{"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：","行政楼、宋明理学中心及兴贤食堂修缮工程"]
["工程编号：",""]
["建筑面积：",{"$nulls":3},"平方米"]
["工程造价：",285113,null,null,"元"]
["送审造价：",298911,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：","2012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：行政楼、宋明理学中心及兴贤食堂修缮工程",{"$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":235765,"d":"235765.00"},{"v":234417,"d":"234417.00"},{"v":-1348,"d":"-1348.00"}]
["1.1","装饰工程",{"v":235765,"d":"235765.00"},{"v":234417,"d":"234417.00"},{"v":-1348,"d":"-1348.00"}]
["2","措施项目费",{"v":18201,"d":"18201.00"},{"v":10317,"d":"10317.00"},{"v":-7884,"d":"-7884.00"}]
["2.1","安全施工",{"v":542,"d":"542.00"},{"v":539,"d":"539.00"},{"v":-3,"d":"-3.00"}]
["2.2","文明施工",{"v":802,"d":"802.00"},{"v":797,"d":"797.00"},{"v":-5,"d":"-5.00"}]
["2.3","临时设施",{"v":424,"d":"424.00"},{"v":422,"d":"422.00"},{"v":-2,"d":"-2.00"}]
["2.4","环境保护",5099.69,{"v":1667,"d":"1667.00"},-3432.69]
["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":13690,"d":"13690.00"},{"v":12359,"d":"12359.00"},{"v":-1331,"d":"-1331.00"}]
["A","工程排污费"]
["B","劳保费用",{"v":12343,"d":"12343.00"},{"v":11894,"d":"11894.00"},{"v":-449,"d":"-449.00"}]
["C","农民工工伤保险费"]
["D","危险作业意外伤害保险费",{"v":483,"d":"483.00"},{"v":465,"d":"465.00"},{"v":-18,"d":"-18.00"}]
["E","价格调节基金",{"v":864,"d":"864.00"},null,{"v":-864,"d":"-864.00"}]
["5","人工费价差",{"v":21211,"d":"21211.00"},{"v":18440,"d":"18440.00"},{"v":-2771,"d":"-2771.00"}]
["6","税金",{"v":10044,"d":"10044.00"},{"v":9580,"d":"9580.00"},{"v":-464,"d":"-464.00"}]
["7","总造价",{"v":298911,"d":"298911.00"},{"v":285113,"d":"285113.00"},{"v":-13798,"d":"-13798.00"}]
["","人工费合计",{"v":37518,"d":"37518.00"},{"v":32545,"d":"32545.00"},{"v":-4973,"d":"-4973.00"}]
["","材料费合计",{"v":202065,"d":"202065.00"},{"v":200488,"d":"200488.00"},{"v":-1577,"d":"-1577.00"}]
["","机械费合计",{"v":2626,"d":"2626.00"},{"v":876,"d":"876.00"},{"v":-1750,"d":"-1750.00"}]
["","管理费合计",{"v":4384,"d":"4384.00"},{"v":3645,"d":"3645.00"},{"v":-739,"d":"-739.00"}]
["","风险费合计"]
["","利润合计",{"v":4945,"d":"4945.00"},{"v":4765,"d":"4765.00"},{"v":-180,"d":"-180.00"}]

{"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：行政楼、宋明理学中心及兴贤食堂修缮工程",{"$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":13690,"d":"13690.00"},{"v":12359,"d":"12359.00"},{"v":-1331,"d":"-1331.00"}]
["1.1","工程排污费","项"]
["1.2","劳保费用","项",{"v":12343,"d":"12343.00"},{"v":11894,"d":"11894.00"},{"v":-449,"d":"-449.00"}]
