{"text_format":"3","workbook":"xls","n_sheets":6,"sheets":["封面(1.1)","单位工程审核汇总表(1.1)","规费、人工费价差、税金审核书(1.1)","分部分项审核书(含定额)(1.1)","措施分项审核书2(1.1)","主要材料价格表(含合计)(1.1)"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面(1.1)","index":0,"n_rows":15,"n_cols":5,"rows_kept":15,"merged":[[0,0,0,4],[1,1,1,4],[2,1,2,4],[3,1,3,4],[4,1,4,3],[5,1,5,3],[6,1,6,3],[7,1,7,4],[8,0,8,1],[8,2,8,4],[9,1,9,4],[10,0,10,1],[10,2,10,4],[11,1,11,4],[12,1,12,4],[13,1,13,4],[14,0,14,1],[14,3,14,4]],"flags":["formulas_cached_only"]}
["工程审核书"]
["建设单位：","武夷学院"]
["工程名称：","同文教学区1-6号楼室内修缮工程"]
["工程编号：",""]
["建筑面积：",{"$nulls":3},"平方米"]
["工程造价：",201012,null,null,"元"]
["送审造价：",216714,null,null,"元"]
["编 制 人：",""]
["编制人证书编号：",null,""]
["审 核 人：",""]
["审核人证书编号：",null,""]
["编制单位：",""]
["编制日期：","2013年7月10日"]
["",""]
["",null,"",""]

{"sheet":"单位工程审核汇总表(1.1)","index":1,"n_rows":30,"n_cols":5,"rows_kept":30,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,3]],"flags":["formulas_cached_only"]}
["单位工程审核汇总表"]
["装饰工程"]
["工程名称：同文教学区1-6号楼室内修缮工程",{"$nulls":3},"第1页 共1页"]
["序号","汇 总 内 容","审前造价","审后造价","审核增减"]
["1","分部分项工程费",{"v":171806,"d":"171806.00"},{"v":165151,"d":"165151.00"},{"v":-6655,"d":"-6655.00"}]
["1.1","装饰工程",{"v":171806,"d":"171806.00"},{"v":165151,"d":"165151.00"},{"v":-6655,"d":"-6655.00"}]
["2","措施项目费",{"v":9842,"d":"9842.00"},{"v":5163,"d":"5163.00"},{"v":-4679,"d":"-4679.00"}]
["2.1","安全施工",{"v":395,"d":"395.00"},{"v":380,"d":"380.00"},{"v":-15,"d":"-15.00"}]
["2.2","文明施工",{"v":584,"d":"584.00"},{"v":562,"d":"562.00"},{"v":-22,"d":"-22.00"}]
["2.3","临时设施",{"v":309,"d":"309.00"},{"v":297,"d":"297.00"},{"v":-12,"d":"-12.00"}]
["2.4","环境保护",2844.57,{"v":833.5,"d":"833.50"},-2011.07]
["3","其他项目费"]
["3.1","暂列金额"]
["3.2","计日工"]
["3.3","总承包服务费"]
["4","规费",{"v":9173,"d":"9173.00"},{"v":8601,"d":"8601.00"},{"v":-572,"d":"-572.00"}]
["A","工程排污费"]
["B","劳保费用",{"v":8828,"d":"8828.00"},{"v":8277,"d":"8277.00"},{"v":-551,"d":"-551.00"}]
["C","农民工工伤保险费"]
["D","危险作业意外伤害保险费",{"v":345,"d":"345.00"},{"v":324,"d":"324.00"},{"v":-21,"d":"-21.00"}]
["E","价格调节基金"]
["5","人工费价差",{"v":18611,"d":"18611.00"},{"v":15343,"d":"15343.00"},{"v":-3268,"d":"-3268.00"}]
["6","税金",{"v":7282,"d":"7282.00"},{"v":6754,"d":"6754.00"},{"v":-528,"d":"-528.00"}]
["7","总造价",{"v":216714,"d":"216714.00"},{"v":201012,"d":"201012.00"},{"v":-15702,"d":"-15702.00"}]
["","人工费合计",{"v":32841,"d":"32841.00"},{"v":27039,"d":"27039.00"},{"v":-5802,"d":"-5802.00"}]
["","材料费合计",{"v":138322,"d":"138322.00"},{"v":134845,"d":"134845.00"},{"v":-3477,"d":"-3477.00"}]
["","机械费合计",{"v":1509,"d":"1509.00"},{"v":483,"d":"483.00"},{"v":-1026,"d":"-1026.00"}]
