XX期工程配电室移动改造项目施工图预算书（2024年）.docx

施工图预算书工程名称：XX期工程配电室移动改造项目建筑面积：平方米总造价：¥482664.99元整审核人：（注册造价人员执业资格证章）投标单位：（单位公章）法人代表：（签字或盖章）编制日期：制2X年月日单位工程费用表序弓费用名称费率先费用金额I分部分项工程费420717.751.1其中：人工费33078.192措施项目费4759.962.1其中：人工费2.2其中：安全文明施工费4759.963其他项目费3.1其中：总承包服务费3.2其中：计日工3.2.1其中：计日工人工费4企业管理费63.5621327.045利润2413171.506规费6456.866.1社会保险费14.234707.036.2住房公积金费5.291749.837税金3.4816231.878工程造价482664.99工程名称：XX工程配电室移改项目第1页共1页序号定额编号子目名称工程量价值（元）其中（元）单位数量单价合价人工费材料费10一、箱式变电站安装项210-2电杆组立挖土（石）方坚土m3258.64117.27105.226.17310-13水泥杆（不带底盘、卡盘）杆长15m以内根2376.61753.22499.94119.5730-0015水泥电杆190*15米根2.0061323.522654.99410-47IOkV以下横担安装水平组2327.66655.3282.26569.22510-61IOkV绝缘子放电箝位绝缘子套6151.04906.2210.62895.21610-115杆上配电设备安装真空开关台18124.228124.22376.967590.7331-04401柱上真空开关FZW28个161776.5661776.56710-110杆上配电设备安装跌落式熔断器组11520.911520.91122.091389.1528-0433跌落式熔断器个3261.05783.16810-111杆上配电设备安装避雷器IOkV组1327.76327.76132.94188.3028-0432避雷器个3328.60985.80910-124杆上其他装置线路故障指示器只18.248.247.310.6730-0601线路故障指示器只1.05133.27139.931010-119杆上其他装置接地环组238.6777.3560.4114.7928-0431接地环个2.1593.301245.941110-120杆上其他装置驱鸟器个48.3833.5230.192.2330-05601驱鸟器个4.241.07172.511210-121杆上其他装置电杆反光膜个23.527.056.590.2230-057电杆反光膜个2.132.8669.011310-78IokV交联聚乙烯绝缘导线截面120mm2以内km0.1623985.90645.71203.29426.7529-0142高压绝缘导线JKLYJ/Q95in164.91623.733913.81工程名称：XX工程配电室移改项目第1页共3页1410-77IokV交联聚乙烯绝缘导线截面70mm2以内km0.033087.9192.6426.7863.4329-0141高压绝缘导线JKYJ/Q70ID30.5443.451326.901510-28拉线制作安装普通拉线截面95mm2以内组2313.60627.20196.63423.24Oi-Oioei钢绞线11l30.4534.691056.17168-14电缆埋地敷设IOkV铜芯电缆电缆截面185mm2以内m6011.61696.63385.56147.8736-00110电缆ZR-YJV22-3*150m60.6333.16202X9.65178-324户外冷缩式电缆终端头制作安装IOkV以下3*185mm2以内个1588.80588.80352.54223.6535-0021接地编织铜线ID141.0741.0729-0015户外冷缩电缆终端头3*150个1.022555.772606.88188-284户内冷缩式电缆终端头个1421.13421.13167.88247.24序号定额编号子目名称工程量价值（元）其中（元）单位数量单价合价人工费材料费制作安装IOkV以下3*185mm2以内35-0021接地编织铜线m141.0741.0729-0014户内冷缩电缆终端头3*150个1.021323.521349.991910-125IOkV线路带电作业接引流线相/次16633.726633.72492.153079.9128-044e1楔型弹射线夹个7.035168.861187.9620补子目001箱式变电站土建基础安装座150202.5850202.5850202.58212-16组合型成套箱式变电站安装容量63OkVA以下台11665.321665.32859.07441.59228-212电缆保护管敷设沿电杆（根）角钢根1205.49205.4921.37183.36238-403电缆沟挖填土m32348.731120.861071.5210.92248-221铺砂盖保护板1-2根m2833.62941.29148.49787.43258-14电缆埋地敷设IOkV铜芯电缆电缆截面150三2以内m3411.61394.76218.4883.7936-00102交联聚乙烯绝缘钢带铠装聚氯乙烯护套电力电缆ZR-YJV22-3*150m34.34352.3312099.04268-324户外热缩式电缆终端头制作安装IOkV以下3*185un2以内个1588.80588.80352.54223.6529-0012户外冷缩电缆终端头个1.022738.322793.0935-002©1接地编织铜线m141.0741.07278-284户内热缩式电缆终端头制作安装IOkV以下3*185mm2以内个1421.13421.13167.88247.2435-002©1接地编织铜线m141.0741.0729-00103户内冷缩电缆终端头个1.021551.721582.75工程名称：XX工程配电室移改项目第2页共3页2814-1变压器单体调试变压器容量80OkVA以下台1480.71480.71390.462914-4变压器系统调试800kVA以下系统11043.301043.30766.733014-7成套配电柜单体调试IOkV断路器柜台31020.223060.652717.103114-20送配电系统调试IOkV系统31102.413307.242443.953214-11成套配电柜单体调试IkV开关柜台4355.871423.49993.683314-19送配电系统调试IkV系统4577.692310.741962.833414-35母线相/段1286.47286.47143.763514-37接地电阻试验组1136.56136.56125.653614-38IOkV电力电缆调试耐压试验根11273.931273.93651.72300.023714-40绝缘子试验个/支152.7841.7628.753814-38线路电线调试耐压试验根31273.933821.791955.16900.06序号定额编号子目名称工程量价值（元）其中（元）单位数量单价合价人工费材料费3914-36IOkV避雷器试验组1118.9070976118.907097653.67112414408-403电缆沟挖填土m312048.733015615847.9618735590.55954356.95711133418-221铺砂盖保护板卜2根m15033.617474525042.621178795.48273274218.386058428-222铺砂盖保护板每增加一根m30014.85996434457.98929386.10349514058.194182438-6电缆埋地敷设IkV铜芯电缆电缆截面120mm2以内m3005.6774556481703.2366951155.572163345.028655236-00W12电缆YJV22-