工程预算表格

1、工程预算和结算课程名称：湖南省衡阳市某银行通风空调工程建设预算学生姓：顾学生编号。1141102006专业：热门课程老教师：史楚平2014年12月20日工程预算表分项工程：通风空调工程配额号项目名计算单元量单位价值(元)总值(元)总数人造的材料机械的总数人造的材料机械的一，定额计算成本9-5800以下镀锌钢板矩形风管制作及安装10m2254.22445.77200.64152.2492.89113323.6251006.7239242.4623614.509-6镀锌钢板矩形风管制作及安装2000以下10m256.52370.37146.08175.2049.0920933.348256.429

2、902.282774.589-41帆布接口的制造和安装货币供应量之二309.6148.9345.3295.777.8446108.7414031.0629650.382427.249-252静压箱的制造和安装10m29.36414.50268.40112.0334.073879.722515.201048.62318.909-21250公斤设备支架的制造和安装100公斤36.42343.4471.28251.3520.8112512.222596.869157.200.009-237空气处理器的安装台湾184933.4450.64882.840.0088801.92910.8084891.12

3、2492.289-245风机盘管装置安装(吊顶式)台湾25885.8127.2848.849.6622138.987038.2412608.462492.289-88安装防火阀(周长2200毫米)A1218.504.6213.880.0022255.44166.560.009-89防火阀安装(周长3600毫米A645.0027.5017.500.002701651050.009-141安装矩形风口(周长1200毫米)A3013.6311.661.970.00408.9349.8059.100.009-143安装矩形风口(周长2100毫米)A26419.6216.283.340.005179.6

4、84297.92881.760.009-147安装方形扩散器(周长1000毫米)A966.635.501.130.00636.48528108.480.009-148安装方形扩散器(周长2000毫米)A5289.447.921.520.004984.304181.76802.560.00总数319399.9295930.22191083.9832385.66第二，技术措施项目成本1脚手架搭建和拆除费劳动力成本的2.5%(工资占25%)2375.46593.882系统调整费人工成本*13%(工资占25%)12352.563088.143安装和生产同时增加了成本人工成本*10%9501.96950

5、1.96总数24229.9813165.98子项目：空调水管道工程一，定额计算成本(a)法院冷冻水和冷凝水管道1室外管道8-28钢管焊接DN10010m5.6470.2026.4020.8122.99395.94148.92117.36129.668-29钢管焊接DN12510m5.6495.5032.3441.5921.57538.62182.40234.54121.688-30钢管焊接DN15010m18点132.5037.1865.7529.572385.00669.241183.50532.262室内管道8-88钢管焊接DN2010m267.0662.4740.2622.210.001

6、6683.2410751.825931.420.008-89DN25钢管焊接10m154.5678.1148.4028.750.9612072.667480.684443.60148.388-109钢管焊接DN3210m105.7849.0636.525.017.535189.583863.10529.98196.508-110钢管焊接DN4010m496.8054.6139.826.258.5427130.2619782.603093.004242.668-111钢管焊接DN5010m64.8665.3843.7812.059.554240.562839.56781.56619.448-11

7、2DN65钢管焊接10m43.74134.7749.2831.7253.775894.822155.501387.442351.888-113钢管焊接DN8010m45.90155.4455.8837.6361.937134.722564.881727.222842.568-114钢管焊接DN10010m8.4208.8069.0855.8583.871753.92580.26469.14704.52(二)乙其他安装8-178管道支架的制造和安装100公斤82.80798.11223.08151.00424.0366083.5218471.0012502.8035109.668-189法兰安装

8、DN32副主席18.023.186.163.8613.16417.24110.8869.48236.888-190法兰安装DN40副主席27.025.976.166.6513.16701.22166.32179.58355.308-193法兰安装DN80副主席24.047.059.9013.8723.281129.20237.6032.88558.728-194法兰安装DN100副主席12.058.9911点20.6627.33707.88132.00247.92327.968-242螺纹阀门安装DN20A5164.832.202.630.002492.281135.201357.080.00

9、8-256法兰安装DN32A1867.638.3646.1113.161217.34150.48829.98236.888-257法兰安装DN40A3673.518.8051.5513.162646.36316.81855.80473.768-260法兰安装DN80A24135.7716.5095.9923.283258.48396.002303.76558.728-261法兰安装DN100A12164.2720.46116.4827.331971.24245.521397.76327.968-263法兰安装DN150A36308.9731.02247.5830.3711122.921116.

10、728750.881093.328-300自动排气阀DN20A1210.514.845.670.00126.1258.0868.040.008-299法兰浮球阀DN50的安装A648.227.7031.419.11289.3246.20188.4654.668-242软连接安装DN20A5164.832.202.630.002492.281135.201357.080.008-243软连接安装DN25A06.022.643.380.000.000.000.000.008-257软连接安装DN40A3673.518.8051.5513.162646.36316.801855.80437.768-

11、263用柔性连接器安装DN150A36308.9731.02247.5830.3711122.921114.728912.881093.328-263水过滤器安装有DN150A6308.9731.02247.5830.371853.82186.121485.48182.228-551膨胀箱安装1.4m3A673.2261.8211.400.00439.32370.9268.400.00小计193741.14 76578.66第二，技术措施项目费1脚手架搭建和拆除费人工成本*2%(工资占25%)1531.56382.922系统调整费人工成本*15%(工资占20%)11486.822297.343

12、主体工程现浇人工成本*105%80407.6280407.62总数93426.0083087.88分项工程：除锈、刷油、保温工程一，定额计算成本11-2管道除锈(刺绣)10m2133.7423.7817.825.960.003180.362383.26797.100.0011-8支架和吊架除锈(刺绣)100公斤119.2224.3711.884.339.162905.681416.48516.30972.9611-53管道刷油(第一遍)10m2133.746.975.941.030.00932.28794.52137.760.0011-54管道刷油(第二次)10m2133.746.975.940.930.00918.90794.52124.380.0011-119在支架和吊架上刷油(第一次)100公斤119.2213.965.060.748.161664.46603.3088.26972.9611-120在支架和吊架上刷油(第二次)100公斤119.2213