煉鋼廠除塵管道工程預算書

施工圖預算表,,,,,,,,,,,,,,

工程編號,,,,,,,,,,,,,,

工程名稱:煉鐵、煉鋼、10m2豎爐、軋鋼除塵管道加檢測孔平臺及梯子,,,,,圖號,,,預算編號,,,,,,

序,工程項目名稱,單位,數量,定額編號,單價,其中,,,,總價,其中,,,

號,,,,,,人工費,材料費,機械費,人工日,,人工費,材料費,機械費,人工日

一、,煉鋼廠除塵管道加檢測孔及平臺,,,,,,,,,,,,,

1,平臺(1)(2)及支架制作,t,0.643,3-8-36,3953.81,315.79,3036.43,,,2542,203.05,1952.42449,,

,扣除主材費,t,0.643,3-8-36,-2605,,,,,-1675,,,,

2,平臺(1)(2)及支架安裝,t,0.643,3-6-25,618.86,167.18,70,,,398,107.50,45.01,,

,安裝加度超30m人工增加費,人工,107.50,,0.3,,,,,32,,,,

3,平臺踏步梯制作,t,0.068,3-8-43,4145.4,495.98,2970.46,,,282,33.73,201.99128,,

,扣除主材費,t,0.068,3-8-43,-2591,,,,,-176,,,,

4,平臺踏步梯安裝,t,0.068,3-6-29,670.96,176.47,71.44,,,46,12.00,4.85792,,

,安裝加度超30m人工增加費,人工,12.00,,0.3,,,,,4,,,,

5,平臺及踏步梯欄桿制作,t,0.33,3-8-44,3758.25,334.37,2929.96,,,1240,110.34,966.8868,,

,扣除主材費,t,0.33,3-8-44,-2552,,,,,-842,,,,

6,平臺及踏步梯欄桿安裝,t,0.33,3-6-33,818.35,213.62,81.74,,,270,70.49,26.9742,,

,安裝加度超30m人工增加費,人工,70.49,,0.3,,,,,21,,,,

7,金屬構件除銹,t,1.041,3-9-1,124.75,94.74,30.01,,,130,98.62,31.24041,,

8,金屬構件刷防銹漆第一遍,t,1.041,3-9-15,195.93,64.09,131.84,,,204,66.72,137.24544,,

9,金屬構件刷防銹漆第二遍,t,1.041,3-9-16,173.52,61.3,112.22,,,181,63.81,116.82102,,

10,平臺制作從大庫領料用拖拉機臺班,個,1,實際,160,60,,,,160,60.00,,,

11,構件安裝高處作業(yè)用25t吊車進出廠一次,次,1,實際,800,60,,,,800,60.00,,,

12,進出風檢測孔DN80管道短節(jié)安裝,10個,0.2,5-3-123,232.99,87.08,,108.5,,47,17.42,,21.7,

,安裝高度超過12m人工機械增加費,人+機,39.12,定額說明,0.1,,,,,4,,,,

13,進出風檢測孔DN80法蘭安裝,副,2,5-3-264,21.74,9.75,,8.06,,43,19.50,,16.12,

,安裝高度超過12m人工機械增加費,人+機,35.62,定額說明,0.1,,,,,4,,,,

,直接工程費(A)合計:,,,,,,,,,3714,923,3483.45156,,

,安裝腳手架搭拆費,人+材,4407,,10.00%,,,,,440.66,,,,

,臨時設施費,A,3714,,0.50%,,,,,18.57,,,,

施工圖預算表,,,,,,,,,,,,,,

工程編號,,,,,,,,,,,,,,

工程名稱:煉鐵、煉鋼、10m2豎爐、軋鋼除塵管道加檢測孔平臺及梯子,,,,,圖號,,,預算編號,,,,,,

序,工程項目名稱,單位,數量,定額編號,單價,其中,,,,總價,其中,,,

號,,,,,,人工費,材料費,機械費,人工日,,人工費,材料費,機械費,人工日

,其它措施費,A,3714,,0.47%,,,,,17.45,,,,

,企業(yè)管理費,A,3714,,2.96%,,,,,109.9,,,,

,計:,,,,,,,,,4300.3,,,,

,工程定額測定費,,4300.3,,0.5‰,,,,,2.15,,,,

,利潤,A,3714,,1.50%,,,,,55.7,,,,

,小計:,,,,,,,,,4358,,,,

,人工費調價,,數量,定額價,市場價格,價差,,,,,,,,

,調價,,39.76,23.22,60,36.78,,,,1462,,,,

,小計:,,,,,,,,,5820,,,,

,稅金:,,,,17.00%,,,,,989,,,,

,工程合計:,,,,,,,,,6810,元,,,

二、,軋鋼除塵管道加檢測孔及平臺,,,,,,,,,,,,,

1,進出風平臺(1)(2)及支架制作,t,0.944,3-8-36,3953.81,315.79,3036.43,,,3732,298.11,2866.38992,,

