工程预算书廊坊永和永清燃气工业园生产基地办公楼

1、工 程 预（结）算 书建 设 单 位： 永清圣特建筑装饰有限公司 工 程 名 称： 廊坊永和永清燃气工业园生产基地办公楼 建 筑 面 积： 1051.11平米 预（结）算价值： 836270元 技术经济指标 ： 795.6元/平米 预（结）算编号： 编 制 单 位： 永清圣特建筑装饰有限公司 编 制 日 期： 2007年 4月 27日单位负责人： 编 制 人： 审 核 人： 编制说明1、 本工程为砖混结构，工程类别为三类。2、 计价依据：采用2003河北省综合计价）3、 材料价格参考河北省工程造价信息2006年第2期和市场价格。4、 其他要说明的内容：1）本工程土方按三类，机械开挖，未考虑地下

2、不可见因素。2）门窗采用市场价，不参与取费。3）室内所有钢结构均刷防火漆两道。4）不含彩板结构的窗边封檐板、屋面封檐板、泛水等的材料费，按实际发生计取。5）h型钢考虑场外运输1km。工程汇总表1、土建工程 736778元2、给排水工程 17703元3、采暖工程 26987元4、电器照明工程 54802元 合计 836270元单位工程取费表 工程名称:廊坊永和公司生产基地办公楼土建 单位工程名称:一般建筑工程.三类工程序号编码取费项目计算基础费率费用1zjf直接及技术措施成本rgf+clf+jxf+zcf+sbf100525552.572rgf其中：人工费rgf100119169.23clf其中

3、：材料费clf100381046.024jxf其中：机械费jxf10025337.355qtf施工组织措施费rgf+jxf20.9330245.226qtr施工组织措施费中的人工费rgf+jxf6.669624.147qtj施工组织措施费中的机械费rgf+jxf4.66647.38glf管理费rgf+jxf+qtr+qtj2946625.629lr利润rgf+jxf+qtr+qtj1524116.710jc据实调整材料价差57901.4110057901.4111dlf独立费010012gdfy规费zjf+qtf+glf+lr+jc+dlf0.221505.7713sj1税金zjf+qtf+g

4、lf+lr+jc+dlf+gdfy3.3823185.0214hj合计zjf+qtf+glf+lr+jc+dlf+gdfy+sj1100709132.31工程预算书工程名称：永清燃气工业园办公楼土建预算书序号定额号定额名称单位工程量基价（元）合价（元）其中:(元)人工费材料费机械费11-33回填土夯填100m211.747714.428392.296216.512175.7821-31平整场地100m28.58756.7486.88486.8831-100挖掘机挖土方普硬土1000m33.6762421.638901.923397.735504.1941-108机械运土方运距20km内1000

5、m1000m32.6018218.4121376.08404.0466.6620905.3853-1换砖基础水泥砂浆m10(中砂)10m319.7821106.9721898.085541.7316028.76327.5963-2换砖砌内外墙（墙厚）一砖以内水泥石灰砂浆m7.5(中砂)10m327.0461296.7435071.6312764.6321928.09378.9173-2换砖砌内外墙（墙厚）一砖以内水泥石灰砂浆m10(中砂)10m317.851307.823349.458426.3714672.95250.1383-3换砖砌内外墙(墙厚)一砖水泥石灰砂浆m10(中砂)10m336

6、.6571216.0844577.8514029.3729957.2591.2893-3换砖砌内外墙(墙厚)一砖水泥石灰砂浆m7.5(中砂)10m349.5651203.1159632.6418969.5239863.64799.48103-4换砖砌内外墙(墙厚)一砖以上水泥石灰砂浆m10(中砂)10m327.7881222.4133968.610321.8523174.91471.84113-4换砖砌内外墙(墙厚)一砖以上水泥石灰砂浆m7.5(中砂)10m336.591208.6944228.7513592.1300015.32621.33124-3换钢筋混凝土带形基础现浇混凝土(中砂碎石)

7、c30-4010m321.6631855.8640203.494748.3132808.182647134-16换现浇钢筋混凝土构造及异形柱现浇混凝土(中砂碎石)c25-4010m328.9022063.4759638.9916917.7940631.012090.19144-19换现浇钢筋砼单梁连续梁现浇混凝土(中砂碎石)c25-4010m317.5561821.01319706173.9224523.81272.28154-21换现浇钢筋砼圈梁、弧形圈梁现浇混凝土(中砂碎石)c25-4010m324.3091992.2748430.0913278.7934070.041081.26164-

