員工員景程急中更7×62×45×55×084367029.1×.

中審以洛陽市公務(wù)員多多層住宅區(qū)工工程A標(biāo)段審核情情況一覽表（單位：萬萬元）樓號序號預(yù)算類別土建給排水電氣采暖合計1#樓建筑面積：1532㎡1投標(biāo)預(yù)算205.429.4617.9115.61248.42施工單位調(diào)整預(yù)預(yù)算205.427.7115.7813.52242.433施工單位變更預(yù)預(yù)算38.9838.984②+③小計244.47.7115.7813.52281.415審核施工圖預(yù)算算177.917.807.449.41202.566審核變更預(yù)算-7.01-0.890.08-7.827⑤+⑥小計170.956.917.529.41194.748審減④-⑦73.50.88.264.1186.67附注：施工單位位1#~5#樓基礎(chǔ)增加加費用215.112萬元。樓號序號預(yù)算類別土建給排水電氣采暖合計2#樓建筑面積：7862㎡1投標(biāo)預(yù)算834.9831.566.4527.51960.442施工單位調(diào)整預(yù)預(yù)算834.9834.2857.9952.88980.133施工單位變更預(yù)預(yù)算85.6485.644②+③小計920.6234.2857.9952.881065.7775審核施工圖預(yù)算算835.3638.8233.4225.76933.366審核變更預(yù)算-38.73-3.170.32-41.587⑤+⑥小計796.6335.6533.7425.76891.788審減④-⑦123.99-1.3724.2527.12173.99洛陽市公務(wù)員多多層住宅區(qū)工工程A標(biāo)段審核情情況一覽表（單位：萬萬元）洛陽市公務(wù)員多多層住宅區(qū)工工程A標(biāo)段審核情情況一覽表（單位：萬萬元）樓號序號預(yù)算類別土建給排水電氣采暖合計3#樓建筑面積：1532㎡1投標(biāo)預(yù)算205.429.4617.9115.61248.42施工單位調(diào)整預(yù)預(yù)算205.427.7115.1813.52241.833施工單位變更預(yù)預(yù)算38.9838.984②+③小計244.47.7115.1813.52280.815審核施工圖預(yù)算算177.917.807.449.41202.566審核變更預(yù)算-7.01-0.890.08-7.827⑤+⑥小計170.96.917.529.41194.748審減④-⑦73.50.87.664.1186.07洛陽市公務(wù)員多多層住宅區(qū)工工程A標(biāo)段審核情情況一覽表（單位：萬萬元）樓號序號預(yù)算類別土建給排水電氣采暖合計4#樓建筑面積：3289㎡1投標(biāo)預(yù)算401.1322.5827.8024.06475.572施工單位調(diào)整預(yù)預(yù)算401.1314.7223.5925.34464.783施工單位變更預(yù)預(yù)算53.6253.624②+③小計454.7514.7223.5925.34518.45審核施工圖預(yù)算算313.0616.3313.6615.29358.346審核變更預(yù)算1.69-1.790.170.077⑤+⑥小計314.7514.5413.8315.29358.418審減④-⑦1400.189.7610.05159.99洛陽市公務(wù)員多多層住宅區(qū)工工程A標(biāo)段審核情情況一覽表（單位：萬萬元）樓號序號預(yù)算類別土建給排水電氣采暖合計5#樓建筑面積：3289㎡1投標(biāo)預(yù)算401.1322.5827.8024.06475.572施工單位調(diào)整預(yù)預(yù)算401.1314.7223.5925.34464.783施工單位變更預(yù)預(yù)算53.6253.624②+③小計454.7514.7223.5925.34518.45審核施工圖預(yù)算算313.0616.3313.6615.29358.346審核變更預(yù)算1.69-1.790.170.077⑤+⑥小計314.7514.5413.8315.29358.418審減④-⑦1400.189.7610.05159.99洛陽市公務(wù)員多多層住宅區(qū)工工程B標(biāo)段審核情情況一覽表（單位：萬萬元）樓號序號預(yù)算類別土建給排水電氣采暖合計6#樓建筑面積：1532㎡1投標(biāo)預(yù)算162.096.6511.378.31188.422施工單位調(diào)整預(yù)預(yù)算199.139.1817.2315.24