室內(nèi)工程預(yù)算書

1、室內(nèi)工程預(yù)算書建設(shè)單位名稱：XXXX已二酸項(xiàng)目預(yù)算造價(jià):7331940.91 元建設(shè)單位：XXX X已二酸項(xiàng)目審核人：XX XX預(yù)算書單位工程名稱：室內(nèi)主體鋼結(jié)構(gòu)平米造價(jià)：647.06元施工單位：X X X X網(wǎng)架結(jié)構(gòu)工程有限公司編制人：x x x x金屬結(jié)構(gòu)工程取費(fèi)表建設(shè)單位：XXXX已二酸項(xiàng)目第1頁共1頁頁號：1施工單位:序號工程或費(fèi)用名稱計(jì)算公式或基數(shù)費(fèi)率金額1直接工程費(fèi)分部分項(xiàng)直接費(fèi)5969257.32有稅協(xié)商價(jià)有稅協(xié)商價(jià)無稅協(xié)商價(jià)無稅協(xié)商價(jià)2施工技術(shù)措施費(fèi)技術(shù)措施費(fèi)566568.933施工組織措施費(fèi)分部分項(xiàng)直接費(fèi)*費(fèi)率2.97177535.144直接費(fèi)小計(jì)1+2+36713361.3

2、95企業(yè)管理費(fèi)4X相應(yīng)費(fèi)率7.5503502.16規(guī)費(fèi)4X核準(zhǔn)費(fèi)率4.09274576.487間接費(fèi)小計(jì)5+6778078.588利潤(4+7)X相應(yīng)利潤率7524400.89動態(tài)調(diào)整材料價(jià)差(10+11+12)-925674.5310單項(xiàng)材差材料價(jià)差-1246351.5311依實(shí)補(bǔ)差32067712機(jī)械其他費(fèi)調(diào)差機(jī)械其他費(fèi)調(diào)差13稅金(4+7+8+9)X相應(yīng)稅率3.41241774.6714工程造價(jià)4+7+8+9+137331940.91工程名稱：已二酸裝置室內(nèi)框架工程建筑面積：11331.17m2工程造價(jià)柒佰叁拾叁萬壹仟玖佰肆拾元零玖角壹分7331940.91建設(shè)單位：XXXX已二酸項(xiàng)目施

3、工單位:序材料名稱單位數(shù)量單價(jià)價(jià)差號定額價(jià)市場價(jià)價(jià)格差合計(jì)1綜合工日工日1768.649303223537.32綜合工日工日20608.46525327144259.253機(jī)械人工工日9889.6272532769227.394鋼系桿t3.1962380450021206775.735角鋼t1.2652380450021202681.386角鋼L75*6t8.75923804500212018568.877屋面檁條C型鋼t18.04123804550217039149.48鋼支撐HM200*200t64.34733404600126081077.359鋼吊梁（工）t43/p>

4、121052191.5410鋼梁t406.873340-3340-1358947.1411鋼梯（槽鋼）t43.71533404550121052895.3912鋼柱t298.0723340-3340-995560.48工程名稱：已二酸裝置室內(nèi)框架工程米第2頁共2頁材料價(jià)差表建筑面積：11331.17平方13花紋鋼板6mmt38.81428804580170065983.814連接鋼板(345)kg93837.084.344.880.5450672.0215鐵件kg8437.1444.345.51.169787.0916安裝鋸材m33.9661170220010304084.6717腳手架板鋸材

5、m39.292135022008507897.8618其它鋸材m348.49811702200103049952.5319鍍鋅鐵絲4mm(8#)kg6963.0064.350.74874.120鍍鋅鐵絲2.6mm(12#)kg1364.5154.75.10.4545.8121圓釘60mmkg295.4774.35.10.8236.3822腳手架鋼管kg2679.4072.984.81.824876.5223電焊條結(jié)422 4mmkg53138.6854.25.251.0555795.6224醇酸磁漆 黃、藍(lán)、綠、灰kg5782.12111.49131.51873125酚醛調(diào)和漆各色kg196.

6、1129.7912.52.71531.4626油漆溶劑油(松香水)kg473.7944.15.81.7805.4527氧氣m36110.3292.4430.563421.7828施工用電kwh521483.7740.5610.44229452.8629汽油kg1382.5764.28.13.95392.0530柴油kg29577.1973.558.14.55134576.2531焊接鋼管 DN4050mmkg96.2862.984.81.82175.24合計(jì)-1246351.53依實(shí)補(bǔ)差表建設(shè)單位：XXXX已二酸項(xiàng)目施工單位:序材料名稱單位數(shù)量號市場價(jià)合計(jì)1高強(qiáng)螺栓M20*75套2052113

7、2667732普通螺栓 M12*30套47588380643地腳錨栓 M24*800套5283015840合計(jì)320677工程名稱：已二酸裝置室內(nèi)框架工程建筑面積：11331.17平方米第1頁共1頁分部分項(xiàng)工程價(jià)格計(jì)算表工程名稱：已二酸裝置室內(nèi)框架工程建筑面積：11331.17平方米第3頁共3頁序號定額號工程及費(fèi)用名稱單位數(shù)量預(yù)（決）算價(jià)值總價(jià)分析單價(jià)總價(jià)人工費(fèi)（元）材料費(fèi)（元）機(jī)械費(fèi)（元）單價(jià)總價(jià)單價(jià)總價(jià)單價(jià)總價(jià)1分部分項(xiàng)工程項(xiàng)5969257.3254020539811601447892.31A6-15 換鋼柱制作t281.25311.031493462.81295.2583024.3401

