锅炉管道拆安工程预算.xls

单价复价单价复价单价复价 1-15管道拆除D10010m732.4226.81.17.7 1-14管道拆除D6510m925.2226.80.65.4 1-10管道拆除D5010m530.61530.44 1-10管道拆除D4010m830.6244.80.49 1-9管道拆除D2510m520.16100.8 1-9管道拆除D2010m1820.16362.88 4-89保温拆除立方927.72249.48 1-210丝扣阀门拆除D20个900.981 293水嘴拆除D2010个23.066.12 1-347暖气片拆除10T616.12373.32 1-78地板砖拆除平米56.4832.4 1-146混凝土拆除立方11136.081496.88 1-34打透眼个285.22146.16 1-102管道安装D10010m787.4611.817.58123.0647.2330.4 1-119管道安装D6510m973.83664.4714.13127.1738.5346.5 1-94管道安装D5010m589.7448.531.54157.72.5912.95 1-94管道安装D4010m889.7717.631.54252.322.5920.72 1-93管道安装D2510m575.67378.3523.25116.250.934.65 1-92管道安装D2010m1866.71200.617.26310.68 4-100保温安装立方979.38714.4212.97116.737.2164.89 8436.181217.01780.1110433.3 定额分项名称规格单位数量 人工费材料费机械费 合计 使用单位：白楼培训上水暖气 工程（预算） 第1页 单价复价单价复价单价复价 1-225丝扣阀门安装D200个9232072.0618.54 1-334水嘴安装D2010个218360.21 1-231法兰阀安装D100个325.0775.21126.21378.6321.1563.45 1-222法兰焊装 100付412.6550.621.9287.6821.1584.6 2-347管道泵安装台11581585395391919 1-361暖气片安装片6117.941094.3427.261662.86 5-36预留孔111.7311.7318.5118.51 11-67砖砌井座1295.09295.09498498 5-53地沟盖板立方1105.57105.57 13-1场外运输T213.3226.646.2712.5454.71109.42 1-240放风阀安装个400.6927.60 5-24开盖现浇立方0.5108.3354.165244.8122.4 5-52安装井盖套28.7417.480 1-138弯头焊装10个1.6101.2161.9266.47106.352147.86236.576 1-137弯头焊装10个192.9292.9251.6951.69133.03133.03 1-136弯头焊装10个1.668.77110.03216.8726.992108.53173.648 1-135管箍焊装10个158.6558.6511.6111.6187.3487.34 1-135管箍焊装10个158.6558.6511.6111.6187.3487.34 1-30地沟清扫米1002.162160.1100 1-35结构剔槽米7614.581108.080.053.80 3965.6773560.214994.404 8520.295 人工费材料费机械费 合计 使用单位：白楼培训上水暖气 工程（预算） 第2页 定额分项名称规格单位数量 单价复价单价复价单价复价 1-173支架拆除T0.2466.993.381.980.396 1-174支架拆除T0.41856.33742.5323030.32 1212.128454.45181.78 1-191灯叉弯制做个181.8433.126.08109.440.5910.62 1-201过墙管制做安装个2816.56463.6857.781617.8414.85415.8 1-287洗菜盆池拆除10组191.891.800 1-305地漏排水弯拆除10组0.511.345.670 1-113PVC塑料安装10m0.840.9432.75248.2638.608 1-313洗菜盆安装10组1153.87153.87625.28625.28 1-338排水栓安装10组0.533.1216.5686.843.4 3-510线管铺设 2510m0.320620.576.17131.339.399 3-410电箱安装台136.3436.3422.722.73.923.92 3-517电缆铺设100m0.4207.2882.91275.9630.3847.492.996 3-446焊铜端子10个18.058.0556.2756.270 4-166外包玻璃布10平方3011.27338.10.5917.70 4-83布外涮沥清漆10平米3046.921407.679.352380.50 4-23砌管道沟立方755.66389.6280.19561.330 1-114暖气罩拆除个322.1669.1200 1-114暖气罩安装个324.32138.2400 1-156混凝土池槽拆除平米1015.12151.200 15-71沟抹灰平米706.94833.32310 4743.5466953.147624.515 12321.21 人工费材料费机械费 合计 使用单位：白楼培训上水暖气 工程（预算） 第3页 定额分项名称规格单位数量 单价复价单价复价单价复价 15-7堵过墙管洞个280.9225.761.2936.12 15-10地面砖平米536.72183.653.37266.850 16-10灰土立方0.320.76.2118.985.6940 16-24垫层立方0.421.68.64122.9849.1920 16-55地面平米303.95118.517.14514.20 16-63地面平铺砖平米302.8886.44.43132.9 小计 主材镀锌管D100Kg82004.43608 