["","管理费合计",{"v":3676,"d":"3676.00"},{"v":2928,"d":"2928.00"},{"v":-748,"d":"-748.00"}]
["","风险费合计"]
["","利润合计",{"v":3533,"d":"3533.00"},{"v":3316,"d":"3316.00"},{"v":-217,"d":"-217.00"}]

{"sheet":"规费、人工费价差、税金审核书(1.1)","index":2,"n_rows":16,"n_cols":6,"rows_kept":16,"merged":[[0,0,0,5],[1,0,1,5],[2,0,2,4]],"flags":["formulas_cached_only"]}
["规费、人工费价差、税金审核书"]
["装饰工程"]
["工程名称：同文教学区1-6号楼室内修缮工程",{"$nulls":4},"第1页 共1页"]
["序号","项 目 名 称","单位","审前造价","审后造价","审核增减"]
["1","规费","项",{"v":9173,"d":"9173.00"},{"v":8601,"d":"8601.00"},{"v":-572,"d":"-572.00"}]
["1.1","工程排污费","项"]
["1.2","劳保费用","项",{"v":8828,"d":"8828.00"},{"v":8277,"d":"8277.00"},{"v":-551,"d":"-551.00"}]
["1.3","农民工工伤保险费","项"]
["1.4","危险作业意外伤害保险费","项",{"v":345,"d":"345.00"},{"v":324,"d":"324.00"},{"v":-21,"d":"-21.00"}]
["1.5","价格调节基金","项"]
["2","人工费价差","项",{"v":18611,"d":"18611.00"},{"v":15343,"d":"15343.00"},{"v":-3268,"d":"-3268.00"}]
["2.1","土石方、拆除、搬运工程用工","项",{"v":2973.4,"d":"2973.40"},{"v":1568.2,"d":"1568.20"},{"v":-1405.2,"d":"-1405.20"}]
["2.2","建筑装饰工程用工","项",15180.33,13318.14,-1862.19]
["2.3","其他工程用工","项",457.11,457.11]
["3","税金","项",{"v":7282,"d":"7282.00"},{"v":6754,"d":"6754.00"},{"v":-528,"d":"-528.00"}]
["","合  计","",{"v":35066,"d":"35066.00"},{"v":30698,"d":"30698.00"},{"v":-4368,"d":"-4368.00"}]

{"sheet":"分部分项审核书(含定额)(1.1)","index":3,"n_rows":36,"n_cols":12,"rows_kept":36,"merged":[[0,0,0,11],[1,0,1,11],[2,0,2,9],[2,10,2,11],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,6],[3,7,3,9],[3,10,4,10],[3,11,4,11],[5,0,5,11],[15,0,15,11],[16,0,16,11],[17,0,17,9],[17,10,17,11],[18,0,19,0],[18,1,19,1],[18,2,19,2],[18,3,19,3],[18,4,18,6],[18,7,18,9],[18,10,19,10],[18,11,19,11]],"flags":["formulas_cached_only"]}
["分部分项工程量清单审核书"]
["装饰工程"]
["工程名称：同文教学区1-6号楼室内修缮工程",{"$nulls":9},"第1页 共2页"]
["序号","项目编码","项 目 名 称","单位","审前造价",null,null,"审后造价",null,null,"审核增","审核减"]
[{"$nulls":4},"原工程量","原单价","原合计","工程量","综合单价","合计"]
["        装饰工程"]
["1","020201002003","室内墙面、天棚粉刷基层修补\r\n(1)旧水泥砂浆混凝土、砖墙面铲除(按总面积的10％)\r\n(2)清除墙面油皮(抹灰面)(按总面积的90％)\r\n(3)14mm厚水泥砂浆基层(砖墙面)(按总面积的10％)\r\n(4)内墙柱面刮腻子 抹灰面(二道)\r\n(5)水泥漆 内墙面(一底二面)","m2",{"v":612,"d":"612.000"},14.46,8849.52,{"v":612,"d":"612.000"},14.46,8849.52]
["1.1","20106383","旧水泥砂浆混凝土、砖墙面铲除","m2",{"v":612,"d":"612.000"},1.16,709.92,{"v":612,"d":"612.000"},1.16,709.92]
["1.2","20102022","14mm厚水泥砂浆基层(砖墙面)","m2",{"v":612,"d":"612.000"},{"v":13.3,"d":"13.30"},{"v":8139.6,"d":"8139.60"},{"v":612,"d":"612.000"},{"v":13.3,"d":"13.30"},{"v":8139.6,"d":"8139.60"}]
