单位工程概预算表(地下室

单位工程概预算表项目名称∶xx大厦地下室工程 序号一123456789二123456789101112131415161718194-424-434-444-454-594-604-684-704-714-734-754-794-804-814-864-894-934-1064-1733-13-103-313-323-343-733-823-973-98定 额编 号砖石工程砖基础砖外墙 1/2砖砌体内加固筋承重粘土多孔砖内墙 1/2砖承重粘土多孔砖内墙 一砖建筑物超高费 总高度30m以内建筑物超高费 总高度120m以内满堂脚手架 钢管架 基本层满堂脚手架 钢管架 增加层1.2m混凝土及钢筋混凝土工程圆钢 Φ10以内圆钢 Φ10以上螺纹钢 Φ10以上预理铁件模板(现浇构件用) 满堂基础 无梁式模板(现浇构件用) 满堂基础 有梁式模板(现浇构件用) 矩形柱 断面周长 1.8m以上(框架柱)模板(现浇构件用) 园形柱模板(现浇构件用) 构造柱模板(现浇构件用) 梁及框架梁矩形(框架梁)模板(现浇构件用) 圈过梁模板(现浇构件用) 混凝土直形墙墙厚 20cm以内(墙)模板(现浇构件用) 混凝土直形墙墙厚 20cm以上(墙)模板(现浇构件用) 混凝土直形墙墙厚 30cm以上(剪力墙)模板(现浇构件用) 有梁板 板厚10cm以上(非砖混)模板(现浇构件用) 平板 板厚10cm以上模板(现浇构件用) 整体楼梯 普通(住宅楼梯)模板(现浇构件用) 模板支撑增加费 多层建筑 现浇构件底面高3.6m以上其他项目 外购混凝土 输送泵运送ttttm3m3m3m3m3m3m3m3m3m3m3m310m2m3m3325.433.381033.948.595907.871531.18209.3510.9554.3534.4863.4433.64182.452867.961500.39115.426.512014.4113582.592627.082581.9310m3100m2t100m2100m2m2m2100m2100m26.4634.773.64.5923.583123.5200733.3532.431190.331690.062723.231639.893308.4311.9495.36238.7551.15子 目 名 称工 程 量单 位数 量价 值(元)单 价合 价400099.647689.5358763.389803.637527.178012.7937294.59191387.527962.311658.794939603.86831338.98854851.83114599.3786184.826833.55其 中(元人工费36641.291570.4917845.011650.961542.8414031.992579.632667182.65164634.274101.496.0325.55136.85413.58125.82238.6200.99230.16127.8882.07206.08166.69495.5315.5914.3535231.7935624.4639121.6528642.71211318.76832.03127526.9312750.817742.5823331.7235373.484274.3810811.414929.0111264.5355622.022922.4349172.164882.982828.458449.2683285.56309200.37120061.2119236.0213136.5131404.657054.45556.518008.83194910.17146148.67三1四123456789五1234567891011121314151617六1234569-41换9-64换9-1349-1419-145换9-146 *58-298-31 *38-31 *48-31 *28-35换8-428-46 *28-478-478-828-848-878-888-113换8-113换8-2118-2137-407-417-56换7-56换7-577-577-206换7-271换7-3015-40金属构件制作及门窗安装工程卷闸门窗安装 普通门窗木作工程木板锒板门 全木板 无亮 制作木板锒板门 全木板 无亮 安装甲级放火门乙级放火门甲级放火门 安装乙级放火门 安装浴厕木隔断 塑面防火板穿孔石膏板 钉在木龙骨上木扶手 型钢栏杆楼地面工程水泥砂浆找平层 硬基层上水泥砂浆找平层 每增减5mm (单价*3)水泥砂浆找平层 每增减5mm (单价*4)水泥砂浆找平层 每增减5mm (单价*2)细石砼找平层 45mm厚水泥砂浆 姜蹉防滑坡道100m2100m2100m2100m2100m2100m222.6619.661.060.3327.73.569.229.2214.72.650.219.660.043.310.680.950.95576.56404.82539.76269.88963.432447.07200.461974.041974.049409.055553.7331885.0147090.884717.64003.6457.936645.86100m2100m2100m2100m2100m2100m2100m2100m210m0.250.251.40.751.40.750.5629.0413.1313628.52988.7313541.313541.3978.98978.9815409.891374.2950.02100m20.3230113.679636.389636.3895882.993407.13247.1818957.8210155.981370.57734.248629.5439906.7712473.76786024.6813064.867958.76572.1489.0626687.018711.571848.2518200.6529018.