住宅區(qū)及室外配套工程初步設(shè)計(jì)概算書(總投資5億)

PAGEPAGEPAGE2XX工程初步設(shè)計(jì)概算書XX建筑設(shè)計(jì)有限公司二〇一二年十一月編制說明1、編制說明XX工程為XX房地產(chǎn)開發(fā)有限公司建設(shè)項(xiàng)目，總建筑面積205072.81m2。本概算為XX初步設(shè)計(jì)圖紙的全部工程費(fèi)用；以及室外的道路、綠化、管網(wǎng)等配套設(shè)施費(fèi)用，但不包括基建期貸款利息、土地征購(gòu)費(fèi)用及應(yīng)有業(yè)主負(fù)擔(dān)的二次裝修費(fèi)用2、編制依據(jù)1、2001年湖南省建筑工程概算定額（2008版）；2、2006年湖南省安裝工程消耗量標(biāo)準(zhǔn)；3、2006年湖南省仿古園林工程消耗量標(biāo)準(zhǔn)；4、2006年湖南省裝修裝飾工程消耗量標(biāo)準(zhǔn)；5、湖南省《工程建設(shè)其它費(fèi)用定額》；6、取費(fèi)程序按照湖南省建設(shè)工程造價(jià)管理總站（湘建價(jià)[2008]22號(hào)）《關(guān)于調(diào)整《湖南省建設(shè)工程概算定額》費(fèi)率標(biāo)準(zhǔn)及有關(guān)工程計(jì)費(fèi)程序的通知》；7、人工工資按照湖南省建設(shè)廳（湘建價(jià)[2012]237號(hào)）《關(guān)于發(fā)布湖南省各市州建設(shè)工程人工工資單價(jià)的通知》；8、湖南類似工程技術(shù)經(jīng)濟(jì)分析和概預(yù)算資料及概算指標(biāo)；9、XX建筑設(shè)計(jì)有限公司設(shè)計(jì)的XX初步設(shè)計(jì)圖紙；10、設(shè)備價(jià)格采用最新市場(chǎng)詢價(jià)，不足部分由《工程建設(shè)全國(guó)機(jī)電價(jià)格匯編》補(bǔ)充，設(shè)備運(yùn)費(fèi)按設(shè)備原價(jià)的6%計(jì)取；11、材料價(jià)格采用《長(zhǎng)沙建設(shè)造價(jià)》以及《定額與造價(jià)》上的材料信息價(jià)；12、預(yù)備費(fèi)按5%計(jì)取，工程建設(shè)其它費(fèi)用按相關(guān)規(guī)定計(jì)取。3、工程投資分析本工程概算由建筑工程費(fèi)用、安裝工程費(fèi)用、設(shè)備購(gòu)置費(fèi)及其他費(fèi)用組成，總投資為47921.27萬元，其中工程費(fèi)用41459.86萬元，工程建設(shè)其它費(fèi)用4179.45萬元，工程預(yù)備費(fèi)為2281.97萬元。投資概算總表見表1。詳見表2～表49。PAGE8PAGEPAGE162XX工程總概算表表1概算編號(hào)工程及費(fèi)用名稱概算價(jià)值（萬元）占總值（%）技術(shù)經(jīng)濟(jì)指標(biāo)建筑設(shè)備及安裝工器具其他總值單位數(shù)量指標(biāo)12346789101112一工程費(fèi)用35911.025548.8441459.8686.52m2205072.812021.71I二組團(tuán)16129.962804.0418934.0097426.331943.42I-1高層住宅15679.952762.8318442.78m285483.592157.46I-1-1土石方工程200.08200.08m285483.5923.41I-1-2地下室工程2340.022340.02m29283.962520.50I-1-3土建工程13139.8513139.85m285483.591537.12I-1-4電梯及安裝683.87683.87m285483.5980.00I-1-5供電322.27322.27m285483.5937.70I-1-6電動(dòng)及照明工程686.95686.95m285483.5980.36I-1-7給排水及消防工程582.83582.83m285483.5968.18I-1-8通風(fēng)工程153.87153.87m285483.5918.00I-1-9弱電工程333.04333.04m285483.5938.96I-219#棟商業(yè)450.0141.21491.22m22658.781847.54I-2-1主體土建工程450.01450.01m22658.781692.54I-2-2電動(dòng)及照明工程21.2721.27m22658.7880.00I-2-3給排水及消防工程14.6214.62m22658.7855.00I-2-4弱電工程5.325.32m22658.7820.00II三組團(tuán)18516.872744.8021261.67107646.481975.14II-1高層住宅16651.432562.7919214.22m279294.182423.16II-1-1土石方工程375.09375.09m279294.1847.30II-1-2地下室工程4333.724333.72m217342.172498.95II-1-3土建工程11942.6211942.62m279294.181506.12II-1-4電梯及安裝634.35634.35m279294.1880.00II-1-5供電298.94298.94m279294.1837.70II-1-6電動(dòng)及照明工程637.21637.21m279294.1880.36II-1-7給排水及消防工程540.63540.63m279294.1868.18II-1-8通風(fēng)工程142.73142.73m279294.1818.00II-1-9弱電工程308.93308.93m279294.1838.96II-224、25#棟商業(yè)會(huì)所1356.76120.361477.12m27765.211902.23II-2-1主體土建工程1356.761356.76II-2-2電動(dòng)及照明工程62.1262.12m27765.2180.00II-2-3給排水及消防工程42.7142.71m27765.2155.00II-2-4弱電工程15.5315.53m27765.2120.00II-3幼兒園508.6861.65570.33m23244.921757.62II-3-1主體土建工程508.68508.68m23244.921567.62II-3-2電梯工程11.3611.36m13244.9235.00II-3-3電動(dòng)及照明工程25.9625.96m23244.9280.00II-3-4給排水及消防工程17.8517.85m23244.9255.00II-3-5弱電工程6.496.49m23244.9220.00Ⅲ總平面布置1264.191264.19m249920.4253.24二工程建設(shè)其它費(fèi)用4179.454179.458.72II-1業(yè)主管理費(fèi)621.90621.90II-2建設(shè)工程報(bào)建費(fèi)1483.121483.12II-3勘察設(shè)計(jì)費(fèi)1036.501036.50II-4施工圖審查費(fèi)36.9136.91II-5建設(shè)工程質(zhì)量檢測(cè)費(fèi)103.65103.65II-6預(yù)算編制費(fèi)82.9282.92II-7工程監(jiān)理費(fèi)746.28746.28II-8水土保持及安全評(píng)價(jià)費(fèi)15.0015.00II-9環(huán)境影響評(píng)價(jià)費(fèi)20.0020.00II-10工程招投標(biāo)、評(píng)標(biāo)費(fèi)用33.1733.17I+II35911.025548.844179.4545639.3195.24三預(yù)備費(fèi)2281.972281.974.76四建設(shè)項(xiàng)目總造價(jià)35911.025548.846461.4147921.271002336.793占總造價(jià)（%）74.9411.5813.48100建筑工程概算表表2建設(shè)單位XX房地產(chǎn)開發(fā)有限公司第號(hào)概算表概算價(jià)值（元）27504.1工程項(xiàng)目XX根椐2012年價(jià)格編制工程數(shù)量單位工程土建工程根據(jù)第號(hào)圖紙技術(shù)經(jīng)濟(jì)指標(biāo)順序號(hào)名稱及項(xiàng)目編號(hào)工程或費(fèi)用名稱單位數(shù)量概算價(jià)值（元）單價(jià)總價(jià