工程预算表格.doc

《工程预算表格.doc》由会员分享，可在线阅读，更多相关《工程预算表格.doc（7页珍藏版）》请在淘文阁 - 分享文档赚钱的网站上搜索。

1、【精品文档】如有侵权，请联系网站删除，仅供学习与交流工程预算表格.精品文档. 工程预结算 课 题 名 称：湖南省衡阳市某银行通风空调工程施工预算书 学 生 姓 名： 古章军 学 号： 1141102006 专 业： 热本班 老 师： 石楚平 2014年12 月20日 工程预算表 分项工程：通风空调工程定额编号项目名称计算单位数量 单位价值（元）总价值（元）合计人工材料机械总计人工材料机械一、定额计算费用9-5镀锌钢板矩形风管制作安装800以下10m2254.22445.77200.64152.2492.89113323.6251006.7239242.4623614.509-6镀锌钢板矩形风管

2、制作安装2000以下10m256.52370.37146.08175.2049.0920933.348256.429902.282774.589-41帆布接口制作安装m2309.6148.9345.3295.777.8446108.7414031.0629650.382427.249-252静压箱制作安装10m29.36414.50268.40112.0334.073879.722515.201048.62318.909-212设备支架制作安装50kg100kg36.42343.4471.28251.3520.8112512.222596.869157.200.009-237空气处理机安装台1

3、84933.4450.64882.840.0088801.92910.8084891.122492.289-245风机盘管安装（吊顶式）台25885.8127.2848.849.6622138.987038.2412608.462492.289-88防火阀安装 (周长2200mm)个1218.504.6213.880.0022255.44166.560.009-89防火阀安装 (周长3600mm个645.0027.5017.500.002701651050.009-141矩形风口安装（周长1200mm)个3013.6311.661.970.00408.9349.8059.100.009-143

4、矩形风口安装（周长2100mm)个26419.6216.283.340.005179.684297.92881.760.009-147方形散流器安装（周长1000mm)个966.635.501.130.00636.48528108.480.009-148方形散流器安装（周长2000mm)个5289.447.921.520.004984.304181.76802.560.00合计319399.9295930.22191083.9832385.66二、技术措施项目费用1脚手架搭拆费人工费的2.5%（工资占25%）2375.46593.882系统调整费人工费*13%（工资占25%）12352.563

5、088.143安装与生产同时进行增加费人工费*10%9501.969501.96合计24229.9813165.98 分项工程：空调水管道工程一、定额计算费用（一）冷冻水、冷凝水管道1室外管道8-28钢管焊接DN10010m5.6470.2026.4020.8122.99395.94148.92117.36129.668-29钢管焊接DN12510m5.6495.5032.3441.5921.57538.62182.40234.54121.688-30钢管焊接DN15010m18.00132.5037.1865.7529.572385.00669.241183.50532.262室内管道8-8

6、8钢管焊接DN2010m267.0662.4740.2622.210.0016683.2410751.825931.420.008-89钢管焊接DN2510m154.5678.1148.4028.750.9612072.667480.684443.60148.388-109钢管焊接DN3210m105.7849.0636.525.017.535189.583863.10529.98196.508-110钢管焊接DN4010m496.8054.6139.826.258.5427130.2619782.603093.004242.668-111钢管焊接DN5010m64.8665.3843.781

7、2.059.554240.562839.56781.56619.448-112钢管焊接DN6510m43.74134.7749.2831.7253.775894.822155.501387.442351.888-113钢管焊接DN8010m45.90155.4455.8837.6361.937134.722564.881727.222842.568-114钢管焊接DN10010m8.4208.8069.0855.8583.871753.92580.26469.14704.52（二）其他安装8-178管道支架制作安装100kg82.80798.11223.08151.00424.0366083.

8、5218471.0012502.8035109.668-189法兰安装DN32副18.023.186.163.8613.16417.24110.8869.48236.888-190法兰安装DN40副27.025.976.166.6513.16701.22166.32179.58355.308-193法兰安装DN80副24.047.059.9013.8723.281129.20237.6032.88558.728-194法兰安装DN100副12.058.9911.0020.6627.33707.88132.00247.92327.968-242螺纹阀安装DN20个5164.832.202.630

9、.002492.281135.201357.080.008-256法兰安装DN32个1867.638.3646.1113.161217.34150.48829.98236.888-257法兰安装DN40个3673.518.8051.5513.162646.36316.81855.80473.768-260法兰安装DN80个24135.7716.5095.9923.283258.48396.002303.76558.728-261法兰安装DN100个12164.2720.46116.4827.331971.24245.521397.76327.968-263法兰安装DN150个36308.973