镀锌管D65Kg61804.52781 镀锌管D50Kg26404.61214.40 镀锌管D40Kg33204.61527.20 镀锌管D25Kg13104.8628.80 镀锌管D20Kg32904.81579.20 保温管立方9042037800 丝扣阀门D20个90087200 水嘴D20个20061200 法兰闸阀D100个3042012600 水泵台10400040000 暖气片片6402314720 放气阀个4001400 429.1123735.560 24164.67 人工费材料费机械费 合计 使用单位：白楼培训上水暖气 工程（预算） 第4页 定额分项名称规格单位数量 单价复价单价复价单价复价 井盖套10300300 机制弯头 108个160152400 机制弯头 65个100101000 机制弯头 50个507350 机制弯头 40个1605800 管箍 25个1044 管箍 20个144 型钢Kg40003.61440 PVC管D50m80324 镀锌电线管D25Kg7804.6358.80 电闸盒台105005000 电缆m400156000 玻璃布平米300026000 小计04285.804285.8 合计17574.5139751.732399.029 59725.27 绞手架涮油54163217 绞手架给排水128334462 地沟人工增加1280112801 人工上调1260012600 其它直接费1161111611 取费56%30670 税金3.45%4419 132505.3 人工费材料费机械费 合计 使用单位：白楼培训上水暖气 工程（预算） 第5页 定额分项名称规格单位数量 单价复价单价复价单价复价 1-14烟管割除 63.5根13925.23502.83.5486.5 实耗割口打磨口2780.6166.80.51390.5139 1-102烟管焊装根13973.83 10262.3714.131964.0738.15295.9 2-496烟箱拆除T0.369.4820.8441.010.30358.2717.481 2-541烟道安装T0.3816.5244.95330.299.061092.5327.75 1-214安全阀拆除D80个27.0214.04 1-230安全阀安装D80个241.482.826.4152.82 1-214排污阀拆除D50个87.0256.16 1-229排污阀安装D50个811.7393.8413.28106.24 1-215进出水阀门拆除D125个211.8823.76 1-232进出水阀门安装D125个234.7369.4660.26120.52 2-425外皮拆换平米4516.272942.51912.5 2-598隔热层拆除立方4.5123.84557.28 2-572耐火砖拆除T370.02210.06 2-590拱体拆除立方4138.06552.24 2-646炉膛清灰台1124.2124.2 实耗割口打磨口4740.6284.40.52370.5237 1-14水冷壁割除 63.5根9825.22469.63.5343 1-147水冷壁煨弯10个19.646.46910.6160.265.09642.82839.272 1-102水冷壁焊装 63.5X4 根9873.837235.3414.131384.7438.13733.8 27610.566850.84910590.245051.61 西炉大修 工程（预算） 第1页 定额分项名称规格单位数量 人工费材料费机械费 合计 单价复价单价复价单价复价 1-173平台扶手拆除T0.3466.9140.071.980.594 1-175平台扶手安装T0.31073.64322.092104.831.44205.9861.794 1-173支架拆除T0.1466.946.691.980.198 1-174支架制做T0.1782.6978.2692925.52292.552248.4724.847 1-175支架安装T0.11073.64107.364104.810.48205.9820.598 1-244压力表拆除组24.689.36 1-262压力表安装组213.3426.681.973.941.22.4 1-215炉门拆除个311.8835.64 1-233炉门安装个356.48169.4491.6274.8 2-635缠石棉绳10m104.6466.9669.68.7487.4 2-619供体现浇立方4405.491621.96222.67890.6854.41217.64 2-603砌耐火砖T3205.63616.8921.1363.3917.3552.05 2-623现浇隔热层直型立方2284.05568.1225.81451.6241.8383.66 2-627现浇隔热层弧型立方2.5363.63909.075222.67556.67546.03115.075 2-644零星砌抹立方0.5358.2179.1858.91429.455 4-15除锈10平方914.72132.484.1737.53 4-43刷防锈漆2遍10平方914.48130.3233.73303.57 4-45刷银粉漆2遍10平方514.4872.421.13105.65 4-49刷沥青漆2遍10平方414.4857.9252.43209.72 主材烟管Kg36726.523868 5269.8527599.89665.46433535.21 西炉大修 工程（预算） 第2页 定额分项名称规格单位数量 人工费材料费机械费 合计 单价复价单价复价单价复价 主材水冷壁管Kg11516.57481.5 型钢Kg1003.8380 石棉绳Kg258200 耐火水泥T2.610802808 骨料（大）T2450900 骨料（中）T1.2450540 骨料（小）T1.5450675 钢砂T2450900 耐火砖T-3块4002.51000 耐火砖半片块2801.7476 耐火土袋51575 砥石粉立方3300900 普通水泥袋1212144 老鹰铁块91501350 炉门个1250250 18079.5 合计32880.4152530.2411255.6796666.32 