百丈幼儿园2017.2.17

1、百丈中心幼儿园（溪口分园）异地新建项目智能化系统视频监控系统预算表,加价率,折扣率,单位：人民币元,1.20 ,个别调整,序号,产品名称,型号,品牌,单位,数量,单价,金额,成本价,成本核算,一、视频监控前端,1,网络半球摄象机(通道),DS-2CD2325XQ-I,海康威视,台,31,550.00 ,17,050.00 ,458.33 ,1,14208.33333,2,网络宽动态彩色半球摄像机(出入口),DS-2CD2F2XQ5F-I,海康威视,台,2,780.00 ,1,560.00 ,650.00 ,1,1300,3,网络半球摄象机(广角),DS-2CD2325XQF-I,海康威视,台,

2、31,585.00 ,18,135.00 ,487.50 ,1,15112.5,4,彩色红外低照度筒形摄像机,DS-2CD2T2XQ6WD-I3,海康威视,台,9,560.00 ,5,040.00 ,466.67 ,1,4200,5,筒机支架,DS-1292ZJ,海康威视,个,9,30.00 ,270.00 ,25.00 ,1,225,8,室外枪形摄像机,DS-2CD2625XQF-I(定焦）,海康威视,台,12,920.00 ,11,040.00 ,766.67 ,1,9200,8,网络固定摄象机护罩支架,DS-1292ZJ,海康威视,台,12,30.00 ,360.00 ,25.00 ,1

3、,300,12,浪涌保护器,SP-J-RJ45-1000,尚普,套,12,360.00 ,4,320.00 ,300,1,3600,小计A,57,775.00 ,二、消控室,13,43寸显示器,飞利浦,台,8,2,160.00 ,17,280.00 ,1800.00 ,1,14400,14,显示屏安装背架,定制,海康威视,套,8,108.00 ,864.00 ,90.00 ,1,15,8路解码器,DS-6908UD,海康威视,台,1,16,800.00 ,16,800.00 ,14,000.00 ,1,14000,16,网络键盘,DS-1005K,海康威视,台,1,1,680.00 ,1,68

4、0.00 ,1400.00 ,1,1400,17,管理工作站,T4980d,联想,台,1,5,040.00 ,5,040.00 ,4200.00 ,1,4200,小计B,41,664.00 ,三、弱电机房,18,128路高清网络硬盘录像机,DS-96128N-I24/H,海康威视,台,1, 33,600.00 , 33,600.00 ,28,000.00 ,1,28000,19,存储硬盘(3T),希捷,国产,台,20,600.00 ,12,000.00 ,500.00 ,1,10000,20,安防管理平台软件,iVMS-9600E,海康威视,套,1,36,000.00 ,36,000.00 ,30,000.00 ,1,30000,小计C,81,600.00 ,四、其他,33,附件,国产,批,1,6,000.00 ,6,000.00 ,5000.00 ,1,5000,说明：配线架部分已在综合布线中考虑。,设备及材料费用合计：,187,039.00 ,材料成本：,140937.5,工程安装费：,37,407.80 ,20.00 ,施工费用：,11275,0.08,税金：,13,466.81 ,6.00 ,成本：,15