大炼油临时电缆预算书.xls

合同编号:13050000-13-FW0205-0094工工 程程 结结 算算 书书工厂名称南化公司9万吨/年制氢及配套空分项目变换及甲醇洗等单元工程名称南化公司9万吨/年制氢及配套空分项目变换及甲醇洗等单元工程内容电气安装工程预算值252584.98元施工单位：一审值（小写）：二审值（小写）：（加盖合同内公章）（大写）（大写）编制人：审核人：审核人：复核人：主管领导：主管领导：（加盖项目或单位公章）（加盖经计处公章）报送日期：2011年 月 日编编 制制 说说 明明一、编制工程量依据：已完工程量确认表二、定额依据：江苏省单位估价表（2001）三、材料价格依据：根据合同执行四、取费依据：根据合同执行五、其他说明：安装工程取费表序序号号费费用用名名称称计计 算算 公公 式式费费率率计计算算结结果果（元元）一直接费 1+2+3+4260247.74A1人工费99245.24A2材料费94697.51A3施工机械使用费11389.36二综合间接费A1费率105%104207.50三税金（一）+（二）*费率3.44%12537.26四让利（一+二+三）费率30.00%113097.75五水电费A3*70%*费率15.00%1195.88六脚手架（一）+（二）+（三）（四）*费率3.00%11309.78七工工程程造造价价（一）+（二）+（三）（四）（六）252584.98工程预（结）算书项目名称：武汉污水处理厂电气安装定额编号分项工程名称及规格单位数量单价合价小计其中合计其中人工费材料费机械费管理费利润人工费现现场场签签证证单单-001-0010.000.000.000.002-620电缆敷设 3*150+2*70100m1.001593.66543.30432.69286.26255.3576.061593.66543.302-628电缆头制作安装3*150+2*70个2.00186.1132.86133.210.0015.444.60372.2265.712-690接地极制作安装50*5根1.0034.0311.232.3213.635.281.5734.0311.232-701接地跨接线制作安装10处0.10110.9525.9753.9915.1412.213.6411.102.602-620电缆敷设 3*150+2*70100m3.001593.66543.30432.69286.26255.3576.064780.971629.892-620电缆拆除 3*150+2*70100m3.00580.48271.650.00143.13127.6738.031741.45814.942-618电缆敷设5*10100m0.70546.10213.85193.748.06100.5229.94382.27149.702-521挖填土m380.0018.0811.230.000.005.281.571446.40898.402-628电缆头拆除3*150+2*70个1.0026.4516.430.000.007.722.3026.4516.432-628电缆头制作安装3*150+2*70个1.00186.1132.86133.210.0015.444.60186.1132.862-619电缆敷设 3*95+2*50100m0.80982.76385.42308.4153.81181.1653.96786.21308.342-358铁构件制作100kg 0.31587.66252.72112.4468.34118.7835.38184.4879.342-359铁构件安装100kg 0.31335.41164.2718.9751.9677.2123.00105.3051.57市场价10T大板车台班0.50500.000.000.00500.000.000.00250.000.002-358铁构件制作100kg 3.02587.66252.72112.4468.34118.7835.381772.38762.202-690接地极制作安装50*5根1.0034.0311.232.3213.635.281.5734.0311.232-701接地跨接线制作安装10处0.10110.9525.9753.9915.1412.213.6411.102.602-358铁构件制作100kg 3.02587.66252.72112.4468.34118.7835.381772.38762.202-619电缆敷设 3*95+2*50100m0.30982.76385.42308.4153.81181.1653.96294.83115.632-619电缆拆除 3*95+2*50100m0.30337.17192.710.0026.9090.5826.98101.1557.812-619电缆敷设 3*70+2*35100m0.30982.76385.42308.4153.81181.1653.96294.83115.632-619电缆拆除 3*70+2*35100m0.30337.17192.710.0026.9090.5826.98101.1557.812-618电缆敷设 3*35+2*16100m2.55546.10213.85193.748.06100.5229.941392.57545.322-618电缆拆除 3*35+2*16100m2.55176.18106.930.004.0350.2614.97449.27272.662-627电缆头制作安装3*95+2*50个1.00133.4925.2792.800.0011.883.54133.4925.272-627电缆头拆除3*95+2*50个1.0020.3512.640.000.005.941.7720.3512.642-627电缆头制作安装3*70+2*35个1.00133.4925.2792.800.0011.883.54133.4925.272-627电缆头拆除3*70+2*35个1.0020.3512.640.000.005.941.7720.3512.642-626电缆头制作安装3*35+2*16个1.00146.3915.44121.520.007.262.16146.3915.442-626电缆头拆除3*35+2*16个1.0012.437.720.000.003.631.0812.437.722-358铁构件制作100kg 