XLS《表14-单位工程造价费用汇总表》

"单位工程造价费用汇总表" "工程名称:办公楼及食堂维修部分"第1页共1页","" "序号","汇总内容","","计算基础","费率(金额(元)" "一","分部分项工程费","","分部分项合计"17981.

35" "1.1","其中:人工费","","分部分项人工费"3353.4825" "1.2","其中:机械费","","分部分项机械费-燃料动力价差"46.4000390625" "二","措施项目费","","措施项目合计"866.980625" "2.1","其中:安全文明施工费","","安全文明施工费"424.9903125" "三","其他项目费","","其他项目合计" "四","税费前工程造价合计","","分部分项工程费+措施项目费+其他项目费"18848.33" "五","规费","","工程排污费+社会保障费+住房公积金+危险作业意外伤害保险"971.020625" "六","人工费动态调整","","分部分项人工费+机械人工费","34","","1141.670625" "七","税金","","税费前工程造价合计+规费+人工费动态调整","11","","2305.71125" "合计"23,266.73" "单位工程规费计价表" "工程名称:办公楼及食堂维修部分"第1页共1页","","" "序号","汇总内容","计算基础"费率(%)","金额(元)" "5.1","工程排污费" "5.2","社会保障费","税费前工程造价合计"3.2","603.1503125" "5.2.1","养老保险" "5.2.2","失业保险" "5.2.3","医疗保险" "5.2.4","生育保险" "5.2.5","工伤保险" "5.3","住房公积金","其中:人工费+其中:机械费"0.82","27.88001953125" "5.4","危险作业意外伤害保险","其中:人工费+其中:机械费"10","339.9903125" "合计"971.02" "分部分项工程量清单计价表" "工程名称:办公楼及食堂维修部分"第1页共2页","","" "序号","项目编码","项目名称","","特征","计量单位","工程数量","金额(元) 综合单价","","合价","其中:人工费+机械费" "","","其它零星维修项目"3399.8825" "1","020104003004","铝质防静电活动地板安装","","机房地板维修","100m2","0.0072","21032.71","","151.440078125","32.08001953125" "2","030212003191","管内穿线动力线路铜芯导线截面4mm2以内","","后厨及办公楼电热水器配线","100m单线","0.600000305175781","1214.5","","728.700625","20.49001953125" "3","030807001004","断路器","","办公楼增加空气断路器","套","2","50","","100","" "4","020204003063","墙面瓷砖拆除,镀锌板加固墙体","","浴室墙面镀锌钢板镶贴加固","100m2","0.240000152587891","4000","","960","" "5","030804007003","淋浴器更换安装","","浴室","10组","0.200000152587891","7642.105","","1528.42125","11" "6","030804007001","淋浴器莲蓬喷头更换","","浴室","10组","0.400000305175781","965.290625","","386.1203125","43.9900390625" "7","030807001003","太阳能维修"项","1","150","","150","" "8","010702001044","屋面高聚物改性沥青防水热熔3mm","","办公楼屋面防水卷材铺贴,维修漏雨","100m2","0.150000076293945","4632","","694.800625","42.5300390625" "9","030803003005","焊接法兰阀门安装DN80","","锅炉房回水管阀门拆除更换安装","个","1","369.4703125","","369.4703125","52.25" "10","030801005124","热熔管DN32,阀门DN32","","锅炉房水箱安装排水管线,阀门","套","1","200","","200","53.5200390625" "11","030801005056","室内塑料给水管(热熔)管外径32mm以内","","各办公室内暖气改造","10m","3","244.37015625","","733.110625","196.14015625" "12","030803001004","螺纹阀门安装DN32","","各办公室内暖气改造","个","3","76.5","","229.5","22.11001953125" "13","030803001001","散热器上DN32外丝活接头更换","","各办公室内暖气改造","个","8","20","","160","" "14","030807001002","后厨暖气管线修改","","后厨暖气管线","项","1","300","","300","" "15","030807001001","暖气系统调整费","","各办公室内暖气改造","系统","1","500","","500","" "16","020601018008","冷藏室钢方管货架","","60x40x3镀锌钢方管","m2","5.4000048828125","200","","1080","529.7903125" "-","","本页小计"8271.565","1003.900625" "分部分项工程量清单计价表" "工程名称:办公楼及食堂维修部分"第2页共2页","","" "序号","项目编码","项目名称","","特征","计量单位","工程数量","金额(元) 综合单价","","合价","其中:人工费+机械费" 骨架,15mm厚木格板" "17","030804012002","蹲式大便瓷低水箱安装","","后厨办公楼卫生间水箱拆除更换","10组","0.300000152587891","2004.57125","","601.3703125","142.290078125" "18","020104003005","整修项目修补台阶","","广场台阶踏步地砖维修","10m","2","350","","700","" "19","020104003006","小会议室地板维修","","特勤中队会议室地板","100m2","0.0400000381469727","4500","","180","" "20","020302001222","塑料板天棚面板","","厨房储藏间天棚维修换板","100m2","0.220000152587891","4192.0325","","922.25","152.630078125" "21","020302001223","天棚加固","","厨房大餐厅天棚龙骨加固制作","100m2","0.58","2000","","1160","" "22","020204003064","墙面砖重新铺贴","","浴室墙面瓷砖镶贴","100m2","0.28","9679.49","","2710.2625","732" "23","020507001069","墙面刮防水大白三遍","","办公楼及厨房墙面","100m2","0.900000610351563","2641.8925","","2377.7","786.300625" "24","020507001070","乳胶漆二遍","","办公楼及厨房墙面","100m2","0.900000610351563","1175.790625","","1058.210625","582.7603125" "-","","本页小计"9709.79","2395.98125" "-","","合计"17981.35","3399.8825" "措施项目清单与计价表" "工程名称:办公楼及食堂维修部分"第1页共1页","" "序号","项目名称","","计算基数","费率","","金额(元)" "一","措施项目"866.980625" "1","安全文明施工措施费","","分部分项人工费+分部分项机械费-燃料动力价差","12.5","","424.9903125" "2","夜间施工增加费" "3","二次搬运费","","分部分项人工费+分部分项机械费-燃料动力价差","6","","203.99015625" "4","已完工程及设备保护费" "5","冬雨季施工费","","分部分项人工费+分部分项机械费-燃料动力价差","3","","102" "6","市政工程干扰费","","分部分项人工费+分部分项机械费-燃料动力价差","4","","136" "7","其他措施项目费" "合计"866.980625"