移置式膠帶輸送機(jī)安裝工程預(yù)算書

施工圖預(yù)算表,,,,,,,,,,,,,,

工程編號,,,,,,,,,,,,,,

工程名稱:司家營Y5移置式膠帶輸送機(jī),,,,,圖號,,,預(yù)算編號,,,,,,

序,工程項(xiàng)目名稱,單位,數(shù)量,定額編號,單價,其中,,,,總價,其中,,,

號,,,,,,人工費(fèi),材料費(fèi),機(jī)械費(fèi),人工日,,人工費(fèi),材料費(fèi),機(jī)械費(fèi),人工日

一、,圖紙部分,,,,,,,,,,,,,

1,驅(qū)動單元(1)及驅(qū)動單元(2)裝配,,,,,,,,,,,,,

,560kw電機(jī)倒運(yùn)、裝封、卸車,臺,2,04年14-0327,464.34,162.54,,210.15,,928.68,325.1,,420.3,14

,560kw電機(jī)安裝2臺,臺,2,04年14-0636,2057.56,1121.53,,477.42,,4115.12,2243.1,,954.8,96.60034453

,LTZ12高速聯(lián)軸器安裝2臺,t,0.742,1-5-2,659.43,325.08,,283.52,,489.29706,241.2,,210.4,10.388

,高速聯(lián)軸器護(hù)罩安裝2個,t,0.09,1-5-2,659.43,325.08,,283.52,,59.3487,29.3,,25.5,1.26

,CST變速箱安裝2臺,t,9.78,1-5-2,659.43,325.08,,283.52,,6449.2254,3179.3,,2772.8,136.92

,GICLZ15鼓形齒式聯(lián)軸器安裝2臺,t,1.556,1-5-2,659.43,325.08,,283.52,,1026.07308,505.8,,441.2,21.784

,電機(jī)支架安裝2臺,t,4.947,1-5-2,659.43,325.08,,283.52,,3262.20021,1608.2,,1402.6,69.258

,CST變速箱支架安裝2臺,t,3.807,1-5-2,659.43,325.08,,283.52,,2510.45001,1237.6,,1079.4,53.298

,低速聯(lián)軸器護(hù)罩安裝2個,t,0.026,1-5-2,659.43,325.08,,283.52,,17.14518,8.5,,7.4,0.364

3,Φ1000傳動滾筒安裝2個,t,17.26,1-5-2,659.43,325.08,,283.52,,11381.7618,5610.9,,4893.6,241.64

4,Φ1400改向滾筒安裝1個,t,11.534,1-5-2,659.43,325.08,,283.52,,7605.86562,3749.5,,3270.1,161.476

5,Φ800改向滾筒安裝4個,t,13.036,1-5-2,659.43,325.08,,283.52,,8596.32948,4237.7,,3696.0,182.504

6,Φ630改向滾筒安裝1個,t,2.401,1-5-2,659.43,325.08,,283.52,,1583.29143,780.5,,680.7,33.614

7,槽形吊掛上托輥組安裝88組,10組,8.8,1-3-199,617.22,325.08,,185.73,,5431.536,2860.7,,1634.4,123.2

8,V形吊掛下托輥組安裝34組,10組,3.4,1-3-199,617.22,325.08,,185.73,,2098.548,1105.3,,631.5,47.6

9,30°過度托輥組安裝3組,10組,0.3,1-3-199,617.22,325.08,,185.73,,185.166,97.5,,55.7,4.2

10,20°過度托輥組安裝3組,10組,0.3,1-3-199,617.22,325.08,,185.73,,185.166,97.5,,55.7,4.2

11,10°過度托輥組安裝3組,10組,0.3,1-3-199,617.22,325.08,,185.73,,185.166,97.5,,55.7,4.2

12,平行上托輥組安裝5組,10組,0.5,1-3-199,617.22,325.08,,185.73,,308.61,162.5,,92.9,7

13,平行下托輥組安裝5組,10組,0.5,1-3-199,617.22,325.08,,185.73,,308.61,162.5,,92.9,7

14,頭架安裝1個,t,6.365,1-5-2,659.43,325.08,,283.52,,4197.27195,2069.1,,1804.6,89.11

施工圖預(yù)算表,,,,,,,,,,,,,,

工程編號,,,,,,,,,,,,,,

工程名稱:司家營Y5移置式膠帶輸送機(jī),,,,,圖號,,,預(yù)算編號,,,,,,

序,工程項(xiàng)目名稱,單位,數(shù)量,定額編號,單價,其中,,,,總價,其中,,,

號,,,,,,人工費(fèi),材料費(fèi),機(jī)械費(fèi),人工日,,人工費(fèi),材料費(fèi),機(jī)械費(fèi),人工日

15,傳動滾筒支架安裝1個,t,6.074,1-5-2,659.43,325.08,,283.52,,4005.37782,1974.5,,1722.1,85.036