10、1.02247.5830.3711122.921116.728750.881093.328-300自动排气阀DN20个1210.514.845.670.00126.1258.0868.040.008-299法兰浮球阀安装DN50个648.227.7031.419.11289.3246.20188.4654.668-242软接头安装DN20个5164.832.202.630.002492.281135.201357.080.008-243软接头安装DN25个06.022.643.380.000.000.000.000.008-257软接头安装DN40个3673.518.8051.5513.162

11、646.36316.801855.80437.768-263软接头安装DN150个36308.9731.02247.5830.3711122.921114.728912.881093.328-263水过滤器安装DN150个6308.9731.02247.5830.371853.82186.121485.48182.228-551膨胀水箱安装1.4m3个673.2261.8211.400.00439.32370.9268.400.00小计 193741.14 76578.66二、技术措施项目费1脚手架搭拆费人工费*2%（工资占25%）1531.56382.922系统调整费人工费*15%（工资占2

12、0%）11486.822297.343主体工程现浇人工费*105%80407.6280407.62合计93426.0083087.88 分项工程：除锈、刷油、绝热工程一、定额计算费用11-2管道除锈（中绣）10m2133.7423.7817.825.960.003180.362383.26797.100.0011-8支吊架除锈（中绣）100kg119.2224.3711.884.339.162905.681416.48516.30972.9611-53管道刷油（第一遍）10m2133.746.975.941.030.00932.28794.52137.760.0011-54管道刷油（第二遍）1

13、0m2133.746.975.940.930.00918.90794.52124.380.0011-119支吊架刷油（第一遍）100kg119.2213.965.060.748.161664.46603.3088.26972.9611-120支吊架刷油（第二遍）100kg119.2213.664.840.668.161628.70577.0878.72972.9611-244玻璃布刷油（第一遍）10m2783.3028.9420.028.920.0022668.4215681.486986.940.0011-245玻璃布刷油（第二遍）10m2783.3024.0317.386.650.0018

14、822.4813613.585208.900.0011-1751泡沫瓦块安装D57,=50mmm3127.86588.68193.16388.656.8775276.4224700.0249697.94878.4611-1759泡沫瓦块安装D133,=50mmm337.14483.79143.22333.706.8717968.145319.2412393.72255.1811-1767泡沫瓦块安装D325,=50mmm38.46455.13126.50321.766.873857.5810720202727.1858.2011-1803泡沫板安装=40mmm3132.24480.43101.

15、64333.3145.4863519.3613438.2044068.146013.0811-253玻璃布（管道）10m2783.3010.4410.340.100.008177.528099.2278.300.00合计221520.3688493.04二、技术措施项目费用1脚手架搭拆费（刷油）人工费*6%（工资占25%）2151.84537.962脚手架搭拆费（绝热）人工费*15%（工资占25%）7894.321973.583安装与生产同时进行增加费人工费*10%8849.288849.28合计18895.5011360.82 分项工程：设备安装工程一、定额计算费用1-1222制冷机安装（5

16、t）台61767.94721.38670.27376.2910607.644328.284021.622257.741-792单级离心水泵安装（1t)台6341.18204.16100.1736.852047.081224.96601.02221.10合计12654.725553.244622.642478.84二、技术措施项目费1安装与生产同时进行增加费人工费*10%555.302起重机具摊销费t2412元/t288.00合计843.30 通风空调工程安装施工图预算汇总表建设单位：湖南省衡阳市某银行序号项目计算式费率（%）费用/元备注A直接工程费1+21776641.401定额直接费+151

17、8881.10定额人工费（基价表计算的人工费）266555.222002年“湖南省统一安装工程基价表”材料、机械费（基价表计算的材料、机械费）480760.92主要材料费由统计的工程量*地区材料价格771565.022措施项目费（1）+（2）257760.30（1）技术措施项目费+137626.98湖南省建设厅【2002】XX号文件其中：人工费（基价表计算的技术措施费中的人工费）95292.002002年“湖南省统一安装工程基价表”材料费（基价表计算的技术措施费中的材料费）42334.98机械费（基价表计算的技术措施费中的机械费）0.00（2）综合措施项目费（+）*费率33.226.81201

18、33.26湖南省建设厅【2002】XX号文件B利润（+）*费率5450180923.58C间接费+692861.40施工管理费（+）*费率9346336517.92湖南省建设厅【2002】XX号文件价差调整（+）*人工费调差系数54.55197387.64不可竞争费（A+B+）*费率6.38158955.84湖南省建设厅【2002】XX号文件3其中：劳保基金（A+B+）*费率3.587201.48D税前工程造价A+B+C2650426.38E税金D*税率3.41390459.06F单位工程总造价D+E2740885.44G设备预算价格设备采购价+设备采购、运输费1514616.00H设备及安装工程总价格F+G4255501.44