河南某县文化中心电气工程预算书

安装工程造价预算书建设单位：某县文化局总造价：1172095.13元项目名称：某县文化中心电气工程建筑面积：5500平结构质式：框架经济指标：213.108元/平方米编制人：证书：审核人：证书：编制单位：编制日期：二00八年二月二十一日编制说明1、本工程是依据、《河南省安装工程单位估价表》、2003及现行相关文件进行编制。2、未计价材材料价格按****地区2007年4季度信息指导价执行，缺项按市场价计入。3、工程取费按建筑工程二类计取。4、工程简介：本工程为河南某县文化中心，建筑面积5500m2，能容纳1000人观看文艺表演，层高15m，有多功能舞台和看台等组成，能满足各种演出的需要。安装工程取费表工程名称：某县文化艺术中心电气页号：1/1序号费用名称变量计算公式或基数费率金额（元）11.计价中人工费合计rg定额人工费62510.9222.计价中材料费合计cl定额材料费31930.1733.计价中机械费合计jx定额机械费13476.7244.计价中综合费用合计zh综合费用61334.85一、综合基价合计a∑工程量*综合基价(不含技术措施费)169252.6261.施工技术措施费c施工技术措施费7①材料二次搬运费o材料二次搬运费8②远途施工增加费p远途施工增加费9③缩短工期增加费q缩短工期增加费10基本费w1基本费2.083520.4511现场考评费w2现场考评费0.981658.6812奖励费w3奖励费0.611032.4413扣除临时设施费w4扣除临时设施费3.8-2375.4114④安全文明施工费r安全文明施工费(w1+w2+w3+w4)3836.1615⑤其他费用t其他费用162.施工组织措施费d施工组织措施费3836.1617二、施工措施费合计bc+d3836.1618三、未计价材料费用zc未计价材料费用882046.5119四、差价e差价46395.9320其中:人工费调整rr调增15.75元46395.93211.社会保险费jrg*费率222.工程定额测定费krg*费率1625.1123五、专项费用fj+k625.1124六、工程成本ga+b+e+f+zc1102156.3325七、利润hrg*费率5031255.4626八、税前造价w税前造价27九、税金i(g+h+w)*费率3.41338683.3428十、税后造价l税后造价工程造价壹佰壹拾柒万贰仟零玖拾伍元壹角叁分1172095.13安装预算表工程名称：某县文化艺术中心电气页号：1/1序号定额号定额名称单位工程量定额基价（元）定额合价（元）未计价材（元）基价人工直接费人工费含量单价合价电气设备安装工程12-240低压开关柜配电(电源)屏安装台1279.6299.33279.6299.3318000主材落地低压配电柜ZM1台111800022-240低压开关柜配电(电源)屏安装台1279.6299.33279.6299.3315000主材落地低压配电柜ZK1台111500032-240低压开关柜配电(电源)屏安装台1279.6299.33279.6299.3318000主材落地低压配电柜ZK2台111800042-240低压开关柜配电(电源)屏安装台1279.6299.33279.6299.3318000主材落地低压配电柜ZK3台111800052-240低压开关柜配电(电源)屏安装台1279.6299.33279.6299.3315000主材落地低压配电柜ZM0台111500062-240低压开关柜配电(电源)屏安装台1279.6299.33279.6299.3318000主材落地低压配电柜ZM3台111800072-240低压开关柜配电(电源)屏安装台1279.6299.33279.6299.3318000主材落地低压配电柜ZM2台111800082-240低压开关柜配电(电源)屏安装台1279.6299.33279.6299.3314500主材落地低压配电柜WP4台111450092-240低压开关柜配电(电源)屏安装台1279.6299.33279.6299.3324000主材落地低压配电柜ZM4台1124000102-240低压开关柜配电(电源)屏安装台1279.6299.33279.6299.3315000主材落地低压配电柜WP3台1115000112-240低压开关柜配电(电源)屏安装台1279.6299.33279.6299.3315000主材落地低压配电柜WP2台1115000122-249可控硅柜安装(800KW以内)台1669.78279.3669.78279.330000主材落地低压配电柜WP6（调光柜）台1130000132-249可控硅柜安装(800KW以内)台1669.78279.3669.78279.330000主材落地低压配电柜WP5（调光柜）台1130000142-256事故照明切换屏安装台1206.3875.6206.3875.69500主材双电源切换箱（落地）3AP1台119500152-256事故照明切换屏安装台1206.3875.6206.3875.611000主材双