,扣除主材費,t,0.944,3-8-36,-2605,,,,,-2459,,,,

2,進出風平臺(1)(2)及支架安裝,t,0.944,3-6-25,618.86,167.18,70,,,584,157.82,66.08,,

3,出風口平臺爬梯制作,t,0.11,3-8-43,4145.4,495.98,2970.46,,,456,54.56,326.7506,,

,扣除主材費,t,0.11,3-8-43,-2591,,,,,-285,,,,

4,出風口平臺爬梯安裝,t,0.11,3-6-29,670.96,176.47,71.44,,,74,19.41,7.8584,,

5,平臺欄桿制作,t,0.223,3-8-44,3758.25,334.37,2929.96,,,838,74.56,653.38108,,

,扣除主材費,t,0.223,3-8-44,-2552,,,,,-569,,,,

6,平臺欄桿安裝,t,0.223,3-6-33,818.35,213.62,81.74,,,182,47.64,18.22802,,

7,金屬構件除銹,t,1.277,3-9-1,124.75,94.74,30.01,,,159,120.98,38.32277,,

8,金屬構件刷防銹漆第一遍,t,1.277,3-9-15,195.93,64.09,131.84,,,250,81.84,168.35968,,

9,金屬構件刷防銹漆第二遍,t,1.277,3-9-16,173.52,61.3,112.22,,,222,78.28,143.30494,,

施工圖預算表,,,,,,,,,,,,,,

工程編號,,,,,,,,,,,,,,

工程名稱:煉鐵、煉鋼、10m2豎爐、軋鋼除塵管道加檢測孔平臺及梯子,,,,,圖號,,,預算編號,,,,,,

序,工程項目名稱,單位,數量,定額編號,單價,其中,,,,總價,其中,,,

號,,,,,,人工費,材料費,機械費,人工日,,人工費,材料費,機械費,人工日

10,平臺制作從大庫領料用拖拉機臺班,個,1,實際,160,60,,,,160,60.00,,,

11,構件安裝用8t吊車進出廠一次,次,1,實際,800,60,,,,800,60.00,,,

12,進出風檢測孔DN80管道短節(jié)安裝,10個,0.4,5-3-123,232.99,87.08,,108.5,,93,34.83,,43.4,

13,進出風檢測孔DN80法蘭安裝,副,4,5-3-264,21.74,9.75,,8.06,,87,39.00,,32.24,

,直接工程費(A)合計:,,,,,,,,,4325,1127,4288.67541,,

,安裝腳手架搭拆費,人+材,5416,,10.00%,,,,,541.57,,,,

,臨時設施費,A,4325,,0.50%,,,,,21.63,,,,

,其它措施費,A,4325,,0.47%,,,,,20.33,,,,

,企業(yè)管理費,A,4325,,2.96%,,,,,128.0,,,,

,計:,,,,,,,,,5036.5,,,,

,工程定額測定費,,5036.5,,0.5‰,,,,,2.52,,,,

,利潤,A,4325,,1.50%,,,,,64.9,,,,

,小計:,,,,,,,,,5104,,,,

,人工費調價,,數量,定額價,市場價格,價差,,,,,,,,

,調價,,48.54,23.22,60,36.78,,,,1785,,,,

,小計:,,,,,,,,,6889,,,,

,稅金:,,,,17.00%,,,,,1171,,,,

,工程合計:,,,,,,,,,8060,元,,,

三、,煉鐵廠1#爐槽下除塵加檢測孔及平臺,,,,,,,,,,,,,

1,進出風平臺(1)(2)及支架制作,t,0.968,3-8-36,3953.81,315.79,3036.43,,,3827,305.68,2939.26424,,