)1234567一二組團(tuán)1、14#m217864.711525.182724.692、15#m216912.611552.332625.393、16#m216515.221535.482535.884、17#m216515.221535.482535.885、18#m217675.831537.702718.016、19#m22658.781692.54450.01二三組團(tuán)7、20#m222813.241500.613423.378、21#m210152.641514.471537.599、22#m221179.761512.503203.4310、23#m225148.541544.593884.4111、24#m22490.651692.97421.6612、25#m25274.561772.85935.113、26#m23244.921567.62508.68單位工程造價(jià)178446.6827504.1單位工程造價(jià)計(jì)價(jià)表（人工費(fèi)+機(jī)械費(fèi)為計(jì)價(jià)基礎(chǔ)）表3工程名稱：土方工程-2組團(tuán)第2頁(yè)共1頁(yè)序號(hào)名稱費(fèi)率(%)計(jì)算辦法及計(jì)算程序合價(jià)(元)１．１j人工費(fèi)(基期)按規(guī)定計(jì)算的直接工程費(fèi)和施工措施費(fèi)中的人工費(fèi)(基期)7164.81１．３j機(jī)械費(fèi)(基期)按規(guī)定計(jì)算的直接工程費(fèi)和施工措施費(fèi)中的機(jī)械費(fèi)(基期)987165.74１直接費(fèi)１．１＋１．２＋１．３＋１．４＋１．５＋１．６＋１．７＋１．８＋１．９1072095.4１．１人工費(fèi)按規(guī)定計(jì)算的直接工程費(fèi)和施工措施費(fèi)中的人工費(fèi)22549.15１．２材料費(fèi)按規(guī)定計(jì)算的直接工程費(fèi)和施工措施費(fèi)中的材料費(fèi)647.38１．３機(jī)械費(fèi)按規(guī)定計(jì)算的直接工程費(fèi)和施工措施費(fèi)中的機(jī)械費(fèi)987165.74１．４主材費(fèi)除１．２項(xiàng)以外的主材費(fèi)１．５大型施工機(jī)械進(jìn)出場(chǎng)及安拆費(fèi)0.5(１．１＋１．２＋１．３＋１．４)×機(jī)械進(jìn)出場(chǎng)安拆費(fèi)率5051.81１．６工程排水費(fèi)0.2(１．１＋１．２＋１．３＋１．４)×排水費(fèi)率2020.72１．７冬雨季施工增加費(fèi)0.16(１．１＋１．２＋１．３＋１．４)×冬雨季施工費(fèi)率1616.58１．８零星工程費(fèi)5(１．１＋１．２＋１．３＋１．４)×零星工程費(fèi)率50518.11１．９質(zhì)量檢測(cè)費(fèi)0.25(１．１＋１．２＋１．３＋１．４)×質(zhì)量檢測(cè)費(fèi)率2525.91２企業(yè)管理費(fèi)33.3(１．１j＋１．３j)人工和機(jī)械費(fèi)(基期)×企業(yè)管理費(fèi)率331112.07３利潤(rùn)22(１．１j＋１．３j)人工和機(jī)械費(fèi)(基期)×利潤(rùn)率218752.72４安全防護(hù)、文明施工措施費(fèi)20.07×1(１．１j＋１．３j)人工和機(jī)械費(fèi)(基期)×安全文明費(fèi)率199562.14５其他６工傷保險(xiǎn)0.9人工工資總額×工傷保險(xiǎn)費(fèi)率202.94７規(guī)費(fèi)6.54(１+２+３+４+５+６)×規(guī)費(fèi)率119127.56８稅金3.461(１+２+３+４+５+６+７)×稅率67172.92９單位工程概算總價(jià)１+２+３+４+５+６+７+８2008025.75單位工程概算總價(jià)貳佰萬捌仟零貳拾伍元柒角伍分2008025.75工程概算表表4工程名稱：土方工程-2組團(tuán)第1頁(yè)共1頁(yè)序定額項(xiàng)目名稱單位工程數(shù)量單價(jià)其中合價(jià)其中號(hào)編號(hào)(元)人工費(fèi)材料費(fèi)機(jī)械費(fèi)(元)人工費(fèi)材料費(fèi)機(jī)械費(fèi)101-008挖掘機(jī)挖土、自卸汽車運(yùn)土,~運(yùn)距1000m以內(nèi)100m3606.161096.2137.21.071057.94664477.422549.2647.38641281201-009換挖掘機(jī)挖土、自卸汽車運(yùn)土,運(yùn)距每增加1000m100m3606.16570.62570.62345884.8345885合計(jì)1010362.2722549.15647.38987165.74單位工程造價(jià)計(jì)價(jià)表（人工費(fèi)+機(jī)械費(fèi)為計(jì)價(jià)基礎(chǔ)）表5工程名稱：地下室-2組團(tuán)第2頁(yè)共1頁(yè)序號(hào)名稱費(fèi)率(%)計(jì)算辦法及計(jì)算程序合價(jià)(元)１．１j人工費(fèi)(基期)按規(guī)定計(jì)算的直接工程費(fèi)和施工措施費(fèi)中的人工費(fèi)(基期)1668313.52１．３j機(jī)械費(fèi)(基期)按規(guī)定計(jì)算的直接工程費(fèi)和施工措施費(fèi)中的機(jī)械費(fèi)(基期)659395.09１直接費(fèi)１．１＋１．２＋１．３＋１．４＋１．５＋１．６＋１．７＋１．８＋１．９19423169.37１．１人工費(fèi)按規(guī)定計(jì)算的直接工程費(fèi)和施工措施費(fèi)中的人工費(fèi)6350727.24１．２材料費(fèi)按規(guī)定計(jì)算的直接工程費(fèi)和施工措施費(fèi)中的材料費(fèi)11291096.65１．３機(jī)械費(fèi)按規(guī)定計(jì)算的直接工程費(fèi)和施工措施費(fèi)中的機(jī)械費(fèi)659390.3１．４主材費(fèi)除１．２項(xiàng)以外的主材費(fèi)3535１．５大型施工機(jī)械進(jìn)出場(chǎng)及安拆費(fèi)0.5(１．１＋１．２＋１．３＋１．４)×機(jī)械進(jìn)出場(chǎng)安拆費(fèi)率91523.75１．６工程排水費(fèi)0.2(１．１＋１．２＋１．３＋１．４)×排水費(fèi)率36609.5１．７冬雨季施工增加費(fèi)0.16(１．１＋１．２＋１．３＋１．４)×冬雨季施工費(fèi)率29287.6１．８零星工程費(fèi)5(１．１＋１．２＋１．３＋１．４)×零星工程費(fèi)率915237.46１．９質(zhì)量檢測(cè)費(fèi)0.25(１．１＋１．２＋１．３＋１．４)×質(zhì)量檢測(cè)費(fèi)率45761.87２企業(yè)管理費(fèi)33.3(１．１j＋１．３j)人工和機(jī)械費(fèi)(基期)×企業(yè)管理費(fèi)率775126.97３利潤(rùn)22(１．１j＋１．３j)人工和機(jī)械費(fèi)(基期)×利潤(rùn)率512095.9４安全防護(hù)、文明施工措施費(fèi)20.07×1(１．１j＋１．