CSG-EV-G城市公共充電站服務(wù)型工程概算表

CSG-EV-G城市公共充電站服務(wù)型工程概算表總概算表表一金額單位：元序號工程或費用名稱建筑工程費設(shè)備購置費安裝工程費其他費用特殊費用合計各項占靜態(tài)投資比例(%)單位投資工程量單位投資工程量單位單位投資一配電站(開關(guān)站)工程12372161212796149276259928868.0212×60kWkW3610.12二架空線路工程km三電纜線路工程km四通信及調(diào)度自動化4462665172049798611.0312×60kWkW691.65五工程相關(guān)單項工程小計12372161659061200996309727381.05六其他費用72428472428418.95(一)建設(shè)場地征用及清理費3383983383988.85(二)項目建設(shè)管理費63125631251.65(三)項目建設(shè)技術(shù)服務(wù)費1698221698224.44(四)工程建設(shè)監(jiān)督檢測費431543150.11(五)生產(chǎn)準(zhǔn)備費10787107870.28(六)基本預(yù)備費37837378370.99小計123721616590612009967242843821558100.00七特殊項目工程靜態(tài)投資123721616590612009967242843821558100.00各項占靜態(tài)投資比例%3243519100安裝工程部分匯總表表二甲金額單位：元序號工程項目名稱設(shè)備購置費安裝工程費合計技術(shù)經(jīng)濟(jì)指標(biāo)金額其中單位數(shù)量指標(biāo)主要材料費人工費整個工程165906120099676934312121860057一配電站(開關(guān)站)工程1212796149276675942144413620722配電裝置安裝9837032701374591010716元/kW12×60kW1401.772.110kV(20kV)配電裝置9099002447567969343752.21kV以下配電裝置738032538663763413成套式變電站2290934504764233596元/kVA800kVA2921.1箱式變電站安裝22909345047642335967站用電纜8391364790434783913元/站1站839137.1動力電纜58862474503141588627.2控制電纜25051173401206250518全站接地202962804534820296元/站1站202969分系統(tǒng)調(diào)試與試驗13550352613550元/站1站135509.1系統(tǒng)調(diào)試124093180124099.2特殊試驗項目11423461142四通信及調(diào)度自動化44626651720934097674979861通信系統(tǒng)54392374649340561091856元/站1站918562調(diào)度自動化系統(tǒng)391874142564158406130元/站1站406130合計165906120099676934312121860057建筑工程部分匯總表表二乙金額單位：元序號工程項目名稱建筑工程費合計技術(shù)經(jīng)濟(jì)指標(biāo)金額其中單位數(shù)量指標(biāo)設(shè)備費主要材料費人工費整個工程119586641350357764568361237216一配電站(開關(guān)站)工程1195866413503577645683612372161站內(nèi)房屋建筑7224814135014542812328763830元/m23772026.071.1一般土建4952552753770784952551.2采暖、通風(fēng)及照明工程2272254135011789152502685752成套式變電站建筑18720374944315801872032.1土石方及基礎(chǔ)工程16295865787273941629582.2箱式變電站輔助設(shè)施2424691574186242463站內(nèi)消防設(shè)施915327687915324站內(nèi)電纜溝道131431937756644131431元/m522527.525站區(qū)道路及地坪6321935930628463219元/m2480131.715.1站區(qū)道路6321935930628463219合計119586641350357764568361237216安裝工程單位工程概算表表三甲金額單位：元序號編制依據(jù)項目名稱單位數(shù)量單價合價設(shè)備主要材料定額基價其中工資設(shè)備主要材料安裝費其中工資整個工程16590617693420099631212一配電站(開關(guān)站)工程121279667594149276214442配電裝置安裝9837032701374592.110kV(20kV)配電裝置909900244756796PD2-45低壓成套配電柜安裝低壓成套配電柜面12.000368.05201.6744172420PS1-23低壓成套配電柜調(diào)試低壓成套配電柜面12.000276.95228.9633232748PS2-5送配電系統(tǒng)調(diào)試電壓等級(kv)以下1系統(tǒng)12.000192.60135.6823111628PDPG02007(甲)一體式充電樁臺12.00075000.00900000設(shè)備運雜費%1.100900000.009900設(shè)備購置費小計909900小計909900100516796安裝取費表(一)直接費元12980.85129811直接工程費元10051.16100511.1人工費元6795.7267961.2材料費元696.586971.2.1定額材料費元696.586971.3施工機(jī)械使用費元2558.8625592措施費元2929.6929302.1臨時設(shè)施費%11.1406404.978422.2安全文明施工費%21.7206261.6213602.3施工工具用具使用費%4.1306140.612542.4冬雨季施工增加費%6.2206498.754042.5夜間施工增加費%1.0506646.8970