电源切换箱1APF台1111000162-256事故照明切换屏安装台1206.3875.6206.3875.64500主材双电源切换箱-1AP台114500172-256事故照明切换屏安装台1206.3875.6206.3875.620000主材落地低压配电柜WP1（双电源）台1120000182-256事故照明切换屏安装台1206.3875.6206.3875.69500主材双电源切换箱（落地）3AP2台119500192-256事故照明切换屏安装台1206.3875.6206.3875.69500主材双电源切换箱（落地）3AP3台119500202-263悬挂嵌入式成套配电箱安装(半周长0.5m)台2986.7231.52514.88913.52320主材空调电源K型箱台29180212-263悬挂嵌入式成套配电箱安装(半周长0.5m)台186.7231.586.7231.5300主材排号箱PHX台11300222-265悬挂嵌入式成套配电箱安装(半周长1.5m)台1124.3148.3124.3148.32000主材空调配电箱2ALK2台112000232-265悬挂嵌入式成套配电箱安装(半周长1.5m)台1124.3148.3124.3148.31600主材舞台照明箱1AW3-1台111600242-265悬挂嵌入式成套配电箱安装(半周长1.5m)台1124.3148.3124.3148.32200主材舞台照明箱1AW3台112200252-265悬挂嵌入式成套配电箱安装(半周长1.5m)台1124.3148.3124.3148.31600主材舞台照明箱1AW4台111600262-265悬挂嵌入式成套配电箱安装(半周长1.5m)台1124.3148.3124.3148.31900主材照明配电箱3AL2台111900272-265悬挂嵌入式成套配电箱安装(半周长1.5m)台1124.3148.3124.3148.31300主材空调配电箱3ALK2台111300282-265悬挂嵌入式成套配电箱安装(半周长1.5m)台1124.3148.3124.3148.31500主材空调配电箱1ALK1台111500292-265悬挂嵌入式成套配电箱安装(半周长1.5m)台1124.3148.3124.3148.31800主材空调配电箱1ALK2台111800302-265悬挂嵌入式成套配电箱安装(半周长1.5m)台1124.3148.3124.3148.31500主材空调配电箱2ALK1台111500312-265悬挂嵌入式成套配电箱安装(半周长1.5m)台1124.3148.3124.3148.31600主材照明配电箱2AL1台111600322-265悬挂嵌入式成套配电箱安装(半周长1.5m)台1124.3148.3124.3148.32500主材空调配电箱3ALK1台112500332-265悬挂嵌入式成套配电箱安装(半周长1.5m)台1124.3148.3124.3148.31500主材照明配电箱3AL1-1台111500342-265悬挂嵌入式成套配电箱安装(半周长1.5m)台1124.3148.3124.3148.31500主材照明配电箱3AL1-2台111500352-265悬挂嵌入式成套配电箱安装(半周长1.5m)台1124.3148.3124.3148.31500主材潜污泵控制箱台111500362-265悬挂嵌入式成套配电箱安装(半周长1.5m)台1124.3148.3124.3148.31300主材照明配电箱1AL3台111300372-265悬挂嵌入式成套配电箱安装(半周长1.5m)台1124.3148.3124.3148.31300主材照明配电箱1AL4台111300382-265悬挂嵌入式成套配电箱安装(半周长1.5m)台1124.3148.3124.3148.31600主材照明配电箱1AL5台111600392-265悬挂嵌入式成套配电箱安装(半周长1.5m)台1124.3148.3124.3148.31300主材照明配电箱2AL1-1台111300402-265悬挂嵌入式成套配电箱安装(半周长1.5m)台1124.3148.3124.3148.31300主材照明配电箱2AL1-2台111300412-265悬挂嵌入式成套配电箱安装(半周长1.5m)台1124.3148.3124.3148.31300主材照明配电箱2AL1-3台111300422-265悬挂嵌入式成套配电箱安装(半周长1.5m)台1124.3148.3124.3148.31600主材照明配电箱1AL1台111600432-265悬挂嵌入式成套配电箱安装(半周长1.5m)台1124.3148.3124.3148.32100主材舞台照明箱1AW1台112100442-265悬挂嵌入式成套配电箱安装(半周长1.5m)台1124.3148.3124.3148.31600主材照明配电箱3AL1台111600452-265悬挂嵌入式成套配电箱安装(半周长1.5m)台1124.3148.3124.3148.31300主材照明配电