攪拌站預(yù)算書.doc

工 程 預(yù) （ 結(jié) ） 算 書工程名稱：阿富汗艾娜克銅礦砼攪拌站建設(shè)工程 預(yù)（結(jié)）算金額： 467683美元 （含生成、生活大臨） 審定金額（小寫）： 子項編號： （大寫）： 肆拾陸萬柒仟陸佰捌拾叁美元 施工單位： （章 ） 監(jiān)理單位： （ 章） 建設(shè)單位： （章）負(fù) 責(zé) 人： 工程負(fù)責(zé)人： 審 核： 總 監(jiān)： 技術(shù)部負(fù)責(zé)人： 編 制： 工程師 ： 計劃部負(fù)責(zé)人： 計劃部編制人： 編制時間： 年 月 日 審核時間： 年 月 日 審定時間： 年 月 日 阿富汗艾娜克銅礦攪拌站建安大臨及配套設(shè)施匯總1.建站工程費：2278532.00元2.大臨活動房及設(shè)施配套費： 313147.88元3設(shè)備安裝費： 183000.00元合計：3194274.98元（大寫：叁佰壹拾玖萬肆仟貳佰柒拾肆元玖角捌分）折合為467683美元攪拌站設(shè)備安裝及配套設(shè)施建筑安裝工程造價匯總表序號項 目工程款或安裝費(元)運費和保險費(元)合計1混凝土攪拌站土建工程費用 2278532169881.092448413.092大臨活動及設(shè)施配套費用313147.88249714.01562861.893攪拌站設(shè)備安裝費 183000183000合計(人民幣)2774679.88419595.103194274.98折合美元4676831建站工程款2278532元人民幣。1.1 混凝土攪拌站建站（兩條生產(chǎn)線）土建工程報價單工程名稱：阿富汗艾娜克銅礦攪拌站序號定額 編號項目名稱單位數(shù)量單價（元）合計價（元）基價人工費材料費機械費基價人工費材料費機械費11-267場地平整1000m2 6.465344.0824.9631922241610206321-151機械挖土1000m3 1.9142018.8149.76186938642870357731-168土方外運1km1000m3 1.315485149.7624.61531120131195321990441-46土方回填100m3 5.215896.07733.8216246733827084655-33墊層模板100m2 0.7851597.6320.4812403812542529733065-12帶基模板100m2 3.022157.4611.02141113665151845426041075-18 獨立基礎(chǔ)100m2 5.61945.9571.831257117108973202703865785-61柱模板100m2 12083.7873.3110741362084873107413695-76梁模板100m2 0.0482748.61084150016513252728105-119樓梯10m2 2.62654.09265.32362.526171469595069115-260池底模板100m2 1.3651991963.77910.7117271813161243159125-267池壁模板100m2 9.062427.9805.851439183219967301130401656135-274池蓋模板100m2 0.3862441.3952.97136012894236852550145-90擋土墻模板100m2 8.922102.2616.66134314218752550111981127015B8-12墊層砼 C1010m3 8.3371808.1322.98138210315074269311525857165-394帶基砼 C2510m3 24.062042.1238.621677126491345741403513042175-396獨立基礎(chǔ)砼 C2510m3 28.782068.7264.081678126595387600482993639185-401柱砼 C12510m3 6.142311.5540.1316997314192331610430446195-406梁砼 C2510m3 0.082142.2387.13168372171311356205-421樓梯砼 C2510m2 2.62640.78143.52467.6301679376122578215-486池底砼 C2510m3 19.452064.6265.321685114401545160327732220225-487池壁砼 C2510m3 18.132437.7493.961830114441858954331622069235-488池蓋砼 C2510m3 0.582345.5411.8418191141360239105566245-412擋土墻砼 C2510m3 13.172253.37487.971694.371.0729677642722314936255-298鋼筋t79.063176.9205.92289873251152162792291195754265-382埋件t0.2085684.2777.88377411321182162785235275-382螺栓t1.0185684.2777.8837741132578779238421153283-7 腳手架100m2 3.92711.4214.91456.14027898421788158293-20 滿堂腳手架100m2 1.03418.88233.63169.71643124117516小計6144038472747816651510材差單位數(shù)量定額價市場價差價差價合計螺紋鋼筋t65.12285554702615170297鋼筋t16.2828555120226536874水泥32.5級t422.5320614.7294.7124511中砂m3543.440.8775.1334.2618618碎石m3110328.5375.1346.651414鐵絲kg4552.714.221.51687木模板m311.65652.561538885.410315木材m310.2534.361538100410237鐵件t1.5654800877539756221電焊條kg2023.324.51.18238小計429412人工費調(diào)整工日339524.96102.4577.49263040合計692452工程取費A定額直接費定額基價614403B其他直接費A*4.42%27157C現(xiàn)場經(jīng)費A*9.74%59843D間接費(A+B+C)*16.7%117134E勞動保險費(A+B+C)*6.4%44890F利潤(A+B+C+D+E)*6.6%56986G材料差價429412429412H人工差價263040263040I附材及機械調(diào)整L36*0.35-155316+53627.0165669J不含稅造價(A+B+C+D+E+F）1678532注：以上計算材差未取費。