(二)間接費元5299.4752991規(guī)費元2955.4629551.1社會保險費%24.6506795.7216751.2住房公積金%17.0006795.7211551.3危險作業(yè)意外傷害保險費%1.8406795.721252企業(yè)管理費%35.2006659.132344(三)利潤%22.0006795.721495(四)編制基準(zhǔn)期價差元2274.262274(五)稅金%11.00022049.642425合計元24475.10244752.21kV以下配電裝置738032538663PD2-39成套配電箱安裝落地式臺2.000229.59130.53459261PS2-5送配電系統(tǒng)調(diào)試電壓等級(kv)以下1系統(tǒng)2.000198.73135.68397271SZDBX05033(甲)低壓配電箱配電630A臺2.00035000.0070000PD2-39成套配電箱安裝落地式臺1.000229.59130.53230131SZDBX05033(甲)通信箱臺1.0003000.003000設(shè)備運雜費%1.10073000.00803設(shè)備購置費小計73803小計738031086663安裝取費表(一)直接費元1372.0313721直接工程費元1086.2310861.1人工費元662.956631.2材料費元91.98921.2.1定額材料費元91.98921.3施工機(jī)械使用費元331.303312措施費元285.802862.1臨時設(shè)施費%11.140624.83822.2安全文明施工費%21.720611.041332.3施工工具用具使用費%4.130599.04252.4冬雨季施工增加費%6.220631.98392.5夜間施工增加費%1.050648.437(二)間接費元516.985171規(guī)費元288.322881.1社會保險費%24.650662.951631.2住房公積金%17.000662.951131.3危險作業(yè)意外傷害保險費%1.840662.95122企業(yè)管理費%35.200649.62229(三)利潤%22.000662.95146(四)編制基準(zhǔn)期價差元251.82252(五)稅金%11.0002286.69252合計元2538.2225383成套式變電站22909345047641.1箱式變電站安裝2290934504764PD2-33歐式箱變安裝變壓器容量(kVA以下)1000座1.0002359.55764.222360764SB0402011(甲)10kV歐式箱變，終端型，800kVAR，配共箱式組合負(fù)荷開關(guān)柜，配干式變壓器臺1.000226600.00226600設(shè)備運雜費%1.100226600.002493設(shè)備購置費小計229093小計2290932360764安裝取費表(一)直接費元2689.0126891直接工程費元2359.5523601.1人工費元764.227641.2材料費元1200.4812001.2.1定額材料費元1200.4812001.3施工機(jī)械使用費元394.863952措施費元329.463292.1臨時設(shè)施費%11.140720.28952.2安全文明施工費%21.720704.381532.3施工工具用具使用費%4.130690.55292.4冬雨季施工增加費%6.220730.82452.5夜間施工增加費%1.050747.488(二)間接費元595.965961規(guī)費元332.363321.1社會保險費%24.650764.221881.2住房公積金%17.000764.221301.3危險作業(yè)意外傷害保險費%1.840764.22142企業(yè)管理費%35.200748.86264(三)利潤%22.000764.22168(四)編制基準(zhǔn)期價差元604.12604(五)稅金%11.0004057.22446合計元4501.5245047站用電纜647908391343477.1動力電纜47450588623141PL4-15電力電纜終端頭制作安裝（1kV）截面mm2以內(nèi)50個24.00091.9762.0322071489ZC0115003(甲)低壓電纜熱縮終端(含銅端子)4×35+1×16mm2套24.00026.00624PL3-30溝(隧)道內(nèi)電力電纜敷設(shè)（1kV）截面mm2以內(nèi)50100m1.920307.38187.20590359ZC0105003(甲)1kV交聯(lián)電纜，ZR-YJV22-4×35+1×16mm2米192.000114.6922020PL4-16電力電纜終端頭制作安裝（1kV）截面mm2以內(nèi)120個8.000175.38137.7614031102ZC0115003(甲)低壓電纜熱縮終端(含銅端子)4×120+1×70mm2套8.00067.00536PL3-32溝(隧)道內(nèi)電力電纜敷設(shè)（1kV）截面mm2以內(nèi)120100m0.700632.92272.48443191ZC0105003(甲)1kV交聯(lián)電纜，ZR-YJV22-4×120+1×70mm2米70.000331.4223339主材費小計46520主材費配送費小計930小計4745046433141安裝取費表(一)直接費元53447.87534481直接工程費元52091.78520941.1人工費元3140.9631411.2材料費元48578.70485791.2.1定額材料費元1128.4211281.2.2主要材料費元47450.28474501.3施工機(jī)械使用費元374.123742措施費元1354.0913542.1臨時設(shè)施費%11.1402960.353892.2安全文明施工費%21.7202895.026292.3施工工具用具使用費%4.1302838.171172.4冬雨季施工增加費%6.2203001.701872.5夜間施工增加費%1.0503072.1732(二)間接費元2449.4024491規(guī)費元1366.0013661.1社會保險費%24.6503140.967741.2住房公積金%17.0003140.965341.3危險作業(yè)意外傷害保險費%1.8403140.96582企業(