0.23587.66252.72112.4468.34118.7835.38132.9357.172-359铁构件安装100kg 0.23335.41164.2718.9751.9677.2123.0075.8737.162-521挖填土m372.0018.0811.230.000.005.281.571301.76808.562-358铁构件制作100kg 3.02587.66252.72112.4468.34118.7835.381772.38762.209-204电箱挡雨板28.00613.00128.70365.5840.2160.4918.0217164.003603.60市场价皮卡车0.5T个0.50600.000.000.00600.000.000.00300.000.002-359铁构件安装100kg 9.05335.41164.2718.9751.9677.2123.003034.791486.3111-7支架手工除锈100kg 3.0222.447.962.507.133.741.1167.6824.0111-119+120 支架刷防锈漆50*5100kg 3.0233.2310.532.0214.264.951.47100.2231.7611-126+127 支架刷调和漆100kg 3.0231.4810.300.6414.264.841.4494.9431.06市场价皮卡车0.5T个0.13600.000.000.00600.000.000.0075.000.0011-7支架手工除锈100kg 6.0322.447.962.507.133.741.11135.3648.0111-119+120 支架刷防锈漆50*5100kg 6.0333.2310.532.0214.264.951.47200.4463.5211-126+127 支架刷调和漆100kg 6.0331.4810.300.6414.264.841.44189.8962.13市场价人工费人工11.00260.00260.000.000.000.000.002860.002860.00工程预（结）算书项目名称：武汉污水处理厂电气安装定额编号分项工程名称及规格单位数量单价合价小计其中合计其中人工费材料费机械费管理费利润人工费市场价人工费人工1.00260.00260.000.000.000.000.00260.00260.00市场价人工费人工1.00260.00260.000.000.000.000.00260.00260.00市场价人工费人工1.00200.00200.000.000.000.000.00200.00200.00市场价人工费人工2.00200.00200.000.000.000.000.00400.00400.002-701接地跨接线制作安装10处0.40110.9525.9753.9915.1412.213.6444.3810.392-690接地极制作安装50*5根6.0034.0311.232.3213.635.281.57204.1867.382-690接地极制作安装50*5根8.0034.0311.232.3213.635.281.57272.2489.842-618电缆敷设 5*16100m0.30546.10213.85193.748.06100.5229.94163.8364.162-699接地线敷设10m3.00159.0588.9215.890.0041.7912.45477.15266.762-699接地线敷设10m3.00159.0588.9215.890.0041.7912.45477.15266.762-701接地跨接线制作安装10处1.00110.9525.9753.9915.1412.213.64110.9525.972-618电缆拆除 4*16100m0.70135.5382.250.003.1038.6611.5294.8757.582-626电缆头拆除 4*16个1.0010.366.440.000.003.030.9010.366.442-521挖填土m361.0018.0811.230.000.005.281.571102.88685.032-262配电箱安装台1.00221.2784.9429.3455.1839.9211.89221.2784.942-262配电箱拆除台1.0095.9742.470.0027.5919.965.9595.9742.472-521挖填土m355.0018.0811.230.000.005.281.57994.40617.652-620电缆敷设 3*150+2*70100m6.001593.66543.30432.69286.26255.3576.069561.943259.782-628电缆头拆除3*150+2*70个2.0026.4516.430.000.007.722.3052.9032.862-628电缆头制作安装3*150+2*70个2.00186.1132.86133.210.0015.444.60372.2265.712-521挖填土m348.0018.0811.230.000.005.281.57867.84539.042-620电缆敷设 3*185+2*95100m6.001593.66543.30432.69286.26255.3576.069561.943259.782-620电缆敷设 