,扣除主材費,t,0.968,3-8-36,-2605,,,,,-2522,,,,

2,進出風平臺(1)(2)及支架安裝,t,0.968,3-6-25,618.86,167.18,70,,,599,161.83,67.76,,

3,進風口平臺踏步梯制作,t,0.158,3-8-43,4145.4,495.98,2970.46,,,655,78.36,469.33268,,

施工圖預算表,,,,,,,,,,,,,,

工程編號,,,,,,,,,,,,,,

工程名稱:煉鐵、煉鋼、10m2豎爐、軋鋼除塵管道加檢測孔平臺及梯子,,,,,圖號,,,預算編號,,,,,,

序,工程項目名稱,單位,數量,定額編號,單價,其中,,,,總價,其中,,,

號,,,,,,人工費,材料費,機械費,人工日,,人工費,材料費,機械費,人工日

,扣除主材費,t,0.158,3-8-43,-2591,,,,,-409,,,,

4,進風口平臺踏步梯安裝,t,0.158,3-6-29,670.96,176.47,71.44,,,106,27.88,11.28752,,

5,平臺及踏步梯欄桿制作,t,0.225,3-8-44,3758.25,334.37,2929.96,,,846,75.23,659.241,,

,扣除主材費,t,0.225,3-8-44,-2552,,,,,-574,,,,

6,平臺及踏步梯欄桿安裝,t,0.225,3-6-33,818.35,213.62,81.74,,,184,48.06,18.3915,,

7,金屬構件除銹,t,1.351,3-9-1,124.75,94.74,30.01,,,169,127.99,40.54351,,

8,金屬構件刷防銹漆第一遍,t,1.351,3-9-15,195.93,64.09,131.84,,,265,86.59,178.11584,,

9,金屬構件刷防銹漆第二遍,t,1.351,3-9-16,173.52,61.3,112.22,,,234,82.82,151.60922,,

10,平臺制作從大庫領料用拖拉機臺班,個,1,實際,160,60,,,,160,60.00,,,

11,構件安裝用8t吊車進出廠一次,次,1,實際,800,60,,,,800,60.00,,,

12,進出風檢測孔DN80管道短節(jié)安裝,10個,0.2,5-3-123,232.99,87.08,,108.5,,47,17.42,,21.7,

13,進出風檢測孔DN80法蘭安裝,副,2,5-3-264,21.74,9.75,,8.06,,43,19.50,,16.12,

,直接工程費(A)合計:,,,,,,,,,4430,1151,4535.54551,,

,安裝腳手架搭拆費,人+材,5687,,10.00%,,,,,568.69,,,,

,臨時設施費,A,4430,,0.50%,,,,,22.15,,,,

,其它措施費,A,4430,,0.47%,,,,,20.82,,,,

,企業(yè)管理費,A,4430,,2.96%,,,,,131.1,,,,

,計:,,,,,,,,,5172.4,,,,

,工程定額測定費,,5172.4,,0.5‰,,,,,2.59,,,,

,利潤,A,4430,,1.50%,,,,,66.4,,,,

,小計:,,,,,,,,,5241,,,,

,人工費調價,,數量,定額價,市場價格,價差,,,,,,,,

,調價,,49.59,23.22,60,36.78,,,,1824,,,,

,小計:,,,,,,,,,7065,,,,

施工圖預算表,,,,,,,,,,,,,,

工程編號,,,,,,,,,,,,,,

工程名稱:煉鐵、煉鋼、10m2豎爐、軋鋼除塵管道加檢測孔平臺及梯子,,,,,圖號,,,預算編號,,,,,,

序,工程項目名稱,單位,數量,定額編號,單價,其中,,,,總價,其中,,,

號,,,,,,人工費,材料費,機械費,人工日,,人工費,材料費,機械費,人工日

,稅金:,,,,17.00%,,,,,1201,,,,

,工程合計:,,,,,,,,,8266,元,,,

四、,"煉鐵廠K4,K5皮帶機頭除塵加檢測孔及平臺",,,,,,,,,,,,,

1,進出風平臺(1)(2)及支架(腳板)制作,t,0.97,3-8-36,3953.81,315.79,3036.43,,,3835,306.32,2945.3371,,

,扣除主材費,t,0.97,3-8-36,-2605,,,,,-2527,,,,

2,進出風平臺(1)(2)及支架(腳板)安裝,t,0.97,3-6-25,618.86,167.18,70,,,600,162.16,67.9,,

3,進出風平臺踏步梯及腳板制作(2個),t,0.533,3-8-43,4145.4,495.98,2970.46,,,2209,264.36,1583.25518,,

,扣除主材費,t,0.533,3-8-43,-2591,,,,,-1381,,,,

4,進出風平臺踏步梯及腳板安裝(2個),t,0.533,3-6-29,670.96,176.47,71.44,,,358,94.06,38.07752,,

5,進出風平臺支架及踏步梯腳板脹栓打眼,個,24,實際,10,,,,,240,,,,

,脹栓乙方自購主材費,個,24,實際,2.3,,,,,55,,,,

6,進出風平臺及踏步梯欄桿制作,t,0.184,3-8-44,3758.25,334.37,2929.96,,,692,61.52,539.11264,,

,扣除主材費,t,0.184,3-8-44,-2552,,,,,-470,,,,

7,進出風平臺及踏步梯欄桿安裝,t,0.184,3-6-33,818.35,213.62,81.74,,,151,39.31,15.04016,,

8,金屬構件除銹,t,1.687,3-9-1,124.75,94.74,30.01,,,210,159.83,50.62687,,

9,金屬構件刷防銹漆第一遍,t,1.687,3-9-15,195.93,64.09,131.84,,,331,108.12,222.41408,,

10,金屬構件刷防銹漆第二遍,t,1.687,3-9-16,173.52,61.3,112.22,,,293,103.41,189.31514,,

11,平臺制作從大庫領料用拖拉機臺班,個,1,實際,160,60,,,,160,60.00,,,

12,構件安裝用8t吊車進出廠一次,次,1,實際,800,60,,,,800,60.00,,,

13,進出風檢測孔DN80管道短節(jié)安裝,10個,0.2,5-3-123,232.99,87.08,,108.5,,47,17.42,,21.7,

14,進出風檢測孔DN80法蘭安裝,副,2,5-3-264,21.74,9.75,,8.06,,43,19.50,,16.12,

,直接工程費(A)合計:,,,,,,,,,5646,1456,5651.07869,,

,安裝腳手架搭拆費,人+材,7107,,10.00%,,,,,710.71,,,,

,臨時設施費,A,5646,,0.50%,,,,,28.23,,,,

施工圖預算表,,,,,,,,,,,,,,

工程編號,,,,,,,,,,,,,,

工程名稱:煉鐵、煉鋼、10m2豎爐、軋鋼除塵管道加檢測孔平臺及梯子,,,,,圖號,,,預算編號,,,,,,

序,工程項目名稱,單位,數量,定額編號,單價,其中,,,,總價,其中,,,

號,,,,,,人工費,材料費,機械費,人工日,,人工費,材料費,機械費,人工日

,其它措施費,A,5646,,0.47%,,,,,26.54,,,,

,企業(yè)管理費,A,5646,,2.96%,,,,,167.1,,,,

,計:,,,,,,,,,6578.9,,,,

,工程定額測定費,,6578.9,,0.5‰,,,,,3.29,,,,

,利潤,A,5646,,1.50%,,,,,84.7,,,,

,小計:,,,,,,,,,6667,,,,

,人工費調價,,數量,定額價,市場價格,價差,,,,,,,,

,調價,,62.70,23.22,60,36.78,,,,2306,,,,

,小計:,,,,,,,,,8973,,,,

,稅金:,,,,17.00%,,,,,1525,,,,

,工程合計:,,,,,,,,,10499,元,,,

五、,"煉鐵廠K4,K5皮帶機尾除塵加檢測孔及平臺",,,,,,,,,,,,,

1,進出風平臺(1)(2)及支架(腳板)制作,t,0.762,3-8-36,3953.81,315.79,3036.43,,,3013,240.63,2313.75966,,

