河北區(qū)域熱能計量改造工程預算書

建設工程預算書工程名稱：唐山山**分公司區(qū)域域熱能計量改改造工程建筑面積：平方方米工程造價：5666296..83元單方造價：元//平方米建設單位：***集團唐山**分公司施工單位：唐山山**機電有限責責任公司造價工程師或造價員：（簽簽字蓋章）校對人：（簽字字蓋章）審定人：（簽字字蓋章）編制單位：唐山山**電有限責任任公司編制日期：20009年9月23日版權許可編號：：冀建價2008001-A單位工程費匯總總表工程名稱：唐山山**分公司熱計計量改造工程程第1頁，共1頁序號編碼項目名稱計算基礎費率（%）費用金額（元）安裝工程，三類類工程，包工工包料1ZJF直接費RGF+CLFF+JXF++WCF100.0000505094..272RGF其中：人工費STRGF+CCSRGF100.000076804.1143CLF其中：材料費STCLF+CCSCLF100.0000405059..954JXF其中：機械費STJXF+CCSJXF100.000017355.8835WCF其中：未計價材材料費STWCF+CCSWCF100.00005874.3556QFJS直接費中的人工工費+機械費RGF+JXFF100.000094159.9977GLF企業(yè)管理費QFJS16.00015065.6608LR利潤QFJS8.0007532.8009GF規(guī)費QFJS18.50017419.55910JKTZ價款調(diào)整JC+DLF100.000040.3011JC其中：價差STJC+CSSJC100.000040.3012DLF其中：獨立費DLFHJ100.000013SJ稅金ZJF+GLFF+LR+GGF+JKTTZ3.45018807.77614HJ工程造價ZJF+GLFF+LR+GGF+JKTTZ+SJ100.0000563960..32一般建筑工程，三三類工程，包包工包料1ZJF直接及技術措施施性成本RGF+CLFF+JXF++WCF100.00001350.2002RGF其中：人工費STRGF+CCSRGF100.00001350.2003CLF其中：材料費STCLF+CCSCLF100.00004JXF其中：機械費STJXF+CCSJXF100.00005WCF其中：未計價材材料費STWCF+CCSWCF100.00006AQWM安全防護、文明明施工費(STRGF++STJXFF)+(CSSRGF+CCSJXF))10.900147.177AQWMR其中：人工費(STRGF++STJXFF)+(CSSRGF+CCSJXF))2.64035.658AQWMJ其中：機械費(STRGF++STJXFF)+(CSSRGF+CCSJXF))0.92012.429QTF施工組織措施費費(STRGF++STJXFF)+(CSSRGF+CCSJXF))10.560142.5810QTFR其中：人工費(STRGF++STJXFF)+(CSSRGF+CCSJXF))3.67049.5511QTFJ其中：機械費(STRGF++STJXFF)+(CSSRGF+CCSJXF))2.91039.2912QFJS取費基數(shù)(RGF+JXXF)+(AAQWMR++AQWMJJ)+(QTTFR+QTTFJ)100.00001487.11113GLF企業(yè)管理費QFJS17.000252.8114LR利潤QFJS8.000118.9715GF規(guī)費QFJS16.600246.8616JKTZ價款調(diào)整JC+DLF100.000017JC其中：價差STJC+CSSJC100.000018DLF其中：獨立費DLFHJ100.000019SJ稅金ZJF+AQWWM+QTFF+GLF++LR+GFF+JKTZZ3.45077.9220HJ工程造價ZJF+AQWWM+QTFF+GLF++LR+GFF+JKTZZ+SJ100.00002336.511合計566296..83版權許可編號：：冀建價2008001-A實體項目預算工程名稱：唐山山**分公司熱計計量改造工程程第1頁，共8頁序號定額編號項目名稱單位數(shù)量單價（元）其中：（元）合價（元）其中：（元）人工費材料費人工費材料費機械費1DN501[84]6-8804熱力小井(和DDN50管路配套)座1.0007245.7222458.4004494.8557245.7222458.4004494.855292.472[81]A1--12換人工挖溝槽一、二二類土深度（3m以內(nèi)）100m30.9502532.8442529.7882406.2002403.2992.913[81]A1--44換回填土，夯填100m30.7121080.566893.03769.36635.84133.524[81]A1--122機械運土方運距距500m((100m以內(nèi))1000m30.0247762.1111380.600186.2933.13153.165[81]A1--123換機械運土方距11000m以內(nèi)每增加100m1000m30.02432024.003768.58768.586[6]1-1444換混凝土及鋼筋混混凝土拆除