工程預算書廊坊永和永清燃氣工業(yè)園生產基地辦公樓

1、工 程 預（結）算 書建 設 單 位： 永清圣特建筑裝飾有限公司 工 程 名 稱： 廊坊永和永清燃氣工業(yè)園生產基地辦公樓 建 筑 面 積： 1051.11平米 預（結）算價值： 836270元 技術經濟指標 ： 795.6元/平米 預（結）算編號： 編 制 單 位： 永清圣特建筑裝飾有限公司 編 制 日 期： 2007年 4月 27日單位負責人： 編 制 人： 審 核 人： 編制說明1、 本工程為磚混結構，工程類別為三類。2、 計價依據(jù)：采用2003河北省綜合計價）3、 材料價格參考河北省工程造價信息2006年第2期和市場價格。4、 其他要說明的內容：1）本工程土方按三類，機械開挖，未考慮地下

2、不可見因素。2）門窗采用市場價，不參與取費。3）室內所有鋼結構均刷防火漆兩道。4）不含彩板結構的窗邊封檐板、屋面封檐板、泛水等的材料費，按實際發(fā)生計取。5）h型鋼考慮場外運輸1km。工程匯總表1、土建工程 736778元2、給排水工程 17703元3、采暖工程 26987元4、電器照明工程 54802元 合計 836270元單位工程取費表 工程名稱:廊坊永和公司生產基地辦公樓土建 單位工程名稱:一般建筑工程.三類工程序號編碼取費項目計算基礎費率費用1zjf直接及技術措施成本rgf+clf+jxf+zcf+sbf100525552.572rgf其中：人工費rgf100119169.23clf其中

3、：材料費clf100381046.024jxf其中：機械費jxf10025337.355qtf施工組織措施費rgf+jxf20.9330245.226qtr施工組織措施費中的人工費rgf+jxf6.669624.147qtj施工組織措施費中的機械費rgf+jxf4.66647.38glf管理費rgf+jxf+qtr+qtj2946625.629lr利潤rgf+jxf+qtr+qtj1524116.710jc據(jù)實調整材料價差57901.4110057901.4111dlf獨立費010012gdfy規(guī)費zjf+qtf+glf+lr+jc+dlf0.221505.7713sj1稅金zjf+qtf+g

4、lf+lr+jc+dlf+gdfy3.3823185.0214hj合計zjf+qtf+glf+lr+jc+dlf+gdfy+sj1100709132.31工程預算書工程名稱：永清燃氣工業(yè)園辦公樓土建預算書序號定額號定額名稱單位工程量基價（元）合價（元）其中:(元)人工費材料費機械費11-33回填土夯填100m211.747714.428392.296216.512175.7821-31平整場地100m28.58756.7486.88486.8831-100挖掘機挖土方普硬土1000m33.6762421.638901.923397.735504.1941-108機械運土方運距20km內1000

5、m1000m32.6018218.4121376.08404.0466.6620905.3853-1換磚基礎水泥砂漿m10(中砂)10m319.7821106.9721898.085541.7316028.76327.5963-2換磚砌內外墻（墻厚）一磚以內水泥石灰砂漿m7.5(中砂)10m327.0461296.7435071.6312764.6321928.09378.9173-2換磚砌內外墻（墻厚）一磚以內水泥石灰砂漿m10(中砂)10m317.851307.823349.458426.3714672.95250.1383-3換磚砌內外墻(墻厚)一磚水泥石灰砂漿m10(中砂)10m336

6、.6571216.0844577.8514029.3729957.2591.2893-3換磚砌內外墻(墻厚)一磚水泥石灰砂漿m7.5(中砂)10m349.5651203.1159632.6418969.5239863.64799.48103-4換磚砌內外墻(墻厚)一磚以上水泥石灰砂漿m10(中砂)10m327.7881222.4133968.610321.8523174.91471.84113-4換磚砌內外墻(墻厚)一磚以上水泥石灰砂漿m7.5(中砂)10m336.591208.6944228.7513592.1300015.32621.33124-3換鋼筋混凝土帶形基礎現(xiàn)澆混凝土(中砂碎石)