３j)人工和機(jī)械費(fèi)(基期)×安全文明費(fèi)率467171.12５其他６工傷保險(xiǎn)0.9人工工資總額×工傷保險(xiǎn)費(fèi)率57156.55７規(guī)費(fèi)6.54(１+２+３+４+５+６)×規(guī)費(fèi)率1385012.64８稅金3.461(１+２+３+４+５+６+７)×稅率782868.94９單位工程概算總價(jià)１+２+３+４+５+６+７+８23402601.49單位工程概算總價(jià)貳仟叁佰肆拾萬貳仟陸佰零壹元肆角玖分23402601.49工程概算表表6工程名稱：地下室-2組團(tuán)第2頁(yè)序單價(jià)其中合價(jià)其中項(xiàng)目名稱單位工程量人工材料機(jī)械人工材料機(jī)械費(fèi)費(fèi)費(fèi)費(fèi)費(fèi)費(fèi)102-006獨(dú)立基礎(chǔ),砼10m353.5818886.6131175301.66467.95101194470280828406325073203-110矩形柱斷面周長(zhǎng)3.0m以內(nèi)^礫20C30(525#)現(xiàn)澆10m325.5210760.75568.834771.63420.28274614.114211712177210725.5303-027鋼筋砼外墻墻厚400^礫20C30(525#)現(xiàn)澆100m213.0636868.417344.517783.41740.45481500.722651923225122730.2403-032鋼筋砼圓弧形外墻墻厚400^礫20C30(525#)現(xiàn)澆100m21.4948691.418628.528547.71515.1472550.1127756.542536.12257.56503-018磚外墻(砼小型空心砌塊墻厚190)不帶圈梁^混合砂漿M7.5100m24.157521.123863.533289.01368.5931212.6616033.613649.41529.63603-096鋼筋砼內(nèi)墻墻厚200^礫20C30(525#)現(xiàn)澆100m215.4824190.812889.7102111090.18374473.619953215806616876.1703-092磚內(nèi)墻(陶粒砼空心砌塊墻厚190)不帶圈梁^混合砂漿M7.5100m210.6612115.46302.65466.39346.42129150.367185.758271.83692.82804-034滿堂腳手架基本層~高3.6～5.2m100m292.84755.99666.983.135.9670185.73619157717.71553.02904-022綜合腳手架層高超過3.6m在6.0m內(nèi)增加人工、材料、機(jī)械用量100m292.841534.151267.88240.5725.71142430.811771022334.12387.211005-098換現(xiàn)澆有梁板板厚15cm以外^普通商品砼c4010m3663.028423.732855.065183.84384.835585100189296434369892551481105-001整體地面水泥砂漿面層20mm厚(98zj001-地1)^水泥砂漿,1：2100m291.454297.931884.672251.02162.24393046172353205856148371205-006整體水磨石地面普通分格厚12mm(98zj001-地10)100m21.3810324.56701.413186.53436.5914247.859247.944397.41602.51305-121現(xiàn)澆鋼筋砼整體式樓梯^現(xiàn)澆C20礫40(425#)10m25.562453.61216.911121.6115.113642.036766.026236.08639.931405-056砼天棚混合砂漿抹面有梁樓蓋(98zj001-頂3/47)100m292.813325.532521.35714.8789.3130864223400666346.98288.61505-073合成高分卷材屋面帶鋼性防水層保溫層(98zj001-屋2/76)100m292.8146868.717598.928705564.8243498871633352266411452420.91605-129型鋼欄桿、鋼管扶手10m1.931091.45332.5603.53155.422106.51641.731164.81299.971705-140帶散水明溝10m32.761216.81537.03632.6247.1639862.7217593.220724.61544.9618D5-91塑料管安裝(粘接)管外徑（毫米以內(nèi)）16010m10114.9112.52.310.091148.99112523.120.861906-025防火門(國(guó)標(biāo)J618)實(shí)拼式雙面襯石棉板100m20.8851763.325890.925618.1254.3245551.732278422543.9223.82006-031防火卷簾門安裝|卷簾門100m27.1342161.8499536831.1335.73300613.635614.42626062393.752106-026防火門(國(guó)標(biāo)J618)實(shí)拼式單面襯石棉板100m20.548536.923511.324771.3254.3224268.4711755.712385.7127.162207-028圓鋼筋直徑6mm以上t805.555417.5801.474342.26273.78436407164562034979062205452308-045矩形鋼筋砼清水池容積300m3座213548352664.474571.18246.982709651053291491421649424補(bǔ)-1換采光井202004000合計(jì)18305214.206350727.2411291096.65659390.30人工、主要材料、機(jī)械匯總表工程名稱：地下室-2組團(tuán)表7序號(hào)編碼名稱及規(guī)格單位數(shù)量單價(jià)(元)合價(jià)(元)1100002綜合人工工日84658.767563494072100003改架工工日3.2752403rg00003綜合人工(市政)工日157511254110015紅青磚240×115×53千塊2.143219469.335110020水泥425#kg1064223.40.4425689.366110030水泥525#kg411108.080.44180887.557110054砼小型空心砌塊(綜合)m369.882131.249171.298110360水m312.6750.8911.289120040砼彎頭Φ10cm套35.3482.691.910120156鐵釘[園釘]kg0.8695.374.6711120186鍍鋅鐵絲8#kg0.3784.241.612120192鍍鋅鐵絲22#kg0.0424.040.1713120279草袋子m20.8681.71.4814120286麻繩kg0.0065.170.0315120344鋼絲繩kg0.0396.30.2416120401隔離劑kg2.1231.663.5217120486107膠kg9.4171.4613.7518130010紅青磚240×115×53千塊32.3482197084.1119130170中、粗砂(天然砂綜合)m30.0351123.8920130180中凈砂(過篩)m31735.009123213406.1121130190粗凈砂m3980.971136133412.0522130300石灰膏m322.1282906417.2523130380白石子kg2625.8290.16420.1324130480礫石最大粒徑10mmm310.9231471605.6225130500礫石最大粒徑20mmm3923.384145133890.6326130510礫石最大粒徑40mmm31556.58143222590.9627130560碎石最大粒徑40mmm30.1314318.5828130590石碴30～70mmm359.844392333.9129130620陶粒砼空心砌塊m3166.904217.0136219.7530140230內(nèi)外執(zhí)勾組38.4475.5211.4631160610鋁合金壓條3×30mmm20269.7046.7135807.0232161160防火卷簾門m271336826238433170010平板玻璃3mm厚m26.53310.367.2934180160117膠kg17444.7711.2621980.4135190490木螺釘38mm百個(gè)10.7652.223.6836190510木螺釘百個(gè)20.913241.8337200150射釘百個(gè)1017.3464.74781.5338200180鐵釘[園釘]kg1682.2375.379033.6139200450其它鐵件kg1260.43245041.7340200510鍍鋅鐵絲8#kg9354.9824.2439665.1241200530鍍鋅鐵絲10#kg17.7753.358.6642200540鍍鋅鐵絲12#kg2.873.379.6743200570鍍鋅鐵絲22#kg2798.2334.0411304.8644200980梁卡具模板用kg2109.27848437.1145200990零星卡具kg19349.564477398.2546201080砂紙張16.4711.0517.2947201150鐵件kg52.5794210.3248201380五金鐵件kg1163.7855.66517.1949210350尼綸帽個(gè)6179.5390.53089.7750220010草板紙張15539.4260.7511654.5751220090白布[幅0.9m寬]m20.3782.440.9252220180草袋