,扣除主材費,t,0.762,3-8-36,-2605,,,,,-1985,,,,

2,進出風平臺(1)(2)及支架(腳板)安裝,t,0.762,3-6-25,618.86,167.18,70,,,472,127.39,53.34,,

3,進出風平臺踏步梯及腳板制作(2個),t,0.368,3-8-43,4145.4,495.98,2970.46,,,1526,182.52,1093.12928,,

,扣除主材費,t,0.368,3-8-43,-2591,,,,,-953,,,,

4,進出風平臺踏步梯及腳板安裝(2個),t,0.368,3-6-29,670.96,176.47,71.44,,,247,64.94,26.28992,,

5,進出風平臺支架及踏步梯腳板脹栓打眼,個,24,實際,10,,,,,240,,,,

,脹栓乙方自購主材費,個,24,實際,2.3,,,,,55,,,,

6,進出風平臺及踏步梯欄桿制作,t,0.15,3-8-44,3758.25,334.37,2929.96,,,564,50.16,439.494,,

,扣除主材費,t,0.15,3-8-44,-2552,,,,,-383,,,,

7,進出風平臺及踏步梯欄桿安裝,t,0.15,3-6-33,818.35,213.62,81.74,,,123,32.04,12.261,,

8,金屬構件除銹,t,1.28,3-9-1,124.75,94.74,30.01,,,160,121.27,38.4128,,

施工圖預算表,,,,,,,,,,,,,,

工程編號,,,,,,,,,,,,,,

工程名稱:煉鐵、煉鋼、10m2豎爐、軋鋼除塵管道加檢測孔平臺及梯子,,,,,圖號,,,預算編號,,,,,,

序,工程項目名稱,單位,數量,定額編號,單價,其中,,,,總價,其中,,,

號,,,,,,人工費,材料費,機械費,人工日,,人工費,材料費,機械費,人工日

9,金屬構件刷防銹漆第一遍,t,1.28,3-9-15,195.93,64.09,131.84,,,251,82.04,168.7552,,

10,金屬構件刷防銹漆第二遍,t,1.28,3-9-16,173.52,61.3,112.22,,,222,78.46,143.6416,,

11,平臺制作從大庫領料用拖拉機臺班,個,1,實際,160,60,,,,160,60.00,,,

12,構件安裝用8t吊車進出廠一次,次,1,實際,800,60,,,,800,60.00,,,

13,進出風檢測孔DN80管道短節(jié)安裝,10個,0.2,5-3-123,232.99,87.08,,108.5,,47,17.42,,21.7,

14,進出風檢測孔DN80法蘭安裝,副,2,5-3-264,21.74,9.75,,8.06,,43,19.50,,16.12,

,直接工程費(A)合計:,,,,,,,,,4600,1136,4289.08346,,

,安裝腳手架搭拆費,人+材,5425,,10.00%,,,,,542.54,,,,

,臨時設施費,A,4600,,0.50%,,,,,23.00,,,,

,其它措施費,A,4600,,0.47%,,,,,21.62,,,,

,企業(yè)管理費,A,4600,,2.96%,,,,,136.2,,,,

,計:,,,,,,,,,5323.2,,,,

,工程定額測定費,,5323.2,,0.5‰,,,,,2.66,,,,

,利潤,A,4600,,1.50%,,,,,69.0,,,,

,小計:,,,,,,,,,5395,,,,

,人工費調價,,數量,定額價,市場價格,價差,,,,,,,,

,調價,,48.94,23.22,60,36.78,,,,1800,,,,

,小計:,,,,,,,,,7195,,,,

,稅金:,,,,17.00%,,,,,1223,,,,

,工程合計:,,,,,,,,,8418,元,,,

六、,煉鐵廠2#爐槽下除塵加檢測孔及平臺,,,,,,,,,,,,,

1,出風口平臺(1)(2)及支架(腳板)制作,t,0.804,3-8-36,3953.81,315.79,3036.43,,,3179,253.90,2441.28972,,

,扣除主材費,t,0.804,3-8-36,-2605,,,,,-2094,,,,

施工圖預算表,,,,,,,,,,,,,,

工程編號,,,,,,,,,,,,,,

工程名稱:煉鐵、煉鋼、10m2豎爐、軋鋼除塵管道加檢測孔平臺及梯子,,,,,圖號,,,預算編號,,,,,,

序,工程項目名稱,單位,數量,定額編號,單價,其中,,,,總價,其中,,,

號,,,,,,人工費,材料費,機械費,人工日,,人工費,材料費,機械費,人工日

2,出風口平臺(1)(2)及支架(腳板)安裝,t,0.804,3-6-25,618.86,167.18,70,,,498,134.41,56.28,,

3,出風口平臺踏步梯及腳板制作(2個),t,0.358,3-8-43,4145.4,495.98,2970.46,,,1484,177.56,1063.42468,,

