{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"external_links":1,"defined_names":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":38,"n_cols":11,"rows_kept":38,"merged":[[0,0,0,1],[1,0,1,9],[2,0,2,9],[3,0,5,0],[3,1,5,1],[3,2,3,6],[3,7,3,9],[3,10,5,10],[4,2,5,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9]],"flags":["formulas_cached_only"]}
["附件："]
["钟灵大道提升改造工程初步设计概算核定表"]
["建设项目名称：钟灵大道提升改造工程",{"$nulls":9},""]
["序号","工程或费用名称","概算金额（万元）",{"$nulls":4},"技术经济指标",null,null,"备注"]
[null,null,"建筑工程","安装工程","设备及工","其他","合计","单位","数量","单位造价\n（元）"]
[{"$nulls":4},"器具购置"]
[null,"第一部分：建安工程费用"]
[]
["1","绿化种植工程",{"$nulls":3},{"v":8706.739586,"d":"8706.74"},{"v":8706.739586,"d":"8706.74"},"m2",{"v":481855.5,"d":"481855.50"},{"v":180.69192083518814,"d":"180.69"}]
["2","有机质",{"$nulls":3},{"v":397.248956964027,"d":"397.25"},{"v":397.248956964027,"d":"397.25"},"m3",{"v":16551.736425,"d":"16551.74"},{"v":240.0044,"d":"240.00"}]
["3","土方工程",{"$nulls":3},{"v":2823.78193,"d":"2823.78"},{"v":2823.78193,"d":"2823.78"},"m3",{"v":721156.1162,"d":"721156.12"},{"v":39.15631950650854,"d":"39.16"}]
["4","硬质铺装及景观小品",{"$nulls":3},{"v":2291.890848,"d":"2291.89"},{"v":2291.890848,"d":"2291.89"},"m2",{"v":73913.5,"d":"73913.50"},{"v":310.07743483937304,"d":"310.08"}]
["5","拆除工程",{"$nulls":3},{"v":335.130483,"d":"335.13"},{"v":335.130483,"d":"335.13"},"m2",{"v":43464.060000000005,"d":"43464.06"},{"v":77.10519518885258,"d":"77.11"}]
["6","给排水工程",{"v":150.00821399999998,"d":"150.01"},{"$nulls":3},{"v":150.00821399999998,"d":"150.01"},"m2",{"v":574300,"d":"574300.00"},{"v":2.612018352777294,"d":"2.61"}]
["7","电气工程",null,{"v":608.4216309999999,"d":"608.42"},null,null,{"v":608.4216309999999,"d":"608.42"},"m2",{"v":574300,"d":"574300.00"},{"v":10.594142974055371,"d":"10.59"}]
[]
[null,"第一部分费用小计",{"v":150.00821399999998,"d":"150.01"},{"v":608.4216309999999,"d":"608.42"},null,{"v":14554.791803964028,"d":"14554.79"},{"v":15313.221648964027,"d":"15313.22"},"m2",{"v":574300,"d":"574300.00"},{"v":266.6415052927743,"d":"266.64"},"其中水体18531m2"]
[]
[null,"第二部分:其他费用"]
["1","建设场地准备费",{"$nulls":3},{"v":153.13221648964029,"d":"153.13"},{"v":153.13221648964029,"d":"153.13"},{"$nulls":3},"（一）*1%"]
["2","前期工作咨询费",{"$nulls":3},{"v":75.79166462412003,"d":"75.79"},{"v":75.79166462412003,"d":"75.79"},{"$nulls":3},"计价格[1999]1283号"]
["3","工程设计费",{"$nulls":3},{"v":558.0000192175622,"d":"558.00"},{"v":558.0000192175622,"d":"558.00"},{"$nulls":3},"计价格[2002]10号文"]
["4","竣工图编制费",{"$nulls":3},{"v":44.64000153740498,"d":"44.64"},{"v":44.64000153740498,"d":"44.64"},{"$nulls":3},"设计费*8%"]
["5","工程监理费",{"$nulls":3},{"v":308.9499856712567,"d":"308.95"},{"v":308.9499856712567,"d":"308.95"},{"$nulls":3},"发改价格[2007]670号"]
["6","招标代理费",{"$nulls":3},{"v":60.13098711178848,"d":"60.13"},{"v":60.13098711178848,"d":"60.13"},{"$nulls":3},"国家计委计价格[2002]1980号"]
["7","施工图审查费",{"$nulls":3},{"v":35.451501029845176,"d":"35.45"},{"v":35.451501029845176,"d":"35.45"}]
["7","全过程财务监理费 ",{"$nulls":3},{"v":100.37805369388565,"d":"100.38"},{"v":100.37805369388565,"d":"100.38"},{"$nulls":3},"赣价协〔2015〕9号"]
["8","工程量清单编制费",{"$nulls":3},{"v":35.18379896813525,"d":"35.18"},{"v":35.18379896813525,"d":"35.18"}]
["9","建设单位管理费",{"$nulls":3},{"v":219.9577955651647,"d":"219.96"},{"v":219.9577955651647,"d":"219.96"},{"$nulls":3},"财建[2016]504号文"]
["10","给排水市政配套接口费",{"$nulls":3},{"v":234,"d":"234.00"},{"v":234,"d":"234.00"},{"$nulls":3},"（给水15个、雨污水5个）"]
[{"$nulls":3}," "]
[null,"第二部分费用小计",{"$nulls":3},{"v":1825.6160239088035,"d":"1825.62"},{"v":1825.6160239088035,"d":"1825.62"},"m2",{"v":574300,"d":"574300.00"},{"v":31.788542989879918,"d":"31.79"}]
[]
[null,"第三部分:预备费"]
[null,"第三部分费用小计",{"$nulls":3},{"v":856.9418836436415,"d":"856.94"},{"v":856.9418836436415,"d":"856.94"},"m2",{"v":574300,"d":"574300.00"},{"v":14.921502414132709,"d":"14.92"}]
[]
[null,"第四部分:总造价",{"v":150.00821399999998,"d":"150.01"},{"v":608.4216309999999,"d":"608.42"},null,{"v":17237.349711516472,"d":"17237.35"},{"v":17995.77955651647,"d":"17995.78"},"m2",{"v":574300,"d":"574300.00"},{"v":313.3515506967869,"d":"313.35"}]
[{"$nulls":8},"  "]