天津市某小学风雨操场（采暖）工程预算、结算实例

1、设备安装工程预算书工程名称：天津市*小学风雨操场和食堂(采暖)序定额号定额名称单位数量单位预算价值(元)合计预算价值(元)号设备费主材费基价其中人工费设备费主材费基价其中人工费18-93镀锌钢管(螺纹连接)公称直径65mm10m8.02337.01140.884.22702.821129.22675.2828-91镀锌钢管(螺纹连接)公称直径40mm以内10m7.88193.6108.8880.511525.57857.97634.4238-92镀锌钢管(螺纹连接)公称直径50mm10m4.3247.25127.2582.361063.18547.18354.1548-90镀锌钢管(螺纹连接)

2、公称直径32mm10m19.2158.51100.5467.613043.391930.371298.1158-89镀锌钢管(螺纹连接)公称直径25mm10m32.37124.4496.3367.614028.123118.22188.5468-88镀锌钢管(螺纹连接)公称直径20mm10m14.6684.6677.7756.241241.121140.11824.48711-46管道刷油银粉漆第一遍10m214.516.89.53243.6138.19811-47管道刷油银粉漆第二遍10m214.515.869.22229.97133.6998-28钢套管公称直径100mm10m0.2510

3、.9571.1236.88102.1914.227.3810 8-178管道支架制作安装一般管架100kg1.27408.1774.09311.6519.1984.64396.3611 11-103金属结构刷油红丹防锈漆第一遍100kg1.2722.047.9928.0310.1612 11-104金属结构刷油红丹防锈漆第二遍100kg1.2718.927.3824.079.3913 11-108金属结构刷油银粉漆第一遍100kg1.2712.797.3816.279.3914 11-109金属结构刷油银粉漆第二遍100kg1.2712.097.3815.389.3915 ZXPE保温立方0.

4、727379.72104.015313.474.8916 Z保温管铝铂保护层平米31.58.294.43261.14139.5517 8-485柱翼橄榄型75010片209.6383.849.7118.7580444.4810419.22393018 Z拉条米18182.34181.4设备安装工程预算书工程名称：天津市*小学风雨操场和食堂(采暖)序定额号定额名称单位数量单位预算价值(元)合计预算价值(元)号设备费主材费基价其中人工费设备费主材费基价其中人工费19 8-237螺纹阀公称直径20mm(铜截止阀)个8021.825.63.071745.6448245.620 8-238螺纹阀公称直径

5、25mm以内个4229.227.163.691227.24300.72154.9821 8-297手动放风阀10个1090.970.950.92105.73103.55100.2822 8-296自动排气阀25个547.5615.488.3237.877.441.523 8-254直径65mm蝶阀个3111.196.4420.28333.3289.3260.8424 8-253直径50mm蝶阀个193.9372.5715.0693.9372.5715.0625 8-252直径40mm蝶阀个69360.7812.29558364.6873.7426 8-253直径50mm平衡阀个124072.5

6、715.0624072.5715.0627 8-252直径40mm平衡阀个120060.7812.2920060.7812.2928 8-251直径32mm平衡阀个218053.6911.68360107.3823.3629 8-238直径25mm平衡阀个1121.27.163.69121.27.163.6930 8-254直径65mm平衡阀个1545.496.4420.28545.496.4420.2831 11-130铸铁管、暖气片刷油防锈漆一遍10m250.323.0111.061157.4556.3232 11-132铸铁管、暖气片刷油银粉漆第一遍10m250.320.0511.371

7、008.52571.9133 11-133铸铁管、暖气片刷油银粉漆第二遍10m250.318.8511.06948.16556.3234 8-231管道消毒、冲洗公称直径100mm以内100m8.6332.5420.9280.92180.4335 B采暖系统调试费系统13148.55629.713148.55629.7136 B脚手架费用项1687.76171.94687.76171.94设备安装工程预算书工程名称：天津市*小学风雨操场和食堂(采暖)序定额号定额名称单位数量单位预算价值(元)合计预算价值(元)号设备费主材费基价其中人工费设备费主材费基价其中人工费37 9-224轴流式通风机安装

8、#10台32150224.4217.576450673.2652.7138 9-224轴流式通风机安装#10(防爆)台14580224.4217.574580224.4217.5739 9-229屋顶式通风机安装#6.3台6356067.1247.9421360402.72287.64 合 计137009.5736805.1915424.60工程取费表工程名称：天津市*小学风雨操场和食堂(采暖)序序号取费名称计算公式费率(%)金额(元)号11预算基价合计173814.7622预算基价人工费合计15424.633费用（2）1.01315625.1244利润（2）55.45%8552.9455施工组织措施费66差价1486.9477