8、22换现浇钢筋砼过梁现浇混凝土(中砂碎石)c25-4010m39.8632095.2720665.645836.8214114.05714.77174-32换现浇钢筋砼平板现浇混凝土(中砂碎石)c25-2010m357.1091885.3107667.59817504.4184292.754207.49184-36换现浇钢筋砼斜板现浇混凝土(中砂碎石)c25-2010m33.961961.097759.9915395929.6291.39194-37换现浇钢筋砼阳台直形现浇混凝土(中砂碎石)c25-2010m38.8572132.1218884.184777.0213202.86904.320

9、4-39换现浇钢筋砼雨蓬直形现浇混凝土(中砂碎石)c25-2010m30.3692151.33793.85196.56557.639.69214-41换现浇钢筋砼整体楼梯10m2投影面积现浇混凝土(中砂碎石)c25-2010m225.295524.5313249.113009.369473.64766.11224-44换现浇钢筋砼挑檐天沟现浇混凝土(中砂碎石)c25-2010m32.862179.276241.391506.494453.63281.27234-45换现浇钢筋砼栏板直形现浇混凝土(中砂碎石)c25-2010m32.862062.75905.331463.824156.99284

10、.52244-50换现浇钢筋砼零星构件现浇混凝土(中砂碎石)c25-2010m30.3062841.67869.55370.55468.5930.41254-91换预制钢筋砼烟道通风道预制混凝土(中砂碎石)c25-2010m321.842211.8148306.1612316.8931473.194516.08264-246现浇构件钢筋直径(10mm以内)t90.472686.71243055.9143403.78196735.512916.62274-247现浇构件钢筋直径(20mm以内)t77.362562.47198237.8121725.57170309.356202.89284-24

11、8现浇构件钢筋直径(20mm以外)t9.6572438.0823544.541903.4921182.44458.61294-293钢筋、铁件场外运输t9.65777.25746157.759.97528.33306-123防火门制作(实拼式.双面衬石棉板)100m20.0222207.61510.7772.26432.486.03316-124防火门安装(实拼式.双面衬石棉板)100m20.023365.777.4245.1732.25326-125防火门安装(实拼式.单面衬石棉板)100m20.0621183.611334.57183.781136.414.39336-126防火门安装(实

12、拼式.单面衬石棉板)100m20.063335.11210.11121.7988.32346-181塑钢窗(带纱窗推拉)100m26.10425555.75155992.310108.2214547.56409.52356-307不锈钢栏杆10m33.162552.7284635.435812.7377711.341111.36366-309不锈钢弯头7510个3.4815.932774.16246.021854.5673.64376-311铁花栏杆 型钢10m23.42388.649103.123423.515679.61387-23:7灰土垫层10m38.99380.673421.4612

13、19.851742.68458.93397-23混凝土垫层10m33.791485.15634.46895.994561.94176.53407-23换混凝土垫层现浇混凝土(中砂碎石)c10-4010m310.431355.6214133.692462.211186.37458.12417-25水泥砂浆找平层在硬基层上(平面)20mm100m24.768488.882330.98855.381424.9650.64427-29细石混凝土找平层在硬基层上30mm100m24.768917.664375.41199.723042.03133.65437-36防水砂浆（墙基）100m21.8597.

14、561047.41137.71912.2724.43447-37防水砂浆(平面)100m23.96632.832502.84849.611611.2342457-65聚氨脂防水涂膜刷涂膜二遍1mm厚(平面)100m25.983098.426893.755724.2921169.46467-115变形缝油浸麻丝填缝(平面)100m0.12712.3187.6121.2766.34477-116变形缝油浸麻丝填缝(立面)100m0.25796.72195.263.06132.14487-133铁皮盖板(平面)100m0.121871.14230.1524.64205.51497-134铁皮盖板(立

15、面)100m0.251088.14266.643.28223.32507-137水泥砂浆楼地面20mm厚100m23.885685.442662.941259.911361.7741.26517-140换水泥砂浆踢脚线水泥砂浆1:3(中砂)100m20.791172.85936.62681.28246.978.37527-141水泥砂浆楼梯100平米水平投影面积100m22.532052.635184.943561.411575.2648.27537-143水泥砂浆台阶混凝土表面100平米水平投影面积100m20.051431.3775.8644.8330.130.9547-183踢脚板水泥砂

16、浆结合100m24.994032.8620119.947687.0512313.55119.34557-222散水混凝土一次抹光100m21.722642.874543.12075.32229.41238.39567-223防滑坡道抹水泥礓搓面层（斜面积）灰土3：7垫层100m20.853560.233019.081476.261413.45129.37578-11换屋面落水(两坡以内)水泥石灰砂浆m2.5(中砂)10m236.14995.6435982.442186.1133688.99107.34588-30防水层sbs改性沥青防水卷材100m23.6142553.49227.99664.