3*185+2*95100m6.00580.48271.650.00143.13127.6738.033482.901629.89工程预（结）算书项目名称：武汉污水处理厂电气安装定额编号分项工程名称及规格单位数量单价合价小计其中合计其中人工费材料费机械费管理费利润人工费2-521挖填土m355.0018.0811.230.000.005.281.57994.40617.652-358铁构件制作100kg 4.52587.66252.72112.4468.34118.7835.382658.571143.312-358铁构件制作100kg 4.15587.66252.72112.4468.34118.7835.382437.031048.032-359铁构件安装100kg 3.39335.41164.2718.9751.9677.2123.001138.05557.372-358铁构件制作100kg 2.64587.66252.72112.4468.34118.7835.381550.83666.932-359铁构件安装100kg 7.92335.41164.2718.9751.9677.2123.002655.441300.532-619电缆敷设 3*95+2*50100m1.80982.76385.42308.4153.81181.1653.961768.97693.762-627电缆头制作安装3*95+2*50个4.00133.4925.2792.800.0011.883.54533.95101.092-619电缆敷设 3*95+2*50100m2.20982.76385.42308.4153.81181.1653.962162.07847.932-627电缆头制作安装3*95+2*50个4.00133.4925.2792.800.0011.883.54533.95101.099-204电箱挡雨板50.00613.00128.70365.5840.2160.4918.0230650.006435.002-626电缆头制作安装个24.00121.9912.87101.270.006.051.802927.76308.88市场价人工费人工3.00260.00260.000.000.000.000.00780.00780.002-262配电箱安装台2.00221.2784.9429.3455.1839.9211.89442.54169.882-262配电箱拆除台2.0095.9742.470.0027.5919.965.95191.9384.942-627电缆头制作安装3*95+2*50个10.00133.4925.2792.800.0011.883.541334.88252.722-627电缆头拆除3*95+2*50个10.0020.3512.640.000.005.941.77203.46126.362-627电缆头制作安装3*70+2*35个4.00133.4925.2792.800.0011.883.54533.95101.092-627电缆头拆除3*70+2*35个4.0020.3512.640.000.005.941.7781.3850.542-627电缆头制作安装3*50+2*25个6.00133.4925.2792.800.0011.883.54800.93151.632-627电缆头拆除3*50+2*25个6.0020.3512.640.000.005.941.77122.0875.822-620电缆敷设 3*150+2*70100m0.201593.66543.30432.69286.26255.3576.06318.73108.662-618电缆敷设 4*16100m0.30420.08164.50149.036.2077.3223.03126.0249.35工程预（结）算书项目名称：武汉污水处理厂电气安装定额编号分项工程名称及规格单位数量单价合价小计其中合计其中人工费材料费机械费管理费利润人工费2-628电缆头制作安装3*150+2*70个2.00186.1132.86133.210.0015.444.60372.2265.712-626电缆头制作安装 4*16个1.00121.9912.87101.270.006.051.80121.9912.872-521挖填土m338.0018.0811.230.000.005.281.57687.04426.742-619电缆敷设 3*95+2*50100m1.50982.76385.42308.4153.81181.1653.961474.14578.142-619电缆拆除 3*95+2*50100m1.50337.17192.710.0026.9090.5826.98505.76289.072-619电缆敷设 3*50+2*25100m1.80982.76385.42308.4153.81181.1653.961768.97693.762-619电缆拆除 3*50+2*25100m1.80337.17192.710.0026.9090.5826.98606.91346.882-618电缆敷设 4*16100m0.80420.08164.50149.036.2077.3223.03336.06131.602-618电缆拆除 4*16100m0.80135.5382.250.003.1038.6611.52108.4265.8012-1-1网络线敷设100m1.8063.7436.401.233.9017.115.10114.7365.5211-7支架手工除锈100kg 4.5222.447.962.507.133.741.11101.5236.0111-119+120 支架刷防锈漆50*5100kg 4.5233.2310.532.0214.264.951.47150.3347.6411-126+127 支架刷调和漆100kg 