1、分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:临时道路第 1 页共 109 页08-2 表编号工程项目汽车便道汽车便道汽车便道工程细目汽车便道山重区路基宽4.5m汽车便道砂砾路面宽3.5m便道养护路基宽4.5m定额单位1km1km1km月合计工程数量0.1000.1001.200定额表号711471167118工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)1人工工日43.1594.2009.420406167.30016.732、07222.0002.40010428.55012322水m33.0067.0006.700206.700203天然级配m3102.40716.04071.604733210.80012.960132784.5648659475kw以内履带式推土机台班698.4714.4801.44810111.4481011568t光轮压路机台班277.071.1600.116321.3201.5844391.7004716810t光轮压路机台班313.720.8800.088280.9700.097300.1855871215t光轮压路机台班479.403.4400.3441651.9400.1949303、.53825880.6t手扶式振动碾台班98.205.6500.565550.565559基价元1.00 16717.0001671.7001672 40777.0004077.7004078889.0001066.80010676816.2006816直 接 工 程 费元16428253187011765其他工程费I元3.540%583.540%2923.540%66416II元1.370%221.370%121.370%741间接费规费元40.200%16340.200%29040.200%42495企业管理费元4.640%804.640%3974.640%90567利润及税金元7.42%4、/10%344 7.42%/10%1655 7.42%/10%3742373建筑安装工程费元231010899245015659编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:临时电力线路第 2 页共 109 页08-2 表编号工程项目干式变压器安装架设输电、电信线路架设输电、电信线路工程细目变压器容量250kVA内双线通讯线路干线三线裸铝线输电线路变压器250kVA定额单位1台1000m100m台合计工程数量2.0000.3008.0002.000定额表号641271547151工、料、机5、名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)1人工工日43.158.40016.80072514.8004.4401927.00056.000241677.24033332原木m31058.002.2610.6787181.1128.89694129.574101303型钢t4238.170.0180.1446100.1446104钢板t3931.030.0040.008310.0060.0481890.0562205镀锌钢板t4534.480.0050.010450.010456电焊条kg6.410.3000.606、040.60047镀锌螺栓kg15.001.4002.800422.800428铁件kg4.0611.00088.00035788.0003579812号铁丝kg3.281.0002.000772.70021.810724.00032.00010555.81018310裸铝（铜）线m3.80315.0002520.00095762520.000957611其它材料费元1.0042.30084.60085546.600163.98016424.500196.000196444.58044512设备摊销费元1.001242.1009936.80099379936.8009937136t以内载货汽车7、台班407.900.1000.200820.20082145t以内汽车式起重机台班438.530.0800.160700.160701532KVA交流电弧焊机台班154.690.2100.420650.4206516基价元1.00726.0001452.00014524447.0001334.10013344130.000 33040.00033040 80000.000160000.000160000195826.100195826直 接 工 程 费元1156114532798160000195099其他工程费I元12.000%1395.020%575.020%164612.000%19208、021042II元1.130%111.020%21.020%251.130%38间接费规费元40.200%29140.200%7740.200%97140.200%1339企业管理费元14.320%1876.310%766.310%217514.320%2566128099利润及税金元7.42%/10%300 7.42%/10%240 7.42%/10%6752 7.42%/10%3720744499建筑安装工程费元2083159744367242068290115编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路9、新建工程分项工程名称:拌合场、预制场第 3 页共 109 页08-2 表编号工程项目普通混凝土平整场地人工铺料基层稳定土厂拌设备安装、拆除混凝土搅拌站（楼）安拆工程细目人工铺筑混凝土厚10cm推土机平整场地人工铺填隙碎石基层厚度10cm稳定土厂拌设备安拆(50t/h内)混凝土搅拌站(楼)安拆(15m3/h内)定额单位1000m21000m21000m21座1座合计工程数量2.5002.5002.5001.0001.000定额表号22171 改411132112521101411115工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额10、(元)数量金额(元)1人工工日43.15168.300420.750181552.0005.00021620.10050.2502168454.300454.30019603352.600352.600152151282.900553572原木m31058.000.2230.2232360.2232363锯材m31631.000.0360.0901470.0030.00350.1380.1382250.2313774光圆钢筋t4238.170.0040.010420.2220.2229410.2329835型钢t4238.170.0240.0602540.0130.013550.0710.0711、13010.1446106组合钢模板t5181.030.0280.0281450.1540.1547980.1829437铁件kg4.0640.20040.20016374.70074.700303114.9004668812号铁丝kg3.281.1001.10041.1004932.5级水泥t476.0527.23868.0953241727.18027.1801293916.90816.9088049112.1835340510石油沥青t4437.310.0590.1486550.14865511煤t450.000.0100.025110.0251112水m33.0019.00047.5012、01424.00010.00030145.000145.00043578.00078.000234280.50084213青（红）砖千块388.008.9508.95034738.950347314中（粗）砂m3117.0851.020127.5501493495.58095.5801119126.63026.6303118249.7602924215片石m371.87125.480125.4809018125.480901816碎石（2cm）m3100.857.8507.8507927.85079217碎石（4cm）m3100.8586.660216.6502184925.71025.71013、259330.28030.2803054272.6402749618石屑 m398.7734.32085.800847485.800847419路面用碎石（1.5cm）m3100.851.9904.9755024.97550220路面用碎石（2.5cm）m3100.857.83019.575197419.575197421路面用碎石（3.5cm）m3100.8525.49063.725642763.725642722路面用碎石（5cm）m3100.8548.200120.50012152120.5001215223路面用碎石（6cm）m3100.8514.74036.850371636.85014、371624块石m3174.92114.560114.56020039114.5602003925其它材料费元1.00227.100567.75056846.00046.00046223.600223.600224837.35083726105kw以内履带式推土机台班928.950.6401.60014861.6001486270.6m3履带式单斗挖掘机台班546.631.3501.3507381.3507382868t光轮压路机台班277.070.3700.9252560.92525629810t光轮压路机台班313.720.2400.6001880.600188301215t光轮压路机台班15、479.400.3300.8253960.8253963115t以内振动压路机台班894.730.1800.4504030.45040332电动混凝土真空吸水机组台班83.073.4808.7007238.70072333电动混凝土切缝机台班139.933.3608.40011758.400117534250L以内强制式混凝土搅拌机台班122.923.7309.32511461.3001.3001601.6901.69020812.3151514编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称16、:拌合场、预制场第 4 页共 109 页08-2 表编号工程项目普通混凝土平整场地人工铺料基层稳定土厂拌设备安装、拆除混凝土搅拌站（楼）安拆工程细目人工铺筑混凝土厚10cm推土机平整场地人工铺填隙碎石基层厚度10cm稳定土厂拌设备安拆(50t/h内)混凝土搅拌站(楼)安拆(15m3/h内)定额单位1000m21000m21000m21座1座合计工程数量2.5002.5002.5001.0001.000定额表号22171 改411132112521101411115工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)17、354t以内载货汽车台班392.723.2603.26012803.26012803615t平板拖车组台班594.994.7004.70027964.7002796374000L以内洒水汽车台班543.031.4403.60019553.60019553812t以内汽车式起重机台班755.449.1409.14069053.5703.570269712.71096023920t以内汽车式起重机台班1088.568.5408.54092968.540929640小型机具使用费元1.00127.000317.500318142.700142.70014334.60034.60035494.800418、9541基价元1.00 29497.000 73742.50073742677.0001692.50016929296.000 23240.00023240 70248.000 70248.00070248 34736.000 34736.00034736203659.000203659直 接 工 程 费元944911891364989627041185270335其他工程费I元3.920%37045.020%953.540%129211.670%1123512.000%494221268II元1.470%3451.020%191.370%441.130%4481.130%2201076间接费19、规费元40.200%729840.200%8740.200%87240.200%788040.200%611622253企业管理费元3.090%30456.310%1274.640%175514.320%1545914.320%663727023利润及税金元7.42%/10%19180 7.42%/10%396 7.42%/10%7278 7.42%/10%23202 7.42%/10%1023460290建筑安装工程费元12806326154773915449469334402245编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(20、重要农村公路)青新路新建工程分项工程名称:清除表土第 5 页共 109 页08-2 表编号工程项目伐树、挖根、除草、清除表土装载机装土、石方自卸汽车运土、石方工程细目清除表土(90kW内推土机)2m3内装载机装土方10t内自卸车运土1km定额单位100m31000m3天然密实方1000m3天然密实方合计工程数量12.0301.2031.203定额表号1111111102111113工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)1人工工日43.150.4004.8122084.812208290kw以内履带式推21、土机台班831.510.2603.12826013.128260132.0m3轮胎式装载机台班892.881.4201.70815251.7081525410t以内自卸汽车台班652.977.5809.11959549.11959545基价元1.00200.0002406.0002406966.0001162.09811624001.0004813.20348138381.3018381直 接 工 程 费元28091525595410288其他工程费I元2.760%782.760%421.700%101221II元1.670%471.670%251.660%99171间接费规费元40.200%22、8440.200%40.200%84企业管理费元4.840%1424.840%772.510%154373利润及税金元7.42%/10%567 7.42%/10%303 7.42%/10%11462016建筑安装工程费元37261973745413153编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:伐树、挖根、除草第 6 页共 109 页08-2 表编号工程项目伐树、挖根、除草、清除表土伐树、挖根、除草、清除表土伐树、挖根、除草、清除表土工程细目人工伐推土机挖根(90kW内)挖竹根90kW23、内推土机推除草皮定额单位10棵10m31000m2合计工程数量1021.900139.00052.424定额表号1112111101118工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)1人工工日43.153.1003167.8901366943.400472.600203933640.490157087290kw以内履带式推土机台班831.510.100102.190849720.33017.30014385119.490993573基价元1.00222.000226861.800226862167.000 24、23213.00023213228.000 11952.67211953262027.472262027直 接 工 程 费元2216662039314385256444其他工程费I元2.760%61183.090%6302.760%3977145II元1.670%37021.770%3611.670%2404303间接费规费元40.200%5495140.200%819840.200%63149企业管理费元4.840%112044.420%9454.840%72712876利润及税金元7.42%/10%49573 7.42%/10%4875 7.42%/10%286157309建筑安装工程费元25、3472143540218610401226编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:挖除水泥混凝土路面第 7 页共 109 页08-2 表编号工程项目全部挖除旧路面装载机装土、石方自卸汽车运土、石方工程细目破碎机凿除水泥混凝土面层2m3内装载机装土方10t内自卸车运土1km定额单位10m31000m3天然密实方1000m3天然密实方合计工程数量10.0000.1000.100定额表号2321111102111113工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数26、量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)1人工工日43.159.30093.000401393.000401322.0m3轮胎式装载机台班892.881.4200.1421270.1421273机动破路机台班132.262.45024.500324024.5003240410t以内自卸汽车台班652.977.5800.7584950.7584955小型机具使用费元1.004.50045.0004545.000456基价元1.00744.0007440.0007440966.00096.600974001.000400.1004007936.7007937直 接 工 程 费27、元72981274957920其他工程费I元3.540%2582.760%41.700%8270II元1.370%1001.670%21.660%8110间接费规费元40.200%161340.200%40.200%1613企业管理费元4.640%3554.840%62.510%13374利润及税金元7.42%/10%1616 7.42%/10%25 7.42%/10%951736建筑安装工程费元1124016462012024编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:挖路基土方第 828、 页共 109 页08-2 表编号工程项目推土机推土推土机推土挖掘机挖装土、石方挖掘机挖装土、石方自卸汽车运土、石方自卸汽车运土、石方工程细目90kW内推土机20m松土90kW内推土机20m普通土2.0m3内挖掘机挖装土方松土2.0m3内挖掘机挖装土方普通土10t内自卸车运土1km(远运利用)10t内自卸车运土1km（弃方运输）定额单位1000m3天然密实方1000m3天然密实方1000m3天然密实方1000m3天然密实方1000m3天然密实方1000m3天然密实方工程数量1.7476.68514.51855.56335.95631.905定额表号1112511126119711981111129、3111113 改工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)1人工工日43.154.0006.9883024.50030.08312984.00058.07225064.500250.03410789275kw以内履带式推土机台班698.470.2203.19422310.25013.8919702390kw以内履带式推土机台班831.512.2003.84331962.39015.9771328542.0m3履带式单斗挖掘机台班1502.981.01014.663220381.15063.8979630、037510t以内自卸汽车台班652.977.580272.5461779657.580241.8401579146基价元1.001772.0003095.68430961875.000 12534.375125341692.000 24564.456245641864.000103569.4321035694001.000143859.9561438604001.000127651.905127652直 接 工 程 费元34981458326775116528177965157914其他工程费I元2.760%972.760%4022.760%7392.760%32161.700%30251.31、700%2685II元1.670%581.670%2441.670%4471.670%19461.660%29541.660%2621间接费规费元40.200%12140.200%52240.200%100740.200%433740.200%40.200%企业管理费元4.840%1774.840%7374.840%13534.840%58902.510%46172.510%4097利润及税金元7.42%/10%708 7.42%/10%2952 7.42%/10%5425 7.42%/10%23604 7.42%/10%34246 7.42%/10%30388建筑安装工程费元4659194432、035746155521222808197705编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:挖路基土方第 9 页共 109 页08-2 表编号工程项目工程细目定额单位合计工程数量定额表号工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)1人工工日43.15345.17714894275kw以内履带式推土机台班698.4717.08511933390kw以内履带式推土机台班831.5119.82016481433、2.0m3履带式单斗挖掘机台班1502.9878.560118075510t以内自卸汽车台班652.97514.3863358796基价元1.00415275.808415276直 接 工 程 费元497263其他工程费I元10164II元8270间接费规费元5987企业管理费元16871利润及税金元97323建筑安装工程费元635879编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:挖路基石方第 10 页共 109 页08-2 表编号工程项目机械打眼开炸石方机械打眼开炸石方装载机装土、石方34、装载机装土、石方自卸汽车运土、石方自卸汽车运土、石方工程细目135kW内推土机20m开炸运软石135kW内推土机20m开炸运次坚石2m3内装载机装软石2m3内装载机装次坚石、坚石10t内自卸车运石1km(远运利用)10t内自卸车运石1km（弃方运输）定额单位1000m3天然密实方1000m3天然密实方1000m3天然密实方1000m3天然密实方1000m3天然密实方1000m3天然密实方工程数量179.43767.338169.35863.55557.061187.199定额表号1115241115251110511108111141 改111141 改工、料、机名称单位单价(元)定额数量金额35、(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)1人工工日43.1528.5005113.95522066778.6005292.7672283832空心钢钎kg5.629.0001614.933907618.0001212.0846812350mm以内合金钻头个28.0017.0003050.4298541225.0001683.450471374硝铵炸药kg9.77129.000 23147.373226150179.000 12053.5021177635导火线m1.50335.000 60111.39590167481.000 3238936、.578485846普通雷管个1.81268.000 48089.11687041381.000 25655.778464377其它材料费元1.0017.6003158.091315825.6001723.85317248135kw以内履带式推土机台班1325.272.520452.1815992622.780187.20024809092.0m3轮胎式装载机台班892.882.150364.1203251152.840180.4961611611010t以内自卸汽车台班652.9712.520714.40446648412.5202343.7311530386119m3/min以内机动空压机37、台班657.964.590823.6165419068.370563.61937083912小型机具使用费元1.00240.700 43190.48643190435.700 29339.1672933913基价元1.008997.0001614394.6891614395 15377.0001035456.42610354561463.000247770.7542477711932.000122788.2601227886608.000377059.0883770596608.0001237010.9921237011直 接 工 程 费元19060301145107325115161161438、664841530386其他工程费I元3.420%651863.420%391633.420%111193.420%55121.700%79301.700%26017II元1.380%193891.380%120981.380%44871.380%22241.660%77441.660%25404间接费规费元40.200%8870840.200%9181040.200%40.200%40.200%40.200%企业管理费元4.820%959474.820%576654.820%164234.820%81412.510%121022.510%39703利润及税金元7.42%/10%387830 39、7.42%/10%236938 7.42%/10%64864 7.42%/10%32153 7.42%/10%89767 7.42%/10%294499建筑安装工程费元256309115827804220082091915840271916009编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:挖路基石方第 11 页共 109 页08-2 表编号工程项目工程细目定额单位合计工程数量定额表号工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数40、量金额(元)数量金额(元)1人工工日43.1510406.7224490502空心钢钎kg5.622827.01715888350mm以内合金钻头个28.004733.8791325494硝铵炸药kg9.7735200.8753439135导火线m1.5092500.9731387516普通雷管个1.8173744.8941334787其它材料费元1.004881.94448828135kw以内履带式推土机台班1325.27639.38184735292.0m3轮胎式装载机台班892.88544.6164862771010t以内自卸汽车台班652.973058.1351996871119m3/41、min以内机动空压机台班657.961387.23591274512小型机具使用费元1.0072529.6537253013基价元1.004634480.2094634480直 接 工 程 费元5534283其他工程费I元154927II元71346间接费规费元180518企业管理费元229981利润及税金元1106051建筑安装工程费元7277106编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:路基填土方第 12 页共 109 页08-2 表编号工程项目填方路基工程细目三四级路1012t42、压路机压土定额单位1000m3压实方合计工程数量44.388定额表号111811工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)1人工工日43.153.000133.1645746133.16457462120kw以内平地机台班1041.751.63072.3527537372.3527537331012t光轮压路机台班415.364.010177.99673932177.996739324基价元1.002964.000131566.032131566131566.032131566直 