某小区采暖工程预算书

安装工程预算表,,,,,,,,,,,

,,,,,,,,,,,,

建设单位：,,,,,,,,,,,

工程名称：,,,,,,,,,,,

"定额

编号",名称及规格,单位,数量,安装费,,,,主材费,,,

,,,,单价,其中人工,合价,其中人工,单位,数量,单价,合价

,采暖户内及热力入口工程,,,,,,,,,,

1,采暖户内工程,,,,,,,,,,

堪8补-20,采暖PB管De25,10m,106.21,38.28,23.77,4065.54,2524.50,m,1083.29,18.50,20040.92

堪8补-19,采暖PB管De16,10m,1859.74,37.29,23.77,69349.68,44206.01,m,18969.34,7.00,132785.39

堪8补-11,采暖稳态管De25,10m,5.15,73.39,32.82,378.25,169.15,m,52.57,18.92,994.64

8-524,8回路分水器安装,组,87.00,20.50,5.63,1783.50,489.81,组,87.00,480.00,41760.00

8-524,8回路集水器安装,组,87.00,20.50,5.63,1783.50,489.81,组,87.00,480.00,41760.00

8-524,7回路分水器安装,组,6.00,20.50,5.63,123.00,33.78,组,6.00,420.00,2520.00

8-524,7回路集水器安装,组,6.00,20.50,5.63,123.00,33.78,组,6.00,420.00,2520.00

8-524,6回路分水器安装,组,1.00,20.50,5.63,20.50,5.63,组,1.00,360.00,360.00

8-524,6回路分水器安装,组,1.00,20.50,5.63,20.50,5.63,组,1.00,360.00,360.00

8-524,3回路分水器安装,组,6.00,20.50,5.63,123.00,33.78,组,6.00,180.00,1080.00

8-524,3回路集水器安装,组,6.00,20.50,5.63,123.00,33.78,组,6.00,180.00,1080.00

,内螺纹-热熔接头DN20,个,400.00,,,,,个,400.00,12.00,4800.00

,内螺纹-热熔接头DN15,个,3048.00,,,,,个,3048.00,11.00,33528.00

,弯套管De25,个,400.00,,,,,个,400.00,5.00,2000.00

,弯套管De16,个,3048.00,,,,,个,3048.00,3.00,9144.00

8-521,钢制板式散热器,组,576.00,13.13,8.97,7562.88,5166.72,组,576.00,,0.00

,,瓦,709402.00,,,,,瓦,709402.00,0.45,319230.90

8-520,卫浴式散热器,组,186.00,12.17,8.01,2263.62,1489.86,组,186.00,,0.00

,,瓦,120870.00,,,,,瓦,120870.00,0.60,72522.00

8-241,散热器温控阀DN15,个,762.00,4.82,2.58,3672.84,1965.96,个,762.00,22.00,16764.00

8-241,散热器回水阀DN15,个,762.00,4.82,2.58,3672.84,1965.96,个,762.00,22.00,16764.00

8-230,水冲洗DN50以内,100m,196.59,17.11,13.44,3363.73,2642.23,,,,0.00

11-1824,管道橡塑保温,m3,8.00,184.33,158.40,1473.86,1266.53,m3,8.24,1100.00,9059.19

,小计（1）,,,,,99903.24,62522.91,,,,729073.04

,系统调整费,人工费×15％（人工占20％）,,,,9378.44,1875.69,,,,

,小计（2）,,,,,109281.67,64398.60,,,,729073.04

,工程直接费：,,,,,838354.72,,,,,

,工程综合费：,人工费×109.18%,,,,70310.39,,,,,

,人工费补差：,10.59元/工日,,,,25623.75,,,,,

,税金：,［（1）+（2）］*3.475%,,,,32466.54,,,,,

,合计：,966755.40,,,,966755.40,,,,,

,,,,,,,,,,,,

2,采暖立管工程,,,,,,,,,,

8-242,截止阀DN20,个,94.00,5.30,2.58,498.20,242.52,个,94.00,22.00,2068.00

8-242,过滤器DN20,个,94.00,5.30,2.58,498.20,242.52,个,94.00,25.00,2350.00

8-242,热量表DN20,个,94.00,5.30,2.58,498.20,242.52,个,94.00,1300.00,122200.00