["2","020201002007","室内墙面、天棚粉刷基层修补\r\n(1)旧水泥砂浆混凝土、砖墙面铲除(按总面积的10％)\r\n(2)清除墙面油皮(抹灰面)(按总面积的90％)\r\n(3)14mm厚水泥砂浆基层(砖墙面)(按总面积的10％)\r\n(4)内墙柱面刮腻子 抹灰面(二道)\r\n(5)水泥漆 内墙面(一底二面)","m2",{"v":2844,"d":"2844.000"},{"v":11.6,"d":"11.60"},{"v":32990.4,"d":"32990.40"},{"v":2844,"d":"2844.000"},{"v":11.6,"d":"11.60"},{"v":32990.4,"d":"32990.40"}]
["2.1","20105415T","内墙柱面刮腻子 抹灰面(二道)","m2",{"v":2844,"d":"2844.000"},5.12,14561.28,{"v":2844,"d":"2844.000"},5.12,14561.28]
["2.2","20105407","水泥漆 内墙面(一底二面)","m2",{"v":2844,"d":"2844.000"},6.48,18429.12,{"v":2844,"d":"2844.000"},6.48,18429.12]
["3","020501001002","门油漆","m2",{"v":362.2,"d":"362.200"},29.62,10728.36,{"v":362.2,"d":"362.200"},21.64,7838.01,null,2890.35]
["3.1","20105001","木门油漆(底油一遍、刮腻子  调和漆两遍、磁漆一遍)","m2",{"v":362.2,"d":"362.200"},24.62,8917.36,null,24.62,null,null,8917.36]
["","","本页小计：","","","",52568.28,"","",49677.93,null,2890.35]
["分部分项工程量清单审核书"]
["装饰工程"]
["工程名称：同文教学区1-6号楼室内修缮工程",{"$nulls":9},"第2页 共2页"]
["序号","项目编码","项 目 名 称","单位","审前造价",null,null,"审后造价",null,null,"审核增","审核减"]
[{"$nulls":4},"原工程量","原单价","原合计","工程量","综合单价","合计"]
["3.2","20105013","木门油漆(刷底油、油色 清漆两遍)","m2",{"$nulls":3},{"v":362.2,"d":"362.200"},16.64,6027.01,6027.01]
["3.3","01","木门整修、更换配件（不含锁）","m2",{"v":362.2,"d":"362.200"},{"v":5,"d":"5.00"},{"v":1811,"d":"1811.00"},{"v":362.2,"d":"362.200"},{"v":5,"d":"5.00"},{"v":1811,"d":"1811.00"}]
["4","020503001003","木扶手油漆","m",{"v":390,"d":"390.000"},11.46,{"v":4469.4,"d":"4469.40"},{"v":390,"d":"390.000"},5.96,{"v":2324.4,"d":"2324.40"},null,{"v":2145,"d":"2145.00"}]
["4.1","20105186","金属面醇酸磁漆两遍","t",6.942,510.19,3541.74,null,510.19,null,null,3541.74]
["4.2","20105184","金属面调和漆两遍","t",{"$nulls":3},6.942,200.71,1393.33,1393.33]
["4.3","20105194","金属面红丹防锈漆一遍","t",6.942,{"v":133.9,"d":"133.90"},929.53,6.942,{"v":133.9,"d":"133.90"},929.53]
["5","020504002002","卫生间隔板、隔板门维修、油漆","m2",{"v":374.1,"d":"374.100"},34.08,12749.33,{"v":374.1,"d":"374.100"},29.75,11129.48,null,1619.85]
["5.1","20105134","其他木材面油漆(底油一遍、刮腻子 调和漆两遍 磁漆一遍)","m2",{"v":374.1,"d":"374.100"},{"v":15.4,"d":"15.40"},5761.14,null,{"v":15.4,"d":"15.40"},null,null,5761.14]
["5.2","20105148","其他木材面刷底油、油色、清漆两遍","m2",{"$nulls":3},{"v":374.1,"d":"374.100"},11.07,4141.29,4141.29]
["5.3","20102354T","卫生间隔板整修","m2",{"v":374.1,"d":"374.100"},18.68,6988.19,{"v":374.1,"d":"374.100"},18.68,6988.19]
["6","030804017002","地漏","个",{"v":78,"d":"78.000"},25.89,2019.42,{"v":78,"d":"78.000"},25.89,2019.42]
["6.1","30804071","地漏(带存水弯) DN50","个",{"v":78,"d":"78.000"},25.89,2019.42,{"v":78,"d":"78.000"},25.89,2019.42]
["7","闽010901032002","室内改造整修","项",{"v":1,"d":"1.000"},{"v":100000,"d":"100000.00"},{"v":100000,"d":"100000.00"},{"v":1,"d":"1.000"},{"v":100000,"d":"100000.00"},{"v":100000,"d":"100000.00"}]
