某站(主站房)热水系统变更工程

1、安安装装工工程程费费用用表表工程范围：站(主站房)热水系统变更工程行号序号费 用 名 称取 费 说 明费 率费用金额1(一)直接费25525008.502人工费人工费合计233.438832.113计价材费材料费合计10126699.474未计价材费主材费合计452897.305机械费机械费合计1546579.626(二)综合费256.9322107.127(三)定额外的其它费8138包干工程风险金9施工队伍调迁费10特种保健津贴11大型机械进退场费12承包工程其它收入13现场安全、文明施工措施增加费14(四)税金1+6+73.4118656.6415(五)建安工程造价1+6+7+145 56

2、 65 57 77 72 2. .2 27 716其中:定额编制管理测定费150.15848.6617劳动保险统筹基金153.519802.03设设备备工工器器具具数数量量及及价价格格工程范围：站(主站房)热水系统变更工程序号设备名称单位 数 量单价合价备注1容积式换热器8#台-2.0078000.00-156000.002滤水箱 LGX-80台-1.001600.00-1600.003疏水增压器 SZP-2 DN50台-1.0033000.00-33000.004空气热泵机组RSK-48-150A台18.0032000.00576000.005热水循环泵（集热器侧）安装KQR-80-160A

3、台1.006767.006767.006热水循环泵（空气热泵侧）安装KQR-40-100(I)台1.004109.004109.00合合计计3 39 96 62 27 76 6第3页共15页安安装装工工程程预预算算表表工程范围：站(主站房)热水系统变更工程 第 1 页 共 13 页序号定 额编 号子 目 名 称单位工 程量单价合价基价其中主材设备费基价其中主材设备费人工费材料费机械费人工费材料费机械费一、由于变更引起减少的工程量1 15:15-775 容积式换热器8#台-21847.0403.94560.90 882.13-3694-807.9-1121.8-1764.32 1:1-1461疏

4、水增压器安装台-1424.47189.74140.4594.28-424-189.7-140.5-94.33 1:1-1122空压机 D-4台-1431.62224.04200.467.12-432-224.0-200.5-7.14 1:1-1430滤水箱 LGX-80台-128.6416.4912.15-29-16.5-12.25 8:8-78聚丙烯给水管(PP-R)D90*8.210m-1.283.6424.9357.621.09-100-29.9-69.1-1.3主材:(ZC8-29)聚丙烯给水管(PP-R) D90*8.2m-12.2459.95-733.8主材:(补充主材5)聚丙烯给

5、水管件D90*8.2个-4.6956.00-262.66 8-76聚丙烯给水管(PP-R)D63*5.810m-2.358.5524.4633.280.81-135-56.3-76.5-1.9主材:(ZC8-30)聚丙烯给水管(PP-R) D63*5.8m-23.4632.70-767.1主材:(补充主材6)聚丙烯给水管件(PP-R)D63*5.8个-14.9720.30-303.97 8-72聚丙烯给水管(PP-R)D20*1.910m-3.21233.8818.1815.70-109-58.4-50.4第4页共15页主材:(ZC8-20)聚丙烯给水管(PP-R) D20*1.9m-32.7

6、6243.75-122.9主材:(补充主材7)聚丙烯给水管件(PP-R)D20*1.9个-52.583.30-173.58 8-93无缝钢管 D10*210m-4.2226.8614.529.772.57-113-61.3-41.2-10.8主材:(ZC8-31)无缝钢管D10*2m-43.0443.36-144.69 8-93无缝钢管 D18*210m-2.8226.8614.529.772.57-76-40.9-27.6-7.2主材:(ZC8-32)无缝钢管D18*2m-28.7646.71-193.010 8-93无缝钢管 D32*2.510m-4.2426.8614.529.772.5

7、7-114-61.6-41.4-10.9主材:(ZC8-35)无缝钢管D32*2.5m-43.2488.45-365.411 8-94无缝钢管 D38*2.510m-1.0731.7016.5812.552.57-34-17.7-13.4-2.7主材:(ZC8-36)无缝钢管D38*2.5m-10.9148.65-94.412 8-95无缝钢管 D45*2.510m-0.7435.4116.9615.882.57-26-12.6-11.8-1.9主材:(ZC8-37)无缝钢管D45*2.5m-7.5489.76-73.713 8-96无缝钢管 D57*3.510m-1.0742.4618.83

