1、XX工程 初步设计概算书 XX建筑设计有限公司xx年十一月编制说明1、编制说明XX工程为XX房地产开发有限公司建设项目，总建筑面积205072.81m2。本概算为XX初步设计图纸的全部工程费用；以及室外的道路、绿化、管网等配套设施费用，但不包括基建期贷款利息、土地征购费用及应有业主负担的二次装修费用等。2、编制依据1、xx年湖南省建筑工程概算定额（xx版）；2、xx年湖南省安装工程消耗量标准；3、xx年湖南省仿古园林工程消耗量标准；4、xx年湖南省装修装饰工程消耗量标准；5、湖南省工程建设其它费用定额；6、取费程序按照湖南省建设工程造价管理总站（湘建价xx22号）关于调整湖南省建设工程概算定额2、费率标准及有关工程计费程序的通知；7、人工工资按照湖南省建设厅（湘建价xx237号）关于发布湖南省各市州建设工程人工工资单价的通知；8、湖南类似工程技术经济分析和概预算资料及概算指标；9、XX建筑设计有限公司设计的XX初步设计图纸；10、设备价格采用最新市场询价，不足部分由工程建设全国机电价格汇编补充，设备运费按设备原价的6%计取；11、材料价格采用长沙建设造价以及定额与造价上的材料信息价；12、预备费按5%计取，工程建设其它费用按相关规定计取。3、工程投资分析本工程概算由建筑工程费用、安装工程费用、设备购置费及其他费用组成，总投资为47921.27万元，其中工程费用41459.86万元，工程3、建设其它费用4179.45万元，工程预备费为2281.97万元。投资概算总表见表1。详见表2表49。2XX工程总概算表 表1概算编号工程及费用名称概 算 价 值 （ 万 元 ）占总值（%）技术经济指标建筑设备及安装工器具其他总值单位数量指标12346789101112一工程费用35911.02 5548.84 41459.86 86.52 m2205072.81 xx.71 I二组团16129.96 2804.04 18934.00 97426.331943.42 I-1高层住宅15679.95 2762.83 18442.78 m285483.592157.46 I-1-1土石方工程200.4、08 200.08 m285483.5923.41 I-1-2地下室工程2340.02 2340.02 m29283.962520.50 I-1-3土建工程13139.85 13139.85 m285483.591537.12 I-1-4电梯及安装683.87 683.87 m285483.5980.00 I-1-5供电322.27 322.27 m285483.5937.70 I-1-6电动及照明工程686.95 686.95 m285483.5980.36 I-1-7给排水及消防工程582.83 582.83 m285483.5968.18 I-1-8通风工程153.87 153.87 m5、285483.5918.00 I-1-9弱电工程333.04 333.04 m285483.5938.96 I-219#栋商业450.01 41.21 491.22 m22658.781847.54 I-2-1主体土建工程450.01 450.01 m22658.781692.54 I-2-2电动及照明工程21.27 21.27 m22658.7880.00 I-2-3给排水及消防工程14.62 14.62 m22658.7855.00 I-2-4弱电工程5.32 5.32 m22658.7820.00 II三组团18516.87 2744.80 21261.67 107646.48 19756、.14 II-1高层住宅16651.43 2562.79 19214.22 m279294.182423.16 II-1-1土石方工程375.09 375.09 m279294.1847.30 II-1-2地下室工程4333.72 4333.72 m217342.172498.95 II-1-3土建工程11942.62 11942.62 m279294.181506.12 II-1-4电梯及安装634.35 634.35 m279294.1880.00 II-1-5供电298.94 298.94 m279294.1837.70 II-1-6电动及照明工程637.21 637.21 m279297、4.1880.36 II-1-7给排水及消防工程540.63 540.63 m279294.1868.18 II-1-8通风工程142.73 142.73 m279294.1818.00 II-1-9弱电工程308.93 308.93 m279294.1838.96 II-224、25#栋商业会所1356.76 120.36 1477.12 m27765.211902.23 II-2-1主体土建工程1356.76 1356.76 II-2-2电动及照明工程62.12 62.12 m27765.2180.00 II-2-3给排水及消防工程42.71 42.71 m27765.2155.00 II8、-2-4弱电工程15.53 15.53 m27765.2120.00 II-3幼儿园508.68 61.65 570.33 m23244.921757.62 II-3-1主体土建工程508.68 508.68 m23244.921567.62 II-3-2电梯工程11.36 11.36 m13244.9235.00 II-3-3电动及照明工程25.96 25.96 m23244.9280.00 II-3-4给排水及消防工程17.85 17.85 m23244.9255.00 II-3-5弱电工程6.49 6.49 m23244.9220.00 总平面布置1264.19 1264.19 m2499、920.4253.24 二工程建设其它费用4179.45 4179.45 8.72 II-1业主管理费621.90 621.90 II-2建设工程报建费1483.12 1483.12 II-3勘察设计费1036.50 1036.50 II-4施工图审查费36.91 36.91 II-5建设工程质量检测费103.65 103.65 II-6预算编制费82.92 82.92 II-7工程监理费746.28 746.28 II-8水土保持及安全评价费15.00 15.00 II-9环境影响评价费20.00 20.00 II-10工程招投标、评标费用33.17 33.17 I+II35911.02 510、548.84 4179.45 45639.31 95.24 三预备费2281.97 2281.97 4.76 四建设项目总造价35911.02 5548.84 6461.41 47921.27 1002336.793占总造价（%）74.94 11.58 13.48 100建 筑 工 程 概 算 表 表2建 设 单 位XX房地产开发有限公司第 号概算表概算价值（元）27504.1工 程 项 目XX根椐xx年价格编制工 程 数 量单 位 工 程土建工程根据第 号图纸技术经济指标顺序号名称及项目编号工程或费用名称单位数量概算价值（元）单价总价1234567一二组团1、14#m217864.7115211、5.18 2724.692、15#m216912.611552.33 2625.393、16#m216515.221535.48 2535.884、17#m216515.221535.48 2535.885、18#m217675.831537.70 2718.016、19#m22658.781692.54 450.01二三组团7、20#m222813.241500.61 3423.378、21#m210152.641514.47 1537.599、22#m221179.761512.50 3203.4310、23#m225148.541544.59 3884.4111、24#m22490.6512、1692.97 421.6612、25#m25274.561772.85 935.113、26#m23244.92 1567.62 508.68单位工程造价178446.68 27504.1单位工程造价计价表（人工费+机械费为计价基础） 表3工程名称：土方工程-2组团第 2 页 共 1 页 序 号名 称费率(%) 计算办法及计算程序合价(元)j 人工费(基期)按规定计算的直接工程费和施工措施费中的人工费(基期)7164.81j 机械费(基期)按规定计算的直接工程费和施工措施费中的机械费(基期)987165.74 直接费1072095.4 人工费按规定计算的直接工程费和施工措施费中的人工费22513、49.15 材料费按规定计算的直接工程费和施工措施费中的材料费647.38 机械费按规定计算的直接工程费和施工措施费中的机械费987165.74 主材费除项以外的主材费大型施工机械进出场及安拆费0.5()机械进出场安拆费率5051.81工程排水费0.2()排水费率xx.72冬雨季施工增加费0.16()冬雨季施工费率1616.58零星工程费5()零星工程费率50518.11质量检测费0.25()质量检测费率2525.91 企业管理费33.3(jj)人工和机械费(基期)企业管理费率331112.07 利 润22(jj)人工和机械费(基期)利润率218752.72 安全防护、文明施工措施费20.0714、1(jj)人工和机械费(基期)安全文明费率199562.14 其 他 工伤保险0.9人工工资总额工伤保险费率202.94 规 费6.54(+)规费率119127.56 税 金3.461(+)税率67172.92 单位工程概算总价+xx025.75 单位工程概算总价贰佰万捌仟零贰拾伍元柒角伍分xx025.75工程概算表 表4工程名称：土方工程-2组团第 1 页 共 1 页 序定额项目名称单位工程数量单价其 中合价其 中号编号(元)人工费材料费机械费(元)人工费材料费机械费101-008挖掘机挖土、自卸汽车运土,运距1000m以内100m3606.161096.2137.21.071057.94615、64477.422549.2647.38641281201-009换挖掘机挖土、自卸汽车运土,运距每增加1000m100m3606.16570.62570.62345884.8345885合 计1010362.2722549.15647.38987165.74单位工程造价计价表（人工费+机械费为计价基础） 表5工程名称：地下室-2组团第 2 页 共 1 页 序 号名 称费率(%) 计算办法及计算程序合价(元)j 人工费(基期)按规定计算的直接工程费和施工措施费中的人工费(基期)1668313.52j 机械费(基期)按规定计算的直接工程费和施工措施费中的机械费(基期)659395.09 直接费116、9423169.37 人工费按规定计算的直接工程费和施工措施费中的人工费6350727.24 材料费按规定计算的直接工程费和施工措施费中的材料费11291096.65 机械费按规定计算的直接工程费和施工措施费中的机械费659390.3 主材费除项以外的主材费3535大型施工机械进出场及安拆费0.5()机械进出场安拆费率91523.75工程排水费0.2()排水费率36609.5冬雨季施工增加费0.16()冬雨季施工费率29287.6零星工程费5()零星工程费率915237.46质量检测费0.25()质量检测费率45761.87 企业管理费33.3(jj)人工和机械费(基期)企业管理费率7751217、6.97 利 润22(jj)人工和机械费(基期)利润率512095.9 安全防护、文明施工措施费20.071(jj)人工和机械费(基期)安全文明费率467171.12 其 他 工伤保险0.9人工工资总额工伤保险费率57156.55 规 费6.54(+)规费率1385012.64 税 金3.461(+)税率782868.94 单位工程概算总价+23402601.49 单位工程概算总价贰仟叁佰肆拾万贰仟陆佰零壹元肆角玖分23402601.49工程概算表 表6工程名称：地下室-2组团第 2 页 序 单价其 中合价其 中项目名称单位工程量人工材料机械人工材料机械 费费费费费费102-006独立基础,砼18、10m353.5818886.6131175301.66467.95101194470280828406325073203-110矩形柱断面周长3.0m以内砾20C30(525#)现浇10m325.5210760.75568.834771.63420.28274614.114211712177210725.5303-027钢筋砼外墙墙厚400砾20C30(525#)现浇100m213.0636868.417344.517783.41740.45481500.722651923225122730.2403-032钢筋砼圆弧形外墙墙厚400砾20C30(525#)现浇100m21.4948691.19、418628.528547.71515.1472550.1127756.542536.12257.56503-018砖外墙(砼小型空心砌块墙厚190)不带圈梁混合砂浆M7.5100m24.157521.123863.533289.01368.5931212.6616033.613649.41529.63603-096钢筋砼内墙墙厚200砾20C30(525#)现浇100m215.4824190.812889.7102111090.18374473.619953215806616876.1703-092砖内墙(陶粒砼空心砌块墙厚190)不带圈梁混合砂浆M7.5100m210.6612115.4620、302.65466.39346.42129150.367185.758271.83692.82804-034满堂脚手架基本层高3.65.2m100m292.84755.99666.983.135.9670185.73619157717.71553.02904-022综合脚手架层高超过3.6m在6.0m内增加人工、材料、机械用量100m292.841534.151267.88240.5725.71142430.811771022334.12387.211005-098换现浇有梁板板厚15cm以外普通商品砼c4010m3663.028423.732855.065183.84384.8355851021、0189296434369892551481105-001整体地面水泥砂浆面层20mm厚(98zj001-地1)水泥砂浆,1：2100m291.454297.931884.672251.02162.24393046172353205856148371205-006整体水磨石地面普通分格厚12mm(98zj001-地10)100m21.3810324.56701.413186.53436.5914247.859247.944397.41602.51305-121现浇钢筋砼整体式楼梯现浇C20砾40(425#)10m25.562453.61216.911121.6115.113642.03676622、.026236.08639.931405-056砼天棚混合砂浆抹面有梁楼盖(98zj001-顶3/47)100m292.813325.532521.35714.8789.3130864223400666346.98288.61505-073合成高分卷材屋面带钢性防水层保温层(98zj001-屋2/76)100m292.8146868.717598.928705564.8243498871633352266411452420.91605-129型钢栏杆、钢管扶手10m1.931091.45332.5603.53155.422106.51641.731164.81299.971705-140带散水23、明沟10m32.761216.81537.03632.6247.1639862.7217593.220724.61544.9618D5-91塑料管安装(粘接)管外径（毫米以内）16010m10114.9112.52.310.091148.99112523.120.861906-025防火门(国标J618)实拼式双面衬石棉板100m20.8851763.325890.925618.1254.3245551.732278422543.9223.82006-031防火卷帘门安装|卷帘门100m27.1342161.8499536831.1335.73300613.635614.4262606239324、.752106-026防火门(国标J618)实拼式单面衬石棉板100m20.548536.923511.324771.3254.3224268.4711755.712385.7127.162207-028圆钢筋直径6mm以上t805.555417.5801.474342.26273.78436407164562034979062205452308-045矩形钢筋砼清水池容积300m3座213548352664.474571.18246.982709651053291491421649424补-1换采光井202004000合 计18305214.206350727.2411291096.656525、9390.30180人工、主要材料、机械汇总表 工程名称：地下室-2组团表7序号编 码名称及规格单位数 量单价(元)合价(元)1100002综合人工工日84658.767563494072100003改架工工日3.2752403rg00003综合人工(市政)工日157511254110015红青砖24011553千块2.143219469.335110020水泥425#kg1064223.40.4425689.366110030水泥525#kg411108.080.44180887.557110054砼小型空心砌块(综合)m369.882131.249171.298110360水m312.6726、50.8911.2891xx0砼弯头10cm套35.3482.691.9101xx6铁钉园钉kg0.8695.374.67111xx6镀锌铁丝8#kg0.3784.241.6121xx2镀锌铁丝22#kg0.0424.040.1713120279草袋子m20.8681.71.4814120286麻绳kg0.0065.170.0315120344钢丝绳kg0.0396.30.2416120401隔离剂kg2.1231.663.5217120486107胶kg9.4171.4613.7518130010红青砖24011553千块32.3482197084.1119130170中、粗砂(天然砂综合)27、m30.0351123.8920130180中净砂(过筛)m31735.009123213406.1121130190粗净砂m3980.971136133412.0522130300石灰膏m322.1282906417.2523130380白石子kg2625.8290.16420.1324130480砾石最大粒径10mmm310.9231471605.6225130500砾石最大粒径20mmm3923.384145133890.6326130510砾石最大粒径40mmm31556.58143222590.9627130560碎石最大粒径40mmm30.1314318.5828130590石碴328、070mmm359.844392333.9129130620陶粒砼空心砌块m3166.904217.0136219.7530140230内外执勾组38.4475.5211.4631160610铝合金压条330mmm20269.7046.7135807.0232161160防火卷帘门m271336826238433170010平板玻璃3mm厚m26.53310.367.2934180160117胶kg17444.7711.2621980.4135190490木螺钉38mm百个10.7652.223.6836190510木螺钉百个20.913241.8337xx50射钉百个1017.3464.7429、781.5338xx80铁钉园钉kg1682.2375.379033.6139xx50其它铁件kg1260.43245041.7340xx10镀锌铁丝8#kg9354.9824.2439665.1241xx30镀锌铁丝10#kg17.7753.358.6642xx40镀锌铁丝12#kg2.873.379.6743xx70镀锌铁丝22#kg2798.2334.0411304.8644xx80梁卡具模板用kg2109.27848437.1145xx90零星卡具kg19349.564477398.2546xx80砂纸张16.4711.0517.2947xx50铁件kg52.5794210.3248x30、x80五金铁件kg1163.7855.66517.1949210350尼纶帽个6179