**醫(yī)院手術(shù)室凈化及裝飾系統(tǒng)工程概預(yù)算書,,,,,,,,

,,,,,,,,,

,,,,,,,,,

日期DATE：,,2009.6.24,,,,,,

客戶CLIENT:,,,,,,,,

項(xiàng)目ITEM:,,手術(shù)部?jī)艋こ藾ept.ofoperationpruificationproject,,,,,,

聯(lián)系人：,,,,,,,,

工程實(shí)施EXECUTE:,,0,,,,,,

,,,,,,,,,

表一：拆除及部分C1,,,,,,,,

序號(hào),項(xiàng)目名稱,規(guī)格型號(hào),單位,數(shù)量,單價(jià)（元）,合計(jì)（元）,備注,

1,拆除,,項(xiàng),1,10000,10000,拆除內(nèi)容：根據(jù)現(xiàn)場(chǎng)實(shí)際情況給定,

,,,,,,,,,

,,,,,,,,,

,拆除部分小計(jì)：,,,,,10000,,

,本表合計(jì)：10000.00元,,,,,,,

表二：一.基本裝備C2,,,,,,,,

1,書寫臺(tái),,套,4,1200,4800,,

2,觀片燈(嵌入式),六聯(lián),套,1,3200,3200,"北京華億,不銹鋼制,容積為75L",6403

3,觀片燈(嵌入式),四聯(lián),套,3,2403,7209,"北京華億,不銹鋼制,容積為76L",9618

4,藥品柜,不銹鋼制900*1300*350,套,4,3800,15200,北京華億,19008

6,器械柜,不銹鋼制900*1300*351,套,4,3800,15200,北京華億,

7,醫(yī)用氣源面板,六氣，含快速接頭,套,4,3200,12800,北京華億,16011

8,輸液吊軌,U型導(dǎo)軌,套,4,1500,6000,北京華億,7512

9,"""手術(shù)中""顯示燈",,套,4,220,880,北京華億,1113

10,組合式電源插座箱,,臺(tái),4,850,3400,北京華億,4264

11,吊塔錨固結(jié)構(gòu),,套,4,880,3520,北京華億,4415

12,無(wú)影燈錨栓,,套,4,640,2560,北京華億,3216

,基本裝備小計(jì)：74769.00元,,,,,74769,,74769

二、醫(yī)用氣體工程,,,,,,,,

1,手術(shù)室閥門箱,HYS-1,臺(tái),1,2340,2340,北京華億,4682

2,脫脂銅管,φ20,米,60,78,4680,青島宏泰,4820

3,脫脂銅管,φ16,米,70,64,4480,青島宏泰,4617

4,脫脂銅管,φ8,米,80,16,1280,青島宏泰,1380

6,U2不銹鋼管,DN22,米,60,34,2040,長(zhǎng)城特鋼,2140

7,鍍鋅鋼管,DN32,米,45,26,1170,天津利達(dá),1248

8,銅截止閥,配套,個(gè),8,226,1808,上海閥門總廠,2050

,醫(yī)用氣體小計(jì)：17798.00元,,,,,17798,,17798

三、給排水及暖氣工程,,,,,,,,

1,不銹鋼制感應(yīng)洗手池3位，,HYX3-3,臺(tái),3,5800,17400,北京華億,

2,不銹鋼制感應(yīng)洗手池2位，,HYX3-2,臺(tái),2,5600,11200,北京華億,

3,洗手池,柱式陶瓷,臺(tái),1,400,400,市購(gòu),

4,不銹鋼水龍頭,,套,6,120,720,市購(gòu),

5,不銹鋼地漏,,套,8,150,1200,市購(gòu),

6,不銹鋼管D18,,m,20,45,900,市購(gòu),

7,不銹鋼管D38,,m,15,112,1680,市購(gòu),

8,不銹鋼管D25,,m,12,96,1152,市購(gòu),