8、5.111129050.11000.67281388.42A9-302 Xa1.05c1.05換鋼柱安裝t281.2234.8666043.819.435463.72162.3945665.2353.0414914.853A6-19鋼梁制作t383.845127.231968036.64302.25116015.63933.731509923.6891.25342097.44A9-363 Xa1.05c1.05換鋼梁安裝在鋼柱上t383.84100.3238506.0816.016145.2834.113088.250.2119272.615A9-42 X j4換1類金屬結(jié)構(gòu)構(gòu)件，運(yùn)輸距離25

9、km以內(nèi)10t66.5046986.57464635.1744429527.78328.0621817.626214.51413289.776A6-26 換鋼支撐制作t68.9684820.29332445.56390.2526914.763705.94255591.07724.149939.737A9-383 Xa1.05c1.05換鋼支撐安裝t68.968390.2726916.32113.667838.926.351817.49250.2617259.938A4-489連接鋼板制安t92.9085648.55524795.37615.557184.874518.42419797.2651

10、4.6347813.249A6-18鋼吊梁制作t40.6925153.94209724.19310.512634.873933.73160071.41909.7137017.9210A9-311 Xa1.05c1.05換鋼吊車梁安裝在鋼柱上t40.692102.644176.7318.64758.531.281272.9452.722145.2811A6-36 換1#踏步式鋼梯制作t17.0495545.0194536.89789.513460.193542.4760395.581213.0420681.1212A6-391#鋼梯安裝t17.049566.589659.71487.258307

11、.1357.49980.2321.84372.3513A6-36 換2#踏步式鋼梯制作t18.8535545.01104540.09789.514884.443542.4766786.211213.0422869.4414A6-392#鋼梯安裝t18.853566.5810681.82487.259186.1257.491083.9521.84411.7515A6-36 換3#踏步式鋼梯制作t19.5955545.01108654.48789.515470.253542.4769414.711213.0423769.5216A6-393#鋼梯安裝t19.595566.5811102.23487

12、.259547.6657.491126.6121.84427.9517A6-36 換4#踏步式鋼梯制作t23.5545545.01130607.19789.518595.883542.4783439.361213.0428571.9418A6-394#鋼梯安裝t23.554566.5813345.33487.2511476.6957.491354.2321.84514.4219A6-28 換屋面檁條制作t17.023612.4561483.982985071.962757.7946937.67556.669474.3520A9-374 Xa1.05c1.05換鋼檁條安裝t17.02278.15

13、4734.135.96612.04134.82294.28107.391827.7821A6-48 換鋼系桿制作t3.1064169.112949.2310213171.232716.378437.05431.731340.9522A6-49鋼系桿安裝t3.106264.22820.65113.5352.5322.7970.77127.93397.3523A9-48 X j4換2類金屬結(jié)構(gòu)構(gòu)件，運(yùn)輸25km以內(nèi)10t30.2752035.1161611.881965933.8239.397247.351599.7248430.7224B5-186金屬面刷醇酸磁漆二遍t971.785130.23

14、126556.4954.653059.4675.6373497.0325A15-2建筑物超高人工、機(jī)械降效率,檐高40m,層數(shù)1113189230.5889230.5825567.0225567.0263663.5763663.572措施項(xiàng)目744104.0693766.42283399.99363325.4426A13-22 換鋼管滿堂腳手架，基本層基本層8.6m100m226.96932.925150.75493.6713309.24415.0111188.5424.22652.9727A13-22 換鋼管滿堂腳手架，基本層基本層6m100m220.99703.0914757.68300.

15、836314.36384.748075.5717.52367.7428A13-22鋼管滿堂腳手架，基本層5.2m100m265.362632.3941334.3241.515784.95375.4324538.8515.461010.529A13-31垂直全封閉100m274.7271239.8392648.5973.755511.121166.0887137.4830A13-39樓層周邊防護(hù)架100m21.9371290.9428318.74164.753614.041082.9123755.2943.28949.4131A13-44預(yù)留孔洞防護(hù)鋼筋網(wǎng)10個(gè)4.1574.062353.664

16、9.25201.93327.051340.92197.76810.8232A14-10 Xj0.9 換垂直運(yùn)輸,檐高40m以內(nèi)100m2113.3122845.55322434.1178.538898.372767.02313535.74331001固定式基礎(chǔ)（帶配重）座13520.873520.876756752691.282691.28154.59154.59342005自升式塔式起重機(jī)臺次116266.7416266.7430003000239.16239.1613027.5813027.58353018自升式塔式起重機(jī)臺次119783.4819783.481000100083.8683

17、.8615087.415087.4361.2.1金屬結(jié)構(gòu)工程文明施工項(xiàng)0.4259776.1425105.9811938.515014.1841868.3717584.725969.262507.09371.3.1金屬結(jié)構(gòu)工程安全施工費(fèi)項(xiàng)0.4859776.1428692.5511938.515730.4941868.3720096.815969.262865.24381.4.1.1金屬結(jié)構(gòu)工程生活性臨時(shí)設(shè)施費(fèi)項(xiàng)0.6959776.1441245.5411938.518237.5841868.3728889.175969.264118.79391.4.2.1金屬結(jié)構(gòu)工程生產(chǎn)性臨時(shí)設(shè)施費(fèi)項(xiàng)0.4459776.1426301.511938.515252.9541868.3718422.085969.262626.47401.5.1金屬結(jié)構(gòu)工程夜間施工費(fèi)項(xiàng)0.0959776.145379.8511938.511074.4741868.373768.155969.26537.23411.6.1金屬結(jié)構(gòu)二次搬運(yùn)費(fèi)項(xiàng)0.1259776.147173.1411938.511432.6241868.375024.215969.26716.31421.12.1金屬結(jié)構(gòu)冬雨季施