防排烟预算.xls

工工程程费费计计算算表表 项项目目名名称称：消防系统工程 序号费用名称费用计算表达式金 额 一一、直直接接费费a+b1 18 82 26 61 13 31 1. .2 28 8 a直接工程费1786411.45 a1其中：人工费按预算表各分项汇总140810.26 b措施项目费b2+b3+b4+b7+b8+b1239719.83 b2文明施工费a0.5%8932.06 b3安全施工费a1.5%26796.17 b4临时设施费（a1+b8）15%21121.54 b7脚手架搭拆费a1*4.15%5843.63 b8脚手架搭拆费中的人工费b7*25%1460.91 b12高层建筑增加费（a1+b8）*1.66%2361.70 二二、间间接接费费c+d13348.58 c企业管理费（a1+b8）4158331.18 d规费 d1+d2+d3+d4+d5+d6+d7 +d8 6003.08 d1工程排污费 工程有发生时，按工程所在 地规定计算 d2养老保险费（a1+b8）2028454.23 d3失业保险费（a1+b8）22845.42 d4医疗保险费 （a1+b8）5.7+定额用 工工日数0.226 1165.81 d5工伤保险费 按省劳动保障部门的规定执 行 d6住房公积金（a1+b8）57113.56 d7危险作业意外伤害保险费建安工作量0.09 d8工程定额测定费建安工作量1.9 三三、价价差差人人工工费费上上调调115%115%161931.80 四四、利利润润（a1+b8）36643634.05 五五、其其他他项项目目费费按按合合同同约约定定及及现现场场签签证证计计算算 不不含含税税工工程程总总造造价价一一+二二+三三+四四+五五2645045.71 六六、税税金金 （一一+二二+三三+四四+五五）3.41 90196.06 七七、含含税税总总造造价价一一+二二+三三+四四+五五+六六￥2 2, ,7 73 35 5, ,2 24 41 1. .7 77 7 编制：复核： 工工程程直直接接费费计计算算表表 项项目目名名称称：金金沙沙. .金金明明小小区区消消防防系系统统工工程程 系系统统名名称称：金金沙沙. .金金明明小小区区防防排排系系统统 工工程程直直接接费费计计算算表表 项项目目名名称称：消消防防系系统统工工程程 序序 号号 定定 额额 编编 号号 项项 目目 名名 称称单单 位位数数 量量 主主材材 消消耗耗 量量 主主 材材 单单 价价 单单 价价( (元元) ) 安安装装费费 其其 中中 人人工工费费 1c9-14排烟风机台110581.00476.86464.46 2c9-19排烟风机台110581.00435.82409.92 3c9-14排烟风机台310581.00476.86464.46 4c9-14排烟风机台110581.00476.86464.46 5c9-17排烟风机台210581.00191.31178.36 6c9-14排烟风机台38550.00476.86464.46 7c9-16排烟风机台18550.0096.0789.60 8c9-18排烟风机台115000.00284.34258.44 9c9-15排烟风机台23313.0056.8750.40 10c9-18排烟风机台63000.00284.34258.44 11c9-14送风机台48168.00476.86464.46 12c9-14送风机台78068.00476.86464.46 13c9-17送风机台98068.00191.31178.36 14c9-14送风机台27614.00476.86464.46 15c9-16送风机台17086.0096.0789.60 16c9-16送风机台86806.0096.0789.60 17c9-5送风机台55806.0089.1979.49 18c9-18送风机台154168.00284.34258.44 19c9-338防雨百叶风口个1950.0023.1816.18 20c9-339防雨百叶风口个1950.0029.9921.20 21c9-338防雨百叶风口个14950.0023.1816.18 22c9-339防雨百叶风口个3950.0029.9921.20 23c9-339防雨百叶风口个11000.0029.9921.20 24c9-339防雨百叶风口个101000.0029.9921.20 25c9-340防雨百叶风口个31100.0038.4526.71 26c9-341防雨百叶风口个11250.0045.9032.00 27c9-342防雨百叶风口个31350.0056.1538.20 28c9-342防雨百叶风口个21540.0056.1538.20 29c9-344防雨百叶风口个41600.0078.6854.94 30c9-340自垂百叶送风口个117950.0038.4526.71 31c9-340自垂百叶送风口个12950.0038.4526.71 32c9-337单层百叶风口个29128.0016.5211.09 33c9-338单层百叶风口个2208.0023.1816.18 34c9-339单层百叶风口个4208.0029.9921.20 35c9-339单层百叶风口个119318.0029.9921.20 36c9-339单层百叶风口个82318.0029.9921.20 37c9-339单层百叶风口个6408.0029.9921.20 38c9-339单层百叶风口个8408.0029.9921.20 39c9-303双层百叶风口个2208.00763.15645.54 