.5390.53089.77502xx0草板纸张15539.4260.7511654.57512xx0白布幅0.9m宽m20.3782.440.92522xx0草袋子m210839.4251.718427.02532xx0麻绳kg0.2625.171.3554220290棉纱头kg1.6675.689.4755220400纸筋kg926.8481926.8556230030电焊条kg6266.3846.1438475.657230080焊锡kg3.1352784.6558240020组合钢模板kg37174.31、4454.23157247.959240070回转扣件kg199.64.8958.0860240080对接扣件kg182.794.8877.3961240090直角扣件kg754.1384.83619.8662240120脚手架底座kg88.1493.9343.7863240150支承件(支撑钢管及扣件)kg30054.2143.8114206.0164270130水m313127.4130.8911683.465270150木柴kg78.6240.3426.7366270170锯木屑m31.17915.618.467270200金刚石(三角型)块36.4324.6167.596827021032、金刚石2007550块6.9551390.4269270230砂布张53.8980.948.5170270240铁砂纸张648.8820.62402.3171270260木炭kg13.2471.1715.572270450挤压套筒G25个6647.01212.558342073280030其它材料费元34069.479134069.48743xx0竹架板(侧编)m2596.4511.56859.1775330020扁钢kg67.014.1274.7476330130钢板kg113.43.13354.9477330210镀锌铁皮0.552mm厚26#m2431.9922.979922.8178333、30240角钢kg39.44.1161.5479330300圆钢kg59.23.28194.1880330320圆钢8kg167820.64.1688064.4681330340圆钢10以内kg145.1924.1595.2982330350圆钢级10以内kg5.1734.121.2183330370圆钢级10以上kg29.3534.1120.3584330400圆钢14kg251730.94.11032096.785330420圆钢18kg106.2274.1435.5386330520螺纹钢级28kg209775.754.1860080.5887330620螺纹钢级22kg209775.734、54.1860080.5888330650冷拔低碳钢丝kg12997.1273.342890.5289330710钢丝绳kg0.5616.33.5390330730钢丝绳8绳119kg32.1697.6244.4891350030焊接钢管kg3715.9083.231xx.3892350040焊接钢管m20.45815.76322.4293470080调和漆kg33.71511.01371.294470160防火漆kg28.88313.37386.1795470180防锈漆kg407.72312.244990.5396470240红丹防锈漆kg25.81910.29265.679747034035、清油kg4.48715.1467.9498470380聚胺脂甲料kg20779.34217.77369248.9199470390聚胺脂乙料kg32510.67516.75544553.8100470430银粉kg0.144273.89101480010催干剂kg1.37.249.41102480050隔离剂kg5312.2051.668818.26103480070石棉板5mmm2314.7086.271973.22104480090高强度憎水珍珠岩屋面保温板FN-290m31003.833490491878.15105480160珍珠岩m3694.18994.365462.0310648036、290PVC防水卷材m225095.82414.88373425.86107490020石油沥青30#kg216.2161.8389.19108490110汽油kg0.62.851.71109490160煤油kg5.522.3512.97110490180油漆溶剂油200#kg46.1673.12144.04111490190油漆溶剂油kg15.6083.1248.7112490240草酸kg1.384.25.8113490320盐酸kg0.6581.020.67114490450二甲苯kg2501.8613.358381.23115490521聚氯乙烯薄膜m210981.3531.2131737、7.62116490570嵌缝膏kg69.2450.9565.78117490630双白灰粉kg43611.9280.219158.5118490710硬白蜡kg3.664.6817.13119500010乙炔气m35.6337.542.25120500020氧气m30.6163.52.16121500030107胶kg518.0371.46756.33122500150密封膏支2509.58214.7436991.24123500310粘结剂FN-300kg23165.3768185323.01124500480303胶kg8687.01616.78145768.13125av0910砂布张38、6.960.96.26126cl00587松原木m3133.277994.26132512.13127cl04281丙酮kg0.64.12.46128cl05381粘结剂g4800.0314.4129cl06306杉原条m3160.288977156600.96130pb11001砼地模m20.19364.7112.46131sp010700普通商品砼c40m36729.6534342920669.4132jx01025木工圆锯机 500mm台班0.0421.590.86133jxj01008履带式推土机功率75kw(大型)台班1.835446.61819.62134jxj01078夯实机(电39、动)2062kgm(小型)台班831.2524.25xx7.82135jxj03027汽车式起重机5t(中型)台班112.605378.8842663.68136jxj03049龙门式起重机10t(中型)台班0.09277.8325137jxj03050龙门式起重机20t(大型)台班0.034523.5617.8138jxj03061塔式起重机6t(大型)台班0.03447.5513.47139jxj03063塔式起重机15t(大型)台班0.159786.38124.93140jxj04002载重汽车4t(中型)台班1.395251.54350.96141jxj04004载重汽车6t(中型)台40、班608.665313.51190822.49142jxj04005载重汽车8t(大型)台班1.618416.14673.46143jxj04011自卸汽车6t(中型)台班10.385407.994236.98144jxj04039机动翻斗车1t(小型)台班42.21485.133593.69145jxj04043洒水车4000L(中型)台班0.372315.23117.27146jxj04047轨道平车10t(中型)台班0.05670.463.95147jxj05009电动卷扬机(单筒慢速)5t(小型)台班126.68878.159900.68148jxj05020皮带运输机15m(小型)台41、班0.17794.6516.74149jxj06002滚筒式混凝土搅拌机(电动)400L(中型)台班626.99989.255928.3150jxj06024灰浆搅拌机200L(小型)台班145.14142.516169.95151jxj07001钢筋调直机14mm(小型)台班7.84839.42309.39152jxj07002钢筋切断机40mm(小型)台班91.74340.963757.79153jxj07003钢筋弯曲机40mm(小型)台班255.54524.576278.73154jxj07012木工圆锯机500mm(小型)台班32.65127.19887.78155jxj07018木42、工压刨床单面600mm(小型)台班4.36230.52133.13156jxj07024木工裁口机多面400mm(小型)台班0.06837.882.58157jxj07046摇臂钻床50mm(中型)台班0.02879.862.24158jxj07054剪板机403100mm(大型)台班0.004730.72.92159jxj07055型钢剪断机500mm(中型)台班0.022166.953.67160jxj07061板料校平机162500mm(大型)台班0.0041841.257.37161jxj07070刨边机1xxmm(大型)台班0.006672.814.04162jxj07071管子切断43、机60mm(小型)台班2.58619.4950.41163jxj07092挤压钳台班109.90644.794922.69164jxj07094型钢校正机台班0.022166.953.67165jxj08037高压油泵80MPa(小型)台班109.906181.6319962.23166jxj09002交流电焊机30KVA(小型)台班3.37468.78232.09167jxj09004交流电焊机40KVA(小型)台班7.84699.1777.49168jxj09013直流电焊机30kw(小型)台班310.58279.6124725.42169jxj09018对焊机75KVA(小型)台班53.44、06699.415275.31170jxj09034点焊机75KVA(中型)台班80.62122.839902.52171jxj10020内燃空气压缩机9m3/min(中型)台班0.016290.884.65172jxj1xx平面磨石机3kw(小型)台班13.09122.28291.67173jxj12039组合烘箱(小型)台班0.178134.4923.94174jxj12044电焊条烘干箱453545cm3(小型)台班0.17817.323.08175jxj15001垂直运输机械(综合)台班961.931254.3244618.94176jxj15002塔吊卷扬机(综合)台班0.6342645、2.86166.71177jxj15007推土机，适应于推土方(综合)台班0.208573.14119.16178jxj15015挖掘机，适应于挖碴(综合)台班2.049624.691280.18179jxj18001其他机械费元3.49813.5180zc00010塑料管m101353535合 计18436589单位工程造价计价表（人工费+机械费为计价基础） 表8 工程名称：14#栋第 2 页 共 1 页 序 号名 称费率(%) 计算办法及计算程序合价(元)j 人工费(基期)按规定计算的直接工程费和施工措施费中的人工费(基期)2086121.67j 机械费(基期)按规定计算的直接工程费和施工46、措施费中的机械费(基期)844499.81 直接费22444098.75 人工费按规定计算的直接工程费和施工措施费中的人工费7802474.63 材料费按规定计算的直接工程费和施工措施费中的材料费12498036.69 机械费按规定计算的直接工程费和施工措施费中的机械费844500.34 主材费除项以外的主材费6716.5大型施工机械进出场及安拆费0.5()机械进出场安拆费率105758.64工程排水费0.2()排水费率42303.46冬雨季施工增加费0.16()冬雨季施工费率33842.77零星工程费5()零星工程费率1057586.41质量检测费0.25()质量检测费率52879.32 企47、业管理费33.3(jj)人工和机械费(基期)企业管理费率975896.95 利 润22(jj)人工和机械费(基期)利润率644736.73 安全防护、文明施工措施费20.071(jj)人工和机械费(基期)安全文明费率588175.73 其 他 工伤保险0.9人工工资总额工伤保险费率70222.27 规 费6.54(+)规费率1612300.19 税 金3.461(+)税率911469.25 单位工程概算总价+27246899.88 单位工程概算总价贰仟柒佰贰拾肆万陆仟捌佰玖拾玖元捌角捌分27246899.88工程概算表 表9工程名称：14#栋 序 单价其 中合价其 中项目名称单位工程量人工材料48、机械人工材料机械 费费费费费费103-018砖外墙(砼小型空心砌块墙厚190)不带圈梁混合砂浆M7.5100m297.687521.123863.533289.01368.59734663.437738932127136003.4203-026换钢筋砼外墙墙厚200普通商品砼c35100m241.4322453.510579.110858.31016.09930246.543829144985942096.6303-026换钢筋砼外墙墙厚200水泥52.5级100m227.6119785.910579.18190.711016.1546287.429208722614528054.5403-049、96换钢筋砼内墙墙厚200普通商品砼c45100m214.6326186.612889.712206.71090.18383109.418857617858415949.4503-096换钢筋砼内墙墙厚200普通商品砼c35100m216.0225514.712889.711534.91090.17408746.220649318478917464.6603-096换钢筋砼内墙墙厚200普通商品砼c35100m228.7225514.712889.711534.91090.17732783.437019133128231309.8703-096换钢筋砼内墙墙厚200普通商品砼c40100m2150、5.4825850.712889.711870.81090.17400168.219953218376016875.9803-096换钢筋砼内墙墙厚200泵送商品混凝土C30100m229.9522847.112889.78867.291090.18684271.338604526557532651903-093轻质墙板（玻纤水泥珍珠岩板）板厚85mm100m232.2814311.65741.238167.98402.34461976.718532726366212987.41003-092砖内墙(陶粒砼空心砌块墙厚190)不带圈梁混合砂浆M7.5100m275.3912131.96302.51、65482.88346.42914623.747515341335426116.51103-130外墙面挂贴块料石板(灌缝砂浆35mm厚)砖墙面100m21.2622944.45416.3417189.6338.5228909.986824.5821658.9426.531203-136外墙面面砖(砂浆粘结)密缝100m2165.467205.64599.862465.91139.84119223976109240800923137.81304-016综合脚手架多层建筑物(层高3.6m以内)檐口高度在120m以内100m2178.662682.741599.38971.12112.24479252、97.5285744173500xx3.31410-001多层建筑物超高增加费在30米以内m255.7417.0310.89949.25607.011510-004多层建筑物超高增加费在60米以内m255.7528.0615.521564.35865.241610-007多层建筑物超高增加费在90米以内m267.1745.4722.883054.221536.851705-098换现浇有梁板板厚15cm以外普通商品砼c4010m37.668423.732855.065183.84384.8364525.7521869.839708.22947.771805-097换现浇有梁板板厚15cm以内普53、通商品砼c3510m354.449750.983912.385348.52490.08530843.221299029117326680.11905-097现浇有梁板板厚15cm以内砾40C30(525#)现浇10m3134.389588.583912.385186.12490.08128851352574569691165857.32005-001整体地面水泥砂浆面层20mm厚(98zj001-地1)水泥砂浆,1：2100m25.584490.641884.672443.73162.2425057.7810516.413636905.312105-033钢筋砼整体地面水泥砂浆面层(98zj054、01-楼1)水泥砂浆,1：2100m2130.781592.22978.78535.7177.73208230.612800570059.610166.12205-022瓷质地砖(500500以内)地面(98zj001-地18)100m213.4610176.83100.436881.89194.513698041731.892630.32617.932305-018块料面层块料石板地面(98zj001-地20)100m20.4321191.63186.1317702.8302.679112.391370.037612.21130.152405-009防水整体地面水泥砂浆卫生间厚20mm(9855、zj001-地44)水泥砂浆100m214.498493.63024.95119.43349.28123072.343830.774180.55061.052505-138阳台栏板现浇钢筋砼阳台、砼栏板10m2136.966466.112805.723300.83359.56885597.938427145208249244.82605-121现浇钢筋砼整体式楼梯现浇C20砾40(425#)10m283.32517.841216.911185.84115.1209736.210136998780.29587.492705-056砼天棚混合砂浆抹面有梁楼盖(98zj001-顶3/47)100m256、163.593325.532521.35714.8789.31544022.741246811694514609.82805-073合成高分卷材屋面带钢性防水层保温层(98zj001-屋2/76)100m25.5847103.217598.928939.5564.82262835.898201.71614823151.692905-123现浇钢筋砼雨篷带翻边现浇C20砾40(425#)10m27.523522.922086.611266.18170.1326492.3915691.39521.71279.393005-129型钢栏杆、钢管扶手10m22.761091.45332.5603.5357、155.4224841.517567.7113736.33537.463105-142天沟10m194806.552653.781831.8320.9791324.4350421.934804.26098.373205-140带散水明沟10m13.231255.57537.03671.3847.1616611.197104.948882.33623.9233D5-91塑料管安装(粘接)管外径（毫米以内）16010m19114.9112.52.310.092183.082137.543.941.643406-025防火门(国标J618)实拼式双面衬石棉板100m23.5251763.42589058、.925618.1254.32182207.291136.190175.9895.23506-027防火门(国标J618)实拼式不带衬100m20.9645632.321486.123891.9254.3243807.0320626.722936.2244.143606-026换防火防盗门(国标J618)实拼式单面衬石棉板100m26.175353723511.329771.4254.32330323.41450651836891569.143706-049换塑钢门安装带亮中空玻璃 5+6A+5100m221.5923816.1187521689.8251.27514189.140481.3459、682835425.013806-050塑钢门安装不带亮100m211.9423556.5187521430.2251.37281264.922387.52558763001.413906-052换塑钢窗带纱中空玻璃 