地庫給排水、電氣、弱電、消防預(yù)埋、暖氣預(yù)埋預(yù)算書

地庫給排水、采暖預(yù)埋、通風、照明、弱電、消防預(yù)埋安裝預(yù)算書

表號專業(yè)工程施工圖預(yù)算合計含稅總計人工費總計材料費總計主材費總計設(shè)備費總計機械費總計管理費總計1地庫-給排水工程502065020618089.0510856.7916720.3502627.8119122地庫-采暖預(yù)埋工程746474642801.773019.39853.480489.87299.493地庫-通風工程10922271092227194537.277481.34407442.733849656795.7921004.944地庫-動力照明接地工程13235171323517278836.0883245.81834059.982623.214998.5129753.55地庫-弱電預(yù)埋工程493454934524979.13354.9117426.660913.712670.626地庫-消防報警預(yù)埋工程11214711214762364.197123.2433673.1802308.356678.04A各專業(yè)工程預(yù)算計價匯總26349062634906581607.39185081.481310176.3467588.228134.0462318.59B總承包服務(wù)費（含稅）00000000C專業(yè)工程暫估價合計00000000D暫列金額項目合計00000000預(yù)算總價〔A+B+C+D〕：02634906581607.39185081.481310176.3467588.228134.0462318.59貳佰陸拾叁萬肆仟玖佰零陸元整

采暖工程序號費用項目名稱計算公式金額1施工圖預(yù)算計價合計Z（工程量X編制期預(yù)算基價）74642其中：人工費280228023措施項目預(yù)算計價（一）合計Z措施項目（一）金額04其中：人工費005措施項目預(yù)算計價（二）合計Z（工程量X編制期預(yù)算基價）06其中：人工費007規(guī)費([2]+[4]+[6])*1.00*0.4421*008利潤([2]+[4]+[6])*0.2481*009其中：施工裝備費([2]+[4]+[6])*0.11*0010稅金([1]+[3]+[5]+[7]+[8])*0.0351*0011含稅總計[1]+[3]+[5]+[7]+[8]+[10]7464

序號編號項目名稱單位工程量單價人工費單價材料費單價主材費單價機械費單價管理費單價合價18-35鋼套管DN400m0.6300.637933.7480.2579153.0230.013.6118028-33鋼套管DN300m0.6199.665626.1227.1256122.4221.212.7912038-32鋼套管DN250m1.2166.901222.4620.5712102.0119.462.420048-31鋼套管DN200m1.2131.369819.0114.649881.6114.072.0315858-30鋼套管DN150m1.276.327617.188.327646.52.481.849266-3010剛性防水套管制作（DN300）個2574.7355236.82206.245555.5950.7725.31114976-3023剛性防水套管安裝（DN300）個2309.7558111.8186.00580011.9562086-3012剛性防水套管制作（DN400以內(nèi)）個2935.3052338.46396.165280.0784.4336.18187196-3024剛性防水套管安裝（DN400以內(nèi)）個2377.6875136.2226.92750014.56755106-3008剛性防水套管制作（DN200以內(nèi)）個4348.4048159.57100.204835.1936.3817.061394116-3022剛性防水套管安裝（DN200以內(nèi)）個4231.1471102.66117.51710010.97925

電氣工程序號費用項目名稱計算公式金額1施工圖預(yù)算計價合計Z（工程量x編制期預(yù)算基價）13235172其中：人工費2788362788363措施項目預(yù)算計價（一）合計Z措施項目（一）金額04其中：人工費005措施項目預(yù)算計價（二）合計Z（工程量x編制期預(yù)算基價）06其中：人工費007規(guī)費([2]+[4]+[6])*0.4421*0.987*008利潤([2]+[4]+[6])*0.2481*009其中：施工裝備費([2]+[4]+[6])*0.11*0010稅金([1]+[3]+[5]+[7]+[8])*0.0344*0011含稅總計[1]+[3]+[5]+[7]+[8]+[10]1323517

序號編號項目名稱單位工程量單價人工費單價材料費單價主材費單價設(shè)備費單價機械費單價管理費單價合價12-265配電箱AT-XF(600*600*1800)臺16654.4233.7760.739306335025665422-265配電箱3AL(500*600*160)臺1766.899233.7760.73930447.402576732-265配電箱4AL(500*600*160)臺1729.099233.7760.73930409.602572942-265配電箱6AL(500*600*160)臺1729.099233.7760.73930409.602572952-265配電箱7AL(500*600*160)臺1766.899233.7760.73930447.402576762-265配電箱3ALE(400*500*160)臺13589.6233.7760.739303270025359072-265配電箱4ALE(400*500*160)臺13589.6233.7760.739303270025359082-265配電箱6ALE(400*500*160)臺13699.9233.7760.739303380025370092-265配電箱7ALE(400*500*160)臺13589.6233.7760.7393032700253590102-265配電箱3AP-DL(500*600*200)臺1765.499233.7760.73930446025765112-265配電箱4AP-DL(500*600*200)臺1765.499233.7760.73930446025765122-265配電箱6AP-DL(500*600*200)臺1765.499233.7760.73930446025765

132-265配電箱7AP-DL(500*600*200)臺1765.499233.7760.73930446025765142-265配電箱4AP-FM(500*600*160)臺1929.499233.7760.73930610025929152-265配電箱6AP-FM(500*600*160)臺11029.2233.7760.73930709.70251029162-265配電箱3AT-JL(500*500*200)臺12755.6233.7760.7393024360252756172-265配電箱4AT-JL(500*500*200)臺12755.6233.7760.7393024360252756182-265配電箱6AT-JL(500*500*200)臺12704233.7760.7393023850252704192-265配電箱7AT-JL(500*500*200)臺12807.2233.7760.7393024880252807202-265配電箱3AT-PF(500*600*200)臺15814.9233.7760.7393054950255815212-265配電箱4AT-PF(500*600*200)臺15779.1233.7760.7393054600255779222-265配電箱6AT-PF(500*600*200)臺15815.1233.7760.7393054960255815232-265配電箱7AT-PF、7AT-PF'(500*600*200)臺23725.1233.7760.7393034060257450242-265配電箱3AT-SF(500*600*200)臺14389.9233.7760.7393040700254390252-265配電箱4AT-SF(500*600*200)臺13834.3233.7760.7393035150253834