，現(xiàn)現(xiàn)澆鋼筋混凝凝土m35.830216.00216.001259.2881259.2887[6]1-644換墻體拆除，整磚磚墻，砂漿M2.5，以下m36.61059.0658.500.56390.39386.693.708[6]13-112換渣土運輸，1kkm以內(nèi)m312.4408.874.95110.3461.5848.769[6]13-113換渣土運輸，每增增加1kmm312.44026.99335.76335.7610[81]A9--181換井蓋，700mmm（承重30噸）座1.000157.00157.00157.00157.00118-23換無縫管安裝，DDN50mmm以內(nèi)10m0.800429.1631.60395.16343.3325.28316.131.921211-66管道刷油，瀝青青漆第一遍10m20.15115.6910.405.292.371.570.80主材：煤焦油瀝瀝青漆L01-117kg0.4356.502.832.831311-67管道刷油，瀝青青漆第二遍10m20.15114.7210.004.722.221.510.71主材：煤焦油瀝瀝青漆L01-117kg0.3736.502.422.42148-381換蝶閥（鑄鋼）安安裝，D343HH-16CDN50個4.0002045.05513.202014.2448180.20052.808056.96670.44158-493換自力壓差控制閥閥（鑄鋼）安安裝DN50mmm以內(nèi)個1.0001836.40024.401794.3991836.40024.401794.39917.61168-440換過濾器（鑄鋼）安安裝，DN50mmm以內(nèi)個1.000612.5013.60571.80612.5013.60571.8027.10178-515換超聲波熱能表（不不銹鋼）安裝裝，DN50mmm以內(nèi)組1.00023776.770232.8023543.99023776.770232.8023543.990188-493換壓力表（Y10000-00.1MPaa)安裝組1.000682.6724.40640.66682.6724.40640.6617.61198-365換不銹鋼閘閥安裝裝，Z15W--16PDDN20mmm個4.000294.338.00286.331177.32232.001145.322版權許可編號：：冀建價2008001-A實體項目預算表表工程名稱：唐山山**分公司熱計計量改造工程程第2頁，共8頁序號定額編號項目名稱單位數(shù)量單價（元）其中：（元）合價（元）其中：（元）人工費材料費人工費材料費機械費208-2換鍍鋅管安裝，DDN20mmm以內(nèi)10m0.200293.8724.00269.8758.774.8053.972111-72管道刷油，熱瀝瀝青第一遍10m20.017123.9532.8091.152.110.561.552211-73管道刷油，熱瀝瀝青第二遍10m20.01757.2116.0041.210.970.270.70238-21換無縫管安裝，DDN20mmm以內(nèi)10m0.200299.4139.00258.0159.887.8051.600.482411-66管道刷油，瀝青青第一遍10m20.02715.6910.405.290.420.280.14主材：煤焦油瀝瀝青漆L01-117kg0.0786.500.510.512511-67管道刷油，瀝青青漆第二遍10m20.02714.7210.004.720.400.270.13主材：煤焦油瀝瀝青漆L01-117kg0.0676.500.430.432611-19266換橡塑保溫管安裝裝，管道Φ57以下（厚度50mm）m30.1401833.744152.401671.677256.7221.34234.031.35278-477差壓回路套2.000201.7721.60178.57403.5443.20357.143.20主材：法蘭疏水水器DN20個2.00073.20146.40146.40288-320換法蘭盤安裝，DDN50mmm以內(nèi)副14.000145.888.00106.722042.322112.001494.088436.242DN65-80029[81]A1--12換人工挖溝槽一、二二類土深度（3m以內(nèi)）100m30.9502532.8442529.7882406.2002403.2992.9130[81]A1--44換回填土，夯填100m30.7121080.566893.03769.36635.84133.5231[81]A1--122機械運土方運距距500m（1000m以內(nèi)）1000m30.0247762.1111380.600186.2933.13153.1632[81]A1--123換機械運土方運距距1000m以內(nèi)每增加100m1000m30.02432024.003768.58768.5833[6]1-1444換混凝土及鋼筋混混凝土拆除，現(xiàn)現(xiàn)澆鋼筋混凝凝土m35.830216.00216.001259