5+6A+5100m25.1131292.7315027891.3251.41159905.816096.51425251284.734007-028圆钢筋直径6mm以上t1161.25417.5801.474342.26273.78629080793066150422313179154107-026小型构件制作安装t17.117207.622678.864173.49355.260、6123322.345835.371408.56078.534208-076明沟沉砂井井深H=1200座2769.26467.72283.5418.011538.52935.45567.0836.0143A9-修330mm厚胶粉聚苯颗外墙保温层100m2165.475241.651500372714.65867336.22482056167072424.47合 计21147570.967802474.6312498036.69844500.34人工、主要材料、机械汇总表 表10工程名称：14#栋序号编 码名称及规格单位数 量单价(元)合价(元)1100002综合人工工日100654.1175761、5490582610011主体增加费的人工费元1985.91811985.923610021外装饰增加费的人工费元240.5451240.544610031内装饰增加费的人工费元782.6361782.645rg00003综合人工(机上)工日49.641753723.086rg00003综合人工(建筑)工日3309.4752482057rg00003综合人工(市政)工日28.5752137.58110015红青砖24011553千块50.44221911046.79110020水泥425#kg1761476.30.4704590.5310110030水泥525#kg452488.180.42162、90045.0311110050白水泥kg161.8510.5385.7812110054砼小型空心砌块(综合)m31644.834131.24215867.9513110360水m3298.3280.89265.51141xx0砼弯头10cm套14.2752.637.12151xx0轻质墙板60mmm23389.460203364161xx6铁钉园钉kg20.4525.37109.83171xx6镀锌铁丝8#kg8.8954.2437.71181xx2镀锌铁丝22#kg0.9914.044.0119120279草袋子m220.4241.734.7220120286麻绳kg0.1425.17063、.7321120344钢丝绳kg0.9066.35.7122120401隔离剂kg49.9691.6682.9523120486107胶kg221.6551.46323.6224130010红青砖24011553千块78.78121917252.9525130170中、粗砂(天然砂综合)m30.01630.510.4926130180中净砂(过筛)m31737.67111192881.427130190粗净砂m32790.522136379511.0228130300石灰膏m3169.29929049096.7329130480砾石最大粒径10mmm399.78714714668.66301364、0500砾石最大粒径20mmm3315.9114545806.9531130510砾石最大粒径40mmm31690.806143241785.2632130560碎石最大粒径40mmm30.061438.5733130590石碴3070mmm33.59839140.3234130620陶粒砼空心砌块m31180.381217.01256154.5335140190塑钢门不带亮m21148.628210241211.8836140200塑钢门带亮m22076.958195405006.8137140210塑料窗帘纱扇m2484.42819092041.3238140230内外执勾组296.70965、5.51631.939160170块料石板500500m2136.23114019072.3740160220块料石板m243.6461406110.4341160610铝合金压条330mmm1218.6726.78165.142170470面砖75150千块1368.52210.97288716.5943170580地面砖500500m21276.81636.746859.1344170600地板砖m296.10434.673331.9445180160117胶kg74195.3181.2693486.146190140螺栓综合kg773.0375411.2147190220膨胀螺栓套40266、02.4270.4819297.1748190380螺钉百个275.86151379.3149190490木螺钉38mm百个83.0792.2182.7750190510木螺钉百个161.3932322.7951xx50射钉百个61.1664.7287.4852xx80铁钉园钉kg7338.7645.3739409.1653xx50其它铁件kg5589.903422359.6154xx10镀锌铁丝8#kg4521.6314.2419171.7155xx30镀锌铁丝10#kg223.2363.3736.6856xx40镀锌铁丝12#kg94.3323.37317.957xx70镀锌铁丝22#kg67、3664.3764.0414804.0858xx50合金钢钻头20个4.37435153.0959xx40地脚个27586.10.411034.4460xx80梁卡具模板用kg967.8543871.461xx90零星卡具kg24961.213499844.8562xx80砂纸张183.7061.05192.8963xx20窗(铁)纱m2412.0192.0885764xx50铁件kg3.142412.5765xx80五金铁件kg8981.3815.650295.7466xx20U型卡kg1220.1844.235161.3867210110塑料薄膜m237.4641.244.9668210168、50塑料压条m7403.2717403.2769210350尼纶帽个27988.240.513994.12702xx0草板纸张18761.5570.7514071.17712xx0白布幅0.9m宽m23.4352.448.38722xx0草袋子m26578.3011.711183.11732xx0麻袋只19.551597.76742xx0麻绳kg0.1215.170.6275220290棉纱头kg190.6135.681082.6876220400纸筋kg6346.84916346.8577230030电焊条kg9041.9556.1455517.678230080焊锡kg24.197276569、3.3179240020组合钢模板kg44385.7374.23187751.6780240070回转扣件kg816.034.83916.9481240080对接扣件kg1104.9234.85303.6382240090直角扣件kg4688.4854.822504.7383240120脚手架底座kg108.8043.9424.3484240150支承件(支撑钢管及扣件)kg20857.8313.879259.7685270130水m39821.2250.898740.8986270150木柴kg367.2590.34124.8787270170锯木屑m38.8115.6137.448827070、230砂布张552.0550.9496.8589270240铁砂纸张4406.6490.622732.1290270260木炭kg102.2311.17119.6191270450挤压套筒G25个9382.49612.55117750.3292280030其它材料费元8421.55418421.55933xx0竹架板(侧编)m21904.06911.521896.79943xx0竹架板(平编竹笆)m23017.9253.610864.5395330020扁钢kg790.2274.13239.9396330130钢板kg18136.63.1356767.5697330210镀锌铁皮0.552mm71、厚26#m23333.83522.9776578.1998330310圆钢6kg6984.5634.128636.7199330320圆钢8kg236884.84.1971227.68100330340圆钢10以内kg66.9454.1274.48101330350圆钢级10以内kg2.0894.18.57102330370圆钢级10以上kg13.5344.155.49103330380圆钢10kg5522.7754.122643.38104330400圆钢14kg355327.24.11456841.5105330420圆钢18kg1252.714.15136.11106330520螺纹钢级72、28kg2961064.11214034.6107330620螺纹钢级22kg2961064.11214034.6108330650冷拔低碳钢丝kg835.0163.32755.55109330710钢丝绳kg0.9616.36.06110330730钢丝绳8绳119kg373.317.62837.16111340290铜丝kg10.37826269.82112350030焊接钢管kg20332.3123.2365673.37113350040焊接钢管m241.25615.763802.19114470080调和漆kg379.41111.014177.32115470160防火漆kg222.973、0513.372980.23116470180防锈漆kg2952.25212.2436135.56117470240红丹防锈漆kg280.15910.292882.83118470340清油kg25.43115.14385.02119470380聚胺脂甲料kg1249.31317.7722200.29120470390聚胺脂乙料kg1954.63416.7532740.12121480010催干剂kg11.8127.2485.52122480050隔离剂kg7050.5841.6611703.97123480070石棉板5mmm21850.6876.2711603.81124480090高强度74、憎水珍珠岩屋面保温板FN-290m360.35349029573.11125480160珍珠岩m341.73794.33935.76126480170玻璃布0.2mm厚m21382.8751.672309.4127480280软填料kg1930.897.9915427.81128480290PVC防水卷材m21508.83214.8822451.42129480300SBS改性沥青卷材m2424.014208480.29130490020石油沥青30#kg142.3881.8256.3131490110汽油kg201.5932.85574.54132490160煤油kg7.0622.3516.75、6133490170SBS油膏kg84.6764.21356.49134490180油漆溶剂油200#kg307.4743.12959.32135490190油漆溶剂油kg128.5993.12401.23136490200松节油kg1.0293.994.11137490240草酸kg1.7664.27.42138490320盐酸kg5.0811.025.18139490450二甲苯kg150.4193.35503.9140490521聚氯乙烯薄膜m2660.231.2792.28141490570嵌缝膏kg809.2020.95768.74142490630双白灰粉kg185488.30.276、138952.54143490710硬白蜡kg4.6794.6821.9144500010乙炔气m3151.8987.51139.24145500020氧气m325.6653.589.83146500030107胶kg12549.451.4618322.2147500150密封膏支150.88314.742224.02148500280SBS粘胶kg632.9112.671689.87149500310粘结剂FN-300kg1392.768811142.14150500440密封油膏kgxx.7693.747524.02151500480303胶kg522.28816.788763.9915277、500510硬聚氯乙烯格栅m21.169.210.67153av0910砂布张13.2240.911.9154cl00007中空玻璃 5+6A+5m2762.77893.8171556.19155cl00164钢防盗窗(成品)m26175030850156cl00587松原木m3181.436994.26180394.44157cl02800电kwh427.4090.6256.45158cl03028聚苯颗粒kg7446.1545335076.75159cl03031（聚苯颗粒）胶粉料kg91008.52.6236622.1160cl04240机械台班的折旧费圆187.6431187.641678、1cl04241机械台班的大修理费圆41.202141.2162cl04242机械台班的经常修理费圆164.8081164.81163cl04243机械台班的安拆费及场外运费圆271.5361271.54164cl04246机械管理费圆13.403113.4165cl04281丙酮kg1.144.14.67166cl05381粘结剂g9120.0327.36167cl06306杉原条m3324.436977316973.97168pb11001砼地模m24.53264.71293.29169sj00022界面砂浆kg28129.91.645007.84170sh00052b泵送商品混凝土C3079、(不计5%)m31137.386282320742.74171sp010600普通商品砼c35m32255.285417940453.93172sp010700普通商品砼c40m3383.634434166497.07173sp010800普通商品砼c45m3289.089451130379.05174jx01025木工圆锯机 500mm台班0.07621.591.64175jxj01078夯实机(电动)2062kgm(小型)台班43.3424.251050.99176jxj03027汽车式起重机5t(中型)台班116.959378.8844313.48177jxj03061塔式起重机6t(大80、型)台班0.708447.55316.95178jxj03063塔式起重机15t(大型)台班3.739786.382940.42179jxj04002载重汽车4t(中型)台班10.768251.542708.48180jxj04004载重汽车6t(中型)台班869.949313.51272737.75181jxj04005载重汽车8t(大型)台班6.714416.142793.91182jxj04039机动翻斗车1t(小型)台班1.96985.13167.63183jxj05009电动卷扬机(单筒慢速)5t(小型)台班182.07378.1514229.04184jxj05020皮带运输机1581、m(小型)台班0.77694.6573.43185jxj06002滚筒式混凝土搅拌机(电动)400L(中型)台班426.50289.238044.02186jxj06024灰浆搅拌机200L(小型)台班474.27142.51xx1.27187jxj07001钢筋调直机14mm(小型)台班3.80839.42150.13188jxj07002钢筋切断机40mm(小型)台班120.61940.964940.56189jxj07003钢筋弯曲机40mm(小型)台班350.0524.578600.74190jxj07012木工圆锯机500mm(小型)台班146.27127.193977.1191jx82、j07018木工压刨床单面600mm(小型)台班0.43130.5213.15192jxj07024木工裁口机多面400mm(小型)台班0.03137.881.19193jxj07046摇臂钻床50mm(中型)台班6.84479.86546.56194jxj07054剪板机403100mm(大型)台班2.395730.71750.32195jxj07071管子切断机60mm(小型)台班30.49819.49594.41196jxj07083电锤520W(小型)台班649.9749.386096.76197jxj07092挤压钳台班155.13644.796948.56198jxj08037高压83、油泵80MPa(小型)台班155.136181.6328177.41199jxj09002交流电焊机30KVA(小型)台班39.99468.782750.78200jxj09004交流电焊机40KVA(小型)台班18.82199.11865.16201jxj09013直流电焊机30kw(小型)台班438.36879.6134898.44202jxj09018对焊机75KVA(小型)台班74.999.417445.79203jxj09034点焊机75KVA(中型)台班115.422122.8314177.28204jxj15001垂直运输机械(综合)台班1253.777254.3318835.484、7205jxj15002塔吊卷扬机(综合)台班0.292262.8676.87206jxj18001其他机械费元598.5081598.51207jxj18003安装综合机械元81.508181.51208zc00010塑料管m191.9356716.5合 计21461959单位工程造价计价表（人工费+机械费为计价基础） 表11工程名称：15#栋第 2 页 共 1 页 序 号名 称费率(%) 计算办法及计算程序合价(元)j 人工费(基期)按规定计算的直接工程费和施工措施费中的人工费(基期)1996885.33j 机械费(基期)按规定计算的直接工程费和施工措施费中的机械费(基期)804525.485、3 直接费21643456.94 人工费按规定计算的直接工程费和施工措施费中的人工费7470190.35 材料费按规定计算的直接工程费和施工措施费中的材料费12114341.85 机械费按规定计算的直接工程费和施工措施费中的机械费804526.01 主材费除项以外的主材费8130.5大型施工机械进出场及安拆费0.5()机械进出场安拆费率101985.94工程排水费0.2()排水费率40794.38冬雨季施工增加费0.16()冬雨季施工费率32635.5零星工程费5()零星工程费率1019859.44质量检测费0.25()质量检测费率50992.97 企业管理费33.3(jj)人工和机械费(基期86、)企业管理费率932869.78 利 润22(jj)人工和机械费(基期)利润率616310.37 安全防护、文明施工措施费20.071(jj)人工和机械费(基期)安全文明费率562243.14 其 他 工伤保险0.9人工工资总额工伤保险费率67231.71 规 费6.54(+)规费率1553569.17 税 金3.461(+)税率878252.32 单位工程概算总价+26253933.43 单位工程概算总价贰仟陆佰贰拾伍万叁仟玖佰叁拾叁元肆角叁分26253933.43 工程概算表 表12工程名称：15#栋序定额项目名称单位工程数量单价其 中合价其 