17、988563.01598-70塑料水落管110mm100m2.522953.257442.191304.16138.09608-72塑料落水口110mm10个1.4140.09196.13112.783.43618-74塑料水斗110mm10个1.4217.47304.4696.6207.86628-87钢管底节11010个1.4432604.812.6592.2639-217屋面保温水泥炉渣,1:610m33.421114.573809.6518.653125.01165.94649-228屋面保温聚苯乙烯泡沫塑料板10m34.0733323.713537.43450.8813086.556

18、59-247天棚保温(带木龙骨)聚苯乙烯塑料板混凝土板下铺贴10m33.99511070.7844227.775508.5138719.266610-2石灰砂浆天棚中级混凝土100m222.01531.3811696.217882.363654.93158.926710-14石灰砂浆墙面中级标准砖100m246.3546.3625297.5716421.478286.21589.896810-32水泥砂浆天棚混凝土100m26.82601.934102.152780.661272.2949.26910-35水泥砂浆墙面标准砖100m27.656695.535324.982937.152300.

19、0987.747010-50水泥砂浆普通腰线混凝土100m24.771416.546751.225020.5166862.727110-70内墙面保温砂浆3cm100m24.933383.5316687.571910.2614774.153.167210-147内墙瓷砖墙面、墙裙周长1200mm内100m22.864524.2212952.844366.998504.3481.517310-169预制水磨石板挂贴预制水磨石板墙面、墙裙100m22.136690.9314238.313842.6610336.0259.637410-178木材面油漆（调和漆类）底油一遍、调和漆二遍单层木门100m

20、20.0861538.49132.3158.3673.957510-263抹灰面外墙涂料100m231.3888.0227792.365103.621654.081034.687612-40综合脚手架多层建筑混合结构高度在24m以内(6000m2以内)100m256.791017.6157788.0417671.8636836.673279.517712-96建筑物垂直封闭 建筑面积在10000m2以内100m230.52254.767774.261494.986279.287812-99临时防护栏杆100m1.46136.14198.7663.8108.3326.637913-4钢筋混凝土(

21、无梁式)带形基础模板100m21.532104.853218.311009.291848.88360.148013-10混凝土基础垫层模板100m21.122377.922663.28297.792323.9941.58113-22矩形柱模板100m228.272032.0357441.4223991.0529175.44274.978213-27单梁连续梁模板100m22.931919.345631.342660.142463.09508.118313-29直形圈梁模板100m219.321643.231748.2714433.5615873.171441.548413-31过梁模板100m

22、24.743668.6317392.975752.0210990.3650.658513-43平板模板100m239.071769.169120.524910.1137281.156929.248613-50整体楼梯模板10m225.26828.1120917.235559.7614688.36669.118713-53直形阳台模板10m224.48495.9412141.114166.676839.261135.188813-55直形雨篷模板10m22.15365.51786.22283.98417.0485.28913-57直形栏板模板100m21.651598.632634.55877.

23、11490.01267.449013-59台阶模板10m21.9170.95324.29101.22216.456.629113-105预制混凝土烟道通风道模板10m321.841756.6338364.87891.4530301.03172.329215-2建筑物垂直运输（20m(6层)以内）混合结构 塔式起重机100m256.791830.13103929.42103929.429317-1塔式起重机固定式基础(带配重)道铺拆费用座13234.983234.986212459.39154.599417-3塔式起重机 起重力矩（60knm）以内安拆一次费用台次15654.215654.211

24、38031.864242.359517-31塔式起重机 起重力矩（60knm）以内场外运输费用台次17975.897975.89276357.857342.04合计550831.53120474.71404949.6025407.22主要材料调价表工程名称:廊坊永和公司生产基地编码材机名称单位数量预算价(元)市场价(元)市场价合计(元)价差合计(元)aa1c0001钢筋10以内t15.8832139.9603200.00050825.6016836.62aa1c0002钢筋20以内t10.2542176.6803200.00032812.8010493.12aa1c0003钢筋20以外t1.0

25、762173.6203200.0003443.201104.38bb1-0101水泥32.5t150.835240.000260.00039217.103016.70bb1-0102水泥42.5t29.560275.000280.0008276.80147.80bc1-0002生石灰t27.28175.000120.0003273.721227.65bc3-0030碎石t442.53130.36036.00015931.122495.87bc4-0013中砂t572.13619.53036.00020596.909423.08bd1-0001标准砖24011553千块246.522110.00