262-265配電箱6AT-SF(500*600*200)臺14389.9233.7760.7393040700254390272-265配電箱7AT-SF(500*600*200)臺14389.9233.7760.7393040700254390282-264配電箱AT-JS(600*200*800)臺13381.17182.9556.757403122019.63381292-264配電箱AT-ZS(600*200*800)臺12991.67182.9556.757402732019.62992302-264配電箱AT-IP(400*500*200)臺12698.47182.9556.757402439019.62698312-265配電箱AL-SYR(500*600*200)臺1789.499233.7760.73930470025789322-264配電箱AP-SYR(500*600*200)臺1729.267182.9556.75740470019.6729332-264配電箱AL-NH(400*500*200)臺1573.467182.9556.75740314.2019.6573342-264誘導(dǎo)風機控制箱AC-JKQ臺8259.267182.9556.757400019.62074352-264卷簾門自帶箱JLM臺12259.267182.9556.757400019.63111362-264污水泵自帶箱AC-WS臺8259.267182.9556.757400019.62074372-264風機控制箱AC臺7259.267182.9556.757400019.6181538C0001T接箱臺18294029400005292

392-1385明裝箱后背盒150*150*100個5821.90654.571.546515.3000.491271402-1385接線盒100*100*100個1021.90654.571.546515.3000.49219412-360基礎(chǔ)槽鋼安裝［10m2.454.854321.043.824326.0401.72.25132422-531強電防火橋架400*150m381121.08332.325.783478.4901.033.4646184432-531強電防火橋架300*100m1489.279132.325.129147.3401.033.461206442-531強電防火橋架200*100m22778.089132.324.899136.3801.033.4617703452-362一般鐵構(gòu)件制作kg###17.7911.591.722.6600.581.2417994462-363一般鐵構(gòu)件安裝kg###9.08677.520.3267000.440.89191472-615電纜隧道防火堵洞處17323.857243.9453.837300026.15506482-527電纜保護管RC150m9139.0857.1214.939758.9501.966.111252492-997鋼管明配SC80明管m1.675.162342.466.802320.5400.824.54117502-996鋼管明配SC70明管m2757.088130.315.548117.2100.783.241519512-994鋼管明配SC40明管m7635.717419.174.52749.4500.522.052710522-1005鋼管暗配RC40m631.553415.151.893412.3700.521.62189532-1007鋼管暗配RC70m350.478323.452.778320.9600.782.51151542-1007鋼管暗配SC70m2746.649523.452.699517.2100.782.511240552-971電線管暗配JDG32明管m5121.921812.852.66184.7200.321.371114562-975電線管暗配JDG20m###10.380260.56022.8500.330.6429011572-976電線管暗配JDG25m###14.2098.640.6893.6400.320.9257641

582-977電線管暗配JDG32m8316.01319.210.78314.7200.320.981329592-978電線管暗配JDG40m4820.47211.730.9625.9400.591.25983602-979電線管暗配JDG50m25123.138512.531.15857.5200.591.345797612-1150金屬軟管敷設(shè)DN25m9574.335652.8513.93561.9005.657077622-187低壓封閉式插接母線槽安裝（每相電流400A以內(nèi)）m9.7972.50530.4942.275489006.473.269424632-509電力電纜敷設(shè)ZR-YJV-4*70+1*35m404152.39616.744.5857128.400.861.7961632642-508電力電纜敷設(shè)ZR-YJV-4*35+1*16m34082.00219.292.892168.6800.150.9927846652-508電力電纜敷設(shè)ZR-YJV-5*16m47549.46299.292.222936.8100.150.9923498662-507電力電纜敷設(shè)ZR-YJV-5*6m1623.91336.831.753314.4500.150.73377672-507電力電纜敷設(shè)NH-YJV-5*6m34725.8436.831.79316.3400.150.738965682-507電力電纜敷設(shè)ZR-YJV-3*6m18216.1815.251.3018.9600.110.562939692-510電力電纜敷設(shè)HFTGB(Y)4*185+1*95m249556.47723.613.2268512.704.452.52138496702-508電力電纜敷設(shè)HFTGB(Y)-4x35+1x16m607133.1549.293.9441118.800.150.9980856712-508電力電纜敷設(shè)HFTGB(Y)4*25+1*16m###112.1119.293.511498.1700.150.99239507722-508電力電纜敷設(shè)m###98.01139.293.221384.3600.150.99141820

HFTGB(Y)5*16732-507防水電纜FS-YJV-4*2.5（設(shè)備自帶）m627.03295.251.1129000.110.56436742-507防水電纜FS-YJV-5*1.5（設(shè)備自帶）m319.15986.831.4498000.150.73284752-626戶內(nèi)干包式電力電纜終端頭制作安裝（1kV以內(nèi)截面240mm2以內(nèi)）個4422.45142.7264.500015.31690762-625戶內(nèi)干包式電力電纜終端頭制作安裝（1kV以內(nèi)截面120mm2以內(nèi)）個4293.732109.77172.22200011.71175772-624戶內(nèi)干包式電力電纜終端頭制作安裝（1kV以內(nèi)截面35mm2以內(nèi)）個104192.56367.08118.3030007.1820027782-623戶內(nèi)干包式電力電纜終端頭制作安裝（1kV以內(nèi)截面10mm2以內(nèi)）個12165.83847.57113.1780005.091990792-623戶內(nèi)干包式電力電纜終端頭制作安裝（1kV以內(nèi)截面10mm2以內(nèi)）個16138.1939.6494.30980004.242211802-1201管內(nèi)穿線ZRBV-4mm2m###2.67770.760.23771.6000.0833015812-1174管內(nèi)穿線ZRBV-2.5mm2m6472.46751.020.24751.09000.111595822-1205管內(nèi)穿線m27312.70971.390.509710.66000.153470

