一中西校门口公租房给水搬迁预算书 预算书 发 包 人： 承 包 人： 造价咨询人： 2019年10月21日 一中西校门口公租房给水搬迁预算书 预算总价 签约合同价(小写)： (大写)： 97394.020000000004074536263942718505859375 玖万柒仟叁佰玖拾肆元贰分 竣工结算价(小写)： (大写)： 发 包 人： 承 包 人： 造价咨询人： （单位盖章） 法定代表人 法定代表人 或其授权人： 或其授权人： 或其授权人： （签字或盖章） 编 制 人： 核 对 人： （造价人员签字盖专用章） 编 制 时 间： 2019年10月21日 核 对 时 间： D.3 单位工程费用计算表（预算） （一般计税法） 工程名称： 标段： 单位工程名称:一中西校门口公租房给水搬迁预算书 第1页 共1页 序号 工程内容 计费基础说明 费率(%) 金额(元) 备注 1 直接费用 1.1+1.2+1.3 79473.9299999999930150806903839111328125 1.1 人工费 Σ工日数量×工日单价(市场价) 6289.2200000000002546585164964199066162109375 1.1.1 其中：取费人工费 4192.8100000000004001776687800884246826171875 1.2 材料费 Σ材料用量×材料除税预算价格 65008.8799999999973806552588939666748046875 1.3 机械费 Σ机械台班用量×机械台班单价(除税市场价) 8175.829999999999927240423858165740966796875 1.3.1 其中：取费机械费 6369.3900000000003274180926382541656494140625 2 费用和利润 2.1+2.2+2.3+2.4 6449.9700000000002546585164964199066162109375 2.1 管理费 1.1.1×费率 27.82000000000000028421709430404007434844970703125 1166.44000000000005456968210637569427490234375 2.2 利润 1.1.1×费率 30.3299999999999982946974341757595539093017578125 1271.680000000000063664629124104976654052734375 2.3 总价措施项目费 576.759999999999990905052982270717620849609375 2.3.1 其中：安全文明施工费 1.1.1×费率 10.6300000000000007815970093361102044582366943359375 445.69999999999998863131622783839702606201171875 2.4 规费 2.4.1+2.4.2+2.4.3+2.4.4+2.4.5 3435.09000000000014551915228366851806640625 2.4.1 工程排污费 (1+2.1+2.2+2.3)×费率 0.40000000000000002220446049250313080847263336181640625 329.95999999999997953636921010911464691162109375 2.4.2 职工教育经费 1.1×费率 1.5 94.340000000000003410605131648480892181396484375 2.4.3 住房公积金 1.1×费率 6 377.3500000000000227373675443232059478759765625 2.4.4 安全生产责任险 (1+2.1+2.2+2.3)×费率 0.200000000000000011102230246251565404236316680908203125 164.979999999999989768184605054557323455810546875 2.4.5 社会保险费 (1+2.1+2.2+2.3)×费率 2.839999999999999857891452847979962825775146484375 2342.67999999999983629095368087291717529296875 2.4.6 工会经费 1.1×费率 2 125.780000000000001136868377216160297393798828125 3 建安费用 1+2 85923.89999999999417923390865325927734375 4 销项税额 3×税率 9 7733.149999999999636202119290828704833984375 5 附加税费 (3+4)×费率 0.299999999999999988897769753748434595763683319091796875 280.970000000000027284841053187847137451171875 6 其他项目费 税后项目合计 税后项目合计（包括协C等不计费项） 3456 建安工程造价 工程造价 97394.020000000004074536263942718505859375 注：1.采用一般计税法时，材料、机械台班单价均执行除税单价。 2.建安费用=直接费用+费用和利润。 3.按附录F其他项目计价表列项计算汇总本项 (详F.1)。其中，材料（工程设备）暂估价进入直接费用与综合单价，此处不重复汇总。 4.社会保险费包括养老保险费、失业保险费、医疗保险费、生育保险费和工伤保险费。 E.1 单位工程工程量清单与造价表（预算） （一般计税法） 工程名称： 标段： 单位工程名称:一中西校门口公租房给水搬迁预算书 第1页 共5页 序号 项目编码 项目名称 项目特征描述 计量 单位 工程量 金额(元) 综合 单价 合价 其 中 建安造价 销项税额 附加税费 分部 96741.77999999999883584678173065185546875 96741.77999999999883584678173065185546875 88783.3099999999976716935634613037109375 7679.4600000000000363797880709171295166015625 279.01999999999998181010596454143524169921875 1 031001006001 PE315塑料给水管 m 72 775.3999999999999772626324556767940521240234375 55828.7900000000008731149137020111083984375 51065.8700000000026193447411060333251953125 4595.9300000000002910383045673370361328125 166.990000000000009094947017729282379150390625 C8-72换 室外管道安装 PE塑料给水管安装(热熔连接)公称外径(300mm)^PE315塑料给水管 10m 7.20000000000000017763568394002504646778106689453125 7590.3599999999996725819073617458343505859375 54650.5599999999976716935634613037109375 49988.16000000000349245965480804443359375 4498.9300000000002910383045673370361328125 163.460000000000007958078640513122081756591796875 C8-692 管道压力试验 公称直径(300mm以内) 100m 0.7199999999999999733546474089962430298328399658203125 1315 946.799999999999954525264911353588104248046875 866.01999999999998181010596454143524169921875 77.93999999999999772626324556767940521240234375 2.8300000000000000710542735760100185871124267578125 C8-686 管道消毒、冲洗 公称直径(300mm以内) 100m 0.7199999999999999733546474089962430298328399658203125 321.43000000000000682121026329696178436279296875 231.43000000000000682121026329696178436279296875 211.68999999999999772626324556767940521240234375 19.050000000000000710542735760100185871124267578125 0.689999999999999946709294817992486059665679931640625 2 030804014001 低压塑料管件 个 1 10598.0400000000008731149137020111083984375 