察费",{"$nulls":3},{"v":7.04968,"d":"7.05"},{"v":7.04968,"d":"7.05"},{"$nulls":3},"Ⅰ×0.8%"]
[2,"工程设计费",{"$nulls":3},{"v":20.728390799999996,"d":"20.73"},{"v":20.728390799999996,"d":"20.73"},{"$nulls":3},"计价格[2002]10号"]
[3,"施工图预算编制费",{"$nulls":3},{"v":2.0728390799999996,"d":"2.07"},{"v":2.0728390799999996,"d":"2.07"},{"$nulls":3},"工程设计费×10%"]
[4,"竣工图编制费",{"$nulls":3},{"v":1.6582712639999997,"d":"1.66"},{"v":1.6582712639999997,"d":"1.66"},{"$nulls":3},"工程设计费×8%"]
["四","劳动安全卫生评审费",{"$nulls":3},{"v":1.76242,"d":"1.76"},{"v":1.76242,"d":"1.76"},{"$nulls":3},"Ⅰ×0.2%"]
["五","场地准备及临时设施费",{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":3},"本次暂不计算"]
["六","工程保险费",{"$nulls":3},{"v":0.88121,"d":"0.88"},{"v":0.88121,"d":"0.88"},{"$nulls":3},"Ⅰ×0.1%"]
["七","建设项目环境影响咨询费",{"$nulls":3},{"v":5.219704686981735,"d":"5.22"},{"v":5.219704686981735,"d":"5.22"},{"$nulls":3},"计价格[2002]125号"]
["八","招标代理服务费",{"$nulls":3},{"v":3.8328257500000005,"d":"3.83"},{"v":3.8328257500000005,"d":"3.83"},{"$nulls":3},"计价格[2002]1980号"]
["九","施工图审查费",{"$nulls":3},{"v":1.057452,"d":"1.06"},{"v":1.057452,"d":"1.06"},{"$nulls":3},"Ⅰ×0.12%"]
["Ⅲ","第三部分预备费",{"$nulls":3},{"v":47.40511331904909,"d":"47.41"},{"v":47.40511331904909,"d":"47.41"},{"$nulls":3},"（Ⅰ+Ⅱ）×5%"]
["Ⅳ","工程总造价",{"$nulls":3},{"v":995.5073797000308,"d":"995.51"},{"v":995.5073797000308,"d":"995.51"}]

{"sheet":"Sheet3","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}