7、c30-4010m321.6631855.8640203.494748.3132808.182647134-16換現(xiàn)澆鋼筋混凝土構造及異形柱現(xiàn)澆混凝土(中砂碎石)c25-4010m328.9022063.4759638.9916917.7940631.012090.19144-19換現(xiàn)澆鋼筋砼單梁連續(xù)梁現(xiàn)澆混凝土(中砂碎石)c25-4010m317.5561821.01319706173.9224523.81272.28154-21換現(xiàn)澆鋼筋砼圈梁、弧形圈梁現(xiàn)澆混凝土(中砂碎石)c25-4010m324.3091992.2748430.0913278.7934070.041081.26164-

8、22換現(xiàn)澆鋼筋砼過梁現(xiàn)澆混凝土(中砂碎石)c25-4010m39.8632095.2720665.645836.8214114.05714.77174-32換現(xiàn)澆鋼筋砼平板現(xiàn)澆混凝土(中砂碎石)c25-2010m357.1091885.3107667.59817504.4184292.754207.49184-36換現(xiàn)澆鋼筋砼斜板現(xiàn)澆混凝土(中砂碎石)c25-2010m33.961961.097759.9915395929.6291.39194-37換現(xiàn)澆鋼筋砼陽臺直形現(xiàn)澆混凝土(中砂碎石)c25-2010m38.8572132.1218884.184777.0213202.86904.320

9、4-39換現(xiàn)澆鋼筋砼雨蓬直形現(xiàn)澆混凝土(中砂碎石)c25-2010m30.3692151.33793.85196.56557.639.69214-41換現(xiàn)澆鋼筋砼整體樓梯10m2投影面積現(xiàn)澆混凝土(中砂碎石)c25-2010m225.295524.5313249.113009.369473.64766.11224-44換現(xiàn)澆鋼筋砼挑檐天溝現(xiàn)澆混凝土(中砂碎石)c25-2010m32.862179.276241.391506.494453.63281.27234-45換現(xiàn)澆鋼筋砼欄板直形現(xiàn)澆混凝土(中砂碎石)c25-2010m32.862062.75905.331463.824156.99284

10、.52244-50換現(xiàn)澆鋼筋砼零星構件現(xiàn)澆混凝土(中砂碎石)c25-2010m30.3062841.67869.55370.55468.5930.41254-91換預制鋼筋砼煙道通風道預制混凝土(中砂碎石)c25-2010m321.842211.8148306.1612316.8931473.194516.08264-246現(xiàn)澆構件鋼筋直徑(10mm以內)t90.472686.71243055.9143403.78196735.512916.62274-247現(xiàn)澆構件鋼筋直徑(20mm以內)t77.362562.47198237.8121725.57170309.356202.89284-24

11、8現(xiàn)澆構件鋼筋直徑(20mm以外)t9.6572438.0823544.541903.4921182.44458.61294-293鋼筋、鐵件場外運輸t9.65777.25746157.759.97528.33306-123防火門制作(實拼式.雙面襯石棉板)100m20.0222207.61510.7772.26432.486.03316-124防火門安裝(實拼式.雙面襯石棉板)100m20.023365.777.4245.1732.25326-125防火門安裝(實拼式.單面襯石棉板)100m20.0621183.611334.57183.781136.414.39336-126防火門安裝(實

12、拼式.單面襯石棉板)100m20.063335.11210.11121.7988.32346-181塑鋼窗(帶紗窗推拉)100m26.10425555.75155992.310108.2214547.56409.52356-307不銹鋼欄桿10m33.162552.7284635.435812.7377711.341111.36366-309不銹鋼彎頭7510個3.4815.932774.16246.021854.5673.64376-311鐵花欄桿 型鋼10m23.42388.649103.123423.515679.61387-23:7灰土墊層10m38.99380.673421.4612

13、19.851742.68458.93397-23混凝土墊層10m33.791485.15634.46895.994561.94176.53407-23換混凝土墊層現(xiàn)澆混凝土(中砂碎石)c10-4010m310.431355.6214133.692462.211186.37458.12417-25水泥砂漿找平層在硬基層上(平面)20mm100m24.768488.882330.98855.381424.9650.64427-29細石混凝土找平層在硬基層上30mm100m24.768917.664375.41199.723042.03133.65437-36防水砂漿（墻基）100m21.8597.

