武漢市***工程預算書造價匯總表工程名稱:武漢市市***序號名稱工程造價

(元)單方造價

(元/mm2)人工費

(元)安全防護費

(元))1土建部分1,,913,1167.799995.0094110,1111.2733,,636.5572安裝部分140,1170.78872.991224,8666.75536.8843合計2,0553,3388.571,0668.00434,,978.00234,1773.41編制說明一、編制依據

1、施施工圖紙；

22、《湖北省省建筑工程消消耗量定額及及統(tǒng)一基價表表》（2003年）、《湖湖北省裝飾工工程消耗量定定額及統(tǒng)一基基價表》（2003年）；《湖湖北省安裝工工程消耗量定定額及統(tǒng)一基基價表》（2003）年；

3、本工程按按照工程4類取費；

4、圖紙設計計的有關標準準圖集；

5、主要材料料參照（武漢漢建筑工程造造價信息）2008年第11期；部分材材料參照新洲洲當地價格。

二、編制說明

1、本工程按照施工圖紙圖示尺寸計算工程量；

2、本工程預算土建部分不包含墻面保溫；噴粉樁；屋面保溫。

3、由于圖紙中屋面欄桿材質未注明，暫按不銹鋼欄桿扶手計算；

三、未盡事宜，待雙方協商解決。

工程預算書工程名稱武漢市***(土土建)業(yè)主武漢市***套用定額湖北省建筑裝飾工工程消耗量定定額2003總造價金額壹佰玖拾壹萬叁仟仟壹佰陸拾柒柒元柒角玖分分鋼材(t)79.69水泥(m3)391.7圓木(m3)134.62商品混凝土(m33)建筑面積(m2))1900單位造價(元/mm2)995.09人工費410111.227材料費1179211..98安裝主材費機械費42094.122綜合管理費281750.442獨立費業(yè)主供貨費總造價1913167..79編制單位施工單位審核單位編制人審核人取費計算表武漢市***(土土建)代號名稱計算式金額L1定額基價S1550072..23L2其中:人工費R279621.332L3材料費費C1228356..79L4機械費費M42094.122L5構件增值稅T1*7.52666%L6安全防護護文明施工費費(L1+L5)*22.17%33636.577L7其他施工工組織措施費費(L1+L5)*11.05%16275.766L8施工組織措施費合合計L6+L749912.333L9人工價差RC130489.995L10材料價差CC-49144.881L11機械價差MCL12土建部分分施工管理費費(1+2.17%++1.05%%)*(L11+L5-TT2-T3))*2.000%28842.633L13金屬門窗窗部分施工管管理費(1+2.17%++1.05%%)*T2**1.00%%1578.53L14施工管理費合計L12+L13++030421.166L15行政規(guī)費(L1+L5+L88)*6%95999.077L16計劃利潤(4類))(L1+L5+L88+L9+LL10+L111)*2%%33626.599L17意外傷害保險費(L1+L5+L88+L9+LL10+L111+L144+L15++L16)**0.05%%920.69L18安全技術服務費(L1+L5+L88+L9+LL10+L111+L144+L15++L16)**0.15%%2762.06L19不含稅造價L1+L5+L88+L9+LL10+L111+L144+L15++L16+LL17+L1181845059..28L20營業(yè)稅L19*3.69914%68108.522L21獨立費DL22業(yè)主供貨費YGL23工程總造價L19+L20++L21-LL221913167..79直接費計算表武漢市***(土土建)S定額編號名稱單位數量基價人工單價材料單價機械單價人工復價材料復價機械復價合價一、土石方工程A1-42平整場地100m27.48794.594.5707.52707.52A1-152反鏟挖掘機挖土土深度4m以內1000m31.3321926.91801746.9239.762326.872566.63A1-264填土碾壓拖式雙雙聯羊足碾1000m31.1972037.8318031.81826.03215.4638.062185.762439.28A1-215自卸汽車(載重44.5t)運距(km以內)51000m30.13514076.73318025.4413871.29924.33.431872.621900.36J1小計計1187.0441.56385.257613.79二、砌筑工程換A3-1水泥砂漿磚基礎水泥砂漿M510m39.9631871.3365.41487.5118.393640.4814820.066183.2218643.766A7-152防水砂漿平面100m20.6038845.01276.6547.5720.84167.01330.6212.58510.22A3-165加氣混凝土砌塊墻墻600×3300×(1125,2000,2500)混合砂漿M510m344.6372180.78300.31872.517.9713404.49983583.233355.7697343.488A3-120砌體鋼筋加固t1.343370.97667.82682.5320.64894.853594.5927.664517.1B2B-3墻面鋼板網100m23.75701.1183518.1686.251942.882629.13J5小計計18793.088104271.338579.22123643.668三、混凝土及鋼筋筋混凝土工程程A4-11C10基礎墊層層10m34.0372005.99405.31546.8353.861636.26244.55217.438098.184A10-30混凝土基礎墊層木模板木支