["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":483,"d":"483.00"},{"v":465,"d":"465.00"},{"v":-18,"d":"-18.00"}]
["1.5","价格调节基金","项",{"v":864,"d":"864.00"},null,{"v":-864,"d":"-864.00"}]
["2","人工费价差","项",{"v":21211,"d":"21211.00"},{"v":18440,"d":"18440.00"},{"v":-2771,"d":"-2771.00"}]
["2.1","土石方、拆除、搬运工程用工","项",{"v":5722.6,"d":"5722.60"},{"v":3324,"d":"3324.00"},{"v":-2398.6,"d":"-2398.60"}]
["2.2","建筑装饰工程用工","项",15488.88,15115.98,{"v":-372.9,"d":"-372.90"}]
["2.3","其他工程用工","项"]
["3","税金","项",{"v":10044,"d":"10044.00"},{"v":9580,"d":"9580.00"},{"v":-464,"d":"-464.00"}]
["","合  计","",{"v":44945,"d":"44945.00"},{"v":40379,"d":"40379.00"},{"v":-4566,"d":"-4566.00"}]

{"sheet":"分部分项审核书(含定额)(1.1)","index":3,"n_rows":84,"n_cols":12,"rows_kept":84,"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],[13,0,13,11],[14,0,14,11],[15,0,15,9],[15,10,15,11],[16,0,17,0],[16,1,17,1],[16,2,17,2],[16,3,17,3],[16,4,16,6],[16,7,16,9],[16,10,17,10],[16,11,17,11],[31,0,31,11],[32,0,32,11],[33,0,33,9],[33,10,33,11],[34,0,35,0],[34,1,35,1],[34,2,35,2],[34,3,35,3],[34,4,34,6],[34,7,34,9],[34,10,35,10],[34,11,35,11],[43,0,43,11],[44,0,44,11],[45,0,45,9],[45,10,45,11],[46,0,47,0],[46,1,47,1],[46,2,47,2],[46,3,47,3],[46,4,46,6],[46,7,46,9],[46,10,47,10],[46,11,47,11],[59,0,59,11],[60,0,60,11],[61,0,61,9],[61,10,61,11],[62,0,63,0],[62,1,63,1],[62,2,63,2],[62,3,63,3],[62,4,62,6],[62,7,62,9],[62,10,63,10],[62,11,63,11],[74,0,74,11],[75,0,75,11],[76,0,76,9],[76,10,76,11],[77,0,78,0],[77,1,78,1],[77,2,78,2],[77,3,78,3],[77,4,77,6],[77,7,77,9],[77,10,78,10],[77,11,78,11]],"flags":["formulas_cached_only"]}
["分部分项工程量清单审核书"]
["装饰工程"]
["工程名称：行政楼、宋明理学中心及兴贤食堂修缮工程",{"$nulls":9},"第1页 共6页"]
["序号","项目编码","项 目 名 称","单位","审前造价",null,null,"审后造价",null,null,"审核增","审核减"]
[{"$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","行政楼外墙面（含连廊走道外立柱）整修粉刷\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":2700,"d":"2700.000"},{"v":25,"d":"25.00"},{"v":67500,"d":"67500.00"},{"v":2700,"d":"2700.000"},{"v":25,"d":"25.00"},{"v":67500,"d":"67500.00"}]
["1.1","01","行政楼外墙面（含连廊走道外立柱）整修粉刷","m2",{"v":2700,"d":"2700.000"},{"v":25,"d":"25.00"},{"v":67500,"d":"67500.00"},{"v":2700,"d":"2700.000"},{"v":25,"d":"25.00"},{"v":67500,"d":"67500.00"}]
["2","020201002008","行政楼室内（含走道连廊）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":150,"d":"150.000"},14.46,{"v":2169,"d":"2169.00"},{"v":150,"d":"150.000"},14.46,{"v":2169,"d":"2169.00"}]
["2.1","20106383","旧水泥砂浆混凝土、砖墙面铲除","m2",{"v":150,"d":"150.000"},1.16,{"v":174,"d":"174.00"},{"v":150,"d":"150.000"},1.16,{"v":174,"d":"174.00"}]