26、0220.00054234.8427117.42bf2-0014大理石板500500(综合)24.001245.000180.0004320.18-1560.07bf3-0030花岗岩板(100厚粗磨)66.779265.000180.00012020.22-5676.22bk3-0001聚苯乙烯泡沫塑料板m83.711315.000260.00021764.86-4604.11fb3-0001sbs改性沥青防水卷材3mm490.0009.500016.0007840.003185.00kc3-0316推拉单层塑钢窗(含玻璃纱窗)138.700195.000160.00022192.00-48

27、54.50ze1-0650铁花带铁框11.200150.300110.0001232.00-451.36主要材料用量 小计297981.3457901.38单位工程取费表工程名称：廊坊永和公司生产基地办公楼(给排水) 序号编码取费项目计算基础费率费用1zjf直接及技术措施成本rgf+clf+jxf+zcf+sbf100.00015338.132rgf其中：人工费rgf100.0001457.293clf其中:材料费clf100.0006353.284jxf其中:机械费jxf100.00012.435zcf其中:主材费zcf100.0007515.136qtf施工组织措施费rgf36.98053

28、8.917qtr施工组织措施费中的人工费rgf13.710199.798glf管理费rgf+qtr53.00878.259lr利润rgf+qtr20.000331.4210jc据实调整材料价差0.00100.00011dlf独立费0100.00012gdfy规费zjf+qtf+glf+lr+jc+dlf0.22037.5913sj1税金zjf+qtf+glf+lr+jc+dlf+gdfy3.380578.8014hj合计zjf+qtf+glf+lr+jc+dlf+gdfy+sj1100.00017703.10给排水预算表工程名称：永清燃气工业园办公楼给排水预算书序号定额编号分部分项工程名称单位

29、数量单价合价(元)主材及设备费合价其中人工费材料费机械费18-196给水复合管（热熔连接）de3210m17.8127.932850.332277.03462.61803.2211.21主材：iii型聚丙烯（pp-r）给水管材dn32m181.5515.72850.3428-305管道消毒、冲洗dn50100m1.7827.0448.1321.2926.8438-17焊锌钢管（螺纹安装）dn5010m1.6231.28304.150.5630.4818.121.96主材：焊接钢管dn32m16.40218.54304.0948-195给水复合管（热熔连接）de2510m81.03116.836

30、447.079467.21938.337477.8251.05主材：iii型聚丙烯（pp-r）给水管材dn25m826.5477.86447.0758-305管道消毒、冲洗dn50100m8.127.04219.196.91122.1968-16焊锌钢管（螺纹安装）dn4010m5.1325.39759.41130.283.7441.285.18主材：焊接钢管dn40m52.04914.59759.39711-1922纤维类制品（管壳）安装管道57mm以下(厚度)|40mmm30.27136.0661.5736.7331.483.31.95主材：岩棉管壳m30.278221.461.55811

31、-2297防潮层，保护层安装铝箔管道10m21.95226.65442.0263.27378.7598-194给水复合管（热熔连接）de2010m104.77116.06555712159.612385.619707.9966.01主材：iii型聚丙烯（pp-r）给水管材dn20m1068.655.25557108-305管道消毒、冲洗dn50100m10.4827.04283.29125.3157.99118-15焊锌钢管（螺纹安装）dn3210m5.99922.56716.7135.3489.6939.596.06主材：焊接钢管dn32m60.8911.77716.681211-1922纤

32、维类制品（管壳）安装管道57mm以下(厚度)|40mmm31.14136.06259.97155.11132.9413.958.22主材：岩棉管壳m31.174221.4259.921311-2297防潮层、保护层安装铝箔|管道10m23.28226.56741.99106.21635.78148-195给水复合管（热熔连接）de2510m11.01116.83876.151286.65263.431016.286.94主材：iii型聚丙烯（pp-r）给水管材dn25m112.3337.8876.2158-305管道消毒、冲洗dn50100m1.127.0429.7713.1716.6168-

33、16焊锌钢管（螺纹安装）dn4010m3.2725.39484.118353.3826.323.3主材：焊接钢管dn40m33.1814.59484.1178-194给水复合管（热熔连接）de2010m40.04116.062123.564646.69911.643709.8325.22主材：iii型聚丙烯（pp-r）给水管材dn20m408.3775.22123.56188-305管道消毒、冲洗dn50100m427.04108.2747.8960.38198-15焊锌钢管（螺纹安装）dn3210m1.3622.56162.9630.7720.3991.38主材：焊接钢管dn32m13.84

34、511.77162.96208-194给水复合管（热熔连接）de2010m107116.065675.3312418.532436.419914.7167.41主材：iii型聚丙烯（pp-r）给水管材dn20m1091.415.25675.33218-305管道消毒、冲洗dn50100m10.727.04289.33127.97161.36228-15焊锌钢管（螺纹安装）dn3210m5.5122.56657.68124.1982.336.335.56主材：焊接钢管dn32m55.87611.77657.66238-220承插塑料排水管（零件粘接）dn15010m6.44380.992354.