子m210839.4251.718427.0253220250麻繩kg0.2625.171.3554220290棉紗頭kg1.6675.689.4755220400紙筋kg926.8481926.8556230030電焊條kg6266.3846.1438475.657230080焊錫kg3.1352784.6558240020組合鋼模板kg37174.4454.23157247.959240070回轉(zhuǎn)扣件kg199.64.8958.0860240080對(duì)接扣件kg182.794.8877.3961240090直角扣件kg754.1384.83619.8662240120腳手架底座kg88.1493.9343.7863240150支承件(支撐鋼管及扣件)kg30054.2143.8114206.0164270130水m313127.4130.8911683.465270150木柴kg78.6240.3426.7366270170鋸木屑m31.17915.618.467270200金剛石(三角型)塊36.4324.6167.5968270210金剛石200×75×50塊6.9551390.4269270230砂布張53.8980.948.5170270240鐵砂紙張648.8820.62402.3171270260木炭kg13.2471.1715.572270450擠壓套筒G25個(gè)6647.01212.558342073280030其它材料費(fèi)元34069.479134069.4874320030竹架板(側(cè)編)m2596.4511.56859.1775330020扁鋼kg67.014.1274.7476330130鋼板kg113.43.13354.9477330210鍍鋅鐵皮0.552mm厚[26#]m2431.9922.979922.8178330240角鋼kg39.44.1161.5479330300圓鋼kg59.23.28194.1880330320圓鋼Φ8kg167820.64.1688064.4681330340圓鋼Φ10以內(nèi)kg145.1924.1595.2982330350圓鋼Ⅰ級(jí)Φ10以內(nèi)kg5.1734.121.2183330370圓鋼Ⅱ級(jí)Φ10以上kg29.3534.1120.3584330400圓鋼Φ14kg251730.94.11032096.785330420圓鋼Φ18kg106.2274.1435.5386330520螺紋鋼Ⅱ級(jí)Φ28kg209775.754.1860080.5887330620螺紋鋼Ⅱ級(jí)Φ22kg209775.754.1860080.5888330650冷拔低碳鋼絲kg12997.1273.342890.5289330710鋼絲繩kg0.5616.33.5390330730鋼絲繩Φ8繩1×19kg32.1697.6244.4891350030焊接鋼管kg3715.9083.2312002.3892350040焊接鋼管m20.45815.76322.4293470080調(diào)和漆kg33.71511.01371.294470160防火漆kg28.88313.37386.1795470180防銹漆kg407.72312.244990.5396470240紅丹防銹漆kg25.81910.29265.6797470340清油kg4.48715.1467.9498470380聚胺脂甲料kg20779.34217.77369248.9199470390聚胺脂乙料kg32510.67516.75544553.8100470430銀粉kg0.144273.89101480010催干劑kg1.37.249.41102480050隔離劑kg5312.2051.668818.26103480070石棉板5mmm2314.7086.271973.22104480090高強(qiáng)度憎水珍珠巖屋面保溫板FN-290m31003.833490491878珠巖m3694.18994.365462.03106480290PVC防水卷材m225095.82414.88373425.86107490020石油瀝青30#kg216.2161.8389.19108490110汽油kg0.62.851.71109490160煤油kg5.522.3512.97110490180油漆溶劑油200#kg46.1673.12144.04111490190油漆溶劑油kg15.6083.1248.7112490240草酸kg1.384.25.8113490320鹽酸kg0.6581.020.67114490450二甲苯kg2501.8613.358381.23115490521聚氯乙烯薄膜m210981.3531.213177.62116490570嵌縫膏kg69.2450.9565.78117490630雙[白]灰粉kg43611.9280.219158.5118490710硬白蠟kg3.664.6817炔氣m35.6337.542.25120500020氧氣m30.6163.52.16121500030107膠kg518.0371.46756.33122500150密封膏支2509.58214.7436991.24123500310粘結(jié)劑FN-300kg23165.3768185323.01124500480303膠kg8687.01616.78145768.13125av0910砂布張6.960.96.26126cl00587松原木m3133.277994.26132512.13127cl04281丙酮kg0.64.12.46128cl05381粘結(jié)劑g4800.0314.4129cl06306杉原條m3160.288977156600.96130pb11001砼地模m20.19364.7112.46131sp010700普通商品砼c40m36729.6534342920669.4132jx01025木工圓鋸機(jī)Φ500mm臺(tái)班0.0421.590.86133jxj01008履帶式推土機(jī)功率75kw(大型)臺(tái)班1.835446.61819.62134jxj01078夯實(shí)機(jī)(電動(dòng))20～62kgm(小型)臺(tái)班831.2524.2520157.82135jxj03027汽車式起重機(jī)5t(中型)臺(tái)班112.605378.8842663.68136jxj03049龍門式起重機(jī)10t(中型)臺(tái)班0.09277.8325137jxj03050龍門式起重機(jī)20t(大型)臺(tái)班0.034523.5617.8138jxj03061塔式起重機(jī)6t(大型)臺(tái)班0.03447.5513.47139jxj03063塔式起重機(jī)15t(大型)臺(tái)班0.159786.38124.93140jxj04002載重汽車4t(中型)臺(tái)班1.395251.54350.96141jxj04004載重汽車6t(中型)臺(tái)班608.665313.51190822.49142jxj04005載重汽車8t(大型)臺(tái)班1.618416.14673.46143jxj04011自卸汽車6t(中型)臺(tái)班10.385407.994236.98144jxj04039機(jī)動(dòng)翻斗車1t(小型)臺(tái)班42.21485.133593.69145jxj04043灑水車4000L(中型)臺(tái)班0.372315.23117.27146jxj04047軌道平車10t(中型)臺(tái)班0.05670.463.95147jxj05009電動(dòng)卷?yè)P(yáng)機(jī)(單筒慢速)5t(小型)臺(tái)班126.68878.159900.68148jxj05020皮帶運(yùn)輸機(jī)15m(小型)臺(tái)班0.17794.6516.74149jxj06002滾筒式混凝土攪拌機(jī)(電動(dòng))400L(中型)臺(tái)班626.99989.255928.3150jxj06024灰漿攪拌機(jī)200L(小型)臺(tái)班145.14142.516169.95151jxj07001鋼筋調(diào)直機(jī)φ14mm(小型)臺(tái)班7.84839.42309.39152jxj07002鋼筋切斷機(jī)φ40mm(小型)臺(tái)班91.74340.963757.79153jxj07003鋼筋彎曲機(jī)φ40mm(小型)臺(tái)班255.54524.576278.73154jxj07012木工圓鋸機(jī)φ500mm(小型)臺(tái)班32.65127.19887.78155jxj07018木工壓刨床單面600mm(小型)臺(tái)