接 工 程 费元155043、52155052其他工程费I元2.760%42794279II元1.670%25892589间接费规费元40.200%23102310企业管理费元4.840%78377837利润及税金元7.42%/10%3106231062建筑安装工程费元203130203130编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:路基填石方第 13 页共 109 页08-2 表编号工程项目填方路基工程细目三四级路15t内振动压路机压石定额单位1000m3压实方合计工程数量70.923定额表号111822工、料、44、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)1人工工日43.1544.3003141.8891355733141.889135573275kw以内履带式推土机台班698.473.010213.478149108213.478149108368t光轮压路机台班277.071.39098.5832731498.58327314415t以内振动压路机台班894.731.39098.5838820598.583882055基价元1.005878.000416885.394416885416885.394416885直 接 45、工 程 费元400201400201其他工程费I元3.420%1368713687II元1.380%55235523间接费规费元40.200%5450054500企业管理费元4.820%2021620216利润及税金元7.42%/10%8529585295建筑安装工程费元579422579422编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:耕地填前夯实第 14 页共 109 页08-2 表编号工程项目填前夯（压）实及填前挖松挖掘机挖装土、石方自卸汽车运土、石方工程细目填前夯(压)实(75k46、W内拖拉机)2.0m3内挖掘机挖装土方普通土10t内自卸车运土1km(借方利用)定额单位1000m21000m3天然密实方1000m3天然密实方合计工程数量4.0101.6041.604定额表号11521198111113工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)1人工工日43.152.80011.2284844.5007.21831118.446796275kw以内履带式推土机台班698.470.2500.4012800.40128032.0m3履带式单斗挖掘机台班1502.981.1501.8452747、721.8452772475kw以内履带式拖拉机台班619.870.1700.6824230.682423510t以内自卸汽车台班652.977.58012.158793912.15879396基价元1.00261.0001046.61010471864.0002989.85629904001.0006417.604641810454.07010454直 接 工 程 费元9073363793912209其他工程费I元2.760%252.760%931.700%135253II元1.670%151.670%561.660%132203间接费规费元40.200%19540.200%12540.2048、0%320企业管理费元4.840%464.840%1702.510%206422利润及税金元7.42%/10%200 7.42%/10%681 7.42%/10%15282409建筑安装工程费元13884488994015816编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:陡坡路堤或填挖交界处理工程第 15 页共 109 页08-2 表编号工程项目土工合成材料处理软土地基工程细目软基(或路面基层)土工格栅处理定额单位1000m2合计工程数量55.380定额表号1393 改工、料、机名称单位49、单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)1人工工日43.1546.8002591.7841118352591.7841118352土工格栅m27.761094.600 60618.94847040360618.9484704033U形锚钉kg4.80172.7839568.723459309568.723459304其它材料费元1.0030.3001678.01416781678.01416785基价元1.00 14489.000802400.820802401802400.820802401直 接 工 程 费元629850、46629846其他工程费I元3.540%2229722297II元1.370%15321532间接费规费元40.200%4495844958企业管理费元4.640%3033130331利润及税金元7.42%/10%128725128725建筑安装工程费元857689857689编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:挖淤换填第 16 页共 109 页08-2 表编号工程项目挖淤泥、湿土、流沙自卸汽车运土、石方软土地基垫层工程细目挖掘机挖装、淤泥、流沙10t内自卸车运土1km软基碎(51、砾)石垫层定额单位1000m31000m3天然密实方1000m3合计工程数量11.11411.11411.114定额表号1125111113 改13124 改工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)1人工工日43.1510.000111.140479645.500505.68721820616.827266162清捡片石m324.021200.000 13336.80032035013336.800320350375kw以内履带式推土机台班698.472.08023.117161472.51027.8952、61948551.0133563140.6m3履带式单斗挖掘机台班546.636.42071.3523900371.3523900351215t光轮压路机台班479.403.23035.8981721035.89817210610t以内自卸汽车台班652.977.58084.2445500984.244550097基价元1.004739.000 52669.246526694001.000 44467.114444674967.000 55203.23855203152339.598152340直 接 工 程 费元5994655009378864493819其他工程费I元2.760%1655153、.700%9353.540%1341216002II元1.670%10011.660%9131.370%8022716间接费规费元40.200%192840.200%40.200%877210700企业管理费元4.840%30302.510%14274.640%1823922696利润及税金元7.42%/10%12113 7.42%/10%10586 7.42%/10%7558198280建筑安装工程费元7967368870495669644212编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名54、称:低填浅挖路基工程第 17 页共 109 页08-2 表编号工程项目挖掘机挖装土、石方自卸汽车运土、石方软土地基垫层工程细目2.0m3内挖掘机挖装土方普通土10t内自卸车运土1km软基碎(砾)石垫层定额单位1000m3天然密实方1000m3天然密实方1000m3合计工程数量5.8125.8125.812定额表号1198111113 改13124 改工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)1人工工日43.154.50026.154112945.500264.44611411290.600125392清捡55、片石m324.021200.0006974.4001675256974.400167525375kw以内履带式推土机台班698.470.2501.45310152.51014.5881018916.0411120442.0m3履带式单斗挖掘机台班1502.981.1506.684100466.6841004651215t光轮压路机台班479.403.23018.773900018.7739000610t以内自卸汽车台班652.977.58044.0552876744.055287677基价元1.001864.000 10833.568108344001.000 23253.812232544956、67.000 28868.2042886862955.58462956直 接 工 程 费元1218928767198125239081其他工程费I元2.760%3361.700%4893.540%70147839II元1.670%2041.660%4781.370%4191101间接费规费元40.200%45440.200%40.200%45875041企业管理费元4.840%6162.510%7464.640%953810900利润及税金元7.42%/10%2469 7.42%/10%5536 7.42%/10%3952447529建筑安装工程费元162683601625920731149157、编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:高填深挖工程第 18 页共 109 页08-2 表编号工程项目土工合成材料处理软土地基填方路基工程细目软基(或路面基层)土工格栅处理三四级路1012t压路机压土定额单位1000m21000m3压实方合计工程数量13.68010.710定额表号1393 改111811工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)1人工工日43.1546.800640.2242758、6263.00032.1301386672.354290122土工格栅m27.761094.600 14974.12811619914974.1281161993U形锚钉kg4.80172.7832363.671113462363.671113464其它材料费元1.0030.300414.504415414.5044155120kw以内平地机台班1041.751.63017.4571818617.4571818661012t光轮压路机台班415.364.01042.9471783942.947178397基价元1.00 14489.000198209.5201982102924.000 31359、16.04031316229525.560229526直 接 工 程 费元15558537411192996其他工程费I元3.540%55082.760%10336541II元1.370%3781.670%6251003间接费规费元40.200%1110640.200%55711663企业管理费元4.640%74924.840%18919383利润及税金元7.42%/10%31798 7.42%/10%749539293建筑安装工程费元21186749011260878编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青60、新路新建工程分项工程名称:普通锚杆框架梁第 19 页共 109 页08-2 表编号工程项目锚杆挡土墙锚杆挡土墙脚手架及地梁、锚座脚手架及地梁、锚座脚手架及地梁、锚座预制工程细目锚杆制作、安装钻孔及压浆预应力锚索护坡地梁混凝土预应力锚索护坡地梁钢筋HPB300预应力锚索护坡地梁钢筋HRB400预制立柱混凝土定额单位1t100m10m31t1t10m3工程数量3.38911.53020.6004.05717.0550.600定额表号51235 改51234 改51925193 改5193 改51203工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元61、)定额数量金额(元)定额数量金额(元)1人工工日43.1525.40086.081371438.600445.0581920437.100764.2603297812.30049.901215312.300209.777905235.70021.4209242原木m31058.000.1001.15312200.0150.009103锯材m31631.000.0120.2474030.0220.013224光圆钢筋t4238.170.0230.0783301.0254.158176245带肋钢筋t4273.571.0253.474148451.02517.481747086型钢t4238.1762、0.0150.30913100.0080.005207钢板t3931.030.0380.1295068空心钢钎kg5.62950mm以内合金钻头个28.0010电焊条kg6.412.9009.828634.00016.2281044.00068.22043711组合钢模板t5181.030.0511.05154430.0100.0063112铁件kg4.0612.600145.27859024.600506.76020578.1004.86020132022号铁丝kg3.284.60018.662614.60078.45325714草籽kg85.001532.5级水泥t476.050.060063、.203970.1061.2225823.41770.390335092.9381.76383916硝铵炸药kg9.7717导火线m1.5018普通雷管个1.8119水m33.004.00046.12013812.000247.20074217.00010.2003120中（粗）砂m3117.080.0900.305360.1742.0062354.900100.940118185.7503.45040421碎石（2cm）m3100.8522碎石（4cm）m3100.850.1500.508518.470174.4821759723碎石（8cm）m3100.858.2804.96850124其64、它材料费元1.0039.500133.866134149.4001722.582172327.200560.320560117.00070.200702575kw以内履带式推土机台班698.4726135kw以内履带式推土机台班1325.27272.0m3履带式单斗挖掘机台班1502.98282.0m3轮胎式装载机台班892.8829孔径38170mm液压锚固钻机台班220.688.33096.0452119530250L以内强制式混凝土搅拌机台班122.920.3707.6229370.4300.258323110t以内自卸汽车台班652.973212t以内汽车式起重机台班755.441.265、9014.874112363330kN以内单筒慢动电动卷扬机台班103.580.1500.508533432KVA交流电弧焊机台班154.690.3501.1861831.7907.26211231.79030.5284722编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:普通锚杆框架梁第 20 页共 109 页08-2 表编号工程项目锚杆挡土墙锚杆挡土墙脚手架及地梁、锚座脚手架及地梁、锚座脚手架及地梁、锚座预制工程细目锚杆制作、安装钻孔及压浆预应力锚索护坡地梁混凝土预应力锚索护坡地梁钢筋H66、PB300预应力锚索护坡地梁钢筋HRB400预制立柱混凝土定额单位1t100m10m31t1t10m3工程数量3.38911.53020.6004.05717.0550.600定额表号51235 改51234 改51925193 改5193 改51203工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)359m3/min以内机动空压机台班657.962.08023.9821577936小型机具使用费元1.006.70022.70623209.3002413.229241322.000453.2004535.267、0021.096215.20088.686894.7002.820337基价元1.005460.000 18503.940185046245.000 72004.850720054240.000 87344.000873444228.000 17152.996171534330.000 73848.150738483787.0002272.2002272直 接 工 程 费元200357431510780721086892652906其他工程费I元5.020%10065.020%37315.020%54124.080%8604.080%36425.020%146II元1.020%411.020%68、7121.020%3511.020%10间接费规费元40.200%149340.200%772040.200%1325740.200%86640.200%363940.200%371企业管理费元6.310%13306.310%49706.310%71664.120%9044.120%38286.310%193利润及税金元7.42%/10%4220 7.42%/10%15979 7.42%/10%23254 7.42%/10%4236 7.42%/10%17933 7.42%/10%629建筑安装工程费元28124107427157246279521183074255编制:黄长春复核:万媚分分 69、项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:普通锚杆框架梁第 21 页共 109 页08-2 表编号工程项目安装挖掘机挖装土、石方自卸汽车运土、石方机械打眼开炸石方装载机装土、石方自卸汽车运土、石方工程细目安装立柱2.0m3内挖掘机挖装土方普通土10t内自卸车运土1km135kW内推土机20m开炸运次坚石2m3内装载机装次坚石、坚石10t内自卸车运石1km定额单位10m31000m3天然密实方1000m3天然密实方1000m3天然密实方1000m3天然密实方1000m3天然密实方工程数量0.6000.0620.0670、20.0410.0410.041定额表号512071198111113 改11152511108111141 改工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)1人工工日43.1519.00011.4004924.5000.2791278.6003.2231392原木m31058.003锯材m31631.004光圆钢筋t4238.175带肋钢筋t4273.576型钢t4238.177钢板t3931.038空心钢钎kg5.6218.0000.7384950mm以内合金钻头个28.0025.0001.0252971、10电焊条kg6.4111组合钢模板t5181.0312铁件kg4.06132022号铁丝kg3.2814草籽kg85.001532.5级水泥t476.050.0800.0482316硝铵炸药kg9.77179.0007.3397217导火线m1.50481.00019.7213018普通雷管个1.81381.00015.6212819水m33.0020中（粗）砂m3117.080.1400.0841021碎石（2cm）m3100.850.2300.1381422碎石（4cm）m3100.8523碎石（8cm）m3100.8524其它材料费元1.0025.6001.05012575kw以内履带72、式推土机台班698.470.2500.0161126135kw以内履带式推土机台班1325.272.7800.114151272.0m3履带式单斗挖掘机台班1502.981.1500.071107282.0m3轮胎式装载机台班892.882.8400.11610429孔径38170mm液压锚固钻机台班220.6830250L以内强制式混凝土搅拌机台班122.923110t以内自卸汽车台班652.977.5800.47030712.5200.5133353212t以内汽车式起重机台班755.443330kN以内单筒慢动电动卷扬机台班103.583.0501.8301903432KVA交流电弧焊机73、台班154.69编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:普通锚杆框架梁第 22 页共 109 页08-2 表编号工程项目安装挖掘机挖装土、石方自卸汽车运土、石方机械打眼开炸石方装载机装土、石方自卸汽车运土、石方工程细目安装立柱2.0m3内挖掘机挖装土方普通土10t内自卸车运土1km135kW内推土机20m开炸运次坚石2m3内装载机装次坚石、坚石10t内自卸车运石1km定额单位10m31000m3天然密实方1000m3天然密实方1000m3天然密实方1000m3天然密实方1000m3天74、然密实方工程数量0.6000.0620.0620.0410.0410.041定额表号512071198111113 改11152511108111141 改工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)359m3/min以内机动空压机台班657.968.3700.34322636小型机具使用费元1.00435.70017.8641837基价元1.001241.000744.6007451864.000115.5681164001.000248.062248 15377.000630.4576301932.75、00079.212796608.000270.928271直 接 工 程 费元729130307697104335其他工程费I元5.020%372.760%41.700%53.420%243.420%41.700%6II元1.020%71.670%21.660%51.380%71.380%11.660%6间接费规费元40.200%19840.200%540.200%40.200%5640.200%40.200%企业管理费元6.310%494.840%72.510%84.820%354.820%52.510%9利润及税金元7.42%/10%169 7.42%/10%27 7.42%/10%59 76、7.42%/10%145 7.42%/10%20 7.42%/10%64建筑安装工程费元1189175384964134419编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:普通锚杆框架梁第 23 页共 109 页08-2 表编号工程项目栽植(片植)地被松土除草、追肥绿化成活期保养工程细目点播、条播地被绿篱、地被追肥绿篱地被保养定额单位100m2100m21000m2月合计工程数量30.08030.08036.096定额表号675367756785工、料、机名称单位单价(元)定额数量金额(元77、)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)1人工工日43.152.00060.16025961.00030.08012981.00036.09615581717.735741202原木m31058.001.16212293锯材m31631.000.2604254光圆钢筋t4238.174.236179545带肋钢筋t4273.5720.955895536型钢t4238.170.31413307钢板t3931.030.1295068空心钢钎kg5.620.7384950mm以内合金钻头个28.001.0252910电焊条kg6.4194.27660478、11组合钢模板t5181.031.057547412铁件kg4.06656.8982667132022号铁丝kg3.2897.11531914草籽kg85.0014.000421.12035795421.120357951532.5级水泥t476.0573.6263505016硝铵炸药kg9.777.3397217导火线m1.5019.7213018普通雷管个1.8115.6212819水m33.005.000150.400451453.920136220中（粗）砂m3117.08106.7851250221碎石（2cm）m3100.850.1381422碎石（4cm）m3100.85174.79、9901764823碎石（8cm）m3100.854.96850124其它材料费元1.0019.800595.5845961.00030.080300.80028.877293142.55931432575kw以内履带式推土机台班698.470.0161126135kw以内履带式推土机台班1325.270.114151272.0m3履带式单斗挖掘机台班1502.980.071107282.0m3轮胎式装载机台班892.880.11610429孔径38170mm液压锚固钻机台班220.6896.0452119530250L以内强制式混凝土搅拌机台班122.927.8809693110t以内自卸汽80、车台班652.970.9836423212t以内汽车式起重机台班755.4414.874112363330kN以内单筒慢动电动卷扬机台班103.582.3382423432KVA交流电弧焊机台班154.6938.9766029编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:普通锚杆框架梁第 24 页共 109 页08-2 表编号工程项目栽植(片植)地被松土除草、追肥绿化成活期保养工程细目点播、条播地被绿篱、地被追肥绿篱地被保养定额单位100m2100m21000m2月合计工程数量30.08081、30.08036.096定额表号675367756785工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)359m3/min以内机动空压机台班657.9624.3251600536小型机具使用费元1.000.40012.032120.30010.829113042.462304237基价元1.001268.000 38141.4403814164.0001925.120192564.0002310.1442310315591.667315592直 接 工 程 费元3945013281598360092其他工程费I82、元5.020%19805.020%675.020%8017004II元1.020%271.020%131.020%161198间接费规费元40.200%104440.200%52240.200%62629797企业管理费元6.310%26166.310%896.310%10721316利润及税金元7.42%/10%8109 7.42%/10%324 7.42%/10%39075558建筑安装工程费元5322623432817504962编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:挂网锚喷83、第 25 页共 109 页08-2 表编号工程项目喷混凝土挂网锚杆埋设挂网工程细目喷混凝土边坡(高20m内)钢筋挂网边坡(高20m内)锚杆埋设边坡(高20m内)铁丝挂网边坡(高20m内)定额单位10m31t1t1t合计工程数量42.2002.37110.5402.793定额表号5188518251811 改5185工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)1人工工日43.1517.300730.0603150214.60034.617149454.500574.4302478722.20062.0052684、751401.112604582光圆钢筋t4238.171.0252.430103000.0070.0743132.504106133带肋钢筋t4273.571.02510.8044617010.804461704钢管t5094.830.0070.29515050.29515055空心钢钎kg5.6221.700228.7181285228.7181285650mm以内合金钻头个28.009.00094.860265694.86026567电焊条kg6.4110.20024.1841550.1001.054725.2381628铁件kg4.062.30097.06039497.0603949285、022号铁丝kg3.280.9002.13470.5001.39753.5311210铁丝编制网m218.84284.100793.49114949793.491149491132.5级水泥t476.054.766201.125957460.6576.9253297208.0509904212水m33.0021.000886.200265966.000695.64020871581.840474613中（粗）砂m3117.086.530275.566322632.68928.3423318303.9083558214碎石（2cm）m3100.856.110257.84226003257.84286、2600315其它材料费元1.00340.600 