16,中部改向滾筒支架安裝1個,t,7.76,1-5-2,659.43,325.08,,283.52,,5117.1768,2522.6,,2200.1,108.64

17,液壓自動拉緊裝置安裝1個,t,3.587,1-5-2,659.43,325.08,,283.52,,2365.37541,1166.1,,1017.0,50.218

18,液壓杠支架安裝1個,t,1.438,1-5-2,659.43,325.08,,283.52,,948.26034,467.5,,407.7,20.132

19,絞車支架安裝1個,t,1.561,1-5-2,659.43,325.08,,283.52,,1029.37023,507.4,,442.6,21.854

20,拉緊車安裝1個,t,2.183,1-5-2,659.43,325.08,,283.52,,1439.53569,709.6,,618.9,30.562

21,拉緊車軌道架安裝2個,t,4.261,1-5-2,659.43,325.08,,283.52,,2809.83123,1385.2,,1208.1,59.654

22,尾架安裝1個,t,2.31,1-5-2,659.43,325.08,,283.52,,1523.2833,750.9,,654.9,32.34

23,頭部托盤安裝1個,t,108.697,1-5-2,659.43,325.08,,283.52,,71678.06271,35335.2,,30818,1521.758

24,尾部托盤安裝1個,t,27.975,1-5-2,659.43,325.08,,283.52,,18447.55425,9094.1,,7931.5,391.65

25,受料裝置,t,9.286,1-5-2,659.43,325.08,,283.52,,6123.46698,3018.7,,2632.8,130.004

26,標(biāo)準(zhǔn)中間架13個,t,9.4,1-5-2,659.43,325.08,,283.52,,6198.642,3055.8,,2665.1,131.6

27,非標(biāo)準(zhǔn)中間架4個,t,2.96,1-5-2,659.43,325.08,,283.52,,1951.9128,962.2,,839.2,41.44

31,有軌軌枕安裝40個,t,16.4,1-5-2,659.43,325.08,,283.52,,10814.652,5331.3,,4649.7,229.6

32,頭部中間節(jié)1安裝兩個,t,0.401,1-5-2,659.43,325.08,,283.52,,264.43143,130.4,,113.7,5.614

33,頭部中間節(jié)2安裝一個,t,0.154,1-5-2,659.43,325.08,,283.52,,101.55222,50.1,,43.7,2.156

34,頭部中間節(jié)支腿安裝5個,t,0.914,1-5-2,659.43,325.08,,283.52,,602.71902,297.1,,259.1,12.796

