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

{"sheet":"Sheet1","index":0,"n_rows":13,"n_cols":9,"rows_kept":13,"merged":[[1,1,1,8],[2,1,2,4],[2,7,2,8],[5,8,11,8],[12,1,12,2]],"flags":["formulas_cached_only"]}
[]
[null,"城陵矶临港高新产业园3#栋会议厅改造项目评审汇总表（复审）"]
[null,"工程名称：城陵矶临港高新产业园3#栋会议厅改造",{"$nulls":5},"单位﹕元"]
[null,"序号","单项工程名称","送审金额","评审软件计价金额","按文件优惠评审最终金额","核增+/核减金额","核增/减率","备注"]
[null,"1","改造加固工程",737495.469,884965.94,{"v":735711.3089999999,"d":"735711.31"},{"v":-1784.160000000149,"d":"-1784.16"},{"v":0.002419214863000262,"d":"0.24%"},"其中绿色施工安全防护措施费、安全责任险、环境保护税、不可预见费不下浮，优惠10%。"]
[null,2,"装饰工程",458752.3694999999,571062.26,{"v":449823.179,"d":"449823.18"},{"v":-8929.19049999991,"d":"-8929.19"},{"v":0.019464074942505363,"d":"1.95%"},"其中绿色施工安全防护措施费、安全责任险、环境保护税、不可预见费不下浮，优惠15%。"]
[null,3,"给排水工程",4137.409,5253.36,{"v":4137.409,"d":"4137.41"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"}]
[null,4,"消防水工程",32325.763499999997,41151.79,{"v":32123.769500000002,"d":"32123.77"},{"v":-201.99399999999514,"d":"-201.99"},{"v":0.006248700050038885,"d":"0.62%"}]
[null,5,"电气工程",67746.8105,{"v":81871.8,"d":"81871.80"},{"v":64812.891,"d":"64812.89"},{"v":-2933.9195000000036,"d":"-2933.92"},{"v":0.043307123661563425,"d":"4.33%"}]
[null,6,"火灾报警工程",16755.0215,20321.86,{"v":15714.383499999998,"d":"15714.38"},{"v":-1040.6380000000008,"d":"-1040.64"},{"v":0.06210902206243071,"d":"6.21%"}]
[null,7,"暖通工程",352165.421,{"v":436688.1,"d":"436688.10"},{"v":348253.47449999995,"d":"348253.47"},{"v":-3911.94650000002,"d":"-3911.95"},{"v":0.011108264090471337,"d":"1.11%"}]
[null,8,"拆除工程",1786.1899999999996,2308.41,{"v":1786.1899999999996,"d":"1786.19"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"}]
[null,"合  计",null,{"v":1671164.454,"d":"1671164.45"},{"v":2043623.5200000003,"d":"2043623.52"},{"v":1652362.6054999998,"d":"1652362.61"},{"v":-18801.84850000008,"d":"-18801.85"},{"v":0.011250747019539037,"d":"1.13%"}]