10598.0400000000008731149137020111083984375 9693.889999999999417923390865325927734375 872.450000000000045474735088646411895751953125 31.699999999999999289457264239899814128875732421875 C6-958换 低压管件 塑料管件(热熔连接)外径(200mm以内)^PE315弯头(基价系数*1.5) 10个 0.40000000000000002220446049250313080847263336181640625 17021.54999999999927240423858165740966796875 6808.6199999999998908606357872486114501953125 6227.760000000000218278728425502777099609375 560.5 20.3599999999999994315658113919198513031005859375 C6-958换 低压管件 塑料管件(热熔连接)外径(200mm以内)^PE315×160三通(基价系数*1.5) 10个 0.1000000000000000055511151231257827021181583404541015625 19224.24000000000160071067512035369873046875 1922.420000000000072759576141834259033203125 1758.420000000000072759576141834259033203125 158.259999999999990905052982270717620849609375 5.75 C6-958换 低压管件 塑料管件外径(200mm以内)^PE315×110三通 10个 0.1000000000000000055511151231257827021181583404541015625 18669.9599999999991268850862979888916015625 1867 1707.720000000000027284841053187847137451171875 153.68999999999999772626324556767940521240234375 5.5800000000000000710542735760100185871124267578125 本页合计 66426.830000000001746229827404022216796875 60759.7600000000020372681319713592529296875 5468.3800000000001091393642127513885498046875 198.68999999999999772626324556767940521240234375 E.1 单位工程工程量清单与造价表（预算） （一般计税法） 工程名称： 标段： 单位工程名称:一中西校门口公租房给水搬迁预算书 第2页 共5页 序号 项目编码 项目名称 项目特征描述 计量 单位 工程量 金额(元) 综合 单价 合价 其 中 建安造价 销项税额 附加税费 3 031003011001 法兰 副 2 843.48000000000001818989403545856475830078125 1686.950000000000045474735088646411895751953125 1543.0399999999999636202119290828704833984375 138.8700000000000045474735088646411895751953125 5.04999999999999982236431605997495353221893310546875 C8-509换 塑料法兰安装(熔接)公称外径(300mm以内)^PE315塑料带金属法兰 套 2 843.48000000000001818989403545856475830078125 1686.950000000000045474735088646411895751953125 1543.0399999999999636202119290828704833984375 138.8700000000000045474735088646411895751953125 5.04999999999999982236431605997495353221893310546875 4 031003011002 法兰 副 1 201.919999999999987494447850622236728668212890625 201.919999999999987494447850622236728668212890625 184.69999999999998863131622783839702606201171875 16.620000000000000994759830064140260219573974609375 0.59999999999999997779553950749686919152736663818359375 C8-507换 塑料法兰安装(熔接)公称外径(160mm以内)^PE160塑料带金属法兰 套 1 201.919999999999987494447850622236728668212890625 201.919999999999987494447850622236728668212890625 184.69999999999998863131622783839702606201171875 16.620000000000000994759830064140260219573974609375 0.59999999999999997779553950749686919152736663818359375 5 031003011003 法兰 副 1 116.5400000000000062527760746888816356658935546875 116.5400000000000062527760746888816356658935546875 106.599999999999994315658113919198513031005859375 9.589999999999999857891452847979962825775146484375 0.34999999999999997779553950749686919152736663818359375 C8-505换 塑料法兰安装(熔接)公称外径(110mm以内)^PE110塑料带金属法兰 套 1 116.5400000000000062527760746888816356658935546875 116.5400000000000062527760746888816356658935546875 106.599999999999994315658113919198513031005859375 9.589999999999999857891452847979962825775146484375 0.34999999999999997779553950749686919152736663818359375 6 031003011004 DN300万能连接器 个 2 6575.47999999999956344254314899444580078125 13150.95000000000072759576141834259033203125 12029.010000000000218278728425502777099609375 1082.609999999999899955582804977893829345703125 39.3299999999999982946974341757595539093017578125 C8-498换 碳钢法兰(焊接)公称直径(300mm以内)^DN300万能连接器 个 2 6575.47999999999956344254314899444580078125 13150.95000000000072759576141834259033203125 12029.010000000000218278728425502777099609375 1082.609999999999899955582804977893829345703125 39.3299999999999982946974341757595539093017578125 7 040502005001 阀门 个 1 1842.029999999999972715158946812152862548828125 1842.029999999999972715158946812152862548828125 1684.8800000000001091393642127513885498046875 151.6399999999999863575794734060764312744140625 5.5099999999999997868371792719699442386627197265625 D7-557换 焊接法兰阀门安装 公称直径(150mm以内)^DN150闸阀 个 1 1466.490000000000009094947017729282379150390625 1466.490000000000009094947017729282379150390625 