35,沉箱安裝6個,t,65.02,1-5-2,659.43,325.08,,283.52,,42876.1386,21136.7,,18434,910.28

36,空段清掃器安裝2個,個,2,1-3-211,103.58,58.05,,15.85,,207.16,116.1,,31.7,5

37,鋼絲繩安裝150m,t,0.51,1-5-2,659.43,325.08,,283.52,,336.3093,165.8,,144.6,7.14

38,鋼絲繩頭安裝160個,t,0.277,1-5-2,659.43,325.08,,283.52,,182.66211,90.0,,78.5,3.878

39,5t手拉葫蘆安裝6個,個,6,參1-411,305,194,,98,,1830,1164.0,,588.0,50.12919897

40,料流檢測器安裝1個,個,2,參1-3-211,103.58,58.05,,15.85,,207.16,116.1,,31.7,5

施工圖預(yù)算表,,,,,,,,,,,,,,

工程編號,,,,,,,,,,,,,,

工程名稱:司家營Y5移置式膠帶輸送機(jī),,,,,圖號,,,預(yù)算編號,,,,,,

序,工程項(xiàng)目名稱,單位,數(shù)量,定額編號,單價,其中,,,,總價,其中,,,

號,,,,,,人工費(fèi),材料費(fèi),機(jī)械費(fèi),人工日,,人工費(fèi),材料費(fèi),機(jī)械費(fèi),人工日

41,雙向拉繩開關(guān)安裝6個,個,6,參1-3-211,103.58,58.05,,15.85,,621.48,348.3,,95.1,15

42,鋼絲繩夾安裝6個,t,0.065,1-5-2,659.43,325.08,,283.52,,42.86295,21.1,,18.4,0.91

43,附塑鋼絲繩Φ4安裝160m,m,160,實(shí)際,3,3,,,,480,480.0,,0.0,

44,鋼絲繩架安裝218個,t,0.033,1-5-2,659.43,325.08,,283.52,,21.76119,10.7,,9.4,0.462

45,兩級跑偏開關(guān)6個,個,6,參1-3-211,103.58,58.05,,15.85,,621.48,348.3,,95.1,15

46,跑偏開關(guān)支架6個,t,0.017,1-5-2,659.43,325.08,,283.52,,11.21031,5.5,,4.8,0.238

47,流槽堵塞檢測器2個,個,2,參1-3-211,103.58,58.05,,15.85,,207.16,116.1,,31.7,5

48,測速盤安裝1個,個,1,參1-3-211,103.58,58.05,,15.85,,103.58,58.1,,15.9,2.5

49,測速檢測儀安裝1個,個,1,參1-3-211,103.58,58.05,,15.85,,103.58,58.1,,15.9,2.5

50,縱向撕裂檢測器安裝1個,個,1,參1-3-211,103.58,58.05,,15.85,,103.58,58.1,,15.9,2.5

51,鋼軌P50安裝144m,t,7.5,1-5-2,659.43,325.08,,283.52,,4945.725,2438.1,,2126.4,105

52,重軌用魚尾板安裝24個,t,0.45,1-5-2,659.43,325.08,,283.52,,296.7435,146.3,,127.6,6.3

57,ST1000*B1400*(6+4+6)鋼絲芯膠帶安裝312m,50m,6.24,1-3-219,1029.65,557.28,,445.47,,6425.016,3477.4,,2779.7,149.76

58,ST1000*B1400專用皮帶機(jī)鋼芯皮帶接頭膠接接頭,個,1,實(shí)際,10000,4200,,5800,,10000,4200.0,,5800.0,

二、,圖紙以外部分,,,,,,,,,,,,,

59,機(jī)尾下料溜槽制作,t,3.15,3-8-31,4005.62,401.24,,522.35,,12617.703,1263.9,,1645.4,54.43178295

,扣除甲方主材費(fèi),t,3.15,,-2649,,,,,-8344.35,,,,0

60,機(jī)尾下料溜槽安裝,t,3.15,3-6-41,955.58,291.64,,534.56,,3010.077,918.7,,1683.9,39.56356589

61,制作清掃器兩個,t,0.095,3-8-49,4313.03,650.16,,600.3,,409.73785,61.8,,57.0,2.66

,扣除甲方主材費(fèi),t,0.095,,-2670,,,,,-253.65,,,,

62,機(jī)頭支架制作2個,t,0.71,3-8-49,4313.03,650.16,,600.3,,3062.2513,461.6,,426.2,19.88

,扣除甲方主材費(fèi),t,0.71,,-2670,,,,,-1895.7,,,,

63,機(jī)頭支架安裝2個,t,3.15,3-6-41,955.58,291.64,,534.56,,3010.077,918.7,,1683.9,39.56356589

施工圖預(yù)算表,,,,,,,,,,,,,,

工程編號,,,,,,,,,,,,,,

工程名稱:司家營Y5移置式膠帶輸送機(jī),,,,,圖號,,,預(yù)算編號,,,,,,

序,工程項(xiàng)目名稱,單位,數(shù)量,定額編號,單價,其中,,,,總價,其中,,,

號,,,,,,人工費(fèi),材料費(fèi),機(jī)械費(fèi),人工日,,人工費(fèi),材料費(fèi),機(jī)械費(fèi),人工日

64,機(jī)頭清掃器加負(fù)鋼L75*6共2m,t,0.015,3-6-41,955.58,291.64,,534.56,,14.3337,4.4,,8.0,0.188397933

65,箱變箱體及下部軌枕安裝,t,17,1-5-2,659.43,325.08,,283.52,,11210.31,5526.4,,4819.8,238

66,燈架子制作3個,t,0.2,3-8-49,4313.03,650.16,,600.3,,862.606,130.0,,120.1,5.6

66,扣除甲方主材費(fèi),t,0.2,,-2670,,,,,-534,0.0,,0.0,0

66,燈架子安裝3個,t,0.2,3-6-41,955.58,291.64,,534.56,,191.116,58.3,,106.9,2.511972438

67,安裝水泵電機(jī)一臺,臺,1,04年14-0626,286.33,97.52,,123.52,,286.33,97.5,,123.5,4.199827735

68,安裝水泵一臺,臺,1,04年14-0628,286.33,97.52,,123.52,,286.33,97.5,,123.5,4.199827735

69,安裝DN100管道,100m,0.003,5-1-32,637.45,266.57,,311.52,,1.9,0.8,,0.9,0.034440568

70,安裝DN100閥門,個,1,5-2-34,42.24,21.59,,15.85,,42.24,21.6,,15.9,0.929801895

71,安裝DN100法蘭,副,2,5-3-266,26.27,10.91,,10.11,,52.54,21.8,,20.2,0.939707149

72,安裝DN100短節(jié),個,3,5-3-124,330.05,110.53,,157.69,,990.15,331.6,,473.1,14.28036176