,扣除主材費,t,0.358,3-8-43,-2591,,,,,-928,,,,

4,出風口平臺踏步梯及腳板安裝(2個),t,0.358,3-6-29,670.96,176.47,71.44,,,240,63.18,25.57552,,

5,出風口平臺支架及踏步梯腳板脹栓打眼,個,12,實際,10,,,,,120,,,,

,脹栓乙方自購主材費,個,12,實際,2.3,,,,,28,,,,

6,出風口平臺及踏步梯欄桿制作,t,0.15,3-8-44,3758.25,334.37,2929.96,,,564,50.16,439.494,,

,扣除主材費,t,0.15,3-8-44,-2552,,,,,-383,,,,

7,出風口平臺及踏步梯欄桿安裝,t,0.15,3-6-33,818.35,213.62,81.74,,,123,32.04,12.261,,

8,進風口平臺(3)(4)及支架(腳板)制作,t,1.274,3-8-36,3953.81,315.79,3036.43,,,5037,402.32,3868.41182,,

,扣除主材費,t,1.274,3-8-36,-2605,,,,,-3319,,,,

9,進風口平臺(3)(4)及支架(腳板)安裝,t,1.274,3-6-25,618.86,167.18,70,,,788,212.99,89.18,,

10,進風口平臺踏步梯及腳板制作(2個),t,0.575,3-8-43,4145.4,495.98,2970.46,,,2384,285.19,1708.0145,,

,扣除主材費,t,0.575,3-8-43,-2591,,,,,-1490,,,,

11,進風口平臺踏步梯及腳板安裝(2個),t,0.575,3-6-29,670.96,176.47,71.44,,,386,101.47,41.078,,

12,進風口平臺支架及踏步梯腳板脹栓打眼,個,16,實際,10,,,,,160,,,,

,脹栓乙方自購主材費,個,16,實際,2.3,,,,,37,,,,

13,進風口平臺及踏步梯欄桿制作,t,0.163,3-8-44,3758.25,334.37,2929.96,,,613,54.50,477.58348,,

,扣除主材費,t,0.163,3-8-44,-2552,,,,,-416,,,,

14,進風口平臺及踏步梯欄桿安裝,t,0.163,3-6-33,818.35,213.62,81.74,,,133,34.82,13.32362,,

8,金屬構件除銹,t,3.324,3-9-1,124.75,94.74,30.01,,,415,314.92,99.75324,,

9,金屬構件刷防銹漆第一遍,t,3.324,3-9-15,195.93,64.09,131.84,,,651,213.04,438.23616,,

10,金屬構件刷防銹漆第二遍,t,3.324,3-9-16,173.52,61.3,112.22,,,577,203.76,373.01928,,

11,平臺制作從大庫領料用拖拉機臺班,個,2,實際,160,60,,,,320,120.00,,,

12,構件安裝用8t吊車進出廠一次,次,2,實際,800,60,,,,1600,120.00,,,

施工圖預算表,,,,,,,,,,,,,,

工程編號,,,,,,,,,,,,,,

工程名稱:煉鐵、煉鋼、10m2豎爐、軋鋼除塵管道加檢測孔平臺及梯子,,,,,圖號,,,預算編號,,,,,,

序,工程項目名稱,單位,數量,定額編號,單價,其中,,,,總價,其中,,,

號,,,,,,人工費,材料費,機械費,人工日,,人工費,材料費,機械費,人工日

13,進出風檢測孔DN80管道短節(jié)安裝,10個,0.2,5-3-123,232.99,87.08,,108.5,,47,17.42,,21.7,

14,進出風檢測孔DN80法蘭安裝,副,2,5-3-264,21.74,9.75,,8.06,,43,19.50,,16.12,

,直接工程費(A)合計:,,,,,,,,,10796,2811,11146.92502,,

,安裝腳手架搭拆費,人+材,13958,,10.00%,,,,,1395.81,,,,

,臨時設施費,A,10796,,0.50%,,,,,53.98,,,,

,其它措施費,A,10796,,0.47%,,,,,50.74,,,,

,企業(yè)管理費,A,10796,,2.96%,,,,,319.6,,,,

,計:,,,,,,,,,12616.1,,,,

,工程定額測定費,,12616.1,,0.5‰,,,,,6.31,,,,

,利潤,A,10796,,1.50%,,,,,161.9,,,,

,小計:,,,,,,,,,12784,,,,

,人工費調價,,數量,定額價,市場價格,價差,,,,,,,,

,調價,,121.07,23.22,60,36.78,,,,4453,,,,

,小計:,,,,,,,,,17237,,,,

,稅金:,,,,17.00%,,,,,2930,,,,

,工程合計:,,,,,,,,,20167,元,,,

七、,煉鐵爐前除塵加檢測孔及平臺,,,,,,,,,,,,,

1,進出風平臺(1)(2)及支架制作,t,0.787,3-8-36,3953.81,315.79,3036.43,,,3112,248.53,2389.67041,,

