2009年北京某醫(yī)院手術(shù)室凈化工程預(yù)算

1、*醫(yī)院手術(shù)室凈化及裝飾系統(tǒng)工程概預(yù)算書,日期DATE：,2009.6.24,客戶CLIENT:,項目ITEM:,手術(shù)部凈化工程Dept.of operation pruification project,聯(lián)系人：,工程實施EXECUTE:,0, 表一：拆除及部分C1,序號,項目名稱,規(guī)格型號,單位,數(shù)量,單價（元）,合計（元）,備 注,1,拆除,項,1 ,10000 ,10000 ,拆除內(nèi)容：根據(jù)現(xiàn)場實際情況給定,拆除部分小計：,10000 ,本表合計：10000.00元,表二：一.基本裝備C2,1,書寫臺,套,4,1200,4800,2,觀片燈(嵌入式),六聯(lián),套,1,3200,3200,北

2、京華億,不銹鋼制,容積為75L,64033,觀片燈(嵌入式),四聯(lián),套,3,2403,7209,北京華億,不銹鋼制,容積為76L,96184,藥品柜,不銹鋼制900*1300*350,套,4,3800,15200,北京華億,190086,器械柜,不銹鋼制900*1300*351,套,4,3800,15200,北京華億,7,醫(yī)用氣源面板,六氣，含快速接頭,套,4,3200,12800,北京華億,160118,輸液吊軌,U型導(dǎo)軌,套,4,1500,6000,北京華億,75129,手術(shù)中顯示燈,套,4,220,880,北京華億,111310,組合式電源插座箱,臺,4,850,3400,北京華億,42

3、6411,吊塔錨固結(jié)構(gòu),套,4,880,3520,北京華億,441512,無影燈錨栓,套,4,640,2560,北京華億,3216,基本裝備小計：74769.00元,74769,74769二、 醫(yī)用氣體工程 ,1,手術(shù)室閥門箱,HYS-1,臺,1,2340,2340,北京華億,46822,脫脂銅管,20,米,60,78,4680,青島宏泰,48203,脫脂銅管,16,米,70,64,4480,青島宏泰,46174,脫脂銅管,8,米,80,16,1280,青島宏泰,13806,U2不銹鋼管,DN22,米,60,34,2040,長城特鋼,21407,鍍鋅鋼管,DN32,米,45,26,1170,天

4、津利達,12488,銅截止閥,配套,個,8,226,1808,上海閥門總廠,2050 ,醫(yī)用氣體小計：17798.00元,17798,17798三 、給排水及暖氣工程,1,不銹鋼制感應(yīng)洗手池3位，,HYX3-3,臺,3,5800,17400,北京華億,2,不銹鋼制感應(yīng)洗手池2位，,HYX3-2,臺,2,5600,11200,北京華億,3,洗手池,柱式 陶瓷,臺,1,400,400,市購,4,不銹鋼水龍頭,套,6,120,720,市購,5,不銹鋼地漏,套,8,150,1200,市購,6,不銹鋼管 D18, ,m,20,45,900,市購,7,不銹鋼管 D38, ,m,15,112,1680,市購

5、,8,不銹鋼管 D25,m,12,96,1152,市購,9,柔性下水鑄鐵管50,m,42,78,3276,市購,10,柔性下水鑄鐵管75,m,35,112,3920,市購,11,不銹鋼軟管 DN40*300mm,根,9,204,1836,市購,12,拖布池,個,7,150,1050,市購,13,蹲便池,個,2,150,300,市購,14,鋼制50片頭,H=600mm,柱,262,123,32226,新飛,15,鋁塑管,DN15,m,235,21,4935,金德,16,鋁塑法蘭閥門,個,36,106,3816,市購,17,鋁塑直接,個,106,39,4134,市購,18,鋁塑三通,個,56,56

6、,3136,市購,19,鋁塑彎頭,個,59,40,2360,市購,給排水小計：95441.00 元,95641,四、 強電工程,1,動力配電箱,臺,1,2100,2100,正泰元件,2,手術(shù)室配電箱,臺,4,1300,5200,正泰元件,3,照明配電箱,臺,1,1200,1200,正泰元件,4,手術(shù)室燈帶,10*2*40W,套,4,1200,4800,北京,5,吸頂式凈化熒光燈,2*40W,套,28,640,17920,申達,6,手術(shù)室燈帶應(yīng)急UPS,1*40W,套,4,230,920,申達,7,應(yīng)急出口指示燈,1*20W,套,6,80,480,申達,8,圓形吸頂燈,1*60W,套,2,75,