1341.3800000000001091393642127513885498046875 120.719999999999998863131622783839702606201171875 4.38999999999999968025576890795491635799407958984375 本页合计 16998.389999999999417923390865325927734375 15548.22999999999956344254314899444580078125 1399.329999999999927240423858165740966796875 50.840000000000003410605131648480892181396484375 E.1 单位工程工程量清单与造价表（预算） （一般计税法） 工程名称： 标段： 单位工程名称:一中西校门口公租房给水搬迁预算书 第3页 共5页 序号 项目编码 项目名称 项目特征描述 计量 单位 工程量 金额(元) 综合 单价 合价 其 中 建安造价 销项税额 附加税费 D7-608 低压阀门解体、检查、清洗、研磨 公称直径(150mm以内) 个 1 288.68000000000000682121026329696178436279296875 288.68000000000000682121026329696178436279296875 264.05000000000001136868377216160297393798828125 23.760000000000001563194018672220408916473388671875 0.85999999999999998667732370449812151491641998291015625 D7-594 阀门水压试验 公称直径(150mm以内) 个 1 86.8599999999999994315658113919198513031005859375 86.8599999999999994315658113919198513031005859375 79.4500000000000028421709430404007434844970703125 7.1500000000000003552713678800500929355621337890625 0.2600000000000000088817841970012523233890533447265625 8 040502005002 阀门 个 1 1082.1199999999998908606357872486114501953125 1082.1199999999998908606357872486114501953125 989.799999999999954525264911353588104248046875 89.0799999999999982946974341757595539093017578125 3.2400000000000002131628207280300557613372802734375 D7-555换 焊接法兰阀门安装 公称直径(100mm以内)^DN100闸阀 个 1 832.240000000000009094947017729282379150390625 832.240000000000009094947017729282379150390625 761.240000000000009094947017729282379150390625 68.5100000000000051159076974727213382720947265625 2.4900000000000002131628207280300557613372802734375 D7-606 低压阀门解体、检查、清洗、研磨 公称直径(100mm以内) 个 1 185.8600000000000136424205265939235687255859375 185.8600000000000136424205265939235687255859375 170 15.300000000000000710542735760100185871124267578125 0.560000000000000053290705182007513940334320068359375 D7-593 阀门水压试验 公称直径(100mm以内) 个 1 64.0199999999999960209606797434389591217041015625 64.0199999999999960209606797434389591217041015625 58.56000000000000227373675443232059478759765625 5.269999999999999573674358543939888477325439453125 0.190000000000000002220446049250313080847263336181640625 9 030804001001 低压碳钢管件 个 1 1250.15000000000009094947017729282379150390625 1250.15000000000009094947017729282379150390625 1143.490000000000009094947017729282379150390625 102.909999999999996589394868351519107818603515625 3.7400000000000002131628207280300557613372802734375 C6-681换 低压管件 碳钢管件(电弧焊)公称直径(400mm以内)^人工焊制DN400×300大小头 10个 0.1000000000000000055511151231257827021181583404541015625 12501.469999999999345163814723491668701171875 1250.15000000000009094947017729282379150390625 1143.490000000000009094947017729282379150390625 102.909999999999996589394868351519107818603515625 3.7400000000000002131628207280300557613372802734375 10 040101001001 挖一般土方 m 72 44.6700000000000017053025658242404460906982421875 3216.3800000000001091393642127513885498046875 2941.98000000000001818989403545856475830078125 264.779999999999972715158946812152862548828125 9.6199999999999992184029906638897955417633056640625 D1-1 人工挖土方 普通土 100m3 0.7199999999999999733546474089962430298328399658203125 2892.6999999999998181010596454143524169921875 2082.739999999999781721271574497222900390625 1905.05999999999994543031789362430572509765625 171.460000000000007958078640513122081756591796875 6.230000000000000426325641456060111522674560546875 D1-22 人工运土 运距20m内 100m3 0.1439999999999999891198143586734659038484096527099609375 2674.34999999999990905052982270717620849609375 385.1100000000000136424205265939235687255859375 352.25 31.699999999999999289457264239899814128875732421875 1.149999999999999911182158029987476766109466552734375 本页合计 5548.649999999999636202119290828704833984375 5075.27000000000043655745685100555419921875 456.76999999999998181010596454143524169921875 16.60000000000000142108547152020037174224853515625 E.1 单位工程工程量清单与造价表（预算） （一般计税法） 工程名称： 标段： 单位工程名称:一中西校门口公租房给水搬迁预算书 第4页 共5页 序号 项目编码 项目名称 项目特征描述 计量 单位 工程量 金额(元) 综合 单价 合价 其 中 建安造价 销项税额 附加税费 D1-31 松填土 100m3 0.57599999999999995647925743469386361539363861083984375 1299.529999999999972715158946812152862548828125 748.529999999999972715158946812152862548828125 684.6699999999999590727384202182292938232421875 61.61999999999999744204615126363933086395263671875 2.2400000000000002131628207280300557613372802734375 11 040504001001 阀门井 座 1 4311.90999999999985448084771633148193359375 4311.90999999999985448084771633148193359375 3944.0399999999999636202119290828704833984375 354.95999999999997953636921010911464691162109375 12.9000000000000003552713678800500929355621337890625 D6-403换 垫层 混凝土现场^现浇及现场砼.