14373.3201437318.800198.15219814571.4721457116风动气腿式凿岩机台班16.3615.030158.4162592158.416259217250L以内强制式混凝土搅拌机台班122.921.95082.2901011582.2901011518生产率46m3/h混凝土喷射机台班188.702.17091.5741728091.574172801932KVA交流电弧焊机台班154.693.9309.31814410.0200.211339.5291474209m3/min以内机动空压机台班657.961.87、94081.868538667.18075.67749793157.54510365821小型机具使用费元1.003.200135.04013522.80054.05954168.7001778.09817781967.197196722基价元1.005085.000214587.0002145874587.000 10875.77710876 11189.000117932.0601179326448.000 18009.26418009361404.101361404直 接 工 程 费元2858411345113831217629455233其他工程费I元5.020%143494.080%88、5494.080%56434.080%71921260II元1.020%11521152间接费规费元40.200%1266440.200%60140.200%996440.200%107524304企业管理费元6.310%190154.120%5774.120%59314.120%75626279利润及税金元7.42%/10%59449 7.42%/10%2708 7.42%/10%28219 7.42%/10%357893954建筑安装工程费元3924701788618806923757622182编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年89、“四好农村路”(重要农村公路)青新路新建工程分项工程名称:-1型边沟第 26 页共 109 页08-2 表编号工程项目混凝土边沟、排(截)水沟、急流槽石砌边沟、排水沟、截水沟、急流槽人工挖截水沟、排水沟装载机装土、石方自卸汽车运土、石方人工挖截水沟、排水沟工程细目现浇混凝土边沟浆砌片石边沟 排水沟 截水沟人工挖沟普通土2m3内装载机装土方10t内自卸车运土1km人工挖沟次坚石定额单位10m310m31000m3天然密实方1000m3天然密实方1000m3天然密实方1000m3天然密实方工程数量65.766169.8413.7013.7013.7012.467定额表号1245 改1231 改1290、12111021111131215工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)1人工工日43.1547.8003143.61513564715.8002683.488115792234.000866.034373691175.0002898.7251250802钢钎kg6.0034.10084.1255053组合钢模板t5181.030.0261.71088594铁件kg4.067.800512.9752083532.5级水泥t476.053.754246.8861175301.037176.1258391、8446硝铵炸药kg9.77315.000777.10575927导火线m1.502100.0005180.70077718普通雷管个1.811390.0003429.13062079石油沥青t4437.310.0130.855379410煤t450.000.2070.51123011水m33.0012.000789.192236818.0003057.138917112中（粗）砂m3117.084.898322.122377144.165707.3888282113碎石（2cm）m3100.858.156536.3875409514清捡片石m324.0211.5001953.1724691592、15其它材料费元1.0015.7001032.52610332.300390.63439138.70095.47395162.0m3轮胎式装载机台班892.881.4205.255469217250L以内强制式混凝土搅拌机台班122.920.38024.99130721810t以内自卸汽车台班652.977.58028.0541831819基价元1.004585.000301537.1103015371370.000232682.170232682 11513.000 42609.61342610966.0003575.16635754001.000 14807.70114808 62638.93、000154527.946154528直 接 工 程 费元36619333893537369469218318147480其他工程费I元5.020%183835.020%170153.090%11552.760%1291.700%3113.010%4439II元1.020%14151.020%11811.770%6611.670%781.660%3041.790%2239间接费规费元40.200%5453040.200%4654840.200%1502240.200%40.200%40.200%50282企业管理费元6.310%243566.310%225354.420%17324.840%294、372.510%4754.460%6875利润及税金元7.42%/10%79981 7.42%/10%73610 7.42%/10%8934 7.42%/10%933 7.42%/10%3525 7.42%/10%34275建筑安装工程费元54485849982464873607022933245590编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:-1型边沟第 27 页共 109 页08-2 表编号工程项目装载机装土、石方自卸汽车运土、石方工程细目2m3内装载机装次坚石、坚石10t内自卸车95、运石1km定额单位1000m3天然密实方1000m3天然密实方合计工程数量2.4672.467定额表号11108111141工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)1人工工日43.159591.8624138892钢钎kg6.0084.1255053组合钢模板t5181.031.71088594铁件kg4.06512.9752083532.5级水泥t476.05423.0112013746硝铵炸药kg9.77777.10575927导火线m1.505180.70077718普通雷管个1.813429.196、3062079石油沥青t4437.310.855379410煤t450.000.51123011水m33.003846.3301153912中（粗）砂m3117.081029.51012053513碎石（2cm）m3100.85536.3875409514清捡片石m324.021953.1724691515其它材料费元1.001518.6331519162.0m3轮胎式装载机台班892.882.8407.006625612.2611094817250L以内强制式混凝土搅拌机台班122.9224.99130721810t以内自卸汽车台班652.9712.52030.8872016858.941397、848619基价元1.001932.0004766.24447666608.000 16301.93616302770807.886770808直 接 工 程 费元625620168939411其他工程费I元3.420%2141.700%34341989II元1.380%861.660%3356299间接费规费元40.200%40.200%166382企业管理费元4.820%3162.510%52357049利润及税金元7.42%/10%1248 7.42%/10%3882206388建筑安装工程费元8120252511417519编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表98、编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:-2型边沟第 28 页共 109 页08-2 表编号工程项目混凝土边沟、排(截)水沟、急流槽人工挖截水沟、排水沟装载机装土、石方自卸汽车运土、石方人工挖截水沟、排水沟装载机装土、石方工程细目现浇混凝土边沟人工挖沟普通土2m3内装载机装土方10t内自卸车运土1km人工挖沟次坚石2m3内装载机装次坚石、坚石定额单位10m31000m3天然密实方1000m3天然密实方1000m3天然密实方1000m3天然密实方1000m3天然密实方工程数量0.0420.2560.2560.2560.1710.171定额表号1299、45 改121211102111113121511108工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)1人工工日43.1547.8002.00887234.00059.90425851175.000200.92586702钢钎kg6.0034.1005.831353组合钢模板t5181.030.0260.00164铁件kg4.067.8000.3281532.5级水泥t476.053.7540.158756硝铵炸药kg9.77315.00053.8655267导火线m1.502100.000359.100100、5398普通雷管个1.811390.000237.6904309石油沥青t4437.310.0130.001210煤t450.000.2070.0351611水m33.0012.0000.504212中（粗）砂m3117.084.8980.2062413碎石（2cm）m3100.858.1560.3433514其它材料费元1.0015.7000.659138.7006.6187152.0m3轮胎式装载机台班892.881.4200.3643252.8400.48643416250L以内强制式混凝土搅拌机台班122.920.3800.01621710t以内自卸汽车台班652.977.5801.9101、40126718基价元1.004585.000192.570193 11513.0002947.3282947966.000247.2962474001.0001024.2561024 62638.000 10711.098107111932.000330.372330直 接 工 程 费元2342585325126710223434其他工程费I元5.020%123.090%802.760%91.700%223.010%3083.420%15II元1.020%11.770%461.670%51.660%211.790%1551.380%6间接费规费元40.200%3540.200%103940.102、200%40.200%40.200%348540.200%企业管理费元6.310%164.420%1204.840%162.510%334.460%4774.820%22利润及税金元7.42%/10%52 7.42%/10%618 7.42%/10%64 7.42%/10%244 7.42%/10%2376 7.42%/10%86建筑安装工程费元3504488419158717024563编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:-2型边沟第 29 页共 109 页08-2 表编号工程103、项目自卸汽车运土、石方工程细目10t内自卸车运石1km定额单位1000m3天然密实方合计工程数量0.171定额表号111141工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)1人工工日43.15262.837113412钢钎kg6.005.831353组合钢模板t5181.030.00164铁件kg4.060.3281532.5级水泥t476.050.158756硝铵炸药kg9.7753.8655267导火线m1.50359.1005398普通雷管个1.81237.6904309石油沥青t4437.310.00104、1210煤t450.000.0351611水m33.000.504212中（粗）砂m3117.080.2062413碎石（2cm）m3100.850.3433514其它材料费元1.007.2777152.0m3轮胎式装载机台班892.880.85075816250L以内强制式混凝土搅拌机台班122.920.01621710t以内自卸汽车台班652.9712.5202.14113984.081266518基价元1.006608.0001129.968113016582.88816583直 接 工 程 费元139816466其他工程费I元1.700%24470II元1.660%23257间接费规费105、元40.200%4559企业管理费元2.510%36720利润及税金元7.42%/10%2693709建筑安装工程费元175026181编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:-3型盖板沟第 30 页共 109 页08-2 表编号工程项目混凝土边沟、排(截)水沟、急流槽混凝土边沟、排(截)水沟、急流槽混凝土边沟、排(截)水沟、急流槽 混凝土边沟、排(截)水沟、急流槽混凝土边沟、排(截)水沟、急流槽人工挖截水沟、排水沟工程细目预制混凝土水沟盖板矩形安装水沟盖板现浇混凝土边沟水沟盖板钢筋106、水沟盖板钢筋人工挖沟普通土定额单位10m310m310m31t1t1000m3天然密实方工程数量1.6281.6284.9500.0771.0560.056定额表号1248 改124111245 改12410 改12410 改1212工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)1人工工日43.1538.40062.515269810.40016.93173147.800236.6101021010.6000.8163510.60011.194483234.00013.1045652光圆钢筋t4238.1107、71.0250.0793343带肋钢筋t4273.571.0251.08246264钢钎kg6.005钢模板t5181.030.0160.0261356组合钢模板t5181.030.0260.1296677铁件kg4.067.80038.61015782022号铁丝kg3.283.4005.535183.6000.27713.6003.80212932.5级水泥t476.053.1825.18024660.1180.192913.75418.582884610硝铵炸药kg9.7711导火线m1.5012普通雷管个1.8113石油沥青t4437.310.0130.06428614煤t450.00108、15水m33.0016.00026.0487810.00016.2804912.00059.40017816中（粗）砂m3117.084.9508.0599440.4100.667784.89824.245283917碎石（2cm）m3100.858.28013.48013598.15640.372407218其它材料费元1.0028.60046.5614715.70077.71578192.0m3轮胎式装载机台班892.8820250L以内强制式混凝土搅拌机台班122.920.3700.602740.3801.8812312110t以内自卸汽车台班652.9722小型机具使用费元1.006.109、90011.233116.3000.4856.3006.653723基价元1.004366.0007107.8487108717.0001167.27611674585.000 22695.750226964074.000313.6983144177.0004410.9124411 11513.000644.728645直 接 工 程 费元7830949275623705128565其他工程费I元5.020%3935.020%485.020%13845.020%195.020%2573.090%17II元1.020%281.020%71.020%1061.020%1.020%51.770%10110、间接费规费元40.200%108540.200%29440.200%410440.200%1440.200%19440.200%227企业管理费元6.310%5216.310%636.310%18336.310%256.310%3404.420%26利润及税金元7.42%/10%1702 7.42%/10%223 7.42%/10%6020 7.42%/10%77 7.42%/10%1060 7.42%/10%135建筑安装工程费元115591584410095056984980编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农111、村公路)青新路新建工程分项工程名称:-3型盖板沟第 31 页共 109 页08-2 表编号工程项目装载机装土、石方自卸汽车运土、石方人工挖截水沟、排水沟装载机装土、石方自卸汽车运土、石方工程细目2m3内装载机装土方10t内自卸车运土1km人工挖沟次坚石2m3内装载机装次坚石、坚石10t内自卸车运石1km定额单位1000m3天然密实方1000m3天然密实方1000m3天然密实方1000m3天然密实方1000m3天然密实方合计工程数量0.0560.0560.0370.0370.037定额表号11102111113121511108111141工、料、机名称单位单价(元)定额数量金额(元)定额数量金112、额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)1人工工日43.151175.00043.4751876384.645165972光圆钢筋t4238.170.0793343带肋钢筋t4273.571.08246264钢钎kg6.0034.1001.26281.26285钢模板t5181.030.0261356组合钢模板t5181.030.1296677铁件kg4.0638.61015782022号铁丝kg3.289.61432932.5级水泥t476.0523.9541140410硝铵炸药kg9.77315.00011.65511411.65511411导火线m1.113、502100.00077.70011777.70011712普通雷管个1.811390.00051.4309351.4309313石油沥青t4437.310.06428614煤t450.000.2070.00830.008315水m33.00101.72830516中（粗）砂m3117.0832.971386017碎石（2cm）m3100.8553.852543118其它材料费元1.0038.7001.4321125.708126192.0m3轮胎式装载机台班892.881.4200.080712.8400.105940.18516520250L以内强制式混凝土搅拌机台班122.922.483114、3052110t以内自卸汽车台班652.977.5800.42427712.5200.4633020.88758022小型机具使用费元1.0018.3711823基价元1.00966.00054.096544001.000224.056224 62638.0002317.60623181932.00071.484716608.000244.49624439251.95039252直 接 工 程 费元7127722129430245360其他工程费I元2.760%21.700%53.010%673.420%31.700%52200II元1.670%11.660%51.790%341.380%11115、.660%5202间接费规费元40.200%40.200%40.200%75440.200%40.200%6672企业管理费元4.840%42.510%74.460%1034.820%52.510%82935利润及税金元7.42%/10%14 7.42%/10%54 7.42%/10%514 7.42%/10%19 7.42%/10%589876建筑安装工程费元92347368312337867244编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:-1型排水沟第 32 页共 109 页08-116、2 表编号工程项目石砌边沟、排水沟、截水沟、急流槽人工挖截水沟、排水沟装载机装土、石方自卸汽车运土、石方人工挖截水沟、排水沟装载机装土、石方工程细目浆砌片石边沟 排水沟 截水沟人工挖沟普通土2m3内装载机装土方10t内自卸车运土1km人工挖沟次坚石2m3内装载机装次坚石、坚石定额单位10m31000m3天然密实方1000m3天然密实方1000m3天然密实方1000m3天然密实方1000m3天然密实方工程数量105.5201.1501.1501.1500.7670.767定额表号1231 改121211102111113121511108工、料、机名称单位单价(元)定额数量金额(元)定额数量金额117、(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)1人工工日43.1515.8001667.21671940234.000269.100116121175.000901.225388882钢钎kg6.0034.10026.155157332.5级水泥t476.051.037109.424520914硝铵炸药kg9.77315.000241.60523605导火线m1.502100.0001610.70024166普通雷管个1.811390.0001066.13019307煤t450.000.2070.159718水m33.0018.0001899.36056989中118、（粗）砂m3117.084.165439.4915145610清捡片石m324.0211.5001213.4802914811其它材料费元1.002.300242.69624338.70029.68330122.0m3轮胎式装载机台班892.881.4201.63314582.8402.17819451310t以内自卸汽车台班652.977.5808.717569214基价元1.001370.000144562.400144562 11513.000 13239.95013240966.0001110.90011114001.0004601.1504601 62638.000 48043.34119、6480431932.0001481.8441482直 接 工 程 费元2105761161214585692458521945其他工程费I元5.020%105713.090%3592.760%401.700%973.010%13803.420%67II元1.020%7341.770%2061.670%241.660%941.790%6961.380%27间接费规费元40.200%2892040.200%466840.200%40.200%40.200%1563340.200%企业管理费元6.310%140014.420%5384.840%742.510%1484.460%21384.820%120、98利润及税金元7.42%/10%45732 7.42%/10%2776 7.42%/10%290 7.42%/10%1096 7.42%/10%10656 7.42%/10%387建筑安装工程费元3105342015818877127763552523编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:-1型排水沟第 33 页共 109 页08-2 表编号工程项目自卸汽车运土、石方工程细目10t内自卸车运石1km定额单位1000m3天然密实方合计工程数量0.767定额表号111141工、料、机121、名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)1人工工日43.152837.5411224402钢钎kg6.0026.155157332.5级水泥t476.05109.424520914硝铵炸药kg9.77241.60523605导火线m1.501610.70024166普通雷管个1.811066.13019307煤t450.000.159718水m33.001899.36056989中（粗）砂m3117.08439.4915145610清捡片石m324.021213.4802914811其它材料费元1.00272.3122、79272122.0m3轮胎式装载机台班892.883.81134031310t以内自卸汽车台班652.9712.5209.603627018.3201196214基价元1.006608.0005068.3365068218107.926218108直 接 工 程 费元6270283405其他工程费I元1.700%10712621II元1.660%1041885间接费规费元40.200%49221企业管理费元2.510%16317160利润及税金元7.42%/10%120762144建筑安装工程费元7851426435编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围123、:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:-1型排水管50cm第 34 页共 109 页08-2 表编号工程项目混凝土排水管铺设混凝土排水管铺设人工挖截水沟、排水沟装载机装土、石方自卸汽车运土、石方工程细目排水管50cm现浇排水管基础混凝土(500mm内)铺设混凝土管(500mm内)人工挖沟普通土2m3内装载机装土方10t内自卸车运土1km定额单位m100m100m1000m3天然密实方1000m3天然密实方1000m3天然密实方工程数量70.0000.7000.7000.0370.0370.037定额表号1254 改12513121211102111113工124、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)1人工工日43.1531.70022.19095719.30013.510583234.0008.6583742钢钎kg6.00332.5级水泥t476.057.5105.25725030.1180.083394硝铵炸药kg9.775导火线m1.506普通雷管个1.817煤t450.008水m33.0016.00011.200342.0001.40049中（粗）砂m3117.0812.3538.64710120.2600.1822110碎石（4cm）m3100.125、8521.16714.817149411其它材料费元1.002.7001.89029.7006.7907122.0m3轮胎式装载机台班892.881.4200.0534713250L以内强制式混凝土搅拌机台班122.920.4900.343421410t以内自卸汽车台班652.977.5800.280183151.0t以内机动翻斗车台班136.860.4400.30842165t以内汽车式起重机台班438.530.7400.51822717小型机具使用费元1.00213.100149.1701499.1006.370618基价元1.00100.0007000.00070006192.00043126、34.40043341288.000901.600902 