7、150,申達,9,二、三孔插座,套,12,46,552,TCL,10,多功能防水插座板,套,4,180,720,TCL,11,銅芯電線,ZRBV-4,M,1200,6.2,7440,國標,12,銅芯電線,ZBVR-2.5,M,2000,4.2,8400,國標,13,銅芯電線,ZBVR-6,M,500,8.6,4300,14,金屬電線導(dǎo)管,SC20,M,800,10.3,8240,國標,15,照明開關(guān),86系列,套,25,36,900,TCL,16,線槽,CT200*100,M,30,32,960,國標, ,強電工程小計：64282.00 元,64282,五、弱電工程,1),呼叫系統(tǒng),1,6路呼

8、叫主機,NBT-20,臺,1,4800,4800,北京華億,2,呼叫分機,NBT-A,臺,5,680,3400,北京華億,3,金屬電線導(dǎo)管,SC20,m,200,10.3,2060 ,國標,4,按鈕銅芯平行軟電線,RVV-4*1.0,m,400,3.6,1440,國標,5,線槽,CT200*100,m,40,32,1280,市購, 呼叫系統(tǒng)小計：12980.00 元,12980,2),背景音樂 (待定) ,小計：00.00 元,3),監(jiān)控系統(tǒng) ,1,攝像機,臺,7,1500,10500,2,攝像機電源,臺,1,110,110,3,8路數(shù)字硬盤錄像機,臺,1,6000,6000,4,顯示器,三星

9、,臺,1,3000,3000,5,500G硬盤,臺,2,600,1200,6,三聯(lián)控制臺,臺,1,2500,2500,7,金屬電線導(dǎo)管,SC20,m,150,10.5,1575,8,按鈕銅芯平行軟電線,RVV-2*1.0,m,200,2.6,520,9,按鈕銅芯平行軟電線,SIV75-5,m,250,3.2,800,10,線槽,CT200*100,m,40,32,1280, 監(jiān)控系統(tǒng)小計：26205.00 元,26205,本表合計：,291675, 表三：基礎(chǔ)裝飾部分C3,序號,項目名稱,規(guī)格型號,單位,數(shù)量,單價,合計,備注,1,防靜電PVC卷材地面,自流坪找平,115.8,267.07,3

10、0926.706,法國潔福,2,耐磨PVC卷材地面,自流坪找平,127.1,234.56,29812.576,韓國 LG,3,防靜電PVC卷材踢腳線,H=120mm,m2,84.4,186,15698.4,法國潔福,4,耐磨PVC卷材踢腳線,H=120mm,m2,294.6,115,33879,韓國 LG,5,彩色復(fù)合板墻面,50mm厚,m2,301.8,211.5,63830.7,采用防菌EPS彩色復(fù)合板，上下兩層0.426彩色鍍鋅鋼板,中間是巖棉芯材。,6,50系列吊頂輕鋼龍骨,m2,144.3,51.2,7388.16,7,硅酸鈣板,9mm,m2,144.3,60,8658,8,鋁塑板面

11、層,m2,144.3,85.9,12395.37,上海吉祥,9,膠縫,0.5mm,m,365,6,2190,硅酮密封膠,10,扣板專用龍骨,m2,165,52.3,8629.5,11,鋁扣板,600*600,m2,165,158,26070,0.8厚,12,彩色復(fù)合板頂面,50mm厚,m2,120,214.5,25740,市購,13,基層批膩子,2遍,m2,520,18.6,9672,環(huán)保型膩子,14,抗菌涂料,2遍,m2,520,36.5,18980,立邦牌 ，環(huán)保無異味,15,彩板凈化門單開,樘,23,2546.3,58564.9,凈化專用彩板成品門，包括觀察窗,16,彩板凈化門雙開,樘,

12、6,3854.6,23127.6,凈化專用彩板成品門，包括觀察窗,17,金屬鎖具,套,30,123,3690,18,閉門器,套,30,182.6,5478,19,門套 不銹鋼+9厘板基層,m2,136.3,653,89003.9,0.8厚不銹鋼+9厘板,20,窗臺板,m,48.45,132,6395.4,市購,21,窗簾軌道,m,22.15,198.6,4398.99,北京華億,22,窗簾盒,m,22.15,138,3056.7,12厚細木工板，外貼白色鋁塑板,23,衛(wèi)生間成品隔斷,m2,8,185,1480,24,磨砂不銹鋼防撞帶 ,170型,m,128,214,27392,北京華億,25,不銹鋼雙開玻璃門,m2,11.26,632,7116.32,26,鋼化玻璃隔斷,m2,28,643,18004,27,圍護50型材,m,150,28,4200,國標,28,吊頂用型材,m,160,22,3520,國標,本表合計：541972.00 元,549298.222,549298.222,表四：取費部分 , A=C1+C2+C3=,850973 ,1,稅金A*3.413%, ,29044 , ,2,運雜費A*2%,1701