箱1AL2台111300462-265悬挂嵌入式成套配电箱安装(半周长1.5m)台1124.3148.3124.3148.31800主材照明配电箱2AL2台111800472-265悬挂嵌入式成套配电箱安装(半周长1.5m)台1124.3148.3124.3148.31500主材舞台照明箱1AW2台111500482-327无端子外部接线2.510个34.415.484.62532.51158.93492-328无端子外部接线410个6.518.836.3122.440.95502-328无端子外部接线610个30.418.836.3572.43191.52512-331焊铜接线端子导线截面16mm210个0.449.636.319.852.52522-331焊铜接线端子导线截面10mm210个1549.636.3744.4594.5532-332焊铜接线端子导线截面25mm210个169.078.469.078.4542-332焊铜接线端子导线截面35mm210个0.869.078.455.266.72552-333焊铜接线端子导线截面50mm210个210610.521221562-333焊铜接线端子导线截面70mm210个3.210610.5339.233.6572-334焊铜接线端子导线截面65mm210个0.6173.5815.75104.159.45582-356基础槽钢安装10m3.71124.3343.47461.26161.272142.53主材槽钢10#m38.95510.555592-438小型交流异步电机检查接线功率2.5KW以下台280.2128.14160.4256.2816.46主材金属软管活接头Φ25套4.082.042.5主材金属软管Φ25m2.51.252.5602-438小型交流异步电机检查接线功率1KW以下台880.2128.14641.68225.1265.84主材金属软管活接头Φ25套16.322.042.5主材金属软管Φ25m101.252.5612-439小型交流异步电机检查接线功率5.5KW以下台2145.3853.76290.76107.5216.46主材金属软管活接头Φ25套4.082.042.5主材金属软管Φ25m2.51.252.5622-439小型交流异步电机检查接线功率11KW以下台4145.3853.76581.52215.0432.92主材金属软管活接头Φ25套8.162.042.5主材金属软管Φ25m51.252.5632-543钢制槽式桥架安装(宽＋高400mm以下)10m1.17164.9966.78193.0478.131234.64主材电缆桥架DXF-3010m11.75810.05105642-543钢制槽式桥架安装(宽＋高400mm以下)10m33.75164.9966.785568.412253.8316959.38主材电缆桥架DXF-2008m339.18810.0550652-543钢制槽式桥架安装(宽＋高400mm以下)（弱电）10m7.3164.9966.781204.43487.493668.25主材电缆桥架DXF-2008m73.36510.0550662-544钢制槽式桥架安装(宽＋高600mm以下)10m31.91252.15107.18046.113417.5648104.33主材电缆桥架DXF-4015m320.69610.05150672-545钢制槽式桥架安装(宽＋高800mm以下)10m0.45346.92145.11156.1165.31198.46主材电缆桥架DXF-6020m4.52310.05265682-618铜芯电力电缆敷设截面35mm2以下100m0.187441.32147.6382.5327.611563.84主材铜芯电力电缆(YJV-3×25+1×16)m18.88710182.8692-618*j1.3换铜芯电力电缆敷设截面35mm2以下100m1.3573.72191.92745.84249.517725.5主材铜芯电力电缆(4×35+1×16)m131.3101135702-618*j1.3换铜芯电力电缆敷设截面35mm2以下100m1.198573.72191.92687.32229.9210998.72主材铜芯电力电缆(YJV-5*16)m120.99810190.9712-618*j1.3换铜芯电力电缆敷设截面35mm2以下100m0.669573.72191.92383.82128.394135.22主材铜芯电力电缆(YJV-5×10)m67.56910161.2722-618*j1.3换铜芯电力电缆敷设截面35mm2以下100m1.123573.72191.92644.29215.5312658.01主材铜芯电力电缆(YJV-4×25+1×16)m113.423101111.6732-619*j1.3换铜芯电力电缆敷设截面120mm2以下100m0.4741064.09345.89504.38163.9515381.92主材铜芯电力电缆(YJV-3×95+2×35)