["2.2","20102022","14mm厚水泥砂浆基层(砖墙面)","m2",{"v":150,"d":"150.000"},{"v":13.3,"d":"13.30"},{"v":1995,"d":"1995.00"},{"v":150,"d":"150.000"},{"v":13.3,"d":"13.30"},{"v":1995,"d":"1995.00"}]
["3","020201002007","行政楼室内（含走道连廊）墙\r\n面天棚粉刷面层维修\r\n(1)旧水泥砂浆混凝土、砖墙\r\n面铲除(按总面积的10％)","m2",{"v":1800,"d":"1800.000"},{"v":11.6,"d":"11.60"},{"v":20880,"d":"20880.00"},{"v":1800,"d":"1800.000"},{"v":11.6,"d":"11.60"},{"v":20880,"d":"20880.00"}]
["","","本页小计：","","","",{"v":90549,"d":"90549.00"},"","",{"v":90549,"d":"90549.00"}]
["分部分项工程量清单审核书"]
["装饰工程"]
["工程名称：行政楼、宋明理学中心及兴贤食堂修缮工程",{"$nulls":9},"第2页 共6页"]
["序号","项目编码","项 目 名 称","单位","审前造价",null,null,"审后造价",null,null,"审核增","审核减"]
[{"$nulls":4},"原工程量","原单价","原合计","工程量","综合单价","合计"]
["","","(2)清除墙面油皮(抹灰面)(按\r\n总面积的90％)\r\n(3)14mm厚水泥砂浆基层(砖墙\r\n面)(按总面积的10％)\r\n(4)内墙柱面刮腻子 抹灰面(\r\n二道)\r\n(5)水泥漆 内墙面(一底二面)",""]
["3.1","20105415T","内墙柱面刮腻子 抹灰面(二道)","m2",{"v":1800,"d":"1800.000"},5.12,{"v":9216,"d":"9216.00"},{"v":1800,"d":"1800.000"},5.12,{"v":9216,"d":"9216.00"}]
["3.2","20105407","水泥漆 内墙面(一底二面)","m2",{"v":1800,"d":"1800.000"},6.48,{"v":11664,"d":"11664.00"},{"v":1800,"d":"1800.000"},6.48,{"v":11664,"d":"11664.00"}]
["4","020501001002","行政楼门油漆","m2",{"v":40,"d":"40.000"},29.62,{"v":1184.8,"d":"1184.80"},{"v":40,"d":"40.000"},21.64,{"v":865.6,"d":"865.60"},null,{"v":319.2,"d":"319.20"}]
["4.1","20105001","木门油漆(底油一遍、刮腻子  调和漆两遍、磁漆一遍)","m2",{"v":40,"d":"40.000"},24.62,{"v":984.8,"d":"984.80"},null,24.62,null,null,{"v":984.8,"d":"984.80"}]
["4.2","20105013","木门油漆(刷底油、油色 清漆两遍)","m2",{"$nulls":3},{"v":40,"d":"40.000"},16.64,{"v":665.6,"d":"665.60"},{"v":665.6,"d":"665.60"}]
["4.3","01","木门整修、更换配件（不含锁）","m2",{"v":40,"d":"40.000"},{"v":5,"d":"5.00"},{"v":200,"d":"200.00"},{"v":40,"d":"40.000"},{"v":5,"d":"5.00"},{"v":200,"d":"200.00"}]
["5","020504002002","卫生间隔板、隔板门维修、油漆","m2",{"v":20,"d":"20.000"},34.08,{"v":681.6,"d":"681.60"},{"v":20,"d":"20.000"},29.75,{"v":595,"d":"595.00"},null,{"v":86.6,"d":"86.60"}]
["5.1","20105134","其他木材面油漆(底油一遍、刮腻子 调和漆两遍 磁漆一遍)","m2",{"v":20,"d":"20.000"},{"v":15.4,"d":"15.40"},{"v":308,"d":"308.00"},null,{"v":15.4,"d":"15.40"},null,null,{"v":308,"d":"308.00"}]
["5.2","20105148","其他木材面刷底油、油色、清漆两遍","m2",{"$nulls":3},{"v":20,"d":"20.000"},11.07,{"v":221.4,"d":"221.40"},{"v":221.4,"d":"221.40"}]
["5.3","20102354T","卫生间隔板整修","m2",{"v":20,"d":"20.000"},18.68,{"v":373.6,"d":"373.60"},{"v":20,"d":"20.000"},18.68,{"v":373.6,"d":"373.60"}]