撐100m20.29622665.18401.42229.4734.31118.89660.3710.16789.43換A4-2C25帶形基礎礎碎石砼有梁式10m315.4872227.71391.81782.0553.866067.8127598.611834.1334500.5444A10-9帶形基礎（有梁式式）鋼筋混凝土木模板木支撐100m21.076482502.94842.41629.6430.9906.831754.2733.262694.36換A4-22矩形柱C25510m314.5082601.4728.11786.2387.0710563.27725914.6221263.2137741.1114A10-52矩形柱木模板木支撐100m211.60643913.521072.52779.6461.3812447.86632261.611712.445421.888換A4-40有梁板C2510m330.5872464.84455.71922.0787.0713938.558790.3662663.2175392.0664A10-98有梁板木模板木支撐100m223.84163432.521093.52272.7466.2826070.79954185.7661580.2281836.777換A4-50整體樓梯C25510m214.472642.07179.4429.3433.332596.286213.41482.359292.044A10-114樓梯直形木模板木支撐10m214.472876.53332.4518.225.934810.497499.39375.2612685.144換A4-45挑檐天溝C25510m31.7172922.41823.51960.51138.41413.953366.2237.635017.784A10-122挑檐天溝木模板板木支撐100m21.32323705.131674.91926.9103.332216.232549.67136.734902.63換A4-57零星構件C25510m30.9343152.33863.42150.53138.4806.422008.6129.272944.284A10-123零星構件木模板板木支撐100m21.556484982.721423.53440.62118.62215.655355.26184.67755.5換A4-25構造柱C2510m30.8282695.86828.61780.1987.07686.08147472.092232.174A10-58構造柱木模板木支撐100m21.192324336.061399.82838.8997.371669.013384.87116.15169.97A4-55其他臺階C2010m21.728397.796.6277.6923.41166.92479.8540.45687.23A4-59砼散水面層一次抹抹光100m20.8881810453.61268.3488.06402.81126.2978.21607.28A4-60水泥砂漿防滑坡道道100m20.361131.55431.7673.526.35155.41242.469.49407.36A4-641現澆構件圓鋼筋((mm以內)Φ6.5t1.3443538.87772.82730.8235.251038.643670.2247.384756.24換A4-642現澆構件帶肋鋼筋筋(mm以內)φR7t6.9033449.54501.32900.2647.983460.4720020.499331.2123812.177A4-642現澆構件圓鋼筋((mm以內)Φ8t14.6193245.54501.32696.2647.987328.539416.622701.4247446.555換A4-643現澆構件帶肋鋼筋筋(mm以內)φR10t7.0123287.1362.72884.3740.032543.2520225.2280.6923049.155A4-643現澆構件圓鋼筋((mm以內)Φ10t1.0923083.1362.72680.3740.03396.072926.9643.713366.75A4-644現澆構件圓鋼筋((mm以內)Φ12t8.553172.642972776.6399.012539.3523740.199846.5427126.077A4-655現澆構件螺紋鋼筋筋(mm以內)Φ12t4.6373320.5323.12881.13116.271498.2113359.8539.1415397.166A4-656現澆構件螺紋鋼筋筋(mm以內)Φ14t4.3613253.85270.92874.94108.011181.3912537.611471.0314190.044A4-657現澆構件螺紋鋼筋筋(mm以內)Φ16t8.1973222.14244.82870.97106.372006.6323533.344871.9126411.888A4-658現澆構件螺紋鋼筋筋(mm以內)Φ18t7.2553193.98211.82885.0497.141536.6120930.977704.7523172.322A4-659現澆構件螺紋鋼筋筋(mm以內)Φ20t6.2523171.66194.72880.1696.81217.2618006.766605.1919829.222A4-660現澆構件螺紋鋼筋筋(mm以內)Φ22t4.443137.21742878.1785.03772.5612779.077377.5313929.177A4-736鐵件t0.5265093.357353806.26552.09386.612002.09290.42679.1A4-738電渣壓力焊接接頭頭10個137.287.123631.6519.474