m47.874101321.3742-626换户内干包式电力电缆终端头制作、安装1kV以下截面25mm2（五芯）个4125.9718.02503.8872.08752-626换户内干包式电力电缆终端头制作、安装1kV以下截面10mm2（五芯）个2125.9718.02251.9436.04762-626换户内干包式电力电缆终端头制作、安装1kV以下截面16mm2（五芯）个6125.9718.02755.82108.12772-626换户内干包式电力电缆终端头制作、安装1kV以下截面35mm2（五芯）个12125.9718.021511.64216.24782-626*j1.2换户内干包式电力电缆终端头制作、安装1kV以下截面25mm2个296.913.86193.827.72792-627换户内干包式电力电缆终端头制作、安装1kV以下截面95mm2（五芯）个4169.8629.48679.44117.92802-672控制电缆敷设(6芯以下)100m0.187220.0887.3641.1516.3479.72主材自粘性塑料带20mm×20m卷0.0020.012.5主材控制电缆敷设KVV-3×1.0m18.98101.54.2812-675控制电缆敷设(37芯以下)100m1.997317.39132.09633.83263.786486.46主材控制电缆敷设KVV-27×1.0m202.696101.532主材自粘性塑料带20mm×20m卷0.080.042.5822-680控制电缆终端头制作、安装(6芯以下)个245.4610.9290.9221.84832-683控制电缆终端头制作、安装(37芯以下)个4120.2330.87480.92123.48842-696户内接地母线敷设（桥架内等）10m74.5880.0728.775971.622145.674163.8主材接地母线-40×4m756.98710.155.5852-696户内接地母线敷设10m8.780.0728.77696.61250.3485.72主材接地母线-40×4m88.30510.155.5862-746避雷引下线敷设利用建筑物主筋引下10m1865.7817.221184.04309.96872-747避雷引下线敷设断接卡子制作安装10套1.2174.875.6209.7690.72882-748避雷网安装暗敷设10m18.4152.619.32968.37355.68966.53主材避雷网(Φ12)m193.30510.55892-749避雷网安装明敷设10m49.3154.6257.127622.772816.022588.25主材避雷网(Φ12)m517.6510.55902-751接地网安装利用基础钢筋敷设10m99.1725.78.42548.67833.03912-8491KV以下交流供电系统调试(综合)系统4589.692102358.76840922-886接地网调试系统1675.57210675.57210932-930电磁控制低压笼型电动机调试台16615.231689843.682688942-999*a1.33换砖、混凝土结构钢管明配(钢管公称口径25mm以内)100m3.19916.48404.432923.571290.134097.27主材焊接钢管DN25m328.5710312.47952-1008砖、混凝土结构钢管暗配(钢管公称口径15mm以内)100m71.242336.61141.7523980.7710098.5547990.04主材焊接钢管DN15m7337.9261036.54962-1009砖、混凝土结构钢管暗配(钢管公称口径20mm以内)100m21.235367.68151.27807.683210.7318634.99主材焊接钢管DN20m2187.2051038.52972-1009砖、混凝土结构钢管暗配(钢管公称口径20mm以内)（弱电）100m4.584367.68151.21685.45693.14022.74主材焊接钢管DN20m472.1521038.52982-1010砖、混凝土结构钢管暗配(钢管公称口径25mm以内)100m6.802467.64183.333180.891247.018736.56主材焊接钢管DN25m700.60610312.47992-1010砖、混凝土结构钢管暗配(钢管公称口径25mm以内)（弱电）100m0.261467.64183.33122.0547.85335.23主材焊接钢管DN25m26.88310312.471002-1011砖、混凝土结构钢管暗配(钢管公称口径32mm以内)100m4.915510.36195.092508.42958.878241.67主材焊接钢管DN32m506.24510316.281012-1011砖、混凝土结构钢管暗配(钢管公称口径32mm以内)（弱电）100m0.279510.36195.09142.3954.43467.84主材焊接钢管DN32m28.73710316.281022-1012