40c9-303双层百叶风口个8308.00763.15645.54 41c9-317多叶正压送风口 个23600.00619.32462.67 42c9-27470自动熔断防火阀个2208.0015.715.88 43c9-27470自动熔断防火阀个18208.0015.715.88 44c9-27470自动熔断防火阀个2208.0015.715.88 45c9-27570自动熔断防火阀个25250.0047.7335.00 46c9-27570自动熔断防火阀个11250.0047.7335.00 47c9-27570自动熔断防火阀个2350.0047.7335.00 48c9-27570自动熔断防火阀个5350.0047.7335.00 49c9-27670自动熔断防火阀个4350.0063.6347.63 50c9-27670自动熔断防火阀个1350.0063.6347.63 51c9-275280自动熔断防火阀个1950.0047.7335.00 52c9-275280自动熔断防火阀个1950.0047.7335.00 53c9-275280自动熔断防火阀个1950.0047.7335.00 54c9-276280自动熔断防火阀个4950.0063.6347.63 55c9-276280自动熔断防火阀个3950.0063.6347.63 56c9-276280自动熔断防火阀个7950.0063.6347.63 57c9-276280自动熔断防火阀个11150.0063.6347.63 58c9-270风管电动阀个9450.0022.1211.98 59c9-270风管电动阀个2450.0022.1211.98 60c9-270风管电动阀个9450.0022.1211.98 61c9-271风管电动阀个4450.0026.1713.44 62 c9-266风管止回阀个1368.0025.7012.6 63 c9-265风管止回阀个1368.0020.6710.84 64 c9-266风管止回阀个2488.0025.7012.6 65 c9-266风管止回阀个1558.0025.7012.6 66 c9-265风管止回阀个1368.0020.6710.84 67 c9-265风管止回阀个3368.0020.6710.84 68 c9-266风管止回阀个8558.0025.7012.6 69 c9-271风量调节阀个3528.0026.1713.44 70 c9-271风量调节阀个2508.0026.1713.44 71 c9-511消声静压箱个21570.0041.0415.12 72 c9-511消声静压箱个71570.0041.0415.12 73 c9-90矩形风管10302.9214.44138.35 74 主材镀锌钢板3447.00211.3868 75 主材角钢kg16150.6353.324.6 76 c9-89矩形风管10170.5214.29119.98 77 主材镀锌钢板1940.2911.3868 78 主材角钢kg7410.44243.464.6 79 c9-88矩形风管10152.9220.18114.66 80 主材镀锌钢板1740.00211.3868 81 主材角钢kg6181.74740.434.6 82 c9-87矩形风管1038.5285.48167.33 83 主材镀锌钢板438.1311.3863 84 主材角钢kg1206.70631.344.6 85 c9-86矩形风管107.1335.37178.5 86 主材镀锌钢板80.79811.3855 87 主材角钢kg223.6531.504.6 88 c9-85矩形风管101.8414.32229.82 89 主材镀锌钢板20.48411.3855 90 主材角钢60.78633.774.6 96c2-265单速风机控制盘台51120079.7049.59 97c2-265双速风机控制盘台21130079.7049.59 98合计元 主主 材材 复复 价价 复复 价价( (元元) ) 安安装装费费 其其 中中 辅辅材材费费机机械械费费人人工工费费辅辅材材费费机机械械费费 12.400.0010581.00476.86464.4612.400.00 0.0025.9010581.00435.82409.920.0025.90 12.400.0031743.001430.581393.3837.200.00 12.400.0010581.00476.86464.4612.400.00 0.0012.9521162.00382.62356.720.0025.90 12.400.0025650.001430.581393.3837.200.00 0.006.478550.0096.0789.600.006.47 0.0025.9015000.00284.34258.440.0025.90 0.006.476626.00113.74100.800.0012.94 0.0025.9018000.001706.041550.640.00155.40 12.400.0032672.001907.441857.8449.600.00 12.400.0056476.003338.023251.2286.800.00 0.0012.9572612.001721.791605.240.00116.55 12.400.0015228.00953.72928.9224.800.00 0.006.477086.0096.0789.600.006.47 0.006.4754448.00768.56716.800.0051.76 