yè)管理費%35.2003077.831083(三)利潤%22.0003140.96691(四)編制基準(zhǔn)期價差元1050.561051(五)稅金%11.00011118.961223合計元58861.92588627.2控制電纜17340250511206PL5-1控制電纜敷設(shè)控制電纜敷設(shè)芯數(shù)以內(nèi)6100m10.000280.83120.6428081206<錄入編號>(甲)銅-聚氯乙烯絕緣銅帶屏蔽控制電纜ZRA-KVVP2-226×2.5m1000.00017.0017000主材費小計17000主材費配送費小計340小計1734028081206安裝取費表(一)直接費元20668.39206681直接工程費元20148.30201481.1人工費元1206.4012061.2材料費元18869.60188701.2.1定額材料費元1529.6015301.2.2主要材料費元17340.00173401.3施工機(jī)械使用費元72.30722措施費元520.095202.1臨時設(shè)施費%11.1401137.031492.2安全文明施工費%21.7201111.942422.3施工工具用具使用費%4.1301090.10452.4冬雨季施工增加費%6.2201151.68722.5夜間施工增加費%1.0501179.9812(二)間接費元940.789411規(guī)費元524.665251.1社會保險費%24.6501206.402971.2住房公積金%17.0001206.402051.3危險作業(yè)意外傷害保險費%1.8401206.40222企業(yè)管理費%35.2001182.15416(三)利潤%22.0001206.40265(四)編制基準(zhǔn)期價差元691.93694(五)稅金%11.00022568.512483合計元25051.05250518全站接地2804202965348PD8-4角鋼接地極角鋼接地極堅土根21.00031.5219.84704417PD8-13接地母線敷設(shè)接地母線敷設(shè)戶外以內(nèi)(截面mm2)600m320.00017.3715.0755594822ZC1102048接地角鋼∠50×5×2500根21.00027.33574ZC1104028接地扁鐵50×5m320.0006.081946PD8-16接地母線敷設(shè)接地跨接線處12.0008.501.5810243ZC0303059(甲)500V銅芯低壓電線，（雙塑）BVV-25米6.00011.5081PD6-56壓銅接線端子壓銅接線端子導(dǎo)線截面(mm2以內(nèi))35個24.0001.602.758666ZC0116001銅接線端子25mm2個24.0008.40202主材費小計2802主材費配送費小計2小計280464525348安裝取費表(一)直接費元11560.89115611直接工程費元9255.3292551.1人工費元5348.0053481.2材料費元3556.8935571.2.1定額材料費元751.147531.2.2主要材料費元2801.7528041.3施工機(jī)械使用費元350.433502措施費元2305.5723062.1臨時設(shè)施費%11.1405040.496622.2安全文明施工費%21.7204929.2510712.3施工工具用具使用費%4.1304832.452002.4冬雨季施工增加費%6.2205114.293182.5夜間施工增加費%1.0505230.8855(二)間接費元4170.5041711規(guī)費元2325.8523261.1社會保險費%24.6505348.0013181.2住房公積金%17.0005348.009091.3危險作業(yè)意外傷害保險費%1.8405348.00982企業(yè)管理費%35.2005240.511845(三)利潤%22.0005348.001177(四)編制基準(zhǔn)期價差元1376.471376(五)稅金%11.00018284.422011合計元20295.71202969分系統(tǒng)調(diào)試與試驗1355035269.1系統(tǒng)調(diào)試124093180PS3-10組合型成套箱式變電站調(diào)試容量(kVA以下)2000座1.0005102.342915.0051022915PS2-21接地裝置調(diào)試接地網(wǎng)系統(tǒng)1.000271.84265.00272265小計53743180安裝取費表(一)直接費元6745.1167451直接工程費元5374.1853741.1人工費元3180.0031801.2材料費元30.85311.2.1定額材料費元30.85311.3施工機(jī)械使用費元2161.3321632措施費元1370.9213712.1臨時設(shè)施費%11.1402997.153942.2安全文明施工費%21.7202931.016372.3施工工具用具使用費%4.1302871.451192.4冬雨季施工增加費%6.2203041.031892.5夜間施工增加費%1.0503110.3633(二)間接費元2479.8424801規(guī)費元1382.9813831.1社會保險費%24.6503180.007841.2住房公積金%17.0003180.005411.3危險作業(yè)意外傷害保險費%1.8403180.00592企業(yè)管理費%35.2003116.081097(三)利潤%22.0003180.00700(四)編制基準(zhǔn)期價差元1254.331254(五)稅金%11.00011178.891230合計元12408.56124099.2特殊試驗項目1142346PL8-1電纜試驗絕緣搖測(敷設(shè)前)盤2.00034.2627.036954PL8-1電纜試驗絕緣搖測(敷設(shè)后)回路1.00034.2627.0310381調(diào)PL8-1R*0.6C*0.6J*0.6電纜試驗絕緣搖測(敷設(shè)后)（第二回及以上取0.6的系數(shù)）回路11.00020.5616.22267211小計439346安裝取費表(一)直接費元587.745881直接工程費元438.594391.1人工費元345.983461.2材料費元26.03261.2.1定額材料費元