4.5231.4810.300.6414.264.841.44142.4246.60市场价人工费人工1.00260.00260.000.000.000.000.00260.00260.00市场价人工费人工1.00200.00200.000.000.000.000.00200.00200.0011-7支架手工除锈100kg 6.7922.447.962.507.133.741.11152.2854.0211-119+120 支架刷防锈漆50*5100kg 6.7933.2310.532.0214.264.951.47225.5071.4611-126+127 支架刷调和漆100kg 6.7931.4810.300.6414.264.841.44213.6269.902-699接地线敷设10m1.50159.0588.9215.890.0041.7912.45238.58133.382-699接地线敷设10m1.50159.0588.9215.890.0041.7912.45238.58133.382-701接地跨接线制作安装10处1.80110.9525.9753.9915.1412.213.64199.7146.752-701接地跨接线制作安装10处2.30110.9525.9753.9915.1412.213.64255.1959.732-696接地母线敷设-40*410m6.0076.2432.0616.258.3715.074.49457.44192.36工程预（结）算书项目名称：武汉污水处理厂电气安装定额编号分项工程名称及规格单位数量单价合价小计其中合计其中人工费材料费机械费管理费利润人工费2-702构架接地处6.00127.0454.0534.685.3425.407.57762.24324.302-358铁构件制作100kg 2.26587.66252.72112.4468.34118.7835.381329.29571.65市场价人工费人工1.00260.00260.000.000.000.000.00260.00260.00市场价人工费人工1.00260.00260.000.000.000.000.00260.00260.002-619电缆敷设 3*95+2*50100m1.50982.76385.42308.4153.81181.1653.961474.14578.142-262配电箱安装台2.00221.2784.9429.3455.1839.9211.89442.54169.882-627电缆头制作安装3*95+2*50个4.00133.4925.2792.800.0011.883.54533.95101.09市场价吊车 25T台班0.50700.000.000.00700.000.000.00350.000.00市场价皮卡车0.5T台班0.50600.000.000.00600.000.000.00300.000.002-690接地极制作安装50*5根2.0034.0311.232.3213.635.281.5768.0622.462-701接地跨接线制作安装10处0.20110.9525.9753.9915.1412.213.6422.195.192-358铁构件制作100kg 7.92587.66252.72112.4468.34118.7835.384652.502000.782-359铁构件安装100kg 7.92335.41164.2718.9751.9677.2123.002655.441300.5311-7支架手工除锈100kg 7.9222.447.962.507.133.741.11177.6663.0211-119+120 支架刷防锈漆50*5100kg 7.9233.2310.532.0214.264.951.47263.0883.3711-126+127 支架刷调和漆100kg 7.9231.4810.300.6414.264.841.44249.2381.559-204电箱挡雨板28.80613.00128.70365.5840.2160.4918.0217654.403706.562-620电缆拆除 3*150+2*70100m1.60580.48271.650.00143.13127.6738.03928.77434.642-628电缆头拆除3*150+2*70个2.0026.4516.430.000.007.722.3052.9032.86市场价吊车 25T台班0.50700.000.000.00700.000.000.00350.000.00市场价皮卡车0.5T台班0.50600.000.000.00600.000.000.00300.000.002-262配电箱拆除台1.0095.9742.470.0027.5919.965.9595.9742.472-701接地跨接线拆除10处0.2028.4812.990.007.576.111.825.702.60工程预（结）算书项目名称：武汉污水处理厂电气安装定额编号分项工程名称及规格单位数量单价合价小计其中合计其中人工费材料费机械费管理费利润人工费2-262配电箱安装台1.00221.2784.9429.3455.1839.9211.89221.2784.942-521挖填土m380.0018.0811.230.000.005.281.571446.40898.402-619电缆拆除 