73,安裝DN100變徑,個,1,5-3-124,330.05,110.53,,157.69,,330.05,110.5,,157.7,4.760120586

74,安裝DN80閥門,個,4,5-2-32,34.37,16.25,,14.16,,137.48,65.0,,56.6,2.799310939

75,安裝DN80法蘭,副,10,5-3-264,21.74,9.75,,8.09,,217.4,97.5,,80.9,4.198966408

76,安裝DN80短節(jié),個,11,5-3-123,232.99,87.08,,108.5,,2562.89,957.9,,1193.5,41.25236865

77,制作安裝水泵及電機(jī)支架2個,t,0.12,3-8-49,4313.03,650.16,,600.3,,517.5636,78.0,,72.0,3.36

78,扣除甲方主材費(fèi),t,0.12,,-2670,,,,,-320.4,0.0,,0.0,0

79,機(jī)頭支架安裝2個,t,0.12,3-6-41,955.58,291.64,,534.56,,114.6696,35.0,,64.1,1.507183463

80,配電箱支架制作3個,t,0.16,3-8-49,4313.03,650.16,,600.3,,690.0848,104.0,,96.0,4.48

,扣除甲方主材費(fèi),t,0.16,,-2670,,,,,-427.2,0.0,,0.0,0

81,配電箱支架安裝3個,t,0.16,3-6-41,955.58,291.64,,534.56,,152.8928,46.7,,85.5,2.00957795

82,斜撐加固中間支架用焊工２個,工,2,實(shí)際,70,,,,,140,,,,

,斜撐加固中間支架用氧氣２瓶,瓶,2,實(shí)際,20,,,,,40,,,,

施工圖預(yù)算表,,,,,,,,,,,,,,

工程編號,,,,,,,,,,,,,,

工程名稱:司家營Y5移置式膠帶輸送機(jī),,,,,圖號,,,預(yù)算編號,,,,,,

序,工程項(xiàng)目名稱,單位,數(shù)量,定額編號,單價,其中,,,,總價,其中,,,

號,,,,,,人工費(fèi),材料費(fèi),機(jī)械費(fèi),人工日,,人工費(fèi),材料費(fèi),機(jī)械費(fèi),人工日

,斜撐加固中間支架用乙炔２瓶,瓶,2,實(shí)際,80,,,,,160,,,,

85,處理溜槽加溝子及機(jī)尾加擋板用焊工２個,工,4,實(shí)際,70,,,,,280,,,,

,處理溜槽加溝子及機(jī)尾加擋板用氧氣２瓶,瓶,1,實(shí)際,20,,,,,20,,,,

,處理溜槽加溝子及機(jī)尾加擋板用乙炔２瓶,瓶,1,實(shí)際,80,,,,,80,,,,

,處理溜槽加溝子及機(jī)尾加擋板用焊條,kg,10,實(shí)際,5,,,,,50,,,,

,直接工程費(fèi)(A)合計(jì):,,,,,,,,,295735,143132,,,5963

,設(shè)備安裝腳手架搭拆費(fèi),A1,143132,,5.00%,,,,,7156.60,,,,

,臨時設(shè)施費(fèi),A1,143132,,4.80%,,,,,6870.34,,,,

,其它措施費(fèi),A1,143132,,6.04%,,,,,8645.17,,,,

,企業(yè)管理費(fèi),A1,143132,,32.72%,,,,,46832.8,,,,

,計(jì):,,,,,,,,,365240.0,,,,

,,,,市場價,定額價,價差,,,,,,,,

,人工費(fèi)調(diào)價(大小工平均),工,5963,50,23.22,26.78,,,,159679,,,,

,計(jì):,,,,,,,,,524919,,,,

,利潤,A1,143132,,18.00%,,,,,25763.8,,,,

,計(jì):,,,,,,,,,550683,,,,

(1),皮帶機(jī)機(jī)頭機(jī)尾及中間平整場地用工,工,50,實(shí)際,70,,,,,3500.0,,,,

(2),"機(jī)械設(shè)備進(jìn)廠卸車,庫房領(lǐng)料用零工",工,39,實(shí)際,70,,,,,2730.0,,,,

(3),"機(jī)械設(shè)備進(jìn)廠卸車,庫房領(lǐng)料用25t吊車臺班",個,1,實(shí)際,1200,,,,,1200.0,,,,

(4),庫房領(lǐng)皮帶用25t吊車臺班,個,1,實(shí)際,1200,,,,,1200.0,,,,

(5),庫房領(lǐng)皮帶用板車臺班,個,1,實(shí)際,600,,,,,600.0,,,,

(6),做溜槽領(lǐng)鋼板用8t吊車臺班,個,1,實(shí)際,600,,,,,600.0,,,,

(7),08年12.8日至09年5.30現(xiàn)場看護(hù)用工,工,2073,實(shí)際,70,,,,,145110,,,,

施工圖預(yù)算表,,,,,,,,,,,,,,

工程編號