26.03261.3施工機(jī)械使用費元66.57672措施費元149.161492.1臨時設(shè)施費%11.140326.09432.2安全文明施工費%21.720318.89692.3施工工具用具使用費%4.130312.63132.4冬雨季施工增加費%6.220330.86212.5夜間施工增加費%1.050338.414(二)間接費元269.812701規(guī)費元150.471501.1社會保險費%24.650345.98851.2住房公積金%17.000345.98591.3危險作業(yè)意外傷害保險費%1.840345.9862企業(yè)管理費%35.200339.03119(三)利潤%22.000345.9876(四)編制基準(zhǔn)期價差元95.0695(五)稅金%11.0001028.72113合計元1141.881142四通信及調(diào)度自動化44626693405172097671通信系統(tǒng)543929340374645610PZ1-42通信設(shè)備安裝調(diào)試交換機(jī)臺1.000355.02102.15355102<錄入編號>(甲)三層光工業(yè)以太交換機(jī)臺1.00048000.0048000PZ1-1通信線敷設(shè)通信線(對數(shù)）4以內(nèi)100m6.00051.3151.61320310<錄入編號>(甲)超五類屏蔽網(wǎng)線100m6.000560.003360PZ1-44通信設(shè)備安裝調(diào)試光分配架臺2.000445.72272.40891545<錄入編號>(甲)ODF24芯臺2.0002600.005200<錄入編號>(甲)電話機(jī)臺1.000600.00600PZ1-26輔助及其他設(shè)施安裝尾纖布放光纖配線架至設(shè)備根20.00020.6611.35413227ZC0102002(甲)跳纖根20.00020.00400PZ1-13光纜敷設(shè)穿套管敷設(shè)含子管24芯以內(nèi)km0.5002578.942084.2512891042PZ1-28光纜接續(xù)、成端光纜接續(xù)24芯以內(nèi)個2.0003105.63578.8562111158PZ1-33光纜測試單盤測試24芯以內(nèi)盤1.0001315.3185.35131585PZ1-35光纜測試全程調(diào)測24芯以內(nèi)段1.0002899.342020.3028992020<錄入編號>(甲)光纜GYFTZY-24B1.3m500.0007.033515SZCYCL01006(甲)半硬塑料PE子導(dǎo)管Φ32米500.0001.001500PL5-1控制電纜敷設(shè)控制電纜敷設(shè)芯數(shù)以內(nèi)6100m1.000280.83120.64281121SZKZDL02005(甲)聚氯乙烯絕緣軟線BVR6m100.0001.27327設(shè)備運雜費%1.10053800.00592設(shè)備購置費小計54392主材損耗費55主材費小計9157主材費配送費小計183小計543929340139765610安裝取費表(一)直接費元25734.61257351直接工程費元23316.21233161.1人工費元5609.7356101.2材料費元11142.46111421.2.1定額材料費元1802.0118021.2.2主要材料費元9340.4593401.3施工機(jī)械使用費元6564.0265642措施費元2418.4024182.1臨時設(shè)施費%11.1405287.176952.2安全文明施工費%21.7205170.4811232.3施工工具用具使用費%4.1305068.952092.4冬雨季施工增加費%6.2205364.583342.5夜間施工增加費%1.0505486.8758(二)間接費元4374.6043751規(guī)費元2439.6724401.1社會保險費%24.6505609.7313831.2住房公積金%17.0005609.739541.3危險作業(yè)意外傷害保險費%1.8405609.731032企業(yè)管理費%35.2005496.971935(三)利潤%22.0005609.731234(四)編制基準(zhǔn)期價差元2408.332408(五)稅金%11.00033751.673713合計元37464.36374642調(diào)度自動化系統(tǒng)391874142564158PZ2-12配電自動化子站設(shè)備安裝調(diào)試配電自動化子站柜安裝臺1.000276.28157.00276157PZ2-13配電自動化子站設(shè)備安裝調(diào)試配電自動化子站柜調(diào)試系統(tǒng)1.0001031.20795.001033795S0603001(甲)綜合監(jiān)控屏套1.000115000.00115000S0603001(甲)UPS電源箱500VA，100Ah套1.0003110.003110PD4-15直流屏（柜）安裝交直流切換屏臺1.000291.56178.38292178PS2-17直流電源系統(tǒng)調(diào)試直流盤監(jiān)視系統(tǒng)系統(tǒng)1.000731.87424.00734424S0601003(甲)交直流電源屏套1.00080000.0080000PZ2-14配電自動化主站系統(tǒng)設(shè)備安裝調(diào)試服務(wù)器及系統(tǒng)軟件系統(tǒng)1.000272.05246.00272246PZ2-23自動化分系統(tǒng)調(diào)試主（子）站與終端聯(lián)調(diào)視頻監(jiān)控系統(tǒng)系統(tǒng)1.0001562.331060.0015621060<錄入編號>(甲)站端視頻及環(huán)境監(jiān)控設(shè)備臺1.00020000.0020000<錄入編號>(甲)站端存儲設(shè)備臺1.00020000.0020000PZ2-1配電遠(yuǎn)方終端設(shè)備安裝調(diào)試監(jiān)控終端安裝臺5.00071.8745.40359227<錄入編號>(甲)中速球機(jī)臺5.00010000.0050000PZ2-15配電自動化主站系統(tǒng)設(shè)備安裝調(