8、10.9112.72-45-20.1-11.7-13.6主材:(ZC8-24)无缝钢管D57*3.5m-10.91414.12-154.1主材:(ZC8-25)压制弯头个-0.74917.00-12.714 8-232塑胶球阀 DN25个-44.371.033.34-17-4.1-13.4主材:(ZC8-38)塑胶球阀DN25个-4.0419.50-78.8第5页共15页15 8-230塑胶球阀 DN15个-82.710.841.87-22-6.7-15.0主材:(ZC8-39)塑胶球阀DN15个-8.088.00-64.616 8-230塑胶球阀 DN6个-82.710.841.87-22-

9、6.7-15.0主材:(ZC8-26)塑胶球阀DN6个-8.083.90-31.517 8-246铜质蝶阀 DN80个-1109.597.3195.986.30-110-7.3-96.0-6.3主材:(ZC8-40)铜质蝶阀DN80个-11180.00-1180.018 8-245铜质蝶阀 DN65个-190.386.2877.806.30-90-6.3-77.8-6.3主材:(ZC8-41)铜质蝶阀DN65个-11030.00-1030.019 8-244铜质蝶阀 DN50个-380.304.1272.623.56-241-12.4-217.9-10.7主材:(ZC8-42)铜质蝶阀DN50

10、个-3725.00-2175.020 8-342水表 LXLC-80个-145.594.3141.28-46-4.3-41.3主材:(ZC8-34)水表 LXLC-80个-1420.00-420.021 10:10-184压力表 Y-10001.0Mpa块-110.134.875.26-10-4.9-5.3主材:(ZC10-1)取压短管个-132.00-32.022 8-287自动排气阀DN25个-29.782.447.34-20-4.9-14.7主材:(ZC8-49)自动排气阀个-275.00-150.023 8-336疏水器(焊接)DN50组-1276.8213.02258.505.30-

11、277-13.0-258.5-5.3主材:(ZC8-33)法兰疏水器个-1300.00-300.024 8-244金属软管 D63*2.5个-380.304.1272.623.56-241-12.4-217.9-10.7第6页共15页主材:(ZC8-44)金属软管D63*2.5个-3224.00-672.025 8-244金属软管 D57*3.5个-180.304.1272.623.56-80-4.1-72.6-3.6主材:(ZC8-45)金属软管D57*3.5个-1154.00-154.026 8-242金属软管 D32*2.5个-456.363.4749.333.56-225-13.9-1

12、97.3-14.2主材:(ZC8-46)金属软管D32*2.5个-4128.00-512.027 8-240金属软管 D20*1.9个-112.831.7811.05-13-1.8-11.1主材:(ZC8-47)金属软管D20*1.9个-124.00-24.028 8-239金属软管 D18*2个-811.691.789.91-94-14.2-79.3主材:(ZC8-48)金属软管D18*2个-822.00-176.029 8-239金属软管 D10*2个-611.691.789.91-70-10.7-59.5主材:(ZC8-28)金属软管D10*2个-615.00-90.030 8-152管

13、架制作 一般管架t-0.04886.26277.26408.25 200.75-35-11.1-16.3-8.0主材:(ZC8-50)型钢t-0.0422700.00-113.431 8-155管架安装 一般管架t-0.04599.92380.33147.6171.98-24-15.2-5.9-2.932 8-66室外给水PE管D90*8.210m-12.9873.7824.5530.0519.18-958-318.7-390.0-249.0主材:(ZC8-43)室外给水PE管 D90*8.2m-129.817.85-2316.9主材:(补充主材8)室外给水PE管件 D90*8.2-22.32