NHBV25mm2832-1204管內(nèi)穿線NHBV16mm2m1498.63211.120.39217000.121285842-1201管內(nèi)穿線NHBV-4mm2m###3.05570.760.24571.97000.0826553852-1174管內(nèi)穿線NHBV-2.5mm2m###2.83511.020.25511.45000.118146862-1340線槽配線NHBV-4mm2m###3.43221.250.13221.92000.1317838872-342壓銅接線端子安裝（導(dǎo)線截面25mm2以內(nèi)）個8022.17326.7114.74320000.721774882-341壓銅接線端子安裝（導(dǎo)線截面16mm2以內(nèi)）個4017.21224.4712.26220000.48688892-1632單管日光燈T5.1*28W套46758.766422.063.036431.31002.3627444902-1633雙管日光燈T5.2*28W套2666.097727.753.057732.32002.971719912-1401壁裝單管日光燈T5.1*28W套1854.605620.536.625625.25002.2983922-1632密閉單管日光燈T5.1*28W套375150.54422.064.9241121.2002.3656454932-1633雙管應(yīng)急日光燈T5.2*28W套991.877927.753.587957.57002.97827942-1580安全出口套1861.47224.76.86227.27002.641106952-1580疏散指示標志燈套4761.47224.76.86227.27002.642889962-1580自帶電源的應(yīng)急照明燈185.189924.77.349950.5002.6485

套972-1684單相五孔暗插座220V10A套1020.057811.180.80786.87001.2201982-1684防水插座套526.81711.180.94713.49001.2134992-1651單聯(lián)單控開關(guān)220V10A套1315.55338.640.41335.58000.922021002-1652雙聯(lián)單控開關(guān)220V10A套1518.40259.050.52257.86000.972761012-1385鐵質(zhì)接線盒安裝（暗裝）個###8.57234.571.27232.24000.4993701022-1386鐵質(zhì)開關(guān)盒安裝（暗裝）個308.25894.880.61892.24000.5224810313-547液位計（普通型）支5129.26376.238.97273203.918.156461042-432電機檢查接線臺1287.596724.648.45670011.912.6310511052-431誘導(dǎo)風機接線臺11969.706320.3338.7163008.492.1782951062-867母線系統(tǒng)調(diào)試（1kV以內(nèi)）段1457.727304.924.71700115.532.64581072-862事故照明切換臺18457.727304.924.71700115.532.682391082-836送配電裝置系統(tǒng)調(diào)試（1kV以內(nèi)交流供電，綜合）系統(tǒng)5540.725360.215.574700136.4438.52704

109防雷接地0000000001102-740基礎(chǔ)鋼筋網(wǎng)接地（利用圈梁鋼筋）m###5.92574.070.2757001.140.44213281112-688戶內(nèi)接地母線敷設(shè)鍍鋅扁鋼-50*5m6122.919613.921.96964.8200.721.4914051122-735避雷引下線敷設(shè)（利用建筑物主筋引下）根270.716941.677.62690016.974.451411132-1385測試點個221.90654.571.546515.3000.4944114C0003接地埋件kg42.202.2000091152-1383總等電位箱MEB個1247.896107.743.63581250011.52481162-1383輔助等電位箱LEB個12135.586107.741.3258150011.516271172-873接地網(wǎng)調(diào)試系統(tǒng)1762.882508.27.861700192.554.3763

地庫給排水工程序號費用項目名稱計算公式金額1施工圖預(yù)算計價合計Z（工程量x編制期預(yù)算基價）502062其中：人工施項目預(yù)算計價（一）合計七措施項目（一）金額04其中：人工費005措施項目預(yù)算計價（二）合計Z（工程量x編制期預(yù)算基價）06其中：人工費007規(guī)費([2]+[4]+[6])*1.00*0.4421*008利潤([2]+[4]+[6])*0.2481*009其中：施工裝備費([2]+[4]+[6])*0.11*0010稅金([1]+[3]+[5]+[7]+[8])*0.0351*0011含稅總計[1]+[3]+[5]+[7]+[8]+[10]50206

序號編號項目名稱單位工程量單價人工費單價材料費單價主材費單價機械費單價管理費單價合價1給水系統(tǒng)0000000026-3005剛性防水套管制作（DN100以內(nèi)）個1204.02100.6253.75612.1926.6910.7620436-3021剛性防水套管安裝DN100個1180.3774.298.241007.9318048-27鋼套管DN80m0.937.20711.382.456820.241.911.22335中水系統(tǒng)0000000066-3005剛性防水套管制作DN100個1204.02100.6253.75612.1926.6910.7620476-3021剛性防水套管安裝DN100個1180.3774.298.241007.9318088-30鋼套管DN150m0.376.32817.188.327646.52.481.842398-26鋼套管DN65m0.632.189.762.500316.971.911.041910熱水系統(tǒng)00000000118-30鋼套管DN150m0.676.32817.188.327646.52.481.8446128-27鋼套管DN80m0.637.19711.382.456820.231.911.2222138-26鋼套管DN70m0.632.189.762.500316.971.911.041914壓力排水系統(tǒng)00000000151-920自動攪勻排污泵Q=40m3/hH=15mN=4KW（甲供）臺2233.11204.36.97340021.84466161-920自動攪勻排污泵Q=15m3/hH=15mN=1.5KW（甲供）臺19233.11204.36.97340021.844429178-139焊接鋼管DN80m185.3159.3425.824.929720.345.492.76109961811-1人工除銹（管道，輕銹）m251.5164.16953.350.4595000.362151911-46管道刷油（第一遍銀粉漆）m247.7634.85813.151.3681000.342322011-47管道刷油（第二遍銀粉漆）m247.7634.63583.051.2558000.332212111-247管道瀝青防腐（瀝青玻璃布,一布一m23.75345.11416.8726.444001.8169