diào)試工作站及系統(tǒng)軟件系統(tǒng)1.000241.08219.50729659<錄入編號>(甲)監(jiān)控工作站臺1.00025000.0025000<錄入編號>(甲)電能計費工作站臺1.00025000.0025000<錄入編號>(甲)控制臺臺1.00025000.0025000PZ3-1基表安裝調(diào)試單相電度表安裝塊12.00029.7422.70357272PZ3-2基表安裝調(diào)試單相電度表調(diào)試塊12.00011.687.9514095PZ3-3基表安裝調(diào)試三相電度表安裝塊1.00041.3631.304133PZ3-4基表安裝調(diào)試三相電度表調(diào)試塊1.00015.2310.601511<錄入編號>(甲)音箱臺1.000500.00500<錄入編號>(甲)針式打印機(jī)臺1.0002000.002000<錄入編號>(甲)臺式機(jī)臺2.0009000.0018000<錄入編號>(甲)顯示器臺2.0002000.004000設(shè)備運雜費%1.100387610.004264設(shè)備購置費小計391874小計39187458114158安裝取費表(一)直接費元7601.8376041直接工程費元5811.4658111.1人工費元4157.5841581.2材料費元240.592411.2.1定額材料費元240.592411.3施工機(jī)械使用費元1411.2914132措施費元1792.3717922.1臨時設(shè)施費%11.1403918.525152.2安全文明施工費%21.7203832.048322.3施工工具用具使用費%4.1303756.791552.4冬雨季施工增加費%6.2203975.892472.5夜間施工增加費%1.0504066.5343(二)間接費元3242.1832421規(guī)費元1808.1318081.1社會保險費%24.6504157.5810251.2住房公積金%17.0004157.587071.3危險作業(yè)意外傷害保險費%1.8404157.58762企業(yè)管理費%35.2004074.011434(三)利潤%22.0004157.58915(四)編制基準(zhǔn)期價差元1082.471082(五)稅金%11.00012841.151413合計元14255.8914256建筑工程單位工程概算表表三乙金額單位：元序號編制依據(jù)項目名稱單位數(shù)量設(shè)備單價定額基價設(shè)備費費用合計金額其中工資其中主要材料金額其中人工費其中主要材料費整個工程41350119586656836357764一配電站(開關(guān)站)工程413501195866568363577641站內(nèi)房屋建筑41350722481123281454281.1一般土建495255707827537PT6-60屋面排水UPVC塑料雨水管m48.00021.918.671052416ZC0202006(甲)PVC管Φ150×6.5米48.00046.282221<錄入編號>擋車器（材料及安裝）套12.000140.001680PT2-2砌磚、塊實心磚墻m30.11086.8481.44109C4201102硅酸鹽水泥32.5t0.004350.001C4301101中砂m30.020120.002C8320101水t0.0041.350C4307101實心磚240×115×53千塊0.060460.0028PT10-2給排水承插式塑料排水管100m1.400926.54749.6312971049ZC0202004(甲)PVC管Φ100×5米20.00024.37487ZC0202006(甲)PVC管Φ150×6.5米20.00046.28926C8901462(甲)PVC雙壁波紋管Φ200個50.00034.651733ZC0202006(甲)PVC雙壁波紋管Φ300米50.00066.063303PT10-1給排水塑料給水管100m0.550737.44619.89406341C6210502(甲)塑料給水管DN40m56.1008.46475PT10-3給排水閥門、水表、水嘴個5.0008.054.324022C3502102螺紋連接截止閥J11T-16DN25只5.00021.40117PT7-4水泥砂漿及混合砂漿抹灰磚墻、砌塊墻面水泥砂漿100m20.001541.24507.7311PT1-4人工挖土方、淤泥流砂堅土深2m以內(nèi)100m30.0522179.632175.35113113PT1-11回填土、夯實、場地平整回填土夯填100m30.024630.14551.521513PT1-8人工挖土方、淤泥流砂人工裝、卸土方100m30.028448.87448.871313PT1-27機(jī)械土方機(jī)械運土（不含裝卸）運距1km以內(nèi)100m30.028546.0515調(diào)PT1-26*14機(jī)械土方機(jī)械運土運距每增加1km增加14公里100m30.0282221.9462PT6-4集水坑PVC管內(nèi)填砂m30.06071.1011.7841PT3-24壓頂梁C20m30.2801056.87269.1629675BCC0002復(fù)合硅酸鹽水泥32.5（R)（袋裝）t0.104350.0036BER0015中砂m30.130120.0016BEG0040碎石2-4m30.230120.0028BEQ0080水m30.0501.350PT6-11墊層無筋混凝土m30.40079.6655.123222BCC0002復(fù)合硅酸鹽水泥32.5（R)（袋裝）t0.124350.0043BER0015中砂m30.200120.0024BEG0040碎石2-4m30.340120.0041BEQ0080水m30.0701.350PT2-6砌磚、塊磚檢查井m31.32084.7080.98112107BCC0002復(fù)合硅酸鹽水泥32.5（R)（袋裝）t0.103350.0036BER0015中砂m30.370120.0044BEQ0080水m30.0701.350BRF0028-11蒸壓灰砂磚240×115×53千塊0.720460.00331PT3-35鋼筋制作、綁扎及鐵件安裝預(yù)埋鐵件t0.0661157.71506.537633SZJJFJ21029角鋼綜合kg