1.2本工程場地土石方開挖、運輸、回填暫定60萬元。2. 大臨活動房及設(shè)施配套費用313147.88元人民幣。序號項目建筑面積(m2)彩鋼 活動板房(元)室內(nèi)配置(元)合計配電給水排水潔具1倉庫46.619898.21396.6821294.882 辦公室、試驗室、 調(diào)度室163.169643.75516.23176.021242.4679578.383公共衛(wèi)生間23.39949.1339.551625.77720.642260.2614895.324公共浴室23.39949.11164.671277.29720.63175.6413287.335宿舍209.789541.93471.2093013.1061-5項合計46619898211888.306079.082683.732435.9222069.017土建 （基礎(chǔ)和地坪）256.3單價：195.45元/m2500938宿舍 （基礎(chǔ)和地坪）209.7單價：195.45元/m340985.879總價19898211888.306079.082683.732435.9313147.88大臨活動房及設(shè)施配套費用匯總表2.1阿富汗砼攪拌站大臨工程款2.1.1 工程名稱：倉庫2間序號項目單位工程量材料 單價安裝 單價材料 合價安裝合價合價(元)1彩鋼活動房建筑面積m246.633592156114287.219898.22小計156114287.219898.23配電2.5mm2單股銅線m401.890.675.62499.64mm2單股銅線m653.711241.1565306.15510mm2單股銅線m757.861.1589.582.56726管 （20)m251.850.5446.2513.559.757線槽（)m101.960.619.6625.68*40熒光燈盤個612.36474.162498.169節(jié)能型單管熒燈個67.212.143.2612.655.8610五眼插座個39.792.729.378.137.4711開關(guān)個311.332.733.998.142.0912小計1152.88243.81396.6813合計16763.88453121294.882.1.2 工程名稱：辦公室.試驗室.調(diào)度室（共7間）序號項目單位工程量材料 單價安裝單價材料合價安裝合價合價(元)1彩鋼活動房建筑面積m2163515005.269643.72小計54638.515005.269643.73配電配電箱個1494.4100494.4100594.44.mm2單股銅線m5021.890.6948.78301.21249.985mm2單股銅線m2513.711931.212511182.216mm2單股銅線m1247.861.1974.64136.41111.047管（20)m1261.850.54233.168.04301.148線槽 （)m331.960.664.6819.884.489*熒光燈盤個1412.364173.0456229.0410節(jié)能型單管熒光燈個147.212.1100.9429.4130.3411五眼插座個359.792.7342.6594.5437.1512開關(guān)個711.332.779.3118.998.2113空調(diào)插座個711.332.779.3118.998.2114小計4422.061094.145516.215給水鋁塑管m3033.892.11016.7631079.716鋁塑管m1008.341.95834195102917變徑三通個451.52206821418三通個4482192820019三通個42571002812820截止閥個486.562346.248354.2421水龍頭個412.57350.281262.2822銅接頭個410.3341.21253.223銅彎頭個410.33.641.214.455.624小計2827.62348.43176.02序號項目單位工程量材料 單價安裝單價材料合價安裝合價合價(元)25排水管（)m5016.495824.52501074.526管彎頭個43.090.912.363.615.9627管三通個43531401215228小計976.86265.61242.4629合計62865.0416713.3479578.382.1.3 工程名稱：公共衛(wèi)生間1間序號項目單位工程量材料單價安裝單價材料合價安裝合價合價(元)1彩鋼活動板房建筑面積m223.3335927805.52143.69949.12小計7805.52143.69949.13給水鋁塑管D50m1614.212.1227.3667.2260.964鋁塑管D20m13.58.341.94112.5926.19138.785變徑三通D50-20個951.53463.527490.56三通D50個24829641007三通D20個9257225632888截止閥D50個186.565.486.565.491.969銅接頭個910.3392.727119.710銅彎頭個910.3392.727119.711水龍頭個112.573.612.573.616.1712小計1408.98216.791625.7713排水PVC管(D110)m1632.95526.480606.414PVC彎頭D110個110.50.910.50.911.415PVC三通D110個230.91561.83091.816地漏個18.0338.04311.0417小計606.74113