["6","020201002009","行政楼卫生间洁具、给排遣水\r\n配件维修更换\r\n(1)旧水泥砂浆混凝土、砖墙\r\n面铲除(按总面积的10％)\r\n(2)清除墙面油皮(抹灰面)(按","项",{"v":1,"d":"1.000"},{"v":8000,"d":"8000.00"},{"v":8000,"d":"8000.00"},{"v":1,"d":"1.000"},{"v":8000,"d":"8000.00"},{"v":8000,"d":"8000.00"}]
["","","本页小计：","","","",{"v":9866.4,"d":"9866.40"},"","",{"v":9460.6,"d":"9460.60"},null,{"v":405.8,"d":"405.80"}]
["分部分项工程量清单审核书"]
["装饰工程"]
["工程名称：行政楼、宋明理学中心及兴贤食堂修缮工程",{"$nulls":9},"第3页 共6页"]
["序号","项目编码","项 目 名 称","单位","审前造价",null,null,"审后造价",null,null,"审核增","审核减"]
[{"$nulls":4},"原工程量","原单价","原合计","工程量","综合单价","合计"]
["","","总面积的90％)\r\n(3)14mm厚水泥砂浆基层(砖墙\r\n面)(按总面积的10％)\r\n(4)内墙柱面刮腻子 抹灰面(\r\n二道)\r\n(5)水泥漆 内墙面(一底二面)",""]
["6.1","01","行政楼卫生间洁具、给排遣水配件维修更换","项",{"v":1,"d":"1.000"},{"v":8000,"d":"8000.00"},{"v":8000,"d":"8000.00"},{"v":1,"d":"1.000"},{"v":8000,"d":"8000.00"},{"v":8000,"d":"8000.00"}]
["7","020201002010","宋明理学中心室内墙面、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":450,"d":"450.000"},14.46,{"v":6507,"d":"6507.00"},{"v":450,"d":"450.000"},14.46,{"v":6507,"d":"6507.00"}]
["7.1","20106383","旧水泥砂浆混凝土、砖墙面铲除","m2",{"v":450,"d":"450.000"},1.16,{"v":522,"d":"522.00"},{"v":450,"d":"450.000"},1.16,{"v":522,"d":"522.00"}]
["7.2","20102022","14mm厚水泥砂浆基层(砖墙面)","m2",{"v":450,"d":"450.000"},{"v":13.3,"d":"13.30"},{"v":5985,"d":"5985.00"},{"v":450,"d":"450.000"},{"v":13.3,"d":"13.30"},{"v":5985,"d":"5985.00"}]
["8","020201002011","宋明理学中心室内（含外廊、\r\n走道）墙面、天棚粉刷面层维\r\n修\r\n(1)旧水泥砂浆混凝土、砖墙\r\n面铲除(按总面积的10％)\r\n(2)清除墙面油皮(抹灰面)(按\r\n总面积的90％)\r\n(3)14mm厚水泥砂浆基层(砖墙\r\n面)(按总面积的10％)\r\n(4)内墙柱面刮腻子 抹灰面(\r\n二道)","m2",{"v":4500,"d":"4500.000"},{"v":11.6,"d":"11.60"},{"v":52200,"d":"52200.00"},{"v":4500,"d":"4500.000"},{"v":11.6,"d":"11.60"},{"v":52200,"d":"52200.00"}]
["","","本页小计：","","","",{"v":58707,"d":"58707.00"},"","",{"v":58707,"d":"58707.00"}]
["分部分项工程量清单审核书"]
["装饰工程"]
["工程名称：行政楼、宋明理学中心及兴贤食堂修缮工程",{"$nulls":9},"第4页 共6页"]
["序号","项目编码","项 目 名 称","单位","审前造价",null,null,"审后造价",null,null,"审核增","审核减"]
[{"$nulls":4},"原工程量","原单价","原合计","工程量","综合单价","合计"]
["","","(5)水泥漆 内墙面(一底二面)",""]
["8.1","20105415T","内墙柱面刮腻子 抹灰面(二道)","m2",{"v":4500,"d":"4500.000"},5.12,{"v":23040,"d":"23040.00"},{"v":4500,"d":"4500.000"},5.12,{"v":23040,"d":"23040.00"}]
["8.2","20105407","水泥漆 内墙面(一底二面)","m2",{"v":4500,"d":"4500.000"},6.48,{"v":29160,"d":"29160.00"},{"v":4500,"d":"4500.000"},6.48,{"v":29160,"d":"29160.00"}]
["9","020201002012","宋明理学中心外墙面整修粉刷\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":1440,"d":"1440.000"},{"v":25,"d":"25.00"},{"v":36000,"d":"36000.00"},{"v":1440,"d":"1440.000"},{"v":25,"d":"25.00"},{"v":36000,"d":"36000.00"}]