11513.000425.981426966.00035.742364001.000148.037148直 接 工 程 费元7000623588937447183其他工程费I元11.670%5.020%3135.020%453.090%122.760%11.700%3II元1.130%1.020%121.020%81.770%71.670%11.660%3间接费规费元40.200%40.200%38540.200%23440.200%15040.200%40.200%企业管理费元14.320%6.310%4146.310%594.420127、%174.840%22.510%5利润及税金元7.42%/10%1271 7.42%/10%1305 7.42%/10%205 7.42%/10%89 7.42%/10%10 7.42%/10%35建筑安装工程费元82718664144064861229编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:-1型排水管50cm第 35 页共 109 页08-2 表编号工程项目人工挖截水沟、排水沟装载机装土、石方自卸汽车运土、石方工程细目人工挖沟次坚石2m3内装载机装次坚石、坚石10t内自卸车运石1128、km定额单位1000m3天然密实方1000m3天然密实方1000m3天然密实方合计工程数量0.0240.0240.024定额表号121511108111141工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)1人工工日43.151175.00028.200121772.55831312钢钎kg6.0034.1000.81850.8185332.5级水泥t476.055.34025424硝铵炸药kg9.77315.0007.560747.560745导火线m1.502100.00050.4007650.400766129、普通雷管个1.811390.00033.3606033.360607煤t450.000.2070.00520.00528水m33.0012.600389中（粗）砂m3117.088.829103410碎石（4cm）m3100.8514.817149411其它材料费元1.0038.7000.92919.60910122.0m3轮胎式装载机台班892.882.8400.068610.12110813250L以内强制式混凝土搅拌机台班122.920.343421410t以内自卸汽车台班652.9712.5200.3001960.580379151.0t以内机动翻斗车台班136.860.3084216130、5t以内汽车式起重机台班438.530.51822717小型机具使用费元1.00155.54015618基价元1.00 62638.0001503.31215031932.00046.368466608.000158.59215914554.03214554直 接 工 程 费元14356119616420其他工程费I元3.010%433.420%21.700%3422II元1.790%221.380%11.660%357间接费规费元40.200%48940.200%40.200%1258企业管理费元4.460%674.820%32.510%5572利润及税金元7.42%/10%333 7.42131、%/10%12 7.42%/10%373297建筑安装工程费元23897924522026编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:M7.5浆砌片石挡土墙第 36 页共 109 页08-2 表编号工程项目石砌挡土墙机械挖基坑土、石方机械挖基坑土、石方自卸汽车运土、石方自卸汽车运土、石方挡土墙防渗层、泄水层及填内芯工程细目浆砌片石墙身基坑1500m3 2.0m3内挖掘机挖土基坑1500m3石方10t内自卸车运土增1km(5km内)10t内自卸车运石增1km(5km内)填内芯定额单位10m132、31000m31000m31000m3天然密实方1000m3天然密实方100m3工程数量1640.2004.94118.8034.94118.80396.170定额表号51157 改41344139111114 改111142 改51253工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)1人工工日43.1512.600 20666.520891760226.5001119.13748291616.100 11584.52849987215.3001471.401634912原木m31058.000.0304133、9.206520603锯材m31631.000.01727.883454784钢钎kg6.0034.300644.94338705铁钉kg7.300.100164.02011976812号铁丝kg3.282.7004428.54014526732.5级水泥t476.050.9541564.7517449008硝铵炸药kg9.77200.2003764.361367789导火线m1.50492.0009251.0761387710普通雷管个1.81384.0007220.3521306911煤t450.000.2484.663209812水m33.007.000 11481.4003444413134、中（粗）砂m3117.083.8856372.17774605414黏土m38.500.180295.236251015碎石（8cm）m3100.850.110180.4221819616清捡片石m324.0211.500 18862.30045307217其它材料费元1.003.5005740.700574137.300701.3527011875kw以内履带式推土机台班698.47192.0m3履带式单斗挖掘机台班1502.981.9009.38814110201215t光轮压路机台班479.400.77074.051355002110t以内自卸汽车台班652.972.04010.0806135、5823.28061.67440271229m3/min以内机动空压机台班657.9611.740220.74714524323小型机具使用费元1.00437.2008220.672822185.4008212.918821324基价元1.001413.0002317602.6002317603 16629.000 82163.88982164 47255.000888535.7658885361077.0005321.45753211731.000 32547.993325481343.000129156.310129156直 接 工 程 费元300993762401723729658240136、271107204其他工程费I元5.020%1510995.020%31335.020%363311.700%1121.700%6855.020%5382II元1.020%90961.020%6361.020%66641.660%1091.660%6681.020%1093间接费规费元40.200%35848840.200%1941340.200%20094940.200%40.200%40.200%25523企业管理费元6.310%2000356.310%41756.310%483802.510%1712.510%10456.310%7173利润及税金元7.42%/10%647938 7.4137、2%/10%14718 7.42%/10%168134 7.42%/10%1266 7.42%/10%7750 7.42%/10%24501建筑安装工程费元43765931044761184187824050419170876编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:M7.5浆砌片石挡土墙第 37 页共 109 页08-2 表编号工程项目软土地基垫层工程细目软基碎(砾)石垫层定额单位1000m3合计工程数量2.423定额表号13124 改工、料、机名称单位单价(元)定额数量金额(元)定138、额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)1人工工日43.1545.500110.247475734951.83315081722原木m31058.0049.206520603锯材m31631.0027.883454784钢钎kg6.00644.94338705铁钉kg7.30164.02011976812号铁丝kg3.284428.54014526732.5级水泥t476.051564.7517449008硝铵炸药kg9.773764.361367789导火线m1.509251.0761387710普通雷管个1.817220.3521306911煤t139、450.004.663209812水m33.0011481.4003444413中（粗）砂m3117.086372.17774605414黏土m38.50295.236251015碎石（8cm）m3100.85180.4221819616清捡片石m324.021200.0002907.6006984121769.90052291317其它材料费元1.006442.05264421875kw以内履带式推土机台班698.472.5106.08242486.0824248192.0m3履带式单斗挖掘机台班1502.989.38814110201215t光轮压路机台班479.403.2307.8263140、75281.877392522110t以内自卸汽车台班652.9771.75446853229m3/min以内机动空压机台班657.96220.74714524323小型机具使用费元1.0016433.5901643424基价元1.005572.000 13500.956135013468828.9703468829直 接 工 程 费元825984032722其他工程费I元3.540%2924199666II元1.370%17518441间接费规费元40.200%1912606285企业管理费元4.640%3976264955利润及税金元7.42%/10%16478880785建筑安装工程费元141、1080636002854编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:C20片石砼衡重路肩墙第 38 页共 109 页08-2 表编号工程项目现浇混凝土挡土墙机械挖基坑土、石方机械挖基坑土、石方自卸汽车运土、石方自卸汽车运土、石方挡土墙防渗层、泄水层及填内芯工程细目现浇片石混凝土挡土墙基坑1500m3 2.0m3内挖掘机挖土基坑1500m3石方10t内自卸车运土增1km(5km内)10t内自卸车运石增1km(5km内)填内芯定额单位10m31000m31000m31000m3天然密实方1142、000m3天然密实方100m3工程数量1252.2001.7498.4441.7498.44442.230定额表号51181 改41344139111114 改111142 改51253工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)1人工工日43.1519.300 24167.4601042826226.500396.14917094616.1005202.34822448115.300646.119278802原木m31058.000.04050.088529933钢钎kg6.0034.300289.6143、2917384组合钢模板t5181.030.02025.0441297545铁件kg4.0650.700 63486.5402577556812号铁丝kg3.282.1002629.6208625732.5级水泥t476.052.4483065.38614592778硝铵炸药kg9.77200.2001690.489165169导火线m1.50492.0004154.448623210普通雷管个1.81384.0003242.496586911煤t450.000.2482.09494212水m33.0010.000 12522.0003756613中（粗）砂m3117.084.6885870.144、31468729614碎石（8cm）m3100.857.1388938.20490141815清捡片石m324.022.1902742.3186587016其它材料费元1.0019.900 24918.7802491937.300314.9613151775kw以内履带式推土机台班698.47182.0m3履带式单斗挖掘机台班1502.981.9003.3234995191215t光轮压路机台班479.400.77032.5171558920250L以内强制式混凝土搅拌机台班122.920.370463.314569512110t以内自卸汽车台班652.972.0403.56823303.28145、027.69618085228t以内汽车式起重机台班563.310.220275.484155183239m3/min以内机动空压机台班657.9611.74099.1336522524小型机具使用费元1.0013.300 16654.26016654437.2003691.717369285.4003606.442360625基价元1.003198.0004004535.6004004536 16629.000 29084.12129084 47255.000399021.2203990211077.0001883.67318841731.000 14616.564146171343.000146、 56714.89056715直 接 工 程 费元48970882208932501023301808547075其他工程费I元5.020%2458345.020%11095.020%163161.700%401.700%3075.020%2363II元1.020%129701.020%2251.020%29931.660%391.660%3001.020%480间接费规费元40.200%41921640.200%687240.200%9024140.200%40.200%40.200%11208企业管理费元6.310%3253376.310%14786.310%217262.510%602.147、510%4696.310%3150利润及税金元7.42%/10%1037422 7.42%/10%5210 7.42%/10%75505 7.42%/10%448 7.42%/10%3480 7.42%/10%10759建筑安装工程费元69378673698353179029162264275035编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:C20片石砼衡重路肩墙第 39 页共 109 页08-2 表编号工程项目软土地基垫层工程细目软基碎(砾)石垫层定额单位1000m3合计工程数量3.1148、27定额表号13124 改工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)1人工工日43.1545.500142.279613930554.35513184202原木m31058.0050.088529933钢钎kg6.00289.62917384组合钢模板t5181.0325.0441297545铁件kg4.0663486.5402577556812号铁丝kg3.282629.6208625732.5级水泥t476.053065.38614592778硝铵炸药kg9.771690.489165169导火线m1149、.504154.448623210普通雷管个1.813242.496586911煤t450.002.09494212水m33.0012522.0003756613中（粗）砂m3117.085870.31468729614碎石（8cm）m3100.858938.20490141815清捡片石m324.021200.0003752.400901336494.71815600316其它材料费元1.0025233.741252341775kw以内履带式推土机台班698.472.5107.84954827.8495482182.0m3履带式单斗挖掘机台班1502.983.3234995191215t光轮150、压路机台班479.403.23010.100484242.6172043120250L以内强制式混凝土搅拌机台班122.92463.314569512110t以内自卸汽车台班652.9731.26420415228t以内汽车式起重机台班563.31275.484155183239m3/min以内机动空压机台班657.9699.1336522524小型机具使用费元1.0023952.4192395225基价元1.005572.000 17423.644174244523279.7124523280直 接 工 程 费元1065965418273其他工程费I元3.540%3773269742II元1151、.370%22617233间接费规费元40.200%2468530005企业管理费元4.640%5132357352利润及税金元7.42%/10%212651154089建筑安装工程费元1394607746693编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:鱼塘护坡工程第 40 页共 109 页08-2 表编号工程项目现浇混凝土护坡工程细目满铺式厚15cm定额单位100m2合计工程数量5.600定额表号5151 改工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额152、(元)定额数量金额(元)定额数量金额(元)数量金额(元)1人工工日43.1532.600182.5607877182.56078772锯材m31631.000.0180.1011640.101164332.5级水泥t476.054.70826.3651255126.365125514石油沥青t4437.310.0310.1747700.1747705水m33.0018.000100.800302100.8003026中（粗）砂m3117.087.74243.355507643.35550767砂砾m3109.6611.00061.600675561.60067558碎石（4cm）m3100.8153、513.27274.323749574.32374959其它材料费元1.0068.700384.720385384.72038510250L以内强制式混凝土搅拌机台班122.920.5803.2483993.24839911基价元1.004921.000 27557.6002755827557.60027558直 接 工 程 费元4177541775其他工程费I元5.020%20972097II元1.020%8484间接费规费元40.200%31673167企业管理费元6.310%27742774利润及税金元7.42%/10%88048804建筑安装工程费元5870258702编制:黄长春复核154、:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:厚220mm水泥稳定类底基层第 41 页共 109 页08-2 表编号工程项目水泥稳定类厂拌基层稳定土混合料运输机械铺筑厂拌基层稳定土混合料工程细目厂拌水泥碎石4:96厚度22cm稳定土运输10t内2.6km摊铺机铺筑底基层(7.5m内)定额单位1000m21000m31000m2合计工程数量34.6497.62334.649定额表号2175 改21813 改2198工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额155、(元)定额数量金额(元)数量金额(元)1人工工日43.1512.900446.972192874.600159.3856877606.35726164232.5级水泥t476.0519.659681.165324268681.1653242683水m33.0028.000970.1722911970.17229114碎石m3100.85326.552 11314.700114108811314.700114108851.0m3轮胎式装载机台班498.001.42049.2022450249.20224502668t光轮压路机台班277.070.1404.85113444.85113447121156、5t光轮压路机台班479.401.09037.7671810637.76718106850t/h以内稳定土厂拌设备台班456.811.43049.5482263449.548226349摊铺宽7.5m稳定土摊铺机台班1279.600.35012.1271551812.127155181010t以内自卸汽车台班652.9710.91083.1675430683.16754306116000L以内洒水汽车台班578.990.31010.741621910.741621912基价元1.00 17191.000595650.9595956515759.000 43900.857439011244.00157、0 43103.35643103682655.172682655直 接 工 程 费元153468954306480641637059其他工程费I元3.540%543281.700%9233.540%170156952II元1.370%9101.660%9011.370%6582469间接费规费元40.200%775340.200%40.200%276510518企业管理费元4.640%737732.510%14094.640%234077522利润及税金元7.42%/10%302937 7.42%/10%10450 7.42%/10%9859323246建筑安装工程费元197439067990158、653882107768编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:厚220mm水泥稳定碎石基层第 42 页共 109 页08-2 表编号工程项目水泥稳定类厂拌基层稳定土混合料运输机械铺筑厂拌基层稳定土混合料工程细目厂拌水泥碎石5:95厚度22cm稳定土运输10t内2.6km摊铺机铺筑基层(7.5m内)定额单位1000m21000m31000m2合计工程数量46.95310.33046.953定额表号2175 改21813 改2197 改工、料、机名称单位单价(元)定额数量金额(元)定额159、数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)1人工工日43.1512.900605.694261367.600356.84315398962.53741533232.5级水泥t476.0524.5741153.8235492771153.8235492773水m33.0028.0001314.68439441314.68439444碎石m3100.85323.150 15172.862153018315172.862153018351.0m3轮胎式装载机台班498.001.42066.6733320366.67333203668t光轮压路机台班277.07160、0.28013.147364313.147364371215t光轮压路机台班479.402.540119.26157174119.26157174850t/h以内稳定土厂拌设备台班456.811.43067.1433067167.143306719摊铺宽7.5m稳定土摊铺机台班1279.600.70032.8674205732.867420571010t以内自卸汽车台班652.9710.910112.70073590112.70073590116000L以内洒水汽车台班578.990.31014.555842714.555842712基价元1.00 18670.000876612.510876161、6135759.000 59490.470594902502.000117476.4061174761053579.3861053579直 接 工 程 费元2173416735901266982373704其他工程费I元3.540%769391.700%12513.540%448582675II元1.370%12331.660%12221.370%17364191间接费规费元40.200%1050740.200%40.200%619016697企业管理费元4.640%1044742.510%19094.640%6167112550利润及税金元7.42%/10%428959 7.42%/10%1162、4162 7.42%/10%25880469001建筑安装工程费元2795528921341711563058818编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:24cmC35混凝土路面第 43 页共 109 页08-2 表编号工程项目普通混凝土拉杆、传力杆及钢筋拉杆、传力杆及钢筋自卸汽车运输水泥混凝土工程细目轨道摊铺机铺筑混凝土厚24cm路面钢筋拉杆传力杆(人工轨道摊铺机铺)水泥混凝土运输10t内2.6km定额单位1000m21t1t1000m3合计工程数量46.9537.488122.163、15811.269定额表号22173 改221715 改221713 改221913 改工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)1人工工日43.1591.4004291.5041851786.00044.92819398.2001001.696432235338.1282303402锯材m31631.000.0703.28753613.28753613光圆钢筋t4238.170.0030.1415971.025125.212530670125.3535312674带肋钢筋t4273.571.0257.6164、75328017.675328015型钢t4238.170.0010.0471990.0471996电焊条kg6.410.60073.29547073.29547072022号铁丝kg3.285.10038.1891250.70085.511280123.700406832.5级水泥t476.05102.3244804.41922871444804.41922871449石油沥青t4437.310.1155.400239600.0070.85537946.2552775410煤t450.000.0241.1275071.12750711水m33.0038.0001784.21453531784165、.214535312中（粗）砂m3117.08110.1525171.9676055345171.96760553413碎石（4cm）m3100.85200.7529425.9099506039425.90995060314其它材料费元1.00280.600 13175.0121317514.9001820.154182014995.16614995153.0m3轮胎式装载机台班1133.841.50070.4307985670.43079856162.54.5m轨道式水泥混凝土摊铺机台班1082.910.55025.8242796525.8242796517电动混凝土刻纹机台班202.678166、.910418.35184787418.3518478718电动混凝土切缝机台班139.933.380158.70122207158.70122207196m3混凝土搅拌运输车台班1246.403.300154.945193123154.9451931232040m3/h以内水泥混凝土搅拌站台班1221.771.20056.3446883956.344688392110t以内自卸汽车台班652.9711.170125.87582192125.87582192226000L以内洒水汽车台班578.991.90089.2115165289.211516522332KVA交流电弧焊机台班154.69167、0.11013.437207913.437207924小型机具使用费元1.009.90074.1317411.0001343.73813441417.869141825基价元1.00 65514.0003076078.84230760793823.000 