939.24342.382671.2811952.866J3小計計119734.116458601.88617958.388596294.339五、屋面工程B1-20水泥砂漿在填充充材料上20mm100m24.565724.41240458.6725.741095.62093.83117.53306.93A7-41改性瀝青防水卷材材屋面滿鋪100m25.2292199.03210.61988.431101.2310397.511498.733A8-218架空隔熱層混凝凝土板面100m24.5652882.96907.51897.2878.184142.748661.08356.8913160.711A7-106塑料(PVC)落水管管φ100mmm10m6278.8265.1213.72390.61282.321672.92A7-108塑料雨水口方形((接口直徑)φ100mmm10個0.4280.6696.9183.7638.7673.5112.26A7-110塑料水斗方形(接接口直徑)φ100mmm10個0.4282.880.4202.432.1680.96113.12A7-112塑料彎頭φ1000mm10個0.4195.47107.488.0742.9635.2378.19J4小計計6844.0422624.422474.3929942.866六、樓地面工程B1-17混凝土墊層(首層層地面)10m34.3191999.63367.51505.5126.631587.236502.25546.918636.4B1-84彩釉磚地面(每塊塊周長)<24000mm水泥砂漿100m24.318614617.211837.313769.49910.423615.9659464.9224563125.888B1-84彩釉磚樓面(每塊塊周長)<24000mm水泥砂漿100m211.424614617.211837.313769.49910.429565.82157310.992119.04166995.778B1-90彩釉磚樓梯面水泥砂漿100m21.44728272.632984.15274.4314.14318.597633.1620.4111972.155B1-92彩釉磚踢腳板水泥砂漿100m11.889856.33287.4567.091.843416.96742.1321.8810180.911B1-62花崗巖坡道面水泥砂漿100m20.3629399.7771892.127479.48828.19681.169892.6110.1510583.922B1-63花崗巖臺階面水泥砂漿100m20.172831327.2331504.229792.38830.65259.935148.125.35413.35B1-185硬木扶手型鋼欄欄桿(樓梯欄桿)10m4.512703.9696.9416.66190.4437.211879.97859.083176.27B1-178不銹鋼管扶手不不銹鋼欄桿(護窗欄桿)10m2.013106.62136.82912.1757.65274.975853.46115.886244.31B1-178不銹鋼管扶手不不銹鋼欄桿(屋面欄桿)10m8.643106.62136.82912.1757.651181.9525161.155498.126841.2J6小計計25339.722285588.6692241.74313170.115七、墻柱面工程B2-216瓷板(200x3000)砂漿粘貼內墻面(墻裙)100m217.156026.131271.14731.7423.2921799.37781149.344399.42103348.113B2-29水泥砂漿墻面、墻墻裙15+5mmm輕質墻(內墻)100m216.6889936.35443.4469.0523.97399.867827.93398.8615626.655B5-225乳膠漆抹灰面二遍(內墻)100m216.6889651.34336315.345607.475262.6810870.155B2-248面磚水泥砂漿粘貼貼周長mm以內800(外墻)100m217.09085740.951396.24322.0722.6823862.17773867.633387.6298117.433B2-30水泥砂漿6+114mm115+5mmm零星項目100m22.112474.421968.6483.1422.684153.751019.4347.855221.03J7小計計62822.611169127.0011233.76233183.338八、天棚工程B3-2混凝土面天棚水水泥砂漿100m220.627757.18439.2300.2117.779059.386192.43366.5415618.355B5-225乳膠漆抹灰面二遍100m220.627651.34336315.346930.676504.5213435.199J8小計計15990.05512696.955366.5429053.544九、門窗工程2B4-291塑鋼推拉窗100m25.984625553.7441703.423848.4441.910194.177142723.33711.37152928.991B4B-63全玻門門扇制作作10m24.6682416.14460.81955.342151.019127.5311278.544B4B-64全玻門門扇安裝裝10m24.668948.5181.44767.06846.963580.644427.6B4-25無紗鑲板門單扇扇帶亮門框扇制安安100m21.4412700.2551892.110527.533280.622724.6215159.644404.0918288.366J9小計計15916.777170591.118415