["9.1","01","宋明理学中心外墙面整修粉刷","m2",{"v":1440,"d":"1440.000"},{"v":25,"d":"25.00"},{"v":36000,"d":"36000.00"},{"v":1440,"d":"1440.000"},{"v":25,"d":"25.00"},{"v":36000,"d":"36000.00"}]
["10","020201002013","宋明理学中心屋顶修漏\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":30,"d":"30.000"},{"v":350,"d":"350.00"},{"v":10500,"d":"10500.00"},{"v":30,"d":"30.000"},{"v":350,"d":"350.00"},{"v":10500,"d":"10500.00"}]
["10.1","01","宋明理学中心屋顶修漏","m2",{"v":30,"d":"30.000"},{"v":350,"d":"350.00"},{"v":10500,"d":"10500.00"},{"v":30,"d":"30.000"},{"v":350,"d":"350.00"},{"v":10500,"d":"10500.00"}]
["11","020501001003","宋明理学中心楼门油漆","m2",{"v":63,"d":"63.000"},29.62,1866.06,{"v":63,"d":"63.000"},21.64,1363.32,null,502.74]
["11.1","20105001","木门油漆(底油一遍、刮腻子  调和漆两遍、磁漆一遍)","m2",{"v":63,"d":"63.000"},24.62,1551.06,null,24.62,null,null,1551.06]
["11.2","20105013","木门油漆(刷底油、油色 清漆","m2",{"$nulls":3},{"v":63,"d":"63.000"},16.64,1048.32,1048.32]
["","","本页小计：","","","",48366.06,"","",47863.32,null,502.74]
["分部分项工程量清单审核书"]
["装饰工程"]
["工程名称：行政楼、宋明理学中心及兴贤食堂修缮工程",{"$nulls":9},"第5页 共6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"]
[{"$nulls":4},"原工程量","原单价","原合计","工程量","综合单价","合计"]
["","","两遍)",""]
["11.3","01","木门整修、更换配件（不含锁）","m2",{"v":63,"d":"63.000"},{"v":5,"d":"5.00"},{"v":315,"d":"315.00"},{"v":63,"d":"63.000"},{"v":5,"d":"5.00"},{"v":315,"d":"315.00"}]
["12","020503001003","铁铁栏杆扶手油漆","m",{"v":80,"d":"80.000"},11.46,{"v":916.8,"d":"916.80"},{"v":80,"d":"80.000"},5.96,{"v":476.8,"d":"476.80"},null,{"v":440,"d":"440.00"}]
["12.1","20105186","金属面醇酸磁漆两遍","t",1.424,510.19,726.51,null,510.19,null,null,726.51]
["12.2","20105184","金属面调和漆两遍","t",{"$nulls":3},1.424,200.71,285.81,285.81]
["12.3","20105194","金属面红丹防锈漆一遍","t",1.424,{"v":133.9,"d":"133.90"},190.67,1.424,{"v":133.9,"d":"133.90"},190.67]
["13","020201002014","宋明理学中心楼板（包括平屋面）渗漏维修\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)","m",{"v":120,"d":"120.000"},{"v":78,"d":"78.00"},{"v":9360,"d":"9360.00"},{"v":120,"d":"120.000"},{"v":78,"d":"78.00"},{"v":9360,"d":"9360.00"}]
["13.1","01","宋明理学中心楼板（包括平屋面）渗漏维修","m",{"v":120,"d":"120.000"},{"v":78,"d":"78.00"},{"v":9360,"d":"9360.00"},{"v":120,"d":"120.000"},{"v":78,"d":"78.00"},{"v":9360,"d":"9360.00"}]
["14","020201002015","兴贤食堂排污总管改造\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)","m",{"v":150,"d":"150.000"},{"v":120,"d":"120.00"},{"v":18000,"d":"18000.00"},{"v":150,"d":"150.000"},{"v":120,"d":"120.00"},{"v":18000,"d":"18000.00"}]