28626.624286273857.000471163.4064711635896.000 66442.024664423642310.8963642311直 接 工 程 费元460603934939583679821925306849其他工程费I元3.920%1805574.080%14264.080%238141.700%1397207168、194II元1.470%104901.660%136411854间接费规费元40.200%7444240.200%77940.200%1737640.200%92597企业管理费元3.090%1482304.120%14984.120%250292.510%2132176889利润及税金元7.42%/10%905612 7.42%/10%6954 7.42%/10%116616 7.42%/10%158171044999建筑安装工程费元5925370455967665141029036840383编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四169、好农村路”(重要农村公路)青新路新建工程分项工程名称:现浇混凝土第 44 页共 109 页08-2 表编号工程项目土路肩加固工程细目现浇混凝土加固土路肩定额单位10m3合计工程数量174.850定额表号2361 改工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)1人工工日43.1513.0002273.050980822273.050980822锯材m31631.000.0498.568139748.568139743型钢t4238.170.0071.22451871.2245187432.5级水泥t476.0170、52.242392.014186618392.0141866185水m33.0012.0002098.20062952098.20062956中（粗）砂m3117.085.204909.919106533909.9191065337碎石（4cm）m3100.858.5001486.2251498861486.2251498868其它材料费元1.004.300751.855752751.85575291.0m3轮胎式装载机台班498.000.13022.7311132022.73111320103m3混凝土搅拌运输车台班731.180.24041.9643068341.964306831115m171、3/h以内水泥混凝土搅拌站台班741.050.13022.7311684422.7311684412小型机具使用费元1.009.1001591.13515911591.135159113基价元1.002705.000472969.250472969472969.250472969直 接 工 程 费元627766627766其他工程费I元5.020%3151431514II元1.020%16171617间接费规费元40.200%3942939429企业管理费元6.310%4170341703利润及税金元7.42%/10%131549131549建筑安装工程费元873578873578编制:黄长春172、复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:50mmPVC塑料排水管第 45 页共 109 页08-2 表编号工程项目中央分隔带排水工程细目横向排水管安装定额单位10m合计工程数量129.520定额表号1271 改工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)1人工工日43.151.000129.5205589129.52055892pvc塑料管50mmm28.0010.2001321.104369911321.1173、04369913基价元1.00335.000 43389.2004338943389.20043389直 接 工 程 费元4258042580其他工程费I元5.020%21382138II元1.020%5757间接费规费元40.200%22472247企业管理费元6.310%28252825利润及税金元7.42%/10%88708870建筑安装工程费元5871758717编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:挖方第 46 页共 109 页08-2 表编号工程项目挖掘机挖装土、石方工174、程细目2.0m3内挖掘机挖装土方普通土定额单位1000m3天然密实方合计工程数量0.757定额表号1198工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)1人工工日43.154.5003.4071473.407147275kw以内履带式推土机台班698.470.2500.1891320.18913232.0m3履带式单斗挖掘机台班1502.981.1500.87113080.87113084基价元1.001864.0001411.04814111411.0481411直 接 工 程 费元15881588其他工程175、费I元2.760%4444II元1.670%2727间接费规费元40.200%5959企业管理费元4.840%8080利润及税金元7.42%/10%322322建筑安装工程费元21192119编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:填方第 47 页共 109 页08-2 表编号工程项目填方路基工程细目三四级路1012t压路机压土定额单位1000m3压实方合计工程数量1.937定额表号111811工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量176、金额(元)定额数量金额(元)数量金额(元)1人工工日43.153.0005.8112515.8112512120kw以内平地机台班1041.751.6303.15732893.157328931012t光轮压路机台班415.364.0107.76732267.76732264基价元1.002964.0005741.26857415741.2685741直 接 工 程 费元67666766其他工程费I元2.760%187187II元1.670%113113间接费规费元40.200%101101企业管理费元4.840%342342利润及税金元7.42%/10%13561356建筑安装工程费元886177、58865编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:厚180mm水泥稳定碎石基层第 48 页共 109 页08-2 表编号工程项目水泥稳定类厂拌基层稳定土混合料运输机械铺筑厂拌基层稳定土混合料工程细目厂拌水泥碎石5:95厚度18cm稳定土运输10t内2.6km摊铺机铺筑基层(7.5m内)定额单位1000m21000m31000m2合计工程数量2.0150.3632.015定额表号2175 改21813 改2197 改工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数178、量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)1人工工日43.1511.30022.7709837.60015.31466138.0841643232.5级水泥t476.0520.10640.5141928640.514192863水m33.0024.00048.36014548.3601454碎石m3100.85264.390532.74653727532.7465372751.0m3轮胎式装载机台班498.001.4202.86114252.8611425668t光轮压路机台班277.070.2800.5641560.56415671215t光轮压路机台班479.402.5179、405.11824545.1182454850t/h以内稳定土厂拌设备台班456.811.4302.88113162.88113169摊铺宽7.5m稳定土摊铺机台班1279.600.7001.41118051.41118051010t以内自卸汽车台班652.9710.9103.96025863.9602586116000L以内洒水汽车台班578.990.3100.6253620.62536212基价元1.00 15523.000 31278.845312795759.0002090.51720912502.0005041.530504238410.89238411直 接 工 程 费元76883180、2586543784906其他工程费I元3.540%27221.700%443.540%1922958II元1.370%511.660%431.370%74168间接费规费元40.200%39540.200%40.200%266661企业管理费元4.640%36962.510%674.640%2654028利润及税金元7.42%/10%15178 7.42%/10%497 7.42%/10%111116786建筑安装工程费元9892532377346109508编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建181、工程分项工程名称:20cmC30混凝土路面第 49 页共 109 页08-2 表编号工程项目普通混凝土自卸汽车运输水泥混凝土工程细目轨道摊铺机铺筑混凝土厚20cm水泥混凝土运输10t内2.6km定额单位1000m21000m3合计工程数量2.1630.433定额表号22173 改221913 改工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)1人工工日43.1582.600178.6647709178.66477092锯材m31631.000.0580.1252050.1252053光圆钢筋t4238.170.182、0030.006280.006284型钢t4238.170.0010.00290.0029532.5级水泥t476.0576.908166.35279192166.352791926石油沥青t4437.310.0990.2149500.2149507煤t450.000.0200.043190.043198水m33.0030.00064.89019564.8901959中（粗）砂m3117.0893.840202.97623764202.9762376410碎石（4cm）m3100.85169.320366.23936935366.2393693511其它材料费元1.00265.400574.0183、60574574.060574123.0m3轮胎式装载机台班1133.841.2602.72530902.7253090132.54.5m轨道式水泥混凝土摊铺机台班1082.910.4701.01711011.017110114电动混凝土刻纹机台班202.678.91019.272390619.272390615电动混凝土切缝机台班139.933.3807.31110237.3111023166m3混凝土搅拌运输车台班1246.402.7405.92773875.92773871740m3/h以内水泥混凝土搅拌站台班1221.771.0002.16326432.16326431810t以内自卸184、汽车台班652.9711.1704.83731584.8373158196000L以内洒水汽车台班578.991.9004.11023794.110237920基价元1.00 53026.000114695.2381146955896.0002552.9682553117248.206117248直 接 工 程 费元1711093158174267其他工程费I元3.920%67071.700%546761II元1.470%4301.660%52482间接费规费元40.200%309940.200%3099企业管理费元3.090%55082.510%825590利润及税金元7.42%/10%33185、684 7.42%/10%60734291建筑安装工程费元2205373953224490编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:M7.5浆砌片石边沟第 50 页共 109 页08-2 表编号工程项目石砌边沟、排水沟、截水沟、急流槽工程细目浆砌片石边沟 排水沟 截水沟定额单位10m3合计工程数量16.400定额表号1231 改工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)1人工工日43.1515.8186、00259.12011181259.12011181232.5级水泥t476.051.03717.007809617.00780963水m33.0018.000295.200886295.2008864中（粗）砂m3117.084.16568.306799768.30679975清捡片石m324.0211.500188.6004530188.60045306其它材料费元1.002.30037.7203837.720387基价元1.001370.000 22468.0002246822468.00022468直 接 工 程 费元3272832728其他工程费I元5.020%16431643II元187、1.020%114114间接费规费元40.200%44954495企业管理费元6.310%21762176利润及税金元7.42%/10%71087108建筑安装工程费元4826448264编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:-1型排水管50cm第 51 页共 109 页08-2 表编号工程项目混凝土排水管铺设混凝土排水管铺设人工挖截水沟、排水沟装载机装土、石方自卸汽车运土、石方工程细目现浇排水管基础混凝土(500mm内)铺设混凝土管(500mm内)人工挖沟普通土排水管50cm2m188、3内装载机装土方10t内自卸车运土1km定额单位100m100m1000m3天然密实方m1000m3天然密实方1000m3天然密实方工程数量1.4001.4000.253140.0000.2530.253定额表号1254 改12513121211102111113工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)1人工工日43.1531.70044.380191519.30027.0201166234.00059.2022555232.5级水泥t476.057.45010.43049650.1180.1657189、93水m33.0016.00022.400672.0002.80084中（粗）砂m3117.0812.25517.15720090.2600.364435碎石（4cm）m3100.8520.99929.39929656碎石m3100.857其它材料费元1.002.7003.78049.70013.58014875kw以内履带式推土机台班698.4792.0m3轮胎式装载机台班892.881.4200.359321101215t光轮压路机台班479.4011250L以内强制式混凝土搅拌机台班122.920.4900.686841210t以内自卸汽车台班652.977.5801.918125213190、1.0t以内机动翻斗车台班136.860.4400.61684145t以内汽车式起重机台班438.530.7401.03645415小型机具使用费元1.00213.100298.3402989.10012.7401316基价元1.006158.0008621.20086211288.0001803.2001803 11513.0002912.7892913100.000 14000.00014000966.000244.3982444001.0001012.2531012直 接 工 程 费元1239217762555140003211252其他工程费I元5.020%6225.020%893.0191、90%7911.670%2.760%91.700%21II元1.020%241.020%171.770%451.130%1.670%51.660%21间接费规费元40.200%77040.200%46940.200%102740.200%40.200%40.200%企业管理费元6.310%8236.310%1194.420%11814.320%4.840%162.510%32利润及税金元7.42%/10%2594 7.42%/10%410 7.42%/10%611 7.42%/10%2543 7.42%/10%64 7.42%/10%240建筑安装工程费元1722528804435165434192、151566编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:-1型排水管50cm第 52 页共 109 页08-2 表编号工程项目软土地基垫层工程细目软基碎(砾)石垫层定额单位1000m3合计工程数量0.170定额表号13124工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)1人工工日43.1545.5007.735334138.3375969232.5级水泥t476.0510.59550443水m33.00193、25.200764中（粗）砂m3117.0817.52120515碎石（4cm）m3100.8529.39929656碎石m3100.851200.000204.00020573204.000205737其它材料费元1.0017.36017875kw以内履带式推土机台班698.472.5100.4272980.42729892.0m3轮胎式装载机台班892.880.359321101215t光轮压路机台班479.403.2300.5492630.54926311250L以内强制式混凝土搅拌机台班122.920.686841210t以内自卸汽车台班652.971.9181252131.0t以内机194、动翻斗车台班136.860.61684145t以内汽车式起重机台班438.531.03645415小型机具使用费元1.00311.08031116基价元1.00 38572.0006557.240655735151.08035151直 接 工 程 费元2146853764其他工程费I元3.540%7601580II元1.370%12124间接费规费元40.200%1342400企业管理费元4.640%10322140利润及税金元7.42%/10%424010702建筑安装工程费元2764670710编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“195、四好农村路”(重要农村公路)青新路新建工程分项工程名称:挖方第 53 页共 109 页08-2 表编号工程项目挖掘机挖装土、石方机械打眼开炸石方装载机装土、石方自卸汽车运土、石方工程细目2.0m3内挖掘机挖装土方普通土135kW内推土机20m开炸运次坚石2m3内装载机装次坚石、坚石10t内自卸车运石1km(远运利用)定额单位1000m3天然密实方1000m3天然密实方1000m3天然密实方1000m3天然密实方合计工程数量9.9046.6026.6026.602定额表号119811152511108111141 改工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元196、)定额数量金额(元)定额数量金额(元)数量金额(元)1人工工日43.154.50044.568192378.600518.91722391563.485243142空心钢钎kg5.6218.000118.836668118.836668350mm以内合金钻头个28.0025.000165.0504621165.05046214硝铵炸药kg9.77179.0001181.758115461181.758115465导火线m1.50481.0003175.56247633175.56247636普通雷管个1.81381.0002515.36245532515.36245537其它材料费元1.002197、5.600169.011169169.011169875kw以内履带式推土机台班698.470.2502.47617292.47617299135kw以内履带式推土机台班1325.272.78018.3542432318.35424323102.0m3履带式单斗挖掘机台班1502.981.15011.3901711811.39017118112.0m3轮胎式装载机台班892.882.84018.7501674118.750167411210t以内自卸汽车台班652.9712.52082.6575397382.65753973139m3/min以内机动空压机台班657.968.37055.259198、3635855.2593635814小型机具使用费元1.00435.7002876.49128762876.491287615基价元1.001864.000 18461.05618461 15377.000101518.9541015191932.000 12755.064127556608.000 43626.01643626176361.090176361直 接 工 程 费元207711122691674153973203754其他工程费I元2.760%5733.420%38403.420%5731.700%9185904II元1.670%3471.380%11861.380%2311.6199、60%8962660间接费规费元40.200%77340.200%900140.200%40.200%9774企业管理费元4.840%10504.820%56544.820%8462.510%14008950利润及税金元7.42%/10%4207 7.42%/10%23230 7.42%/10%3341 7.42%/10%1038641164建筑安装工程费元277211551802173267572272205编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:填方第 54 页共 109 页08200、-2 表编号工程项目填方路基填方路基工程细目三四级路1012t压路机压土三四级路15t内振动压路机压石定额单位1000m3压实方1000m3压实方合计工程数量0.1110.074定额表号111811111822工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)1人工工日43.153.0000.3331444.3003.2781413.611156275kw以内履带式推土机台班698.473.0100.2231560.2231563120kw以内平地机台班1041.751.6300.1811880.18118846201、8t光轮压路机台班277.071.3900.103280.1032851012t光轮压路机台班415.364.0100.4451850.445185615t以内振动压路机台班894.731.3900.103920.103927基价元1.002964.000329.0043295878.000434.972435763.976764直 接 工 程 费元387417804其他工程费I元2.760%113.420%1425II元1.670%61.380%612间接费规费元40.200%640.200%5763企业管理费元4.840%204.820%2141利润及税金元7.42%/10%77 7.42202、%/10%89166建筑安装工程费元5076041111编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:厚180mm水泥稳定碎石基层第 55 页共 109 页08-2 表编号工程项目水泥稳定类厂拌基层稳定土混合料运输机械铺筑厂拌基层稳定土混合料工程细目厂拌水泥碎石5:95厚度18cm稳定土运输10t内2.6km摊铺机铺筑基层(7.5m内)定额单位1000m21000m31000m2合计工程数量3.1560.5683.156定额表号2175 改21813 改2197 改工、料、机名称单位单价(203、元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)1人工工日43.1511.30035.66315397.60023.986103559.6492574232.5级水泥t476.0520.10663.4553020863.455302083水m33.0024.00075.74422775.7442274碎石m3100.85264.390834.41584151834.4158415151.0m3轮胎式装载机台班498.001.4204.48222324.4822232668t光轮压路机台班277.070.2800.8842450.884204、24571215t光轮压路机台班479.402.5408.01638438.0163843850t/h以内稳定土厂拌设备台班456.811.4304.51320624.51320629摊铺宽7.5m稳定土摊铺机台班1279.600.7002.20928272.20928271010t以内自卸汽车台班652.9710.9106.19740466.1974046116000L以内洒水汽车台班578.990.3100.9785660.97856612基价元1.00 15523.000 48990.588489915759.0003271.11232712502.0007896.31278966015205、8.01260158直 接 工 程 费元12041840468516132980其他工程费I元3.540%42631.700%693.540%3014633II元1.370%801.660%671.370%117264间接费规费元40.200%61940.200%40.200%4161035企业管理费元4.640%57892.510%1054.640%4156309利润及税金元7.42%/10%23773 7.42%/10%779 7.42%/10%174026292建筑安装工程费元154942506611505171513编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 206、范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:20cmC30混凝土路面第 56 页共 109 页08-2 表编号工程项目普通混凝土自卸汽车运输水泥混凝土工程细目轨道摊铺机铺筑混凝土厚20cm水泥混凝土运输10t内2.6km定额单位1000m21000m3合计工程数量3.1560.631定额表号22173 改221913 改工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)1人工工日43.1582.600260.68611249260.686112492锯材m31631.000.207、0580.1832990.1832993光圆钢筋t4238.170.0030.009400.009404型钢t4238.170.0010.003130.00313532.5级水泥t476.0576.908242.722115548242.7221155486石油沥青t4437.310.0990.31213860.31213867煤t450.000.0200.063280.063288水m33.0030.00094.68028494.6802849中（粗）砂m3117.0893.840296.15934674296.1593467410碎石（4cm）m3100.85169.320534.3745208、3892534.3745389211其它材料费元1.00265.400837.602838837.602838123.0m3轮胎式装载机台班1133.841.2603.97745093.9774509132.54.5m轨道式水泥混凝土摊铺机台班1082.910.4701.48316061.483160614电动混凝土刻纹机台班202.678.91028.120569928.120569915电动混凝土切缝机台班139.933.38010.667149310.6671493166m3混凝土搅拌运输车台班1246.402.7408.647107788.647107781740m3/h以内水泥混凝土209、搅拌站台班1221.771.0003.15638563.15638561810t以内自卸汽车台班652.9711.1707.04846027.0484602196000L以内洒水汽车台班578.991.9005.99634725.996347220基价元1.00 