.2881259.28834[6]1-644換墻體拆除，整磚磚墻，砂漿M2.5,以下m36.61059.0658.500.56390.39386.693.7035[6]13-112換渣土運輸，1kkm以內(nèi)m312.4408.874.95110.3461.5848.7636[6]13-113換渣土運輸，每增增加1kmm312.44026.99335.76335.76版權許可編號：：冀建價2008001-A實體項目預算表表工程名稱：唐山山**分公司熱計計量改造工程程第3頁，共8頁序號定額編號項目名稱單位數(shù)量單價（元）其中：（元）合價（元）其中：（元）人工費材料費人工費材料費機械費378-24換無縫管安裝，DDN80mmm以內(nèi)10m0.800738.6234.40677.00590.9027.52541.6021.783811-66換管道刷油，瀝青青漆第一遍10m20.15134.4110.4024.015.201.573.633911-67換管道刷油，瀝青青漆第二遍10m20.15130.7710.0020.774.651.513.14408-382換蝶閥（鑄鋼）安安裝，D343HH-16CDN80個4.0002978.27719.202927.91111913.00876.8011711.664124.64418-493換自力壓差控制閥閥（鑄鋼）安安裝，DN80mmm以內(nèi)個1.0003490.65513.603449.9553490.65513.603449.95527.10428-440換過濾器（鑄鋼）安安裝，DN80mmm以內(nèi)個1.000720.6513.60679.95720.6513.60679.9527.10438-515換超聲波熱能表（不不銹鋼）安裝裝組1.00023776.770232.8023543.99023776.770232.8023543.990448-493換壓力表（Y10000-00.1MPaa)安裝組1.000682.6724.40640.66682.6724.40640.6617.61458-365換不銹鋼閘閥安裝裝，Z15W--16PDDN20mmm個4.000459.988.00451.981839.92232.001807.922468-2換鍍鋅管安裝，DDN20mmm以內(nèi)10m0.200321.3731.20290.1764.276.2458.034711-72管道刷油，熱瀝瀝青第一遍10m20.017123.9532.8091.152.110.561.554811-73管道刷油，熱瀝瀝青第二遍10m20.01757.2116.0041.210.970.270.70498-21無縫管安裝，DDN20mmm以內(nèi)10m0.200408.1026.00379.7081.625.2075.940.48主材：焊接鋼管管DN32m2.03017.1534.8134.815011-66管道刷油，瀝青青漆第一遍10m20.02715.6910.405.290.420.280.14主材：煤焦油瀝瀝青漆L01-117kg0.0786.500.510.515111-67管道刷油，瀝青青漆第二遍10m20.02714.7210.004.720.400.270.13主材：煤焦油瀝瀝青漆L01-117kg0.0676.500.430.435211-19266換橡塑保溫管安裝裝，管道Φ57以下（厚度50mm）m30.1801833.744152.40161.67330.0727.43300.901.74538-477差壓回路套2.000201.7721.60178.57403.5443.20357.143.20版權權許可編號：：冀建價2008001-A實體項目預算表表工程名稱：唐山山**分公司熱計計量改造工程程第4頁，共8頁序號定額編號項目名稱單位數(shù)量單價（元）其中：（元）合價（元）其中：（元）人工費材料費人工費材料費機械費主材：法蘭疏水水器DN20個2.00073.20146.40146.40548-320換法蘭盤安裝，DDN80mmm以內(nèi)副14.000145.888.00106.722042.322112.001494.088436.243DN80(3))55[84]6-8804熱力小井（與DDN80管路配套）座3.0007245.7222458.4004494.85521737.1167375.20013484.555877.4156[81]A1--12換人工挖溝槽一、二二類土深度（3m以內(nèi)）100m33.0902532.8442529.7887826.4887817.0229.4657[81]A1--44換回填土，夯填100m32.2501080.566893.032431.2662009.322421.9458[81]A1--122機械運土方運距距500m（1000m以內(nèi)）1000m30.0847762.1111380.600652.02115.97536.0561[81]A1--123換機械運土方運距距1000m以內(nèi)每增加100m1000m30.08432024.0032690.0222690.02262