,扣除主材費,t,0.787,3-8-36,-2605,,,,,-2050,,,,

2,進出風平臺(1)(2)及支架安裝,t,0.787,3-6-25,618.86,167.18,70,,,487,131.57,55.09,,

6,進出風平臺欄桿制作,t,0.151,3-8-44,3758.25,334.37,2929.96,,,567,50.49,442.42396,,

,扣除主材費,t,0.151,3-8-44,-2552,,,,,-385,,,,

7,進出風欄桿安裝,t,0.151,3-6-33,818.35,213.62,81.74,,,124,32.26,12.34274,,

施工圖預算表,,,,,,,,,,,,,,

工程編號,,,,,,,,,,,,,,

工程名稱:煉鐵、煉鋼、10m2豎爐、軋鋼除塵管道加檢測孔平臺及梯子,,,,,圖號,,,預算編號,,,,,,

序,工程項目名稱,單位,數量,定額編號,單價,其中,,,,總價,其中,,,

號,,,,,,人工費,材料費,機械費,人工日,,人工費,材料費,機械費,人工日

8,金屬構件除銹,t,0.938,3-9-1,124.75,94.74,30.01,,,117,88.87,28.14938,,

9,金屬構件刷防銹漆第一遍,t,0.938,3-9-15,195.93,64.09,131.84,,,184,60.12,123.66592,,

10,金屬構件刷防銹漆第二遍,t,0.938,3-9-16,173.52,61.3,112.22,,,163,57.50,105.26236,,

11,平臺制作從大庫領料用拖拉機臺班,個,1,實際,160,60,,,,160,60.00,,,

12,構件安裝用8t吊車進出廠一次,次,1,實際,800,60,,,,800,60.00,,,

13,進出風檢測孔DN80管道短節(jié)安裝,10個,0.2,5-3-123,232.99,87.08,,108.5,,47,17.42,,21.7,

14,進出風檢測孔DN80法蘭安裝,副,2,5-3-264,21.74,9.75,,8.06,,43,19.50,,16.12,

,直接工程費(A)合計:,,,,,,,,,3368,826,3156.60477,,

,安裝腳手架搭拆費,人+材,3983,,10.00%,,,,,398.28,,,,

,臨時設施費,A,3368,,0.50%,,,,,16.84,,,,

,其它措施費,A,3368,,0.47%,,,,,15.83,,,,

,企業(yè)管理費,A,3368,,2.96%,,,,,99.7,,,,

,計:,,,,,,,,,3898.6,,,,

,工程定額測定費,,3898.6,,0.5‰,,,,,1.95,,,,

,利潤,A,3368,,1.50%,,,,,50.5,,,,

,小計:,,,,,,,,,3951,,,,

,人工費調價,,數量,定額價,市場價格,價差,,,,,,,,

,調價,,35.58,23.22,60,36.78,,,,1309,,,,

,小計:,,,,,,,,,5260,,,,

,稅金:,,,,17.00%,,,,,894,,,,

,工程合計:,,,,,,,,,6154,元,,,

八、,煉鐵原料一號轉運站除塵加檢測孔及平臺,,,,,,,,,,,,,

1,進出風平臺(1)(2)及支架(腳板)制作,t,0.658,3-8-36,3953.81,315.79,3036.43,,,2602,207.79,1997.97094,,