["7.1","01","室内改造整修","项",{"v":1,"d":"1.000"},{"v":100000,"d":"100000.00"},{"v":100000,"d":"100000.00"},{"v":1,"d":"1.000"},{"v":100000,"d":"100000.00"},{"v":100000,"d":"100000.00"}]
["","","本页小计：","","","",119238.15,"","",{"v":115473.3,"d":"115473.30"},null,3764.85]
["","","合    计：","","","",171806.43,"","",165151.23,null,{"v":6655.2,"d":"6655.20"}]

{"sheet":"措施分项审核书2(1.1)","index":4,"n_rows":14,"n_cols":11,"rows_kept":14,"merged":[[0,0,0,10],[1,0,1,10],[2,0,2,8],[2,9,2,10],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,6],[3,7,3,9],[3,10,4,10],[5,0,5,10]],"flags":["formulas_cached_only"]}
["措施项目工程量清单审核书"]
["装饰工程"]
["工程名称：同文教学区1-6号楼室内修缮工程",{"$nulls":8},"第1页 共1页"]
["序号","项目编码","项 目 名 称","单位","审前造价",null,null,"审后造价",null,null,"审核增减"]
[{"$nulls":4},"原工程量","原单价","原合计","工程量","综合单价","合计"]
["        装饰工程"]
["1","0205001","二次搬运","项",{"v":1,"d":"1.000"},5228.02,5228,{"v":1,"d":"1.000"},2628.23,2628,-2600]
["2","20108062","人工搬运水泥、石灰、油漆、涂料上4～6层楼","t",13.498,60.08,811,13.498,60.08,811]
["3","20108050","人工搬运砂土上4～6层楼","m3",{"v":17.16,"d":"17.160"},43.11,740,{"v":17.16,"d":"17.160"},43.11,740]
["4","20108167","人工搬运垃圾向下6～4层","m3",{"v":85.32,"d":"85.320"},{"v":43.1,"d":"43.10"},3677,{"v":25,"d":"25.000"},{"v":43.1,"d":"43.10"},1078,-2600]
["5","0101001","环境保护","项",{"v":1,"d":"1.000"},2844.57,2845,{"v":1,"d":"1.000"},{"v":833.5,"d":"833.50"},834,-2011]
["6","20108169","人工装卸汽车运垃圾运距3km以内","m3",{"v":85.32,"d":"85.320"},33.34,2845,{"v":25,"d":"25.000"},33.34,834,-2011]
["","","本页小计：","","","",8073,"","",3462,-4611]
["","","合    计：","","","",8073,"","",3462,-4611]

{"sheet":"主要材料价格表(含合计)(1.1)","index":5,"n_rows":52,"n_cols":8,"rows_kept":52,"merged":[[0,0,0,7],[1,0,1,7],[2,0,2,7],[3,0,3,5],[3,6,3,7],[44,0,44,7],[45,0,45,7],[46,0,46,7],[47,0,47,5],[47,6,47,7]],"flags":["formulas_cached_only"]}
["主要材料价格表"]
["装饰工程"]
["武夷山2013年3-4月份(含1季度台班)材料价格"]
["工程名称：同文教学区1-6号楼室内修缮工程",{"$nulls":5},"第1页 共2页"]
["序号","材料编号","材料名称","规格型号","单位","数量","单价","合计"]
["1","010100100009000","土石方、拆除、搬运工日","","工日",78.408,{"v":36,"d":"36.00"},{"v":2822.7,"d":"2822.70"}]
["2","010100500021000","综合工日","","工日",16.926,{"v":48,"d":"48.00"},812.45]
["3","010100300043000","综合工日","装饰工","工日",403.575,{"v":58,"d":"58.00"},23407.37]
["4","110100100001000","水泥","32.5","kg",4079.592,0.38,1529.85]
["5","160100300029000","松木锯材","","m3",0.011,{"v":1310,"d":"1310.00"},{"v":14.7,"d":"14.70"}]
["6","160100300017000","杉枋材","","m3",2.245,{"v":1520,"d":"1520.00"},3411.79]
["7","210500300023000","腻子粉","","kg",{"v":7963.2,"d":"7963.200"},1.15,9157.68]
["8","170500100039000","中(细)砂","损耗2%+膨胀1.18","m3",{"v":10.3,"d":"10.300"},{"v":110,"d":"110.00"},{"v":1133,"d":"1133.00"}]