人工上调24302.8924302.89 其它直接费26.98%15428.05 取费56%32022.63 税金3.45%5810.48 174230.4 西炉大修 工程（预算） 第3页 定额分项名称规格单位数量 人工费材料费机械费 合计 单价复价单价复价单价复价 2-425外皮拆安平米4.516.272.942.5191.25 2-594隔热层拆除立方4.596.66434.97 2-572耐火砖拆除T6.570.02455.13 2-590拱体拆除立方7.5138.061035.45 1-214安全阀拆除D80个27.0214.04 1-230安全阀安装D80个241.482.896.03192.0618.0136.02 1-215进出水阀拆除D125个211.8823.76 1-232进出水阀安装D125个234.7369.46210.2420.423.547 1-214排污阀拆除D50个67.0242.12 1-229排污阀安装D50个611.7370.3866.83400.9810.1861.08 1-244压力表拆除组24.689.36 2-262压力表安装组213.3426.681.973.941.22.4 2-646炉膛清灰台1124.2124.2 1-173平台扶手拆除T0.3466139.81.980.594 1-175平台扶手安装T0.31073.64322.092104.831.44205.9861.794 1-1745外皮骨架制安T0.11856.33185.6333030.32303.032454.4545.445 1-14水冷壁割除 63.5根9425.22368.83.5329 实耗割口打磨口1880.6112.80.5940.594 1-102水冷壁安装根9473.836940.0214.131328.2238.13581.4 2-478水压试验台182.882.8696.9696.9 12613.23991.8163929.139 20534.15 东炉大修 工程（预算） 第1页 定额分项名称规格单位数量 人工费材料费机械费 合计 单价复价单价复价单价复价 1-147管加工煨弯10个14.146.46655.0860.263.66642.82603.762 2-635缠石棉绳10m504.62306.963488.74437 2-619拱体现浇立方7.5405.49 3041.175222.67 1670.02554.41408.075 2-603砌耐火砖T6.5205.67 1336.85521.13137.34517.35112.775 2-623直墙隔热层立方2284.05568.1225.81451.6241.8383.66 2-627弧型隔热墙立方2.5363.63909.075222.67556.67546.03115.075 4-5除锈10平方714.72103.044.1729.19 4-434刷防锈漆2遍10平方7.614.48110.04833.73256.348 4-45刷银粉2遍10平方414.4857.9221.1384.52 4-49刷沥青漆2遍10平方314.4843.4452.43157.29 13-13垃圾外运立方202.9759.4026.32526.4 2-439换炉门框份410.8343.325.421.6 2-482清理锅桶台1551.52551.5221.4321.43 2-644零星砌抹立方0.7358.2250.74858.91601.237 0 材料 型钢Kg100004400 水龙壁管K耐火水泥T3.30010803564 骨料（大）袋8000151200 骨料（中）袋600015900 7959.71918862.952286.747 29109.41 东炉大修 工程（预算） 第2页 定额分项名称规格单位数量 人工费材料费机械费 合计 单价复价单价复价单价复价 骨料（小）袋 70151050 耐火土袋 3015450 耐火砖块5602.51400 耐火砖半片块4002800 砥石粉立方43001200 普通水泥袋 2011220 小计5120 合计20572.9127974.766215.886 54763.56 脚手架热力69208277 脚手架砌筑235687922 脚手架刷油61824 脚手架给排水180467647 人工上调1541815418 其它直接费26.98%98429842 取费56%25940 税金3.45%3720 111553.6 东炉大修 工程（预算） 第3页 定额分项名称规格单位数量 人工费材料费机械费 合计 单价复价单价复价单价复价 6-1钢支柱制做T0.155255.22653.63265.3631261.81126.181 6-3屋架制做T0.2590.64118.1282647.6529.52477.7695.552 6-13钢支柱安装T0.1235.9823.59854.085.408 6-12屋架梁安装T0.2365.9873.19661.8612.372 8-2彩钢瓦安装平方445.52242.8817.2756.8 4-3除锈100Kg3.277.51248.0328.3426.688 4-27刷漆2遍100Kg3.216.151.5241.71133.472 13-13垃圾外运立方352.97103.9526.32921.2 916.5041729.6231142.933 主材 彩钢瓦平方44552420 管Kg3204.41408 合计916.5045557.6231142.9337617.06 人工上调12961296 其它直接费26.98%597597 取费56%15731573 税金3.45%328 11411.06 干培食堂小屋 工程（预算） 第1页 定额分项名称规格单位数量 人工费材料费机械费 合计 单价复价单价复价单价复价 实耗地沟开施工口个111001100 实耗抽地沟污水日/工620.5123 4-89拆保温管立方727.72194.04 1-14拆管道D8010米525.21260.63 1-14拆管道D6510米4.225.2105.840.62.52 1-10拆管道D5010米430.3121.2 