62.7921.20201BHZ0008圓鋼φ10內(nèi)kg2.6402.858PT4-5預(yù)制構(gòu)件制作安裝角鋼框預(yù)制蓋板制作m30.2001044.26741.17209149BCC0002復(fù)合硅酸鹽水泥32.5（R)（袋裝）t0.087350.0030BER0015中砂m30.080120.0010BEG0040碎石2-4m30.170120.0020BEQ0080水m30.0401.350SZJJFJ21029角鋼綜合kg111.1681.20356BHZ0008圓鋼φ10內(nèi)kg16.9052.8548BHZ0010圓鋼φ10外kg55.6931.00167SZJJFJ21030鍍鋅鋼板3mmkg1.9561.5914SZCYCL01049不銹鋼電纜標(biāo)示牌塊2.00012.0024PT7-4水泥砂漿及混合砂漿抹灰磚墻、砌塊墻面水泥砂漿100m20.001541.24507.7311PT1-4人工挖土方、淤泥流砂堅土深2m以內(nèi)100m30.0522179.632175.35113113PT1-11回填土、夯實、場地平整回填土夯填100m30.024630.14551.521513PT1-8人工挖土方、淤泥流砂人工裝、卸土方100m30.028448.87448.871313PT1-27機(jī)械土方機(jī)械運土（不含裝卸）運距1km以內(nèi)100m30.028546.0515調(diào)PT1-26*14機(jī)械土方機(jī)械運土運距每增加1km增加14公里100m30.0282221.9462PT6-4集水坑PVC管內(nèi)填砂m30.06071.1011.7841PT3-24壓頂梁C20m30.2801056.87269.1629675BCC0002復(fù)合硅酸鹽水泥32.5（R)（袋裝）t0.104350.0036BER0015中砂m30.130120.0016BEG0040碎石2-4m30.230120.0028BEQ0080水m30.0501.350PT6-11墊層無筋混凝土m30.40079.6655.123222BCC0002復(fù)合硅酸鹽水泥32.5（R)（袋裝）t0.124350.0043BER0015中砂m30.200120.0024BEG0040碎石2-4m30.340120.0041BEQ0080水m30.0701.350PT2-6砌磚、塊磚檢查井m31.32084.7080.98112107BCC0002復(fù)合硅酸鹽水泥32.5（R)（袋裝）t0.103350.0036BER0015中砂m30.370120.0044BEQ0080水m30.0701.350BRF0028-11蒸壓灰砂磚240×115×53千塊0.720460.00331PT3-35鋼筋制作、綁扎及鐵件安裝預(yù)埋鐵件t0.0661157.71506.537633SZJJFJ21029角鋼綜合kg62.7921.20201BHZ0008圓鋼φ10內(nèi)kg2.6402.858PT4-5預(yù)制構(gòu)件制作安裝角鋼框預(yù)制蓋板制作m30.2001044.26741.17209149BCC0002復(fù)合硅酸鹽水泥32.5（R)（袋裝）t0.087350.0030BER0015中砂m30.080120.0010BEG0040碎石2-4m30.170120.0020BEQ0080水m30.0401.350SZJJFJ21029角鋼綜合kg111.1681.20356BHZ0008圓鋼φ10內(nèi)kg16.9052.8548BHZ0010圓鋼φ10外kg55.6931.00167SZJJFJ21030鍍鋅鋼板3mmkg1.9561.5914SZCYCL01049不銹鋼電纜標(biāo)示牌塊2.00012.0024PT6-34找平層水泥砂漿混凝土或硬基層上20mm厚100m20.000340.56308.8800C4302501白石子kg0.0080.900調(diào)PT6-35*2找平層水泥砂漿每增減5mm100m20.000127.76111.6800PT1-4人工挖土方、淤泥流砂堅土深2m以內(nèi)100m30.0262179.632175.355757PT1-11回填土、夯實、場地平整回填土夯填100m30.012630.14551.5287PT1-8人工挖土方、淤泥流砂人工裝、卸土方100m30.014448.87448.8766PT1-27機(jī)械土方機(jī)械運土（不含裝卸）運距1km以內(nèi)100m30.014546.058調(diào)PT1-26*14機(jī)械土方機(jī)械運土運距每增加1km增加14公里100m30.0142221.9431PT6-4集水坑PVC管內(nèi)填砂m30.03071.1011.7820PT3-24壓頂梁C20m30.1401056.87269.1614838BCC0002復(fù)合硅酸鹽水泥32.5（R)（袋裝）t0.052350.0018BER0015中砂m30.060120.007BEG0040碎石2-4m30.120120.0014BEQ0080水m30.0301.350PT6-11墊層無筋混凝土m30.20079.6655.121611BCC0002復(fù)合硅酸鹽水泥32.5（R)（袋裝）t0.062350.0022BER0015中砂m30.100120.0012BEG0040碎石2-4m30.170120.0020BEQ0080水m30.0401.350PT2-6砌磚、塊磚檢查井m30.66084.7080.985653BCC0002復(fù)合硅酸鹽水泥32.5（R)（袋裝）t0.050350.0018BER0015中砂m30.180120.0022BEQ0080水m30.0301.350BRF0028-11蒸壓灰砂磚240×115×53千塊0.360460.00166PT3-35鋼筋制作、綁扎及鐵件安裝預(yù)埋鐵件t0.0331157.71506.533817SZJJFJ21029角鋼綜合kg31.3961.20100BHZ0008圓鋼φ10內(nèi)kg1.3202.854PT4-5預(yù)制構(gòu)件制作安裝角鋼框預(yù)制蓋板制作m30.1001044.26741.1710474BCC0002復(fù)合硅酸鹽水泥32.5（R)（袋裝）t0.043350.0015BER0015中砂m30.040