14、561047.41137.71912.2724.43447-37防水砂漿(平面)100m23.96632.832502.84849.611611.2342457-65聚氨脂防水涂膜刷涂膜二遍1mm厚(平面)100m25.983098.426893.755724.2921169.46467-115變形縫油浸麻絲填縫(平面)100m0.12712.3187.6121.2766.34477-116變形縫油浸麻絲填縫(立面)100m0.25796.72195.263.06132.14487-133鐵皮蓋板(平面)100m0.121871.14230.1524.64205.51497-134鐵皮蓋板(立

15、面)100m0.251088.14266.643.28223.32507-137水泥砂漿樓地面20mm厚100m23.885685.442662.941259.911361.7741.26517-140換水泥砂漿踢腳線水泥砂漿1:3(中砂)100m20.791172.85936.62681.28246.978.37527-141水泥砂漿樓梯100平米水平投影面積100m22.532052.635184.943561.411575.2648.27537-143水泥砂漿臺階混凝土表面100平米水平投影面積100m20.051431.3775.8644.8330.130.9547-183踢腳板水泥砂

16、漿結合100m24.994032.8620119.947687.0512313.55119.34557-222散水混凝土一次抹光100m21.722642.874543.12075.32229.41238.39567-223防滑坡道抹水泥礓搓面層（斜面積）灰土3：7墊層100m20.853560.233019.081476.261413.45129.37578-11換屋面落水(兩坡以內)水泥石灰砂漿m2.5(中砂)10m236.14995.6435982.442186.1133688.99107.34588-30防水層sbs改性瀝青防水卷材100m23.6142553.49227.99664.

17、988563.01598-70塑料水落管110mm100m2.522953.257442.191304.16138.09608-72塑料落水口110mm10個1.4140.09196.13112.783.43618-74塑料水斗110mm10個1.4217.47304.4696.6207.86628-87鋼管底節(jié)11010個1.4432604.812.6592.2639-217屋面保溫水泥爐渣,1:610m33.421114.573809.6518.653125.01165.94649-228屋面保溫聚苯乙烯泡沫塑料板10m34.0733323.713537.43450.8813086.556

18、59-247天棚保溫(帶木龍骨)聚苯乙烯塑料板混凝土板下鋪貼10m33.99511070.7844227.775508.5138719.266610-2石灰砂漿天棚中級混凝土100m222.01531.3811696.217882.363654.93158.926710-14石灰砂漿墻面中級標準磚100m246.3546.3625297.5716421.478286.21589.896810-32水泥砂漿天棚混凝土100m26.82601.934102.152780.661272.2949.26910-35水泥砂漿墻面標準磚100m27.656695.535324.982937.152300.

19、0987.747010-50水泥砂漿普通腰線混凝土100m24.771416.546751.225020.5166862.727110-70內墻面保溫砂漿3cm100m24.933383.5316687.571910.2614774.153.167210-147內墻瓷磚墻面、墻裙周長1200mm內100m22.864524.2212952.844366.998504.3481.517310-169預制水磨石板掛貼預制水磨石板墻面、墻裙100m22.136690.9314238.313842.6610336.0259.637410-178木材面油漆（調和漆類）底油一遍、調和漆二遍單層木門100m

20、20.0861538.49132.3158.3673.957510-263抹灰面外墻涂料100m231.3888.0227792.365103.621654.081034.687612-40綜合腳手架多層建筑混合結構高度在24m以內(6000m2以內)100m256.791017.6157788.0417671.8636836.673279.517712-96建筑物垂直封閉 建筑面積在10000m2以內100m230.52254.767774.261494.986279.287812-99臨時防護欄桿100m1.46136.14198.7663.8108.3326.637913-4鋼筋混凝土(