1-10拆管道D4010米4.630.6140.76 1-9拆管道D3210米420.1680.64 1-9拆管道D2510米4.620.1692.736 1-173拆支架T0.3466.9140.071.980.594 1-174支架制做安装T0.41856.33742.5323030.32 1212.128454.45181.78 1-74管道安装D9010米449.52198.08286.991147.964.116.4 1-73管道安装D7510米2.839.61110.908216.27605.5562.366.608 1-72管道安装D6310米5.233.81175.812202.42 1052.5841.78.84 1-71管道安装D5010米3.231.65101.28188.99604.7681.13.52 1-70管道安装D4010米2.628.574.198.77256.8021.12.86 1-69管道安装D3210米227.354.6101.31202.620.631.26 4-129管道保温立方2.7112.01302.427343.49927.4237.2119.467 4-170外包布10米9.511.27107.0650.595.605 1-226阀门安装D25个33.4510.353.7511.25 4101.446032.81240.735 10374.99 武警医院 管道拆除安装工程（预算） 第1页 定额分项名称规格单位数量 人工费材料费机械费 合计 单价复价单价复价单价复价 1-102管道焊装D6510米1.288.6106.3214.1316.95638.145.72 1-137管件焊装D6510件0.437.1714.86851.6920.676133.0353.212 材料PP-R管D90米40411640 PP-R管D75米2831868 PP-R管D63米52211092 PP-R管D50米3215480 PP-R管D40米2611286 PP-R管D25米206.5130 镀锌管D65根2198396 机制弯头D65个41560 保温管立方2.77051903.5 塑料布平方952.4228 阀门D25个3927 支架料Kg4003.81520 小计121.1888668.13298.932 合计4222.62814700.94339.667 19263.24 地沟人工增加30%30%1266.7881266.788 人工上调3882.763882.76 其它直接费26.98%26.98%2528.612528.61 取费56%6664.43 33605.83 武警医院 管道拆除安装工程（预算） 第2页 定额分项名称规格单位数量 人工费材料费机械费 合计 单价复价单价复价单价复价 1-15锅炉房管道拆除D12510米0.632.419.441.10.66 4-89锅炉房保温拆除立方0.227.725.544 1-104锅炉房管道焊装D12510米0.6105.863.4823.3614.01654.232.52 4-130锅炉房保温安装立方0.296.8319.366343.4968.6987.211.442 材料镀锌管Kg804320 1-15白楼管道拆除D10010米1.232.438.881.11.32 4-89白楼保温拆除立方0.3427.729.4248 1-103白楼管道焊装D10010米1.287.4104.8817.5821.09647.256.64 4-130白楼保温安装立方0.3496.8332.9222343.49 116.78667.212.4514 1-215法兰阀门拆除D100个211.8823.76 1-231法兰阀门安装D100个225.0750.14126.21252.4221.1542.3 材料镀锌管D100Kg1374548 1-10形体楼管道拆除D4010米0.630.618.36 4-89形体楼管道安装立方0.127.722.772 1-94形体楼管道焊装10米0.689.753.8231.5418.9242.591.554 4-130形体楼保温安装立方0.196.839.683343.4934.3497.210.721 1-227丝扣阀门安装D40个46.4425.767.0528.2 2-346管道泵安装D50台166.2466.2418.4518.457.927.92 材料 泵D50台1350350 材料镀锌管D40Kg24496 544.4721888.92145.54842578.94 石铁运校采暖增加部分 工程（预算） 第1页 定额分项名称规格单位数量 人工费材料费机械费 合计 单价复价单价复价单价复价 材料丝扣阀门D40个258116 4-170外包布10平米211.2722.540.591.18 材料保温管立方0.64420268.8 1-138弯头焊装D10010件0.3101.230.3666.4719.941147.8644.358 1-135管件焊装D2510件0.258.6511.7311.612.32287.3417.468 材料线扣阀门D25个23672 材料弯头D100个31854 材料管箍D25个21.53 玻璃布平方502100 小计64.63637.24361.826 合计609.1022526.163207.3744 3342.639 地沟人工增加30%30%182.7306182.7306 人工上调1120.151120.15 其它直接费26.98%26.98%515.85515.85 取费56%1359.59 税率3.45%224.98 6745.94 石铁运校采暖增加部分 工程（预算） 第2页 定额分项名称规格单位数量 人工费材料费机械费 合计 单价复价单价复价单价复价 2-412炉排修理台132432454.0254.02 2-416更换九齿轮台154545.225.22 材料九齿轮个385255 吊死鬼套2120240 小计378554.24932.24 人工上调534.73534.73 其它直接费26.98%26.98%246.25246.25 取费56%649.03 税率3.45%81.5 2443.75 石铁运