碎石最大粒径10mm C10 水泥32.5 10m3 0.0280000000000000005828670879282071837224066257476806640625 5543.25 155.210000000000007958078640513122081756591796875 141.969999999999998863131622783839702606201171875 12.7799999999999993605115378159098327159881591796875 0.460000000000000019984014443252817727625370025634765625 D6-692换 沉井制作 混凝土底板(50cm以内 现场拌厚度)^现浇及现场砼.碎石最大粒径40mm C25 水泥32.5 10m3 0.04900000000000000188737914186276611872017383575439453125 5804.8100000000004001776687800884246826171875 284.43999999999999772626324556767940521240234375 260.17000000000001591615728102624416351318359375 23.4200000000000017053025658242404460906982421875 0.84999999999999997779553950749686919152736663818359375 D8-2 非预应力钢筋制作安装 现浇(外径Φ10mm以外) t 0.065000000000000002220446049250313080847263336181640625 6911.100000000000363797880709171295166015625 449.220000000000027284841053187847137451171875 410.8999999999999772626324556767940521240234375 36.97999999999999687361196265555918216705322265625 1.3400000000000000799360577730112709105014801025390625 D6-406 非定型井 砖砌 矩形 10m3 0.2169999999999999984456877655247808434069156646728515625 7003.8199999999997089616954326629638671875 1519.829999999999927240423858165740966796875 1390.170000000000072759576141834259033203125 125.1200000000000045474735088646411895751953125 4.54999999999999982236431605997495353221893310546875 D6-413 非定型井 砖墙抹灰 井内侧 100m2 0.07199999999999999455990717933673295192420482635498046875 4570.850000000000363797880709171295166015625 329.1000000000000227373675443232059478759765625 301.01999999999998181010596454143524169921875 27.089999999999999857891452847979962825775146484375 0.979999999999999982236431605997495353221893310546875 D6-486换 钢筋混凝土盖板、过梁预制 井室盖板 现场^现浇及现场砼.碎石最大粒径10mm C25 水泥32.5 10m3 0.0330000000000000015543122344752191565930843353271484375 7701.8800000000001091393642127513885498046875 254.159999999999996589394868351519107818603515625 232.479999999999989768184605054557323455810546875 20.9200000000000017053025658242404460906982421875 0.7600000000000000088817841970012523233890533447265625 本页合计 4311.90999999999985448084771633148193359375 3944.0399999999999636202119290828704833984375 354.95999999999997953636921010911464691162109375 12.9000000000000003552713678800500929355621337890625 E.1 单位工程工程量清单与造价表（预算） （一般计税法） 工程名称： 标段： 单位工程名称:一中西校门口公租房给水搬迁预算书 第5页 共5页 序号 项目编码 项目名称 项目特征描述 计量 单位 工程量 金额(元) 综合 单价 合价 其 中 建安造价 销项税额 附加税费 D6-497 钢筋混凝土盖板、过梁安装 矩形井室盖板(每块体积在0.3m3以内) 10m3 0.0330000000000000015543122344752191565930843353271484375 2462.65000000000009094947017729282379150390625 81.2699999999999960209606797434389591217041015625 74.3299999999999982946974341757595539093017578125 6.69000000000000039079850466805510222911834716796875 0.2399999999999999911182158029987476766109466552734375 D8-2 非预应力钢筋制作安装 现浇(外径Φ10mm以外) t 0.05000000000000000277555756156289135105907917022705078125 6911.100000000000363797880709171295166015625 345.56000000000000227373675443232059478759765625 316.06999999999999317878973670303821563720703125 28.449999999999999289457264239899814128875732421875 1.0300000000000000266453525910037569701671600341796875 D6-432换 检查井 铸铁井盖、座 ^防盗铸铁井盖井座 10套 0.1000000000000000055511151231257827021181583404541015625 8931.2099999999991268850862979888916015625 893.1200000000000045474735088646411895751953125 816.9299999999999499777914024889469146728515625 73.5199999999999960209606797434389591217041015625 2.6699999999999999289457264239899814128875732421875 12 040502005003 独立费 个 1 3456 3456 3456 协C PE315水管改口水损费 处 1 3456 3456 3456 本页合计 3456 3456 累 计 96741.77999999999883584678173065185546875 88783.3099999999976716935634613037109375 7679.4600000000000363797880709171295166015625 279.01999999999998181010596454143524169921875 注：本表用于分部分项工程和能计量的措施项目清单与计价。 