班4.36230.52133.13156jxj07024木工裁口機(jī)多面400mm(小型)臺(tái)班0.06837.882.58157jxj07046搖臂鉆床φ50mm(中型)臺(tái)班0.02879.862.24158jxj07054剪板機(jī)40×3100mm(大型)臺(tái)班0.004730.72.92159jxj07055型鋼剪斷機(jī)500mm(中型)臺(tái)班0.022166.953.67160jxj07061板料校平機(jī)16×2500mm(大型)臺(tái)班0.0041841.257.37161jxj07070刨邊機(jī)12000mm(大型)臺(tái)班0.006672.814.04162jxj07071管子切斷機(jī)φ60mm(小型)臺(tái)班2.58619.4950.41163jxj07092擠壓鉗臺(tái)班109.90644.794922.69164jxj07094型鋼校正機(jī)臺(tái)班0.022166.953.67165jxj08037高壓油泵80MPa(小型)臺(tái)班109.906181.6319962.23166jxj09002交流電焊機(jī)30KVA(小型)臺(tái)班3.37468.78232.09167jxj09004交流電焊機(jī)40KVA(小型)臺(tái)班7.84699.1777.49168jxj09013直流電焊機(jī)30kw(小型)臺(tái)班310.58279.6124725.42169jxj09018對(duì)焊機(jī)75KVA(小型)臺(tái)班53.06699.415275.31170jxj09034點(diǎn)焊機(jī)75KVA(中型)臺(tái)班80.62122.839902.52171jxj10020內(nèi)燃空氣壓縮機(jī)9m3/min(中型)臺(tái)班0.016290.884.65172jxj12019平面磨石機(jī)3kw(小型)臺(tái)班13.09122.28291.67173jxj12039組合烘箱(小型)臺(tái)班0.178134.4923.94174jxj12044電焊條烘干箱45×35×45cm3(小型)臺(tái)班0.17817.323.08175jxj15001垂直運(yùn)輸機(jī)械(綜合)臺(tái)班961.931254.3244618.94176jxj15002塔吊卷?yè)P(yáng)機(jī)(綜合)臺(tái)班0.634262.86166.71177jxj15007推土機(jī)，適應(yīng)于推土方(綜合)臺(tái)班0.208573.14119.16178jxj15015挖掘機(jī)，適應(yīng)于挖碴(綜合)臺(tái)班2.049624.691280.18179jxj18001其他機(jī)械費(fèi)元3.49813.5180zc00010塑料管m101353535合計(jì)18436589單位工程造價(jià)計(jì)價(jià)表（人工費(fèi)+機(jī)械費(fèi)為計(jì)價(jià)基礎(chǔ)）表8工程名稱：14#棟第2頁(yè)共1頁(yè)序號(hào)名稱費(fèi)率(%)計(jì)算辦法及計(jì)算程序合價(jià)(元)１．１j人工費(fèi)(基期)按規(guī)定計(jì)算的直接工程費(fèi)和施工措施費(fèi)中的人工費(fèi)(基期)2086121.67１．３j機(jī)械費(fèi)(基期)按規(guī)定計(jì)算的直接工程費(fèi)和施工措施費(fèi)中的機(jī)械費(fèi)(基期)844499.81１直接費(fèi)１．１＋１．２＋１．３＋１．４＋１．５＋１．６＋１．７＋１．８＋１．９22444098.75１．１人工費(fèi)按規(guī)定計(jì)算的直接工程費(fèi)和施工措施費(fèi)中的人工費(fèi)7802474.63１．２材料費(fèi)按規(guī)定計(jì)算的直接工程費(fèi)和施工措施費(fèi)中的材料費(fèi)12498036.69１．３機(jī)械費(fèi)按規(guī)定計(jì)算的直接工程費(fèi)和施工措施費(fèi)中的機(jī)械費(fèi)844500.34１．４主材費(fèi)除１．２項(xiàng)以外的主材費(fèi)6716.5１．５大型施工機(jī)械進(jìn)出場(chǎng)及安拆費(fèi)0.5(１．１＋１．２＋１．３＋１．４)×機(jī)械進(jìn)出場(chǎng)安拆費(fèi)率105758.64１．６工程排水費(fèi)0.2(１．１＋１．２＋１．３＋１．４)×排水費(fèi)率42303.46１．７冬雨季施工增加費(fèi)0.16(１．１＋１．２＋１．３＋１．４)×冬雨季施工費(fèi)率33842.77１．８零星工程費(fèi)5(１．１＋１．２＋１．３＋１．４)×零星工程費(fèi)率1057586.41１．９質(zhì)量檢測(cè)費(fèi)0.25(１．１＋１．２＋１．３＋１．４)×質(zhì)量檢測(cè)費(fèi)率52879.32２企業(yè)管理費(fèi)33.3(１．１j＋１．３j)人工和機(jī)械費(fèi)(基期)×企業(yè)管理費(fèi)率975896.95３利潤(rùn)22(１．１j＋１．３j)人工和機(jī)械費(fèi)(基期)×利潤(rùn)率644736.73４安全防護(hù)、文明施工措施費(fèi)20.07×1(１．１j＋１．３j)人工和機(jī)械費(fèi)(基期)×安全文明費(fèi)率588175.73５其他６工傷保險(xiǎn)0.9人工工資總額×工傷保險(xiǎn)費(fèi)率70222.27７規(guī)費(fèi)6.54(１+２+３+４+５+６)×規(guī)費(fèi)率1612300.19８稅金3.461(１+２+３+４+５+６+７)×稅率911469.25９單位工程概算總價(jià)１+２+３+４+５+６+７+８27246899.88單位工程概算總價(jià)貳仟柒佰貳拾肆萬陸仟捌佰玖拾玖元捌角捌分27246899.88工程概算表表9工程名稱：14#棟序單價(jià)其中合價(jià)其中項(xiàng)目名稱單位工程量人工材料機(jī)械人工材料機(jī)械費(fèi)費(fèi)費(fèi)費(fèi)費(fèi)費(fèi)103-018磚外墻(砼小型空心砌塊墻厚190)不帶圈梁^混合砂漿M7.5100m297.687521.123863.533289.01368.59734663.437738932127136003.4203-026換鋼筋砼外墻墻厚200^普通商品砼c35100m241.4322453.510579.110858.31016.09930246.543829144985942096.6303-026換鋼筋砼外墻墻厚200^水泥52.5級(jí)100m227.6119785.910579.18190.711016.1546287.429208722614528054.5403-096換鋼筋砼內(nèi)墻墻厚200^普通商品砼c45100m214.6326186.612889.712206.71090.18383109.418857617858415949.4503-096換鋼筋砼內(nèi)墻墻厚200^普通商品砼c35100m216.0225514.712889.711534.91090.17408746.220649318478917464.6603-096換鋼筋砼內(nèi)墻墻厚200^普通商品砼c35100m228.7225514.712889.711534.91090.17732783.437019133128231309.8703-096換鋼筋砼內(nèi)墻墻厚200^普通商品砼c40100m215.4825850.712889.711870.81090.17400168.219953218376016875.9803-096換鋼筋砼內(nèi)墻墻厚200^泵送商品混凝土C30100m229.9522847.112889.78867.291090.18684271.338604526557532651903-093輕質(zhì)墻板（玻纖水泥珍珠巖板）板厚85mm100m232.2814311.65741.238167.98402.34461976.718532726366212987.41003-092磚內(nèi)墻(陶粒砼空心砌塊墻厚190)不帶圈梁^混合砂漿M7.5100m275.3912131.96302.65482.88346.42914623.747515341335426116.51103-130外墻面掛貼塊料石板(灌縫砂漿35mm厚)磚墻面100m21.2622944.45416.3417189.6338.5228909