["9","124100100115000","水泥砂浆1:3(32.5)","","m3",10.098,264.39,2669.81]
["10","","其它材料费","","元",99814.706,{"v":1,"d":"1.00"},99814.71]
["11","240300700055000","酒精","","kg",0.549,5.51,3.03]
["12","240300700015000","催干剂","","kg",5.158,6.63,{"v":34.2,"d":"34.20"}]
["13","240100500059000","熟桐油","","kg",23.805,13.02,309.94]
["14","240100500053000","清油","","kg",14.063,{"v":9,"d":"9.00"},126.57]
["15","240100500011000","防腐油","","kg",3.367,{"v":9.8,"d":"9.80"},{"v":33,"d":"33.00"}]
["16","240100300013000","油漆溶剂油","200#","kg",99.826,6.12,610.93]
["17","210700100011000","醇酸漆稀释剂","","kg",null,6.32]
["18","210301100009000","无光调和漆","","kg",null,10.59]
["19","210300900009000","防锈漆(红丹)","","kg",32.905,{"v":13,"d":"13.00"},427.77]
["20","210301100001000","调和漆","","kg",44.706,{"v":12,"d":"12.00"},536.48]
["21","210301900129000","漆片","各种规格","kg",null,20.09]
["22","210300100003000","醇酸磁漆","","kg",null,{"v":11,"d":"11.00"}]
["23","210300500007000","酚醛清漆","各色","kg",129.997,10.34,1344.17]
["24","400301300013000","地漏","DN50","个",{"v":78,"d":"78.000"},8.16,636.48]
["25","400301300155000","存水弯","S型DN50","个",{"v":78.39,"d":"78.390"},{"v":6.5,"d":"6.50"},509.53]
["26","520700100317000","其他材料费","","元",1242.942,{"v":1,"d":"1.00"},1242.94]
["27","520700100383000","水","","m3",7.313,{"v":2.3,"d":"2.30"},16.82]
["28","520100100027000","豆包布（白布）","0.9m宽","m",2.066,{"v":4,"d":"4.00"},8.26]
["29","520500101009000","自攻螺丝","M4×15","百个",17.957,{"v":2.5,"d":"2.50"},44.89]
["30","520700100663000","砂纸","","张",230.685,{"v":0.2,"d":"0.20"},46.14]
["31","520500100895000","膨胀螺栓","M8×80","套",216.604,0.27,58.48]
["32","520500300179000","水泥钉","10#","个",{"v":112.23,"d":"112.230"},{"v":0.1,"d":"0.10"},11.22]
["33","520500300183000","铁钉","","kg",4.489,4.28,19.21]
["34","520700100671000","铁砂布","0#～2#","张",76.362,{"v":0.7,"d":"0.70"},53.45]
["35","210301100007000","色调和漆","","kg",5.203,{"v":10,"d":"10.00"},52.03]
["36","210100100029000","内墙水泥漆面漆","","kg",{"v":625.68,"d":"625.680"},{"v":16,"d":"16.00"},10010.88]
["37","210100100017000","内墙水泥漆底漆","","kg",{"v":369.72,"d":"369.720"},6.18,2284.87]
["38","190300100039000","胶合板","五夹板","m2",117.842,{"v":11.5,"d":"11.50"},1355.18]
["39","191100300017000","石膏粉","","kg",27.757,{"v":0.6,"d":"0.60"},16.65]
["主要材料价格表"]
["装饰工程"]
["武夷山2013年3-4月份(含1季度台班)材料价格"]
["工程名称：同文教学区1-6号楼室内修缮工程",{"$nulls":5},"第2页 共2页"]
["序号","材料编号","材料名称","规格型号","单位","数量","单价","合计"]
["40","612300100261000","其他机械费","","元",33.669,{"v":1,"d":"1.00"},33.67]
["41","611100100027000","灰浆搅拌机","200L","台班",1.408,15.62,21.99]
["42","610700100103001","载重汽车","4t","台班",{"v":1.2,"d":"1.200"},354.16,424.99]