9,柔性下水鑄鐵管50,,m,42,78,3276,市購(gòu),

10,柔性下水鑄鐵管75,,m,35,112,3920,市購(gòu),

11,不銹鋼軟管DN40*300mm,,根,9,204,1836,市購(gòu),

12,拖布池,,個(gè),7,150,1050,市購(gòu),

13,蹲便池,,個(gè),2,150,300,市購(gòu),

14,鋼制50片頭,H=600mm,柱,262,123,32226,新飛,

15,鋁塑管,DN15,m,235,21,4935,金德,

16,鋁塑法蘭閥門,,個(gè),36,106,3816,市購(gòu),

17,鋁塑直接,,個(gè),106,39,4134,市購(gòu),

18,鋁塑三通,,個(gè),56,56,3136,市購(gòu),

19,鋁塑彎頭,,個(gè),59,40,2360,市購(gòu),

,給排水小計(jì)：95441.00元,,,,,95641,,

四、強(qiáng)電工程,,,,,,,,

1,動(dòng)力配電箱,,臺(tái),1,2100,2100,正泰元件,

2,手術(shù)室配電箱,,臺(tái),4,1300,5200,正泰元件,

3,照明配電箱,,臺(tái),1,1200,1200,正泰元件,

4,手術(shù)室燈帶,10*2*40W,套,4,1200,4800,北京,

5,吸頂式凈化熒光燈,2*40W,套,28,640,17920,申達(dá),

6,手術(shù)室燈帶應(yīng)急UPS,1*40W,套,4,230,920,申達(dá),

7,應(yīng)急出口指示燈,1*20W,套,6,80,480,申達(dá),

8,圓形吸頂燈,1*60W,套,2,75,150,申達(dá),

9,二、三孔插座,,套,12,46,552,TCL,

10,多功能防水插座板,,套,4,180,720,TCL,

11,銅芯電線,ZRBV-4,M,1200,6.2,7440,國(guó)標(biāo),

12,銅芯電線,ZBVR-2.5,M,2000,4.2,8400,國(guó)標(biāo),

13,銅芯電線,ZBVR-6,M,500,8.6,4300,,

14,金屬電線導(dǎo)管,SC20,M,800,10.3,8240,國(guó)標(biāo),

15,照明開關(guān),86系列,套,25,36,900,TCL,

16,線槽,CT200*100,M,30,32,960,國(guó)標(biāo),

,強(qiáng)電工程小計(jì)：64282.00元,,,,,64282,,

五、弱電工程,,,,,,,,

1),呼叫系統(tǒng),,,,,,,

1,6路呼叫主機(jī),NBT-20,臺(tái),1,4800,4800,北京華億,

2,呼叫分機(jī),NBT-A,臺(tái),5,680,3400,北京華億,

3,金屬電線導(dǎo)管,SC20,m,200,10.3,2060,國(guó)標(biāo),

4,按鈕銅芯平行軟電線,RVV-4*1.0,m,400,3.6,1440,國(guó)標(biāo),

5,線槽,CT200*100,m,40,32,1280,市購(gòu),

,呼叫系統(tǒng)小計(jì)：12980.00元,,,,,12980,,

2),背景音樂(待定),,,,,,,

,小計(jì)：00.00元,,,,,,,

3),監(jiān)控系統(tǒng),,,,,,,

1,攝像機(jī),,臺(tái),7,1500,10500,,

2,攝像機(jī)電源,,臺(tái),1,110,110,,

3,8路數(shù)字硬盤錄像機(jī),,臺(tái),1,6000,6000,,

4,顯示器,三星,臺(tái),1,3000,3000,,

5,500G硬盤,,臺(tái),2,600,1200,,

6,三聯(lián)控制臺(tái),,臺(tái),1,2500,2500,,