.986824.5821658.9426.531203-136外墻面面磚(砂漿粘結(jié))密縫100m2165.467205.64599.862465.91139.84119223976109240800923137.81304-016綜合腳手架多層建筑物(層高3.6m以內(nèi))檐口高度在120m以內(nèi)100m2178.662682.741599.38971.12112.24479297.528574417350020053.31410-001多層建筑物超高增加費(fèi)在30米以內(nèi)m255.7417.0310.89949.25607.011510-004多層建筑物超高增加費(fèi)在60米以內(nèi)m255.7528.0615.521564.35865.241610-007多層建筑物超高增加費(fèi)在90米以內(nèi)m267.1745.4722.883054.221536.851705-098換現(xiàn)澆有梁板板厚15cm以外^普通商品砼c4010m37.668423.732855.065183.84384.8364525.7521869.839708.22947.771805-097換現(xiàn)澆有梁板板厚15cm以內(nèi)^普通商品砼c3510m354.449750.983912.385348.52490.08530843.221299029117326680.11905-097現(xiàn)澆有梁板板厚15cm以內(nèi)^礫40C30(525#)現(xiàn)澆10m3134.389588.583912.385186.12490.08128851352574569691165857.32005-001整體地面水泥砂漿面層20mm厚(98zj001-地1)^水泥砂漿,1：2100m25.584490.641884.672443.73162.2425057.7810516.413636905.312105-033鋼筋砼整體地面水泥砂漿面層(98zj001-樓1)^水泥砂漿,1：2100m2130.781592.22978.78535.7177.73208230.612800570059.610166.12205-022瓷質(zhì)地磚(500×500以內(nèi))地面(98zj001-地18)100m213.4610176.83100.436881.89194.513698041731.892630.32617.932305-018塊料面層塊料石板地面(98zj001-地20)100m20.4321191.63186.1317702.8302.679112.391370.037612.21130.152405-009防水整體地面水泥砂漿衛(wèi)生間厚20mm(98zj001-地44)^水泥砂漿100m214.498493.63024.95119.43349.28123072.343830.774180.55061.052505-138陽(yáng)臺(tái)欄板現(xiàn)澆鋼筋砼陽(yáng)臺(tái)、砼欄板10m2136.966466.112805.723300.83359.56885597.938427145208249244.82605-121現(xiàn)澆鋼筋砼整體式樓梯^現(xiàn)澆C20礫40(425#)10m283.32517.841216.911185.84115.1209736.210136998780.29587.492705-056砼天棚混合砂漿抹面有梁樓蓋(98zj001-頂3/47)100m2163.593325.532521.35714.8789.31544022.741246811694514609.82805-073合成高分卷材屋面帶鋼性防水層保溫層(98zj001-屋2/76)100m25.5847103.217598.928939.5564.82262835.898201.71614823151.692905-123現(xiàn)澆鋼筋砼雨篷帶翻邊^(qū)現(xiàn)澆C20礫40(425#)10m27.523522.922086.611266.18170.1326492.3915691.39521.71279.393005-129型鋼欄桿、鋼管扶手10m22.761091.45332.5603.53155.4224841.517567.7113736.33537.463105-142天溝10m194806.552653.781831.8320.9791324.4350421.934804.26098.373205-140帶散水明溝10m13.231255.57537.03671.3847.1616611.197104.948882.33623.9233D5-91塑料管安裝(粘接)管外徑（毫米以內(nèi)）16010m19114.9112.52.310.092183.082137.543.941.643406-025防火門(國(guó)標(biāo)J618)實(shí)拼式雙面襯石棉板100m23.5251763.425890.925618.1254.32182207.291136.190175.9895.23506-027防火門(國(guó)標(biāo)J618)實(shí)拼式不帶襯100m20.9645632.321486.123891.9254.3243807.0320626.722936.2244.143606-026換防火防盜門(國(guó)標(biāo)J618)實(shí)拼式單面襯石棉板100m26.175353723511.329771.4254.32330323.41450651836891569.143706-049換塑鋼門安裝帶亮^中空玻璃5+6A+5100m221.5923816.1187521689.8251.27514189.140481.34682835425.013806-050塑鋼門安裝不帶亮100m211.9423556.5187521430.2251.37281264.922387.52558763001.413906-052換塑鋼窗帶紗^中空玻璃5+6A+5100m25.1131292.7315027891.3251.41159905.816096.51425251284.734007-028圓鋼筋直徑6mm以上t1161.25417.5801.474342.26273.78629080793066150422313179154107-026小型構(gòu)件制作安裝t17.117207.622678.864173.49355.26123322.345835.371408.56078.534208-076明溝沉砂井井深H=1200座2769.26467.72283.5418.011538.52935.45567.0836.0143A9-修330mm厚膠粉聚苯顆外墻保溫層100m2165.475241.651500372714.65867336.22482056167072424.47合計(jì)21147570.967802474.6312498036.69844500.34人工、主要材料、機(jī)械匯總表表10工程名稱：14#棟序號(hào)編碼名稱及規(guī)格單位數(shù)量單價(jià)(元)合價(jià)(元)1100002綜合人工工日100654.117575490582610011主體增加費(fèi)的人工費(fèi)元1985.91811985.923610021外裝飾增加費(fèi)的人工費(fèi)元240.5451240.544610031內(nèi)裝飾增加費(fèi)的人工費(fèi)元782.6361782.645rg00003綜合人工(機(jī)上)工日49.641753723.086rg00003綜合人工(建筑)工日3309.4752482057rg00003綜合人工(市政)工日28.5752137.58110015紅青磚240×115×53千塊50.44221911046.79110020水泥425#kg1761476.30.4704590.5310110030水泥525#kg452488.180.42190045.0311110050白水泥kg161.8510.5385.7812110054砼小型空心砌塊(綜合)m31644.834131.24215867.9513110360水m3298.3280.89265.5114120040砼彎頭Φ10cm套14.2752.637.1215120060輕質(zhì)墻板60mmm23389.46020336416120156鐵釘[園釘]kg20.4525.37109.8317120186鍍鋅鐵絲8#kg8.8954.2437.7118120192鍍鋅鐵絲22#kg0.9914.044.0119120279草袋子m220.4241.734.7220120286麻繩kg0.1425.170.7321120344鋼絲繩kg