8-242,锁闭阀DN20,个,94.00,5.30,2.58,498.20,242.52,个,94.00,25.00,2350.00

8-242,测温球阀DN20,个,94.00,5.30,2.58,498.20,242.52,个,94.00,26.00,2444.00

8-299,自动排气阀ZP-1DN15,个,22.00,9.58,4.39,210.76,96.58,个,22.00,35,770.00

8-241,截止阀DN15,个,22.00,4.81,2.58,105.82,56.76,个,22.00,16,352.00

8-94,镀锌钢管安装DN80,10m,5.30,136.16,74.94,721.76,397.24,m,54.07,43.62,2358.45

8-93,镀锌钢管安装DN65,10m,21.13,126.17,70.80,2665.62,1495.81,m,215.50,33.02,7114.65

8-92,镀锌钢管安装DN50,10m,6.96,110.36,69.25,768.11,481.98,m,70.99,23.10,1639.92

8-91,镀锌钢管安装DN40,10m,2.90,95.51,67.70,276.98,196.33,m,29.58,16.65,492.51

8-90,镀锌钢管安装DN32,10m,2.90,87.15,56.85,252.74,164.87,m,29.58,13.80,408.20

8-89,镀锌钢管安装DN25,10m,0.00,85.00,56.85,0.00,0.00,m,0.00,9.40,0.00

8-88,镀锌钢管安装DN20,10m,37.18,69.66,47.29,2589.96,1758.24,m,379.24,6.30,2389.19

8-87,镀锌钢管安装DN15,10m,1.00,68.81,47.29,68.81,47.29,m,10.20,2.64,26.93

8-259,波纹补偿器DN65,个,0.00,110.76,17.05,0.00,0.00,个,0.00,300.00,0.00

B8-94,穿墙套管,10个,15.00,10.85,9.64,162.75,144.60,个,150.00,15.00,2250.00

8-231,管道水冲洗DN100以内,100m,7.74,23.44,17.57,181.35,135.94,,,,

8-178,管道支架制作安装,100kg,8.14,871.45,242.02,7096.39,1970.82,kg,863.18,4.20,3625.35

11-7,支架除锈,100kg,8.14,21.44,8.79,174.59,71.58,,,,

11-117,支架刷红丹防锈漆第一遍,100kg,8.14,16.73,5.94,136.24,48.37,kg,9.45,11.16,105.42

11-118,支架刷红丹防锈漆第二遍,100kg,8.14,16.35,5.68,133.14,46.25,kg,9.45,11.16,105.42

11-122,支架刷银粉漆,100kg,8.14,18.79,5.68,153.01,46.25,kg,9.45,17.76,167.76

11-1845,管道玻璃棉保温,m3,12.38,54.48,33.85,674.40,419.03,m3,12.75,950.00,12112.73

11-2153,保温层外缠玻璃丝布两遍,10m2,77.37,12.27,12.14,949.31,939.25,m2,1083.15,3.00,3249.46

11-2163,保温层外包铝皮,10m2,38.68,95.63,58.92,3699.35,2279.26,m2,464.21,30.00,13926.24

,小计（1）,,,,,23512.07,10245.86,,,,182506.23

,系统调整费,人工费×15％（人工占20％）,,,,1536.88,307.38,,,,

,管道间安装增加费,0.3,,,,3602.71,3602.71,,,,

,小计（2）,,,,,28651.66,14155.94,,,,182506.23

,工程直接费：,,,,,211157.89,,,,,

,工程综合费：,人工费×109.18%,,,,15455.46,,,,,

,人工费补差：,10.59元/工日,,,,4199.06,,,,,

,税金：,［（1）+（2）］*3.475%,,,,8020.73,,,,,

,合计：,238833.13,,,,238833.13,,,,,

,,,,,,,,,,,,

3,热力入口安装工程,,,,,,,,,,

8-260,法兰截止阀DN80,个,12.00,127.92,19.38,1535.04,232.56,个,12.00,994.4,11932.80

8-259,法兰截止阀DN65,个,9.00,110.76,17.05,996.84,153.45,个,9.00,852.00,7668.00

8-258,法兰截止阀DN50,个,1.00,80.89,12.66,80.89,12.66,个,1.00,650.00,650.00