35、722453.57499.161952.931.48主材：排水管dn160*3.5m60.98738.612354.71248-219承插塑料排水管（零件粘接）dn10010m34.51269.225995.089290.791920.837362.027.94主材：排水管dn110*3.2m294.02520.395995.17258-218承插塑料排水管（零件粘接）dn7510m29.96152.523542.954569.341502.143067.2主材：排水管nd75*2.3m288.50512.283542.84268-217承插塑料排水管（零件粘接）dn5010m19.386.1

36、41384.71662.42723.52938.9主材：排水管dn50*2.0m186.6217.421384.73278-219承插塑料排水管（零件粘接）dn10010m12.61269.222190.443394.6701.822689.882.9主材：排水管dn110*3.2m107.42920.392190.48288-218承插塑料排水管（零件粘接）dn7510m19.9152.522352.93034.54997.592036.95主材:排水管dn75*2.3m191.59812.282352.82298-311螺纹阀安装dn15个2724.441702.721207.68625.

37、6582.08主材：内螺纹暗杆契式闸阀z15t-10 dn15只274.726.21703.26308-312螺纹阀安装dn20个1484.771255.04705.96340.4365.56主材：螺纹截止阀j11t-16 dn20个149.488.41255.63318-661地漏dn5010个13.865.031076.4897.41507.84389.57主材：简易地漏dn50套1387.81076.4328-434螺纹水表dn20组364.871608.84175.32157.3218主材：翼轮湿式水表dn20 lxs-20型只3626936主材：内螺纹暗杆契式闸阀z15t-10 dn

38、15只36.318.5672.66工程实体项目 合计7515.1378231457.296353.2812.43主要材料调价表工程名称:廊坊永和公司生产基地办公楼(给排水)编码材机名称单位数量预算价(元)市场价(元)市场价合计(元)价差合计(元)0gq-0010排水管752.3m5.46010.16010.16055.470g1-0012排水管1103.2m33.10017.83017.830590.170g1-0014排水管1604.0m64.06537.45037.4502399.230g5-0010型聚丙烯(pp-r)给水管材20(pn1.25mpa)m7.0696.4006.40045

39、.240g5-0011型聚丙烯(pp-r)给水管材25(pn1.25mpa)m13.8219.9209.920137.100g5-0012型聚丙烯(pp-r)给水管材32(pn1.25mpa)m62.11815.92015.920988.920g5-0013型聚丙烯(pp-r)给水管材40(pn1.25mpa)m16.82026.32026.320442.700g5-0015型聚丙烯(pp-r)给水管材63(pn1.25mpa)m3.49963.04063.040220.580p1-0090高水封地漏100套13.00022.47022.470292.11pbb-0004内螺纹截止阀j11x-

40、10 dn32只6.06025.00025.000151.50qd1-00011#洗涤槽640460200个2.02054.20054.200109.48qd2-0019fh112c蹲便640500200白色浅色个11.11058.00058.000644.38qd4-0050v2009坐箱 浅色系(包括洁具和坐便盖)套1.010182.500182.500184.33qd8w0165自闭式冲洗阀及配件套6.060qd8w0282座便器坐盖(带铜活)套1.010qd9-0017地面扫除口铜盖dn100个2.00013.50013.50027.00qd9-0032冷水咀dn15铜镀铬个20.20

41、08.1008.100163.62w#100013聚丙烯管de16m1.2855.0005.0006.43w#100033内螺纹截止阀j11t-16dn25只3.03016.00016.00048.48w#100070立式小便器个6.060128.000128.000775.68w#100073洗脸盆及排水配件套1.01045.00045.00045.45主要材料用量 小计7327.87单位工程取费表工程名称：廊坊永和公司生产基地办公楼(暖气) 序号编码取费项目计算基础费率费用1zjf直接及技术措施成本rgf+clf+jxf+zcf+sbf100.00021203.852rgf其中：人工费rgf100.0004036.673clf其中:材料费clf100.0003469.054jxf其中:机械费jxf100.000368.525zcf其中:主材费zcf100