3*70+2*35100m0.80337.17192.710.0026.9090.5826.98269.74154.172-521挖填土m338.4018.0811.230.000.005.281.57694.27431.232-627电缆头拆除3*70+2*35个2.0020.3512.640.000.005.941.7740.6925.272-701接地跨接线制作安装10处0.70110.9525.9753.9915.1412.213.6477.6718.182-701接地跨接线制作安装10处0.90110.9525.9753.9915.1412.213.6499.8623.372-699接地线敷设10m1.50159.0588.9215.890.0041.7912.45238.58133.382-627电缆头制作安装3*70+2*35个4.00133.4925.2792.800.0011.883.54533.95101.092-627电缆头拆除3*70+2*35个4.0020.3512.640.000.005.941.7781.3850.542-1005钢管敷设DN100100m0.122616.181037.79873.4271.92487.76145.29313.94124.532-1004钢管敷设DN80100m0.062184.55977.42538.9871.92459.39136.84131.0758.65市场价人工费人工3.00200.00200.000.000.000.000.00600.00600.00市场价人工费人工1.00200.00200.000.000.000.000.00200.00200.00市场价人工费人工1.00260.00260.000.000.000.000.00260.00260.00现现场场签签证证单单-002-0020.000.000.002-619电缆安装 3*70+2*35100m0.40982.76385.42308.4153.81181.1653.96393.10154.172-619电缆拆除 3*70+2*35100m0.40337.17192.710.0026.9090.5826.98134.8777.082-618电缆敷设3*35+2*16100m0.60546.10213.85193.748.06100.5229.94327.66128.312-618电缆拆除3*35+2*16100m0.60176.18106.930.004.0350.2614.97105.7164.162-701接地跨接线制作安装10处0.20110.9525.9753.9915.1412.213.6422.195.19现现场场签签证证单单-003-0030.000.000.002-701接地跨接线制作安装10处0.30110.9525.9753.9915.1412.213.6433.297.79工程预（结）算书项目名称：武汉污水处理厂电气安装定额编号分项工程名称及规格单位数量单价合价小计其中合计其中人工费材料费机械费管理费利润人工费市场价人工费人工2.00260.00260.000.000.000.000.00520.00520.00现现场场签签证证单单-004-0040.000.000.002-358铁构件制作100kg 0.73587.66252.72112.4468.34118.7835.38426.64183.472-359铁构件安装100kg 0.73335.41164.2718.9751.9677.2123.00243.51119.262-690接地极制作安装50*5根16.0034.0311.232.3213.635.281.57544.48179.682-619电缆敷设 3*50+2*25100m1.50982.76385.42308.4153.81181.1653.961474.14578.142-619电缆拆除 3*50+2*25100m1.50337.17192.710.0026.9090.5826.98505.76289.07市场价人工费人工1.00200.00200.000.000.000.000.00200.00200.00市场价人工费人工1.00260.00260.000.000.000.000.00260.00260.0011-7支架手工除锈100kg 2.2622.447.962.507.133.741.1150.7618.0111-119+120 支架刷防锈漆50*5100kg 2.2633.2310.532.0214.264.951.4775.1723.8211-126+127 支架刷调和漆100kg 2.2631.4810.300.6414.264.841.4471.2123.309-204电箱挡雨板6.00613.00128.70365.5840.2160.4918.023678.00772.20市场价人工费人工1.50260.00260.000.000.000.000.00390.00390.00市场价皮卡车0.5T台班2.00600.000.000.00600.000.000.001200.000.00现现场场签签证证单单-005-0050.000.000.002-619电缆敷设 3*95+2*50100m0.15982.76385.42308.4153.81181.1653.96147.4157.812-619电缆拆除 3*95+2*50100m0.15337.17192.710.0026.9090.5826.9850.5828.912-701接地跨接线制作安装10处0.60110.9525.9753.9915.1412.213.6466.5715.582-701接地跨接线制作安装10处0.40110.9525.9753.9915.1412.213.6444.3810.39市场价人工费人工2.00260.00260.000.000.000.000.00520.00520.00市场价人工费人工2.00200.00200.000.000.000.000.00400.00400.002-690接地极制作安装50*5根10.0034.0311.232.3213.635.281.57340.30112.30工程预（结）算书项目名称：武汉污水处理厂电气安装定额编号分项工程名称及规格单位数量单价合价小计其中合计其中人工费材料费机械费管理费利润人工费2-618电缆敷设5*10100m0.60546.10213.85193.748.06100.5229.94327.66128.312-626电缆头制作安装5*10个2.00146.3915.44121.520.007.262.16292.7830.892-262配电箱安装台1.00221.2784.9429.3455.1839.9211.89221.2784.942-358铁构件制作50*5100kg 