某建筑消防工程预算.xls

1、取取 费费 表表 变量名称fl1冬雨季施工增加费fl2生产工具用具使用费fl3检察试验费fl4定位复测点交清理费fl5临时设施费fl6现场管理费fl7企业管理费fl8财务费fl9计划利润fl10副食补贴fl11土地印花税fl15营业税1注意:以上是费率变量zhf综合费*施工总承包（安装工程）A直 接 费A1人 工 费f1冬雨季施工增加费f2生产工具用具使用费f3检验试验费f4定位复测点交清理费其它直接费（小计）f5临时设施费f6现场管理费现场经费（小计）f7企业管理费f8财务费间接费（小计）f9计划利润f10二次搬运费f11夜间施工增加费f12副食补贴f13材料价差f14土地印花税其他费用（小

2、计）f15价格风险XJ小 计f16劳动保险费f17营 业 税f18工 程 总 造 价f20工 程 总 造 价（大写）计算公式金额0.0002.8003.6001.7000.5003.5006.3009.6000.30030.0001.7500.9803.4450.000fl1+fl2+fl3+fl4+fl5+fl6+fl7+fl8+fl9+fl10+fl1161.030基数：人工费0.000DE_ZJF-DE_ZJFa49595.166DE_RGF-DE_RGFa18395.635A1*FL1/100515.078A1*FL2/100662.243A1*FL3/100312.726A1*FL4

3、/10091.978f1+f2+f3+f41582.025A1*FL5/100643.847A1*FL6/1001158.925f5+f61802.772A1*FL7/1001765.981A1*FL8/10055.187f7+f81821.168A1*FL9/1005518.6900.000取取 费费 表表 0.000A1*FL10/100321.924JCA1+JCB1199828.854A1*FL11/100180.277f10+f11+f12+f13+f14200331.055DE_ZJFa0.000f1+f2+f3+f4+f5+f6+f7+f8+f9+f10+f11+f12+f13+

4、f14+f15211055.710(A+XJ)*0.0328340.828(A+XJ+f16)*FL15/1009266.764A+XJ+f16+f17278258.468f18278258.468费率说明2.83.61.70.58.63.56.39.89.60.39.9301.750.983.23.445主主要要材材料料表表编编号号名名称称|型型号号单单位位市市场场价价价差合计E灭火器个45.000E喷洒泵台7652.000E消防泵台7652.000E消防水箱4000*2500*2500个15120.000E消火栓稳压泵台1885.000E消火栓稳压罐台6828.0000307E水t3.00

5、00322E型钢kg3.5000330E水流指示器DN100个253.0000335E喷头（上喷）个13.0000335E水雾侧喷个36.3000335E水雾上喷个36.3000335E水雾下喷个36.3000336E平焊法兰100片32.0700338E镀锌钢管接头零件100个26.5800338E镀锌钢管接头零件25个1.7900338E镀锌钢管接头零件32个2.7400338E镀锌钢管接头零件40个3.2300338E镀锌钢管接头零件50个5.2800338E镀锌钢管接头零件70个11.8100338E镀锌钢管接头零件80个14.8200464E截止阀DN25个14.4900464E球阀

6、DN25个14.2400465E浮球阀DN32个92.0700468E电动阀DN70个1595.0000468E过滤器DN70个202.6500468E手动阀DN70个99.0000468E雨淋阀DN70个3300.0000474E闸阀DN32个24.3300476E避震喉DN50个103.0500476E闸阀DN50个54.8400476E止回阀DN50个102.5900477E碟阀DN65个127.4700479E报警阀DN100个1300.0000479E碟阀DN100个194.7400479E截止阀DN100个330.4500479E信号阀DN100个242.0000479E闸阀DN1

7、00个338.1800479E止回阀DN100个228.9100481E避震喉DN150个374.0200481E闸阀DN150个672.6400493E镀锌钢管32m15.3200495E镀锌钢管50m24.7500496E镀锌钢管65m33.9000497E镀锌钢管80m47.1600498E镀锌钢管100m58.2800500E镀锌钢管150m107.8400500E镀锌钢管200m107.8400732E压力表套30.0000324-1E消防水泵接合器(地下式100)套792.0000327-1E单口消火栓（减压）套979.0000327-1E单口消火栓（普通）套935.0000339

