人民医院急救中心综合楼设计概算书.doc

. . . . .修正综合(总)概算表建设项目名称:*市人民医院门诊楼及急救中心 概算值:867.38万元序序号工程项目名称单 位概 算 价 值(万元)经济技术指标占投资比例(%)建筑费用安装工程设备费其它费合 计单位数 量指 标一建设工程费528.57101.9538.88669.40M24946.301353.3389.15%（一）前期工程费3.043.04M24946.301平整场地费0.490.49M24946.302临时通水电路2.552.55M24946.30（二）建安工程费509.11101.9538.88649.94M24946.301土建工程509.11509.11M24946.302给排水消防工程26.2026.20M24946.303暖通工程27.7627.76M24946.304电气照明工程23.8223.82M24946.305电梯工程9.7838.8848.66M24946.306有线电视工程4.454.45M24946.307综合布线工程9.949.94点140.00710.00（三）室外工程费16.4216.42M24946.301三网管线沟4.654.65M24946.302绿化1.251.25M24946.303场地道路6.206.20M24946.304围墙、化粪池4.324.32M24946.30 二建设工程其它费45.7045.70M24946.3092.396.09% 1建设单位管理费1.20%8.038.03M24946.30 2工程监理费1.20%8.038.03M24946.30 3工程质量监督费0.25%1.671.67M24946.30编制：* 复核：* 审核：* 修正综合(总)概算表建设项目名称:*市人民医院门诊楼及急救中心 续表序序号工程项目名称单 位概 算 价 值(万元)经济技术指标占投资比例(%)建筑费用安装工程设备费其它费合 计单位数 量指 标 4工程招投标管理费1.5%/25.025.02M24946.305工程勘察费3000元/井1.201.20M24946.306设计费3.00%20.0820.08M24946.307工程预算编制费0.25%1.671.67M24946.30三预 备 费35.7635.76M24946.3072.304.76%1基本预备费5.00%35.7635.76M24946.30四建设项目概算总投资528.57101.9538.8881.46750.86M24946.301518.02100%编制：* 复核：* 审核：* 综合(总)概算表建设项目名称:*市急救中心楼 概算值:879.57万元序序号工程项目名称单 位概 算 价 值(万元)经济技术指标占投资比例(%)建筑费用安装工程设备费其它费合 计单位数 量指 标一建设工程费615.50117.0045.57778.07M24946.301310.8688.46%（一）前期工程费3.473.47M24946.305.850.39%1平整场地费0.490.49M24946.302临时通水电路2.982.98M24946.30（二）建安工程费595.61117.0045.57758.18M24946.301277.3586.20%1土建工程595.61595.61M24946.302给排水消防工程32.484.8837.36M24946.303暖通工程28.481.8130.29M24946.304电气照明工程30.2330.23M24946.305弱电工程10.1610.16M24946.306电梯工程15.6538.8854.53M24946.30（三）室外工程费16.4216.42M24946.3027.661.87%1三网管线沟4.654.65M24946.302绿化1.251.25M24946.303场地道路6.206.20M24946.304围墙、化粪池4.324.32M24946.30 二建设工程其它费62.6062.60M24946.30105.477.12% 1建设单位管理费1.20%9.349.34M24946.30 2工程监理费2.00%15.5615.56M24946.30 3工程质量监督费0.25%1.951.95M24946.30 4工程招投标管理费0.11%0.860.86M24946.30编制：* 复核：* 审核：* 综合(总)概算表建设项目名称: *市急救中心楼(六层) 续表序序号工程项目名称单 位概 算 价 值(万元)经济技术指标占投资比例(%)建筑费用安装工程设备费其它费合 计单位数 量指 标5工程勘察费1.501.50M24946.306设计费3.00%23.3423.34M24946.307施工图审查费1.50元/m20.890.89M24946.308工程保险费0.24%1.871.87M24946.309竣工图编制费0.25%1.951.95M24946.3010墙改费7.00元/m24.154.15M24946.3011散装水泥推广费2.00元/m21.191.19M24946.3012土地征用及时补偿补助费不计不计M24946.3013资源费不计不计M24946.30三预 备 费5.00%38.9038.90M24946.3065.544.42%四建设项目总投资615.50117.0045.57101.50879.57M24946.301481.87100%编制：* 复核：* 审核：* 单位工程概算表单位工程名称： 土建工程序号定额编号分部分项工程名称单位工程量基 价合 价人工基价人工合价机械基价机械合价1一、土方工程108586.8686731.1021688.7421-6基础土方M32386.0045.51108586.8636.3586731.109.0921688.743二、基础工程289859.4922418.6822218.0542-6-1基础垫层砼 C15M398.26218.5421473.7425.272483.039.19903.0152-13-2钢筋砼带形基础 C20M3482.85511.76247103.3234.5316672.8119.919613.5462-106机械打灰土挤密桩 6m内M389.10238.8621282.4336.623262.84131.3311701.507三、墙体工程776171.0191019.025098.2183-33加气砼外墙 