{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["预算审核-定案书","预算审核-造价汇总表 "],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"预算审核-定案书","index":0,"n_rows":30,"n_cols":32,"rows_kept":30,"merged":[[0,0,0,1],[0,2,0,31],[1,0,1,2],[1,3,1,8],[1,23,1,26],[1,27,1,30],[2,0,2,2],[2,3,2,15],[2,16,2,18],[2,19,2,31],[3,0,3,2],[3,25,3,26],[3,27,3,30],[4,0,4,2],[4,3,4,6],[4,8,4,10],[4,11,4,14],[4,16,4,18],[4,19,4,20],[4,21,4,22],[4,23,4,24],[4,26,4,27],[4,28,4,31],[5,0,5,15],[5,16,5,31],[6,16,15,31],[7,0,8,10],[12,0,13,10],[16,16,17,25],[18,0,19,10],[20,16,21,25],[24,0,25,7],[24,16,25,25],[26,0,26,1],[26,2,26,6],[28,0,28,10],[29,0,29,10],[29,16,29,25],[30,0,30,31]],"flags":["formulas_cached_only"]}
[null,null,"湛江市财政性投资项目预算评审结论\n（适用50万元以下项目）"]
["     项目编号：",{"$nulls":22},"打印日期："]
["建设单位",null,null,"湛江开发大学",{"$nulls":12},"项 目 名 称",null,null,"10kV新开线水厂支线#1-#7杆迁改工程"]
["审定项目\n造价",{"$nulls":3},"亿",null,"仟万",null,"佰万","贰","拾万","伍","万","肆","仟","肆","佰","叁","拾","壹","元","柒","角","叁","分","(小写)",null,{"v":254431.73,"d":"￥254,431.73"},{"$nulls":3},"元"]
["送审项目\n造价",null,null,{"v":291823,"d":"￥291,823.00"},{"$nulls":3},"元","核减项目\n造价",null,null,{"v":37391.26999999999,"d":"￥37,391.27"},{"$nulls":3},"元","核减造价\n比例",null,null,{"v":12.812996234018561,"d":"12.81"},null,"建设\n规模",{"$nulls":3},"m2","经济\n指标",null,"      元/m2"]
["中介机构",{"$nulls":15},"财评机构备案"]
[{"$nulls":3},"\n\n\n\n\n\n\n\n\n\n",{"$nulls":12},"    按照《关于加强50万元以下市级财政性资金投资项目工程预结算审核有关事项的通知》（湛财审〔2024〕4号）的相关规定，湛江市工程预结算审核中心已对本工程预算进行备案。审核结论的真实性、准确性、完整性和合法性由新誉时代工程咨询有限公司负责。\n\n\n\n\n\n\n\n\n\n"]
["中介机构：(公章)"]
[]
[]
[]
[]
["负 责 人："]
[]
[]
[]
[{"$nulls":16},"财评机构：(备案章)"]
[]
["复 核 人："]
[]
[{"$nulls":16},"备案编号：BY                "]
[]
[]
[]
["审 核 人：",{"$nulls":15},"经 办 人："]
[]
[]
[]
["日    期 ：     年    月     日",{"$nulls":15},"日    期 ：     年    月     日"]
["(负责人签署之日)"]

{"sheet":"预算审核-造价汇总表 ","index":1,"n_rows":16,"n_cols":11,"rows_kept":16,"merged":[[0,0,0,10],[1,3,1,7],[2,0,3,1],[2,2,3,3],[2,4,3,4],[2,5,2,6],[2,7,3,7],[2,8,3,8],[2,9,3,9],[2,10,3,10],[4,0,4,1],[4,2,4,3],[5,0,5,1],[5,2,5,3],[6,0,6,1],[6,2,6,3],[7,0,7,1],[7,2,7,3],[8,0,8,1],[8,2,8,3],[9,0,9,1],[9,2,9,3],[10,0,10,1],[10,2,10,3],[11,0,11,1],[11,2,11,3],[12,0,12,1],[12,2,12,3],[13,0,13,1],[13,2,13,3],[14,0,14,1],[14,2,14,3],[15,0,15,1],[15,2,15,3]],"flags":["formulas_cached_only"]}
["湛江市财政性投资项目预算造价汇总表\n（适用50万元以下项目）"]
["       ",null,"项目名称：","10kV新开线水厂支线#1-#7杆迁改工程",{"$nulls":5},"日期："]
["序号",null,"项  目  名  称",null,"审定项目\n结算造价\n（单位：元）","其  中",null,"送审项目\n结算造价\n（单位：元）","核减项目\n结算造价\n（单位：元）","核减造价\n比例(％)","备      注"]
[{"$nulls":5},"安全文明\n施 工 费","规  费"]
[null,null,"项目预算造价总额",null,254431.73,13727.56,{"v":0,"d":"0.00"},{"v":291823,"d":"291823.00"},{"v":37391.26999999999,"d":"37391.27"},{"v":12.812996234018561,"d":"12.81"}]
[1,null,"10kV新开线水厂支线#1-#7杆迁改工程",null,254431.73,13727.56,null,291823,{"v":37391.26999999999,"d":"37391.27"},{"v":12.812996234018561,"d":"12.81"}]
[2,{"$nulls":8},""]
[3,{"$nulls":8},""]
[4,{"$nulls":8},""]
[5,{"$nulls":8},""]
[6,{"$nulls":8},""]
[7,{"$nulls":8},""]
[8,{"$nulls":8},""]
[9,{"$nulls":8},""]
[10,{"$nulls":8},""]
[null,null,"项目造价小计",null,254431.73,13727.56,{"v":0,"d":"0.00"},{"v":291823,"d":"291823.00"},37391.26999999999,{"v":12.812996234018561,"d":"12.81"}]