21、無梁式)帶形基礎模板100m21.532104.853218.311009.291848.88360.148013-10混凝土基礎墊層模板100m21.122377.922663.28297.792323.9941.58113-22矩形柱模板100m228.272032.0357441.4223991.0529175.44274.978213-27單梁連續(xù)梁模板100m22.931919.345631.342660.142463.09508.118313-29直形圈梁模板100m219.321643.231748.2714433.5615873.171441.548413-31過梁模板100m

22、24.743668.6317392.975752.0210990.3650.658513-43平板模板100m239.071769.169120.524910.1137281.156929.248613-50整體樓梯模板10m225.26828.1120917.235559.7614688.36669.118713-53直形陽臺模板10m224.48495.9412141.114166.676839.261135.188813-55直形雨篷模板10m22.15365.51786.22283.98417.0485.28913-57直形欄板模板100m21.651598.632634.55877.

23、11490.01267.449013-59臺階模板10m21.9170.95324.29101.22216.456.629113-105預制混凝土煙道通風道模板10m321.841756.6338364.87891.4530301.03172.329215-2建筑物垂直運輸（20m(6層)以內）混合結構 塔式起重機100m256.791830.13103929.42103929.429317-1塔式起重機固定式基礎(帶配重)道鋪拆費用座13234.983234.986212459.39154.599417-3塔式起重機 起重力矩（60knm）以內安拆一次費用臺次15654.215654.211

24、38031.864242.359517-31塔式起重機 起重力矩（60knm）以內場外運輸費用臺次17975.897975.89276357.857342.04合計550831.53120474.71404949.6025407.22主要材料調價表工程名稱:廊坊永和公司生產基地編碼材機名稱單位數(shù)量預算價(元)市場價(元)市場價合計(元)價差合計(元)aa1c0001鋼筋10以內t15.8832139.9603200.00050825.6016836.62aa1c0002鋼筋20以內t10.2542176.6803200.00032812.8010493.12aa1c0003鋼筋20以外t1.0

25、762173.6203200.0003443.201104.38bb1-0101水泥32.5t150.835240.000260.00039217.103016.70bb1-0102水泥42.5t29.560275.000280.0008276.80147.80bc1-0002生石灰t27.28175.000120.0003273.721227.65bc3-0030碎石t442.53130.36036.00015931.122495.87bc4-0013中砂t572.13619.53036.00020596.909423.08bd1-0001標準磚24011553千塊246.522110.00

26、0220.00054234.8427117.42bf2-0014大理石板500500(綜合)24.001245.000180.0004320.18-1560.07bf3-0030花崗巖板(100厚粗磨)66.779265.000180.00012020.22-5676.22bk3-0001聚苯乙烯泡沫塑料板m83.711315.000260.00021764.86-4604.11fb3-0001sbs改性瀝青防水卷材3mm490.0009.500016.0007840.003185.00kc3-0316推拉單層塑鋼窗(含玻璃紗窗)138.700195.000160.00022192.00-48

27、54.50ze1-0650鐵花帶鐵框11.200150.300110.0001232.00-451.36主要材料用量 小計297981.3457901.38單位工程取費表工程名稱：廊坊永和公司生產基地辦公樓(給排水) 序號編碼取費項目計算基礎費率費用1zjf直接及技術措施成本rgf+clf+jxf+zcf+sbf100.00015338.132rgf其中：人工費rgf100.0001457.293clf其中:材料費clf100.0006353.284jxf其中:機械費jxf100.00012.435zcf其中:主材費zcf100.0007515.136qtf施工組織措施費rgf36.98053

