XLS《费用表》

"费用表",,

, "工程名称:中科院上海生命科学研究院重庆路园区1#楼、5#楼电梯维修(1#楼部分)" "编制单位:",,

,"第1页" ,"名称","表达式","金额" ,"房屋修缮工程","所有分部",,

"1","人工费","人工费",,

"2","主要材料费","主要材料费",,

"3","零星材料费","零星材料费",,

"4","材料费","[2]+[3]",,

"5","专用机械费","专用机械费",,

"6","通用机械费","通用机械费",,

"7","机械费","[5]+[6]",,

"8","直接费","[1]+[4]+[7]",,

"9","企业管理费和利润","人工费*8%",,

"10","安全防护、文明施工措施费","([8]+[9])*3.

3%",,

"11","施工措施费","施工措施费",,

"12","小计","[8]+[9]+[10]+[11]",,

"13","工料机价差","结算价差",,

"14","工程排污费","[12]*0.1%",,

"15","社会保险费","人工费*32.66%",,

"16","住房公积金","人工费*1.32%",,

"17","规费合计","[14]+[15]+[16]",,

"18","税前补差","税前补差",,

"19","税金","([12]+[13]+[17]+[18])*11%",,

"20","甲供材料","-甲供材料",,

"21","税后补差","税后补差",,

"22","工程施工费用","[12]+[13]+[17]+[18]+[19]+[20]+[21]",,

"p" "预算书",,

,,

,,

, "工程名称:中科院上海生命科学研究院重庆路园区1#楼、5#楼电梯维修(1#楼部分)" "编制单位:第1页" ,,

"编号","名称","单位","单价","工程量","合价" ,,

,"电气工程",,

,,

"1","房","19-2-1","修理曳引机组蜗轮蜗杆减速箱清洗减速箱","只",,

"1", "2","房","19-2-4","修理曳引机组调换蜗杆端轴承滚动轴承","套",,

"2", "3","房","19-2-6","修理曳引机组调换蜗轮端滚动轴承上置式","套",,

"3", "4","房","19-2-8","修理曳引机组曳引轮校正垂直度","只",,

"1", "5","房","19-2-14","修理曳引机组调换曳引机密封圈前端","副",,

"1", "6","房","19-2-15","修理曳引机组调换曳引机密封圈后端","副",,

"1", "7","房","19-2-23","修理曳引机组调换联轴器弹性连接","套",,

"1", "8","房","19-2-24","修理曳引机组曳引机制动器清洗","套",,

"1", "9","房","19-2-25","修理曳引机组曳引机制动器调整","套",,

"1", "10","房","19-2-27","修理曳引机组曳引机制动器调换闸瓦","副",,

"1", "11","房","19-2-19","修理曳引机组整修抱闸检测开关","套",,

"1", "12","房","19-2-62","调整限速器钢丝绳浇铸式","根",,

"1", "13","房","19-2-68","限速器调换安全开关","只",,

"1", "14","房","19-3-66","对重装置滑动导靴调换靴衬","只",,

"4", "15","房","19-3-65","对重装置调换导轨润滑装置","只",,

"4", "16","房","19-3-68","对重装置滑动导靴调换","只",,

"4", "17","房","19-4-10","调整称量装置额定荷载≤1000kg电子式","套",,

"1", "18","房","19-4-19","轿厢导靴滑动导靴调换靴衬","只",,

"4", "19","房","19-4-20","轿厢导靴滑动导靴加装靴衬润滑装置","套",,

"4", "20","房","19-4-24","轿厢导靴更换导靴滑动导靴","套",,

"4", "21","房","19-4-26","安全钳制动块调整","副",,

"2", "22","房","19-4-28","安全钳拉条组件整修","套",,

"1", "23","房","19-4-30","安全钳开关调换","只",,

"1", "24","房","19-4-36","修理门机调换皮带轮","套",,

"1", "25","房","19-4-35","修理门机调换皮带","套",,

"1", "26","房","19-4-32","修理门机整修门臂与门刀","套",,

"1", "27","房","19-4-33","修理门机更换门臂轴承","只",,

"1", "28","房","19-4-47","修理轿门调换门滑轮","只",,

"4", "29","房","19-4-48","修理轿门调换门导靴","只",,

"4", "30","房","19-4-46","修理轿门调整偏心轮","只",,