[6]1-1444換混凝土及鋼筋混混凝土拆除，現(xiàn)現(xiàn)澆鋼筋混凝凝土m321.810216.00216.004710.9664710.96663[6]1-644換墻體拆除，整磚磚墻，砂漿M2.5,以下m322.09259.0658.500.561304.7551292.38812.3764[6]13-112換渣土運輸，1kkm以內(nèi)m343.8908.874.95389.31217.26172.0565[6]13-113換渣土運輸，每增增加1kmm343.89026.991184.5991184.59966[81]A9--181換井蓋，700mmm（承重30噸）座5.000157.00157.00785.00785.00678-25換無縫管安裝，DDN80mmm以內(nèi)10m2.400738.6234.40677.001772.69982.561624.80065.336811-66管道刷油，瀝青青漆第一遍10m20.45215.6910.405.297.094.702.396911-67換管道刷油，瀝青青漆第二遍10m20.04530.7710.0020.771.380.450.93708-383換蝶閥（鑄鋼）安安裝，D343HH-16CDN80個12.0002978.27719.202927.91135739.224230.4035134.992373.92718-440換自力壓差控制閥閥（鑄鋼）安安裝，DN80mmm以內(nèi)個3.0003490.65513.603449.95510471.99540.8010349.88581.30728-440換過濾器（鑄鋼）安安裝，DN80mmm以內(nèi)個3.000720.6513.60679.952161.95540.802039.85581.30738-515換超聲波熱能表（不不銹鋼）安裝裝組3.00023776.770232.8023543.99071330.110698.4070631.770748-493換壓力表（Y10000-00.1MPaa)安裝組3.000682.6724.40640.662048.01173.201921.98852.83758-365換不銹鋼閘閥安裝裝，Z15W--16PDDN20mmm個12.000459.988.00451.985519.76696.005423.766版權許可編號：：冀建價2008001-A實體項目預算表表工程名稱：唐山山**分公司熱計計量改造工程程第5頁，共8頁序號定額編號項目名稱單位數(shù)量單價（元）其中：（元）合價（元）其中：（元）人工費材料費人工費材料費機械費768-2換鍍鋅管安裝，DDN20mmm以內(nèi)10m0.600321.3731.20290.17192.8118.72174.097711-72管道刷油，熱瀝瀝青第一遍10m20.005123.9532.8091.150.620.160.467811-73管道刷油，熱瀝瀝青第二遍10m20.00557.2116.0041.210.290.080.21808-21換無縫管安裝，DDN20mmm以內(nèi)10m0.600408.1026.00379.70244.8615.60227.821.448111-66換管道刷油，瀝青青漆第一遍10m20.00834.4110.4024.010.270.080.198211-67換管道刷油，瀝青青漆第二遍10m20.00830.7740.0020.770.250.080.178311-19322換橡塑保溫管安裝裝，管道Φ133以下（厚度30mm）m30.7201775.022101.201664.1551278.01172.861198.1996.96848-477差壓回路套6.000201.7721.60178.571210.622129.601071.4229.60主材：法蘭疏水水器DN20個6.00073.20439.20439.20858-302換法蘭盤安裝，DDN80mmm以內(nèi)副42.000145.888.00106.726126.966336.004482.2441308.7224DN10086[81]A1--12換人工挖溝槽一、二二類土深度（3m以內(nèi)）100m31.0802532.8442529.7882735.4662732.1663.3087[81]A1--44換回填土，夯填100m30.7701080.566893.03832.03687.63144.4088[81]A1--122機械運土方運距距500m((1000mm以內(nèi))1000m30.0317762.1111380.600240.6342.80197.8389[81]A1--123換機械運土方運距距1000m以內(nèi)每增加100m1000m30.03132024.003992.74992.7490[6]1-1444換混凝土及鋼筋混混凝土拆除，現(xiàn)現(xiàn)澆鋼筋混凝凝土m37.920216.00216.001710.7221710.72291[6]1-644換墻體拆除，整磚磚墻，砂漿M2.5，以下m38.04059.0658.500.56474.84470