.46186923.441十、腳手架及垂直直運輸4A11-1綜合腳手架建筑筑面積100m219.226489.55291179.4819.075594.773450.68366.649412.094A11-6鋼管里腳手架<3..6m100m266.3124.01111.610.032.387399.08664.99157.798221.864B7-3裝飾內腳手架簡簡易(3.6m以內內）內墻、柱、面面100m237.426.756.75252.59252.594B7-4裝飾內腳手架簡簡易(3.6m以內內）天棚、面100m220.62721.621.6445.54445.544A12-120米(6層)以內卷揚機施工100m219.226619.73619.7311914.93311914.933J10小計計12993.8554813.812439.36630247.011HJ合計計279621.3321228356..7942094.1221550072..23工料機匯總表武漢市***(土土建)S標識屬性名稱單位數量定額價D供應價G預算價算式預算單價金額價差注釋定3人工綜合工日(建筑))工日9320.71113044G44410111.227130489.995定202材料標準磚240××115×553mm千塊69.812180240G24016754.9884188.74定332材料彩釉磚2200×1000m2391.29732.2522G228608.54-4010.799定337材料彩釉磚6600×6000m21613.678813050G5080683.9-129094..24定409材料瓷板200x3000mmm21775.025540.525G2544375.622-27512.889定412材料粗砂m30.0095028G280.25-0.2定482材料電度13.440.550.67G0.6791.61定1058材料冷軋帶肋鋼筋φ5mm以下t0.64428004219.51G4219.512715.95913.69定1247材料螺紋鋼筋φ12t4.84627004005.31G4005.3119408.3996325.09定1248材料螺紋鋼筋φ14t4.55727004005.31G4005.3118253.1885948.62定1249材料螺紋鋼筋φ16t8.56627004005.31G4005.3134308.94411181.111定1251材料螺紋鋼筋φ18t7.58127004005.31G4005.3130366.1669896.18定1252材料螺紋鋼筋φ20t6.53327004005.31G4005.3126168.0558528.03定1253材料螺紋鋼筋φ22t4.6427004005.31G4005.3118583.8446056.38定1595材料水泥32.55t390.872300320G320125079.117817.44定1712材料碎石15mmmm321.395157.88G57.881238.05147.16定1713材料碎石20mmmm3285.265061.88G61.8817651.9223388.89定1714材料碎石40mmmm3398.5154955.78G55.7822229.1552701.93定1741材料鐵件kg5.33.594G421.22.17定1742材料鐵件t0.53135904005.51G4005.512127.97220.74定1951材料圓鋼kg170.1282.63.93G3.93669.11226.78定1954材料圓鋼φ10t1.11426003933.91G3933.914381.751485.76定1956材料圓鋼φ10以以內t1.3826003933.91G3933.915429.581841.06定1957材料圓鋼φ10以以上kg245.4082.63.93G3.93965.19327.13定1959材料圓鋼φ12t8.93526004005.31G4005.3135786.44412556.099定1971材料圓鋼φ6.55t1.37126003933.31G3933.315392.11827.81定1972材料圓鋼φ8t14.91126003933.91G3933.9158660.03319890.444定2027材料中(粗)砂m3675.1135028G2818903.166-14852.448定2190材料成形冷軋扭鋼筋φR10mmt751G4219.5130178.95510152.688定2193材料成形冷軋扭鋼筋φR7mmt7.04128004219.51G4219.5129709.8229994.86定30709材料蒸壓灰砂磚2440×1155×53千塊23.513230260G2606113.3705.38工程預算書工程名稱武漢市***(安安裝)業(yè)主套用定額湖北省安裝工程消消耗量定額2003總造價金額壹拾肆萬零壹佰柒柒拾元柒角捌捌分鋼材(t)水泥(m3)圓木(m3)商品混凝土(m33)建筑面積(m2))1922.6單位造價(元/mm2)72.91人工費24866.755材料費4622.11安裝主材費91622.855機械費2597.48綜合管理費16461.599獨立費業(yè)主供貨費總造價140170.778編制單位施工單位審核單位編制人審核人取費計算表武漢市***(安安裝)代號名稱計算式金額L1定額基價S24739.355L2其中:人工費R17519.766L3輔材費費C4622.11L4機械費費M2597.48L5主材費Z91622.855L6安全防護護文明施工費費S*2.17%536.84L7其他組織織措施費L2*6%1051.19L8施工組織措施費合合計L6+L71588.03L9其中人工