施工圖預算表,,,,,,,,,,,,,,

工程編號,,,,,,,,,,,,,,

工程名稱:煉鐵、煉鋼、10m2豎爐、軋鋼除塵管道加檢測孔平臺及梯子,,,,,圖號,,,預算編號,,,,,,

序,工程項目名稱,單位,數量,定額編號,單價,其中,,,,總價,其中,,,

號,,,,,,人工費,材料費,機械費,人工日,,人工費,材料費,機械費,人工日

,扣除主材費,t,0.658,3-8-36,-2605,,,,,-1714,,,,

2,進出風平臺(1)(2)及支架(腳板)安裝,t,0.658,3-6-25,618.86,167.18,70,,,407,110.00,46.06,,

3,進出風平臺踏步梯制作(2個),t,0.296,3-8-43,4145.4,495.98,2970.46,,,1227,146.81,879.25616,,

,扣除主材費,t,0.296,3-8-43,-2591,,,,,-767,,,,

4,進出風平臺踏步梯安裝(2個),t,0.296,3-6-29,670.96,176.47,71.44,,,199,52.24,21.14624,,

5,進出風平臺支架梯腳板脹栓打眼,個,16,實際,10,,,,,160,,,,

,脹栓乙方自購主材費,個,16,實際,2.3,,,,,37,,,,

6,進出風平臺及踏步梯欄桿制作,t,0.142,3-8-44,3758.25,334.37,2929.96,,,534,47.48,416.05432,,

,扣除主材費,t,0.142,3-8-44,-2552,,,,,-362,,,,

7,進出風平臺及踏步梯欄桿安裝,t,0.142,3-6-33,818.35,213.62,81.74,,,116,30.33,11.60708,,

8,金屬構件除銹,t,1.096,3-9-1,124.75,94.74,30.01,,,137,103.84,32.89096,,

9,金屬構件刷防銹漆第一遍,t,1.096,3-9-15,195.93,64.09,131.84,,,215,70.24,144.49664,,

10,金屬構件刷防銹漆第二遍,t,1.096,3-9-16,173.52,61.3,112.22,,,190,67.18,122.99312,,

11,平臺制作從大庫領料用拖拉機臺班,個,1,實際,160,60,,,,160,60.00,,,

12,構件安裝用8t吊車進出廠一次,次,1,實際,800,60,,,,800,60.00,,,

13,進出風檢測孔DN80管道短節(jié)安裝,10個,0.2,5-3-123,232.99,87.08,,108.5,,47,17.42,,21.7,

14,進出風檢測孔DN80法蘭安裝,副,2,5-3-264,21.74,9.75,,8.06,,43,19.50,,16.12,

,直接工程費(A)合計:,,,,,,,,,4029,993,3672.47546,,

,安裝腳手架搭拆費,人+材,4665,,10.00%,,,,,466.53,,,,

,臨時設施費,A,4029,,0.50%,,,,,20.15,,,,

,其它措施費,A,4029,,0.47%,,,,,18.94,,,,

,企業(yè)管理費,A,4029,,2.96%,,,,,119.3,,,,

,計:,,,,,,,,,4654.3,,,,

,工程定額測定費,,4654.3,,0.5‰,,,,,2.33,,,,

施工圖預算表,,,,,,,,,,,,,,

工程編號,,,,,,,,,,,,,,

工程名稱:煉鐵、煉鋼、10m2豎爐、軋鋼除塵管道加檢測孔平臺及梯子,,,,,圖號,,,預算編號,,,,,,

序,工程項目名稱,單位,數量,定額編號,單價,其中,,,,總價,其中,,,

號,,,,,,人工費,材料費,機械費,人工日,,人工費,材料費,機械費,人工日

,利潤,A,4029,,1.50%,,,,,60.4,,,,

,小計:,,,,,,,,,4717,,,,

,人工費調價,,數量,定額價,市場價格,價差,,,,,,,,

,調價,,42.76,23.22,60,36.78,,,,1573,,,,

,小計:,,,,,,,,,6290,,,,

,稅金:,,,,17.00%,,,,,1069,,,,

,工程合計:,,,,,,,,,7359,元,,,

九、,燒結礦料倉除塵加檢測孔及平臺,,,,,,,,,,,,,

1,進出風平臺(1)(2)及支架(腳板)制作,t,0.895,3-8-36,3953.81,315.79,3036.43,,,3539,282.63,2717.60485,,

,扣除主材費,t,0.895,3-8-36,-2605,,,,,-2331,,,,

2,進出風平臺(1)(2)及支架(腳板)安裝,t,0.895,3-6-25,618.86,167.18,70,,,554,149.63,62.65,,

3,進出風平臺踏步梯制作(2個),t,0.43,3-8-43,4145.4,495.98,2970.46,,,1783,213.27,1277.2978,,

,扣除主材費,t,0.43,3-8-43,-2591,,,,,-1114,,,,

4,進出風平臺踏步梯安裝(2個),t,0.43,3-6-29,670.96,176.47,71.44,,,289,75.88,30.7192,,

5,進出風平臺支架腳板脹栓打眼,個,16,實際,10,,,,,160,,,,

,脹栓乙方自購主材費,個,16,實際,2.3,,,,,37,,,,

6,進出風平臺及踏步梯欄桿制作,t,0.19,3-8-44,3758.25,334.37,2929.96,,,714,63.53,556.6924,,

,扣除主材費,t,0.19,3-8-44,-2552,,,,,-485,,,,

7,進出風平臺及踏步梯欄桿安裝,t,0.19,3-6-33,818.35,213.62,81.74,,,155,40.59,15.5306,,

8,金屬構件除銹,t,1.515,3-9-1,124.75,94.74,30.01,,,189,143.53,45.46515,,

9,金屬構件刷防銹漆第一遍,t,1.515,3-9-15,195.93,64.09,131.84,,,297,97.10,199.7376,,

10,金屬構件刷防銹漆第二遍,t,1.515,3-9-16,173.52,61.3,112.22,,,263,92.87,170.0133,,

11,平臺制作從大庫領料用拖拉機臺班,個,1,實際,160,60,,,,160,60.00,,,

12,構件安裝用8t吊車進出廠一次,次,1,實際,800,60,,,,800,60.00,,,

13,進出風檢測孔DN80管道短節(jié)安裝,10個,0.2,5-3-123,232.99,87.08,,108.5,,47,17.42,,21.7,

施工圖預算表,,,,,,,,,,,,,,

工程編號,,,,,,,,,,,,,,

工程名稱:煉鐵、煉鋼、10m2豎爐、軋鋼除塵管道加檢測孔平臺及梯子,,,,,圖號,,,預算編號,,,,,,

序,工程項目名稱,單位,數量,定額編號,單價,其中,,,,總價,其中,,,

號,,,,,,人工費,材料費,機械費,人工日,,人工費,材料費,機械費,人工日

14,進出風檢測孔DN80法蘭安裝,副,2,5-3-264,21.74,9.75,,8.06,,43,19.50,,16.12,

,直接工程費(A)合計:,,,,,,,,,5098,1316,5075.7109,,

,安裝腳手架搭拆費,人+材,6392,,10.00%,,,,,639.17,,,,

,臨時設施費,A,5098,,0.50%,,,,,25.49,,,,

,其它措施費,A,5098,,0.47%,,,,,23.96,,,,

,企業(yè)管理費,A,5098,,2.96%,,,,,150.9,,,,

,計:,,,,,,,,,5937.8,,,,

,工程定額測定費,,5937.8,,0.5‰,,,,,2.97,,,,

,利潤,A,5098,,1.50%,,,,,76.5,,,,

,小計:,,,,,,,,,6017,,,,

,人工費調價,,數量,定額價,市場價格,價差,,,,,,,,

,調價,,56.67,23.22,60,36.78,,,,2084,,,,

,小計:,,,,,,,,,8102,,,,

,稅金:,,,,17.00%,,,,,1377,,,,

,工程合計:,,,,,,,,,9479,元,,,

十、,10m2電除風加檢測孔及平臺,,,,,,,,,,,,,

1,進風口平臺(1)(2)及支架(腳板)制作,t,1.08,3-8-36,3953.81,315.79,3036.43,,,4270,341.05,3279.3444,,