J.2.1 人工、主要材料(工程设备)、机械用量汇总与单价表 工程名称:一中西校门口公租房给水搬迁预算书 2019湖南省郴州市第二期 标段： 第1页，共3页 序号 编号 名称 （材料、机械规格型号) 单位 数量 基期价 （元） 市场价 (元) 合价 （元） 备注 含税 除税 1 00001 综合人工(建安工程) 工日 69.8799999999999954525264911353588104248046875 70 90 90 6289.22999999999956344254314899444580078125 2 00002_1 机上人工 工日 0.459000000000000019095836023552692495286464691162109375 70 90 90 41.28999999999999914734871708787977695465087890625 3 010238 电焊条 结 422 Φ3.2 kg 11.724000000000000198951966012828052043914794921875 6.839999999999999857891452847979962825775146484375 5.0999999999999996447286321199499070644378662109375 4.519999999999999573674358543939888477325439453125 59.78999999999999914734871708787977695465087890625 4 010417_1 防盗铸铁井盖井座 套 1.028000000000000024868995751603506505489349365234375 680 680 5 010428 钢板 20mm kg 1.9459999999999999520383653361932374536991119384765625 4.79999999999999982236431605997495353221893310546875 4.5 3.9900000000000002131628207280300557613372802734375 8.7599999999999997868371792719699442386627197265625 6 010748 精制六角带帽螺栓 M20× 80 套 3.20000000000000017763568394002504646778106689453125 2.54999999999999982236431605997495353221893310546875 2.54999999999999982236431605997495353221893310546875 2.2599999999999997868371792719699442386627197265625 8.160000000000000142108547152020037174224853515625 7 010752 精制六角带帽螺栓 M22× 90 套 3.20000000000000017763568394002504646778106689453125 3.5 3.5 3.100000000000000088817841970012523233890533447265625 11.199999999999999289457264239899814128875732421875 8 010775 精制六角带帽螺栓 带垫 M22×90～120 套 24.719999999999998863131622783839702606201171875 4.12000000000000010658141036401502788066864013671875 4.12000000000000010658141036401502788066864013671875 3.649999999999999911182158029987476766109466552734375 101.849999999999994315658113919198513031005859375 9 010804 精制六角螺栓 kg 1.35400000000000009237055564881302416324615478515625 7.55999999999999960920149533194489777088165283203125 7.55999999999999960920149533194489777088165283203125 6.69000000000000039079850466805510222911834716796875 10.230000000000000426325641456060111522674560546875 10 010992 普通钢板 0#～3# δ8～15 kg 11.9809999999999998721023075631819665431976318359375 4.13999999999999968025576890795491635799407958984375 4.54999999999999982236431605997495353221893310546875 4.03000000000000024868995751603506505489349365234375 54.49000000000000198951966012828052043914794921875 11 011059 碳钢电焊条 结422 Φ3.2 kg 3.709000000000000074606987254810519516468048095703125 6.75 5.0999999999999996447286321199499070644378662109375 4.519999999999999573674358543939888477325439453125 18.9200000000000017053025658242404460906982421875 12 011322 电焊条 kg 0.66000000000000003108624468950438313186168670654296875 7 5.0999999999999996447286321199499070644378662109375 4.519999999999999573674358543939888477325439453125 3.37000000000000010658141036401502788066864013671875 13 011399 带帽螺栓 M16×80～160 套 4.0800000000000000710542735760100185871124267578125 0.5 0.5 0.440000000000000002220446049250313080847263336181640625 2.04000000000000003552713678800500929355621337890625 14 011400 带帽螺栓 M20×120～240 套 16.32000000000000028421709430404007434844970703125 1.149999999999999911182158029987476766109466552734375 1.149999999999999911182158029987476766109466552734375 1.020000000000000017763568394002504646778106689453125 18.769999999999999573674358543939888477325439453125 15 020093 石棉橡胶板 低压 δ0.8～6 kg 1.6999999999999999555910790149937383830547332763671875 8 8 7.0800000000000000710542735760100185871124267578125 13.5999999999999996447286321199499070644378662109375 16 020097 石棉橡胶板 中压 δ0.8～6 kg 1.229999999999999982236431605997495353221893310546875 8 8 7.0800000000000000710542735760100185871124267578125 9.839999999999999857891452847979962825775146484375 17 020160 橡胶板 δ1～3 kg 0.64800000000000002042810365310288034379482269287109375 6.12000000000000010658141036401502788066864013671875 6.12000000000000010658141036401502788066864013671875 5.4199999999999999289457264239899814128875732421875 3.970000000000000195399252334027551114559173583984375 