28、8.917qtr施工組織措施費中的人工費rgf13.710199.798glf管理費rgf+qtr53.00878.259lr利潤rgf+qtr20.000331.4210jc據(jù)實調整材料價差0.00100.00011dlf獨立費0100.00012gdfy規(guī)費zjf+qtf+glf+lr+jc+dlf0.22037.5913sj1稅金zjf+qtf+glf+lr+jc+dlf+gdfy3.380578.8014hj合計zjf+qtf+glf+lr+jc+dlf+gdfy+sj1100.00017703.10給排水預算表工程名稱：永清燃氣工業(yè)園辦公樓給排水預算書序號定額編號分部分項工程名稱單位

29、數(shù)量單價合價(元)主材及設備費合價其中人工費材料費機械費18-196給水復合管（熱熔連接）de3210m17.8127.932850.332277.03462.61803.2211.21主材：iii型聚丙烯（pp-r）給水管材dn32m181.5515.72850.3428-305管道消毒、沖洗dn50100m1.7827.0448.1321.2926.8438-17焊鋅鋼管（螺紋安裝）dn5010m1.6231.28304.150.5630.4818.121.96主材：焊接鋼管dn32m16.40218.54304.0948-195給水復合管（熱熔連接）de2510m81.03116.836

30、447.079467.21938.337477.8251.05主材：iii型聚丙烯（pp-r）給水管材dn25m826.5477.86447.0758-305管道消毒、沖洗dn50100m8.127.04219.196.91122.1968-16焊鋅鋼管（螺紋安裝）dn4010m5.1325.39759.41130.283.7441.285.18主材：焊接鋼管dn40m52.04914.59759.39711-1922纖維類制品（管殼）安裝管道57mm以下(厚度)|40mmm30.27136.0661.5736.7331.483.31.95主材：巖棉管殼m30.278221.461.55811

31、-2297防潮層，保護層安裝鋁箔管道10m21.95226.65442.0263.27378.7598-194給水復合管（熱熔連接）de2010m104.77116.06555712159.612385.619707.9966.01主材：iii型聚丙烯（pp-r）給水管材dn20m1068.655.25557108-305管道消毒、沖洗dn50100m10.4827.04283.29125.3157.99118-15焊鋅鋼管（螺紋安裝）dn3210m5.99922.56716.7135.3489.6939.596.06主材：焊接鋼管dn32m60.8911.77716.681211-1922纖

32、維類制品（管殼）安裝管道57mm以下(厚度)|40mmm31.14136.06259.97155.11132.9413.958.22主材：巖棉管殼m31.174221.4259.921311-2297防潮層、保護層安裝鋁箔|管道10m23.28226.56741.99106.21635.78148-195給水復合管（熱熔連接）de2510m11.01116.83876.151286.65263.431016.286.94主材：iii型聚丙烯（pp-r）給水管材dn25m112.3337.8876.2158-305管道消毒、沖洗dn50100m1.127.0429.7713.1716.6168-

33、16焊鋅鋼管（螺紋安裝）dn4010m3.2725.39484.118353.3826.323.3主材：焊接鋼管dn40m33.1814.59484.1178-194給水復合管（熱熔連接）de2010m40.04116.062123.564646.69911.643709.8325.22主材：iii型聚丙烯（pp-r）給水管材dn20m408.3775.22123.56188-305管道消毒、沖洗dn50100m427.04108.2747.8960.38198-15焊鋅鋼管（螺紋安裝）dn3210m1.3622.56162.9630.7720.3991.38主材：焊接鋼管dn32m13.84

34、511.77162.96208-194給水復合管（熱熔連接）de2010m107116.065675.3312418.532436.419914.7167.41主材：iii型聚丙烯（pp-r）給水管材dn20m1091.415.25675.33218-305管道消毒、沖洗dn50100m10.727.04289.33127.97161.36228-15焊鋅鋼管（螺紋安裝）dn3210m5.5122.56657.68124.1982.336.335.56主材：焊接鋼管dn32m55.87611.77657.66238-220承插塑料排水管（零件粘接）dn15010m6.44380.992354.