.344.5092[6]13-112換渣土運輸，1kkm以內(nèi)m315.9608.874.95141.5679.0062.5693[6]13-113換渣土運輸，每增增加1kmm315.96026.99430.76430.76版權許可編編號：冀建價價2008001-A實體項目預算表表工程名稱：唐山山**分公司熱計計量改造工程程第6頁，共8頁序號定額編號項目名稱單位數(shù)量單價（元）其中：（元）合價（元）其中：（元）人工費材料費人工費材料費機械費948-26換室外鋼管(焊接接)安裝，DN1000mm以內(nèi)10m0.800875.9337.20809.91700.7529.76647.9323.069511-66換管道刷油，瀝青青漆第一遍10m20.15134.4110.4024.015.201.573.639611-67換管道刷油，瀝青青漆第二遍10m20.15130.7710.4020.774.651.513.14978-384換蝶閥（鑄鋼）安安裝，D343HH-16CDN1000個4.0003540.86624.403479.88814163.44497.6013919.552146.32988-493換自力壓差控制閥閥（鑄鋼）安安裝DN1000mm以內(nèi)個1.0005516.40024.405474.3995516.40024.405474.39917.61998-440換過濾器（鑄鋼）安安裝，DN1655mm以內(nèi)個1.000720.6513.60679.95720.6513.60679.9527.101008-515換超聲波熱能表（不不銹鋼）安裝裝組1.00023776.770232.8023543.99023776.770232.8023543.9901018-493換壓力表（Y10000-00.1MPaa)安裝組1.000682.6724.40640.66682.6724.40640.6617.611028-365換不銹鋼閘閥安裝裝，Z15W--16PDDN20mmm個4.000394.338.00386.331577.32232.001545.3221038-2換鍍鋅管安裝，DDN20mmm以內(nèi)10m0.200293.8724.00269.8758.774.8053.9710411-72管道刷油，熱瀝瀝青第一遍10m20.017123.9532.8091.152.110.561.5510511-73管道刷油，熱瀝瀝青第二遍10m20.01757.2116.0041.210.970.270.701078-21換無縫管安裝，DDN20mmm以內(nèi)10m0.200408.10405.7081.6281.140.4810811-66換管道刷油，瀝青青漆第一遍10m20.02734.4110.4024.010.930.280.6510911-67換管道刷油，瀝青青漆第二遍10m20.02730.7710.0020.770.830.270.5611011-19322換橡塑保溫管，管管道Φ133以下（厚度30mm）m30.3401775.022101.201664.155603.5134.41565.813.291118-477差壓回路套2.000201.7721.60178.57403.5443.20357.143.20主材：法蘭疏水水器DN20個2.00073.20146.40146.401128-320換法蘭盤安裝，DDN100mmm以內(nèi)副14.000145.888.00106.722042.322112.001494.088436.245DN125版權許可編編號：冀建價價2008001-A實體項目預算表表工程名稱：唐山山**分公司熱計計量改造工程程第7頁，共8頁序號定額編號項目名稱單位數(shù)量單價（元）其中：（元）合價（元）其中：（元）人工費材料費人工費材料費機械費113[84]6-8804熱力小井(和DDN125管路配套)座1.0007245.7222458.4004494.8557245.7222458.4004494.855292.47114[81]A1--12換人工挖溝槽一、二二類土深度（3m以內(nèi)）100m31.1402532.8442529.7882887.4442883.9553.49115[81]A1--44換回填土，夯填100m30.8001080.566893.03864.44714.42150.02116[81]A1--122換機械運土方運距距500m（1000m以內(nèi)）[R*1..3]1000m30.0348176.2991794.788277.9961.02216.97117[81]A1--123換機械運土方運距距1000m以內(nèi)每增加100m[[R*1.33]1000m30.03432024.0031088.8221088.822118[6]1-1444換混凝土及鋼筋混混凝土拆除，現(xiàn)現(xiàn)澆鋼筋混凝凝土[R*1..3]m38.570280.80280.802406.4662406.466119[6]1-644換墻體拆除，整磚磚墻，砂漿M2.5，以下[R*1..3]m38.54076.6176.