14、9556.00-1250.533 13:13-7人工金属结构除锈 轻锈100kg-0.44.943.091.85-2-1.2-0.734 13:13-99金属结构刷红丹防锈漆 第一遍100kg-0.43.452.441.01-1-1.0-0.4第7页共15页主材:(ZC13-74)红丹防锈漆 kg-0.46412.34-5.735 13:13-100金属结构刷红丹防锈漆 第二遍100kg-0.43.122.250.87-1-0.9-0.3主材:(ZC13-74)红丹防锈漆 kg-0.3812.34-4.736 13:13-108金属结构刷调合漆 第一遍100kg-0.42.552.250.30

15、-1-0.9-0.1主材:(ZC13-80)酚醛调合漆 kg-0.3212.00-3.837 13:13-109金属结构刷调合漆 第二遍100kg-0.42.522.250.27-1-0.9-0.1主材:(ZC13-80)酚醛调合漆 kg-0.2812.00-3.438 13:13-387铝镁质憎水隔热材料=50m3-1.0694.1970.9323.26-100-75.2-24.7主材:(ZC13-73)铝镁质憎水隔热材料 =50m3-1.09181300.00-1419.3费用C高层增加费6-12,给排水(第8册)元-826.530.17-141-15.5-125.1费用A搭拆费(第8册)

16、元-841.990.08-67-16.8-43.8-6.7费用A脚手架搭拆费刷油(第13册)元-3.680.120-0.1-0.30.0小计一、由于变更引起减少的工程量-23849-2182.1-3693.0-2364.9第8页共15页二、由于变更增加的太阳能系统工程量39 8-487矩形钢板水箱安装20m3个177.1747.607.3822.197747.67.422.2主材:(ZC8-89)矩形水箱个152000.0052000.040 8-463太阳能集热板安装2000*1000*125个单元20064.4413.9647.083.40128882792.09416.0680.0主材:

17、(ZC8-84)太阳能集热板个单元200900.00180000.041 9:9-156空气热泵机组安装RSK-48-150A台18159.28157.601.6828672836.830.242 1:1-888热水循环泵（集热器侧）安装KQR-80-160A台1129.0751.6369.757.6912951.669.87.743 1:1-888热水循环泵（空气热泵侧）安装KQR-40-100(I)台1129.0751.6369.757.6912951.669.87.744 1:1-888热水循环泵安装IRG15-80 台2129.0751.6369.757.69258103.3139.5

18、15.445 8-79聚丙烯热水管安装De110*15.110m5.7291.0730.1857.483.41521172.6328.819.5主材:(ZC8-4)聚丙烯热水管De110*15.1m58.344157.129167.0主材:(补充主材1)聚丙烯热水管件De110个15.32155.002374.646 8-77聚丙烯热水管安装De75*10.110m9.966.9624.4641.311.19663242.2409.011.8第9页共15页主材:(ZC8-5)聚丙烯热水管De75*10.1m100.9874.507523.0主材:(补充主材2)聚丙烯热水管件De75个42.09

19、59.002483.347 8-76聚丙烯热水管安装De63*8.610m36.258.5524.4633.280.812120885.51204.729.3主材:(ZC8-1)聚丙烯热水管De63*8.6m369.2453.1519625.1主材:(补充主材3)聚丙烯热水管件De63个235.7536.308557.848 8-75聚丙烯热水管安装De50*6.910m22.8447.5624.4622.820.281086558.7521.26.4主材:(ZC8-19)聚丙烯热水管De50*6.9m232.96833.237741.5主材:(补充主材4)聚丙烯热水管件De63个163.51

20、9.003106.549 8-79镀锌钢管(螺纹连接)DN10010m34.3391.0730.1857.483.4131261036.11973.3117.1主材:(ZC8-2)镀锌钢管m350.16665.1022795.850 8-235塑胶球阀安装De63个28.032.255.78164.511.6主材:(ZC8-3)塑胶球阀De63 个2.02147.33297.651 8-246闸阀安装 DN80个1109.597.3195.986.301107.396.06.3主材:(ZC8-6)闸阀 DN80个1756.00756.052 8-247闸阀安装 DN100个1133.038.9

