第四章工程预算.doc

4.3 工程预算（见表4.3）表4.3 工程预算表序号定额编号项目名称单位工程数量单价(元)其中合价(元)其中人工费材料费机械费人工费材料费机械费分部分项费3468994.54573276.072614636.97281081.51土石方工程11109.809733.852.641373.291A1-31平整场地100m213.8694.5094.501309.581309.582A1-4挖沟槽 一、二类土 深度2m以内100m32.36708.30708.301669.461669.463A1-13挖基坑 一、二类土 深度2m以内100m33.97887.40887.403523.873523.874A1-30原土打夯100m216.1855.3142.6012.71894.81689.18205.625A1-28回填土 松填100m33.67206.10206.10755.36755.366A1-29回填土 夯填100m31.211006.85882.00124.851220.301068.98151.327A1-96人工装土、自卸汽车(载重6.5t) 运距1km以内1000m30.1511349.124689.0217.256642.811736.42717.422.641016.35桩基础270728.1226545.15105226.20138956.77续表序号定额编号项目名称单位工程数量单价(元)其中合价(元)其中人工费材料费机械费人工费材料费机械费8A2-5换轨道式柴油打桩机打预制管桩（桩长在m以内） 30 一级 地坪上打坑槽内(坑槽深度大于1m)桩10m342.43986.84173.1650.74762.9441869.657346.832152.8032370.029A2-10电焊接桩 包钢板10个33.406852.05574.803086.033191.22228858.4719198.32103073.40106586.75砖石工程250016.0846934.12200741.722340.2410A3-1砖基础10m31.861853.45365.401469.0019.053449.27680.012733.8135.4511A3-23粘土多孔砖 厚 115MM10m33.732087.77444.001631.5612.217787.381656.126085.7245.5412A3-24粘土多孔砖 厚 240MM10m3113.342017.04373.801627.6115.63228613.3342366.87184474.951771.5213A3-93碎砖 干铺垫层10m33.73775.57234.30535.375.902892.88873.941996.9322.0114A3-101混凝土垫层10m33.691969.46367.501475.85126.117273.221357.185450.31465.72砼及钢筋砼工程522229.2496763.57406476.7518988.9515A4-79换现浇砼 独立基础 混凝土 换:现浇及现场砼.最大粒径40mmC35 水泥42.510m318.142551.75317.402108.94125.4146286.195757.3238254.062274.8116A4-83换现浇砼 柱 矩形换:现浇及现场砼.砾石最大粒径40mmC35 水泥42.510m34.512848.43649.202112.8386.4012857.812930.499537.31390.0117A4-83换现浇砼 柱 矩形换:现浇及现场砼.砾石最大粒径40mmC30 水泥42.510m315.452736.42649.202000.8286.4042277.6910030.1430912.671334.8818A4-85换现浇砼 柱 构造柱 换:现浇及现场砼.砾石最大粒径40mmC35 水泥42.510m30.292967.38768.612112.3786.41851.64220.59606.2524.8019A4-85换现浇砼 柱 构造柱 换:现浇及现场砼.砾石最大粒径40mmC30 水泥42.510m34.312855.37768.602000.3786.4012300.933311.138617.59372.2120A4-87换现浇砼 基础梁 换:现浇及现场砼.砾石最大粒径40mmC35 水泥42.510m34.672601.44400.202115.5485.7012146.121868.539877.46400.1321A4-88换现浇砼 单梁、连续梁 换:现浇及现场砼.砾石最大粒径40mmC35 水泥42.510m32.462666.45465.302115.4585.706564.801145.575208.24210.9922A4-88换现浇砼 单梁、连续梁 换:现浇及现场砼.砾石最大粒径40mmC35 水泥42.510m312.262666.45465.302115.4585.7032693.345705.0425937.531050.7723A4-88换现浇砼 单梁、连续梁 换:现浇及现场砼.砾石最大粒径40mmC35 水泥42.510m30.492666.45465.312115.4585.701295.89226.141028.1141.6524A4-88换现浇砼 单梁、连续梁 换:现浇及现场砼.砾石最大粒径40mmC30 水泥42.510m312.022551.15465.302000.1585.7030664.825592.9124041.801030.1125A4-88换现浇砼 单梁、连续梁 换:现浇及现场砼.砾石最大粒径40mmC30 水泥42.510m349.232551.15465.302000.1585.70125603.3222908.5898475.394219.3526A4-88换现浇砼 单梁、连续梁 换:现浇及现场砼.砾石最大粒径40mmC30 水泥42.510m31.942551.15465.302000.1585.704959.44904.543888.29166.6027A4-91换现浇砼 过梁 换:现浇及现场砼.砾石最大粒径40mmC30 水泥42.510m30.492897.75783.012029.0685.711417.00382.89992.2141.9128A4-98换现浇砼 有梁板 换:现浇及现场砼.砾石最大粒径40mmC35 水泥42.510m39.802607.21392.102127.9587.1625542.843841.4020847.53853.9129A4-98换现浇砼 有梁板 换:现浇及现场砼.砾石最大粒径40mmC30 水泥42.510m342.082491.90392.102012.6487.16104866.6316500.7484697.933667.9530A3-101换混凝土垫层 换:现浇及现场砼.