.9720.64序號項目單位工程量材料單價安裝單價材料合價安裝合價合價(元)18配電10mm2單股銅線m157.861.1117.916.5134.4192.5mm2單股銅線m271.890.651.0316.267.2320PVC管(PC1620)m251.850.5446.2513.559.7521PVC線槽(100*70)m51.960.69.8312.8221*40W熒光燈盤個212.36424.72832.7223節(jié)能型單管熒光燈個27.212.114.424.218.6224開關(guān)個111.332.711.332.714.0325小計275.4564.1339.5526潔具蹲式大便器個265091.671300183.341483.3427面盆個112550.6412550.64175.6428小便器套225050.64500101.28601.2829小計1925335.262260.2630合計12021.672873.6514895.322.1.4 工程名稱：公共浴室1間序號項目單位工程量材料單價安裝單價材料合價安裝合價合價(元)1彩鋼活動板房建筑面積m223.3335927805.52143.69949.12小計7805.52143.69949.13給水鋁塑管D50m1614.212.1227.3633.6260.964鋁塑管D20m13.58.341.94112.5926.19138.785變徑三通D50-20個951.53463.527490.56三通D50個1482482507三通D20個32577521968截止閥D50個186.565.486.565.491.969銅接頭個510.3351.51566.510銅彎頭個510.3351.51566.511水龍頭個112.573.612.573.616.1712小計1128.5148.791277.2913排水PVC管(D110)m1632.95526.480606.414PVC彎頭D110個110.50.910.50.911.415PVC三通D110個230.91561.83091.816地漏個18.0338.03311.0317小計606.73113.9720.63序號項目單位工程量材料單價安裝單價材料合價安裝合價合價(元)18配電配電箱個1494.4100494.4100594.41910mm2單股銅線m157.861.1117.916.5134.4204mm2單股銅線m303.711111.330141.3212.5mm2單股銅線m271.890.651.0316.267.2322PVC管(PC1620)m251.850.5446.2513.559.7523PVC線槽(100*70)m51.960.69.8312.824衛(wèi)生間防水防塵燈個246.351092.720112.725開關(guān)個111.332.711.332.714.0326電熱水器插座 (帶開關(guān))個211.332.722.665.428.0627小計957.37207.31164.6728潔具面盆個112550.6412550.64175.6429小計12550.64175.6430合計10623.12664.2213287.332.1.5 工程名稱：宿舍9間序號項目單位工程量材料單價安裝單價材料合價安裝合價合價(元)1彩鋼活動板房建筑面積m2209.73359270249.519292.489541.92小計70249.519292.489541.93配電配電箱個1494.4100494.4100594.444mm2單股銅線m2253.711834.752251059.7552.5mm2單股銅線m1651.890.6311.8599410.856PVC管(PC1620)m421.850.5476.312522.27598.58757PVC線槽(100*70)m301.960.658.81876.881*40W熒光燈盤個1812.364222.4872294.489節(jié)能型單管熒光燈個187.212.1129.7837.8167.5810五眼插座個369.792.7352.4497.2449.6411開關(guān)個1211.332.7127.462530.375157.837512空調(diào)插座(帶開關(guān))個911.332.7101.9724.3126.2713燈頭燈泡個5613053514小計2740.245730.953471.19515合計72989.7520023.3593013.102.1.6 工程名稱：阿富汗艾娜克銅礦攪拌站大臨土建序號定額 編號項目名稱單位數(shù)量單價（元）合計價（元）基價人工費材料費機械費基價人工費材料費機械費11-267場地平整1000m20.458344.0824.96319.12 158 11 0 146 21-151機械挖土1000m30.0422018.76149.761869.00 85 6 0 78 31-168土方外運1km1000m30.01415485.1149.7624.615310.73 217 2 1 214 41-46土方回填100m30.028896.07733.82162.25 25 21 0 5 51-47原土打夯100m22.5646.8335.4411.39 120 91 0 29 65-298鋼筋t1.23176.85205.922898.1572.78 3812 247 3478 87 75-72基礎(chǔ)梁模版100m20.942073.06743.561222.68106.82 1949 699 1149 100 85-405基礎(chǔ)梁砼10m31.412087.99332.971683.2171.81 2944 469 2373 101 98-10碎石墊層干鋪10m32.56595.53167.73422.515.29 1525 429 1082 14 108-23水泥砂漿面層100m22.56759.03256.34486.4516.24 1943 656 1245 42 118-16砼地坪墊層10m32.561790.9305.761382.34102.80 4585 783 3539 263 小計17361 3415 12867 1080 材差單位數(shù)