油）2211-248管道瀝青防腐（瀝青玻璃布,每增一布一油）m23.75334.33714.0318.807001.5129238-352蝶閥DN80個19329.5676.23130.4795.219.518.156262248-352止回閥DN80個19596.8676.23135.9735719.518.1511340258-516橡膠軟接頭DN80個19329.6148.79123.27144.57.835.2262632610-26壓力表臺19111.4354.891.853845.493.335.872117278-318室內(nèi)管道支架制作安裝（一般管架）kg111.1920.53710.312.95692.733.441.122832811-7人工除銹（金屬結(jié)構(gòu),輕銹）kg111.190.25060.20.0306000.02282911-105金屬結(jié)構(gòu)刷油（第一遍防銹漆）kg111.190.37320.20.1532000.02413011-106金屬結(jié)構(gòu)刷油（第二遍防銹漆）kg111.190.33270.180.1327000.02373111-112金屬結(jié)構(gòu)刷油（第一遍調(diào)合漆）kg111.190.28170.180.0817000.02313211-113金屬結(jié)構(gòu)刷油（第二遍調(diào)合漆）kg111.190.27150.180.0715000.0230336-3004剛性防水套管制作DN80個9156.6476.2344.959.5217.798.151410346-3021剛性防水套管安裝DN80個9180.3774.298.241007.931623351-2人工挖一般土土方（深度在4m以內(nèi)）m39.63937.1635.030002.13358361-49人工回填土m39.63920.4417.71001.541.1919737消防預(yù)留預(yù)埋00000000388-33鋼套管DN300m0.9199.6626.1227.126122.4121.212.79180398-32鋼套管DN250m0.9166.922.4620.571102.0119.462.4150408-30鋼套管DN150m0.976.32817.188.327646.52.481.8469

地庫弱電工程預(yù)算序號費用項目名稱計算公式金額1施工圖預(yù)算計價合計Z（工程量x編制期預(yù)算基價）493452其中：人工費24974249743措施項目預(yù)算計價（一）合計七措施項目（一）金額04其中：人工費005措施項目預(yù)算計價（二）合計Z（工程量x編制期預(yù)算基價）06其中：人工費007規(guī)費([2]+[4]+[6])*0.4421*0.987*008利潤([2]+[4]+[6])*0.2481*009其中：施工裝備費([2]+[4]+[6])*0.11*0010稅金([1]+[3]+[5]+[7]+[8])*0.0344*0011含稅總計[1]+[3]+[5]+[7]+[8]+[10]49345

序號編號項目名稱單位工程量單價人工費單價材料費單價主材費單價機械費單價管理費單價合價12-531弱電防火橋架300*100m305.1989.27932.325.129147.341.033.462724722-362一般鐵構(gòu)件制作kg433.517.7911.591.722.660.581.24771232-363一般鐵構(gòu)件安裝kg433.59.08677.520.326700.440.8393942-615電纜隧道防火堵洞處9323.86243.9453.8370026.08291552-976電線管暗配JDG25m491.2114.2098.640.6893.640.320.92698062-1385鐵質(zhì)接線盒安裝（暗裝）個198.57234.571.27232.2400.4916372-1190穿帶線m491.210.79230.610.1123000.07389地庫通風工程預(yù)算序號費用項目名稱計算公式金額1施工圖預(yù)算計價合計Z（工程量x編制期預(yù)算基價）10922272其中：人工費1945371945373措施項目預(yù)算計價（一）合計Z措施項目（一）金額04其中：人工費005措施項目預(yù)算計價（二）合計Z（工程量x編制期預(yù)算基價）06其中：人工費007規(guī)費([2]+[4]+[6])*1.00*0.4421*008利潤([2]+[4]+[6])*0.2481*009其中：施工裝備費([2]+[4]+[6])*0.11*0010稅金([1]+[3]+[5]+[7]+[8])*0.0351*0011含稅總計[1]+[3]+[5]+[7]+[8]+[10]1092227

序號編號項目名稱單位工程量單價人工費單價材料費單價主材費單價設(shè)備費單價機械費單價管理費單價合價19-6鍍鋅薄鋼板矩形風管（6=0.6口，周長2000mm以內(nèi)）m214.288115.02767.4920.637217.1502.547.21164429-7鍍鋅薄鋼板矩形風管（6=0.75，周長4000mm以內(nèi)）m2108.6795.224950.7216.234921.4401.415.421034839-8鍍鋅薄鋼板矩形風管（6=1.2,周長4000mm以外）m2303.841120.35261.5918.462232.6901.036.583656849-7鍍鋅薄鋼板矩形風管（6=1.2,周長4000mm以內(nèi)）m2322.33106.71150.7216.471232.6901.415.423439659-8鍍鋅薄鋼板矩形風管（6=1.0內(nèi)咬口，周長4000mm以外）m2176.002114.78861.5918.347727.2401.036.582020369-7鍍鋅薄鋼板矩形風管（6=1.0,周長4000mm以內(nèi)）m2489.764101.14750.7216.356827.2401.415.424953879-26薄鋼板通風管道軟管接口制作安裝m218.9323.38165.67137.57002.4317.71611289-282方形壁式軸流風機PF-B2-02風量1600m3/h余壓150pa功率0.5kw臺2652.362120.953.48160515012.93130599-282方形壁式軸流風機PF-B2-03風量2200m3/h余壓150pa功率0.5kw臺1787.362120.953.48160650012.93787109-282方形壁式軸流風機PF-B2-04風量1400m3/h余壓100pa功率0.5kw臺2652.362120.953.48160515012.931305

119-282方形壁式軸流風機PF-B2-05風量400m3/h余壓100pa功率0.05kw臺1577.362120.953.48160440012.93577129-282防爆軸流風機（補風）BF-B2-01風量14000m3/h功率22.2kw臺12307.36120.953.481602170012.932307139-282防爆軸流風機（排風）PF-B2-01風量17500m3/h功率3kw臺12307.36120.953.481602170012.932307149-282防爆軸流風機BF-H1-01風量8000m3/h余壓150pa功率1.1kw臺11882.36120.953.481601745012.931882159-282防爆軸流風機PF-H1-01風量10000m3/h余壓350pa功率2.2kw臺12572.36120.953.481602435012.932572169-279雙速箱式風機PY-B1-01風量39000/27000m3/h功率17/12kw臺1216712.91255.25138.5190151850134279雙速箱式風機PY-B1-02風量31000/21000m3/h功率12/9kw臺615662.91255.25138.5190141350134.1893978189-279箱式風機（離心）BF-B1-01風量44000m3/h余壓700pa功率17kw臺319882.91255.25138.5190183550134.1859649