砖、混凝土结构钢管暗配(钢管公称口径40mm以内)100m2.033785.78313.111597.49636.553901.1主材焊接钢管DN40m209.39910318.631032-1013砖、混凝土结构钢管暗配(钢管公称口径50mm以内)（弱电）100m0.131856.41333.9112.1943.74342.45主材焊接钢管DN50m13.49310325.381042-1013砖、混凝土结构钢管暗配(钢管公称口径50mm以内)100m0.493856.41333.9422.21164.611288.77主材焊接钢管DN50m50.77910325.381052-1014砖、混凝土结构钢管暗配(钢管公称口径70mm以内)100m0.8011210.24484.47969.4388.062898.33主材焊接钢管DN70m82.50310335.131062-1015砖、混凝土结构钢管暗配(钢管公称口径80mm以内)100m1.071724.96721.351845.71771.844867.98主材焊接钢管DN80m110.2110344.171072-1016砖、混凝土结构钢管暗配(钢管公称口径100mm以内)100m0.2221900.6766.08421.93170.071322.57主材焊接钢管DN100m22.86610357.841082-1018砖、混凝土结构钢管暗配(钢管公称口径150mm以内)100m0.942289.65893.342152.27839.749398.32主材焊接钢管DN150m96.8210397.071092-1172照明线路管内穿线(铜芯导线截面2.5mm2以内)100m单线224.39954.122112144.474712.3848156.03主材绝缘导线(BV-2.5mm2)m26030.2841161.851102-1172*a1.33换照明线路管内穿线(铜芯导线截面2.5mm2以内)100m单线19.1461.0527.931168.5534.584107.44主材绝缘导线(BV-2.5mm2)m2220.241161.851112-1173照明线路管内穿线(铜芯导线截面4mm2以内)100m单线9.66141.6314.7402.19142.023188.13主材绝缘导线(BV-4mm2)m1062.7111031122-1200动力线路(铜芯)管内穿线(导线截面6mm2以内)100m单线38.48744.416.81708.82646.5818589.22主材绝缘导线(BV-6mm2)m4041.1351054.61132-1201动力线路(铜芯)管内穿线(导线截面10mm2以内)100m单线30.99552.9419.951640.88618.3526035.8主材绝缘导线(BV-10mm2)m3254.47510581142-1202动力线路(铜芯)管内穿线(导线截面16mm2以内)100m单线1.24259.3723.173.7428.691626.21主材绝缘导线(BV-16mm2)m130.4110512.471152-1203动力线路(铜芯)管内穿线(导线截面25mm2以内)100m单线2.1472.8728.77155.9461.574404.12主材绝缘导线(BV-25mm2)m224.710519.61162-1204动力线路(铜芯)管内穿线(导线截面35mm2以内)100m单线1.00176.7730.4576.8530.482942.94主材绝缘导线(BV-35mm2)m105.105105281172-1205动力线路(铜芯)管内穿线(导线截面50mm2以内)100m单线1.32137.5459.64181.5578.725401.24主材绝缘导线(BV-50mm2)m138.610538.971182-1206动力线路(铜芯)管内穿线(导线截面70mm2以内)100m单线4.004146.7263.42587.47253.9325141.12主材绝缘导线(BV-70mm2)m420.4210559.81192-1207动力线路(铜芯)管内穿线(导线截面95mm2以内)100m单线0.318172.3775.1854.8123.912561.01主材绝缘导线(BV-95mm2)m33.3910576.71202-1214多芯软导线(二芯以内)管内穿线(导线截面1.5mm2以内)100m/束0.62544.0317.4327.5210.89236.25主材软导线(RVS-2×1.5mm2)m67.51083.51212-1215多芯软导线(二芯以内)管内穿线(导线截面2.5mm2以内)100m/束3.4544.8917.64154.8760.861475.5主材软导线(RVS-2×2.5mm2)m372.61083.961222-1337*a1.33换线槽配线导线截面2.5mm2以内100m单线7.5652.2228.21394.78213.271426.57主材绝缘导线(BV-2.5mm2)m771.121021