《新整理施工方案》SKY CLUB空调工程预算.doc

SKY CLUB空调工程 序号子目名称工程量单位实物量报价主材费   单价合价 一、空调电气  1砖.砼结构暗配pvc254.49100m667.882998.761302.1  2砖.砼结构暗配pvc2014.16100m486.126883.423256.8  3动力线路BV-4mm212.62100m160.822029.611536.99  4动力线路BV-2.535100m118.134134.482978.85  5动力线路BV-135100m74.042591.391487.15  6pvc软管DN250.910m220.91198.8235.1  7pvc软管DN2019.210m165.433176.23556.8  8接线盒暗装 塑料11.910个45.73544.22190.4  9开关盒暗装 塑料13.210个42.54561.53211.2 10调速开关13.210套849.7911217.2110296 11风机盘检查接线安装132台12.281621.02 12风机箱检查接线安装10台8.1481.42 13控制(箱)31台20901.8362705.4960000 14电力电缆VV22-3*240+2*1201010m3827.4738274.6537000 15电力电缆VV22-3*50+2*251010M931.019310.059000分 部 工 程 小 计146328.3127851.39二、空调风系统  1单层百叶新风口8.23m247.13387.86  2              1000*4003个402.41207.21167  3              750*4001个320.68320.68310  4              600*4002个299.99599.98580  5              500*4002个237.93475.85460  6              500*3001个150150145  7单层百叶回风口0.12100Kg4533.08543.97  8              800*3002个217.24434.47420  9              600*3001个170.68170.68165 10              500*3001个152.06152.06147 11              400*2503个135.51406.54393 12对开多叶调节阀12.75100Kg113.311444.64 13              1000*4003个362.061086.171050 14               750*4001个284.47284.47275 15               600*4002个234.82469.64454 16               500*4002个198.62397.23384 17               500*3001个159.31159.31154 18               400*3004个131.38525.5508 19               400*2002个91.03182.06176 20               300*2003个74.48223.44216 21               250*1602个74.48148.96144 22               200*2002个56.9113.79110 23               200*1602个51.73103.45100 24               200*1206个51.72310.34300 25               200*1505个51.72258.61250 26               120*1205个41.38206.89200 27                15010个67.24672.39650 28                1202个62.07124.13120 29                10034个56.891934.421870 30风管防火阀1.5100Kg44.1166.16 31             1000*4001个641.36641.36620 32             1000*3001个543.09543.09525 33              800*2501个424.12424.12410 34              700*2502个403.44806.87780 35              600*2501个377.57377.57365 36              500*4001个424.12424.12410 37              500*2001个351.71351.71340 38              600*2002个372.4744.8720 39帆布接口12.22m2118.031442.29342.16 40方形直片散流器2.61100Kg3544.369250.77 41              300*300167个258.6143188.2941750 42              150*1507个186.21303.411260 43镀锌薄钢板矩形风管0.8MM98.1510m2659.5264731.6335334 44镀锌薄钢板矩形风管0.6MM13610m2683.9993023.338080 45静压箱3100Kg211.01633.03 46      1000*900*4001个837.9837.9810 47      1250*900*5001个1013.761013.76980 48       800*500*6001个548.26548.26530 