53026.000167350.0561673505896.0003720.3763720171070.432171070直 接 工 程 费元2496644602254266其他工程费I元3.920%97871.700%789865II元1.470%6271.660%76703间接费规费元40.200%452240.200%4522企210、业管理费元3.090%80362.510%1198155利润及税金元7.42%/10%49147 7.42%/10%88650033建筑安装工程费元3217835762327545编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:M7.5浆砌片石边沟第 57 页共 109 页08-2 表编号工程项目石砌边沟、排水沟、截水沟、急流槽工程细目浆砌片石边沟 排水沟 截水沟定额单位10m3合计工程数量42.600定额表号1231 改工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数211、量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)1人工工日43.1515.800673.08029043673.08029043232.5级水泥t476.051.03744.1762103044.176210303水m33.0018.000766.8002300766.80023004中（粗）砂m3117.084.165177.42920773177.429207735清捡片石m324.0211.500489.90011767489.900117676其它材料费元1.002.30097.9809897.980987基价元1.001370.000 58362.00058362583212、62.00058362直 接 工 程 费元8501285012其他工程费I元5.020%42684268II元1.020%296296间接费规费元40.200%1167511675企业管理费元6.310%56525652利润及税金元7.42%/10%1846318463建筑安装工程费元125366125366编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:-1型排水管50cm第 58 页共 109 页08-2 表编号工程项目混凝土排水管铺设混凝土排水管铺设人工挖截水沟、排水沟装载机装土、石方213、自卸汽车运土、石方工程细目现浇排水管基础混凝土(500mm内)铺设混凝土管(500mm内)人工挖沟普通土排水管50cm2m3内装载机装土方10t内自卸车运土1km定额单位100m100m1000m3天然密实方m1000m3天然密实方1000m3天然密实方工程数量0.1000.1000.01810.0000.0180.018定额表号1254 改12513121211102111113工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)1人工工日43.1531.7003.17013719.3001.93083234214、.0004.212182232.5级水泥t476.058.9400.8944260.1180.01263水m33.0016.0001.60052.0000.20014中（粗）砂m3117.0814.7051.4711720.2600.02635碎石（4cm）m3100.8525.1992.5202546碎石m3100.857其它材料费元1.002.7000.2709.7000.9701875kw以内履带式推土机台班698.4792.0m3轮胎式装载机台班892.881.4200.02623101215t光轮压路机台班479.4011250L以内强制式混凝土搅拌机台班122.920.4900.0215、4961210t以内自卸汽车台班652.977.5800.13689131.0t以内机动翻斗车台班136.860.4400.0446145t以内汽车式起重机台班438.530.7400.0743215小型机具使用费元1.00213.10021.310219.1000.910116基价元1.007012.000701.2007011288.000128.800129 11513.000207.234207100.0001000.0001000966.00017.388174001.00072.01872直 接 工 程 费元102712618210002389其他工程费I元5.020%525.02216、0%63.090%611.670%2.760%11.700%2II元1.020%21.020%11.770%31.130%1.670%1.660%1间接费规费元40.200%5540.200%3340.200%7340.200%40.200%40.200%企业管理费元6.310%686.310%84.420%814.320%4.840%12.510%2利润及税金元7.42%/10%214 7.42%/10%30 7.42%/10%44 7.42%/10%181 7.42%/10%5 7.42%/10%17建筑安装工程费元1417205316118130111编制:黄长春复核:万媚分分 项项 工217、工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:-1型排水管50cm第 59 页共 109 页08-2 表编号工程项目软土地基垫层工程细目软基碎(砾)石垫层定额单位1000m3合计工程数量0.012定额表号13124工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)1人工工日43.1545.5000.546249.858425232.5级水泥t476.050.9064313水m33.001.80054中（粗）砂m3117.081.4971755碎218、石（4cm）m3100.852.5202546碎石m3100.851200.00014.400145214.40014527其它材料费元1.001.2401875kw以内履带式推土机台班698.472.5100.030210.0302192.0m3轮胎式装载机台班892.880.02623101215t光轮压路机台班479.403.2300.039190.0391911250L以内强制式混凝土搅拌机台班122.920.04961210t以内自卸汽车台班652.970.13689131.0t以内机动翻斗车台班136.860.0446145t以内汽车式起重机台班438.530.0743215小型机219、具使用费元1.0022.2202216基价元1.00 38572.000462.8644632589.5042590直 接 工 程 费元15163963其他工程费I元3.540%54121II元1.370%18间接费规费元40.200%10171企业管理费元4.640%73160利润及税金元7.42%/10%300791建筑安装工程费元19545214编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:圆管涵1.0第 60 页共 109 页08-2 表编号工程项目安装圆管涵预制圆管涵预制圆管涵预220、制圆管涵基础垫层安装圆管涵工程细目起重机安装1.0m内圆管涵预制圆管涵1m内混凝土普通HPB300钢筋普通HRB400钢筋填砂砾(砂)垫层现浇管座混凝土定额单位10m310m31t1t10m310m3工程数量4.9004.9001.5644.269123.10020.100定额表号475347414743 改4743 改411514755 改工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)1人工工日43.158.90043.610188272.900357.210154149.30014.5456289.3221、0039.70217135.900726.2903133910.400209.04090202原木m31058.003锯材m31631.000.2114.24169174光圆钢筋t4238.171.0251.60367945带肋钢筋t4273.571.0254.376187006钢钎kg6.007钢模板t5181.030.1180.57829968组合钢模板t5181.039铁件kg4.061.30026.13010610铁钉kg7.301.80036.18026411812号铁丝kg3.28122022号铁丝kg3.285.8009.071305.80024.7608113铁皮m226.00222、1432.5级水泥t476.050.2111.0344924.10120.09595663.21364.5813074415硝铵炸药kg9.7716导火线m1.5017普通雷管个1.8118石油沥青t4437.3119煤t450.0020水m33.001.0004.9001516.00078.40023510.000201.00060321中（粗）砂m3117.080.4602.2542644.65022.78526684.998100.4601176222砂砾m3109.6613.0001600.30017548923片石m371.8724碎石（2cm）m3100.857.98039.102223、39438.364168.1161695525碎石（4cm）m3100.8526碎石（8cm）m3100.8527其它材料费元1.002.60012.7401321.200103.88010416.700335.670336282.0m3履带式单斗挖掘机台班1502.9829250L以内强制式混凝土搅拌机台班122.92306m3混凝土搅拌运输车台班1246.403110t以内自卸汽车台班652.97325t以内汽车式起重机台班438.531.4607.15431370.8204.01817620.1703.4171498338t以内汽车式起重机台班563.313430kN以内单筒慢动电动卷扬224、机台班103.58编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:圆管涵1.0第 61 页共 109 页08-2 表编号工程项目安装圆管涵预制圆管涵预制圆管涵预制圆管涵基础垫层安装圆管涵工程细目起重机安装1.0m内圆管涵预制圆管涵1m内混凝土普通HPB300钢筋普通HRB400钢筋填砂砾(砂)垫层现浇管座混凝土定额单位10m310m31t1t10m310m3工程数量4.9004.9001.5644.269123.10020.100定额表号475347414743 改4743 改4115147225、55 改工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)359m3/min以内机动空压机台班657.9636小型机具使用费元1.000.7003.43034.80023.520244.3006.72574.80020.491202.70054.2705437基价元1.001060.0005194.00051947619.000 37333.100373333882.0006071.44860713984.000 17007.69617008693.000 85308.300853082692.000 541226、09.20054109直 接 工 程 费元58073671274592051420682878259其他工程费I元5.020%2925.020%18434.080%3044.080%8375.020%103835.020%3929II元1.020%511.020%1751.020%3201.020%108间接费规费元40.200%75740.200%619640.200%25240.200%68940.200%1259840.200%3626企业管理费元6.310%3886.310%24444.120%3204.120%8806.310%137266.310%5193利润及税金元7.42%/1227、0%1263 7.42%/10%8098 7.42%/10%1494 7.42%/10%4107 7.42%/10%43260 7.42%/10%16253建筑安装工程费元855855468982927027287114107367编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:圆管涵1.0第 62 页共 109 页08-2 表编号工程项目其他伸缩缝及泄水管预制双曲拱桥构件浆砌片石现浇混凝土挡土墙机械挖基坑土、石方人工挖卷扬机吊运基坑土、石方工程细目沥青麻絮伸缩缝预制帽石混凝土浆砌片石基础、228、护底、截水墙现浇片石混凝土挡土墙基坑1500m3 2.0m3内挖掘机挖土人挖卷扬机吊运湿处土方定额单位1m210m310m310m31000m31000m3工程数量53.0000.40017.50021.7001.1270.082定额表号41171347225 改452151181 改41344122工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)1人工工日43.150.50026.500114330.80012.3205329.500166.250717419.300418.81018072226.500229、255.26611015593.80048.69221012原木m31058.000.0400.8689183锯材m31631.000.2290.0921494光圆钢筋t4238.175带肋钢筋t4273.576钢钎kg6.007钢模板t5181.038组合钢模板t5181.030.0200.43422499铁件kg4.0650.7001100.190446710铁钉kg7.3012.4004.9603611812号铁丝kg3.282.10045.570149122022号铁丝kg3.2813铁皮m226.0014.2005.6801481432.5级水泥t476.053.3841.35464230、40.93116.29377562.44853.1222528915硝铵炸药kg9.7716导火线m1.5017普通雷管个1.8118石油沥青t4437.310.0321.696752619煤t450.0020水m33.0016.0006.400194.00070.00021010.000217.00065121中（粗）砂m3117.084.8481.9392273.82066.85078274.688101.7301191122砂砾m3109.6623片石m371.8711.500201.250144642.19047.523341524碎石（2cm）m3100.8525碎石（4cm）m31231、00.858.3883.35533826碎石（8cm）m3100.857.138154.8951562127其它材料费元1.0016.700885.10088526.90010.760111.20021.0002119.900431.830432282.0m3履带式单斗挖掘机台班1502.981.9002.141321829250L以内强制式混凝土搅拌机台班122.920.3708.029987306m3混凝土搅拌运输车台班1246.403110t以内自卸汽车台班652.97325t以内汽车式起重机台班438.53338t以内汽车式起重机台班563.310.2204.77426893430kN232、以内单筒慢动电动卷扬机台班103.5813.2801.089113编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:圆管涵1.0第 63 页共 109 页08-2 表编号工程项目其他伸缩缝及泄水管预制双曲拱桥构件浆砌片石现浇混凝土挡土墙机械挖基坑土、石方人工挖卷扬机吊运基坑土、石方工程细目沥青麻絮伸缩缝预制帽石混凝土浆砌片石基础、护底、截水墙现浇片石混凝土挡土墙基坑1500m3 2.0m3内挖掘机挖土人挖卷扬机吊运湿处土方定额单位1m210m310m310m31000m31000m3工程数量5233、3.0000.40017.50021.7001.1270.082定额表号41171347225 改452151181 改41344122工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)359m3/min以内机动空压机台班657.9636小型机具使用费元1.0014.4005.76066.200108.50010813.300288.61028937基价元1.00163.0008639.00086394568.0001827.20018271521.000 26617.500266183281.000 711234、97.70071198 16629.000 18740.88318741 38244.0003136.0083136直 接 工 程 费元955421113756187139142332214其他工程费I元5.020%4805.020%1065.020%18865.020%43745.020%7145.020%111II元1.020%121.020%51.020%741.020%2251.020%1451.020%23间接费规费元40.200%45940.200%21440.200%288440.200%726540.200%442840.200%845企业管理费元6.310%6346.310%235、1406.310%24946.310%57896.310%9526.310%148利润及税金元7.42%/10%1985 7.42%/10%450 7.42%/10%7920 7.42%/10%18440 7.42%/10%3357 7.42%/10%538建筑安装工程费元13123302652819123232238303879编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:圆管涵1.0第 64 页共 109 页08-2 表编号工程项目自卸汽车运土、石方机械挖基坑土、石方自卸汽车运土、石方236、水泥砂浆勾缝及抹面混凝土运输工程细目10t内自卸车运土增1km(5km内)基坑1500m3石方10t内自卸车运石增1km(5km内)水泥砂浆抹面(厚2cm)6m3内混凝土搅运车运2.6km定额单位1000m3天然密实方1000m31000m3天然密实方100m2100m3合计工程数量1.2090.3160.3160.5502.586定额表号111114 改4139111142 改4116174111120 改工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)1人工工日43.15616.100194.6888401237、5.5003.0251312515.9481085632原木m31058.000.8689183锯材m31631.004.33370674光圆钢筋t4238.171.60367945带肋钢筋t4273.574.376187006钢钎kg6.0034.30010.8396510.839657钢模板t5181.030.57829968组合钢模板t5181.030.43422499铁件kg4.061126.320457310铁钉kg7.3041.14030011812号铁丝kg3.2845.570149122022号铁丝kg3.2833.83111113铁皮m226.005.6801481432.5238、级水泥t476.050.8370.460219156.9397471015硝铵炸药kg9.77200.20063.26361863.26361816导火线m1.50492.000155.472233155.47223317普通雷管个1.81384.000121.344220121.34422018石油沥青t4437.311.696752619煤t450.000.2480.078350.0783520水m33.0015.0008.25025585.950175821中（粗）砂m3117.082.7801.529179297.5473483722砂砾m3109.661600.30017548923239、片石m371.87248.7731787924碎石（2cm）m3100.85207.2182089825碎石（4cm）m3100.853.35533826碎石（8cm）m3100.85154.8951562127其它材料费元1.0037.30011.787121812.7671813282.0m3履带式单斗挖掘机台班1502.982.141321829250L以内强制式混凝土搅拌机台班122.928.029987306m3混凝土搅拌运输车台班1246.401.5804.08550924.08550923110t以内自卸汽车台班652.972.0402.46616103.2801.0366773240、.5022287325t以内汽车式起重机台班438.5314.5896398338t以内汽车式起重机台班563.314.77426893430kN以内单筒慢动电动卷扬机台班103.581.089113编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:圆管涵1.0第 65 页共 109 页08-2 表编号工程项目自卸汽车运土、石方机械挖基坑土、石方自卸汽车运土、石方水泥砂浆勾缝及抹面混凝土运输工程细目10t内自卸车运土增1km(5km内)基坑1500m3石方10t内自卸车运石增1km(5km内)241、水泥砂浆抹面(厚2cm)6m3内混凝土搅运车运2.6km定额单位1000m3天然密实方1000m31000m3天然密实方100m2100m3合计工程数量1.2090.3160.3160.5502.586定额表号111114 改4139111142 改4116174111120 改工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)359m3/min以内机动空压机台班657.9611.7403.71024413.710244136小型机具使用费元1.00437.200138.155138649.46164937基价元242、1.001077.0001302.0931302 47255.000 14932.580149331731.000546.996547786.000432.3004321769.0004573.7504574356969.754356970直 接 工 程 费元1610121636775545093528488其他工程费I元1.700%275.020%6111.700%125.020%281.700%8726024II元1.660%271.020%1121.660%111.020%11.660%851374间接费规费元40.200%40.200%337740.200%40.200%5340.20243、0%43643企业管理费元2.510%426.310%8132.510%186.310%372.510%13234150利润及税金元7.42%/10%310 7.42%/10%2825 7.42%/10%130 7.42%/10%118 7.42%/10%980111528建筑安装工程费元2016199018487916376745204编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:盖板涵2x2第 66 页共 109 页08-2 表编号工程项目矩形板安装矩形板、空心板、少筋弯板矩形板矩形板244、其他伸缩缝及泄水管实体式墩台工程细目预制矩形板混凝土(跨径4m内)起重机安装矩形板矩形板钢筋矩形板钢筋沥青麻絮伸缩缝轻型墩台混凝土(跨径4m内)定额单位10m310m31t1t1m210m3工程数量9.8009.8002.9827.076346.00066.900定额表号4791471024793 改4793 改4117134622 改工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)1人工工日43.1523.500230.30099376.40062.72027066.90020.5768886.90048245、.82421070.500173.000746518.8001257.720542712原木m31058.000.0080.078830.0926.15565123锯材m31631.000.0310.3044950.0825.48689474光圆钢筋t4238.171.0253.057129545带肋钢筋t4273.571.0257.253309966型钢t4238.170.0120.1184980.0151.00442537钢管t5094.830.0080.53527278钢钎kg6.009电焊条kg6.410.9002.684170.9006.3684110组合钢模板t5181.030.0246、150.1477620.0342.2751178511铁件kg4.065.40052.92021519.5001304.550529612铁钉kg7.300.20013.3809813812号铁丝kg3.280.30020.07066142022号铁丝kg3.284.40013.121434.40031.13410215铁皮m226.0016油毛毡m23.5019.800194.0406791732.5级水泥t476.053.99839.180186523.040203.3769681718硝铵炸药kg9.7719导火线m1.5020普通雷管个1.8121石油沥青t4437.310.03211247、.0724913022煤t450.0023水m33.0017.000166.60050012.000802.800240824中（粗）砂m3117.085.28051.74460585.000334.5003916325砂砾m3109.6626片石m371.8727碎石（4cm）m3100.858.38082.12482828.570573.3335782128碎石（8cm）m3100.8529其它材料费元1.0057.800566.44056616.7005778.200577863.2004228.08042283075kw以内履带式推土机台班698.47312.0m3履带式单斗挖掘机台班248、1502.983268t光轮压路机台班277.0733250L以内强制式混凝土搅拌机台班122.92346m3混凝土搅拌运输车台班1246.40编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:盖板涵2x2第 67 页共 109 页08-2 表编号工程项目矩形板安装矩形板、空心板、少筋弯板矩形板矩形板其他伸缩缝及泄水管实体式墩台工程细目预制矩形板混凝土(跨径4m内)起重机安装矩形板矩形板钢筋矩形板钢筋沥青麻絮伸缩缝轻型墩台混凝土(跨径4m内)定额单位10m310m31t1t1m210m3工程数249、量9.8009.8002.9827.076346.00066.900定额表号4791471024793 改4793 改4117134622 改工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)3510t以内自卸汽车台班652.97368t以内汽车式起重机台班563.311.11010.87861283712t以内汽车式起重机台班755.440.29019.401146563820t以内汽车式起重机台班1088.563930kN以内单筒慢动电动卷扬机台班103.584032KVA交流电弧焊机台班154.690.250、1800.537830.1801.274197419m3/min以内机动空压机台班657.9642小型机具使用费元1.006.10059.7806018.00053.6765418.000127.3681277.900528.51052943基价元1.003805.000 37289.000372891035.000 10143.000101433885.000 11585.070115853988.000 