9.700.0029030.00445.95397.4548.500.00 0.0025.9062520.004265.103876.600.00388.50 5.611.39950.0023.1816.185.611.39 7.401.39950.0029.9921.207.401.39 5.611.3913300.00324.52226.5278.5419.46 7.401.392850.0089.9763.6022.204.17 7.401.391000.0029.9921.207.401.39 7.401.3910000.00299.90212.0074.0013.90 9.422.323300.00115.3580.1328.266.96 11.582.321250.0045.9032.0011.582.32 14.253.704050.00168.45114.6042.7511.10 14.253.703080.00112.3076.4028.507.40 20.043.706400.00314.72219.7680.1614.80 9.422.32111150.004498.653125.071102.14271.44 9.422.3211400.00461.40320.52113.0427.84 4.041.393712.00479.08321.61117.1640.31 5.611.39416.0046.3632.3611.222.78 7.401.39832.00119.9684.8029.605.56 7.401.3937842.003568.812522.80880.60165.41 7.401.3926076.002459.181738.40606.80113.98 工工程程直直接接费费计计算算表表 工工程程直直接接费费计计算算表表 项项目目名名称称：消消防防系系统统工工程程 单单 价价( (元元) ) 其其 中中 7.401.392448.00179.94127.2044.408.34 7.401.393264.00239.92169.6059.2011.12 25.9491.67416.001526.301291.0851.88183.34 25.9491.672464.006105.205164.32207.52#ref! 24.70131.9513800.0014244.3610641.41568.103034.85 9.830.00416.0031.4211.7619.660.00 9.830.003744.00282.78105.84176.940.00 9.830.00416.0031.4211.7619.660.00 12.730.006250.001193.25875.00318.250.00 12.730.002750.00525.03385.00140.030.00 12.730.00700.0095.4670.0025.460.00 12.730.001750.00238.65175.0063.650.00 16.000.001400.00254.52190.5264.000.00 16.000.00350.0063.6347.6316.000.00 12.730.00950.0047.7335.0012.730.00 12.730.00950.0047.7335.0012.730.00 12.730.00950.0047.7335.0012.730.00 16.000.003800.00254.52190.5264.000.00 16.000.002850.00190.89142.8948.000.00 16.000.006650.00445.41333.41112.000.00 16.000.001150.0063.6347.6316.000.00 10.1404050.00199.08107.8291.260.00 10.140900.0044.2423.9620.280.00 10.1404050.00199.08107.8291.260.00 12.7301800.00104.6853.7650.920.00 13.10368.0025.7012.6013.100.00 9.830368.0020.6710.849.830.00 13.10976.0051.4025.2026.200.00 13.10558.0025.7012.6013.100.00 9.830368.0020.6710.849.830.00 9.8301104.0062.0132.5229.490.00 13.104464.00205.60100.80104.800.00 12.7301584.0078.5140.3238.190.00 12.7301016.0052.3426.8825.460.00 16.669.263140.0082.0830.2433.3218.52 16.669.2610990.00287.28105.84116.6264.82 44.4231.6764953.8841906.2213454.829592.84 234396.14 74292.89 45.8148.536536.4520456.597810.618269.25 131939.72 34088.03 51.5353.9933665.5217531.517878.948255.07 118320.14 28436.04 64.1653.9910990.986442.212470.162078.62 27602.19 5550.85 