8-260,法兰过滤器DN80,个,6.00,127.92,19.38,767.52,116.28,个,6.00,908.00,5448.00

8-259,法兰过滤器DN65,个,4.00,110.76,17.05,443.04,68.20,个,4.00,734.00,2936.00

8-259,动态压差平衡阀DN65,套,3.00,110.76,17.05,332.28,51.15,个,3.00,2336.80,7010.40

8-258,动态压差平衡阀DN50,套,2.00,80.89,12.66,161.78,25.32,套,2.00,1602.40,3204.80

8-243,截止阀DN25,个,10.00,6.66,3.10,66.60,31.00,个,10.00,33.00,330.00

10-735,压力表取压接头,个,15.00,4.95,4.39,74.25,65.85,个,15.00,10.00,150.00

10-25,压力表安装,个,15.00,17.14,13.44,257.10,201.60,个,15.00,27.00,405.00

10-738,表弯制作,10个,1.50,48.33,33.33,72.50,50.00,个,15.00,22.00,330.00

10-740,压力表表弯安装,10个,1.50,13.68,12.14,20.52,18.21,,,,

8-256,压力表阀安装DN15,个,15.00,62.44,9.82,936.60,147.30,个,15.00,20.00,300.00

10-735,温度计取压接头,个,10.00,4.95,4.39,49.50,43.90,个,10.00,10.00,100.00

10-1,温度计安装,个,10.00,6.27,5.43,62.70,54.30,个,10.00,25.00,250.00

,,,,,,,,,,,,

8-94,无缝钢管安装DN80,10m,14.69,136.16,74.94,1999.56,1100.52,m,149.79,43.62,6533.89

8-93,镀锌钢管安装DN65,10m,12.31,126.17,70.80,1553.10,871.52,m,125.56,33.02,4145.29

8-92,镀锌钢管安装DN50,10m,0.30,110.36,69.25,33.11,20.78,m,3.06,23.10,70.69

8-89,镀锌钢管安装DN25,10m,1.20,85.00,56.85,102.00,68.22,m,12.24,9.40,115.06

8-231,管道水冲洗DN100以内,100m,2.85,23.44,17.57,66.79,50.07,,,,

8-178,管道支架制作安装,100kg,8.00,871.45,242.02,6971.60,1936.16,kg,848.00,4.20,3561.60

11-7,支架除锈,100kg,8.00,21.44,8.79,171.52,70.32,,,,

11-117,支架刷红丹防锈漆第一遍,100kg,8.00,16.73,5.94,133.84,47.52,kg,9.28,11.16,103.56

11-118,支架刷红丹防锈漆第二遍,100kg,8.00,16.35,5.68,130.80,45.44,kg,9.28,11.16,103.56

11-122,支架刷银粉漆,100kg,8.00,18.79,5.68,150.32,45.44,kg,9.28,17.76,164.81

11-1845,管道玻璃棉保温,m3,4.56,54.48,33.85,248.39,154.33,m3,4.70,950.00,4461.18

11-2153,保温层外缠玻璃丝布两遍,10m2,28.50,12.27,12.14,349.63,345.93,m2,398.93,3.00,1196.79

11-2163,保温层外包铝皮,10m2,14.25,95.63,58.92,1362.49,839.46,m2,170.97,30.00,5129.10

,小计（1）,,,,,17595.27,6176.86,,,,54367.73

,系统调整费,人工费×15％（人工占20％）,,,,926.53,185.31,,,,

,小计（2）,,,,,18521.80,6362.17,,,,54367.73

,工程直接费：,,,,,72889.53,,,,,

,工程综合费：,人工费×109.18%,,,,6946.21,,,,,

,人工费补差：,10.59元/工日,,,,2531.46,,,,,

,税金：,［（1）+（2）］*3.475%,,,,2862.26,,,,,

,合计：,85229.47,,,,85229.47,,,,,

,,,,,,,,,,,,

,总计：,1290818.00,,,,,,,,,

,建筑面积,14047.26,,,,,,,,,

,折合面积,91.89,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,,,,,,,,,,,

,,