中号编号(元)人工费材料费机械费(元)人工费材87、料费机械费103-018砖外墙(砼小型空心砌块墙厚190)不带圈梁混合砂浆M7.5100m287.897569.183863.533337.06368.59665254.933956629329432395203-026换钢筋砼外墙墙厚200普通商品砼c35100m241.6222453.510579.110858.31016.09934512.744030145192242289.6303-026换钢筋砼外墙墙厚200水泥52.5级100m227.7419785.910579.18190.711016.1548859.529346322721028186.6403-096换钢筋砼内墙墙厚2088、0普通商品砼c45100m219.5126186.612889.712206.71090.18510899.825147723815321269.5503-096换钢筋砼内墙墙厚200普通商品砼c35100m219.8325514.712889.711534.91090.17505957.325560222873721618.2603-096换钢筋砼内墙墙厚200普通商品砼c35100m225.5325514.712889.711534.91090.17651391.432907329448627832.2703-096换钢筋砼内墙墙厚200普通商品砼c40100m221.1825850.7189、2889.711870.81090.1754751727300325142423089.9803-096换钢筋砼内墙墙厚200泵送商品混凝土C30100m234.4322847.112889.78867.291090.18786626.444379130530137535903-093轻质墙板（玻纤水泥珍珠岩板）板厚85mm100m262.4614306.85741.238163.23402.34893602.4358597509875251301003-092砖内墙(陶粒砼空心砌块墙厚190)不带圈梁混合砂浆M7.5100m243.9712115.46302.65466.39346.425390、2714.7277125240357152321103-130外墙面挂贴块料石板(灌缝砂浆35mm厚)砖墙面100m21.2422944.45416.3417189.6338.5228451.096716.2621315.1419.761203-136外墙面面砖(砂浆粘结)密缝100m21567205.64599.862465.91139.84112407471757738468121814.91304-016综合脚手架多层建筑物(层高3.6m以内)檐口高度在120m以内100m2169.122682.741599.38971.12112.24453704.22704861642351898291、.51410-001多层建筑物超高增加费在30米以内m248.7817.0310.89830.72531.211510-004多层建筑物超高增加费在60米以内m248.7828.0615.521368.77757.071610-007多层建筑物超高增加费在90米以内m271.5545.4722.883253.381637.061705-098换现浇有梁板板厚15cm以外普通商品砼c4010m37.518423.732855.065183.84384.8363262.1921441.538930.62890.051805-097换现浇有梁板板厚15cm以内普通商品砼c3510m350.0397592、0.983912.385348.52490.08487841.419573626758624518.81905-097现浇有梁板板厚15cm以内砾40C30(525#)现浇10m3124.27739.473912.383337.02490.08961242.748591741445760868.32005-001整体地面水泥砂浆面层20mm厚(98zj001-地1)水泥砂浆,1：2100m25.654297.931884.672251.02162.2424283.3210648.412718.3916.662105-033钢筋砼整体地面水泥砂浆面层(98zj001-楼1)水泥砂浆,1：210093、m2129.541592.22978.78535.7177.73206256.212679169395.310069.72205-022瓷质地砖(500500以内)地面(98zj001-地18)100m211.579922.33100.436627.37194.51148013587276678.72250.332305-018块料面层块料石板地面(98zj001-地20)100m20.4120937.13186.1317448.3302.678584.211306.317153.8124.092405-009防水整体地面水泥砂浆卫生间厚20mm(98zj001-地44)水泥砂浆100m21094、.088089.023024.94714.85349.2881537.3630490.947525.73520.732505-138阳台栏板现浇钢筋砼阳台、砼栏板10m271.646297.392805.723132.11359.56451145.1xx0222438525758.62605-121现浇钢筋砼整体式楼梯现浇C20砾40(425#)10m271.122453.61216.911121.6115.1174500.286546.679767.98185.622705-056砼天棚混合砂浆抹面有梁楼盖(98zj001-顶3/47)100m2152.13325.532521.35714.95、8789.31505812.538349710873113583.62805-073合成高分卷材屋面带钢性防水层保温层(98zj001-屋2/76)100m25.6546868.717598.928705564.82264808.399433.61621833191.232905-123现浇钢筋砼雨篷带翻边现浇C20砾40(425#)10m26.933471.132086.611214.39170.1324054.9314460.28415.711179.013005-129型钢栏杆、钢管扶手10m23.121091.45332.5603.53155.4225234.447687.41139596、3.63593.423105-142天沟10m11.374771.912653.781797.16320.9754256.5630173.520433.73649.393205-140带散水明沟10m14.331217.11537.03632.9247.1617441.247695.679069.77675.833D5-91塑料管安装(粘接)管外径（毫米以内）16010m23114.9112.52.310.092642.672587.553.191.993406-025防火门(国标J618)实拼式双面衬石棉板100m20.03251763.425890.925618.1254.321656.497、3828.51819.788.143506-027防火门(国标J618)实拼式不带衬100m26.1445632.321486.123891.9254.32280182.51319251466961561.513606-026换防火防盗门(国标J618)实拼式单面衬石棉板100m20.835353723511.329771.4254.3244435.7219514.424710.3211.083706-052换塑钢窗带纱中空玻璃 5+6A+5100m247.9131292.7315027891.3251.411499234150917133627212045.23807-028圆钢筋直径6mm98、以上t1099.325417.5801.474342.26273.78595557188106747735323009733907-026小型构件制作安装t18.677207.622678.864173.49355.26134566.250014.377919.26632.744008-076明沟沉砂井井深H=1200座2760.33467.72274.6118.011520.65935.45549.2136.0141A9-修330mm厚胶粉聚苯颗外墙保温层100m21565241.651500372714.65817697.72340005814122285.71合 计20391586.3899、7470190.3512114341.85804526.01人工、主要材料、机械汇总表 表13工程名称：15#栋序号编 码名称及规格单位数 量单价(元)合价(元)1100002综合人工工日96408.298757230622.42610011主体增加费的人工费元1930.6411930.643610021外装饰增加费的人工费元233.8621233.864610031内装饰增加费的人工费元760.8411760.845rg00003综合人工(机上)工日46.87535106rg00003综合人工(建筑)工日3120752340007rg00003综合人工(市政)工日34.5752587.581100、10015红青砖24011553千块45.3862199939.549110020水泥425#kg1604526.50.4641810.610110030水泥525#kg412746.140.44181608.311110050白水泥kg142.0320.5375.2812110054砼小型空心砌块(综合)m31479.98131.24194232.5413110360水m3268.4280.89238.9141xx0砼弯头10cm套15.4622.640.2151xx0轻质墙板60mmm26558.360393498161xx6铁钉园钉kg18.4025.3798.82171xx6镀锌铁丝8101、#kg8.0034.2433.93181xx2镀锌铁丝22#kg0.8924.043.619120279草袋子m218.3771.731.2420120286麻绳kg0.1275.170.6621120344钢丝绳kg0.8166.35.1422120401隔离剂kg44.9611.6674.6423120486107胶kg199.441.46291.1824130010红青砖24011553千块50.0621910963.0525130170中、粗砂(天然砂综合)m30.01730.510.5226130180中净砂(过筛)m31389.05612417224327130190粗净砂m327102、18.145136369667.7128130300石灰膏m3161.7592904691029130480砾石最大粒径10mmm387.55614712870.730130500砾石最大粒径20mmm3188.90914527391.7431130510砾石最大粒径40mmm31437.71143205592.4832130560碎石最大粒径40mmm30.0641439.1933130590石碴3070mmm33.64339142.0834130620陶粒砼空心砌块m3688.438217.01149397.9935140210塑料窗帘纱扇m24541.868190862954.92361103、40230内外执勾组195.0765.51072.9237160170块料石板500500m2134.06914018769.6338160220块料石板m241.6161405826.2239160610铝合金压条330mmm1233.966.78267.5340170470面砖75150千块1290.276210.97272209.5341170580地面砖500500m21097.5336.740279.3642170600地板砖m282.6134.672864.0843180160117胶kg74190.0341.2693479.4444190140螺栓综合kg843.51175904104、.5745190220膨胀螺栓套72037.0830.4834577.846190380螺钉百个479.57952397.947190490木螺钉38mm百个54.6212.2120.1748190510木螺钉百个106.112212.2249xx50射钉百个61.9334.7291.0950xx80铁钉园钉kg5038.8055.3727058.3851xx50其它铁件kg4488.095417952.3852xx10镀锌铁丝8#kg3956.3764.2416775.0353xx30镀锌铁丝10#kg211.3153.3697.3454xx40镀锌铁丝12#kg89.2953.37300.105、9355xx70镀锌铁丝22#kg3416.8824.0413804.2156xx50合金钢钻头20个4.30535150.6657xx40地脚个47957.910.419183.1658xx80梁卡具模板用kg894.25343577.0159xx90零星卡具kg26165.8124104663.2560xx80砂纸张148.4991.05155.9261xx20窗(铁)纱m23862.9832.088035.0162xx50铁件kg3.371413.4863xx80五金铁件kg5904.9425.633067.6864xx20U型卡kg2360.9884.239986.9865210110106、塑料薄膜m236.8691.244.2466210150塑料压条m45322.86145322.8667210350尼纶帽个30564.240.515282.12682xx0草板纸张19389.2080.7514541.91692xx0白布幅0.9m宽m22.5352.446.19702xx0草袋子m25889.2881.710011.79712xx0麻袋只18.642593.21722xx0麻绳kg0.135.170.6773220290棉纱头kg178.6545.681014.7674220400纸筋kg6482.14416482.1475230030电焊条kg8593.0796.1452107、761.576230080焊锡kg15.90927429.5377240020组合钢模板kg45812.6064.23193787.3278240070回转扣件kg772.4564.83707.7979240080对接扣件kg1045.9234.85020.4380240090直角扣件kg4438.1324.821303.0381240120脚手架底座kg102.9943.9401.6882240150支承件(支撑钢管及扣件)kg20994.7843.879780.1883270130水m39267.2440.898247.8584270150木柴kg235.1660.3479.9685270108、170锯木屑m37.70415.6120.1886270230砂布张437.5260.9393.7787270240铁砂纸张4171.3450.622586.2388270260木炭kg67.2141.1778.6489270450挤压套筒G25个8882.50612.55111475.4590280030其它材料费元8647.24518647.25913xx0竹架板(侧编)m21802.39611.520727.56923xx0竹架板(平编竹笆)m22856.7753.610284.3993330020扁钢kg802.7264.13291.1894330130钢板kg19790.23.136109、1943.3395330210镀锌铁皮0.552mm厚26#m22191.87922.9750347.4796330310圆钢6kg3722.3294.115261.5597330320圆钢8kg224261.284.1919471.2598330340圆钢10以内kg71.8214.1294.4699330350圆钢级10以内kg2.2634.19.28100330370圆钢级10以上kg14.524.159.53101330380圆钢10kg2888.8114.111844.13102330400圆钢14kg336391.924.11379206.9103330420圆钢18kg1272.110、5254.15217.35104330520螺纹钢级28kg280326.64.11149339.1105330620螺纹钢级22kg280326.64.11149339.1106330650冷拔低碳钢丝kg849.2063.32802.38107330710钢丝绳kg1.0466.36.59108330730钢丝绳8绳119kg353.3767.62685.66109340290铜丝kg10.21326265.54110350030焊接钢管kg19246.6173.2362166.57111350040焊接钢管m245.07215.763862.33112470080调和漆kg307.844111、11.013389.36113470160防火漆kg146.55213.371959.4114470180防锈漆kg2823.30312.2434557.23115470240红丹防锈漆kg227.53810.292341.37116470340清油kg17.01915.14257.66117470380聚胺脂甲料kg1264.98517.7722478.79118470390聚胺脂乙料kg1979.15416.7533150.83119480010催干剂kg8.7837.2463.59120480050隔离剂kg6942.541.6611524.62121480070石棉板5mmm2126.112、6676.27794.2122480090高强度憎水珍珠岩屋面保温板FN-290m361.1149029944.1123480160珍珠岩m342.2694.33985.14124480170玻璃布0.2mm厚m22675.7861.674468.56125480280软填料kg2516.7127.99xx8.53126480290PVC防水卷材m21527.7614.8822733.07127480300SBS改性沥青卷材m2253.739205074.78128490020石油沥青30#kg127.5331.8229.56129490110汽油kg145.9312.85415.913049113、0160煤油kg6.8982.3516.21131490170SBS油膏kg50.6724.21213.33132490180油漆溶剂油200#kg291.0563.12908.09133490190油漆溶剂油kg95.1223.12296.78134490200松节油kg1.0063.994.01135490240草酸kg1.7244.27.24136490320盐酸kg3.3411.023.41137490450二甲苯kg152.3063.35510.22138490521聚氯乙烯薄膜m2668.5131.2802.22139490570嵌缝膏kg480.4630.95456.441404114、90630双白灰粉kg185475.090.2138949.77141490710硬白蜡kg4.574.6821.39142500010乙炔气m3160.987.51207.35143500020氧气m328.0053.598.02144500030107胶kg12029.4081.4617562.94145500150密封膏支152.77614.742251.92146500280SBS粘胶kg378.7472.671011.26147500310粘结剂FN-300kg1410.24811281.92148500440密封油膏kg2273.8093.748504.04149500480303115、胶kg528.8416.788873.94150500510硬聚氯乙烯格栅m21.169.210.67151av0910砂布张16.0080.914.41152cl00007中空玻璃 5+6A+5m23696.25793.81346745.82153cl00164钢防盗窗(成品)m283504150154cl00587松原木m3135.659994.26134880.03155cl02800电kwh402.9480.6241.77156cl03028聚苯颗粒kg702045315900157cl03031（聚苯颗粒）胶粉料kg858002.6223080158cl04240机械台班的折旧费圆1116、76.9041176.9159cl04241机械台班的大修理费圆38.844138.84160cl04242机械台班的经常修理费圆155.3761155.38161cl04243机械台班的安拆费及场外运费圆255.9961256162cl04246机械管理费圆12.636112.64163cl04281丙酮kg1.384.15.66164cl05381粘结剂g11040.0333.12165cl06306杉原条m3228.88977223615.84166pb11001砼地模m24.07864.71263.89167sj00022界面砂浆kg265201.642432168sh00052b泵送117、商品混凝土C30(不计5%)m31228.479282346431.13169sp010600普通商品砼c35m32226.529417928462.72170sp010700普通商品砼c40m3494.743434214718.59171sp010800普通商品砼c45m3385.518451173868.44172jx01025木工圆锯机 