.851232-1338线槽配线导线截面6mm2以内100m单线7.8354.4425.83426.27202.252395.98主材绝缘导线(BV-4mm2)m798.6610231242-1338线槽配线导线截面6mm2以内100m单线5.15554.4425.83280.64133.152418.73主材绝缘导线(BV-6mm2)m525.811024.61252-1340线槽配线导线截面35mm2以内100m单线7.50181.6739.48612.61296.149793.31主材绝缘导线(BVV-3×6)m765.10210212.81262-1375暗装接线箱安装半周长700mm内10个0.4450.42222.6180.1789.04480主材暗装插座箱个4101201272-1375暗装接线箱安装半周长700mm内10个0.1450.42222.645.0422.2625主材暗装接线箱半周长700个110251282-1377暗装接线盒安装10个73.629.949.452203.58695.52900.86主材暗装接线盒个750.7210.21.21292-1377暗装接线盒安装10个3.329.949.4598.831.1940.39主材暗装接线盒个33.6610.21.21302-1378暗装开关盒安装10个34.825.2410.08878.35350.78425.95主材暗装开关盒个354.9610.21.21312-1379*a1.33换明装普通接线盒安装10个8.541.9322.34356.41189.89104.04主材普通接线盒明装个86.710.21.21322-1385半圆球吸顶灯安装灯罩直径300mm以内10套6.6236.6445.361561.82299.383999.6主材半圆球吸顶灯Φ300套66.6610.1601332-1385半圆球吸顶灯安装灯罩直径300mm以内10套1.3236.6445.36307.6358.971969.5主材应急吸顶灯套13.1310.11501342-1393一般壁灯安装10套2.2190.0742.42418.1593.32666.6主材一般壁灯套22.2210.1301352-1433*a1.33换吊式艺术装饰灯具安装(玻璃罩灯带装饰)(Φ1100,L700)10套1964.8402.19964.8402.193383.5主材吊式花灯套10.110.13351362-1541标志,诱导装饰灯具安装(吊杆式)10套0.4350.4959.85140.223.94606主材吊杆式疏散指示灯套4.0410.11501372-1542标志,诱导装饰灯具安装(墙壁式)10套2.4121.9451.03292.66122.471430.16主材安全出口灯套24.2410.1591382-1542标志,诱导装饰灯具安装(墙壁式)10套0.8121.9451.0397.5540.82476.72主材层号灯套8.0810.1591392-1543标志,诱导装饰灯具安装(嵌入式)10套2.1130.4559.64273.95125.242545.2主材疏散指示灯套21.2110.11201402-1589双管成套型吊链式荧光灯具安装10套24.5165.1557.334046.181404.5911135.25主材成套型吊链式双管荧光灯套247.4510.1451412-1589双管成套型吊链式荧光灯具安装10套2.9165.1557.33478.94166.267176.05主材双管荧光灯（吊链应急）套29.2910.12451422-1596三管成套型吸顶式荧光灯具安装10套3.9143.1664.05558.32249.89453.6主材成套型三管荧光灯（应急）套39.3910.12401432-1596三管成套型吸顶式荧光灯具安装10套4143.1664.05572.64256.21535.2主材成套型吸顶三管荧光灯套40.410.1381442-1596三管成套型吸顶式荧光灯具安装10套4.3143.1664.05615.59275.421737.2主材成套型三管荧光灯套43.4310.1401452-1600弯杆式工厂罩灯安装10套2.4107.9843.26259.15103.82969.6主材广照型弯灯套24.2410.1401462-1607碘钨灯安装10套1.6169.365.1270.88104.163555.2主材金卤灯250W套16.1610.12201472-1607*a1.33换碘钨灯安装10套8.5190.7886.581621.63735.9318887主材金卤灯250W套85.8510.12201482-1609*a1.33换投光灯安装10套1.2235.2386.58282.28103.93514.8主材广照灯套12.1210.12901492-1628医院病房暗脚灯安装10套14.4150.6371.612169.071031.189453.6主材排座灯套145.4410.1651502-1637单