,扣除主材費,t,1.08,3-8-36,-2605,,,,,-2813,,,,

2,進風口平臺(1)(2)及支架(腳板)安裝,t,1.08,3-6-25,618.86,167.18,70,,,668,180.55,75.6,,

3,進風口平臺踏步梯制作(1個),t,0.346,3-8-43,4145.4,495.98,2970.46,,,1434,171.61,1027.77916,,

,扣除主材費,t,0.346,3-8-43,-2591,,,,,-896,,,,

4,進風口平臺踏步梯安裝(1個),t,0.346,3-6-29,670.96,176.47,71.44,,,232,61.06,24.71824,,

5,進風口平臺爬梯制作,t,0.025,3-8-43,4145.4,495.98,2970.46,,,104,12.40,74.2615,,

施工圖預算表,,,,,,,,,,,,,,

工程編號,,,,,,,,,,,,,,

工程名稱:煉鐵、煉鋼、10m2豎爐、軋鋼除塵管道加檢測孔平臺及梯子,,,,,圖號,,,預算編號,,,,,,

序,工程項目名稱,單位,數量,定額編號,單價,其中,,,,總價,其中,,,

號,,,,,,人工費,材料費,機械費,人工日,,人工費,材料費,機械費,人工日

,扣除主材費,t,0.025,3-8-43,-2591,,,,,-65,,,,

6,進風口平臺爬梯安裝,t,0.025,3-6-29,670.96,176.47,71.44,,,17,4.41,1.786,,

7,進風口平臺支架脹栓打眼,個,12,實際,10,,,,,120,,,,

,脹栓乙方自購主材費,個,12,實際,2.3,,,,,28,,,,

8,進風口平臺及踏步梯欄桿制作,t,0.152,3-8-44,3758.25,334.37,2929.96,,,571,50.82,445.35392,,

,扣除主材費,t,0.152,3-8-44,-2552,,,,,-388,,,,

9,進風口平臺及踏步梯欄桿安裝,t,0.152,3-6-33,818.35,213.62,81.74,,,124,32.47,12.42448,,

10,出風口平臺制作,t,0.19,3-8-36,3953.81,315.79,3036.43,,,751,60.00,576.9217,,

,扣除主材費,t,0.19,3-8-36,-2605,,,,,-495,,,,

11,出風口平臺安裝,t,0.19,3-6-25,618.86,167.18,70,,,118,31.76,13.3,,

12,出風口平臺欄桿制作,t,0.045,3-8-44,3758.25,334.37,2929.96,,,169,15.05,131.8482,,

,扣除主材費,t,0.045,3-8-44,-2552,,,,,-115,,,,

13,出風口平臺欄桿安裝,t,0.045,3-6-33,818.35,213.62,81.74,,,37,9.61,3.6783,,

14,金屬構件除銹,t,1.838,3-9-1,124.75,94.74,30.01,,,229,174.13,55.15838,,

15,金屬構件刷防銹漆第一遍,t,1.838,3-9-15,195.93,64.09,131.84,,,360,117.80,242.32192,,

16,金屬構件刷防銹漆第二遍,t,1.838,3-9-16,173.52,61.3,112.22,,,319,112.67,206.26036,,

17,平臺制作從大庫領料用拖拉機臺班,個,1,實際,160,60,,,,160,60.00,,,

18,構件安裝用25t吊車進出廠一次,次,1,實際,800,60,,,,800,60.00,,,

19,進出風檢測孔DN80管道短節(jié)安裝,10個,0.2,5-3-123,232.99,87.08,,108.5,,47,17.42,,21.7,

20,進出風檢測孔DN80法蘭安裝,副,2,5-3-264,21.74,9.75,,8.06,,43,19.50,,16.12,

,直接工程費(A)合計:,,,,,,,,,5829,1532,6170.75656,,

,安裝腳手架搭拆費,人+材,7703,,10.00%,,,,,770.31,,,,

,臨時設施費,A,5829,,0.50%,,,,,29.15,,,,

,其它措施費,A,5829,,0.47%,,,,,27.40,,,,

施工圖預算表,,,,,,,,,,,,,,

工程編號,,,,,,,,,,,,,,

工程名稱:煉鐵、煉鋼、10m2豎爐、軋鋼除塵管道加檢測孔平臺及梯子,,,,,圖號,,,預算編號,,,,,,

序,工程項目名稱,單位,數量,定額編號,單價,其中,,,,總價,其中,,,

號,,,,,,人工費,材料費,機械費,人工日,,人工費,材料費,機械費,人工日

,企業(yè)管理費,A