500mm台班0.09221.591.99173jxj01078夯实机(电动)2062kgm(小型)台班35.98524.25872.64174jxj03027汽车式起重机5t(中型)台班116.827378.8844263.46175jxj03061塔118、式起重机6t(大型)台班0.637447.55285.18176jxj03063塔式起重机15t(大型)台班3.364786.382645.72177jxj04002载重汽车4t(中型)台班7.079251.541780.73178jxj04004载重汽车6t(中型)台班808.285313.51253405.36179jxj04005载重汽车8t(大型)台班6.524416.142715.03180jxj04039机动翻斗车1t(小型)台班1.80285.13153.39181jxj05009电动卷扬机(单筒慢速)5t(小型)台班170.99578.1513363.23182jxj05020119、皮带运输机15m(小型)台班0.7194.6567.18183jxj06002滚筒式混凝土搅拌机(电动)400L(中型)台班408.52289.236440.13184jxj06024灰浆搅拌机200L(小型)台班450.4442.5119148.19185jxj07001钢筋调直机14mm(小型)台班2.26639.4289.31186jxj07002钢筋切断机40mm(小型)台班113.53940.964650.55187jxj07003钢筋弯曲机40mm(小型)台班331.43524.578143.35188jxj07012木工圆锯机500mm(小型)台班94.50827.192569.120、68189jxj07018木工压刨床单面600mm(小型)台班0.42230.5212.88190jxj07024木工裁口机多面400mm(小型)台班0.03437.881.28191jxj07046摇臂钻床50mm(中型)台班7.46879.86596.39192jxj07054剪板机403100mm(大型)台班2.614730.71909.9193jxj07071管子切断机60mm(小型)台班30.98119.49603.82194jxj07083电锤520W(小型)台班1253.5059.3811757.87195jxj07092挤压钳台班146.86944.796578.27196jx121、j08037高压油泵80MPa(小型)台班146.869181.6326675.84197jxj09002交流电焊机30KVA(小型)台班40.6268.782793.86198jxj09004交流电焊机40KVA(小型)台班20.53799.12035.22199jxj09013直流电焊机30kw(小型)台班415.00979.6133038.86200jxj09018对焊机75KVA(小型)台班70.90999.417049.04201jxj09034点焊机75KVA(中型)台班108.583122.8313337.25202jxj15001垂直运输机械(综合)台班1197.031254.122、3304405.04203jxj15002塔吊卷扬机(综合)台班0.314262.8682.47204jxj18001其他机械费元653.0771653.08205jxj18003安装综合机械元105.4021105.4206zc00010塑料管m232.3358130.5合 计20981824单位工程造价计价表（人工费+机械费为计价基础） 表14工程名称：16、17#栋序 号名 称费率(%) 计算办法及计算程序合价(元)j 人工费(基期)按规定计算的直接工程费和施工措施费中的人工费(基期)1937884.2j 机械费(基期)按规定计算的直接工程费和施工措施费中的机械费(基期)782145.5123、3 直接费20894627.63 人工费按规定计算的直接工程费和施工措施费中的人工费7248796.82 材料费按规定计算的直接工程费和施工措施费中的材料费11652758.36 机械费按规定计算的直接工程费和施工措施费中的机械费782146.13 主材费除项以外的主材费7777大型施工机械进出场及安拆费0.5()机械进出场安拆费率98457.39工程排水费0.2()排水费率39382.96冬雨季施工增加费0.16()冬雨季施工费率31506.37零星工程费5()零星工程费率984573.92质量检测费0.25()质量检测费率49228.7 企业管理费33.3(jj)人工和机械费(基期)企业管124、理费率905769.9 利 润22(jj)人工和机械费(基期)利润率598406.54 安全防护、文明施工措施费20.071(jj)人工和机械费(基期)安全文明费率545909.97 其 他 工伤保险0.9人工工资总额工伤保险费率65239.17 规 费6.54(+)规费率1500584.3 税 金3.461(+)税率848309.7 单位工程概算总价+25358847.21 单位工程概算总价贰仟伍佰叁拾伍万捌仟捌佰肆拾柒元贰角壹分25358847.21工程概算表 表15工程名称：16、17#栋序定额项目名称单位工程数量单价其 中合价其 中号编号(元)人工费材料费机械费(元)人工费材料费机械费125、103-018砖外墙(砼小型空心砌块墙厚190)不带圈梁混合砂浆M7.5100m285.827569.183863.533337.06368.59649586.733156828638731632203-026换钢筋砼外墙墙厚200普通商品砼c35100m240.6322453.510579.110858.31016.09912283.842982744117341283.7303-026换钢筋砼外墙墙厚200水泥52.5级100m227.0919785.910579.18190.711016.1535998.728658622188627526.1403-096换钢筋砼内墙墙厚200普通商品126、砼c45100m219.5126186.612889.712206.71090.18510899.825147723815321269.5503-096换钢筋砼内墙墙厚200普通商品砼c35100m218.9125514.712889.711534.91090.17482483.824374421812520615.2603-096换钢筋砼内墙墙厚200普通商品砼c35100m224.8825514.712889.711534.91090.17634806.832069528698827123.5703-096换钢筋砼内墙墙厚200普通商品砼c40100m220.6825850.712889.127、711870.81090.17534591.726655824548822544.8803-096换钢筋砼内墙墙厚200泵送商品混凝土C30100m233.5922847.112889.78867.291090.18767434.843296329785236619.3903-093轻质墙板（玻纤水泥珍珠岩板）板厚85mm100m260.9814306.85741.238163.23402.34872428.335010049779424534.51003-092砖内墙(陶粒砼空心砌块墙厚190)不带圈梁混合砂浆M7.5100m242.9312115.46302.65466.39346.425128、xx4.727057123467214871.71103-130外墙面挂贴块料石板(灌缝砂浆35mm厚)砖墙面100m21.1422944.45416.3417189.6338.5226156.646174.6219596.1385.911203-136外墙面面砖(砂浆粘结)密缝100m2152.357205.64599.862465.91139.84109777370078837568121304.51304-016综合脚手架多层建筑物(层高3.6m以内)檐口高度在120m以内100m2165.152682.741599.38971.12112.24443053.72641371603801129、8536.91410-001多层建筑物超高增加费在30米以内m249.3617.0310.89840.6537.531510-004多层建筑物超高增加费在60米以内m249.3628.0615.521385.04766.071610-007多层建筑物超高增加费在90米以内m266.4345.4722.883020.571519.921705-098换现浇有梁板板厚15cm以外普通商品砼c4010m36.948423.732855.065183.84384.8358460.6719814.135975.82670.691805-097换现浇有梁板板厚15cm以内普通商品砼c3510m348.96130、9750.983912.385348.52490.08477407.819155026186423994.41905-097现浇有梁板板厚15cm以内砾40C30(525#)现浇10m3121.088766.433912.384363.97490.08106143947371052838959339.22005-001整体地面水泥砂浆面层20mm厚(98zj001-地1)水泥砂浆,1：2100m25.174458.521884.672411.61162.2423050.569743.7312468.1838.792105-033钢筋砼整体地面水泥砂浆面层(98zj001-楼1)水泥砂浆,1：2131、100m2126.831592.22978.78535.7177.73xx41.312413967943.69859.062205-022瓷质地砖(500500以内)地面(98zj001-地18)100m211.2910134.43100.436839.47194.5114417.435003.977217.62195.872305-018块料面层块料石板地面(98zj001-地20)100m20.3621149.23186.1317660.4302.677613.711147.016357.74108.962405-009防水整体地面水泥砂浆卫生间厚20mm(98zj001-地44)水泥砂浆132、100m29.858301.123024.94926.95349.2881766.0729795.248530.53440.42505-138阳台栏板现浇钢筋砼阳台、砼栏板10m269.956297.392805.723132.11359.56440502.5196260219091251512605-121现浇钢筋砼整体式楼梯现浇C20砾40(425#)10m269.462453.61216.911121.6115.1170427.284526.577906.17994.562705-056砼天棚混合砂浆抹面有梁楼盖(98zj001-顶3/47)100m2148.513325.532521.133、35714.8789.31493873.8374446106165132632805-073合成高分卷材屋面带钢性防水层保温层(98zj001-屋2/76)100m25.1746868.717598.928705564.82242311.390986.21484052920.112905-123现浇钢筋砼雨篷带翻边现浇C20砾40(425#)10m26.353471.132086.611214.39170.1322041.67132507711.361080.333005-129型钢栏杆、钢管扶手10m22.81091.45332.5603.53155.4224885.177581.01137134、60.53543.683105-142天沟10m10.414771.912653.781797.16320.9749675.5327625.918708.43341.263205-140带散水明沟10m13.121232.65537.03648.4647.1616172.397045.868507.79618.7433D5-91塑料管安装(粘接)管外径（毫米以内）16010m22114.9112.52.310.092527.77247550.871.93406-025防火门(国标J618)实拼式双面衬石棉板100m20.0351763.425890.925618.1254.321552.977135、6.73768.547.633506-027防火门(国标J618)实拼式不带衬100m25.9845632.321486.123891.9254.32272881.31284871428741520.823606-026换防火防盗门(国标J618)实拼式单面衬石棉板100m20.815353723511.329771.4254.3243364.9819044.224114.82063706-052换塑钢窗带纱中空玻璃 5+6A+5100m236.4331292.7315027891.3251.41113999311475510160809159.013807-028圆钢筋直径6mm以上t107136、3.485417.5801.474342.26273.78581558386035746613282938993907-026小型构件制作安装t18.237207.622678.864173.49355.26131394.948835.676082.86476.424008-076明沟沉砂井井深H=1200座2760.33467.72274.6118.011520.65935.45549.2136.0141A9-修330mm厚胶粉聚苯颗外墙保温层100m2152.335241.651500372714.65798460.92284955677342231.94合 计19686124.63724137、8796.8211652758.36782146.13人工、主要材料、机械汇总表 表16工程名称：16、17#栋序号编 码名称及规格单位数 量单价(元)合价(元)1100002综合人工工日93532.642757014948.22610011主体增加费的人工费元1863.43811863.443610021外装饰增加费的人工费元225.7171225.724610031内装饰增加费的人工费元734.3621734.365rg00003综合人工(机上)工日45.699753427.436rg00003综合人工(建筑)工日3046.6752284957rg00003综合人工(市政)工日337524138、758110015红青砖24011553千块44.3172199705.459110020水泥425#kg1563538.10.4625415.2310110030水泥525#kg402391.350.44177052.211110050白水泥kg137.0730.5372.6512110054砼小型空心砌块(综合)m31445.123131.24189657.9413110360水m3262.1060.89233.27141xx0砼弯头10cm套14.1562.636.81151xx0轻质墙板60mmm26402.960384174161xx6铁钉园钉kg17.9695.3796.49171139、xx6镀锌铁丝8#kg7.8154.2433.13181xx2镀锌铁丝22#kg0.8714.043.5219120279草袋子m217.9441.730.520120286麻绳kg0.1245.170.6421120344钢丝绳kg0.7966.35.0222120401隔离剂kg43.9021.6672.8823120486107胶kg194.7431.46284.3224130010红青砖24011553千块48.47121910615.1425130170中、粗砂(天然砂综合)m30.01630.510.4826130180中净砂(过筛)m31351.42124167576.05271140、30190粗净砂m32651.316136360579.0228130300石灰膏m3157.86129045779.5729130480砾石最大粒径10mmm385.39614712553.1930130500砾石最大粒径20mmm3183.68614526634.4731130510砾石最大粒径40mmm31398.199143xx42.432130560碎石最大粒径40mmm30.0591438.5133130590石碴3070mmm33.33439130.0134130620陶粒砼空心砌块m3672.155217.01145864.3635140210塑料窗帘纱扇m23453.5641141、90656177.1636140230内外执勾组190.0055.51045.0337160170块料石板500500m2123.25714017255.9538160220块料石板m236.5411405115.7139160610铝合金压条330mmm1129.1286.77565.1640170470面砖75150千块1260.087210.97265840.5241170580地面砖500500m21070.96936.739304.5842170600地板砖m280.61134.672794.7743180160117胶kg72416.3371.2691244.5844190140螺142、栓综合kg823.63175765.4245190220膨胀螺栓套59955.4310.4828778.6146190380螺钉百个364.66451823.3247190490木螺钉38mm百个53.2012.2117.0448190510木螺钉百个103.3522206.749xx50射钉百个56.6714.7266.3650xx80铁钉园钉kg4902.275.3726325.1951xx50其它铁件kg4374.284417497.1352xx10镀锌铁丝8#kg3856.2584.2416350.5353xx30镀锌铁丝10#kg206.3553.3680.9754xx40镀锌铁丝1143、2#kg87.1993.37293.8655xx70镀锌铁丝22#kg3335.4824.0413475.3556xx50合金钢钻头20个3.95835138.5157xx40地脚个36466.430.414586.5758xx80梁卡具模板用kg871.51143486.0459xx90零星卡具kg25530.2934102121.1760xx80砂纸张144.9631.05152.2161xx20窗(铁)纱m22937.3512.086109.6962xx50铁件kg3.119412.4863xx80五金铁件kg5751.4575.632208.1664xx20U型卡kg2305.0444144、.239750.3465210110塑料薄膜m233.8961.240.6766210150塑料压条m34462.78134462.7867210350尼纶帽个29831.690.514915.85682xx0草板纸张18917.4310.7514188.07692xx0白布幅0.9m宽m22.4732.446.03702xx0草袋子m25734.4011.79748.48712xx0麻袋只16.368581.84722xx0麻绳kg0.125.170.6273220290棉纱头kg174.3495.68990.374220400纸筋kg6326.92316326.9275230030电焊条k145、g8391.5926.1451524.3776230080焊锡kg15.49527418.3777240020组合钢模板kg44697.6224.23189070.9478240070回转扣件kg754.3234.83620.7579240080对接扣件kg1021.374.84902.5880240090直角扣件kg4333.9494.820802.9581240120脚手架底座kg100.5763.9392.2582240150支承件(支撑钢管及扣件)kg20475.2133.877805.8183270130水m39029.4760.898036.2384270150木柴kg215.31146、0.3473.2185270170锯木屑m37.46215.6116.4186270230砂布张427.0390.9384.3487270240铁砂纸张4073.4250.622525.5288270260木炭kg65.4671.1776.689270450挤压套