74.9881.892381.131267.35532.36581.42 4443.89 1028.79 82.45102.05745.78413.68148.41183.69 1126.62 279.62 30.11061200.004064.702529.091535.610.00 30.11027300.001673.701041.39632.310.00 1570312.899216098.556140810.26 设设备备材材料料价价格格清清单单 项项目目名名称称：消消防防系系统统工工程程 序序号号产产品品名名称称型型号号、规规格格单单位位数数量量 1排烟风机 htfc-s-no.40（柜式双速消防离心风机 ）38000/56000m/h 台1 2排烟风机 htfc- no.35（消防柜式双速风机） 32000/48000m/h 台1 3排烟风机 htfc-s-no.35（柜式双速消防离心风机 ）31000/47000m/h 台3 4排烟风机 htfc-s-no.35（柜式双速消防离心风机 ）30000/45000m/h 台1 5排烟风机 htf-s- no.9（双速消防轴流风机） 30000/41000m/h 台2 6排烟风机 htfc-s-no.35（柜式双速消防离心风机 ）28000/42000m/h 台3 7排烟风机 htf-s- no.6（双速消防轴流风机） 9000/15000m/h 台1 8排烟风机htfc15 10000m/h台1 9排烟风机swf5 8000m/h台2 10排烟风机htfc15 5000m/h台6 11送风机htfcno.35（柜式风机）48000m/h台4 12送风机htfcno.25（柜式风机）36000m/h台7 13送风机htf-no.9（消防轴流风机）30000m/h台9 14送风机htfcno.25（柜式风机）26000m/h台2 15送风机swfcno.7 18000m/h台1 16送风机swfcno.7 16000m/h台8 17送风机htf-no.6（消防轴流风机）10000m/h台5 18送风机htfc15 5000m/h台15 19防雨百叶风口500500个1 20防雨百叶风口500800个1 21防雨百叶风口800400个14 22防雨百叶风口800800个3 23防雨百叶风口1000320个1 24防雨百叶风口1000400个10 25防雨百叶风口1600800个3 26防雨百叶风口2000600个1 27防雨百叶风口2000800个3 28防雨百叶风口20001200个2 29防雨百叶风口20002000个4 30自垂百叶送风口5001200个117 31自垂百叶送风口5501350个12 32单层百叶风口400400个29 33单层百叶风口600600个2 34单层百叶风口500800个4 35单层百叶风口600800个119 36单层百叶风口800800个82 37单层百叶风口1250320个6 38单层百叶风口1250400个8 39双层百叶风口600600个2 40双层百叶风口800800个8 41多叶正压送风口 1450300个23 4270自动熔断防火阀630320个2 4370自动熔断防火阀630400个18 4470自动熔断防火阀500400个2 4570自动熔断防火阀500800个25 4670自动熔断防火阀800400个11 4770自动熔断防火阀1000320个2 4870自动熔断防火阀1250500个5 4970自动熔断防火阀1600400个4 5070自动熔断防火阀2000400个1 51280自动熔断防火阀1000400个1 52280自动熔断防火阀1250400个1 53280自动熔断防火阀1250500个1 54280自动熔断防火阀1600400个4 55280自动熔断防火阀1600500个3 56280自动熔断防火阀2000400个7 57280自动熔断防火阀2000500个1 58风管电动阀320320个9 59风管电动阀630320个2 60风管电动阀630400个9 61风管电动阀800400个4 62风管止回阀800400个1 63风管止回阀直径600个1 64风管止回阀直径900个2 65风管止回阀直径1000个1 66风管止回阀500400个1 67风管止回阀500500个3 68风管止回阀10001000个8 69风量调节阀1250500个3 70风量调节阀1250400个2 71消声静压箱25002300600个2 72消声静压箱25002100800个7 73矩形风管200050074 74矩形风管2000400849 75矩形风管10001000128 76矩形风管170050044 77矩形风管170040091 78矩形风管1600500144 79矩形风管16004001654 80矩形风管3201600173 81矩形风管1250500391 82矩形风管12504001286 83矩形风管320125028 84矩形风管1000400479 85矩形风管100032060 86矩形风管800800114 87矩形风管800400409 88矩形风管80032040 89矩形风管630400225 90矩形风管630320117 91矩形风管500800299 92矩形风管50050017.2 93矩形风管50040026 94矩形风管40040071 95矩形风管32032018 96单速风机控制盘一控一（380v）台51 97双速风机控制盘一控一（380v）台21 合计元 单单价价( (元元) )金金额额( (元元) )品品牌牌备备 注注 10581.00105