49风机盘管回风箱38.910m2659.5225655.3314004 50风机盘管百叶风口24m2121.942926.49 51           480*1702个91.03182.06176 52           580*1702个108.62217.23210 53           680*1707个124.13868.94840 54           800*17017个136.552321.312244 55           900*17021个155.173258.523150 56           1200*17042个186.27820.447560 57           1300*17010个201.722017.181950 58           1440*1253个155.17465.5450 59风机盘管送风口1240*1258个258.612068.92000 60              940*12519个155.172948.182850 61卫生间通风器100421台110.094623.73360 62            200391台151.475907.194680 63金属软风管  10015.543m2211.553288.191476.59 64金属软风管  20026.125m2187.464897.471873.16 65100mmUPVC管4.910m320.981572.82857.5 66150mmUPVC管2.7710m550.671525.351024.9 67镀锌薄钢板矩形风管0.6MM2510m2683.9917099.877000 68轴流式通风机安装   7#21台6817.7613635.5213000 69800风管防火阀  园形0.3100Kg6971.632091.492000.1 70帆布接口1.5m2118.05177.0742 71镀锌薄钢板圆形风管1.2MM610m2947.75686.183360 72风口        8005m2307.811539.071260 73通风管道玻璃棉=30mm70.4立方米1089.176672.3366880 74设备支架1.5100Kg587.13880.7420 75人工金属结除锈(每100kg)轻锈74100kg14.271055.91 76金属结构刷红丹防锈漆二遍74100kg21.621599.88 77新风机组ZK3D-28-4YH11台7722.247722.246762 78新风机组ZK3.5D-29*4YH21台9436.3318872.6616838 79新风机组ZK2D-21*4YH21台6457.1212914.2311078 80新风机组ZK2.5D-27*4YH11台7188.477188.476246 81新风机组ZK4D-32*4YH11台10154.2310154.239113 82空调机组ZK4*2D-28-6ZH11台18357.5418357.5416934 83空调机组ZK2.5*2D-24-6ZH11台120991209910993 84空调机组ZK3D-25.5-6ZH11台9019.449019.448016 85FP5KM -明装41台1884.997539.977120 86FP7.1KM -明装221台2025.6844564.9242152 87FP16WM -明装41台3132.5412530.1611944 88FP3.5WA -暗装21台829.031658.051500 89FP5WA -暗装21台929.371858.731694 90FP6.3WA -暗装51台982.124910.614490 91FP7.1WA -暗装21台982.121964.241796 92FP8WA -暗装171台1070.0518190.8316711 93FP10WA -暗装211台1507.6231660.0729526 94FP12.5WA -暗装421台1507.6263320.1159052 95FP14WA -暗装101台1617.2716172.7415120 96FP16WA -暗装31台1617.274851.824536 97空气幕安装8台1083.918671.277600 98脚手架搭拆费(14214.96*5% 工资:25%)1元1846.781846.78 99工程系数调整费(13939.61*13% 工资:25%)1元4708.844708.84100脚手架搭拆费(15522.47*30% 工资:25%)1元20136.0120136.01分 部 工 程 小 计767762.95565893.41SKY CLUB空调工程 序号子目名称工程量单位实物量报价主材费   单价合价  三、空调水  1室内镀锌钢管螺纹连接20mm内97.110m176.5217139.96797  2室内镀锌钢管螺纹连接25mm内74.210m229.9417061.637791  3室内镀锌钢管螺纹连接32mm内33.410m264.68837.764542.4  4室内镀锌钢管螺纹连接40mm内32.610m315.6510290.225411.6  5室内镀锌钢管螺纹连接70mm内43.110m464.9120037.6712412.8  6室内镀锌钢管螺纹连接80mm内19.910m550.4310953.597203.8  7室内无缝钢管焊接D108*423.210m650.5815093.5710718.4  8室内无缝钢管焊接D133*41010m763.037630.325700  9室无缝内钢管焊接D159*4.52.310m1002.832306.511774.91 10管道冲洗5028.1100m29815.04 11管道冲洗1005.52100m29.78164.41 12Dg20 截止阀 J11W-10T264个28.337478.645612.64 