240.783施工單位變更預(yù)預(yù)算4②+③小計199.139.1817.2315.24240.785審核施工圖預(yù)算算177.917.87.449.41202.566審核變更預(yù)算-7.01-0.890.08-7.827⑤+⑥小計170.96.917.529.41194.748審減④-⑦28.232.279.715.8346.04樓號序號預(yù)算類別土建給排水電氣采暖合計7#樓建筑面積：7862㎡1投標(biāo)預(yù)算883.1134.8354.0232.141004.12施工單位調(diào)整預(yù)預(yù)算976.1831.856526.741099.7773施工單位變更預(yù)預(yù)算4②+③小計976.1831.856526.741099.7775審核施工圖預(yù)算算835.3638.8233.4225.76933.366審核變更預(yù)算-38.73-3.170.32-41.587⑤+⑥小計796.6335.6533.7425.76891.788審減④-⑦179.55-3.831.260.98207.99洛陽市公務(wù)員多多層住宅區(qū)工工程B標(biāo)段審核情情況一覽表（單位：萬萬元）洛陽市公務(wù)員多多層住宅區(qū)工工程B標(biāo)段審核情情況一覽表（單位：萬萬元）樓號序號預(yù)算類別土建給排水電氣采暖合計8#樓建筑面積：1532㎡1投標(biāo)預(yù)算162.096.6511.378.31188.422施工單位調(diào)整預(yù)預(yù)算199.139.1817.2315.24240.783施工單位變更預(yù)預(yù)算4②+③小計199.139.1817.2315.24240.785審核施工圖預(yù)算算177.917.87.449.41202.566審核變更預(yù)算-7.01-0.890.08-7.827⑤+⑥小計170.96.917.529.41194.748審減④-⑦28.232.279.715.8346.04洛陽市公務(wù)員多多層住宅區(qū)工工程B標(biāo)段審核情情況一覽表（單位：萬萬元）樓號序號預(yù)算類別土建給排水電氣采暖合計9#樓建筑面積：3289㎡1投標(biāo)預(yù)算341.8714.0624.316.66396.892施工單位調(diào)整預(yù)預(yù)算379.822.1626.723.02451.683施工單位變更預(yù)預(yù)算4②+③小計379.822.1626.723.02451.685審核施工圖預(yù)算算313.0616.3313.6615.29358.346審核變更預(yù)算1.69-1.790.170.077⑤+⑥小計314.7514.5413.8315.29358.418審減④-⑦65.057.6212.877.7393.27洛陽市公務(wù)員多多層住宅區(qū)工工程B標(biāo)段審核情情況一覽表（單位：萬萬元）樓號序號預(yù)算類別土建給排水電氣采暖合計10#樓建筑面積：3289㎡1投標(biāo)預(yù)算341.8714.0624.316.66396.892施工單位調(diào)整預(yù)預(yù)算379.822.1626.723.02451.683施工單位變更預(yù)預(yù)算4②+③小計379.822.1626.723.02451.685審核施工圖預(yù)算算313.0616.3313.6615.29358.346審核變更預(yù)算1.69-1.790.170.077⑤+⑥小計314.7514.5413.8315.29358.418審減④-⑦65.057.6212.877.7393.27洛陽市公務(wù)員多多層住宅區(qū)工工程B標(biāo)段審核情情況一覽表（單位：萬萬元）樓號序號預(yù)算類別土建給排水電氣采暖合計11#樓建筑面積：1973㎡1投標(biāo)預(yù)算209.868.4614.510.98243.82施工單位調(diào)整預(yù)預(yù)算227.7311.8818.4820.87278.963施工單位變更預(yù)預(yù)算4②+③小計227.7311.8818.4820.87278.965審核施工圖預(yù)算算211.629.909.1512.16242.836審核變更預(yù)算-14.48-1.190.11-15.167⑤+⑥小計197.148.719.2612.16227.278審減④-⑦30.593.179.228.7151.69樓號序號預(yù)算類別土建給排水電氣采暖合計12樓建筑面積：1973㎡1投標(biāo)預(yù)算209.868.4614.510.98243.82施工單位調(diào)整預(yù)預(yù)算227.7311.8