筒G25个8673.71812.55108855.1790280030其它材料费元8318.48918318.49913xx0竹架板(侧编)m21760.08611.5xx0.99923xx0竹架板(平编竹笆)m22789.7143.610042.9793330020扁钢kg791.6164.13245.6394330130钢板kg1147、9323.83.1360483.4995330210镀锌铁皮0.552mm厚26#m22134.90722.9749038.896330310圆钢6kg3625.7094.114865.4197330320圆钢8kg218989.924.1897858.6798330340圆钢10以内kg66.4584.1272.4899330350圆钢级10以内kg2.0724.18.49100330370圆钢级10以上kg13.4364.155.09101330380圆钢10kg2820.6644.111564.72102330400圆钢14kg328484.884.11346788103330420圆钢148、18kg1254.9124.15145.14104330520螺纹钢级28kg273737.44.11122323.3105330620螺纹钢级22kg273737.44.11122323.3106330650冷拔低碳钢丝kg777.7423.32566.55107330710钢丝绳kg1.0066.36.34108330730钢丝绳8绳119kg345.0817.62622.62109340290铜丝kg9.38926244.12110350030焊接钢管kg18794.8133.2360707.25111350040焊接钢管m241.6815.763808.88112470080调和漆kg149、300.52411.013308.77113470160防火漆kg142.74313.371908.47114470180防锈漆kg2757.00812.2433745.77115470240红丹防锈漆kg222.13910.292285.81116470340清油kg16.51715.14250.07117470380聚胺脂甲料kg1157.51817.7720569.09118470390聚胺脂乙料kg1811.01416.7530334.48119480010催干剂kg8.5667.2462.02120480050隔离剂kg6770.0921.6611238.35121480070石棉板150、5mmm2123.2746.27772.93122480090高强度憎水珍珠岩屋面保温板FN-290m355.91949027400.17123480160珍珠岩m338.6794.33646.58124480170玻璃布0.2mm厚m22612.3831.674362.68125480280软填料kg1913.6687.9915290.21126480290PVC防水卷材m21397.96814.8820801.76127480300SBS改性沥青卷材m2232.315204646.31128490020石油沥青30#kg116.7651.8210.18129490110汽油kg137.01151、92.85390.5130490160煤油kg6.2742.3514.74131490170SBS油膏kg46.3944.21195.32132490180油漆溶剂油200#kg284.2233.12886.78133490190油漆溶剂油kg92.7743.12289.45134490200松节油kg0.9163.993.65135490240草酸kg1.5684.26.59136490320盐酸kg3.2541.023.32137490450二甲苯kg139.3673.35466.88138490521聚氯乙烯薄膜m2611.7191.2734.06139490570嵌缝膏kg465.93152、20.95442.64140490630双白灰粉kg181040.840.2138018.58141490710硬白蜡kg4.1564.6819.45142500010乙炔气m3157.8117.51183.58143500020氧气m327.3453.595.71144500030107胶kg11745.9881.4617149.14145500150密封膏支139.79714.742060.6146500280SBS粘胶kg346.7692.67925.87147500310粘结剂FN-300kg1290.432810323.46148500440密封油膏kg1728.9683.74646153、6.34149500480303胶kg483.91216.788120.04150500510硬聚氯乙烯格栅m21.169.210.67151av0910砂布张15.3120.913.78152cl00007中空玻璃 5+6A+5m22810.57593.81263659.99153cl00164钢防盗窗(成品)m281504050154cl00587松原木m3132.011994.26131253.62155cl02800电kwh393.4680.6236.08156cl03028聚苯颗粒kg6854.8545308468.25157cl03031（聚苯颗粒）胶粉料kg83781.52.62154、17831.9158cl04240机械台班的折旧费圆172.7421172.74159cl04241机械台班的大修理费圆37.93137.93160cl04242机械台班的经常修理费圆151.7211151.72161cl04243机械台班的安拆费及场外运费圆249.9741249.97162cl04246机械管理费圆12.339112.34163cl04281丙酮kg1.324.15.41164cl05381粘结剂g10560.0331.68165cl06306杉原条m3222.782726.52161855.4166pb11001砼地模m23.98264.71257.68167sj0002155、2界面砂浆kg25896.11.641433.76168sh00052b泵送商品混凝土C30(不计5%)m31199.037282338128.38169sp010600普通商品砼c35m32165.083417902839.69170sp010700普通商品砼c40m3479.078434207919.77171sp010800普通商品砼c45m3385.518451173868.44172jx01025木工圆锯机 500mm台班0.08821.591.9173jxj01078夯实机(电动)2062kgm(小型)台班34.56924.25838.31174jxj03027汽车式起重机5t(中156、型)台班113.948378.8843172.45175jxj03061塔式起重机6t(大型)台班0.622447.55278.46176jxj03063塔式起重机15t(大型)台班3.285786.382583.41177jxj04002载重汽车4t(中型)台班6.895251.541734.44178jxj04004载重汽车6t(中型)台班788.551313.51247218.54179jxj04005载重汽车8t(大型)台班6.332416.142635.1180jxj04039机动翻斗车1t(小型)台班1.75185.13149.08181jxj05009电动卷扬机(单筒慢速)5t(157、小型)台班166.97578.1513049.11182jxj05020皮带运输机15m(小型)台班0.68994.6565.25183jxj06002滚筒式混凝土搅拌机(电动)400L(中型)台班397.99589.235501.15184jxj06024灰浆搅拌机200L(小型)台班439.43142.5118680.2185jxj07001钢筋调直机14mm(小型)台班2.17839.4285.85186jxj07002钢筋切断机40mm(小型)台班110.83640.964539.85187jxj07003钢筋弯曲机40mm(小型)台班323.61224.577951.14188jxj158、07012木工圆锯机500mm(小型)台班92.04727.192502.75189jxj07018木工压刨床单面600mm(小型)台班0.39430.5212.04190jxj07024木工裁口机多面400mm(小型)台班0.03137.881.18191jxj07046摇臂钻床50mm(中型)台班7.29279.86582.34192jxj07054剪板机403100mm(大型)台班2.552730.71864.89193jxj07071管子切断机60mm(小型)台班30.55219.49595.46194jxj07083电锤520W(小型)台班1223.5589.3811476.9719159、5jxj07092挤压钳台班143.41744.796423.64196jxj08037高压油泵80MPa(小型)台班143.417181.6326048.82197jxj09002交流电焊机30KVA(小型)台班40.04568.782754.28198jxj09004交流电焊机40KVA(小型)台班20.05399.11987.25199jxj09013直流电焊机30kw(小型)台班405.25379.6132262.2200jxj09018对焊机75KVA(小型)台班69.24299.416883.33201jxj09034点焊机75KVA(中型)台班106.031122.8313023160、.74202jxj15001垂直运输机械(综合)台班1156.934254.3294208.37203jxj15002塔吊卷扬机(综合)台班0.29262.8676.31204jxj18001其他机械费元637.6851637.69205jxj18003安装综合机械元80.146180.15206zc00010塑料管m222.2357777合 计xx5916单位工程造价计价表（人工费+机械费为计价基础） 表17工程名称：18#栋第 2 页 共 1 页 序 号名 称费率(%) 计算办法及计算程序合价(元)j 人工费(基期)按规定计算的直接工程费和施工措施费中的人工费(基期)2077786.73j161、 机械费(基期)按规定计算的直接工程费和施工措施费中的机械费(基期)838049.55 直接费22394912.79 人工费按规定计算的直接工程费和施工措施费中的人工费7772226.88 材料费按规定计算的直接工程费和施工措施费中的材料费12486560.36 机械费按规定计算的直接工程费和施工措施费中的机械费838050.15 主材费除项以外的主材费8537.03大型施工机械进出场及安拆费0.5()机械进出场安拆费率105526.87工程排水费0.2()排水费率42210.75冬雨季施工增加费0.16()冬雨季施工费率33768.6零星工程费5()零星工程费率1055268.72质量检测费162、0.25()质量检测费率52763.44 企业管理费33.3(jj)人工和机械费(基期)企业管理费率970973.48 利 润22(jj)人工和机械费(基期)利润率641483.98 安全防护、文明施工措施费20.071(jj)人工和机械费(基期)安全文明费率585208.34 其 他 工伤保险0.9人工工资总额工伤保险费率69950.04 规 费6.54(+)规费率1608354.64 税 金3.461(+)税率909235.27 单位工程概算总价+27180118.55 单位工程概算总价贰仟柒佰壹拾捌万零壹佰壹拾捌元伍角伍分27180118.55工程概算表 表18工程名称：18#栋序定额项163、目名称单位工程数量单价其 中合价其 中号编号(元)人工费材料费机械费(元)人工费材料费机械费103-018砖外墙(砼小型空心砌块墙厚190)不带圈梁混合砂浆M7.5100m291.867569.183863.533337.06368.59695304.535490430654333858.3203-026换钢筋砼外墙墙厚200普通商品砼c35100m243.4922413.910579.110818.81016.09974781.946008447050944189.7303-026换钢筋砼外墙墙厚200水泥52.5级100m228.9919785.910579.18190.711016.15164、73591.830668723744929456.7403-096换钢筋砼内墙墙厚200普通商品砼c45100m220.3926186.612889.712206.71090.1853394426282024889522228.9503-096换钢筋砼内墙墙厚200普通商品砼c35100m220.7325475.212889.711495.41090.17528101.326720323829922599.3603-096换钢筋砼内墙墙厚200普通商品砼c35100m226.6925475.212889.711495.41090.17679933.734402530681129096.8703165、-096换钢筋砼内墙墙厚200普通商品砼c40100m222.1525850.712889.711870.81090.17572592.228550626293824147.4803-096换钢筋砼内墙墙厚200泵送商品混凝土C30100m235.9822847.112889.78867.291090.18822039.446377031904539224.8903-093轻质墙板（玻纤水泥珍珠岩板）板厚85mm100m265.2814306.85741.238163.23402.34933947.537478753289626264.61003-092砖内墙(陶粒砼空心砌块墙厚190)不带圈166、梁混合砂浆M7.5100m245.9512115.46302.65466.39346.42556703.228960425118115917.91103-130外墙面挂贴块料石板(灌缝砂浆35mm厚)砖墙面100m21.322944.45416.3417189.6338.5229827.757041.2422346.4440.081203-136外墙面面砖(砂浆粘结)密缝100m2163.037205.64599.862465.91139.84117472974991440xx22797.91304-016综合脚手架多层建筑物(层高3.6m以内)檐口高度在120m以内100m2176.7526167、82.741599.38971.12112.24474173.528269017164519838.91410-001多层建筑物超高增加费在30米以内m250.9917.0310.89868.36555.281510-004多层建筑物超高增加费在60米以内m250.9928.0615.521430.78791.361610-007多层建筑物超高增加费在90米以内m274.7845.4722.883400.251710.971705-098换现浇有梁板板厚15cm以外普通商品砼c4010m37.858423.732855.065183.84384.8366126.2622412.240693.1168、3020.891805-097换现浇有梁板板厚15cm以内普通商品砼c3510m352.299730.683912.385328.22490.08508817.120457827861325626.41905-097现浇有梁板板厚15cm以内砾40C30(525#)现浇10m3129.88766.433912.384363.97490.08113788250782656644363612.72005-001整体地面水泥砂浆面层20mm厚(98zj001-地1)水泥砂浆,1：2100m25.94458.521884.672411.61162.2426305.2811119.514228.5957169、.222105-033钢筋砼整体地面水泥砂浆面层(98zj001-楼1)水泥砂浆,1：2100m2135.381592.22978.78535.7177.73215554.813250772523.810523.72205-022瓷质地砖(500500以内)地面(98zj001-地18)100m212.0910134.43100.436839.47194.5122524.937484.282689.22351.472305-018块料面层块料石板地面(98zj001-地20)100m20.4221149.23186.1317660.4302.678882.661338.177417.37127170、.122405-009防水整体地面水泥砂浆卫生间厚20mm(98zj001-地44)水泥砂浆100m210.538301.123024.94926.95349.2887410.8431852.151880.83677.912505-138阳台栏板现浇钢筋砼阳台、砼栏板10m274.876297.392805.723132.11359.56471485.7210064234501269202605-121现浇钢筋砼整体式楼梯现浇C20砾40(425#)10m274.332453.61216.911121.6115.1182376.290452.983368.38555.082705-056砼天棚171、混合砂浆抹面有梁楼盖(98zj001-顶3/47)100m2158.973325.532521.35714.8789.31528658.840081911364314197.22805-073合成高分卷材屋面带钢性防水层保温层(98zj001-屋2/76)100m25.946868.717598.928705564.82276525.51038331693603332.432905-123现浇钢筋砼雨篷带翻边现浇C20砾40(425#)10m27.253471.132086.611214.39170.1325165.6915127.98804.311233.453005-129型钢栏杆、钢管扶172、手10m24.151091.45332.5603.53155.4226358.648029.8914575.33753.53105-142天沟10m11.894771.912653.781797.16320.9756737.9531553.521368.23816.33205-140带散水明沟10m14.971232.65537.03648.4647.1618452.798039.379707.44705.9833D5-91塑料管安装(粘接)管外径（毫米以内）16010m24.15114.9112.52.310.092774.812716.8855.842.093406-025防火门(国标J6173、18)实拼式双面衬石棉板100m20.0351763.425890.925618.1254.321552.9776.73768.547.633506-027防火门(国标J618)实拼式不带衬100m26.4145632.321486.123891.9254.32292503.21377261531471630.173606-026换防火防盗门(国标J618)实拼式单面衬石棉板100m20.875353723511.329771.4254.3246577.220454.825901.1221.263706-052换塑钢窗带纱中空玻璃 5+6A+5100m23931292.7315027891.3174、251.41122041612285010877619805.153807-028圆钢筋直径6mm以上t1148.935417.5801.474342.26273.78622433492082749889513145563907-026小型构件制作安装t19.517207.622678.864173.49355.26140620.652264.681424.96931.164008-076明沟沉砂井井深H=1200座2760.33467.72274.6118.011520.65935.45549.2136.0141A9-修330mm厚胶粉聚苯颗外墙保温层100m2163.035241.6515175、00372714.65854546.52445456076132388.72合 计21099479.847772226.8812486560.36838050.15人工、主要材料、机械汇总表 表19工程名称：18#栋序号编 码名称及规格单位数 