18 020230 橡胶软管 DN20 m 0.431999999999999995115018691649311222136020660400390625 6.29999999999999982236431605997495353221893310546875 6.29999999999999982236431605997495353221893310546875 5.5800000000000000710542735760100185871124267578125 2.720000000000000195399252334027551114559173583984375 19 020288 橡胶密封垫(综合)Φ110 片 0.5100000000000000088817841970012523233890533447265625 0.84999999999999997779553950749686919152736663818359375 0.84999999999999997779553950749686919152736663818359375 0.75 0.429999999999999993338661852249060757458209991455078125 20 020290 橡胶密封垫(综合)Φ160 片 0.5100000000000000088817841970012523233890533447265625 1.399999999999999911182158029987476766109466552734375 1.399999999999999911182158029987476766109466552734375 1.2399999999999999911182158029987476766109466552734375 0.70999999999999996447286321199499070644378662109375 21 020292 橡胶密封垫(综合)Φ300 片 1.020000000000000017763568394002504646778106689453125 3.45999999999999996447286321199499070644378662109375 3.45999999999999996447286321199499070644378662109375 3.060000000000000053290705182007513940334320068359375 3.529999999999999804600747665972448885440826416015625 22 120098 机油 5#～7# kg 0.200000000000000011102230246251565404236316680908203125 9 9 7.96999999999999975131004248396493494510650634765625 1.8000000000000000444089209850062616169452667236328125 23 120166 漂白粉 kg 0.5260000000000000230926389122032560408115386962890625 1.0800000000000000710542735760100185871124267578125 1.0800000000000000710542735760100185871124267578125 0.95999999999999996447286321199499070644378662109375 0.56999999999999995115018691649311222136020660400390625 本页小计 6665.27000000000043655745685100555419921875 注：1.招标控制价、投标报价、竣工预算通用表。 2.单位工程、单项工程、建设项目通用表。 3.采用一般计税法时，市场价含税、除税栏均需填写，采用简易计税法时，市场价填写含税栏。 4.本表合价栏按市场含税价填报；合价=市场价（含税）×数量。 5.发包人提供材料和工程设备及承包人提供材料和工程设备均按含税单价填报。 J.2.1 人工、主要材料(工程设备)、机械用量汇总与单价表 工程名称:一中西校门口公租房给水搬迁预算书 2019湖南省郴州市第二期 标段： 第2页，共3页 序号 编号 名称 （材料、机械规格型号) 单位 数量 基期价 （元） 市场价 (元) 合价 （元） 备注 含税 除税 24 120184 清油 kg 0.1000000000000000055511151231257827021181583404541015625 20 20 17.71000000000000085265128291212022304534912109375 2 25 120249 乙炔气 m3 0.287999999999999978239628717346931807696819305419921875 12.5999999999999996447286321199499070644378662109375 12.5999999999999996447286321199499070644378662109375 11.160000000000000142108547152020037174224853515625 3.62999999999999989341858963598497211933135986328125 26 120273 乙炔气 kg 0.75800000000000000710542735760100185871124267578125 18 18 15.9399999999999995026200849679298698902130126953125 13.6400000000000005684341886080801486968994140625 27 140247 焊接钢管 DN20 m 0.57599999999999995647925743469386361539363861083984375 7.2400000000000002131628207280300557613372802734375 4.63999999999999968025576890795491635799407958984375 4.11000000000000031974423109204508364200592041015625 2.6699999999999999289457264239899814128875732421875 28 140271 胶管 Φ 25 m 0.40000000000000002220446049250313080847263336181640625 8.050000000000000710542735760100185871124267578125 8.050000000000000710542735760100185871124267578125 7.12999999999999989341858963598497211933135986328125 3.220000000000000195399252334027551114559173583984375 29 140329 塑料软管 Φ25 m 0.40000000000000002220446049250313080847263336181640625 2.45000000000000017763568394002504646778106689453125 2.45000000000000017763568394002504646778106689453125 2.1699999999999999289457264239899814128875732421875 0.979999999999999982236431605997495353221893310546875 30 140362 无缝钢管 D22×2.5 m 0.40000000000000002220446049250313080847263336181640625 7.46999999999999975131004248396493494510650634765625 7.46999999999999975131004248396493494510650634765625 6.61000000000000031974423109204508364200592041015625 2.9900000000000002131628207280300557613372802734375 31 160054 螺纹截止阀 J11T-16 DN20 个 0.1439999999999999891198143586734659038484096527099609375 12.5999999999999996447286321199499070644378662109375 12.5999999999999996447286321199499070644378662109375 11.160000000000000142108547152020037174224853515625 1.810000000000000053290705182007513940334320068359375 32 160075 丝扣截止阀门 J11T-16 DN15 个 