199-279箱式風機（離心）BF-B1-02風量34000m3/h余壓700pa功率12kw臺116187.91255.25138.5190146600134.1816188209-313智能型誘導(dǎo)風機DK-YD風量680m3/h功率0.12kw臺116518.507126.0357.216803156.7913.4760147219-271設(shè)備支架（50kg以內(nèi)）kg39011.28726.993.2672000.280.7544022211-7人工除銹（金屬結(jié)構(gòu),輕銹）kg6246.20.25060.20.03060000.0215652311-105金屬結(jié)構(gòu)刷油（第一遍防銹漆）kg6246.20.37320.20.15320000.0223312411-106金屬結(jié)構(gòu)刷油（第二遍防銹漆）kg6246.20.33270.180.13270000.0220782511-112金屬結(jié)構(gòu)刷油（第一遍調(diào)合漆）kg6246.20.28170.180.08170000.0217602611-113金屬結(jié)構(gòu)刷油（第二遍調(diào)合漆）kg6246.20.27150.180.07150000.021696279-98280°C常閉型電動排煙防火閥（常閉、火災(zāi)時打開）320*1800個8846.993183.9737.6425605.710019.676776289-98280°C常開防火閥1150*1250個6928.673183.9739.3225685.710019.675572299-97280°C自動復(fù)位防火閥（可開關(guān)）1000*300個1539.351127.0527.2909371.430013.58539309-97280°C自動復(fù)位防火閥（可開關(guān)）700*700個1568.521127.0527.89094000013.58569319-9870°C常開防火閥1150*1250個1928.673183.9739.3225685.710019.67929

329-9870°C常開防火閥1500*1000個1957.853183.9739.9227714.290019.67958339-9670°C常開防火閥350*350個2242.63521.3419.0147200002.28485349-9670°C常開防火閥450*450個4300.97521.3420.2147257.14002.281204359-9870°C常開防火閥500*2000個5957.853183.9739.9227714.290019.674789369-9770°C常開防火閥700*700個1568.521127.0527.89094000013.58569379-9870°C電動防火閥（常開、火災(zāi)時關(guān)閉）700*1200個8782.823183.9736.3227542.860019.676263389-94風管止回閥1150*1250個7756.07360.9838.5726650006.525293399-94風管止回閥1500*1000個1774.45160.9838.9506668006.52774409-143側(cè)排風口600*200個20100.545.744.61044500.264.892010419-143下排風口600*200個1100.545.744.61044500.264.89101429-145單層百葉排煙口700*700個439809.43789.4421.17768900.269.56355343439-145固定百葉風口1200*1500個8360.19789.4411.93724900.269.562882449-145固定百葉風口1250*1150個1314.25289.4410.99220400.269.56314459-145固定百葉風口2000*1000個5335.69389.4411.43322500.269.561678469-145雙層百葉送風口800*1000個1319.35789.4411.09720900.269.56319479-145雙層百葉送風口800*1400個1395.93289.4412.67228400.269.56396489-256靜壓箱2200*2200*800個43216.03280.93261.843263508.2330.0312864499-256靜壓箱2400*1500*900個102812.74280.93253.548224008.2330.032812750D6600通風檢測費（排煙、排風）m21433.82.502.500003585519-44通風管道場外運輸（排煙、排風）m21433.85.812.860002.640.31833052通風、空調(diào)工程系統(tǒng)調(diào)整費元0000000025358

地庫消防工程預(yù)埋預(yù)算序號費用項目名稱計算公式金額1施工圖預(yù)算計價合計Z（工程量x編制期預(yù)算基價）1121472其中：人工費62360623603措施項目預(yù)算計價（一）合計Z措施項目（一）金額04其中：人工費005措施項目預(yù)算計價（二）合計Z（工程量x編制期預(yù)算基價）06其中：人工費007規(guī)費([2]+[4]+[6])*0.4421*0.987*008利潤([2]+[4]+[6])*0.2481*009其中：施工裝備費([2]+[4]+[6])*0.11*0010稅金([1]+[3]+[5]+[7]+[8])*0.0344*0011含稅總計[1]+[3]+[5]+[7]+[8]+[10]112147

序號編號項目名稱單位工程量單價人工費單價材料費單價主材費單價機械費單價管理費單價合價12-1381消防接線箱個5250.1796.967.8379135010.37125122-531消防防火橋架200*100m415.2578.08932.324.899136.381.033.463242632-362一般鐵構(gòu)件制作kg355.8317.7911.591.722.660.581.24633042-363一般鐵構(gòu)件安裝kg355.839.08677.520.326700.440.8323352-615電纜隧道防火堵洞處4323.86243.9453.8370026.08129562-1005鋼管敷設(shè)RC40m54.6531.55315.151.893412.370.521.62172472-976電線管敷設(shè)JDG25m2827.714.2098.640.6893.640.320.924017882-975電線管敷設(shè)JDG20m177110.3860.56022.850.330.641838392-1385鐵質(zhì)接線盒安裝（暗裝）個4178.57234.571.27232.2400.493575102-1190穿帶線m4735.20.79230.610.1123000.073752

預(yù)算選用價格表類別編號名稱規(guī)格單位單價匯總量合價價格依據(jù)工2綜合工/二類工工日101.645657.8542575064.32015年第1季度工3綜合工/三類工工日80.526.3136508.372015年第1季度料4普通硅酸鹽水泥/42.5級kg0.41276.7569113.47《信息》2016年07月料22砂子t87.580.142812.51《信息》2016年07月料28碎石/0.5?3.2t84.170.07896.64料32預(yù)拌混凝土/AC15m3341.290.76259.38《信息》2016年07月料41石油瀝青/#10kg4.5524.2069110.14《信息》2016年07月料47玻璃布/0.22m24.659.570244.5《信息》2016年07月料65石棉絨/綜合kg12.42103.331283.36料89木材/一級紅松m33466.670.022276.96料119鑄鐵墊板kg4.85475.22304.72料鋼絲/D1.6kg8.2529.467243.1