300mmM22688.9273.53197716.2912.8334498.840.611640.2493-23加气砼内墙 200mmM24258.3052.64224156.9111.2647948.460.482043.98103-9粘土砖女儿墙 240mmM279.1447.773780.5214.701163.361.0986.26113-73-2钢筋砼电梯井内墙 C30M2384.85188.7772648.1319.257408.363.451327.7312市场价聚苯乙烯泡沫板墙 100mmM21445.26105.00151752.30133-106外墙彩釉砖M22673.1047.18126116.869.3625020.2214四、门窗工程321377.7217035.952441.78154-23胶合板门M2429.19104.8044979.1116.537094.515.662429.22164-121铝合金地弹簧门M289.96433.1438965.2717.541577.900.010.90174-125铝合金推拉窗M2501.92271.07136055.4515.277664.320.015.02184-142换铝板门M25.40858.734637.1414.2476.901.236.6419市场价无框玻璃自动感应门套4.0022000.0088000.00单位工程概算表单位工程名称：土建工程序号定额编号分部分项工程名称单位工程量基 价合 价人工基价人工合价机械基价机械合价204-160木门弹子门锁把30.0032.25867.501.6348.90214-161球形门锁把113.0051.475816.113.80429.40224-166厕所门锁把30.0029.55886.501.5145.30234-170门底弹簧扇8.00146.331170.6412.3498.7224五、钢筋砼工程853443.3571343.8721086.24255-1-2现浇钢筋砼矩形柱 C30M3250.471027.53257365.4489.6522454.6428.947248.60265-3-2现浇钢筋砼圆柱C30M310.331048.9210835.3493.54966.2728.59295.33275-5-2现浇钢筋砼构造柱 C30M767.3677.8659746.659.207059.712.151649.82285-8-2现浇钢筋砼矩形梁 C30M2247.23953.33235787.1165.1616116.0222.425545.14295-14-2现浇钢筋砼板C30M3436.06586.73255849.4847.6520778.2612.925633.90305-16-2现浇钢筋砼雨蓬板C30M252.5875.823986.626.69351.761.0756.26315-19-2现浇钢筋砼整体楼梯 C30M2267.15111.8229872.7113.543617.212.46657.1932七、金属结构工程13766.992378.492583.38337-21爬式扶梯t0.3586108.642186.89798.75285.951412.53541.49347-23零星构件t1.9625902.1911580.101066.432092.341040.722041.8935八、楼地面工程570891.98104659.5420624.66368-1换地面硫酸铁粉水泥砂浆M220.3038.50781.556.76137.221.1723.75378-46楼面硫酸铁粉水泥砂浆M262.2034.522147.142.74170.430.159.33388-10彩色水磨石地面M2223.0490.1720111.5227.906222.827.401650.50单位工程概算表单位工程名称：土建工程序号定额编号分部分项工程名称单位工程量基 价合 价人工基价人工合价机械基价机械合价398-57彩色水磨石楼面M21115.2275.3283998.3723.9426698.376.226936.67408-13花岗岩地面M2155.76438.8368360.9410.771677.541.30202.49418-15地板砖地面M2597.5469.9841815.8512.617534.981.33794.73428-62地板砖楼面M22990.5457.16170939.278.3324911.200.14418.68438-92彩色水磨石楼梯M2226.2068.9515596.4944.6510099.830.49110.84448-108不锈钢栏板M96.00179.5417235.8419.161839.362.27217.92458-122散水 1:2砂浆M2245.0031.007595.0011.332775.853.81933.45468-130台阶 花岗岩M243.56710.9730969.8532.621420.936.47281.83478-133防滑坡道 1:2砂浆M279.2042.293349.3710.31816.551.32104.54488-190钢筋砼地沟 C20M179.50601.62107990.79135.1824264.8158.3110466.6549九、屋面及天棚工程379678.8324842.73619.1850市场价SBS防水卷材屋面M21381.13165.00227886.4551市场价PVC塑料水落管 100mmM235.6725.005891.75529-64屋面伸缩缝 油浸麻丝M15.0077.641164.6017.89268.350.629.30539-75现浇砼天棚抹灰M23587.5012.4744736.136.8524574.380.17609.8854十二、脚手架模板等工程682876.15124847.65258685.915512-4综合脚手架M24946.309.4046495.222.2711228.100.864253.825612-13建筑物垂直封闭M23243.0013.5143812.934.5414723.225712-21医院框架结构 