21、0116.747.391338.9116.77.4主材:(ZC8-7)闸阀 DN100个1862.00862.053 8-231截止阀安装DN20个363.110.842.2711230.281.7主材:(ZC8-21)截止阀DN20个36.3624.60894.5第10页共15页54 8-247静音式止回阀安装DN100个2133.038.90116.747.3926617.8233.514.8主材:(ZC8-8)静音式止回阀DN100个21400.002800.055 8-244静音式止回阀安装DN50个180.304.1272.623.56804.172.63.6主材:(ZC8-9)静音

22、式止回阀DN50个1650.00650.056 8-247蝶阀安装WBGX-0100PN16 DN100个8133.038.90116.747.39106471.2933.959.1主材:(ZC8-10)蝶阀WBGX-0100 PN16 DN100个8616.004928.057 8-244蝶阀安装WBGX-0050PN16 DN50个380.304.1272.623.5624112.4217.910.7主材:(ZC8-11)蝶阀WBGX-0050 PN16 DN50个3432.001296.058 10:10-184单管压力计YTN-10002.5MPa块210.134.875.26209.

23、710.5主材:(ZC10-1)取压短管个232.0064.059 10:10-184真空表安装Z-100T -760mmHg0mmHg块210.134.875.26209.710.5主材:(ZC10-16)取压短管个265.00130.060 8-247可曲挠橡胶减振伸缩接头安装 DN100个4133.038.90116.747.3953235.6467.029.6主材:(ZC8-12)可曲挠橡胶减振伸缩接头 DN100个4250.001000.061 8-244可曲挠橡胶减振伸缩接头 DN50个280.304.1272.623.561618.2145.27.1第11页共15页主材:(ZC8

24、-13)可曲挠橡胶减振伸缩接头 DN50个2150.00300.062 13:13-306管道CAS-2铝镁憎水隔热材料厚30MM安装57mm以下m35.1869.6446.3823.26361240.2120.5主材:(ZC13-26)CAS-2铝镁憎水隔热材料厚30MMm35.33543200.0017073.363 13:13-307管道CAS-2铝镁憎水隔热材料厚30MM133mm以下m36.7253.1437.2915.85357250.6106.5主材:(ZC13-26)CAS-2铝镁憎水隔热材料厚30MMm36.92163200.0022149.164 13:13-303CAS-

25、2铝镁憎水隔热材料厚30MM安装（水箱）m32.424124.2866.8157.47301161.9139.3主材:(ZC13-26)CAS-2铝镁憎水隔热材料厚30MMm32.49673200.007989.465 13:13-436玻璃布保护层安装 管道10m253.17336.544.4032.141943234.01709.066 13:13-442 沥青保护层安装 管道10m253.17324.964.5020.461327239.31087.967 8-247Y型过滤器安装 DN100 个1133.038.90116.747.391338.9116.77.4主材:(ZC8-14)

26、Y型过滤器DN100个1910.00910.068 8-244Y型过滤器安装 DN50 个180.304.1272.623.56804.172.63.6主材:(ZC8-15)Y型过滤器DN50个1455.00455.0第12页共15页69 8-152太阳能集热板支架制作t5.6886.26277.26408.25 200.7549631552.72286.21124.2主材:(ZC8-103)型钢t5.884800.0028224.070 8-155太阳能集热板支架安装t5.6599.92380.33147.6171.9833602129.8826.6403.171 8-304数字式液位测控仪

27、安装LTC-1000-5-4-L个1136.468.62118.269.581368.6118.39.6主材:(ZC8-27)数字式液位测控仪LTC-1000-5-4-L个13800.003800.072 8-286自动排气阀DN20个48.111.976.14327.924.6主材:(ZC8-23)自动排气阀个427.00108.073 10:10-176 温度计 压力式支3184.8743.01134.547.32555129.0403.622.0主材:(ZC10-11)插座(带丝堵)套325.0075.074 8-247止回阀安装 DN100个1133.038.90116.747.391338.9116.77.4主材:(ZC8-17)止回阀DN100个11400.001400.075 8-152管道及水箱支架制作一般管架t5.232886.26277.26408.25 200.7546371450.62136.01050.3主材:(ZC8-103)型钢t5.49364800.0026369.376 8-155