8、-1E镀锌钢管25m11.9500339-2E镀锌钢管32m15.3200339-3E镀锌钢管40m18.0000339-4E镀锌钢管50m24.7500339-5E镀锌钢管70m33.9000339-6E镀锌钢管80m47.1600339-7E镀锌钢管100m58.2800339-8E镀锌钢管150m107.840数数量量材材料料合合价价199828.854104.0004680.0002.00015304.0002.00015304.0001.03015581.1602.0003770.0001.0006828.00049.111147.334946.7603313.6611.000253

9、.000227.2502954.2506.060219.9781.01036.6634.040146.6522.20070.554104.6822782.456171.423306.848101.157277.171130.372421.101129.500683.76285.7591012.8111.40420.8104.04058.5402.02028.7651.01092.9912.0203221.9001.010204.6773.030299.9701.0103333.0002.00048.6604.000412.2005.000274.2002.000205.1807.000892.

10、2902.0002600.00023.0004479.0201.000330.4501.000242.0004.0001352.7207.0001602.3702.000748.0402.0001345.2805.10078.1325.916146.42135.4451201.5852.856134.689361.28421055.63111.6281253.9641.224131.9962.00060.0002.0001584.00022.00021538.00031.00028985.000241.8422890.012127.8571958.769108.7321957.176141.5

11、763504.00698.1753328.1331.73481.775205.73411990.17719.1302062.925预预 算算 表表定定额额号号定定额额名名称称定定额额单单位位（直接费）合计消火栓部分7-105单口消火栓（普通）套7-105单口消火栓（减压）套8-90镀锌钢管3210m8-92镀锌钢管5010m8-93镀锌钢管6510m8-94镀锌钢管8010m8-95镀锌钢管10010m8-97镀锌钢管15010m8-97镀锌钢管20010m7-121消防水泵接合器安装地下式100套8-279碟阀DN100个8-277碟阀DN65个8-276止回阀DN50个8-279止回阀DN

12、100个8-274闸阀DN32个8-276闸阀DN50个8-279闸阀DN100个8-281闸阀DN150个8-276避震喉DN50个8-281避震喉DN150个8-279截止阀DN100个8-262浮球阀DN32个灭火器个8-558消防水箱4000*2500*2500100kg11-4人工除锈水箱轻锈10m211-86水箱刷樟丹漆第一遍10m211-87水箱刷樟丹漆第二遍10m211-93水箱刷油调和漆第一遍10m211-94水箱刷油调和漆第二遍10m28-279报警阀DN100个1-792消火栓稳压泵台1-792消防泵台8-281消火栓稳压罐个7-131管道支吊架制作、安装100kg11-

13、7人工除锈一般钢结构轻锈100kg11-119一般钢结构刷樟丹漆第一遍100kg11-120一般钢结构刷樟丹漆第二遍100kg11-126一般钢结构刷油调和漆第一遍100kg11-127一般钢结构刷油调和漆第二遍100kg6-2429低中压管道液压试验公称直径(mm以内)200100m6-2428低中压管道液压试验公称直径(mm以内)100100m6-2474管道系统水冲洗公称直径(mm以内)50100m6-2475管道系统水冲洗公称直径(mm以内)100100m6-2476管道系统水冲洗公称直径(mm以内)200100m喷雾部分7-77水雾侧喷10个7-77水雾上喷10个7-77水雾下喷10

14、个8-265电动阀DN70个8-265手动阀DN70个8-265过滤器DN70个8-265雨淋阀DN70个7-71镀锌钢管7010m7-69镀锌钢管4010m7-68镀锌钢管3210m7-67镀锌钢管2510m7-131管道支吊架制作、安装100kg11-7人工除锈一般钢结构轻锈100kg11-119一般钢结构刷樟丹漆第一遍100kg11-120一般钢结构刷樟丹漆第二遍100kg11-126一般钢结构刷油调和漆第一遍100kg11-127一般钢结构刷油调和漆第二遍100kg7-133自动喷水灭火系统管网水冲洗公称直径(70mm以内)100m7-132自动喷水灭火系统管网水冲洗公称直径(50mm

