武漢市某中學(xué)藝術(shù)樓工程預(yù)算書

武漢市***工程預(yù)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(fèi)

(元)安全防護(hù)費(fèi)

(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(jì)2,0553,3388.571,0668.00434,,978.00234,1773.41編制說明一、編制依據(jù)

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(fèi)；

4、圖紙?jiān)O(shè)計(jì)計(jì)的有關(guān)標(biāo)準(zhǔn)準(zhǔn)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(dāng)?shù)貎r格。

二、編制說明

1、本工程按照施工圖紙圖示尺寸計(jì)算工程量；

2、本工程預(yù)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(zhì)未注明，暫按不銹鋼欄桿扶手計(jì)算；

三、未盡事宜，待雙方協(xié)商解決。

工程預(yù)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(fèi)410111.227材料費(fèi)1179211..98安裝主材費(fèi)機(jī)械費(fèi)42094.122綜合管理費(fèi)281750.442獨(dú)立費(fèi)業(yè)主供貨費(fèi)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(fèi)計(jì)算表武漢市***(土土建)代號名稱計(jì)算式金額L1定額基價S1550072..23L2其中:人工費(fèi)R279621.332L3材料費(fèi)費(fèi)C1228356..79L4機(jī)械費(fèi)費(fèi)M42094.122L5構(gòu)件增值稅T1*7.52666%L6安全防護(hù)護(hù)文明施工費(fèi)費(fèi)(L1+L5)*22.17%33636.577L7其他施工工組織措施費(fèi)費(fèi)(L1+L5)*11.05%16275.766L8施工組織措施費(fèi)合合計(jì)L6+L749912.333L9人工價差RC130489.995L10材料價差CC-49144.881L11機(jī)械價差MCL12土建部分分施工管理費(fèi)費(fèi)(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(fèi)(1+2.17%++1.05%%)*T2**1.00%%1578.53L14施工管理費(fèi)合計(jì)L12+L13++030421.166L15行政規(guī)費(fèi)(L1+L5+L88)*6%95999.077L16計(jì)劃利潤(4類))(L1+L5+L88+L9+LL10+L111)*2%%33626.599L17意外傷害保險(xiǎn)費(fèi)(L1+L5+L88+L9+LL10+L111+L144+L15++L16)**0.05%%920.69L18安全技術(shù)服務(wù)費(fèi)(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(dú)立費(fèi)DL22業(yè)主供貨費(fèi)YGL23工程總造價L19+L20++L21-LL221913167..79直接費(fèi)計(jì)算表武漢市***(土土建)S定額編號名稱單位數(shù)量基價人工單價材料單價機(jī)械單價人工復(fù)價材料復(fù)價機(jī)械復(fù)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(jī)挖土土深度4m以內(nèi)1000m31.3321926.91801746.9239.762326.872566.63A1-264填土碾壓拖式雙雙聯(lián)羊足碾1000m31.1972037.8318031.81826.03215.4638.062185.762439.28A1-215自卸汽車(載重44.5t)運(yùn)距(km以內(nèi))51000m30.13514076.73318025.4413871.29924.33.431872.621900.36J1小計(jì)計(jì)1187.0441.56385.257613.79二、砌筑工程換A3-1水泥砂漿磚基礎(chǔ)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(wǎng)100m23.75701.1183518.1686.251942.882629.13J5小計(jì)計(jì)18793.088104271.338579.22123643.668三、混凝土及鋼筋筋混凝土工程程A4-11C10基礎(chǔ)墊層層10m34.0372005.99405.31546.8353.861636.26244.55217.438098.184A10-30混凝土基礎(chǔ)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(chǔ)礎(chǔ)碎石砼有梁式10m315.4872227.71391.81782.0553.866067.8127598.611834.1334500.5444A10-9帶形基礎(chǔ)（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(gòu)件C25510m30.9343152.33863.42150.53138.4806.422008.6129.272944.284A10-123零星構(gòu)件木模板板木支撐100m21.556484982.721423.53440.62118.62215.655355.26184.67755.5換A4-25構(gòu)造柱C2510m30.8282695.86828.61780.1987.07686.08147472.092232.174A10-58構(gòu)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(xiàn)澆構(gòu)件圓鋼筋((mm以內(nèi))Φ6.5t1.3443538.87772.82730.8235.251038.643670.2247.384756.24換A4-642現(xiàn)澆構(gòu)件帶肋鋼筋筋(mm以內(nèi))φR7t6.9033449.54501.32900.2647.983460.4720020.499331.2123812.177A4-642現(xiàn)澆構(gòu)件圓鋼筋((mm以內(nèi))Φ8t14.6193245.54501.32696.2647.987328.539416.622701.4247446.555換A4-643現(xiàn)澆構(gòu)件帶肋鋼筋筋(mm以內(nèi))φR10t7.0123287.1362.72884.3740.032543.2520225.2280.6923049.155A4-643現(xiàn)澆構(gòu)件圓鋼筋((mm以內(nèi))Φ10t1.0923083.1362.72680.3740.03396.072926.9643.713366.75A4-644現(xiàn)澆構(gòu)件圓鋼筋((mm以內(nèi))Φ12t8.553172.642972776.6399.012539.3523740.199846.5427126.077A4-655現(xiàn)澆構(gòu)件螺紋鋼筋筋(mm以內(nèi))Φ12t4.6373320.5323.12881.13116.271498.2113359.8539.1415397.166A4-656現(xiàn)澆構(gòu)