0.9066.35.7122120401隔離劑kg49.9691.6682.9523120486107膠kg221.6551.46323.6224130010紅青磚240×115×53千塊78.78121917252.9525130170中、粗砂(天然砂綜合)m30.01630.510.4926130180中凈砂(過篩)m31737.67111192881.427130190粗凈砂m32790.522136379511.0228130300石灰膏m3169.29929049096.7329130480礫石最大粒徑10mmm399.78714714668.6630130500礫石最大粒徑20mmm3315.9114545806.9531130510礫石最大粒徑40mmm31690.806143241785.2632130560碎石最大粒徑40mmm30.061438.5733130590石碴30～70mmm33.59839140.3234130620陶粒砼空心砌塊m31180.381217.01256154.5335140190塑鋼門[不帶亮]m21148.628210241211.8836140200塑鋼門[帶亮]m22076.958195405006.8137140210塑料窗簾紗扇m2484.42819092041.3238140230內(nèi)外執(zhí)勾組296.7095.51631.939160170塊料石板500×500m2136.23114019072.3740160220塊料石板m243.6461406110.4341160610鋁合金壓條3×30mmm1218.6726.78165.142170470面磚75×150千塊1368.52210.97288716.5943170580地面磚500×500m21276.81636.746859.1344170600地板磚m296.10434.673331.9445180160117膠kg74195.3181.2693486.146190140螺栓綜合kg773.0375411.2147190220膨脹螺栓套40202.4270.4819297.1748190380螺釘百個(gè)275.86151379.3149190490木螺釘38mm百個(gè)83.0792.2182.7750190510木螺釘百個(gè)161.3932322.7951200150射釘百個(gè)61.1664.7287.4852200180鐵釘[園釘]kg7338.7645.3739409.1653200450其它鐵件kg5589.903422359.6154200510鍍鋅鐵絲8#kg4521.6314.2419171.7155200530鍍鋅鐵絲10#kg223.2363.3736.6856200540鍍鋅鐵絲12#kg94.3323.37317.957200570鍍鋅鐵絲22#kg3664.3764.0414804.0858200750合金鋼鉆頭Φ20個(gè)4.37435153.0959200840地腳個(gè)27586.10.411034.4460200980梁卡具模板用kg967.8543871.461200990零星卡具kg24961.213499844.8562201080砂紙張183.7061.05192.8963201120窗(鐵)紗m2412.0192.0885764201150鐵件kg3.142412.5765201380五金鐵件kg8981.3815.650295.7466201420U型卡kg1220.1844.235161.3867210110塑料薄膜m237.4641.244.9668210150塑料壓條m7403.2717403.2769210350尼綸帽個(gè)27988.240.513994.1270220010草板紙張18761.5570.7514071.1771220090白布[幅0.9m寬]m23.4352.448.3872220180草袋子m26578.3011.711183.1173220230麻袋只19.551597.7674220250麻繩kg0.1215.170.6275220290棉紗頭kg190.6135.681082.6876220400紙筋kg6346.84916346.8577230030電焊條kg9041.9556.1455517.678230080焊錫kg24.19727653.3179240020組合鋼模板kg44385.7374.23187751.6780240070回轉(zhuǎn)扣件kg816.034.83916.9481240080對(duì)接扣件kg1104.9234.85303.6382240090直角扣件kg4688.4854.822504.7383240120腳手架底座kg108.8043.9424.3484240150支承件(支撐鋼管及扣件)kg20857.8313.879259.7685270130水m39821.2250.898740.8986270150木柴kg367.2590.34124.8787270170鋸木屑m38.8115.6137.4488270230砂布張552.0550.9496.8589270240鐵砂紙張4406.6490.622732.1290270260木炭kg102.2311.17119.6191270450擠壓套筒G25個(gè)9382.49612.55117750.3292280030其它材料費(fèi)元8421.55418421.5593320030竹架板(側(cè)編)m21904.06911.521896.7994320040竹架板(平編竹笆)m23017.9253.610864.5395330020扁鋼kg790.2274.13239.9396330130鋼板kg18136.63.1356767.5697330210鍍鋅鐵皮0.552mm厚[26#]m23333.83522.9776578.1998330310圓鋼Φ6kg6984.5634.128636.7199330320圓鋼Φ8kg236884.84.1971227.68100330340圓鋼Φ10以內(nèi)kg66.9454.1274.48101330350圓鋼Ⅰ級(jí)Φ10以內(nèi)kg2.0894.18.57102330370圓鋼Ⅱ級(jí)Φ10以上kg13.5344.155.49103330380圓鋼Φ10kg5522.7754.122643.38104330400圓鋼Φ14kg355327.24.11456841.5105330420圓鋼Φ18kg1252.714.15136.11106330520螺紋鋼Ⅱ級(jí)Φ28kg2961064.11214034.6107330620螺紋鋼Ⅱ級(jí)Φ22kg2961064.11214034.6108330650冷拔低碳鋼絲kg835.0163.32755.55109330710鋼絲繩kg0.9616.36.06110330730鋼絲繩Φ8繩1×19kg373.317.62837.16111340290銅絲kg10.37826269.82112350030焊接鋼管kg20332.3123.2365673.37113350040焊接鋼管m241.25615.763802.19114470080調(diào)和漆kg379.41111.014177.32115470160防火漆kg222.90513.372980.23116470180防銹漆kg2952.25212.2436135.56117470240紅丹防銹漆kg280.15910.292882.83118470340清油kg25.43115.14385.02119470380聚胺脂甲料kg1249.31317.7722200.29120470390聚胺脂乙料kg1954.63416.7532740.12121480010催干劑kg11.8127.2485.52122480050隔離劑kg7050.5841.6611703.97123480070石棉板5mmm21850.6876.2711603.81124480090高強(qiáng)度憎水珍珠巖屋面保溫板FN-290m360.35349029573.11125480160珍珠巖m341.73794.33935.76126480170玻璃布0.2mm厚m21382.8751.672309.4127480280軟填料kg1930.897.9915427.81128480290PVC防水卷材m21508.83214.8822451.42129480300SBS改性瀝青卷材m2424.014208480.29130490020石油瀝青30#kg142.3881.8256.3131490110汽油kg201.5932.85574.54132490160煤油kg7.0622.3516.6133490170SBS油膏kg84.6764.21356.49134490180油漆