0.8000000000000000444089209850062616169452667236328125 11 11 9.7400000000000002131628207280300557613372802734375 8.800000000000000710542735760100185871124267578125 33 320022 弹簧压力表 0～40kg/cm2 个 0.40000000000000002220446049250313080847263336181640625 38 38 33.6400000000000005684341886080801486968994140625 15.199999999999999289457264239899814128875732421875 34 320023 弹簧压力表 Y-100 0～1.6MPa 块 0.07199999999999999455990717933673295192420482635498046875 41.38000000000000255795384873636066913604736328125 41.38000000000000255795384873636066913604736328125 36.6400000000000005684341886080801486968994140625 2.979999999999999982236431605997495353221893310546875 35 320102 尼龙砂轮片 Φ100×16×3 片 0.70099999999999995647925743469386361539363861083984375 3.149999999999999911182158029987476766109466552734375 3.149999999999999911182158029987476766109466552734375 2.79000000000000003552713678800500929355621337890625 2.20999999999999996447286321199499070644378662109375 36 320154 压力表 0～2.5MPa Φ50 块 0.40000000000000002220446049250313080847263336181640625 96 96 84.9899999999999948840923025272786617279052734375 38.39999999999999857891452847979962825775146484375 37 320159 压力表补芯 15×10 块 0.40000000000000002220446049250313080847263336181640625 10.5999999999999996447286321199499070644378662109375 10.5999999999999996447286321199499070644378662109375 9.3800000000000007815970093361102044582366943359375 4.2400000000000002131628207280300557613372802734375 38 320160 压力表补芯 16×65 个 0.40000000000000002220446049250313080847263336181640625 12.5999999999999996447286321199499070644378662109375 12.5999999999999996447286321199499070644378662109375 11.160000000000000142108547152020037174224853515625 5.04000000000000003552713678800500929355621337890625 39 320164 压力表汽门 DN15 个 0.40000000000000002220446049250313080847263336181640625 10.1899999999999995026200849679298698902130126953125 10.1899999999999995026200849679298698902130126953125 9.019999999999999573674358543939888477325439453125 4.0800000000000000710542735760100185871124267578125 40 320165 压力表弯管 DN15 个 0.471999999999999975131004248396493494510650634765625 6.20999999999999996447286321199499070644378662109375 6.20999999999999996447286321199499070644378662109375 5.5 2.930000000000000159872115546022541821002960205078125 41 410164_1 电 kW·h 16.85900000000000176214598468504846096038818359375 0.9899999999999999911182158029987476766109466552734375 1.350000000000000088817841970012523233890533447265625 1.350000000000000088817841970012523233890533447265625 22.760000000000001563194018672220408916473388671875 42 410462 棉纱头 kg 0.2200000000000000011102230246251565404236316680908203125 9.5999999999999996447286321199499070644378662109375 9.5999999999999996447286321199499070644378662109375 8.5 2.109999999999999875655021241982467472553253173828125 43 410522 其他材料费 元 41.76599999999999823785401531495153903961181640625 1 1 0.89000000000000001332267629550187848508358001708984375 41.77000000000000312638803734444081783294677734375 44 410530 铅油 kg 0.479999999999999982236431605997495353221893310546875 5 5 4.42999999999999971578290569595992565155029296875 2.399999999999999911182158029987476766109466552734375 45 410648 水 t 43.0630000000000023874235921539366245269775390625 3.939999999999999946709294817992486059665679931640625 4.11000000000000031974423109204508364200592041015625 3.770000000000000017763568394002504646778106689453125 176.990000000000009094947017729282379150390625 46 410649 水 m3 0.01000000000000000020816681711721685132943093776702880859375 4.37999999999999989341858963598497211933135986328125 4.11000000000000031974423109204508364200592041015625 3.770000000000000017763568394002504646778106689453125 0.040000000000000000832667268468867405317723751068115234375 47 410797 氧气 m3 3.185000000000000053290705182007513940334320068359375 3 3 2.660000000000000142108547152020037174224853515625 9.5600000000000004973799150320701301097869873046875 本页小计 370.44999999999998863131622783839702606201171875 注：1.招标控制价、投标报价、竣工预算通用表。 2.单位工程、单项工程、建设项目通用表。 3.采用一般计税法时，市场价含税、除税栏均需填写，采用简易计税法时，市场价填写含税栏。 4.本表合价栏按市场含税价填报；合价=市场价（含税）×数量。 5.发包人提供材料和工程设备及承包人提供材料和工程设备均按含税单价填报。 