["","","本页小计：","","","",{"v":28276.8,"d":"28276.80"},"","",{"v":27836.8,"d":"27836.80"},null,{"v":440,"d":"440.00"}]
["分部分项工程量清单审核书"]
["装饰工程"]
["工程名称：行政楼、宋明理学中心及兴贤食堂修缮工程",{"$nulls":9},"第6页 共6页"]
["序号","项目编码","项 目 名 称","单位","审前造价",null,null,"审后造价",null,null,"审核增","审核减"]
[{"$nulls":4},"原工程量","原单价","原合计","工程量","综合单价","合计"]
["14.1","01","兴贤食堂排污总管改造","m",{"v":150,"d":"150.000"},{"v":120,"d":"120.00"},{"v":18000,"d":"18000.00"},{"v":150,"d":"150.000"},{"v":120,"d":"120.00"},{"v":18000,"d":"18000.00"}]
["","","",""]
["","","",""]
["","","本页小计：","","","",null,"",""]
["","","合    计：","","","",235765.26,"","",234416.72,null,1348.54]

{"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：行政楼、宋明理学中心及兴贤食堂修缮工程",{"$nulls":8},"第1页 共1页"]
["序号","项目编码","项 目 名 称","单位","审前造价",null,null,"审后造价",null,null,"审核增减"]
[{"$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"},10673.13,10673,{"v":1,"d":"1.000"},6235.55,6236,-4438]
["2","20108062","人工搬运水泥、石灰、油漆、涂料上4～6层楼","t",49.279,60.08,2961,49.279,60.08,2961]
["3","20108050","人工搬运砂土上4～6层楼","m3",25.977,43.11,1120,25.977,43.11,1120]
["4","20108167","人工搬运垃圾向下6～4层","m3",{"v":152.96,"d":"152.960"},{"v":43.1,"d":"43.10"},6593,{"v":50,"d":"50.000"},{"v":43.1,"d":"43.10"},2155,-4438]
["5","0101001","环境保护","项",{"v":1,"d":"1.000"},5099.69,5100,{"v":1,"d":"1.000"},{"v":1667,"d":"1667.00"},1667,-3433]
["6","20108169","人工装卸汽车运垃圾运距3km以内","m3",{"v":152.96,"d":"152.960"},33.34,5100,{"v":50,"d":"50.000"},33.34,1667,-3433]
["","","本页小计：","","","",15773,"","",7903,-7870]
["","","合    计：","","","",15773,"","",7903,-7870]

{"sheet":"主要材料价格表(含合计)(1.1)","index":5,"n_rows":44,"n_cols":8,"rows_kept":44,"merged":[[0,0,0,7],[1,0,1,7],[2,0,2,7],[3,0,3,5],[3,6,3,7]],"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：行政楼、宋明理学中心及兴贤食堂修缮工程",{"$nulls":5},"第1页 共1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",166.203,{"v":36,"d":"36.00"},{"v":5983.3,"d":"5983.30"}]
["2","010100300043000","综合工日","装饰工","工日",458.055,{"v":58,"d":"58.00"},{"v":26567.2,"d":"26567.20"}]
["3","110100100001000","水泥","32.5","kg",{"v":3999.6,"d":"3999.600"},0.38,1499.85]
["4","160100300029000","松木锯材","","m3",0.001,{"v":1310,"d":"1310.00"},0.79]
["5","160100300017000","杉枋材","","m3",{"v":0.12,"d":"0.120"},{"v":1520,"d":"1520.00"},{"v":182.4,"d":"182.40"}]
["6","210500300023000","腻子粉","","kg",{"v":17640,"d":"17640.000"},1.15,{"v":20286,"d":"20286.00"}]
["7","170500100039000","中(细)砂","损耗2%+膨胀1.18","m3",10.098,{"v":110,"d":"110.00"},1110.78]