3924933.991110.75626859.31883.6415615.262722.45435.036313.57226971.7210m3100m2100m27.771.32349.221.3234.776455.721286.44212.2265.292640.74725.350160.941698.05143215.48601.983485.7825218.68441.69441.698053.81211.63108.15591.99317.14744.293709.862370.7558729.115430.72910.66209.2432.576025.033764.13333.45233.838344.68588.84311.0314921.5596.591800.97369.99120.59235.3922171.386650.03406.4313320.5254.31375.331236.07细石砼 加浆抹面 每增减5mm (单100m2价*2)钢筋细石砼 整体面层 40mm厚钢筋细石砼 整体面层 40mm厚地砖面层 水泥砂浆结合层 楼梯地砖面层 水泥砂浆结合层 踢脚板花岗岩面层 水泥砂浆结合层 楼地面花岗岩面层 水泥砂浆结合层 楼梯地砖 600*600 3厚陶瓷粘结剂地砖 300*300陶瓷粘结剂地面伸缩缝 建筑油膏止水带 橡胶预埋式屋面工程25厚加筋铝箔复合玻璃棉1厚防水结合剂聚氨酯 二布三涂 涂膜厚2.5mm平面4厚防水结合剂聚氯脂涂膜每增减 0.1mm (单价*5)100m2100m2100m2100m2100m2100m2100m2100m2100m100m600*600耐磨防尘细石砼地面分仓100m2100m2100m278七12345678910111213141516171819202122232425262728293031329-155换9-155换塑料排水管150塑料排水管200装饰工程瓷片墙面墙裙干粉型粘结剂粘贴块料面层 瓷片周长1000mm以内水泥砂浆 现浇混凝土 天棚面抹灰水泥砂浆 现浇混凝土 天棚面抹灰水泥砂浆 外砼墙面 16mm厚水泥砂浆 内砖墙面 18mm厚水泥砂浆 内混凝土墙面 18mm厚混凝土面水泥砂浆 矩形梁柱面抹灰面每增减1mm厚 水泥砂浆(单价*5)抹灰面每增减1mm厚 水泥砂浆(单价*3)高级耐擦洗白色耐擦洗防霉涂料耐擦洗高级耐擦洗白色耐擦洗防霉涂料耐擦洗润油粉二遍、油色一遍、清漆三遍、磨退出亮 单层木门乳胶漆二遍 （耐擦洗）抹灰面100m100m0.760.22698.762698.762051.06539.75101.8826.81618163.03147094.04100m2100m2100m2100m2100m2100m2100m2100m2100m2100m2100m2100m2100m2100m2100m2100m2100m2100m2100m21.7564.813134.7736.1690.032.811.75-29.0458.9170.6427.912.41-58.91-70.64-27.91-2.410.175.90.030.150.50.1729.0412.410.7412.4129.0412.410.741.117.34787.96720.89720.89936.92732.5776.82947.02144.8586.91541.34541.34541.34541.34147.29147.29147.29147.292942.96305.2921026.9321020.595240.438717.714853.743938.133159.043116.412764.962071.686283.31415.29336.188378.9446723.04720.8932576.726487.269937.112661.12253.49-2523.8731890.3438240.2615108.81304.63-8676.86-10404.57-4110.87-354.97500.31801.22630.83153.092620.221482.01140952.6148872.192337.6938674.6580294.4325709.554649.651570.982454.122502.1925945.29400.3117583.8813512.9936076.821528.9285.31-849.426604.47919.453128.99270.19-1363.77-1635.32-646.12-55.79308.53523.6346.32235.28766.91114.497195.535287.9296.534335.1912226.713258.99377.8490.18477.42B10-2210-4510-4510-4910-5110-5210-5710-119 *510-119 *310-191换10-191换10-191换10-191换10-192换10-192换10-192换10-192换10-22110-432换10-53210-53310-57510-72710-762换10-79010-79410-855换10-856换10-859换10-86610-89810-900粘贴大理石 水泥砂浆粘贴 砖墙100m2面粘贴大理石 水泥砂浆粘贴 混凝100m2土墙面墙面墙裙镶贴面砖 砖墙面水泥砂100m2浆粘贴 密缝 0.015m2/块以内镜面玻璃 贴在胶合板面上 墙面金属龙骨 轻钢龙骨 LL0系列 间距600装配式U型轻钢天棚龙骨 面层规格450×450mm 一级不上人装配式U型轻钢天棚龙骨 面层规格600×600mm 一级不上人500*500*12防潮型矿棉板贴在混凝土板下18厚防潮型矿棉板 贴在龙骨底100m2100m2100m2100m2100m2100m29厚纸面石膏板 安在U型轻钢龙骨100m2上铝合金扣板 