13Dg25 截止阀 J11W-10T6个38.54231.26176.58 14Dg32 截止阀 J11W-10T2个60.71121.4198.56 15Dg40 截止阀 J11W-10T10个81.48814.83634.7 16Dg70 截止阀12个179.182150.211760.64 17Dg80 截止阀2个275.68551.36454.74 18Dg100截止阀 J41T-164个408.981635.9988 19Dg150截止阀 J41T-162个756.291512.57992 20自动排气阀20mm内6个49.26295.55210 21过滤器Dg405个172.68863.42504 22过滤器Dg504个224.96899.83572 23过滤器Dg321个143.96143.9680 24过滤器20mm127个36.134588.263657.6 25软接头Dg508个161.291290.3651.6 26软接头Dg4010个136.271362.71656 27软接头32mm内2个51.11102.2180 28风机盘管软接头254个35.38966.37112 29管道超细玻璃棉管壳安装39.42立方米1568.6761836.8747304 30人工管道除锈中锈5.610平米35.06196.31 31管道刷红丹防锈漆二遍5.610平米25.94145.29 32管道刷调合漆二遍5.610平米26.41147.87 33室内管道支架制作木垫式管架1.51t7792.0411688.064500 34金属结构刷红丹防锈漆第一遍15100kg21.62324.3 35套管      铁皮160个10.341655.121600 36脚手架搭拆费(5421.85*8% 工资:25%)1元1571.461571.46 37脚手架搭拆费(8758.26*15% 工资:20%)1元4166.134166.13分 部 工 程 小 计225070.75139996.97一、电器设备安装工程分 部 工 程 小 计五、燃油系统  1油罐  10M31台52147.1152147.1150000  2双门底阀Dg701个466.65466.65350  3卸油阀Dg701个787.33787.33660  4阻火器Dg701个1014.911014.91880  5量油器Dg401个1589.051589.051470  6闸阀Dg408个114.84918.7359.04  7止回阀Dg402个134.08268.15126.94  8齿轮油泵  2CY-3.3/3.3-12台2875.25750.394498  9油泵减震2套517.231034.451000 10日用油箱 1M311个2674.972674.972500 11软接头Dg404个136.27545.08262.4 12压力表12块56.55678.55360 13油路液位计2个342.28684.55474 14过滤器Dg252个77.39154.77113.4 15过滤器Dg402个172.69345.38201.6 16闸阀Dg252个43.0986.1747.08 17软接头Dg252个51.84103.6764 18无缝钢管螺纹连接D28*2.51.210m181.41217.6975 19无缝钢管螺纹连接D34*31.210m226.09271.31123.72 20无缝钢管焊接D76*41.210m461.29553.55384 21无缝钢管螺纹连接D45*31.210m300.98361.18193.32 22三通D75*43个56.89170.68165 23弯头D76*42个11.5923.1722.4 24室内管道支架制作滚动滑动管架1.11t7446.528191.173080 25管道刷红丹防锈漆二遍310平米25.9477.83 26管道刷调合漆二遍310平米26.3879.14 27金属结构刷红丹防锈漆二遍11100kg21.62237.82 28低压铜管DN801010米1925.5719255.7318000 29铜管截止阀Dg806个391.142346.851500 30电气控制箱11台2798.952798.952500 31电力电缆VV22-3*35+2*161010m724.127241.157000 32铜管止回阀Dg801个400.46400.46259 33截止阀Dg402个134.08268.15126.94分 部 工 程 小 计111744.7196795.84六、热水系统  1燃油热水器DSZ701台172836.89172836.89166000  2燃油热水器DSZ501台135556.03135556.03130000  3减震DSZ701套1034.451034.451000  4减震DSZ501套1034.451034.451000  5无缝钢管D159*4.5310m1207.513622.542315.1  6无缝钢管D219*5210m2041.784083.552373.4  7无缝钢管D273*61.210m3033.813640.572136  8闸阀Z45T-10 Dg1002个355.19710.37390  9闸阀Z45T-10 Dg1252个446.37892.74500 10Dg150 闸阀 Z45T-102个598.021196.03686 11闸阀Z45T-10 Dg2008个918.677349.394112 12Dg250 闸阀 Z45T-102个1466.712933.421700 13Dg200止回阀H44T-102个842.121684.24880 14压力表2块56.55113.160 15软接头 Dg1004个322.081288.32652 16热水循环泵KQM100-1602台6962.1813924.3613000 17水泵减震2套517.231034.451000 