7,金屬電線導(dǎo)管,SC20,m,150,10.5,1575,,

8,按鈕銅芯平行軟電線,RVV-2*1.0,m,200,2.6,520,,

9,按鈕銅芯平行軟電線,SIV75-5,m,250,3.2,800,,

10,線槽,CT200*100,m,40,32,1280,,

監(jiān)控系統(tǒng)小計(jì)：26205.00元,,,,,,26205,,

,本表合計(jì)：,291675,,,,,,

表三：基礎(chǔ)裝飾部分C3,,,,,,,,

序號(hào),項(xiàng)目名稱,規(guī)格型號(hào),單位,數(shù)量,單價(jià),合計(jì),備注,

1,防靜電PVC卷材地面,自流坪找平,㎡,115.8,267.07,30926.706,法國(guó)潔福,

2,耐磨PVC卷材地面,自流坪找平,㎡,127.1,234.56,29812.576,韓國(guó)LG,

3,防靜電PVC卷材踢腳線,H=120mm,m2,84.4,186,15698.4,法國(guó)潔福,

4,耐磨PVC卷材踢腳線,H=120mm,m2,294.6,115,33879,韓國(guó)LG,

5,彩色復(fù)合板墻面,50mm厚,m2,301.8,211.5,63830.7,"采用防菌EPS彩色復(fù)合板，上下兩層0.426彩色鍍

鋅鋼板,中間是巖棉芯材。",

6,50系列吊頂輕鋼龍骨,,m2,144.3,51.2,7388.16,,

7,硅酸鈣板,9mm,m2,144.3,60,8658,,

8,鋁塑板面層,,m2,144.3,85.9,12395.37,上海吉祥,

9,膠縫,0.5mm,m,365,6,2190,硅酮密封膠,

10,扣板專用龍骨,,m2,165,52.3,8629.5,,

11,鋁扣板,600*600,m2,165,158,26070,0.8厚,

12,彩色復(fù)合板頂面,50mm厚,m2,120,214.5,25740,市購(gòu),

13,"基層批膩?zhàn)?/p>

",2遍,m2,520,18.6,9672,環(huán)保型膩?zhàn)?

14,抗菌涂料,2遍,m2,520,36.5,18980,立邦牌，環(huán)保無(wú)異味,

15,彩板凈化門單開,,樘,23,2546.3,58564.9,凈化專用彩板成品門，包括觀察窗,

16,彩板凈化門雙開,,樘,6,3854.6,23127.6,凈化專用彩板成品門，包括觀察窗,

17,金屬鎖具,,套,30,123,3690,,

18,閉門器,,套,30,182.6,5478,,

19,門套不銹鋼+9厘板基層,,m2,136.3,653,89003.9,0.8厚不銹鋼+9厘板,

20,窗臺(tái)板,,m,48.45,132,6395.4,市購(gòu),

21,窗簾軌道,,m,22.15,198.6,4398.99,北京華億,

22,窗簾盒,,m,22.15,138,3056.7,12厚細(xì)木工板，外貼白色鋁塑板,

23,衛(wèi)生間成品隔斷,,m2,8,185,1480,,

24,磨砂不銹鋼防撞帶,170型,m,128,214,27392,北京華億,

25,不銹鋼雙開玻璃門,,m2,11.26,632,7116.32,,

26,鋼化玻璃隔斷,,m2,28,643,18004,,

27,圍護(hù)50型材,,m,150,28,4200,國(guó)標(biāo),

28,吊頂用型材,,m,160,22,3520,國(guó)標(biāo),

,本表合計(jì)：541972.00元,549298.222,,,,549298.222,,

表四：取費(fèi)部分,,A=C1+C2+C3=,850973,,,,,

1,稅金A*3.413%,,,,,29044,,

2,運(yùn)雜費(fèi)A*2%,,,,,17019,,

3,安裝調(diào)試費(fèi)A*0.5%,,,,,0,,

,本表合計(jì)：45872.49元,,,,,46063.1805