123料153圓鋼/D5.5?9.0t2666.350.2642704.45《信息》2016年07月料155圓鋼/D10?14t2639.670.2326613.99《信息》2016年07月料174熱軋角鋼/<60t2688.388.060821670.49《信息》2016年07月料177熱軋角鋼/>63t2696.010.2172585.57《信息》2016年07月料187熱軋扁鋼/<59t2748.871.30933599.1《信息》2016年07月料193鍍鋅扁鋼/40*4t37500.2267850.13《信息》2016年07月料195鍍鋅扁鋼/60*6t37760.004416.61《信息》2016年07月料224普碳鋼板/#0?3W1.0?1.5t3400.150.0916311.45《信息》2016年07月料225普碳鋼板/#0?3W1.6?1.9t3329.350.00216.99《信息》2016年07月料227普碳鋼板/#0?3W2.0?2.5t3258.550.00020.65《信息》2016年07月料230普碳鋼板/#0?3W3.5?4.0t2986.230.00195.67《信息》2016年07月料239普碳鋼板/#0?3'610?15t45300.2551155.15料鋼板墊板t48000.01257.6

279料442鋼套管t51000.002914.79料443鋼管保護管/D40*400根7.26.12944.13料481封鉛/含鉛65%含錫35%kg24.8388.75872203.88料504鐵絲/D4.0kg7.91.571312.41料506鍍鋅鐵絲/D0.7?1.2kg8.280.433.56《信息》2016年07月料508鍍鋅鐵絲/D1.2?2.2kg8.0862.4924504.94《信息》2016年07月料509鍍鋅鐵絲/D2.8?4.0kg7.851.280710.05《信息》2016年07月料543電焊條/E4303綜合kg8.474.7540.23《信息》2016年07月料544電焊條e4303'：02.5kg8.84100.9088892.03料546電焊條/E4303'D3.2kg8.49178.71731517.31《信息》2016年07月料547電焊條兀4303'D4kg8.44124.65331052.07《信息》2016年07月料556碳鋼電焊條/E4303'D3.2kg8.4928.56242.47《信息》2016年07月料焊錫絲kg7025.2161765.12577料586焊錫膏/50g瓶裝kg557.6683421.76料589焊錫kg6637.02032443.34料614傘形螺栓/M6~8*150套11789.081789.08料622精制螺栓/M6~8*20~70套0.551409.1735775.05料654六角螺栓kg9.861.345413.27料685六角帶帽螺栓/帶墊M16*65~80套1.93626.241208.64料693精制六角帶帽螺栓/M2~5*4~20套0.066856.5411.39料698精制六角帶帽螺栓/M8*75以內(nèi)套0.669753.92576437.59料700精制六角帶帽螺栓/M10*75以內(nèi)套0.8867.89959.75料708精制六角帶帽螺栓/M16*61~80套1.53313.12479.07料713鍍鋅精制六角帶帽螺栓/帶2個墊圈M8*14~75套0.66615.0889405.96料717鍍鋅精制六角帶帽螺栓/帶2個墊圈M12*14~75套1.3164.9885.12料鍍鋅精制帶帽螺栓/M8*100以內(nèi)2平1套0.772749.10082116.81

729彈墊料730鍍鋅精制帶帽螺栓/M10*100以內(nèi)2平1彈墊套1.312957.5123874.34料734鍍鋅精制帶帽螺栓/M16*100以內(nèi)2平1彈墊套2.856.12917.47料743地腳螺栓/M8*120套1.220.424.48料774膨脹螺栓/M6套0.5579.792243.89料779膨脹螺栓/M10套0.91290.8751161.79料781膨脹螺栓/M12套1.85188.2421348.25料799六角螺母kg9.862.824127.85料809精制六角螺母/乂6?10個0.0946441.76料822鎖緊螺母/1.5*20個0.22705.4161155.19料823鎖緊螺母/1.5*25個0.331139.5131376.04料824鎖緊螺母/1.5*32個0.3320.67216.82料825鎖緊螺母/1.5*40個0.447.4163.26料鎖緊螺母/1.5*50個0.5538.7121.29

826料828鎖緊螺母/3*15?20個0.333588.6751184.26料832鎖緊螺母/3*40個1.5121.090831.85料834鎖緊螺母/3*80個2.460.2410.59料835鎖緊螺母/3*70個1.748.679815.1料838鎖緊螺母/25金屬軟管用個0.45396.032178.21料842木螺釘/M2?4*6?65個0.04508.4820.34料844木螺釘/M4*65以內(nèi)個0.06139.76848.39料845木螺釘/M4.5?6*15?100個0.0831.22.5料856半圓頭螺釘/M6?12*12?50套0.37776.832287.43料876墊圈/M10?20個0.1646474.24料877墊圈/M16個0.11313.1234.44料885鋼墊圈kg3.661.11194.07料塑料脹管/M6?8個0.34486.1928165.31893料899鐵鉚釘kg1032.4792324.79料910沖擊鉆頭/D6?12個8.11.977716.02料912沖擊鉆頭/D10個106.73267.32料919合金鋼鉆頭/D10個9.6312.3556118.98料928鋸條根0.44359.6123158.23料945調(diào)合漆kg15.8732.2583511.94《信息》2016年07月料947酚醛調(diào)合漆/各種顏色kg12.3771.8385888.64《信息》2016年07月料952酚醛磁漆/各種顏色kg16.110.294.67《信息》2016年07月料961瀝青清漆kg8.0441.8001336.07《信息》2016年07月料964酚醛清漆/F01-1各種顏色kg16.173.295753.29《信息》2016年07月料966清油/C01-1kg17.0812.6546216.14《信息》2016年07月料983瀝青漆kg13.340.96212.83料酚醛防銹漆/各種顏色kg19.1397.47941864.78《信息》2016年07月