15、以内)100m喷洒部分7-94水流指示器DN100个1-792喷洒泵台8-279信号阀DN100个7-77上喷10个7-74镀锌钢管15010m7-73镀锌钢管10010m7-72镀锌钢管8010m7-70镀锌钢管5010m7-69镀锌钢管4010m7-68镀锌钢管3210m7-67镀锌钢管2510m7-71镀锌钢管7010m8-261截止阀DN25个8-261球阀DN25个10-23压力表台（块10-740压力表弯安装10套10-735压力表扣安装个10-736压力表座安装个7-136自动喷水灭火系统管网水冲洗公称直径(150mm以内)100m7-135自动喷水灭火系统管网水冲洗公称直径(1

16、00mm以内)100m7-134自动喷水灭火系统管网水冲洗公称直径(80mm以内)100m7-133自动喷水灭火系统管网水冲洗公称直径(70mm以内)100m7-132自动喷水灭火系统管网水冲洗公称直径(50mm以内)100m7-131管道支吊架制作、安装100kg11-7人工除锈一般钢结构轻锈100kg11-119一般钢结构刷油防锈漆第一遍100kg11-120一般钢结构刷油防锈漆第二遍100kg11-126一般钢结构刷油调和漆第一遍100kg11-127一般钢结构刷油调和漆第二遍100kg第七册 脚手架搭拆费（5；25）元第八册 脚手架搭拆费（5；25）元第八册 工程系统调整费（15；20

17、）元第十一册 刷油脚手架搭拆费（8；25）元工工程程量量定定额额单单价价定定额额直直接接费费定定额额人人工工费费49595.16618395.63530605.5778723.79631.00031.240968.440682.31022.00031.240687.280484.2200.50085.16042.58025.7600.580108.47062.91336.4073.475128.160445.356222.9910.280139.96039.18919.01835.420172.0906095.4282729.1111.140221.840252.898111.6060.120

18、221.84026.62111.7482.000123.790247.58082.90023.000145.9103355.930500.9407.00098.580690.060108.2202.00074.450148.90022.9607.000145.9101021.370152.4602.00059.420118.84017.8005.00074.450372.25057.4004.000145.910583.64087.1202.000236.640473.28066.0404.00074.450297.80045.9202.000236.640473.28066.0401.000

19、145.910145.91021.7801.0007.1507.1503.510104.0000.0000.0000.00020.610408.7208423.719724.02910.50011.720123.06088.51510.50026.890282.34561.53010.50023.690248.74559.01010.50023.670248.53561.53010.50021.380224.49059.0102.000145.910291.82043.5602.000395.700791.400434.6802.000395.700791.400434.6801.000236

20、.640236.64033.0201.938475.230921.091403.9981.93818.60036.05015.4281.93828.45055.14210.4471.93825.99050.3749.9821.93827.08052.4879.9821.93825.37049.1729.9820.001221.3400.2790.1674.026163.910659.820436.4850.108119.02012.8546.3993.917134.410526.551255.0680.126181.82022.90910.0330.0000.000897.144496.209

21、0.60074.57044.74227.2580.10074.5707.4574.5430.40074.57029.82818.1722.00018.37036.74017.3403.00018.37055.11026.0101.00018.37018.3708.6701.00018.37018.3708.6702.26085.650193.569131.8030.53074.68039.58026.6860.42060.27025.31318.5891.94054.300105.34282.6830.396475.230188.19182.5420.39618.6007.3663.1520.

22、39628.45011.2662.1340.39625.99010.2922.0390.39627.08010.7242.0390.39625.37010.0462.0390.226183.34041.43514.7150.289150.18043.40217.1230.0000.00018092.4469175.6311.000102.410102.41034.9002.000395.700791.400434.6801.000145.910145.91021.78022.50074.5701677.8251022.1751.950851.6201660.659442.08420.17010

23、2.9502076.5011554.0990.17098.86016.80611.62613.88075.5601048.773728.14510.13074.680756.508510.04612.11560.270730.171536.21021.77054.3001182.111927.8377.36585.650630.812429.5274.0005.54022.16011.2402.0005.54011.0805.6202.00020.86041.72020.6000.20013.4002.6802.2022.0004.6509.3007.9602.00012.57025.1401

24、3.5800.195431.37084.11715.5282.017257.870520.124131.3270.017208.4103.5431.1070.737183.340135.03047.9535.790150.180869.467343.0286.598475.2303135.3301375.1836.59818.600122.71352.5166.59828.450187.69935.5606.59825.990171.46933.9776.59827.080178.66033.9776.59825.370167.37933.9771.000509.416509.416127.3541.000260.338260.33865.0851.000781.015781.015156.2031.00034.17734.1778.544