宏奇药业4T炉移装

贵州宏奇药业有限公司4T／h锅炉迁安工程预算书施工单位：贵州锅炉厂锅炉安装队法定代表人：余建华邮编：550006电话：0851-381378713985140158二0一一年十月九日工程预算表建设单位：贵州宏奇药业有限公司工资辅材机械工资辅材机械一145,278.0013132.379808.2610186.281C2-260锅炉电控柜更换台18600.008600.00433.44319.18195.46433.44319.18195.462C1-663引风机安装台117800.0017800.00322.06156.4395.91322.06156.4395.913C1-661鼓风机安装台15400.005400.00187.46113.2240.97187.46113.2240.974C5-2246烟囱拆装(钢绳.螺栓)吨0.86700.00602.00172.1472.27238.91148.0462.15205.465C5-2244烟囱增加10m(不锈钢)吨0.3625000.009000.00360.58160.40689.86129.8157.74248.356C3-412炉排检修(不含配件)吨3.1788.48908.49731.892444.292816.322258.867阀门仪表：18,305.5916,852.00839.32261.43352.847/1C6-2908板式水位计台2740.001480.0029.1858.367/2C6-1271柱塞阀DN25只4280.001120.006.333.753.4925.3215.0013.967/3C10-424电极传感器台2860.001720.00132.3010.1624.36264.6020.3248.727/4C6-1258三通旋塞只280.00160.002.553.623.535.107.247.067/5C6-1264针阀式油杯只440.00160.004.934.017.0119.7216.0428.047/6C6-1340安全阀DN50只1900.00900.0015.768.264.4915.768.264.497/7C6-1340安全阀DN50只1900.00900.0015.768.264.4915.768.264.497/8C6-1278截止阀DN100只21400.002800.0020.387.324.5640.7614.649.127/9C6-1274截止阀DN40只10160.001600.006.974.404.0369.7044.0040.307/10C6-1339安全阀DN40只1800.00800.0015.068.024.3315.068.024.337/11C6-1271截止阀DN25只290.00180.006.333.753.4912.667.506.987/12C6-1274闸阀DN40只4480.001920.006.974.404.0327.8817.6016.127/13C6-1274排污阀DN40只3380.001140.006.974.404.0320.9113.2012.097/14C6-1271闸阀DN25只1120.00120.006.333.753.496.333.753.49主管：审核：编制：安装费单价单价工程名称：4T/h锅炉迁安工程单位：元第1页共4页金额其中其中序号定额编号工程项目及主要材料名称单位安装费复价工程量设备及主材价格工程预算表建设单位：贵州宏奇药业有限公司工资辅材机械工资辅材机械7/15C6-1272排污阀DN25只1230.00230.006.333.753.496.333.753.497/16C6-1274止回阀DN40只2135.00270.006.974.404.0313.948.88.067/17C6-1500法兰DN20付118.0018.004.481.723.964.481.723.967/18C6-1503法兰DN40付1126.00286.007.203.027.1879.2033.2278.987/19C6-1504法兰DN50付234.0068.008.153.839.0616.307.6618.127/20C6-1507法兰DN100付170.0070.0011.798.2216.4011.798.2216.407/21C6-1501法兰DN25付220.0040.005.542.195.3511.084.3810.707/22C10-26压力表Pg0～2.5φ250(含校)块1190.00190.00015.120.870.7415.120.870.747/23C10-26压力表Pg0～2.5φ150(含校)块1185.00185.0015.120.870.7415.120.870.747/24C10-26压力表Pg0～2.5φ100(含校)块1175.00175.0015.120.870.7415.120.870.747/25C10-2水银温度计只240.0080.0013.301.620.7926.603.241.587/26C10-31电接点压力表块1240.00240.0026.324.0010.1426.324.0010.148