"4", "31","房","19-5-1","修理层门整修门锁","套",,

"7", "32","房","19-5-2","修理层门调换门锁","套",,

"7", "33","房","19-5-3","修理层门调换滑轮","只",,

"12", "34","房","19-5-4","修理层门调换门靴","只",,

"20", "预算书",,

,,

,,

, "工程名称:中科院上海生命科学研究院重庆路园区1#楼、5#楼电梯维修(1#楼部分)" "编制单位:第2页" ,,

"编号","名称","单位","单价","工程量","合价" "35","房","19-5-5","修理层门调整偏心轮","副",,

"20", "36","房","19-5-6","修理层门调换偏心轮","副",,

"20", "37","房","19-5-10","修理层门更换锁闭装置","套",,

"5", "38","房","19-5-12","修理层门被动门电锁调换","只",,

"5", "39","房","19-5-14","修理层门开锁装置调换","只",,

"5", "40","房","19-6-13","控制屏调换继电器","只",,

"2", "41","房","19-6-14","控制屏调换接触器","只",,

"4", "42","房","19-6-15","控制屏调换熔断器","只",,

"5", "43","房","19-6-23","调速系统调频系统大保养","套",,

"1", "44","房","19-6-96","轿顶传感器光电感应器调换","只",,

"2", "45","房","19-6-97","轿顶电气装置检修安全窗开关","只",,

"1", "46","房","19-6-98","轿顶电气装置线路整理","台",,

"1", "47","房","19-6-103","轿顶电气装置检修箱整修","只",,

"1", "48","房","19-6-110","井道终端保护开关调换","只",,

"4", "49","房","19-6-112","轿顶或底坑急停开关调换","只",,

"1", "50","房","19-7-10","调试交流(调压、调频)调速电梯30层以下","部",,

"1", "51","房","19-7-17","静载试验","台",,

"1", "52","房","19-7-18","制动器性能试验","台",,

"1", "53","房","19-7-19","端站保护试验","台",,

"1", "54","房","19-7-20","限速器、安全钳联动试验","台",,

"1", "55","房","19-7-21","平衡系数试验","台",,

"1", "56","房","19-7-22","空轿厢提升试验","套",,

"1", "57","房","19-7-23","平层精度测试","套",,

"1", "58","房","19-7-24","额定速度测试","台",,

"1", "59","房","19-7-25","加、减速度测试","台",,

"1", "60","房","19-7-26","蓄能型缓冲器试验","台",,

"1", "61","房","19-7-28","噪音测试","台",,

"1", "62","房","19-7-29","振动测试","只",,

"1", "63","房","19-7-30","超载运行试验","只",,

"1", "64","房","19-7-32","报警装置试验","套",,

"1", "65","房","19-7-33","应急照明装置试验","套",,

"1", ,,

,"小计","元",,

, ,,

,"直接费合计","元",,

, ,"以上分部分项内容及工程量作为参考,请投标单位可根据实际情况再做调整及补充,但不得随意减项、少项." "工料机表" "工程名称:中科院上海生命科学研究院重庆路园区1#楼、5#楼电梯维修(1#楼部分)" "编制单位:第1页" "编码","名称","规格","单位","单价","数量","合价","百分比", ,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

"工料机表" "工程名称:中科院上海生命科学研究院重庆路园区1#楼、5#楼电梯维修(1#楼部分)" "编制单位:第2页" "编码","名称","规格","单位","单价","数量","合价","百分比", ,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

"工料机表" "工程名称:中科院上海生命科学研究院重庆路园区1#楼、5#楼电梯维修(1#楼部分)" "编制单位:第3页" "编码","名称","规格","单位","单价","数量","合价","百分比", ,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,,

,"以上工料机表请投标单位根据实际情况填写完整"