120.005BEG0040碎石2-4m30.080120.0010BEQ0080水m30.0201.350SZJJFJ21029角鋼綜合kg55.5841.20178BHZ0008圓鋼φ10內(nèi)kg8.4532.8524BHZ0010圓鋼φ10外kg27.8471.0084SZJJFJ21030鍍鋅鋼板3mmkg1.9781.597SZCYCL01049不銹鋼電纜標(biāo)示牌塊1.00012.0012BCLHD-1恢復(fù)綠化帶m2240.00060.0014400PT1-13回填土、夯實、場地平整平整場地100m211.28036.301.4040938PT8-1站區(qū)道路及地坪工程混凝土路面厚度150mm100m21.9801611.38911.0631951808C4201102硅酸鹽水泥32.5t12.267350.004293C4301101中砂m312.420120.001490C4302106碎石40mmm325.750120.003090C8320101水t5.4521.3518<錄入編號>鋼結(jié)構(gòu)（材料及安裝）t25.95113500.00350339<錄入編號>外墻面裝飾鋁塑板飾面（材料及安裝）m2225.360320.0072115PT6-47塊料面層地板磚地面100m21.2501091.651076.6613651346C4201102硅酸鹽水泥32.5t1.935350.00677C4301101中砂m31.850120.00222C8320101水t0.7591.353C4201102硅酸鹽水泥32.5t0.061350.0021C4302501白石子kg208.0000.90187C8320101水t0.0391.350C4404104(甲)磁質(zhì)耐磨地磚500×500m2127.50018.002295PT6-36找平層細(xì)石混凝土30mm100m21.250390.73298.19488373C4201102硅酸鹽水泥32.5t1.270350.00445C4301101中砂m31.860120.00223C4302103碎石20mmm31.110120.00373C8320101水t0.7391.352C4201102硅酸鹽水泥32.5t0.061350.0021C4302501白石子kg208.0000.90187C8320101水t0.0391.350PT10-5給排水大便器普通閥沖洗組4.00065.8420.8226383C3502102螺紋連接截止閥J11T-16DN25只4.00021.4094C4414402大便器個4.00040.00160PT10-6給排水地漏組1.00016.8711.445140C4414701地漏個1.00036.00108PT10-4給排水洗臉盆普通冷水嘴組1.00047.5317.0114351C8901101洗臉(手)盆全套套1.000100.00300PT7-21抹灰面油漆乳膠漆100m21.045728.46177.18761185<錄入編號>交通標(biāo)志線m222.00070.001540主材損耗費110主材費小計27308主材配送費小計229小計451923707827537建筑取費表(一)直接費元41736.29417361直接工程費元39386.52393871.1人工費元7078.3670781.2材料費元30559.18305591.2.1定額材料費元3022.1830221.2.2主要材料費元27537.00275371.3施工機(jī)械使用費元1748.9717492措施費元2349.7723502.1臨時設(shè)施費%8.8306671.365892.2安全文明施工費%19.3506524.1312622.3施工工具用具使用費%2.2806396.011462.4冬雨季施工增加費%4.4606769.043022.5夜間施工增加費%0.7306921.3551(二)間接費元4666.7546671規(guī)費元3078.3830781.1社會保險費%24.6507078.3617451.2住房公積金%17.0007078.3612031.3危險作業(yè)意外傷害保險費%1.8407078.361302企業(yè)管理費%22.9006936.091588(三)利潤%15.0007078.361062(四)編制基準(zhǔn)期價差元2248.362248(五)稅金%11.00049711.155468合計元495255.304952551.2采暖、通風(fēng)及照明工程413502272255250117891PD6-49端子箱、端子板安裝及端子板外部接線端子安裝端子箱戶內(nèi)式臺2.000125.9982.74252165SZCYCL01072(甲)空調(diào)配電箱臺2.000450.00900PT10-12風(fēng)口安裝鋁合金百葉窗個10.00019.4915.31195153ZC1301053(甲)鋁合金窗百葉窗m215.540484.007521PT5-11塑鋼門窗安裝塑鋼窗m21.18031.8915.6810150ZC1301051(甲)鋁合金百葉窗m21.180650.002067PT5-10塑鋼門窗安裝塑鋼門m215.96037.0826.62592425C4411303(甲)鋁合金全玻璃地彈門m215.9602200.0035112<錄入編號>鋁合金全玻璃幕墻m278.750900.0070875PT10-10軸流式通風(fēng)機(jī)安裝軸流式通風(fēng)機(jī)安裝臺1.00067.8667.86204204ZC1203001復(fù)合硅酸鹽水泥32.5（R)（袋裝）t0.010350.004ZC1203003中砂m30.010120.001ZC1203004碎石m30.020120.002ZC1203005水m30.0101.350ZC1301012(甲)排氣扇16吋個1.000650.001950PT10-12風(fēng)口安裝百葉窗個1.00019.4915.315846PT10-8暖風(fēng)機(jī)安裝暖風(fēng)機(jī)安裝重量50kg臺4.00065.6051.18262213<錄入編號>(甲)柜式分體空調(diào)機(jī)臺2.00015000.0030000<錄入編號>(甲)壁掛式分體空調(diào)機(jī)臺2.0005000.0010000換PT10-7照明