["8","124100100115000","水泥砂浆1:3(32.5)","","m3",{"v":9.9,"d":"9.900"},264.39,2617.46]
["9","","其它材料费","","元",146936.258,{"v":1,"d":"1.00"},146936.26]
["10","240300700055000","酒精","","kg",0.113,5.51,0.62]
["11","240300700015000","催干剂","","kg",1.061,6.63,7.03]
["12","240100500059000","熟桐油","","kg",4.869,13.02,63.39]
["13","240100500053000","清油","","kg",2.876,{"v":9,"d":"9.00"},25.89]
["14","240100500011000","防腐油","","kg",{"v":0.18,"d":"0.180"},{"v":9.8,"d":"9.80"},1.76]
["15","240100300013000","油漆溶剂油","200#","kg",20.504,6.12,125.49]
["16","210700100011000","醇酸漆稀释剂","","kg",null,6.32]
["17","210301100009000","无光调和漆","","kg",null,10.59]
["18","210300900009000","防锈漆(红丹)","","kg",{"v":6.75,"d":"6.750"},{"v":13,"d":"13.00"},87.75]
["19","210301100001000","调和漆","","kg",9.171,{"v":12,"d":"12.00"},110.05]
["20","210301900129000","漆片","各种规格","kg",null,20.09]
["21","210300100003000","醇酸磁漆","","kg",null,{"v":11,"d":"11.00"}]
["22","210300500007000","酚醛清漆","各色","kg",26.688,10.34,275.95]
["23","520700100317000","其他材料费","","元",2423.839,{"v":1,"d":"1.00"},2423.84]
["24","520700100383000","水","","m3",{"v":7.17,"d":"7.170"},{"v":2.3,"d":"2.30"},16.49]
["25","520100100027000","豆包布（白布）","0.9m宽","m",0.396,{"v":4,"d":"4.00"},1.59]
["26","520500101009000","自攻螺丝","M4×15","百个",{"v":0.96,"d":"0.960"},{"v":2.5,"d":"2.50"},{"v":2.4,"d":"2.40"}]
["27","520700100663000","砂纸","","张",{"v":47.46,"d":"47.460"},{"v":0.2,"d":"0.20"},9.49]
["28","520500100895000","膨胀螺栓","M8×80","套",{"v":11.58,"d":"11.580"},0.27,3.13]
["29","520500300179000","水泥钉","10#","个",{"v":6,"d":"6.000"},{"v":0.1,"d":"0.10"},{"v":0.6,"d":"0.60"}]
["30","520500300183000","铁钉","","kg",{"v":0.24,"d":"0.240"},4.28,1.03]
["31","520700100671000","铁砂布","0#～2#","张",15.664,{"v":0.7,"d":"0.70"},10.96]
["32","210301100007000","色调和漆","","kg",1.048,{"v":10,"d":"10.00"},10.48]
["33","210100100029000","内墙水泥漆面漆","","kg",{"v":1386,"d":"1386.000"},{"v":16,"d":"16.00"},{"v":22176,"d":"22176.00"}]
["34","210100100017000","内墙水泥漆底漆","","kg",{"v":819,"d":"819.000"},6.18,5061.42]
["35","190300100039000","胶合板","五夹板","m2",{"v":6.3,"d":"6.300"},{"v":11.5,"d":"11.50"},72.45]
["36","191100300017000","石膏粉","","kg",5.699,{"v":0.6,"d":"0.60"},3.42]
["37","612300100261000","其他机械费","","元",{"v":1.8,"d":"1.800"},{"v":1,"d":"1.00"},{"v":1.8,"d":"1.80"}]
["38","611100100027000","灰浆搅拌机","200L","台班",{"v":1.38,"d":"1.380"},15.62,21.56]
["39","610700100103001","载重汽车","4t","台班",{"v":2.4,"d":"2.400"},354.16,849.98]