溶劑油200#kg307.4743.12959.32135490190油漆溶劑油kg128.5993.12401.23136490200松節(jié)油kg1.0293.994.11137490240草酸kg1.7664.27.42138490320鹽酸kg5.0811.025甲苯kg150.4193.35503.9140490521聚氯乙烯薄膜m2660.231.2792.28141490570嵌縫膏kg809.2020.95768.74142490630雙[白]灰粉kg185488.30.2138952.54143490710硬白蠟kg4.6794.6821.9144500010乙炔氣m3151.8987.51139.24145500020氧氣m325.6653.589.83146500030107膠kg12549.451.4618322.2147500150密封膏支150.88314.742224.02148500280SBS粘膠kg632.9112.671689.87149500310粘結(jié)劑FN-300kg1392.768811142封油膏kg2011.7693.747524.02151500480303膠kg522.28816.788763.99152500510硬聚氯乙烯格柵m21.169.210.67153av0910砂布張13.2240.911.9154cl00007中空玻璃5+6A+5m2762.77893.8171556.19155cl00164鋼防盜窗(成品)m26175030850156cl00587松原木m3181.436994.26180394.44157cl02800電kw·h427.4090.6256.45158cl03028聚苯顆粒kg7446.1545335076.75159cl03031（聚苯顆粒）膠粉料kg91008.52.6236622.1160cl04240機(jī)械臺(tái)班的折舊費(fèi)圓187.6431187.64161cl04241機(jī)械臺(tái)班的大修理費(fèi)圓41.202141.2162cl04242機(jī)械臺(tái)班的經(jīng)常修理費(fèi)圓164.8081164.81163cl04243機(jī)械臺(tái)班的安拆費(fèi)及場(chǎng)外運(yùn)費(fèi)圓271.5361271.54164cl04246機(jī)械管理費(fèi)圓13.403113.4165cl04281丙酮kg1.144.14.67166cl05381粘結(jié)劑g9120.0327.36167cl06306杉原條m3324.436977316973.97168pb11001砼地模m24.53264.71293.29169sj00022界面砂漿kg28129.91.645007.84170sh00052b泵送商品混凝土C30(不計(jì)5%)m31137.386282320742.74171sp010600普通商品砼c35m32255.285417940453.93172sp010700普通商品砼c40m3383.634434166497.07173sp010800普通商品砼c45m3289.089451130379.05174jx01025木工圓鋸機(jī)Φ500mm臺(tái)班0.07621.591.64175jxj01078夯實(shí)機(jī)(電動(dòng))20～62kgm(小型)臺(tái)班43.3424.251050.99176jxj03027汽車式起重機(jī)5t(中型)臺(tái)班116.959378.8844313.48177jxj03061塔式起重機(jī)6t(大型)臺(tái)班0.708447.55316.95178jxj03063塔式起重機(jī)15t(大型)臺(tái)班3.739786.382940.42179jxj04002載重汽車4t(中型)臺(tái)班10.768251.542708.48180jxj04004載重汽車6t(中型)臺(tái)班869.949313.51272737.75181jxj04005載重汽車8t(大型)臺(tái)班6.714416.142793.91182jxj04039機(jī)動(dòng)翻斗車1t(小型)臺(tái)班1.96985.13167.63183jxj05009電動(dòng)卷?yè)P(yáng)機(jī)(單筒慢速)5t(小型)臺(tái)班182.07378.1514229.04184jxj05020皮帶運(yùn)輸機(jī)15m(小型)臺(tái)班0.77694.6573.43185jxj06002滾筒式混凝土攪拌機(jī)(電動(dòng))400L(中型)臺(tái)班426.50289.238044.02186jxj06024灰漿攪拌機(jī)200L(小型)臺(tái)班474.27142.5120161.27187jxj07001鋼筋調(diào)直機(jī)φ14mm(小型)臺(tái)班3.80839.42150.13188jxj07002鋼筋切斷機(jī)φ40mm(小型)臺(tái)班120.61940.964940.56189jxj07003鋼筋彎曲機(jī)φ40mm(小型)臺(tái)班350.0524.578600.74190jxj07012木工圓鋸機(jī)φ500mm(小型)臺(tái)班146.27127.193977.1191jxj07018木工壓刨床單面600mm(小型)臺(tái)班0.43130.5213.15192jxj07024木工裁口機(jī)多面400mm(小型)臺(tái)班0.03137.881.19193jxj07046搖臂鉆床φ50mm(中型)臺(tái)班6.84479.86546.56194jxj07054剪板機(jī)40×3100mm(大型)臺(tái)班2.395730.71750.32195jxj07071管子切斷機(jī)φ60mm(小型)臺(tái)班30.49819.49594.41196jxj07083電錘520W(小型)臺(tái)班649.9749.386096.76197jxj07092擠壓鉗臺(tái)班155.13644.796948.56198jxj08037高壓油泵80MPa(小型)臺(tái)班155.136181.6328177.41199jxj09002交流電焊機(jī)30KVA(小型)臺(tái)班39.99468.782750.78200jxj09004交流電焊機(jī)40KVA(小型)臺(tái)班18.82199.11865.16201jxj09013直流電焊機(jī)30kw(小型)臺(tái)班438.36879.6134898.44202jxj09018對(duì)焊機(jī)75KVA(小型)臺(tái)班74.999.417445.79203jxj09034點(diǎn)焊機(jī)75KVA(中型)臺(tái)班115.422122.8314177.28204jxj15001垂直運(yùn)輸機(jī)械(綜合)臺(tái)班1253.777254.3318835.47205jxj15002塔吊卷?yè)P(yáng)機(jī)(綜合)臺(tái)班0.292262.8676.87206jxj18001其他機(jī)械費(fèi)元598.5081598.51207jxj18003安裝綜合機(jī)械元81.508181.51208zc00010塑料管m191.9356716.5合計(jì)21461959單位工程造價(jià)計(jì)價(jià)表（人工費(fèi)+機(jī)械費(fèi)為計(jì)價(jià)基礎(chǔ)）表11工程名稱：15#棟第2頁(yè)共1頁(yè)序號(hào)名稱費(fèi)率(%)計(jì)算辦法及計(jì)算程序合價(jià)(元)１．１j人工費(fèi)(基期)按規(guī)定計(jì)算的直接工程費(fèi)和施工措施費(fèi)中的人工費(fèi)(基期)1996885.33１．３j機(jī)械費(fèi)(基期)按規(guī)定計(jì)算的直接工程費(fèi)和施工措施費(fèi)中的機(jī)械費(fèi)(基期)804525.43１直接費(fèi)１．１＋１．２＋１．３＋１．４＋１．５＋１．６＋１．７＋１．８＋１．９21643456.94１．１人工費(fèi)按規(guī)定計(jì)算的直接工程費(fèi)和施工措施費(fèi)中的人工費(fèi)7470190.35１．２材料費(fèi)按規(guī)定計(jì)算的直接工程費(fèi)和施工措施費(fèi)中的材料費(fèi)12114341.85１．３機(jī)械費(fèi)按規(guī)定計(jì)算的直接工程費(fèi)和施工措施費(fèi)中的機(jī)械費(fèi)804526.01１．４主材費(fèi)除１