J.2.1 人工、主要材料(工程设备)、机械用量汇总与单价表 工程名称:一中西校门口公租房给水搬迁预算书 2019湖南省郴州市第二期 标段： 第3页，共3页 序号 编号 名称 （材料、机械规格型号) 单位 数量 基期价 （元） 市场价 (元) 合价 （元） 备注 含税 除税 48 ZC00166_1 人工焊制DN400×300大小头 个 1 708.279999999999972715158946812152862548828125 800 708.279999999999972715158946812152862548828125 800 49 ZC00304_1 DN300万能连接器 片 2 5276.670000000000072759576141834259033203125 5960 5276.670000000000072759576141834259033203125 11920 50 ZC00398_1 DN150闸阀 个 1 1228.859999999999899955582804977893829345703125 1388 1228.859999999999899955582804977893829345703125 1388 51 ZC00398_2 DN100闸阀 个 1 681.720000000000027284841053187847137451171875 770 681.720000000000027284841053187847137451171875 770 52 ZC0060_1 PE315塑料给水管 m 73.0799999999999982946974341757595539093017578125 526.779999999999972715158946812152862548828125 595 526.779999999999972715158946812152862548828125 43482.5999999999985448084771633148193359375 53 ZC01187_1 PE315弯头 个 4 1416.55999999999994543031789362430572509765625 1600 1416.55999999999994543031789362430572509765625 6400 54 ZC01187_2 PE315×160三通 个 1 1611.329999999999927240423858165740966796875 1820 1611.329999999999927240423858165740966796875 1820 55 ZC01187_3 PE315×110三通 个 1 1591.84999999999990905052982270717620849609375 1798 1591.84999999999990905052982270717620849609375 1798 56 ZC0190_1 PE315塑料带金属法兰 套 2 610.8899999999999863575794734060764312744140625 690 610.8899999999999863575794734060764312744140625 1380 57 ZC0190_2 PE160塑料带金属法兰 套 1 111.5499999999999971578290569595992565155029296875 126 111.5499999999999971578290569595992565155029296875 126 58 ZC0190_3 PE110塑料带金属法兰 套 1 72.599999999999994315658113919198513031005859375 82 72.599999999999994315658113919198513031005859375 82 59 00002 机上人工 工日 5.217999999999999971578290569595992565155029296875 70 90 90 469.57999999999998408384271897375583648681640625 60 010663 机械台班的其他材料费 元 5.0190000000000001278976924368180334568023681640625 1 1 1 5.019999999999999573674358543939888477325439453125 61 120021(机械用) 柴油 kg 7.32800000000000029132252166164107620716094970703125 8.21000000000000085265128291212022304534912109375 8.21000000000000085265128291212022304534912109375 8.21000000000000085265128291212022304534912109375 60.159999999999996589394868351519107818603515625 62 120171(机械用) 汽油 kg 20.131000000000000227373675443232059478759765625 9.1699999999999999289457264239899814128875732421875 9.1699999999999999289457264239899814128875732421875 9.1699999999999999289457264239899814128875732421875 184.599999999999994315658113919198513031005859375 63 410164(机械用) 电 kW·h 282.67099999999999226929503493010997772216796875 0.9899999999999999911182158029987476766109466552734375 0.9899999999999999911182158029987476766109466552734375 0.9899999999999999911182158029987476766109466552734375 279.83999999999997498889570124447345733642578125 64 410336 机械管理费 元 7.60799999999999965183405947755090892314910888671875 1 1 1 7.61000000000000031974423109204508364200592041015625 65 410338 机械台班的安拆费及场外运费 元 30.71300000000000096633812063373625278472900390625 1 1 1 30.71000000000000085265128291212022304534912109375 66 410339 机械台班的大修理费 元 50.094999999999998863131622783839702606201171875 1 1 1 50.10000000000000142108547152020037174224853515625 67 410341 机械台班的经常修理费 元 105.864000000000004320099833421409130096435546875 1 1 1 105.8599999999999994315658113919198513031005859375 68 410343 机械台班的折旧费 元 193.823000000000007503331289626657962799072265625 1 1 1 193.81999999999999317878973670303821563720703125 69 JX01127 管子切断机 直径Φ315～520mm 台班 2.736000000000000209610107049229554831981658935546875 78 78 74.099999999999994315658113919198513031005859375 213.409999999999996589394868351519107818603515625 70 JX01129 热熔焊接机 SHD-315A 台班 19.992000000000000881072992342524230480194091796875 246.80000000000001136868377216160297393798828125 346.80000000000001136868377216160297393798828125 329.45999999999997953636921010911464691162109375 6933.22999999999956344254314899444580078125 本页小计 78500.539999999993597157299518585205078125 合 计 85536.25 注：1.招标控制价、投标报价、竣工预算通用表。 2.单位工程、单项工程、建设项目通用表。 3.采用一般计税法时，市场价含税、除税栏均需填写，采用简易计税法时，市场价填写含税栏。 4.本表合价栏按市场含税价填报；合价=市场价（含税）×数量。 5.发包人提供材料和工程设备及承包人提供材料和工程设备均按含税单价填报。