18室内管道支架制作木垫式管架21t9312.5118625.025600 19管道刷红丹防锈漆二遍510平米25.94129.72 20管道刷调合漆二遍510平米26.38131.88 21金属结构刷红丹防锈漆二遍20100kg21.62432.4 22管道离心玻璃棉管壳安装3立方米1381.444144.313600 23热水箱10m3 不锈钢11个8524.178524.178000 24冷水箱10m3  不锈钢11个8524.178524.178000 25热水箱液位控制1个2777.672777.672400 26冷水箱液位控制1个2777.672777.672400 27碳钢法兰(焊接)100mm内4付117.87471.47224 28碳钢法兰(焊接)150mm内4付163.74654.97336 29碳钢法兰(焊接)200mm内4付278.821115.28520 30碳钢法兰(焊接)250mm内4付434.631738.51880 31三通DN1004个93.1372.4360 32三通DN1504个264.821059.281024 33    DN2004个499.641998.561932 34    DN2504个729.292917.152820 35弯头DN1004个24.3197.2494 36    DN1504个77.59310.34300 37    DN2004个186.2744.8720 38    DN2504个351.711406.851360 39过滤器Dg2002个1466.932933.862088 40电子除垢仪Dg2002个22110.4144220.8242000 41Dg150截止阀 J41W-162个685.951371.89856 42温度计膨胀式2支163.48326.96240 43脚手架搭拆费(5421.85*8% 工资:25%)1元1571.461571.46 44脚手架搭拆费(8758.26*15% 工资:20%)1元4166.134166.13分 部 工 程 小 计466479.88413558.5七、空调主机系统  1风冷热泵机组3*RSF390MB11台1553354.871553354.871500000  2主机吊装1台2586.132586.132500  3水泵KQL100-1604台6962.1827848.7126000  4水泵减震4套517.232068.92000  5膨胀水箱安装N101-1.9#11个5507.45507.45200  6电子除垢仪安装Dg1254个9684.0138736.0336720  7Dg125截止阀 J41W-163个498.091494.26900  8Dg150截止阀 J41W-164个685.952743.791712  9Dg200截止阀 J41T-162个879.921759.84953.08 10闸阀DN20mm1个22.8922.8916 11Dg125 闸阀 Z45T-1013个473.266152.443588 12Dg150 闸阀 Z45T-104个633.192532.761508 13Dg200 闸阀 Z45T-108个966.267730.074480 14Dg100 闸阀 Z45T-108个375.873006.991720 15过滤器Dg1004个533.322133.261468.8 16Dg150止回阀H44T-104个579.42317.591300 17软接头Dg1256个441.22647.191470 18压力表14块56.54791.62420 19温度计膨胀式10支163.481634.821200 20自动排气阀20mm内6个49.26295.55210 21室内管道支架制作木垫式管架21t9312.5118625.025600 22管道刷红丹防锈漆二遍710平米25.94181.61 23管道刷调合漆二遍710平米26.38184.64 24金属结构刷红丹防锈漆二遍20100kg21.62432.4 25碳钢法兰(焊接)100mm内6付117.87707.22336 26碳钢法兰(焊接)125mm内6付139.32835.89420 27碳钢法兰(焊接)150mm内8付163.751309.96672 28碳钢法兰(焊接)200mm内8付278.822230.591040 29碳钢法兰(焊接)250mm内12付434.635215.52640 30三通DN1004个93.1372.4360 31三通DN1254个178.96715.84692 32三通DN1504个264.821059.281024 33    DN2004个499.641998.561932 34    DN2504个729.292917.152820 35弯头DN1004个24.3197.2494 36弯头DN1254个44.48177.93172 37    DN1504个77.59310.34300 38    DN2004个186.2744.8720 39    DN2501个351.71351.71340 40管道离心玻璃棉管壳安装12立方米1381.4416577.2614400 41无缝钢管D108*4110m823.22823.22462 42无缝钢管D133*4110m936.44936.44570 43无缝钢管D159*4.51010m1207.5212075.167717 44无缝钢管D219*51010m2041.7820417.7511867 45无缝钢管D273*61.210m3033.813640.572136 46管道沟挖、砌1010M1344.7913447.8513000 47脚手架搭拆费(5421.85*8% 工资:25%)1元1571.461571.46 48工程系数调整费(843.10*15% 工资:20%)1元401.07401.07分 部 工 程 小 计1773723.971662679.88合  计3491110.563006775.99