天棚无障碍厕所靠墙扶手 不锈钢管靠墙扶手 普通钢管100m210m10m33343536八12345678910111213141516171819202110-96710-968换10-975换10-975换单孔 大理石洗漱台双孔 大理石洗漱台烘手器 安装洗手液合安装补充子目及材料个个100个100个240.080.06375.63531.85139646.383296.38751.262127.411171.7197.786504070.13194.98331.4410.27.6527939.755674.121442.87B:1B:8B:2B:3B:4B:5B:6B:7B:9B:10B:11B:12B:13B:14B:15B:16B:17B:18B:19B:20B:21JCTA-400砼处理剂5厚JCTA-600砼处理剂 󰀀板缝粘贴无纺布JCTA-360嵌缝剂HARDTOP耐涂硬顶级料铸铁篦子天棚光栅止水带人防专用门M1020人防专用门M1220人防专用门M1520防护密闭门悬板活门钢筋机械连接扣电渣压力焊费用󰀀商品砼C60商品砼C40商品砼C40 P6商品砼C30商品砼C30 P6商品砼C20100m2100m2m100m2100m2mm2m套套套套套元元m3m3m3m3m3m3114.4926.715088.10.01759.2269.82.5214216221-11108.51950.67924.38782.53485.2731.26490.292599.720.5406.9535009210237440052806600528048009153257261257638656133.369438.522544.057.12322706421.6257.045188800528039600105609600915325-72612638496752931.62.2420597.48139.655.44284183312390.84364393329284840.92190683.6240584.54合 计13580452.41132410.1(一)项目直接费1.定额基价2.脚手架摊销费3.塔吊增加费4.超 高 费%13705781.413705781.413277930.313277930.31.513277930.3199168.95228682.11%%51132410.053228682.1156620.5(二)(三)(四)(五)(六)(七)人工调整外购砼构件管理费直 接 费其它直接费现场经费直接工程费13762401.913762401.9%%3.8413762401.9528476.237.3813762401.91015665.2615306543.415306543.4(八)(九)(十)(十一)间 接 费贷款利息差别利润差 价1.总说明中规定可以计算的差价2.动态调价3.只计差价的项目%%%5.8515306543.415306543.4895432.791116201976.21782217.382664563.492664563.492590723.492590723.49%13705781.473840206487577384020648757733030.87165190.06330380.11767895.27(十二)(十三)(十四)(十五)(十六)(十七)不含税工程造价养劳保险统筹费四项保险费安全、文明施工定额补贴费税 金含税工程造价扣除养劳保险统筹费后造价%%%%3.550.81.62064875720648757206487573.5121877358.122645253.322645253.321912222.521912222.5 中(元)材料费358110.286010.2538928.147942.755738.4261187.5137294.59191387.527962.311658.793864261.1727415.4376702.572400663.927135.9816542.0421038.4115052.86144655.053234.1167050.527256.274138.0612631.01129144.24155770.4910097.56338.289105.1330289.189147.959147.9584332.793119.21128.6918957.8210155.98720.68386.087873.0635733.147258.13719848.426928.074612.83331.6151.6218428.534520.031368.9912216.5919477.6516075.17787.65610751.271782.2513778.442345.1314.446078.18201807.4743307.881220.96127504.42547.673033.8923730.531949.18512.94443604.745770.819075.76294.321402111866.6331048.651038.66153.65-1529.8325285.9430320.8111979.811034.44-7313.09-8769.25-3464.75-299.18191.771277.59582.382907.461826.171361.97114213.7443187.672017.5134195.3867730.5722306.484261.071457.421875.59554.981792.0411160.9189.686475577.550459.1867442.752544.054.8811672.526282201.64908800528039600105609600915325-72612638496752931.63312390.8284840.92190683.6240584.5412156690