模板M24946.3060.89301180.2118.7892891.513.6117856.14单位工程概算表单位工程名称：土建工程序号定额编号分部分项工程名称单位工程量基 价合 价人工基价人工合价机械基价机械合价5812-60医院框架结构 垂直运输M24946.3040.90202303.670.592918.3240.31199385.35595-51钢筋砼钢筋用量调整t15.7253368.0352962.27196.283086.5067.941068.3660塔式起重机基础座1.004093.074093.074093.0761塔式起重机安拆座1.005385.425385.425385.4262柴油打桩机安拆座1.005108.295108.295108.2963挖掘机场外运输费台次1.003600.943600.943600.9464柴油打桩机场外运输费台次1.009906.509906.509906.5065塔式起重机场外运输费台次1.008027.638027.638027.6366以上小计元3996652.38零星项目工程费元2.50%99916.3168一地区基价定额直接费元4096568.6969二综合费用元20.00%819313.7470三定额编制及测定费元0.15%7373.8271四工程税金元3.41%167883.0472五概算造价元5091139.2973概算指标元/m21029.28747576单位工程概算表单位工程名称：前期工程序号定额编号分部分项工程名称单位工程量基 价合 价人工基价人工合价机械基价机械合价1平整场地3752.5021-1平整场地M24750.000.793752.500.793752.503零星项目工程费元2.5%93.814一地区基价定额直接费元3846.315二综合费用元20%923.126三定额编制及测定费元0.15%7.157四税金元3.41%162.888五概算造价元4939.469六概算指标1.00元/m210七临时通水电道路元0.5%25455.701112安装工程概算表单位工程名称：给排水消防工程序号定额编号工作细目单位数量设备费主材费建安费人工费单价合价单价合价单价合价单价合价12-203座便器安装10组5.002650.0013250.00444.952224.75157.91789.5522-210立式小便器安装10组1.501800.002700.001141.281712.2878.02117.0332-233水龙头安装10组2.5080.00200.007.0717.685.6014.0042-231盥洗槽安装10组0.502500.001250.00981.59490.80126.7863.3952-230污水池安装10组1.50880.001320.00820.751231.1364.5396.8062-192化验盆安装10组2.601850.004810.002842.617390.7984.04218.5072-188洗手盆安装10组15.00600.009000.00246.563698.4045.24678.6082-220地漏安装10组3.50200.00700.00118.86416.0172.83254.9192-221地面扫除口安装10组1.00200.00200.0021.2022.2019.0919.09102-181洗脸盆安装10组0.5850.00425.001098.01549.01102.5151.26112-91承插塑料排水管 150mm10m9.50250.002375.00434.444127.1858.10551.95122-90承插塑料排水管 100mm10m9.00180.001620.00357.023213.1845.03405.27132-89承插塑料排水管 75mm10m69.6580.005572.00183.7412797.4938.392673.8614甘补7PPR热熔管 65mm10m7.08350.002478.00431.373055.5229.05205.67安装工程概算表单位工程名称：给排水消防工程序号定额编号工作细目单位数量设备费主材费建安费人工费单价合价单价合价单价合价单价合价15甘补6PPR热熔管 50mm10m8.00160.001280.00335.822723.8726.98215.8416甘补5PPR热熔管 40mm10m9.67120.001160.40265.682601.8926.98260.9017甘补4PPR热熔管 32mm10m34.5880.002766.40196.406791.5122.83789.4618甘补3PPR热熔管 25mm10m24.0050.001200.00131.983167.5222.83547.9219甘补2PPR热熔管 20mm10m30.4245.001368.90116.643548.1918.68568.25202-272水箱制作安装个1.006000.006000.0010590.5010590.502623.422623.42212-381水箱保温 50mmM32.90480.001392.001126.773267.63418.321213.13222-127焊接法兰阀 150mm个4.00380.001520.00299.651198.6027.18108.72235-91蝶阀 100mm个12.00350.004200.00220.402644.8048.97587.64242-123焊接法兰阀70mm个2.00150.00300.00121.27242.5413.9027.80252-113螺纹阀 50mm个2.0040.0080.0012.5925.184.989.96262-111螺纹阀 32mm个40.0025.001000.006.50260.002.70108.00275-66镀锌钢管 150mm10m11.00720.007848.001652.2518174.75191.942119.02285-65镀锌钢管 100mm10m13.22640.008460.801093.5614456.86125.751662.42安装工程概算表单位工程名称：给排水消防工程序号定额编号工作细目单位数量设备费主材费建安费人工费单价合价单价合价单价合价单价合价295-62镀锌钢管 