{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["03费用表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"03费用表","index":0,"n_rows":72,"n_cols":4,"rows_kept":72,"merged":[[0,0,0,3],[1,0,1,1],[1,2,1,3],[2,0,2,1],[2,2,2,3],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[71,0,71,3]],"flags":["formulas_cached_only"]}
["工程造价汇总表"]
[]
["工程名称:北围墙续建工程",null,"第 &P 页共 &S页"]
["代号","费用项目","金    额","备    注"]
[]
["(一)","直接工程费","26755.99","A+B+C+D"]
["A","定额直接费","19843.28","(定额基价_2000年土建定额)+(定额未计价材料费_2000年土建定额)"]
["B","流动施工津贴"," ","(定额工日_2000年土建定额)×0.00000"]
["C","材料价差","6912.71","(定额材差费_2000年土建定额)+(定额甲供材差费_2000年土建定额)"]
["D","人工费调整"," ","(定额工日_2000年土建定额)×0.00000"]
["(二)","综合费用","4406.71","(一)×0.16470"]
["(R)","人工费调整","9537.53","(定额工日_2000年土建定额)×1.03539×42.16000"]
["(S)","机用工调整","322.63","(定额机械含工日_2000年土建定额)×1.03539×38.66000"]
["(三)","劳保统筹"," ","((一)+(二)+(R)+(S))×0.00000"]
["(四)","分包工程"," ","独立费合计_2000年土建定额"]
["(五)","独立材差"," ","(定额独立材差费_2000年土建定额)×1.03539"]
["(∑)","工程造价","41022.86","(一)+(二)+(R)+(S)+(三)+(四)+(五)"]
["(一)","直接工程费","817.29","A+B+C+D"]
["A","定额直接费","813.19","(定额基价_2000年安装定额)+(定额未计价材料费_2000年安装定额)"]
["B","流动施工津贴"," ","(定额工日_2000年安装定额)×0.00000"]
["C","材料价差","4.10","(定额材差费_2000年安装定额)+(定额甲供材差费_2000年安装定额)"]
["D","人工费调整"," ","(定额工日_2000年安装定额)×0.00000"]
["(二)","综合费用","72.54","((定额人工费_2000年安装定额)+B+D)×0.56610"]
["(三)","定额测定费"," ","((一)+(二))×0.00000"]
["(R)","人工费调整","209.11","(定额工日_2000年安装定额)×42.16000"]
["(S)","机用工调整"," ","(定额机械含工日_2000年安装定额)×44.78000"]
["(四)","税金","38.89","((一)+(二)+(三)+(R)+(S))×0.03539"]
["(五)","劳保统筹"," ","((一)+(二)+(三)+(R)+(S)+(四))×0.00000"]
["(T)","分包工程"," ","独立费合计_2000年安装定额"]
["(∑)","工程总造价","1137.84","(一)+(二)+(三)+(R)+(S)+(四)+(五)+(T)"]
["(一)","直接工程费","12432.38","A+B+C"]
["A","定额直接费","15631.36","(定额基价_1999年装饰定额)+(定额未计价材料费_1999年装饰定额)"]
["B","流动施工津贴"," ","(定额工日_1999年装饰定额)×0.00000"]
["C","材料差价","-3198.98","(定额材差费_1999年装饰定额)+(定额甲供材差费_1999年装饰定额)"]
["(二)","综合费用","906.78","((定额人工费_1999年装饰定额)+B)×0.62190"]
["(R1)","定额高级工日调整","282.24","(定额高级工日_1999年装饰定额)×42.00000"]
["(R2)","定额中级工日调整","8.28","(定额中级工日_1999年装饰定额)×46.00000"]
["(R3)","定额普通工日调整","3139.18","(定额普通工日_1999年装饰定额)×48.31000"]
["(S)","机用工调整"," ","(定额机械含工日_1999年装饰定额)×38.66000"]
["(三)","税金","593.45","((一)+(二)+(R1)+(R2)+(R3)+(S))×0.03539"]
["(四)","劳保统筹"," ","((一)+(二)+(R1)+(R2)+(R3)+(S)+(三))×0.00000"]
["(T)","分包工程"," ","独立费合计_1999年装饰定额"]
["(五)","扣除甲供材面砖","-6128.64","-(102.69×55+11.445×42)"]
["(∑)","工程总造价","11233.67","(一)+(二)+(R1)+(R2)+(R3)+(S)+(三)+(四)+(T)+(五)"]
{"$rows_empty":27}
["九海软件技术支持0550-3044777                                                                                    "]