量单价(元)合价(元)1100002综合人工工日100291.33757521849.62610011主体增加费的人工费元xx.9341xx.933610021外装饰增加费的人工费元244.4361244.444610031内装饰增加费的人工费元795.2421795.245rg00003综合人工(机上)工日48.909753668.186rg00003176、综合人工(建筑)工日3260.6752445457rg00003综合人工(市政)工日36.225752716.888110015红青砖24011553千块47.43621910388.519110020水泥425#kg1676863.60.4670745.4410110030水泥525#kg431355.730.44189796.5211110050白水泥kg148.3970.5378.6512110054砼小型空心砌块(综合)m31546.831131.24203006.0413110360水m3280.5530.89249.69141xx0砼弯头10cm套16.1532.642151xx0177、轻质墙板60mmm26854.460411264161xx6铁钉园钉kg19.2345.37103.28171xx6镀锌铁丝8#kg8.3654.2435.47181xx2镀锌铁丝22#kg0.9324.043.7719120279草袋子m219.2071.732.6520120286麻绳kg0.1335.170.6921120344钢丝绳kg0.8526.35.3722120401隔离剂kg46.9921.6678.0123120486107胶kg208.4491.46304.3424130010红青砖24011553千块52.27821911448.7825130170中、粗砂(天然砂综合178、)m30.01830.510.5426130180中净砂(过筛)m31451.561124179993.5127130190粗净砂m32840.819136386351.4228130300石灰膏m3169.06429049028.6729130480砾石最大粒径10mmm391.49614713449.8730130500砾石最大粒径20mmm3197.41614528625.3531130510砾石最大粒径40mmm31502.401143214843.2932130560碎石最大粒径40mmm30.0671439.5633130590石碴3070mmm33.80439148.373413179、0620陶粒砼空心砌块m3719.439217.01156125.4935140210塑料窗帘纱扇m23697.219070246836140230内外执勾组203.6575.51120.1137160170块料石板500500m2140.55614019677.8438160220块料石板m242.6311405968.3239160610铝合金压条330mmm1288.566.78633.3540170470面砖75150千块1348.421210.97284476.4141170580地面砖500500m21146.85736.742089.6742170600地板砖m286.32334180、.672992.843180160117胶kg77542.0071.2697702.9344190140螺栓综合kg881.46276170.2345190220膨胀螺栓套64206.4360.4830819.0946190380螺钉百个390.3951951.9547190490木螺钉38mm百个57.0242.2125.4548190510木螺钉百个110.7772221.5549xx50射钉百个64.6734.7303.9750xx80铁钉园钉kg5265.9625.3728278.2151xx50其它铁件kg4688.062418752.2552xx10镀锌铁丝8#kg4134.839181、4.2417531.7253xx30镀锌铁丝10#kg220.8493.3728.854xx40镀锌铁丝12#kg93.3243.37314.555xx70镀锌铁丝22#kg3571.0524.0414427.0556xx50合金钢钻头20个4.51335157.9557xx40地脚个390390.415615.658xx80梁卡具模板用kg934.59943738.459xx90零星卡具kg27347.9274109391.7160xx80砂纸张155.0961.05162.8561xx20窗(铁)纱m23144.572.086540.7162xx50铁件kg3.504414.0263xx8182、0五金铁件kg6164.6855.634522.2464xx20U型卡kg2467.5844.2310437.8865210110塑料薄膜m238.6531.246.3866210150塑料压条m3689413689467210350尼纶帽个31945.620.515972.81682xx0草板纸张20265.0920.7515198.82692xx0白布幅0.9m宽m22.6472.446.46702xx0草袋子m26154.6431.710462.89712xx0麻袋只19.096595.48722xx0麻绳kg0.1355.170.773220290棉纱头kg186.75.681060.183、4574220400纸筋kg6775.03916775.0475230030电焊条kg8980.8056.1455142.1476230080焊锡kg16.60827448.4277240020组合钢模板kg47882.1184.23xx41.3678240070回转扣件kg807.3064.83875.0779240080对接扣件kg1093.114.85246.9380240090直角扣件kg4638.3624.822264.1481240120脚手架底座kg107.6413.9419.882240150支承件(支撑钢管及扣件)kg21942.9083.883383.0583270130水184、m39685.3040.898619.9284270150木柴kg245.8850.3483.685270170锯木屑m38.04515.6125.586270230砂布张456.9460.9411.2587270240铁砂纸张4359.5390.622702.9188270260木炭kg70.171.1782.189270450挤压套筒G25个9283.35412.55116506.190280030其它材料费元9035.60319035.6913xx0竹架板(侧编)m21883.71311.521662.7923xx0竹架板(平编竹笆)m22985.6613.610748.38933300185、20扁钢kg838.4884.13437.894330130钢板kg20680.63.1364730.2895330210镀锌铁皮0.552mm厚26#m22288.29422.9752562.1296330310圆钢6kg3890.6394.115951.6297330320圆钢8kg234381.724.1960965.0598330340圆钢10以内kg74.6574.1306.0999330350圆钢级10以内kg2.3644.19.69100330370圆钢级10以上kg15.0934.161.88101330380圆钢10kg3019.0584.112378.14102330400186、圆钢14kg351572.584.11441447.6103330420圆钢18kg1329.2164.15449.79104330520螺纹钢级28kg292977.154.11xx06.3105330620螺纹钢级22kg292977.154.11xx06.3106330650冷拔低碳钢丝kg886.4683.32925.34107330710钢丝绳kg1.0926.36.88108330730钢丝绳8绳119kg369.3197.62806.83109340290铜丝kg10.70726278.38110350030焊接钢管kgxx4.9453.2364971.27111350040焊接187、钢管m255.9915.764034.4112470080调和漆kg321.52211.013539.96113470160防火漆kg152.99813.372045.59114470180防锈漆kg2950.65212.2436115.98115470240红丹防锈漆kg237.64810.292445.4116470340清油kg17.76615.14268.98117470380聚胺脂甲料kg1320.95817.7723473.43118470390聚胺脂乙料kg2066.72816.7534617.69119480010催干剂kg9.1717.2466.4120480050隔离剂kg188、7256.1031.6612045.13121480070石棉板5mmm2131.796.27826.32122480090高强度憎水珍珠岩屋面保温板FN-290m363.81449031269.06123480160珍珠岩m344.1394.34161.47124480170玻璃布0.2mm厚m22796.5951.674670.31125480280软填料kg2048.677.9916368.87126480290PVC防水卷材m21595.3614.8823738.96127480300SBS改性沥青卷材m2265.344205306.88128490020石油沥青30#kg133.26189、41.8239.88129490110汽油kg152.5632.85434.81130490160煤油kg7.1922.3516.9131490170SBS油膏kg52.994.21223.09132490180油漆溶剂油200#kg304.1873.12949.06133490190油漆溶剂油kg99.3313.12309.91134490200松节油kg1.0493.994.19135490240草酸kg1.7984.27.55136490320盐酸kg3.4881.023.56137490450二甲苯kg159.0453.35532.8138490521聚氯乙烯薄膜m2698.0931.190、2837.71139490570嵌缝膏kg502.1710.95477.06140490630双白灰粉kg193855.020.2140709.55141490710硬白蜡kg4.7654.6822.3142500010乙炔气m3168.1947.51261.45143500020氧气m329.2653.5102.43144500030107胶kg12571.6921.4618354.67145500150密封膏支159.53614.742351.56146500280SBS粘胶kg396.0692.671057.5147500310粘结剂FN-300kg1472.64811781.12148191、500440密封油膏kg1850.943.746922.52149500480303胶kg552.2416.789266.59150500510硬聚氯乙烯格栅m21.169.210.67151av0910砂布张16.8080.915.13152cl00007中空玻璃 5+6A+5m23008.8593.81282260.22153cl00164钢防盗窗(成品)m287504350154cl00587松原木m3141.784994.26140970.42155cl02800电kwh421.1060.6252.66156cl03028聚苯颗粒kg7336.3545330135.75157cl030192、31（聚苯颗粒）胶粉料kg89666.52.6233132.9158cl04240机械台班的折旧费圆184.8761184.88159cl04241机械台班的大修理费圆40.594140.59160cl04242机械台班的经常修理费圆162.3781162.38161cl04243机械台班的安拆费及场外运费圆267.5321267.53162cl04246机械管理费圆13.205113.21163cl04281丙酮kg1.4494.15.94164cl05381粘结剂g1159.20.0334.78165cl06306杉原条m3239.111977233611.51166pb11001砼地模m193、24.26264.71275.81167sj00022界面砂浆kg27715.11.644344.16168sh00052b泵送商品混凝土C30(不计5%)m31283.807282362033.63169sp010600普通商品砼c35m32327.125415965756.92170sp010700普通商品砼c40m3517.362434224534.89171sp010800普通商品砼c45m3402.906451181710.79172jx01025木工圆锯机 500mm台班0.09721.592.09173jxj01078夯实机(电动)2062kgm(小型)台班37.56924.25194、911.04174jxj03027汽车式起重机5t(中型)台班122.103378.8846262.45175jxj03061塔式起重机6t(大型)台班0.666447.55298.06176jxj03063塔式起重机15t(大型)台班3.516786.382765.23177jxj04002载重汽车4t(中型)台班7.391251.541859.06178jxj04004载重汽车6t(中型)台班844.772313.51264844.51179jxj04005载重汽车8t(大型)台班6.818416.142837.38180jxj04039机动翻斗车1t(小型)台班1.88185.13160195、.14181jxj05009电动卷扬机(单筒慢速)5t(小型)台班178.71178.1513966.28182jxj05020皮带运输机15m(小型)台班0.74194.6570.18183jxj06002滚筒式混凝土搅拌机(电动)400L(中型)台班426.95489.238084.26184jxj06024灰浆搅拌机200L(小型)台班470.76442.51xx2.19185jxj07001钢筋调直机14mm(小型)台班2.36739.4293.32186jxj07002钢筋切断机40mm(小型)台班118.66240.964860.4187jxj07003钢筋弯曲机40mm(小型)台196、班346.39124.578510.82188jxj07012木工圆锯机500mm(小型)台班98.77527.192685.68189jxj07018木工压刨床单面600mm(小型)台班0.44130.5213.45190jxj07024木工裁口机多面400mm(小型)台班0.03537.881.33191jxj07046摇臂钻床50mm(中型)台班7.80479.86623.23192jxj07054剪板机403100mm(大型)台班2.731730.71995.83193jxj07071管子切断机60mm(小型)台班32.36119.49630.72194jxj07083电锤520W(小197、型)台班1310.1139.3812288.86195jxj07092挤压钳台班153.49744.796875.13196jxj08037高压油泵80MPa(小型)台班153.497181.6327879.67197jxj09002交流电焊机30KVA(小型)台班42.43168.782918.37198jxj09004交流电焊机40KVA(小型)台班21.46199.12126.79199jxj09013直流电焊机30kw(小型)台班433.73779.6134529.82200jxj09018对焊机75KVA(小型)台班74.10999.417367.14201jxj09034点焊机75198、KVA(中型)台班113.483122.8313939.13202jxj15001垂直运输机械(综合)台班1240.212254.3315385.81203jxj15002塔吊卷扬机(综合)台班0.326262.8685.72204jxj18001其他机械费元682.461682.46205jxj18003安装综合机械元85.8185.8206zc00010塑料管m243.915358537.03合 计21577001单位工程造价计价表（人工费+机械费为计价基础） 表20工程名称：19#栋第 2 页 共 1 页 序 号名 称费率(%) 计算办法及计算程序合价(元)j 人工费(基期)按规定计算的199、直接工程费和施工措施费中的人工费(基期)352450.95j 机械费(基期)按规定计算的直接工程费和施工措施费中的机械费(基期)113896.15 直接费3719880.59 人工费按规定计算的直接工程费和施工措施费中的人工费1330032.92 材料费按规定计算的直接工程费和施工措施费中的材料费2059634.05 机械费按规定计算的直接工程费和施工措施费中的机械费113895.37 主材费除项以外的主材费2121大型施工机械进出场及安拆费0.5()机械进出场安拆费率17528.42工程排水费0.2()排水费率7011.37冬雨季施工增加费0.16()冬雨季施工费率5609.09零星工程费5200、()零星工程费率175284.17质量检测费0.25()质量检测费率8764.21 企业管理费33.3(jj)人工和机械费(基期)企业管理费率155293.58 利 润22(jj)人工和机械费(基期)利润率102596.36 安全防护、文明施工措施费20.071(jj)人工和机械费(基期)安全文明费率93595.86 其 他 工伤保险0.9人工工资总额工伤保险费率11970.3 规 费6.54(+)规费率266267.36 税 金3.461(+)税率150539.8 单位工程概算总价+4500143.86 单位工程概算总价肆佰伍拾万零壹佰肆拾叁元捌角陆分4500143.86工程概算表 表21工201、程名称：19#栋序定额项目名称单位工程数量单价其 中合价其 