建筑物照明m2377.0008.402.343169882ZC1301050(甲)明裝配電箱XM個1.000600.00600ZC1301044(甲)無延時節(jié)能防眩泛光燈套10.0001280.0012800ZC1301046(甲)節(jié)能熒光燈套40.000180.007200ZC1301046(甲)疏散指示燈套10.000280.002800ZC1301046(甲)消防應(yīng)急燈套4.000280.001120PD7-23管內(nèi)穿線管內(nèi)穿線(截面mm2)4100m12.00032.3521.96388288C7104304(甲)銅芯塑料絕緣線500VZR-BVR-4m1260.0002.202772PD7-23管內(nèi)穿線管內(nèi)穿線(截面mm2)4100m30.00032.3521.96971719C7104304(甲)銅芯塑料絕緣線500VZR-BVR-2.5m3150.0001.404410PD7-24管內(nèi)穿線管內(nèi)穿線(截面mm2)6100m7.00034.0425.46238178ZC0107001(甲)1kV全塑電纜，ZR-VV22-5×6mm2米735.00027.7820418PL6-4電纜防火防火槽盒100m5.000201.76201.7610091009<錄入編號>(甲)阻燃PVC線槽100*60m500.00015.007500PL2-10鋁合金線槽(斷面:寬mm+高mm)400以內(nèi)m100.00034.629.193462919ZC0501007(甲)鋁合金線槽200×100米100.00087.488748ZC0501007(甲)槽盒分隔板100×10米100.0009.54954設(shè)備運雜費%1.10040900.00450設(shè)備購置費小計41350主材損耗費0主材費小計115980主材配送費小計1911小計41350817765250117891建筑取費表(一)直接費元130535.021305351直接工程費元128792.191287921.1人工費元5250.0552501.2材料費元123131.331231311.2.1定額材料費元5240.1052401.2.2主要材料費元117891.231178911.3施工機(jī)械使用費元410.814112措施費元1742.8317432.1臨時設(shè)施費%8.8304948.174372.2安全文明施工費%19.3504838.979362.3施工工具用具使用費%2.2804741.941082.4冬雨季施工增加費%4.4605020.622242.5夜間施工增加費%0.7305135.0737(二)間接費元3461.3434611規(guī)費元2281.2522831.1社會保險費%24.6505250.0512941.2住房公積金%17.0005250.058931.3危險作業(yè)意外傷害保險費%1.8405250.05972企業(yè)管理費%22.9005144.521178(三)利潤%15.0005250.05788(四)編制基準(zhǔn)期價差元1974.511975(五)稅金%11.000178108.2819592合計元227225.292272252成套式變電站建筑18720331580749442.1土石方及基礎(chǔ)工程1629582739465787PT3-5基礎(chǔ)獨立基礎(chǔ)m310.080116.8360.491178610ZC1201004商品混凝土C25m310.230374.623832PD7-15硬塑料管敷設(shè)硬塑料管敷設(shè)DN100m10.0807.576.127662ZC0202004(甲)PVC管Φ100×5米10.08031.00312PT7-15鑲貼面層墻面磚零星項目100m20.0622848.242729.57177169SZCYCL01084(甲)面磚m27.13032.00228PT3-20設(shè)備基礎(chǔ)一般設(shè)備基礎(chǔ)5m3以內(nèi)m31.020226.93131.12685402BKE0010商品混凝土C20m31.070351.011078SZCYCL01083防鼠泥封堵項2.00050.00100PT2-3砌磚、塊實心磚零星砌磚m30.160100.7197.521616BCC0002復(fù)合硅酸鹽水泥32.5（R)（袋裝）t0.010350.004BER0015中砂m30.040120.005BEQ0080水t0.0071.350BRF0028-06普通混凝土實心磚240×115×53千塊0.090460.0041PT1-46碾壓及地基換填換填砂m31.100101.8529.2411232PT1-11回填土、夯實、場地平整回填土夯填100m30.019621.85551.521211PT1-1人工挖土方、淤泥流砂普土深2m以內(nèi)100m30.0371031.561030.833838PT1-25機(jī)械土方機(jī)械挖土配合機(jī)械運土運距1km以內(nèi)100m30.018705.4817.34130調(diào)PT1-26*14機(jī)械土方機(jī)械運土運距每增加1km（增加14km）100m30.0182025.5236PT3-19設(shè)備基礎(chǔ)設(shè)備基礎(chǔ)二次澆灌m30.280235.57136.916638C4201103硅酸鹽水泥42.542.5t0.121390.0047C4301101中砂m30.120120.0014C4302201礫石10mm10mmm30.240120.0029C8320101水t0.0581.350PT3-5基礎(chǔ)獨立基礎(chǔ)m344.770116.8360.4952312708ZC1201004商品混凝土C25m345.440374.6217023PT3-29鋼筋制作、綁扎及鐵件安裝現(xiàn)澆混凝土鋼筋φ10以內(nèi)t0.313384.56266.7912084C3107101圓鋼φ10以下kg311.0002.85892PT3-30鋼筋制作、綁扎及鐵件安裝現(xiàn)澆混凝土鋼筋φ10以外t2.591351.29238.37910618C3107102圓鋼φ10以上kg2591.0001.007773PT3-21設(shè)備基礎(chǔ)現(xiàn)澆地腳螺栓個