35、722453.57499.161952.931.48主材：排水管dn160*3.5m60.98738.612354.71248-219承插塑料排水管（零件粘接）dn10010m34.51269.225995.089290.791920.837362.027.94主材：排水管dn110*3.2m294.02520.395995.17258-218承插塑料排水管（零件粘接）dn7510m29.96152.523542.954569.341502.143067.2主材：排水管nd75*2.3m288.50512.283542.84268-217承插塑料排水管（零件粘接）dn5010m19.386.1

36、41384.71662.42723.52938.9主材：排水管dn50*2.0m186.6217.421384.73278-219承插塑料排水管（零件粘接）dn10010m12.61269.222190.443394.6701.822689.882.9主材：排水管dn110*3.2m107.42920.392190.48288-218承插塑料排水管（零件粘接）dn7510m19.9152.522352.93034.54997.592036.95主材:排水管dn75*2.3m191.59812.282352.82298-311螺紋閥安裝dn15個2724.441702.721207.68625.

37、6582.08主材：內螺紋暗桿契式閘閥z15t-10 dn15只274.726.21703.26308-312螺紋閥安裝dn20個1484.771255.04705.96340.4365.56主材：螺紋截止閥j11t-16 dn20個149.488.41255.63318-661地漏dn5010個13.865.031076.4897.41507.84389.57主材：簡易地漏dn50套1387.81076.4328-434螺紋水表dn20組364.871608.84175.32157.3218主材：翼輪濕式水表dn20 lxs-20型只3626936主材：內螺紋暗桿契式閘閥z15t-10 dn

38、15只36.318.5672.66工程實體項目 合計7515.1378231457.296353.2812.43主要材料調價表工程名稱:廊坊永和公司生產基地辦公樓(給排水)編碼材機名稱單位數(shù)量預算價(元)市場價(元)市場價合計(元)價差合計(元)0gq-0010排水管752.3m5.46010.16010.16055.470g1-0012排水管1103.2m33.10017.83017.830590.170g1-0014排水管1604.0m64.06537.45037.4502399.230g5-0010型聚丙烯(pp-r)給水管材20(pn1.25mpa)m7.0696.4006.40045

39、.240g5-0011型聚丙烯(pp-r)給水管材25(pn1.25mpa)m13.8219.9209.920137.100g5-0012型聚丙烯(pp-r)給水管材32(pn1.25mpa)m62.11815.92015.920988.920g5-0013型聚丙烯(pp-r)給水管材40(pn1.25mpa)m16.82026.32026.320442.700g5-0015型聚丙烯(pp-r)給水管材63(pn1.25mpa)m3.49963.04063.040220.580p1-0090高水封地漏100套13.00022.47022.470292.11pbb-0004內螺紋截止閥j11x-

40、10 dn32只6.06025.00025.000151.50qd1-00011#洗滌槽640460200個2.02054.20054.200109.48qd2-0019fh112c蹲便640500200白色淺色個11.11058.00058.000644.38qd4-0050v2009坐箱 淺色系(包括潔具和坐便蓋)套1.010182.500182.500184.33qd8w0165自閉式沖洗閥及配件套6.060qd8w0282座便器坐蓋(帶銅活)套1.010qd9-0017地面掃除口銅蓋dn100個2.00013.50013.50027.00qd9-0032冷水咀dn15銅鍍鉻個20.20

41、08.1008.100163.62w#100013聚丙烯管de16m1.2855.0005.0006.43w#100033內螺紋截止閥j11t-16dn25只3.03016.00016.00048.48w#100070立式小便器個6.060128.000128.000775.68w#100073洗臉盆及排水配件套1.01045.00045.00045.45主要材料用量 小計7327.87單位工程取費表工程名稱：廊坊永和公司生產基地辦公樓(暖氣) 序號編碼取費項目計算基礎費率費用1zjf直接及技術措施成本rgf+clf+jxf+zcf+sbf100.00021203.852rgf其中：人工費rgf100.0004036.673clf其中:材料費clf100.0003469.054jxf其中:機械費jxf100.000368.525zcf其中:主材費zcf100