80mm10m6.00480.002880.00563.353380.10122.63735.78305-119室内消火拴安装套30.00800.0024000.0030.971004.9220.34610.20315-125消防水泵结合器125mm组1.002500.002500.002733.042733.0414.7914.79321-76管道泵安装 150mm台1.003200.003200.004420.184420.18494.68494.68331-75管道泵安装 100mm台1.002500.002500.002656.502656.50374.75374.7534以上小计131789.4819868.9235给排水脚手架搭拆费元8.00%1589.5125.00%397.3836一地区基价定额直接费元119556.50133378.9920266.3037二综合费用元190%38505.9738三定额编制及测定费元0.15%379.4039四工程税金元3.41%8638.0440五概算造价元261952.9341概算指标元/m252.9642安装工程概算表单位工程名称：采暖通风工程序号定额编号工作细目单位数量设备费主材费建安费人工费单价合价单价合价单价合价单价合价12-60热镀锌钢管 70mm10m12.60480.006048.00295.354459.7987.861107.0422-59热镀锌钢管50mm10m5.60275.001540.00201.291368.7776.24426.9432-58热镀锌钢管40mm10m6.60210.001386.00194.341282.6476.44504.5042-57热镀锌钢管32mm10m5.80170.00986.00110.59641.4250.22291.2852-56热镀锌钢管25mm10m175.40130.0022802.00132.1823184.3748.228457.7962-55热镀锌钢管20mm10m126.5090.0011385.00127.2216093.3348.646152.9672-123焊接法兰阀 70mm个4.00150.00600.00121.27485.0813.9055.6082-134自动排气阀安装个2.0085.00170.0073.02146.0420.5441.0892-239铸铁散热器安装10片230.00165.0037950.0072.1316589.9026.446081.20102-109截止阀门安装 20mm个560.0012.006720.003.952212.001.871047.20112-293管道保温 50mm100m3.681240.004569.402486.609163.12717.122642.59124-25玻璃钢圆形风管 200mm10m27.54250.001885.00420.303169.06230.951741.36134-51风口安装 200mm个2.00200.00400.009.6338.525.6022.40144-59风罩安装 200mm个4.0085.00340.0081.30325.2032.79131.16安装工程概算表单位工程名称：采暖通风工程序号定额编号工作细目单位数量设备费主材费建安费人工费单价合价单价合价单价合价单价合价154-89离心式通风机安装台2.003800.007800.001272.572545.14470.74941.48164-90离心式排风机安装台2.004500.009000.001961.003922.00840.791681.5817以上小计元14000.0078757.4525492.5918脚手架搭拆费元8.00%2039.4125.00%509.8519采暖系统调整费元15.00%3823.8925.00%955.9720一地区基价定额直接费元132176.2084620.7526958.4121二综合费用元190%51220.9822三定额编制及测定费元0.15%402.0323四工程税金元3.41%9153.1224五概算造价元277573.0825概算指标元/m256.12262728安装工程概算表单位工程名称：电气照明工程序号定额编号工作细目单位数量设备费主材费建安费人工费单价合价单价合价单价合价单价合价13-5电力配电柜安装台1.003500.003500.003106.693106.691212.421212.4223-5动力配电柜安装台1.003600.003600.003106.693106.691212.421212.4233-8动力配电箱安装台5.00550.002750.00895.674478.35388.541942.7043-9照明配电箱安装台5.00500.002500.00796.313981.55399.851999.2553-10小型配电箱安装台30.00280.008400.0057.921737.6043.781313.4063-11(参)启动控制柜 4KW台2.002500.0010000.00219.29438.59106.24212.4873-11(参)启动控制柜 18KW台2.006000.0012000.00219.29438.59106.24212.4883-21钢管暗配 15mm100m14.8860.00892.80314.144674.40163.512433.0393-21钢管暗配 20mm100m11.3780.00909.60314.143571.77163.511859.11103-22钢管暗配 25mm100m36.34120.004360.80439.0915956.53206.267495.49113-22钢管暗配 32mm100m1.85150.00277.50439.09812.32206.26381.58123-23钢管暗配 40mm100m0.58190.00110.20568.43329.69346.11200.74133-23钢管暗配 50mm100m0.22240.0052.80568.43125.05346.1176.14143-25钢管暗配 100mm100m0.56580.00324.801194.70669.03730.40409.02安装工程概算表单位工程名称：电气照明工程序号定额编号