989料991防銹漆/C53-1kg14.0146644.46料993銀粉kg25.40.81220.62《信息》2016年07月料1015硬脂酸/一級kg9.894.375143.27料1042氧氣m33.27144.7362473.29《信息》2016年07月料1044乙炔氣kg16.8549.8639840.21《信息》2016年07月料1059鉛油kg1019.5653195.65料1098滑石粉kg0.6710.88377.29《信息》2016年07月料1137瀝青絕緣膠kg18.588.698161.61料1141防火膠kg58.5415.6913.22料1142防火膏kg17.429.6167.23料1158煤t7000.00422.94料1160焦炭kg1.3140182料木柴kg1.213.125915.75

1161料1165汽油/#60~70kg7.3360.99282635.25料1170溶劑汽油/#200kg7.0511.877783.74《信息》2016年07月料1172煤油kg7.539.3294.75料1176機油kg7.316.729549.19《信息》2016年07月料1187黃干油kg1512.68190.2料1197砂紙張11919料1200鐵砂布/#0~2張1.31241.0308315.75料1203細白布m4.510.954.28料1209棉紗kg169.3505149.61料1213破布kg5.45135.1784736.72料1214棉紗頭kg15.6998.47331545.05料1225帆布m228.1921.735612.71料聚氯乙烯薄膜kg141.1616.24

1239料1253聚酯乙烯泡沫塑料kg1311.6150.8料1269油麻kg19.1649.34945.35料1270水m37.852.298618.04《信息》2016年07月料1271電kWh0.89213.1501189.7《信息》2016年07月料1298鋼絲刷把710.566473.96料1305砂輪片川100片4.5116.288973.46料1308砂輪片/D400片22.784.9897113.67料1311尼龍砂輪片/D100*16*3片4.342.1369.27料1314尼龍砂輪片/D400片18.50.09691.79料1356塑料手套/ST型個5.64173.04975.95料1362黃漆布帶/20巾巾*40m卷21.891.0422.77料1438壓制彎頭/DN65個11.970.04680.56《信息》2016年07月料壓制彎頭/DN80個15.5213.7459213.34《信息》2016年07月

1439料1442壓制彎頭/DN150個67.20.17111.49《信息》2016年07月料1443壓制彎頭/DN200個145.290.06729.76《信息》2016年07月料1444壓制彎頭/DN250個316.10.077724.56《信息》2016年07月料1445壓制彎頭/DN300個475.60.052524.97《信息》2016年07月料1447壓制彎頭/DN400個1106.90.034237.86《信息》2016年07月料1692鍍鋅管卡子/口100?150個14.023.67251.48料1723平焊法蘭/1.6MPa'DN80個40.421144607.88《信息》2016年07月料1892石棉橡膠板/低壓60.8~6.0kg22.1114.8989329.41料1951耐酸橡膠板/63kg19.2562.1881197.12料1953耐油橡膠墊/62m234.655.6781196.75料1968橡膠板/61?3kg12.17171.2952084.66料2022裸銅線/10mm2kg5814.67850.86料鍍錫裸銅絞線/16mm2kg55.7833.921892.06

2026料2027絕緣軟線/BVR-35m24.352.364457.57《信息》2016年07月料2041塑料導(dǎo)線/BV-105℃'2.5mm2m1.933.59463.83料2047塑料絕緣線/BLV-2.5mm2m0.41653.071267.76料2051接地線/5.5?16mm2m4.67301.96591410.18料2065絕緣導(dǎo)線/BV-6m3.86131505.66《信息》2016年07月料2087塑料軟管kg15.311.22171.67料2128塑料帶/20mm*40mkg21.2327.248578.48料2129塑料膠布帶/20巾巾*10m卷1.89183.5237346.86料2130塑料膠布帶/25巾巾*10m卷2.288.799620.06料2131自粘性橡膠帶/20mm*5m卷11.6150.611747.08料2156圓木臺/150?250塊3.6718.969.36料2201金屬軟管尼龍接頭/25個0.99196.112194.15料管接頭/25金屬軟管用個2.18196.112427.52

2221料2223管接頭/8*70個6.478.679856.16料2224管接頭/8*80個7.560.2411.82料2229鍍鋅管接頭/1.5*20個1.091175.69351281.51料2230鍍鋅管接頭/1.5*25個1.31899.18872468.95料2231鍍鋅管接頭/1.5*32個1.5134.453552.02料2232鍍鋅管接頭/1.5*40個1.6712.3620.64料2233鍍鋅管接頭/1.5*50個2.0964.5166134.84料2238鍍鋅管接頭/7*40個4.1822.496894.04料2246銅接線^/DT-2.5mm2個1.81476.16352657.09料2247銅接線端子/DT-6mm2個5.47265.931454.64料2248銅接線端子/DT-10mm2個10.16171.0781738.15《信息》2016年07月料2249銅接線端子/DT-16mm2個11.340.6458.78《信息》2016年07月料銅接線端子/DT-25mm2個12.45177.7282212.71《信息》2016年07月

2250料2251銅接線端子/DT-35mm2個14.4848.5083702.4《信息》2016年07月料2261銅鋁過渡接線^/35mm2個8.51583.5524966.03料2262銅鋁過渡接線^/120mm2個15.5218.048280.1料2263銅鋁過渡接線^/240mm2個28.4718.048513.83料2265塑料護口/15?20鋼管用個0.213588.675753.62料2269塑料護口/40鋼管用個0.5221.090810.97料2271塑料護口/70鋼管用個0.88.67986.94料2272塑料護口/80鋼管用個0.870.2410.21料2275塑料護口/20電線管用個0.22705.4161155.19料2276塑料護口/25電線管用個0.291139.5131330.46料2277塑料護口/32電線管用個0.3320.67216.82料2278塑料護口/40電線管用個0.417.4163.04料塑料護口/50電線管用個0.538.7119.362279料2305管卡子/25金屬軟管用個0.53392.224207.88料2310管卡子/32電線管用個0.6143.437526.5料2318管卡子/40鋼管用個1.8951.569697.47料2320管卡子/70鋼管用個2.2913.69931.37料2321管卡子/80鋼管用個3.50.80342.81料2326固定卡子/3*80套2.18339.488740.08料2349瓷接頭/雙個0.7767.9852.34料2351標志牌個0.77798.5282614.87料2361黃蠟帶/20mm*10m卷13.0722.4292.77料2374電力復(fù)合酯/一級kg23.136.7269848.39料2391鍍鋅電纜卡子/2*35套0.81699.34661359.48料2392鍍鋅電纜卡子/3*35套1.64117.2414192.28料鍍鋅電纜卡子/3*100套2.1869.2384150.94