砾石最大粒径40mmC15 水泥32.510m36.062098.33367.501604.72126.1112715.882227.059724.60764.2331A4-102换现浇砼 楼梯 直形 换:现浇及现场砼.砾石最大粒径40mmC35 水泥42.510m2投影面积5.19751.50172.50543.5935.413900.29895.282821.23183.7832A4-102换现浇砼 楼梯 直形 换:现浇及现场砼.砾石最大粒径40mmC30 水泥42.510m2投影面积25.95721.96172.50514.0535.4118734.864476.3813339.60918.8933A4-104换现浇砼 悬挑式阳台、雨蓬 换:现浇及现场砼.砾石最大粒径40mmC30 水泥42.510m30.902866.74705.602038.91122.232574.33633.631830.94109.7634A4-106换现浇砼 拦板 换:现浇及现场砼.砾石最大粒径40mmC30 水泥42.510m37.033030.08920.701994.57114.8121304.496473.4414023.82807.2335A4-109换现浇砼 小型构件 换:现浇及现场砼.砾石最大粒径40mmC25 水泥32.510m30.003051.16905.002032.50115.0012.203.628.130.4636A4-111换现浇砼 台阶 换:现浇及现场砼.砾石最大粒径40mmC15 水泥32.510m30.332325.71531.911657.60136.22755.86172.87538.7244.2737A4-112现浇砼 压顶10m30.702722.28794.411813.08114.811902.87555.291267.3480.25钢筋工程1169737.08114604.971032788.3422343.7538A4-1冷拔低碳钢丝 5mm以下t0.035753.461154.194400.32199.03178.3635.78136.416.1739A4-2圆钢筋 直径6mmt3.994417.64830.103526.9160.6317608.713308.7814058.26241.6740A4-3圆钢筋 直径8mmt84.784129.04561.303501.2566.49350039.3747584.21296818.475636.6941A4-4圆钢筋 直径10mmt5.983967.44422.703489.4255.3223717.362526.9020859.75330.7042A4-5圆钢筋 直径12mmt25.933924.30353.103499.9871.22101741.409154.4790740.481846.4543A4-13圆钢筋 直径30mmt4.103776.02184.503531.7459.7815493.01757.0014490.73245.2844A4-15螺纹钢 直径10mmt23.394144.27414.303695.1234.8596938.629690.8986432.55815.1845A4-16螺纹钢 直径12mmt0.174211.27378.613727.15105.52694.8662.47614.9817.4146A4-17螺纹钢 直径14mmt3.774046.17327.003620.8198.3615270.251234.1013664.94371.2147A4-18螺纹钢 直径16mmt18.443912.23301.203514.8896.1572125.875552.9264800.331772.6248A4-19螺纹钢 直径18mmt17.123884.92268.503527.7888.6466494.294595.6560381.481517.1649A4-20螺纹钢 直径20mmt32.733863.80251.403524.2588.15126450.588227.57115338.132884.8950A4-21螺纹钢 直径22mmt29.543831.15231.003522.7277.43113172.176823.74104061.152287.2851A4-22螺纹钢 直径25mmt38.853813.50213.303533.5766.63148135.418285.64137261.532588.2452A4-64锥螺纹钢筋连接 钢筋规格 16100个5.40775.76237.00476.0562.714189.101279.802570.67338.6353A4-65锥螺纹钢筋连接 钢筋规格 18100个2.43862.21264.00526.5571.662095.17641.521279.52174.1354A4-66锥螺纹钢筋连接 钢筋规格 20100个5.58931.09288.00566.9576.145195.481607.043163.58424.8655A4-67锥螺纹钢筋连接 钢筋规格 22100个3.811007.07309.00617.4580.623836.941177.292352.48307.1656A4-68锥螺纹钢筋连接 钢筋直径 25100个5.721111.91360.00657.8594.066360.132059.203762.90538.02构件运输工程82287.835727.781646.2174913.8557A6-113类 预制混凝土构件运输 运距5km以内10m342.431939.47135.0038.801765.6782287.835727.781646.2174913.85脚手架工程181835.5451131.34118903.5211800.6758A11-9外脚手架 钢管架 24m以内 双排100m238.37913.28258.30610.9943.9935040.739910.4523442.461687.8159A11-18里脚手架 钢管架 在3.6m以内100m242.06125.33103.8014.766.775270.754365.31620.73284.7160A11-8外脚手架 钢管架 15m以内 双排100m2170.87828.28215.70555.0657.52141524.0636855.5894840.339828.15楼地面工程99429.0839226.2258035.692167.1761BA3-1砖基础 混凝土散水100m20.663863.251122.602626.85113.782542.02738.671728.4774.8762B1-1水泥砂浆 混凝土或硬基层上 