050.56654.25649.474.78120[6]13-112換渣土運輸，1kkm以內(nèi)[R*1..3]m317.11010.366.44177.26110.1967.07121[6]13-113換渣土運輸，每增增加1km[RR*1.3]]m317.11026.99461.80461.80122[81]A9--151換井蓋，700mmm（承重30噸）[R*1..3]座2.000408.20408.20816.40816.401238-27換無縫管安裝，DDN125mmm以內(nèi)[R*1..3]10m0.8001632.28860.321544.4441305.83348.261235.55522.0212411-66換管道刷油，瀝青青漆第一遍[R*1..3]10m20.15137.5313.5224.015.672.043.6312511-67換管道刷油，瀝青青漆第二遍[R*1..3]10m20.15133.7713.0020.775.101.963.141268-385換蝶閥（鑄鋼）安安裝，D343HH-16CDN1255[R*1..3]個4.0004664.72243.684583.11118658.888174.7218332.444151.721278-493換自力壓差控制閥閥（鑄鋼）安安裝DN1255mm以內(nèi)[R*1..3]個1.0006583.72231.726534.3996583.72231.726534.39917.611288-440換過濾器（鑄鋼）安安裝，DN1255mm以內(nèi)[R*1..3]個1.0001476.58817.681431.8001476.58817.681431.80027.101298-515換超聲波熱能表（不不銹鋼）安裝裝，[R*1..3]組1.00023846.554302.6423543.99023846.554302.6423543.9901308-493換壓力表（Y10000-00.1MPaa)安裝組1.000682.6724.40640.66682.6724.40640.6617.611318-365換不銹鋼閘閥安裝裝，Z15W--16PDDN20mmm[R*1..3]個4.000491.535.20486.331966.12220.801945.3221328-2換鍍鋅管安裝，DDN20mmm以內(nèi)[R*1..3]10m0.200301.0731.20269.8760.216.2453.9713311-72換管道刷油，熱瀝瀝青第一遍[R*1..3]10m20.017133.7942.6491.152.270.721.55版權許可編編號：冀建價價2008001-A實體項目預算表表工程名稱：唐山山**分公司熱計計量改造工程程第8頁，共8頁序號定額編號項目名稱單位數(shù)量單價（元）其中：（元）合價（元）其中：（元）人工費材料費人工費材料費機械費13411-73換管道刷油，熱瀝瀝青第二遍[R*1..3]10m20.01762.0120.8041.211.050.350.701368-21換無縫管安裝，DDN20mmm以內(nèi)[R*1..3]10m0.200415.9033.80379.7083.186.7675.940.4813711-66換管道刷油，瀝青青漆第一遍[R*1..3]10m20.02737.5313.5224.011.020.370.6513811-67換管道刷油，瀝青青漆第二遍2[R*11.3]-10m20.02733.7713.0020.770.910.350.5613911-19322換橡塑保溫管安裝裝，管道Φ133以下（厚度30mm）[R*1..3]m30.3701805.388131.561664.155668.0048.68615.743.581408-477換差壓回路[R**1.3]套2.000208.2528.08178.57416.5056.16357.143.20主材：法蘭疏水水器個2.00073.20146.40146.401418-320換法蘭盤安裝，DDN125mmm以內(nèi)[R*1..3]副14.000148.2810.40106.722075.922145.601494.088436.241422-264換電表箱（8000*600**200*）安裝[R*1..3]臺7.000750.5392.04658.495253.711644.284609.4331432-1273換換塑料護套線明敷敷設，木結構構，導線截面面（10mm2以內(nèi)）二芯[R*1..3]100m3.500343.58297.4446.141202.5331041.044161.49主材：塑料護套套m366.97551442-611換電力電纜敷設（截截面10mm2以下）[R*1..3]100m3.500352.63205.92655.271234.211720.72228.45285.04主材：電力電纜纜VV-3**10mm22m353.500013.604807.6004807.6001452-630換戶內(nèi)干包式電力力電纜頭制作作、安裝，干干包終端頭（1kv以下截面35mm2以下）[R*1..3]個70.00