818.4820.87278.963施工單位變更預(yù)預(yù)算4②+③小計227.7311.8818.4820.87278.965審核施工圖預(yù)算算211.629.909.1512.16242.836審核變更預(yù)算-14.48-1.190.11-15.167⑤+⑥小計197.148.719.2612.16227.278審減④-⑦30.593.179.228.7151.69洛陽市公務(wù)員多多層住宅區(qū)工工程B標(biāo)段審核情情況一覽表（單位：萬萬元）洛陽市公務(wù)員多多層住宅區(qū)工工程B標(biāo)段審核情情況一覽表（單位：萬萬元）樓號序號預(yù)算類別土建給排水電氣采暖合計13樓建筑面積：1973㎡1投標(biāo)預(yù)算209.868.4614.510.98243.82施工單位調(diào)整預(yù)預(yù)算227.7311.8818.4820.87278.963施工單位變更預(yù)預(yù)算4②+③小計227.7311.8818.4820.87278.965審核施工圖預(yù)算算211.629.909.1512.16242.836審核變更預(yù)算-14.48-1.190.11-15.167⑤+⑥小計197.148.719.2612.16227.278審減④-⑦30.593.179.228.7151.69洛陽市公務(wù)員多多層住宅區(qū)工工程B標(biāo)段審核情情況一覽表（單位：萬萬元）樓號序號預(yù)算類別土建給排水電氣采暖合計1#樓建筑面積：1532㎡1投標(biāo)預(yù)算205.429.4617.9115.612施工單位調(diào)整預(yù)預(yù)算3施工單位變更預(yù)預(yù)算4②+③小計5審核施工圖預(yù)算算6審核變更預(yù)算7⑤+⑥小計8審減④-⑦洛陽市公務(wù)員多多層住宅區(qū)工工程B標(biāo)段審核情情況一覽表（單位：萬萬元）樓號序號預(yù)算類別土建給排水電氣采暖合計1#樓建筑面積：1532㎡1投標(biāo)預(yù)算205.429.4617.9115.612施工單位調(diào)整預(yù)預(yù)算3施工單位變更預(yù)預(yù)算4②+③小計5審核施工圖預(yù)算算6審核變更預(yù)算7⑤+⑥小計8審減④-⑦洛陽市人防應(yīng)急急救援指揮中中心工程審核核情況一覽表表（單位：萬萬元）序號預(yù)算類別人防土建土建給排水消防弱電報警空調(diào)水通風(fēng)空調(diào)電氣合計1施工單位調(diào)整預(yù)預(yù)算535.61800.9584.07115.9244.6453.6970.95146.091851.9222審核施工圖預(yù)算算331.24987.7458.8688.8428.8050.1667.28135.501748.4223審減①-②204.37-186.79925.2127.0815.843.533.6710.59103.50洛陽市公務(wù)員多多層住宅小區(qū)區(qū)景觀水系工工程審核1、審核結(jié)果：：土建：1996.8922萬元，安裝裝：60.229萬元，綠綠化：71..32萬元，園園林道路：774.4477萬元，小計計：402..949萬元元。2、施工單位預(yù)預(yù)算金額：土土建：2033.231萬萬元，安裝：：66.2331萬元，綠綠化：78..99萬元，園園林道路：777.1166萬元，小計計：425..568萬元元。洛陽市公務(wù)員多多層住宅小區(qū)區(qū)景觀水系工工程審核與報報審金額對比比表序號項目名稱審定金額(萬元元)報審金額(萬元元)審減金額(萬元元)1土建196.8922203.23116.3392安裝(電氣)60.2966.2315.9413綠化71.3278.997.674園林道路74.44777.1162.669合計402.9499425.568822.619備注：施工單位位預(yù)算價為4425.5668萬元，投投標(biāo)價為4112萬元，施施工合同價為為369.555萬元。委價收要本價下：

員工員景程急中更6×18×8835×0519019729.1×.5中審附洛陽市公務(wù)員多多層住宅區(qū)工工程標(biāo)底預(yù)算審核情情況一覽表單位：萬元元樓號預(yù)算類別土建給排水電氣采暖小計合計1#、3#、6#、8#樓建筑面積1532m2××4幢標(biāo)的預(yù)算194.455.1510.196.76216.54866.16審核預(yù)算177.917.809.669.41204.78819.12增減額-=SUM(ABOVE)16.54=SUM(ABOVE)2.65-=SUM(ABOVE)0.53=SUM(ABOVE)2.65-=