28219.08828219170.000 58820.000588203798.000254086.200254086直 接 工 程 费元461099513140393357062373251、309577其他工程费I元5.020%23155.020%4784.080%5734.080%13705.020%31315.020%15541II元1.020%1021.020%901.020%761.020%708间接费规费元40.200%399540.200%108840.200%35740.200%84740.200%300140.200%21817企业管理费元6.310%30626.310%6364.120%6024.120%14406.310%41386.310%20560利润及税金元7.42%/10%9769 7.42%/10%2055 7.42%/10%2799 7.42%/1252、0%6692 7.42%/10%12962 7.42%/10%65093建筑安装工程费元6535213860183704391985681433296编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:盖板涵2x2第 68 页共 109 页08-2 表编号工程项目浆砌片石软土地基垫层混凝土现浇混凝土挡土墙现浇混凝土挡土墙机械挖基坑土、石方工程细目浆砌片石基础、护底、截水墙软基砂砾垫层墩、台帽混凝土(木模非泵送)涵顶矮墙、错台梯步现浇片石混凝土挡土墙基坑1500m3 2.0m3内挖掘机挖土定额单位253、10m31000m310m3实体10m310m31000m3工程数量133.5001.9210.7001.30037.6003.159定额表号4521131224631 改5118251181 改41312工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)1人工工日43.159.5001268.2505472515.90030.544131829.80020.86090019.50025.350109419.300725.68031313199.700630.852272212原木m31058.000.186254、0.1301380.0400.052550.0401.50415913锯材m31631.000.3070.2153514光圆钢筋t4238.175带肋钢筋t4273.576型钢t4238.177钢管t5094.838钢钎kg6.009电焊条kg6.4110组合钢模板t5181.030.0200.0261350.0200.752389611铁件kg4.0627.20019.0407750.70065.91026850.7001906.320774012铁钉kg7.302.9002.0301513812号铁丝kg3.282.1002.73092.10078.960259142022号铁丝kg3.2255、815铁皮m226.004.8003.3608716油毛毡m23.501732.5级水泥t476.050.931124.289591683.4172.39211392.8763.73917802.44892.0454381818硝铵炸药kg9.7719导火线m1.5020普通雷管个1.8121石油沥青t4437.3122煤t450.0023水m33.004.000534.000160212.0008.4002510.00013.0003910.000376.000112824中（粗）砂m3117.083.820509.970597074.8943.4264015.5107.1638394.68256、8176.2692063825砂砾m3109.661300.0002497.30027385426片石m371.8711.5001535.2501103382.19082.344591827碎石（4cm）m3100.858.4705.92959828碎石（8cm）m3100.858.36010.86810967.138268.3892706729其它材料费元1.001.200160.2001608.4005.880619.90025.8702619.900748.2407483075kw以内履带式推土机台班698.470.9901.9021328312.0m3履带式单斗挖掘机台班1502.98257、1.9106.03490693268t光轮压路机台班277.071.3002.49769233250L以内强制式混凝土搅拌机台班122.920.4300.559690.37013.9121710346m3混凝土搅拌运输车台班1246.40编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:盖板涵2x2第 69 页共 109 页08-2 表编号工程项目浆砌片石软土地基垫层混凝土现浇混凝土挡土墙现浇混凝土挡土墙机械挖基坑土、石方工程细目浆砌片石基础、护底、截水墙软基砂砾垫层墩、台帽混凝土(木模非泵送258、)涵顶矮墙、错台梯步现浇片石混凝土挡土墙基坑1500m3 2.0m3内挖掘机挖土定额单位10m31000m310m3实体10m310m31000m3工程数量133.5001.9210.7001.30037.6003.159定额表号4521131224631 改5118251181 改41312工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)3510t以内自卸汽车台班652.97368t以内汽车式起重机台班563.310.2600.3381900.2208.27246603712t以内汽车式起重机台班755.259、443820t以内汽车式起重机台班1088.560.3700.2592823930kN以内单筒慢动电动卷扬机台班103.584032KVA交流电弧焊机台班154.69419m3/min以内机动空压机台班657.9642小型机具使用费元1.006.200827.70082812.0008.400813.30017.2901713.300500.08050043基价元1.001521.000203053.500203054 42227.000 81118.067811184947.0003462.90034633494.0004542.20045423273.000123064.800123065260、 14967.000 47280.75347281直 接 工 程 费元2865282771924027561615098636290其他工程费I元5.020%143843.540%98135.020%2025.020%2825.020%75795.020%1822II元1.020%5671.370%461.020%121.020%141.020%3891.020%370间接费规费元40.200%2199940.200%53040.200%36240.200%44040.200%1258840.200%10943企业管理费元6.310%190234.640%133196.310%2686.310261、%3736.310%100306.310%2428利润及税金元7.42%/10%60409 7.42%/10%54606 7.42%/10%856 7.42%/10%1185 7.42%/10%31950 7.42%/10%8525建筑安装工程费元4029093555055727791021352360378编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:盖板涵2x2第 70 页共 109 页08-2 表编号工程项目人工挖卷扬机吊运基坑土、石方自卸汽车运土、石方机械挖基坑土、石方自卸汽车运土262、石方水泥砂浆勾缝及抹面混凝土运输工程细目人挖卷扬机吊运湿处土方10t内自卸车运土增1km(5km内)基坑1500m3石方10t内自卸车运石增1km(5km内)水泥砂浆抹面(厚2cm)6m3内混凝土搅运车运2.6km定额单位1000m31000m3天然密实方1000m31000m3天然密实方100m2100m3工程数量0.6933.8521.4831.4832.4707.885定额表号4122111114 改4139111142 改4116174111120 改工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元263、)1人工工日43.15593.800411.50317756616.100913.676394255.50013.5855862原木m31058.003锯材m31631.004光圆钢筋t4238.175带肋钢筋t4273.576型钢t4238.177钢管t5094.838钢钎kg6.0034.30050.8673059电焊条kg6.4110组合钢模板t5181.0311铁件kg4.0612铁钉kg7.3013812号铁丝kg3.28142022号铁丝kg3.2815铁皮m226.0016油毛毡m23.501732.5级水泥t476.050.8372.06798418硝铵炸药kg9.77200.264、200296.897290119导火线m1.50492.000729.636109420普通雷管个1.81384.000569.472103121石油沥青t4437.3122煤t450.000.2480.36816623水m33.0015.00037.05011124中（粗）砂m3117.082.7806.86780425砂砾m3109.6626片石m371.8727碎石（4cm）m3100.8528碎石（8cm）m3100.8529其它材料费元1.0037.30055.316553075kw以内履带式推土机台班698.47312.0m3履带式单斗挖掘机台班1502.983268t光轮压路机台265、班277.0733250L以内强制式混凝土搅拌机台班122.92346m3混凝土搅拌运输车台班1246.401.58012.45815528编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:盖板涵2x2第 71 页共 109 页08-2 表编号工程项目人工挖卷扬机吊运基坑土、石方自卸汽车运土、石方机械挖基坑土、石方自卸汽车运土、石方水泥砂浆勾缝及抹面混凝土运输工程细目人挖卷扬机吊运湿处土方10t内自卸车运土增1km(5km内)基坑1500m3石方10t内自卸车运石增1km(5km内)水泥砂浆抹266、面(厚2cm)6m3内混凝土搅运车运2.6km定额单位1000m31000m3天然密实方1000m31000m3天然密实方100m2100m3工程数量0.6933.8521.4831.4832.4707.885定额表号4122111114 改4139111142 改4116174111120 改工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)3510t以内自卸汽车台班652.972.0407.85851313.2804.8643176368t以内汽车式起重机台班563.313712t以内汽车式起重机台班75267、5.443820t以内汽车式起重机台班1088.563930kN以内单筒慢动电动卷扬机台班103.5813.2809.2039534032KVA交流电弧焊机台班154.69419m3/min以内机动空压机台班657.9611.74017.4101145542小型机具使用费元1.00437.200648.36864843基价元1.00 38244.000 26503.092265031077.0004148.6044149 47255.000 70079.165700791731.0002567.0732567786.0001941.42019411769.000 13948.56513949直268、 接 工 程 费元187095131570813176248515528其他工程费I元5.020%9391.700%875.020%28651.700%545.020%1251.700%264II元1.020%1911.660%851.020%5261.660%531.020%61.660%258间接费规费元40.200%713840.200%40.200%1584940.200%40.200%23640.200%企业管理费元6.310%12522.510%1336.310%38162.510%826.310%1652.510%403利润及税金元7.42%/10%4544 7.42%/10%9269、87 7.42%/10%13261 7.42%/10%612 7.42%/10%528 7.42%/10%2988建筑安装工程费元327736423933983977354519441编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:盖板涵2x2第 72 页共 109 页08-2 表编号工程项目工程细目定额单位合计工程数量定额表号工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)1人工工日43.155833.44270、02517132原木m31058.007.91983793锯材m31631.006.00597934光圆钢筋t4238.173.057129545带肋钢筋t4273.577.253309966型钢t4238.171.12247517钢管t5094.830.53527278钢钎kg6.0050.8673059电焊条kg6.419.0525810组合钢模板t5181.033.2001657711铁件kg4.063348.7401359612铁钉kg7.3015.41011213812号铁丝kg3.28101.760334142022号铁丝kg3.2844.25514515铁皮m226.003.36271、08716油毛毡m23.50194.0406791732.5级水泥t476.05467.08822235718硝铵炸药kg9.77296.897290119导火线m1.50729.636109420普通雷管个1.81569.472103121石油沥青t4437.3111.0724913022煤t450.000.36816623水m33.001937.850581424中（粗）砂m3117.081089.93912761025砂砾m3109.662497.30027385426片石m371.871617.59411625627碎石（4cm）m3100.85661.3866670128碎石（8cm272、）m3100.85279.2572816329其它材料费元1.0011568.226115683075kw以内履带式推土机台班698.471.9021328312.0m3履带式单斗挖掘机台班1502.986.03490693268t光轮压路机台班277.072.49769233250L以内强制式混凝土搅拌机台班122.9214.4711779346m3混凝土搅拌运输车台班1246.4012.45815528编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:盖板涵2x2第 73 页共 109 页273、08-2 表编号工程项目工程细目定额单位合计工程数量定额表号工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)3510t以内自卸汽车台班652.9712.7228307368t以内汽车式起重机台班563.3119.488109783712t以内汽车式起重机台班755.4419.401146563820t以内汽车式起重机台班1088.560.2592823930kN以内单筒慢动电动卷扬机台班103.589.2039534032KVA交流电弧焊机台班154.691.811280419m3/min以内机动空压机台班65274、7.9617.4101145542小型机具使用费元1.002771.172277143基价元1.00981852.497981852直 接 工 程 费元1337930其他工程费I元61824II元3493间接费规费元101190企业管理费元81730利润及税金元279821建筑安装工程费元1865987编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:挖方第 74 页共 109 页08-2 表编号工程项目挖掘机挖装土、石方挖掘机挖装土、石方工程细目2.0m3内挖掘机挖装土方普通土2.0m3内挖275、掘机装石方次坚石定额单位1000m3天然密实方1000m3天然密实方合计工程数量0.0870.058定额表号119811914工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)1人工工日43.154.5000.392170.39217275kw以内履带式推土机台班698.470.2500.022150.0221532.0m3履带式单斗挖掘机台班1502.981.1500.1001501.9400.1131690.2133194基价元1.001864.000162.1681622524.000146.3921463276、08.560309直 接 工 程 费元183169352其他工程费I元2.760%53.420%611II元1.670%31.380%25间接费规费元40.200%740.200%7企业管理费元4.840%94.820%918利润及税金元7.42%/10%37 7.42%/10%3471建筑安装工程费元244220464编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:填方第 75 页共 109 页08-2 表编号工程项目填方路基填方路基工程细目三四级路1012t压路机压土三四级路15t内振动277、压路机压石定额单位1000m3压实方1000m3压实方合计工程数量0.4200.280定额表号111811111822工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)1人工工日43.153.0001.2605444.30012.40453513.664590275kw以内履带式推土机台班698.473.0100.8435890.8435893120kw以内平地机台班1041.751.6300.6857130.685713468t光轮压路机台班277.071.3900.3891080.38910851012t光轮278、压路机台班415.364.0101.6847001.684700615t以内振动压路机台班894.731.3900.3893480.3893487基价元1.002964.0001244.88012455878.0001645.84016462890.7202891直 接 工 程 费元146715803047其他工程费I元2.760%403.420%5494II元1.670%241.380%2246间接费规费元40.200%2240.200%215237企业管理费元4.840%744.820%80154利润及税金元7.42%/10%294 7.42%/10%337631建筑安装工程费元19222279、2884210编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:厚220mm水泥稳定类底基层第 76 页共 109 页08-2 表编号工程项目水泥稳定类厂拌基层稳定土混合料运输机械铺筑厂拌基层稳定土混合料工程细目厂拌水泥碎石4:96厚度22cm稳定土运输10t内2.6km摊铺机铺筑底基层(7.5m内)定额单位1000m21000m31000m2合计工程数量0.1180.0260.118定额表号2175 改21813 改2198工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额280、数量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)1人工工日43.1512.9001.522664.6000.543232.06589232.5级水泥t476.0519.6592.32011042.32011043水m33.0028.0003.304103.304104碎石m3100.85326.55238.533388638.533388651.0m3轮胎式装载机台班498.001.4200.168830.16883668t光轮压路机台班277.070.1400.01750.017571215t光轮压路机台班479.401.0900.129620.12962850t/h以内稳定281、土厂拌设备台班456.811.4300.169770.169779摊铺宽7.5m稳定土摊铺机台班1279.600.3500.041530.041531010t以内自卸汽车台班652.9710.9100.2841850.284185116000L以内洒水汽车台班578.990.3100.037210.0372112基价元1.00 17191.0002028.53820295759.000149.7341501244.000146.7921472325.0642325直 接 工 程 费元52271851635575其他工程费I元3.540%1851.700%33.540%6194II元1.370%282、31.660%31.370%28间接费规费元40.200%2740.200%40.200%936企业管理费元4.640%2512.510%54.640%8264利润及税金元7.42%/10%1031 7.42%/10%36 7.42%/10%331100建筑安装工程费元67242322217177编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:厚220mm水泥稳定碎石基层第 77 页共 109 页08-2 表编号工程项目水泥稳定类厂拌基层稳定土混合料运输机械铺筑厂拌基层稳定土混合料工程细目厂283、拌水泥碎石5:95厚度22cm稳定土运输10t内2.6km摊铺机铺筑基层(7.5m内)定额单位1000m21000m31000m2合计工程数量0.1230.0260.118定额表号2175 改21813 改2197工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)1人工工日43.1512.9001.587684.6000.543232.13092232.5级水泥t476.0524.5743.02314393.02314393水m33.0028.0003.444103.444104碎石m3100.85323.150284、39.747400939.747400951.0m3轮胎式装载机台班498.001.4200.175870.17587668t光轮压路机台班277.070.1400.01750.017571215t光轮压路机台班479.401.2700.150720.15072850t/h以内稳定土厂拌设备台班456.811.4300.176800.176809摊铺宽7.5m稳定土摊铺机台班1279.600.3500.041530.041531010t以内自卸汽车台班652.9710.9100.2841850.284185116000L以内洒水汽车台班578.990.3100.037210.0372112基价285、元1.00 18670.0002296.41022965759.000149.7341501315.000155.1701552601.3142601直 接 工 程 费元56931851736051其他工程费I元3.540%2021.700%33.540%6211II元1.370%31.660%31.370%28间接费规费元40.200%2740.200%40.200%936企业管理费元4.640%2742.510%54.640%8287利润及税金元7.42%/10%1124 7.42%/10%36 7.42%/10%351195建筑安装工程费元73232322337788编制:黄长春复核:万286、媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:24cmC30混凝土路面第 78 页共 109 页08-2 表编号工程项目普通混凝土自卸汽车运输水泥混凝土工程细目轨道摊铺机铺筑混凝土厚24cm水泥混凝土运输10t内2.6km定额单位1000m21000m3合计工程数量0.1180.028定额表号22173 改221913 改工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)1人工工日43.1591.40010.78546510.7287、854652锯材m31631.000.0700.008130.008133光圆钢筋t4238.170.003224型钢t4238.170.00111532.5级水泥t476.0592.28810.890518410.89051846石油沥青t4437.310.1150.014600.014607煤t450.000.0240.00310.00318水m33.0038.0004.484134.484139中（粗）砂m3117.08112.60013.287155613.287155610碎石（4cm）m3100.85203.20023.978241823.978241811其它材料费元1.0028288、0.60033.1113333.11133123.0m3轮胎式装载机台班1133.841.5000.1772010.177201132.54.5m轨道式水泥混凝土摊铺机台班1082.910.5500.065700.0657014电动混凝土刻纹机台班202.678.9101.0512131.05121315电动混凝土切缝机台班139.933.3800.399560.39956166m3混凝土搅拌运输车台班1246.403.3000.3894850.3894851740m3/h以内水泥混凝土搅拌站台班1221.771.2000.1421730.1421731810t以内自卸汽车台班652.9711289、.1700.3132040.313204196000L以内洒水汽车台班578.991.9000.2241300.22413020基价元1.00 62584.0007384.91273855896.000165.0881657550.0007550直 接 工 程 费元1107420411278其他工程费I元3.920%4341.700%3437II元1.470%261.660%329间接费规费元40.200%18740.200%187企业管理费元3.090%3562.510%5361利润及税金元7.42%/10%2178 7.42%/10%392217建筑安装工程费元1425525514510编290、制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:现浇混凝土第 79 页共 109 页08-2 表编号工程项目土路肩加固工程细目现浇混凝土加固土路肩定额单位10m3合计工程数量4.500定额表号2361 改工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)1人工工日43.1513.00058.500252458.50025242锯材m31631.000.0490.2213600.2213603型钢t4238.170291、.0070.0321340.032134432.5级水泥t476.052.24210.089480310.08948035水m33.0012.00054.00016254.0001626中（粗）砂m3117.085.20423.418274223.41827427碎石（4cm）m3100.858.50038.250385838.25038588其它材料费元1.004.30019.3501919.3501991.0m3轮胎式装载机台班498.000.1300.5852910.585291103m3混凝土搅拌运输车台班731.180.2401.0807901.0807901115m3/h以内水泥混292、凝土搅拌站台班741.050.1300.5854340.58543412小型机具使用费元1.009.10040.9504140.9504113基价元1.002705.000 12172.5001217212172.50012172直 接 工 程 