2393料2395電纜吊掛套0.8571.6571457.33未0280°C常閉型電動排煙防火閥（常閉、火災(zāi)時605.7184845.68未0280°C常開防火閥1150*1250685.7164114.26未0280°C自動復(fù)位防火閥（可開關(guān)）1000*300371.431371.43未0280°C自動復(fù)位防火閥（可開關(guān)）700*7004001400未070°C常開防火閥1150*1250685.711685.71未070°C常開防火閥1500*1000714.291714.29未070°C常開防火閥350*3502002400未070°C常開防火閥450*450257.1441028.56未070°C常開防火閥500*2000714.2953571.45未070°C常開防火閥700*7004001400未070°C電動防火閥（常開、火災(zāi)時關(guān)閉）700*12542.8684342.88未安全出口標志燈LED型2*4W套2718.18490.86

0未0壁裝單管（丁5）熒光燈220V32W套2518.18454.5未0扁鋼/25*4t22000.1801396.22未0扁鋼/40*4t22000.1801396.22未0側(cè)排風口600*2004520900未0成套插座套13.235.167.47未0成套燈具套31471.6714621.77未0成套燈具套3226.26840.32未0成套燈具套579.09518.13未0成套燈具套120378.7545450未0單層百葉排煙口700*700689439302471未0單聯(lián)單控開關(guān)220V10A只5.4713.2672.53未0單相五孔暗插座220V10A套6.7310.268.65未低壓封閉式插接母線槽安裝（每相電流m8709.91298624.22

0400A以未0電纜保護管RC150m57.239.27530.52未0電力電纜敷設(shè)HFTGB(Y)4*185+1*95m507.6251.3688127594.8未0電力電纜敷設(shè)HFTGB(Y)4*25+1*16m97.22157.6933209727.8未0電力電纜敷設(shè)HFTGB(Y)-4x35+1x16m117.6613.312472125.54未0電力電纜敷設(shè)HFTGB(Y)5*16m83.521461.4498122060.3未0電力電纜敷設(shè)NH-YJV-5*6m16.18350.3695668.97未0電力電纜敷設(shè)ZR-YJV-3*6m8.87183.47661627.44未0電力電纜敷設(shè)ZR-YJV-4*35+1*16m68342.975823322.35未0電力電纜敷設(shè)ZR-YJV-4*70+1*35m127.15408.464251936.22未0電力電纜敷設(shè)ZR-YJV-5*16m36.45479.820717489.46未0電力電纜敷設(shè)ZR-YJV-5*6m14.3115.9075227.64未0電線管m2.774702.77413026.68未電線管m3.537596.754726816.54

0未0電線管m4.58137.814631.19未0電線管m5.7749.44285.27未0電線管m7.3258.06651883.89未0鍍鋅鋼板/60.6m215.0716.2597245.03未0鍍鋅鋼板/60.75m218.84123.66652329.88未0鍍鋅鋼板/61.0m223.94757.641718137.94未0鍍鋅鋼板/61.2m228.73712.582620472.5未0法蘭閥門/DN80個95.2191808.8未0法蘭閥門/DN80個357196783未0風管止回閥1150*125065074550未0風管止回閥1500*10006681668未0輔助等電位箱LEB個1512180未蓋板m0611.16060

0未0鋼管/按實際規(guī)格m9.1778.1358716.51未0鋼管/按實際規(guī)格m12.0162.4695750.26未0鋼管/按實際規(guī)格m16.7154.7754915.3未0鋼管/按實際規(guī)格m19.941.606832.04未0鋼管/按實際規(guī)格m20.353.0962.88未0固定百葉風口1200*150024981992未0固定百葉風口1250*11502041204未0固定百葉風口2000*100022551125未0管內(nèi)穿線NHBV-2.5mm2m1.253332.95844166.2未0管內(nèi)穿線ZRBV-2.5mm2m0.94750.0444705.04未0焊接鋼管t23800.03685.68未0焊接鋼管t23900.010224.38未焊接鋼管t25500.1616412.08

0未0焊接鋼管/DN150m45.813.045139.49未0焊接鋼管/DN200m80.41.21897.93未0焊接鋼管/DN250m100.52.1315214.22未0焊接鋼管/DN300m120.61.5225183.61未0焊接鋼管/DN400m150.750.60991.81未0焊接鋼管/DN65m16.711.21820.35未0焊接鋼管/DN80m19.94190.53873799.34未0戶內(nèi)接地母線敷設(shè)鍍鋅扁鋼-40*4m4.5964.3545295.39未0基礎(chǔ)槽鋼安裝m24.82.5262.5未0角鋼/綜合t24801.44073572.94未0接線盒個2.219.3842.64未0接線盒個1571.41071未接線箱個1355675

0未0金屬軟管m1.8498.056180.42未0靜壓箱2200*2200*8002635410540未0靜壓箱2400*1500*90022401022400未0強電防火橋架300*100m47.113.5776639.5未0橋架m36.2227.83358247.57未0橋架m78.1383.327129937.85未0取源部件套45.4919864.31未0弱電防火橋架300*100m47.1306.71614446.32未0疏散指示標志燈LED型2*4W套2747.471281.69未0雙層百葉送風口800*10002091209未0雙層百葉送風口8000雙聯(lián)單控開關(guān)220V10A只7.7115.3117.96未鐵質(zhì)接線盒安裝（暗裝）個2.21540.23388.44

0未0鐵質(zhì)開關(guān)盒安裝（暗裝）個2.230.667.32未0銅芯絕緣導(dǎo)線m0515.77050未0銅芯絕緣導(dǎo)線m1.5212946.195519678.22未0銅芯絕緣導(dǎo)線m1.889124.31117153.7未0銅芯絕緣導(dǎo)線m6.67156.35551042.89未0銅芯絕緣導(dǎo)線m10.15286.6922909.9