工費L8*15%238.2L10人工費調整RC7347L11材料費調整CCL12機械費調整MCL13施工管理費(3類類)(L2+L9)*115%2663.69L14行政規(guī)費(L2+L9)*225%4439.49L15計劃利潤(3類))(L2+L9+L110)*100%2510.5L16意外傷害保險費(L1+L5+L88+L10++L11+LL12+L113+L144+L15))*0.055%67.46L17安全技術服務費(L1+L5+L88+L10++L11+LL12+L113+L144+L15))*0.155%202.37L18不含稅工程造價L1+L5+L88+L10++L11+LL12+L113+L144+L15++L16+LL17135180.772L19營業(yè)稅L18*3.69914%4990.06L20設備獨立費DL21業(yè)主供貨費YGL22工程總造價L18+L19++L20-LL21140170.778直接費計算表武漢市***(安安裝)S定額編號名稱單位數量基價人工單價主材單價材料單價機械單價人工復價主材復價材料復價機械復價合價C2B-18成套低壓路燈控制制柜安裝常規(guī)電氣配配電柜控制總柜套1233.86147.25180050.8535.76147.25180050.8535.76233.86C2-298成套配電箱安裝懸掛嵌入式(半周長m)1..0臺1681.5255.860025.72892.89600411.521304.32C2-342開關及按鈕扳式式暗開關（單單控）單聯10套7.928.1926.35961.84208.17758.414.54222.7C2-343開關及按鈕扳式式暗開關（單單控）雙聯10套1.229.8927.591392.333.11166.82.7635.87C2-358普通插座單相明明插座15A3孔10套13.145.8428.218517.63369.551113.5230.95600.5C2-360普通插座單相明明插座15A5孔10套1.252.6534.19518.5540.9211422.2663.18C2-408吊風扇臺5017.2413.33753.91666.53750195.5862C2-1447節(jié)能吸頂燈(400W)燈罩直徑(mm以內)250010套0.6180.2966.96650113.3340.1839068108.17C2-1447圓球吸頂燈(3**40W)燈罩直徑(mm以內)250010套1.6180.2966.96600113.33107.14960181.33288.46C2-1703成套型吊鏈式單管10套2.2118.3967.2731551.12147.99693112.46260.46C2-1704成套型吊鏈式雙管10套15.2135.7584.6345051.121286.386840777.022063.4C2-1089混凝土結構暗配鋼管公稱直直徑(mm以內)1000100m0.041517.31130.886500319.2967.1345.2426012.772.6960.69C2-1085混凝土結構暗配鋼管公稱直直徑(mm以內)40100m3.1593.86462.21180091.5840.071432.855580283.9124.221840.97C2-1172硬質聚氯乙烯管公公稱直徑(mm以內)25100m14.52259.49208.637204.3246.543029.3110454.462.73675.763767.79C2-1171硬質聚氯乙烯管公公稱直徑(mm以內)20100m3.46183.09147.874504.1931.03511.63155714.5107.36633.49C2-1170硬質聚氯乙烯管公公稱直徑(mm以內)15100m9.84174.16139.193203.9431.031369.633148.838.77305.341713.73C11-12688塑料線槽敷設敷敷設塑料線槽槽100mmm寬以下100m3.1435.24435.2412001349.2437201349.24C2-1274照明線路導線截截面(mm2以內)銅芯2.5100m單線36.447.393123516.391128.48554596.61725C2-1275照明線路導線截截面(mm2以內)銅芯4100m單線41.137.9321.734616.23891.8714220.6667.051558.92C2-689銅芯電力電纜敷設設電纜（截面mm2以下）240100m1.051056.55553.6611615266.27236.62581.3412195.755279.58248.451109.38C2-904避雷網安裝柱主主筋與圈梁鋼鋼筋焊接10處1.8140.5277.522.3240.7139.540.1873.26252.94C2-907避雷引下線敷設、斷斷接卡制作、安安裝利用建筑物物主筋引下10m18.858.8525.424.9428.49477.992.87535.611106.38C2-901避雷網安裝沿折折板支架敷設設10m15.2120.7184.3224.6311.761281.66374.38178.751834.79C2-1032接地裝置調試接接地網系統(tǒng)1496.963105.16181.83105.16181.8496.96C11-13000穿放、布放電話線1對100m2.8320.1617.983100.381.850.88877.31.085.0957.05C11-13155電話插座個161.481.249.30.2419.84148.83.8423.68C11-13200管/暗槽內穿放廣播線線100m0.8330.9923.25250