C1-833蒸汽泵拆安台1×1.5233.49193.2524.02350.24289.8836.029C1-802离心泵拆安台1×1.5187.8283.6440.97281.73125.4661.4610C3-455出渣机安装台11273.89944.01645.591273.89944.01645.5911C3-390钠离子交换器拆装台套1×1.5453.91151.68469.19680.87227.52703.7912C3-412省煤器拆装吨1.2×1.5788.48908.49731.891419.261636.281317.4013筑炉M36.43109.0019840.002155.181446.26922.5514C6-33主汽管安装DN10010m2900.001800.0027.868.4829.9255.7216.9659.8415C6-29排污管安装DN4010m1.8300.00540.0014.732.576.5126.514.6311.7216C6-30给水管安装10m1.4260.00364.0016.463.108.1023.044.3411.3417C10-735炉水取样器安装(含连接管)DN25个1400.00400.004.420.464.420.4618水膜除尘器拆安(含环管验收费)24000.0024000.00安装费单价安装费复价单价金额其中其中序号定额编号工程项目及主要材料名称单位工程量设备及主材价格工程名称：4T/h锅炉迁安工程单位：元第2页共4页主管：审核：编制：工程预算表建设单位：贵州宏奇药业有限公司工资辅材机械工资辅材机械19C5-2248烟道、风道制作安装吨1.26200.007440.00663.52223.921264.90796.22272.31517.8820C2-1021穿线管设设100m0.61000.00600.00231.5087.0744.04138.9052.2426.4821C2-1210主机至各辅机电线联接100m单线3.8850.003230.0021.5012.8281.7048.7222C6-2882分汽缸拆安台1×1.5120.00120.00135.414.366.94203.126.5410.4123C6-31排空管安装10m2.6650.001690.0021.085.3812.7754.8113.9933.2024主机及辅机装卸、运输、就位台套12700027000.0025C5-2232出机机落灰斗制作安装吨0.36576.24285.83725.32207.45102.90261.1226C3-317水箱拆安台1×1.5283.64207.64501.63425.46311.46752.4527C3-412锅炉外护板吨0.57788.48908.49731.89449.43517.84417.18单价金额其中其中工程名称：4T/h锅炉迁安工程单位：元第3页共4页序号定额编号工程项目及主要材料名称单位工程量设备及主材价格安装费单价安装费复价主管：审核：编制：3397.853769.713018.72序号名称计算方法金额一、直接费A＋B180,494.77A直接工程费A1＋A2＋A3＋A4178,524.81A1人工费按预算表各分项汇总13,132.37A2计价材料费（辅材）按预算表各分项汇总9,808.26A3未计价材料费（主材）按预算表各分项汇总145,398.00A4机械（仪器仪表）使用费按预算表各分项汇总10,186.28B措施项目费B1＋B2＋B3＋B4……＋B111,969.86B1环境保护费按工程所在地环保部门规定计算B2文明施工费按施工组织设计方案计算B3安全施工费按施工组织设计方案计算B4临时设施费（A1＋B8)×15%1,969.86B5夜间施工费按定额规定计算B6二次搬运费按施工组织设计方案计算B7脚手架搭拆费按分册定额规定计算B8脚手架搭拆费中的人工费按分册定额规定计算B9设备、管道施工的安全、防冻和焊接保护费按施工组织设计方案计算B10管道安装后的充气保护费按施工组织设计方案计算B11压力容器和高压管道的检验费按施工组织设计方案计算二、间接费C＋D9,678.56C企业管理费(A1＋B8)×41%5,384.27D规费D1＋D2＋D3＋D4＋D5＋D6＋D7＋D84,294.29D1工程排污费按工程所在地规定的缴费标准计算D2养老保险费（A1＋B8)×20%2,626.47D3失业保险费（A1＋B8)×2%262.65D4医疗保险费（A1＋B8)×5.7%＋大额医疗保险748.55D5工伤保险费按定额规定计算D6住房公积金（A1＋B8)×5%656.62D7危险作业意外伤害保险费建安工作量×0.09%D8工程定额测定费建安工作量×1.9‰（其中住宅工程为1‰）三、价差按建设行政主管部门发布的调差文件规定执行四、利润(A1＋B8)×36%4,727.65其他项目费（预留金、甲方自备材料费、总承包服务费、零星工作项目费等）六、税金（一＋二＋三＋四＋五）×3.41%6,646.12七、含税造价一＋二＋三＋四＋五＋六201,547.10贵州锅炉厂锅炉安装队2011-10-9安装工程费用计算顺序表五、按招标文件、合同约定及现场签证计算