费元1615616156其他工程费I元5.020%811811II元1.020%4242间接费规费元40.200%10151015企业管理费元6.310%10731073利润及税金元7.42%/10%33863386建筑安装工程费元2248322483编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农293、村路”(重要农村公路)青新路新建工程分项工程名称:50mmPVC塑料排水管第 80 页共 109 页08-2 表编号工程项目中央分隔带排水工程细目横向排水管安装定额单位10m合计工程数量1.400定额表号1271 改工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)1人工工日43.151.0001.400601.400602pvc塑料管50mmm28.0010.20014.28040014.2804003基价元1.00335.000469.000469469.000469直 接 工 程 费元460460其他工程费294、I元5.020%2323II元1.020%11间接费规费元40.200%2424企业管理费元6.310%3131利润及税金元7.42%/10%9696建筑安装工程费元635635编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:C25混凝土边沟第 81 页共 109 页08-2 表编号工程项目混凝土边沟、排(截)水沟、急流槽工程细目现浇混凝土边沟定额单位10m3合计工程数量0.100定额表号1245 改工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金295、额(元)定额数量金额(元)数量金额(元)1人工工日43.1547.8004.7802064.7802062组合钢模板t5181.030.0260.003130.003133铁件kg4.067.8000.78030.7803432.5级水泥t476.053.7540.3751790.3751795石油沥青t4437.310.0130.00160.00166水m33.0012.0001.20041.20047中（粗）砂m3117.084.8980.490570.490578碎石（2cm）m3100.858.1560.816820.816829其它材料费元1.0015.7001.57021.5702296、10250L以内强制式混凝土搅拌机台班122.920.3800.03850.038511基价元1.004585.000458.500458458.500458直 接 工 程 费元557557其他工程费I元5.020%2828II元1.020%22间接费规费元40.200%8383企业管理费元6.310%3737利润及税金元7.42%/10%121121建筑安装工程费元828828编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:M7.5浆砌片石边沟第 82 页共 109 页08-2 表编号工程297、项目石砌边沟、排水沟、截水沟、急流槽工程细目浆砌片石边沟 排水沟 截水沟定额单位10m3合计工程数量3.600定额表号1231 改工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)1人工工日43.1515.80056.880245456.8802454232.5级水泥t476.051.0373.73317773.73317773水m33.0018.00064.80019464.8001944中（粗）砂m3117.084.16514.994175514.99417555清捡片石m324.0211.50041.400298、99441.4009946其它材料费元1.002.3008.28088.28087基价元1.001370.0004932.00049324932.0004932直 接 工 程 费元71847184其他工程费I元5.020%361361II元1.020%2525间接费规费元40.200%987987企业管理费元6.310%478478利润及税金元7.42%/10%15601560建筑安装工程费元1059510595编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:Gr-C-4E第 83 页共 1299、09 页08-2 表编号工程项目波形钢板护栏波形钢板护栏轮廓标波形钢板护栏工程细目反光膜单面波形钢板打入钢管立柱栏式轮廓标混凝土基础定额单位m21t1t100块10m3合计工程数量40.00035.39831.7822.20017.900定额表号6135 改613361836131 改工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)1人工工日43.150.50017.6997647.700244.721105601.1002.42010424.500438.55018923703.390303512钢板t393300、1.030.0250.79531230.79531233镀锌钢板t4534.480.0080.018800.018804钢丝绳t6793.100.0080.28319240.28319245电焊条kg6.414.800152.554978152.5549786螺栓kg10.6598.0733471.588369723471.588369727钢管立柱t5043.101.00031.78216028031.7821602808波形钢板t4534.481.00035.39816051235.3981605129镀锌铁件kg6.8016.20035.64024235.64024210反光膜m2200301、.001.3202.9045812.9045811132.5级水泥t476.054.51980.8903850880.8903850812水m33.0012.000214.800644214.80064413中（粗）砂m3117.085.612100.45511761100.4551176114碎石（2cm）m3100.857.140127.80612889127.8061288915碎石（8cm）m3100.85-0.004-0.072-7-0.072-716其它材料费元1.008.800279.6822803.5007.70082.60046.54047333.922334172t以内载货302、汽车台班261.080.45014.302373414.3023734184t以内载货汽车台班392.720.0702.4789732.4789731932KVA交流电弧焊机台班154.690.68021.612334321.612334320小型机具使用费元1.0052.2001659.02016591659.020165921基价元1.00200.0008000.00080007236.000256139.9282561406586.000209316.252209316501.0001102.20011023389.000 60663.10060663535221.480535221直 303、接 工 程 费元8000201145183957101582765476882其他工程费I元5.020%4024.730%95144.730%87014.730%485.020%415522820II元1.020%1.020%193193间接费规费元40.200%40.200%30740.200%424540.200%4240.200%760712201企业管理费元6.310%5304.120%86794.120%79384.120%446.310%549722688利润及税金元7.42%/10%1623 7.42%/10%39867 7.42%/10%36857 7.42%/10%205 7304、.42%/10%1758196133建筑安装工程费元105552595122416981354117798630917编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:Gr-C-2E第 84 页共 109 页08-2 表编号工程项目波形钢板护栏波形钢板护栏轮廓标波形钢板护栏工程细目单面波形钢板打入钢管立柱栏式轮廓标反光膜混凝土基础定额单位1t1t100块m210m3合计工程数量12.61816.0910.79018.0009.100定额表号6135 改613361836131 改工、料、机名称305、单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)1人工工日43.150.5006.3092727.700123.90153461.1000.8693724.500222.9509620354.029152762钢板t3931.030.0250.40215810.40215813镀锌钢板t4534.480.0080.006290.006294钢丝绳t6793.100.0080.1016860.1016865电焊条kg6.414.80077.23749577.2374956螺栓kg10.65139.2951757.6241871306、91757.624187197钢管立柱t5043.101.00016.0918114916.091811498波形钢板t4534.481.00012.6185721612.618572169镀锌铁件kg6.8016.20012.7988712.7988710反光膜m2200.001.3201.0432091.0432091132.5级水泥t476.054.51941.1231957741.1231957712水m33.0012.000109.200328109.20032813中（粗）砂m3117.085.61251.069597951.069597914碎石（2cm）m3100.857.14307、064.974655364.974655315碎石（8cm）m3100.85-0.004-0.036-4-0.036-416其它材料费元1.008.800141.6011423.5002.76532.60023.66024168.026168172t以内载货汽车台班261.080.4507.24118907.2411890184t以内载货汽车台班392.720.0700.8833470.8833471932KVA交流电弧焊机台班154.690.68010.942169310.942169320小型机具使用费元1.0052.200839.950840839.95084021基价元1.007675308、.000 96843.150968436586.000105975.326105975501.000395.790396200.0003600.00036003389.000 30839.90030840237654.166237654直 接 工 程 费元7723993136364360042076216415其他工程费I元4.730%36534.730%44054.730%175.020%1815.020%211210368II元1.020%1.020%9898间接费规费元40.200%10940.200%214940.200%1540.200%40.200%38676140企业管理费元4.309、120%33334.120%40194.120%166.310%2396.310%279410401利润及税金元7.42%/10%15307 7.42%/10%18661 7.42%/10%73 7.42%/10%730 7.42%/10%893743708建筑安装工程费元99641122370485475059884287130编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:钢筋混凝土护栏第 85 页共 109 页08-2 表编号工程项目钢筋混凝土防撞护栏钢筋混凝土防撞护栏钢筋混凝土防撞护310、栏轮廓标工程细目现浇混凝土墙体防撞护栏墙体护栏钢筋HPB300墙体护栏钢筋HRB400栏式轮廓标定额单位10m31t1t100块合计工程数量10.1002.3287.7010.210定额表号6123 改61246124 改6183工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)1人工工日43.1526.500267.6501154914.70034.222147714.700113.20548851.1000.23110415.308179212原木m31058.000.0430.4344590.4344593311、锯材m31631.000.0610.61610050.61610054光圆钢筋t4238.170.0010.010431.0252.386101132.396101565带肋钢筋t4273.571.0257.894337347.894337346镀锌钢板t4534.480.0080.00280.00287钢模板t5181.030.1011.02052851.02052858铁件kg4.0613.300134.330545134.3305459镀锌铁件kg6.8016.2003.402233.40223102022号铁丝kg3.285.10011.873395.10039.27512951.14312、816811反光膜m2200.001.3200.277550.277551232.5级水泥t476.053.84538.8351848738.8351848713水m33.0012.000121.200364121.20036414中（粗）砂m3117.084.69647.430555347.430555315碎石（4cm）m3100.858.47085.547862785.547862716其它材料费元1.0014.200143.4201433.5000.7351144.15514417250L以内强制式混凝土搅拌机台班122.920.4004.0404974.040497181.0t以内机313、动翻斗车台班136.860.3603.6364983.63649819小型机具使用费元1.004.80048.4804810.80025.1422510.80083.17183156.79315720基价元1.004184.000 42258.400422584149.0009658.87296594252.000 32744.65232745501.000105.21010584767.13484767直 接 工 程 费元53104116543883097103685其他工程费I元5.020%26664.080%4754.080%15844.730%54730II元1.020%128128间314、接费规费元40.200%464340.200%59440.200%196440.200%47205企业管理费元6.310%35274.120%5004.120%16654.120%45696利润及税金元7.42%/10%11257 7.42%/10%2353 7.42%/10%7839 7.42%/10%2021469建筑安装工程费元753251557651882130142913编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:热熔标线第 86 页共 109 页08-2 表编号工程项目路面标315、线工程细目水泥混凝土路面热熔标线定额单位100m2合计工程数量32.140定额表号6195工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)1人工工日43.155.100163.9147073163.91470732底油kg13.0023.000739.2209610739.22096103热熔涂料kg3.30469.000 15073.6604974315073.660497434反光玻璃珠kg2.8037.0001189.18033301189.18033305其它材料费元1.00194.2006241.58316、862426241.58862426热熔标线设备台班624.720.55017.6771104317.6771104374t以内载货汽车台班392.720.49015.749618515.74961858基价元1.003969.000127563.660127564127563.660127564直 接 工 程 费元9322593225其他工程费I元5.020%46804680II元1.020%248248间接费规费元40.200%28432843企业管理费元6.310%61936193利润及税金元7.42%/10%1923519235建筑安装工程费元126424126424编制:黄长春复核:317、万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:震荡标线第 87 页共 109 页08-2 表编号工程项目路面标线补划工程细目热熔标线震动标线定额单位100m2合计工程数量4.100定额表号渝养6239工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)1人工工日43.1514.50059.450256559.45025652震荡标线涂料kg4.80876.5003593.650172503593.650172503底油kg13.318、0022.15090.815118190.81511814反光玻璃珠kg2.8041.200168.920473168.9204735其它材料费元1.0066.600273.060273273.0602736热熔标线设备台班624.721.4806.06837916.068379172.2kw以内手扶自行式路面画线车台班105.851.4806.0686426.0686428路面清扫车台班999.051.4806.06860626.068606295t以内载货汽车台班476.021.4806.06828886.068288810小型机具使用费元1.0044.500182.450182182.4319、5018211基价元1.00 14647.000 60052.7006005360052.70060053直 接 工 程 费元3530735307其他工程费I元5.020%17721772II元1.020%165165间接费规费元40.200%10311031企业管理费元6.310%23502350利润及税金元7.42%/10%72947294建筑安装工程费元4791947919编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:里程碑第 88 页共 109 页08-2 表编号工程项目里程碑、百320、米桩、界碑工程细目里程碑定额单位100块合计工程数量0.070定额表号61111 改工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)1人工工日43.1554.9003.8431663.8431662原木m31058.000.0210.00120.00123光圆钢筋t4238.170.5500.0391630.0391634型钢t4238.170.005115组合钢模板t5181.030.0320.002120.002126铁件kg4.0618.0001.26051.26057油漆kg14.0031.1002.1321、77302.17730832.5级水泥t476.055.2430.3671750.3671759水m33.0016.0001.12031.120310中（粗）砂m3117.086.6430.465540.4655411碎石（2cm）m3100.856.4820.454460.4544612碎石（4cm）m3100.854.9800.349350.3493513其它材料费元1.0068.6004.80254.80251415m3/h以内水泥混凝土搅拌站台班741.050.2300.016120.01612154t以内载货汽车台班392.721.1200.078310.0783116小型机具使用费322、元1.001.9000.1330.13317基价元1.008442.000590.940591590.940591直 接 工 程 费元741741其他工程费I元5.020%3737II元1.020%22间接费规费元40.200%6767企业管理费元6.310%4949利润及税金元7.42%/10%158158建筑安装工程费元10541054编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:百米桩第 89 页共 109 页08-2 表编号工程项目里程碑、百米桩、界碑工程细目百米桩定额单位100块323、合计工程数量0.580定额表号61112 改工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)1人工工日43.156.0003.4801503.4801502原木m31058.000.0040.00220.00223光圆钢筋t4238.170.0920.0532260.0532264型钢t4238.170.0010.00120.00125组合钢模板t5181.030.0070.004210.004216铁件kg4.063.7002.14692.14697油漆kg14.004.6002.668372.6683783324、2.5级水泥t476.051.6870.9784660.9784669水m33.001.0000.58020.580210中（粗）砂m3117.082.1391.2411451.24114511碎石（2cm）m3100.853.5942.0852102.08521012其它材料费元1.004.8002.78432.78431315m3/h以内水泥混凝土搅拌站台班741.050.0200.01290.0129144t以内载货汽车台班392.720.0600.035140.0351415小型机具使用费元1.000.4000.2320.23216基价元1.001608.000932.64093393325、2.640933直 接 工 程 费元12961296其他工程费I元5.020%6565II元1.020%22间接费规费元40.200%6060企业管理费元6.310%8686利润及税金元7.42%/10%270270建筑安装工程费元17791779编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:公路界碑第 90 页共 109 页08-2 表编号工程项目里程碑、百米桩、界碑工程细目界碑定额单位100块合计工程数量0.640定额表号61113 改工、料、机名称单位单价(元)定额数量金额(元)定额326、数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)1人工工日43.1533.80021.63293321.6329332原木m31058.000.0140.00990.00993光圆钢筋t4238.170.1940.1245260.1245264型钢t4238.170.0030.00280.00285组合钢模板t5181.030.0220.014730.014736铁件kg4.0612.5008.000328.000327油漆kg14.0016.40010.49614710.496147832.5级水泥t476.051.0970.7023340.7023349水327、m33.0013.0008.320258.3202510中（粗）砂m3117.081.2410.794930.7949311碎石（2cm）m3100.852.1331.3651381.36513812碎石（8cm）m3100.850.0040.0030.00313其它材料费元1.0017.20011.0081111.008111415m3/h以内水泥混凝土搅拌站台班741.050.1200.077570.07757154t以内载货汽车台班392.720.3600.230900.2309016小型机具使用费元1.001.3000.83210.832117基价元1.003459.0002213.7328、6022142213.7602214直 接 工 程 费元24782478其他工程费I元5.020%124124II元1.020%1111间接费规费元40.200%375375企业管理费元6.310%165165利润及税金元7.42%/10%542542建筑安装工程费元36953695编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新路新建工程分项工程名称:道口标第 91 页共 109 页08-2 表编号工程项目柱式护栏里程碑、百米桩、界碑、警示桩养护工程细目设置在路肩上里程碑、百米桩、界碑、警示桩油漆定额单位10根1329、0m2合计工程数量1.0000.300定额表号6111 改渝养614工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)1人工工日43.155.6005.6002421.0000.300135.9002552锯材m31631.000.0530.053860.053863光圆钢筋t4238.170.1550.1556570.1556574铁钉kg7.301.6001.600121.6001252022号铁丝kg3.280.2000.20010.20016油漆kg14.002.4000.720100.72010732.330、5级水泥t476.050.2960.2961410.2961418水m33.001.0001.00031.00039中（粗）砂m3117.080.3360.336390.3363910碎石（2cm）m3100.850.5720.572580.5725811碎石（8cm）m3100.851.3001.3001311.30013112反光膜m2200.003.0353.0356073.03560713其它材料费元1.005.2005.20052.3000.69015.8906143t以内载货汽车台班314.130.1400.140440.1404415小型机具使用费元1.001.3001.3001331、4.0001.20012.500216基价元1.001972.0001972.000197287.00026.100261998.1001998直 接 工 程 费元2027252052其他工程费I元5.020%1025.020%1103II元1.020%31.020%3间接费规费元40.200%9740.200%5102企业管理费元6.310%1356.310%2137利润及税金元7.42%/10%421 7.42%/10%6427建筑安装工程费元2785392824编制:黄长春复核:万媚分分 项项 工工 程程 预预 算算 表表编 制 范 围:永川区2018年“四好农村路”(重要农村公路)青新332、路新建工程分项工程名称:单柱式标志牌（一）第 92 页共 109 页08-2 表编号工程项目铝合金标志铝合金标志金属标志牌基础工程细目单柱式铝合金标志立柱单柱式铝合金标志面板金属标志牌混凝土基础定额单位10t10t10m3合计工程数量0.1550.0060.800定额表号6171661717 改6174 改工、料、机名称单位单价(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)定额数量金额(元)数量金额(元)1人工工日43.1515.8002.44910638.9000.2331021.70017.36074920.0428652锯材m31631.000.0010.333、00110.00113型钢t4238.170.0040.003140.003144电焊条kg6.410.9000.14010.14015钢管立柱t5043.106.3140.97949360.97949366组合钢模板t5181.030.0070.006290.006297铁件kg4.063.3002.640112.640118镀锌铁件kg6.803759.900582.78539633033.70018.202124600.98740879铝合金标志t21000.007.0260.0428850.04288510反光膜m2200.001000.0006.00012006.00012001132.5级水泥t476.053.8453.07614643.076146412水m33.0012.0009.600299.6002913中（粗）砂m3117.084.6963.7574403.75744