1.13587.66252.72112.4468.34118.7835.38664.64285.832-359铁构件安装50*5100kg 1.13335.41164.2718.9751.9677.2123.00379.35185.7911-7支架手工除锈100kg 1.1322.447.962.507.133.741.1125.389.0011-119+120 支架刷防锈漆50*5100kg 1.1333.2310.532.0214.264.951.4737.5811.9111-126+127 支架刷调和漆100kg 1.1331.4810.300.6414.264.841.4435.6011.65市场价人工费人工1.00260.00260.000.000.000.000.00260.00260.00市场价人工费人工2.00200.00200.000.000.000.000.00400.00400.00市场价人工费人工1.00260.00260.000.000.000.000.00260.00260.00市场价人工费人工1.00200.00200.000.000.000.000.00200.00200.002-618电缆敷设5*16100m1.10546.10213.85193.748.06100.5229.94600.71235.242-626电缆头制作安装5*16个2.00146.3915.44121.520.007.262.16292.7830.892-358铁构件制作50*5100kg 0.53587.66252.72112.4468.34118.7835.38310.17133.392-359铁构件安装50*5100kg 0.53335.41164.2718.9751.9677.2123.00177.0386.702-1345钢索架设6100m1.00147.7764.5843.8030.359.04147.7764.582-618电缆敷设3*4100m4.00420.08164.50149.036.2077.3223.031680.32658.002-626电缆头制作安装3*4个16.00121.9912.87101.270.006.051.801951.84205.92市场价人工费人工1.00260.00260.000.000.000.000.00260.00260.00市场价人工费人工1.00200.00200.000.000.000.000.00200.00200.002-1064防爆钢管敷设DN65100m0.602061.01751.14458.27393.40353.04105.161236.61450.682-698接地母线敷设-50*510m6.00169.7399.682.386.8646.8513.961018.38598.08工程预（结）算书项目名称：武汉污水处理厂电气安装定额编号分项工程名称及规格单位数量单价合价小计其中合计其中人工费材料费机械费管理费利润人工费2-618电缆敷设3*2.5100m1.20420.08164.50149.036.2077.3223.03504.10197.402-626电缆头制作安装3*2.5个2.00121.9912.87101.270.006.051.80243.9825.742-701接地跨接线制作安装10处1.40110.9525.9753.9915.1412.213.64155.3336.36市场价人工费人工1.00260.00260.000.000.000.000.00260.00260.00市场价人工费人工1.00200.00200.000.000.000.000.00200.00200.002-626电缆头制作安装3*4个2.00121.9912.87101.270.006.051.80243.9825.74市场价人工费人工1.00260.00260.000.000.000.000.00260.00260.00市场价人工费人工1.00200.00200.000.000.000.000.00200.00200.002-618电缆拆除3*4100m1.30135.5382.250.003.1038.6611.52176.18106.932-626电缆头拆除3*4个2.0010.366.440.000.003.030.9020.7212.872-1064防爆钢管敷设DN65100m0.182061.01751.14458.27393.40353.04105.16370.98135.212-262配电箱安装台1.00221.2784.9429.3455.1839.9211.89221.2784.942-619电缆敷设 3*95+2*50100m0.15982.76385.42308.4153.81181.1653.96147.4157.812-627电缆头制作安装3*95+2*50个2.00133.4925.2792.800.0011.883.54266.9850.542-619电缆敷设 3*70+2*35100m0.15982.76385.42308.4153.81181.1653.96147.4157.812-627电缆头制作安装3*70+2*35个2.00133.4925.2792.800.0011.883.54266.9850.542-618电缆敷设3*35+2*16100m0.40546.10213.85193.748.06100.5229.94218.4485.542-626电缆头制作安装3*35+2*16个