20mm100m28.39704.16234.00453.5616.605904.381962.093803.10139.1963B1-6水泥砂浆 楼地面100m249.33897.24308.10572.5416.6044262.6415199.1928244.54818.9164B1-7水泥砂浆 楼梯100m24.731970.731188.90759.8521.989315.645619.933591.81103.9065B1-8换水泥砂浆 台阶换:水泥砂浆1：1100m20.461828.52842.69962.8722.95848.43391.01446.7710.6566B1-10换水泥砂浆 踢脚线换:水泥砂浆1：2.5100m25.471535.951003.20512.2420.518403.185488.512802.47112.2167B1-10换水泥砂浆 台度换:水泥砂浆1：2.5100m25.831535.951003.20512.2420.518954.595848.662986.36119.5768B1-63换陶瓷地面砖楼地面 每块面积在1600cm2以内换:水泥砂浆1：1100m24.482981.06793.202146.5341.3313361.113555.129620.75185.2469B1-192不锈钢扶手 直形 75100m0.893876.32327.003350.32199.003442.17290.382975.08176.7170B1-213弯头 不锈钢 75个22.00108.866.0383.4719.362394.92132.661836.34425.92防水保温隔热工程82896.3514265.7568630.5971A8-27石油沥青改性卷材 热熔铺贴(单层)100m29.532902.33328.802573.5327659.203133.4624525.7472A8-73PVC塑料排水管 管径110mm10m0.07366.2586.76279.5624.915.9019.0173A8-75PVC排水管 屋面阳台雨水管 直径110mm10m47.42417.0086.70330.3019775.814111.6615664.1574A8-77PVC排水部件 水斗(带罩) 直径110mm10个14.20261.3890.30171.083711.601282.262429.3475A9-221楼地面隔热 楼地面隔热 聚苯乙烯泡沫塑料板10m33.567717.751400.406317.3527482.914986.8222496.0876A9-23830mm厚聚苯板保温层100m21.662560.00450.002110.004241.92745.653496.27装饰工程221833.21111938.54106613.663281.0177B2-28换一般抹灰墙面、墙裙抹混合砂浆 砖墙换:混合砂浆1:0.3:3100m2113.19831.21411.90400.2619.0594083.8346622.5545305.032156.2578B2-17换一般抹灰墙面、墙裙抹水泥砂浆 砖墙换:水泥砂浆1：3100m27.91860.37434.70408.0917.586804.673438.043227.58139.0479B2-27一般抹灰独立柱面抹水泥砂浆 矩形混凝土柱100m20.641204.30645.61539.6519.06764.73409.96342.6812.1080B2-111换陶瓷锦砖（水泥砂浆粘贴） 墙面 换:水泥砂浆1：3100m221.813703.431824.001863.8015.6380760.7039775.9740643.89340.8481B2-17一般抹灰墙面、墙裙抹水泥砂浆 砖墙100m24.39879.13434.70426.8517.583854.991906.161871.7477.0982B3-1换抹灰面层混凝土天棚 石灰砂浆 现浇换:混合砂浆1:0.3:3 换:混合砂浆1:0.3:3100m247.41750.08417.30321.0611.7235564.2919785.8615222.74555.69门窗工程396408.4933234.81358257.894915.8183B4-66铝合金门窗制作、安装固定窗(矩形) 38系列100m21.7116068.542223.3013436.38408.8627477.203801.8422976.21699.1584B4-51铝合金门窗制作、安装单扇平开门 带上亮100m22.1830864.032980.5027354.01529.5267129.276482.5959494.971151.7185B4-50铝合金门窗制作、安装单扇平开门 无上亮100m20.7531751.372949.3128260.15541.9323813.532211.9821195.11406.4586B4-52铝合金门窗制作、安装双扇平开门 无上亮100m20.4426145.713036.3022621.20488.2211582.551345.0810021.19216.2887B4-4镶板门、胶合板门镶板门 不带纱窗 不带亮子100m22.599233.171707.906923.98601.2923913.914423.4617933.111557.3488B4-95防火卷帘门100m22.7024624.481440.0023025.00159.4866486.103888.0062167.50430.6089B4-89塑钢门窗安装塑钢中空玻璃窗100m25.7027375.031080.0026228.1066.93156092.426158.16149552.63381.6390B4-121门窗贴脸 宽90100mm100m7.33790.89107.70683.195795.64789.235006.4291B4-126窗帘盒 细木工板100m6.241633.93543.001079.2811.6510189.193386.156730.3972.6592B4-134硬木100m6.24630.00120.00510.003928.68748.323180.36油漆工程180483.7223169.97157313.7693B5-221刷乳胶漆 抹灰面 二遍100m2165.701023.99119.70904.29169676.1719834.41149841.7694B5-97单层木门过氯乙烯漆 五遍成活100m22.604158.351283.402874.9510807.553335.567472.00增加项目费用其他B（包括了各项费用）本 页 小 计元576892.2156404.78515571.654915.81合计元3468994.54573276.072614636.97281081.51