中号编号(元)人工费材料费机械费(元)人工费材料费机械费102-006独立基础,砼10m320.3918886.6131175301.66467.95385097.82674551081019541.6203-110矩形柱断面周长3.0m以内砾20C30(525#)现浇10m39.9310760.75568.834771.63420.28106854.155298.547382.34173.34303-113异形柱断面周长2.5m以内砾20C30(525#)现浇10m33.5713170.46462.66293.16414.66470202、18.423071.522466.61480.34403-018砖外墙(砼小型空心砌块墙厚190)不带圈梁混合砂浆M7.5100m214.517569.183863.533337.06368.59109828.756059.848420.85348.18503-093轻质墙板（玻纤水泥珍珠岩板）板厚85mm100m21.5214306.85741.238163.23402.3421746.338726.6612408.1611.55603-092砖内墙(陶粒砼空心砌块墙厚190)不带圈梁混合砂浆M7.5100m215.5612115.46302.65466.39346.42188515.898203、068.585057.15390.27703-130外墙面挂贴块料石板(灌缝砂浆35mm厚)砖墙面100m214.5122944.45416.3417189.6338.52332923.6785912494214911.92804-016综合脚手架多层建筑物(层高3.6m以内)檐口高度在120m以内100m226.582682.741599.38971.12112.2471307.142511.425812.32983.41904-021综合脚手架层高超过3.6m在4.5m内增加人工、材料、机械用量100m210.751382.371174.95178.412914860.4512630.71204、917.94311.81005-098换现浇有梁板板厚15cm以外普通商品砼c4010m310.988423.732855.065183.84384.8392492.5331348.656918.64225.391105-097换现浇有梁板板厚15cm以内普通商品砼c3510m34.649730.683912.385328.22490.0845150.3418153.424722.92273.981205-097现浇有梁板板厚15cm以内砾40C30(525#)现浇10m323.458766.433912.384363.97490.08205572.791745.210233511492.41205、305-001整体地面水泥砂浆面层20mm厚(98zj001-地1)水泥砂浆,1：2100m29.564297.931884.672251.02162.2441088.2418017.421519.81551.021405-033钢筋砼整体地面水泥砂浆面层(98zj001-楼1)水泥砂浆,1：2100m214.551592.22978.78535.7177.7323166.814241.37794.521131.041505-009防水整体地面水泥砂浆卫生间厚20mm(98zj001-地44)水泥砂浆100m20.878089.023024.94714.85349.287037.452631.206、664101.92303.871605-121现浇钢筋砼整体式楼梯现浇C20砾40(425#)10m21.782453.61216.911121.6115.14367.412166.11996.44204.871705-056砼天棚混合砂浆抹面有梁楼盖(98zj001-顶3/47)100m223.163325.532521.35714.8789.3177019.1758394.516556.42068.351805-073合成高分卷材屋面带钢性防水层保温层(98zj001-屋2/76)100m29.5446868.717598.928705564.82447127.71678932738465207、388.371905-123现浇钢筋砼雨篷带翻边现浇C20砾40(425#)10m27.83471.132086.611214.39170.1327074.8116275.69472.231327.022005-129型钢栏杆、钢管扶手10m5.711091.45332.5603.53155.426232.211898.583446.16887.472105-142天沟10m24.184771.912653.781797.16320.97115384.764168.443455.37760.982205-140带散水明沟10m18.181217.11537.03632.9247.1622127208、.139763.2511506.5857.3723D5-91塑料管安装(粘接)管外径（毫米以内）16010m6114.9112.52.310.09689.3967513.870.522406-014双扇橡木门扇(凹凸型)100m20.2565207.236046.229160.916301.799011.567290.232506-045换铝合金推拉门窗安装中空玻璃 5+6A+5100m27.9535466.45678.2529536.6251.47281957.545142.1234816xx.222606-048铝合金百叶窗100m20.366627.6921424424.6661.032209、385.97771.121592.8821.972707-028圆钢筋直径6mm以上t132.875417.5801.474342.26273.78719823.910649157695636377.328A9-修330mm厚胶粉聚苯颗外墙保温层100m214.55241.651500372714.6576003.952175054041.5212.452909-017金属栏杆10m34802.132360.642088.39353.114406.397081.926265.161059.3合 计3503562.341330032.922059634.05113895.37人工、主要材料、机械210、汇总表 表22工程名称：19#栋序号编 码名称及规格单位数 量单价(元)合价(元)1100002综合人工工日17434.972751307622.92rg00003综合人工(机上)工日4.3575326.253rg00003综合人工(建筑)工日29075217504rg00003综合人工(市政)工日9756755110015红青砖24011553千块7.4932191640.956110020水泥425#kg319398.310.4127759.327110030水泥525#kg127525.130.4456111.068110050白水泥kg688.1150.53364.79110054砼小211、型空心砌块(综合)m3244.334131.2432066.3810110360水m344.3160.8939.44111xx0砼弯头10cm套19.6162.651121xx0轻质墙板60mmm2159.6609576131xx6铁钉园钉kg3.0385.3716.31141xx6镀锌铁丝8#kg1.3214.245.6151xx2镀锌铁丝22#kg0.1474.040.5916120279草袋子m23.0341.75.1617120286麻绳kg0.0215.170.1118120344钢丝绳kg0.1356.30.8519120401隔离剂kg7.4231.6612.3220120486212、107胶kg32.9261.4648.0721130010红青砖24011553千块28.3152196201.0322130170中、粗砂(天然砂综合)m30.0191122.1623130180中净砂(过筛)m3539.7512466928.9624130190粗净砂m3382.4641365xx.1625130290石膏粉kg1.260.50.6326130300石灰膏m318.9312905490.0227130380白石子kg1181.280.1618928130480砾石最大粒径10mmm34.641147682.1729130500砾石最大粒径20mmm3148.56814521213、542.3730130510砾石最大粒径40mmm3549.50414378579.1331130560碎石最大粒径40mmm30.07214310.3132130590石碴3070mmm36.15139239.933130620陶粒砼空心砌块m3243.623217.0152868.6134140180铝合金推拉窗m2752.388180135429.8435140250密封毛条m3398.6962.79176.4836140260密封胶条m1.8110.841.5237160170块料石板500500m21568.821140219634.9738160610铝合金压条330mmm2083214、.5366.713959.6939161070橡木压条1043m62.57.63476.8840161080橡木压条2542m37.514.95560.6341161100橡木三角压条m98.1511.51128.7342161110橡木收口条1050m51.858.75453.6943180160117胶kg7985.431.2610061.6444190220膨胀螺栓套12522.3370.486010.7245190370螺钉铝合金门窗用百个7.243536.2246xx50射钉百个104.5744.7491.547xx80铁钉园钉kg812.3825.374362.4948xx50其它215、铁件kg268.16141072.6449xx10镀锌铁丝8#kg1038.7164.244404.1550xx30镀锌铁丝10#kg36.5983.3120.7751xx40镀锌铁丝12#kg14.0343.3747.352xx70镀锌铁丝22#kg434.3784.041754.8953xx50合金钢钻头20个50.37135176354xx40地脚个3959.10.41583.6455xx80梁卡具模板用kg174.8834699.5356xx90零星卡具kg1696.83646787.3557xx80砂纸张20.0111.0521.0158xx20窗(铁)纱m239.62.0882.3216、759xx30小滑轮D=56个90.360.872.2960xx50铁件kg3.781415.1361xx30角码个1.8110.50.9162xx20U型卡kg57.4564.23243.0463210110塑料薄膜m2431.4261.2517.71642xx0草板纸张1338.770.751004.08652xx0白布幅0.9m宽m20.1282.440.31662xx0草袋子m21282.7511.72180.68672xx0麻绳kg0.1455.170.7568220290棉纱头kg15.3815.6887.3669220400纸筋kg623.8071623.8170230030电焊217、条kg1067.8136.146556.3771240020组合钢模板kg3244.4644.2313724.0872240070回转扣件kg133.9334.8642.8873240080对接扣件kg175.8974.8844.3174240090直角扣件kg742.0044.83561.6275240120脚手架底座kg21.5193.983.9276240150支承件(支撑钢管及扣件)kg2235.7273.88495.7677270130水m31618.150.891440.1578270150木柴kg470.6080.34160.0179270170锯木屑m30.65415.610.218、2180270230砂布张17.8190.916.0481270240铁砂纸张696.1040.62431.5882270450挤压套筒G25个1073.5912.5513473.5583280030其它材料费元4582.46814582.4784310100胶合板(九夹)m253.92520.871125.4185310240大芯板18mmm228.725511464.9886310310橡木夹板m253.92517916.73873xx0竹架板(侧编)m2321.511.53697.25883xx0竹架板(平编竹笆)m2448.9893.61616.3689330020扁钢kg198.25219、14.1812.8390330130钢板kg269.13.13842.2891330240角钢kg681.724.12795.0592330310圆钢6kg1711.4594.17016.9893330320圆钢8kg27105.484.1111132.4794330340圆钢10以内kg80.5744.1330.3595330350圆钢级10以内kg2.8714.111.7796330370圆钢级10以上kg16.2894.166.7997330400圆钢14kg40658.224.1166698.798330420圆钢18kg314.2784.11288.5499330520螺纹钢级28k220、g33881.854.1138915.59100330620螺纹钢级22kg33881.854.1138915.59101330650冷拔低碳钢丝kg1396.4183.34608.18102330710钢丝绳kg0.356.32.2103330730钢丝绳8绳119kg57.4587.6436.68104340090铝合金型材kg56.8819.241094.37105340290铜丝kg119.507263107.19106350030焊接钢管kg3257.313.2310521.11107350040焊接钢管m60.52615.76953.89108470060酚醛清漆kg10.7831221、0.5113.22109470080调和漆kg13.71611.01151.02110470090色调和漆kg0.22811.292.57111470180防锈漆kg445.77812.245456.32112470240红丹防锈漆kg10.35810.29106.58113470340清油kg8.77715.14132.88114470380聚胺脂甲料kg2135.92217.7737955.33115470390聚胺脂乙料kg3341.79316.7555975.04116470570熟桐油kg1.0638.719.25117480010催干剂kg0.5267.243.8111848005222、0隔离剂kg588.2861.66976.55119480090高强度憎水珍珠岩屋面保温板FN-290m3103.18549050560.47120480160珍珠岩m371.35694.36728.88121480170玻璃布0.2mm厚m265.1171.67108.75122480280软填料kg316.0137.992524.94123480290PVC防水卷材m22579.61614.8838384.69124480300SBS改性沥青卷材m2539.6142010792.28125490020石油沥青30#kg190.0721.8342.13126490110汽油kg193.921223、2.85552.67127490160煤油kg61.5222.35144.58128490170SBS油膏kg107.7624.21453.68129490180油漆溶剂油200#kg48.6863.12151.9130490190油漆溶剂油kg7.5193.1223.46131490200松节油kg9.2283.9936.82132490240草酸kg15.3814.264.6133490280酒精乙醇kg0.0253.040.08134490450二甲苯kg257.1683.35861.51135490521聚氯乙烯薄膜m21128.781.21354.54136490570嵌缝膏kg12224、7.4230.95121.05137490630双白灰粉kg19963.5760.214192.35138490710硬白蜡kg40.7594.68190.75139500010乙炔气m317.0757.5128.06140500020氧气m32.7633.59.67141500030107胶kg214.6421.46313.38142500090玻璃胶350g支399.0916.86704.71143500150密封膏支257.96214.743802.35144500280SBS粘胶kg805.4622.672150.58145500310粘结剂FN-300kg2381.184819049225、.47146500440密封油膏kg291.5273.741090.31147500480303胶kg892.94416.7814983.6148580270L型执手扦锁把6.07298595.01149580320门碰珠只6.0721.710.32150av0910砂布张4.1760.93.76151cl00007中空玻璃 5+6A+5m279593.8174578.95152cl00587松原木m331.127994.2630947.9153cl02800电kwh37.4540.622.47154cl03028聚苯颗粒kg652.54529362.5155cl03031（聚苯颗粒）胶粉料k226、g79752.620735156cl04240机械台班的折旧费圆16.443116.44157cl04241机械台班的大修理费圆3.61113.61158cl04242机械台班的经常修理费圆14.442114.44159cl04243机械台班的安拆费及场外运费圆23.795123.79160cl04246机械管理费圆1.17511.17161cl04281丙酮kg0.364.11.48162cl05381粘结剂g2880.038.64163cl06306杉原条m332.874726.5223883.48164pb11001砼地模m20.67364.7143.57165sj00022界面砂浆kg227、24651.63944166sp010600普通商品砼c35m347.09641519544.84167sp010700普通商品砼c40m3111.44743448368168jx01025木工圆锯机 500mm台班0.02421.590.52169jxj01078夯实机(电动)2062kgm(小型)台班263.65224.256393.56170jxj03027汽车式起重机5t(中型)台班10.356378.883923.62171jxj03028汽车式起重机8t(大型)台班0.068504.8434.53172jxj03049龙门式起重机10t(中型)台班0.404277.83112.15228、173jxj03050龙门式起重机20t(大型)台班0.152523.5679.84174jxj03061塔式起重机6t(大型)台班0.105447.5547.08175jxj03063塔式起重机15t(大型)台班0.555786.38436.79176jxj04004载重汽车6t(中型)台班109.309313.5134269.6177jxj04005载重汽车8t(大型)台班1.521416.14632.98178jxj04039机动翻斗车1t(小型)台班16.36185.131392.84179jxj04047轨道平车10t(中型)台班0.25170.4617.7180jxj05009电动229、卷扬机(单筒慢速)5t(小型)台班20.46278.151599.1181jxj05020皮带运输机15m(小型)台班0.18794.6517.67182jxj06002滚筒式混凝土搅拌机(电动)400L(中型)台班64.30989.25736.33183jxj06024灰浆搅拌机200L(小型)台班64.99542.512762.95184jxj07001钢筋调直机14mm(小型)台班1.59939.4263.05185jxj07002钢筋切断机40mm(小型)台班15.14340.96620.28186jxj07003钢筋弯曲机40mm(小型)台班40.86824.571004.13187230、jxj07012木工圆锯机500mm(小型)台班12.89627.19350.63188jxj07018木工压刨床单面600mm(小型)台班0.530.5215.25189jxj07024木工裁口机多面400mm(小型)台班0.03837.881.43190jxj07046摇臂钻床50mm(中型)台班0.12679.8610.03191jxj07054剪板机403100mm(大型)台班0.018730.713.11192jxj07055型钢剪断机500mm(中型)台班0.099166.9516.47193jxj07061板料校平机162500mm(大型)台班0.0181841.2533.031231、94jxj07070刨边机1xxmm(大型)台班0.027672.8118.11195jxj07071管子切断机60mm(小型)台班7.65119.49149.13196jxj07083电锤520W(小型)台班80.7719.38757.64197jxj07092挤压钳台班17.75144.79795.09198jxj07094型钢校正机台班0.099166.9516.47199jxj08037高压油泵80MPa(小型)台班17.751181.633224.19200jxj09002交流电焊机30KVA(小型)台班12.2968.78845.34201jxj09004交流电焊机40KVA(小型232、)台班3.4899.1344.9202jxj09013直流电焊机30kw(小型)台班50.17679.613994.5203jxj09018对焊机75KVA(小型)台班8.57399.41852.24204jxj09034点焊机75KVA(中型)台班13.021122.831599.4205jxj10020内燃空气压缩机9m3/min(中型)台班0.072290.8820.87206jxj12039组合烘箱(小型)台班0.798134.49107.37207jxj12044电焊条烘干箱453545cm3(小型)台班0.79817.3213.83208jxj15001垂直运输机械(综合)台班162.141254.341232.48209jxj15002塔吊卷扬机(综合)台班0.352262.8692.52210jxj18001其他机械费元15.689115.69211jxj18003安装综合机械元17.967117.97212zc00010塑料管m60.6352121合 计3554701单位工