件螺紋鋼筋筋(mm以內(nèi))Φ14t4.3613253.85270.92874.94108.011181.3912537.611471.0314190.044A4-657現(xiàn)澆構(gòu)件螺紋鋼筋筋(mm以內(nèi))Φ16t8.1973222.14244.82870.97106.372006.6323533.344871.9126411.888A4-658現(xiàn)澆構(gòu)件螺紋鋼筋筋(mm以內(nèi))Φ18t7.2553193.98211.82885.0497.141536.6120930.977704.7523172.322A4-659現(xiàn)澆構(gòu)件螺紋鋼筋筋(mm以內(nèi))Φ20t6.2523171.66194.72880.1696.81217.2618006.766605.1919829.222A4-660現(xiàn)澆構(gòu)件螺紋鋼筋筋(mm以內(nèi))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(jì)計(jì)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(jì)計(jì)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(hù)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(jì)計(jì)25339.722285588.6692241.74313170.115七、墻柱面工程B2-216瓷板(200x3000)砂漿粘貼內(nèi)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(zhì)墻(內(nèi)墻)100m216.6889936.35443.4469.0523.97399.867827.93398.8615626.655B5-225乳膠漆抹灰面二遍(內(nèi)墻)100m216.6889651.34336315.345607.475262.6810870.155B2-248面磚水泥砂漿粘貼貼周長mm以內(nèi)800(外墻)100m217.09085740.951396.24322.0722.6823862.17773867.633387.6298117.433B2-30水泥砂漿6+114mm115+5mmm零星項(xiàng)目100m22.112474.421968.6483.1422.684153.751019.4347.855221.03J7小計(jì)計(jì)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(jì)計(jì)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(jì)計(jì)15916.777170591.118415.46186923.441十、腳手架及垂直直運(yùn)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(nèi)腳手架簡簡易(3.6m以內(nèi)內(nèi)）內(nèi)墻、柱、面面100m237.426.756.75252.59252.594B7-4裝飾內(nèi)腳手架簡簡易(3.6m以內(nèi)內(nèi)）天棚、面100m220.62721.621.6445.54445.544A12-120米(6層)以內(nèi)卷揚(yáng)機(jī)施工100m219.226619.73619.7311914.93311914.933J10小計(jì)計(jì)12993.8554813.812439.36630247.011HJ合計(jì)計(jì)279621.3321228356..7942094.1221550072..23工料機(jī)匯總表武漢市***(土土建)S標(biāo)識屬性名稱單位數(shù)量定額價D供應(yīng)價G預(yù)算價算式預(yù)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(biāo)準(zhǔn)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(nèi)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(yù)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(fèi)24866.755材料費(fèi)4622.11安裝主材費(fèi)91622.855機(jī)械費(fèi)2597.48綜合管理費(fèi)16461.599獨(dú)立費(fèi)業(yè)主供貨費(fèi)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(fèi)計(jì)算表武漢市***(安安裝)代號名稱計(jì)算式金額L1定額基價S24739.355L2其中:人工費(fèi)R17519.766L3輔材費(fèi)費(fèi)C4622.11L4機(jī)械費(fèi)費(fèi)M2597.48L5主材費(fèi)Z91622.855L6安全防護(hù)護(hù)文明施工費(fèi)費(fèi)S*2.17%536.84L7其他組織織措施費(fèi)L2*6%1051.19L8施工組織措施費(fèi)合合計(jì)L6+L71588.03L9其中人工工費(fèi)L8*15%238.2L10人工費(fèi)調(diào)整RC7347L11材料費(fèi)調(diào)整CCL12機(jī)械費(fèi)調(diào)整MCL13施工管理費(fèi)(3類類)(L2+L9)*115%2663.69L14行政規(guī)費(fèi)(L2+L9)*225%4439.49L15計(jì)劃利潤(3類))(L2+L9+L110)*100%2510.5L16意外傷害保險(xiǎn)費(fèi)(L1+L5+L88+L10++L11+LL12+L113+L144+L15))*0.055%67.46L17安全技術(shù)服務(wù)費(fèi)(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(shè)備獨(dú)立費(fèi)DL21業(yè)主供貨費(fèi)YGL22工程總造價L18+L19++L20-LL21140170.778直接費(fèi)計(jì)算表武漢市***(安安裝)S定額編號名稱單位數(shù)量基價人工單價主材單價材料單價機(jī)械單價人工復(fù)價主材復(fù)價材料復(fù)價機(jī)械復(fù)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(guān)及按鈕扳式式暗開關(guān)（單單控）單聯(lián)10套7.928.1926.35961.84208.17758.414.54222.7C2-343開關(guān)及按鈕扳式式暗開關(guān)（單單控）雙聯(lián)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(fēng)扇臺5017.2413.33753.91666.53750195.5862C2-1447節(jié)能吸頂燈(400W)燈罩直徑(mm以內(nèi))250010套0.6180.2966.96650113.3340.1839068108.17C2-1447圓球吸頂燈(3**40W)燈罩直徑(mm以內(nèi))250010套1.6180.2966.96600113.33107.14960181.33288.46C2-1703成套型吊鏈?zhǔn)絾喂?0套2.2118.3967.2731551.12147.99693112.46260.46C2-1704成套型吊鏈?zhǔn)诫p管10套15.2135.7584.6345051.121286.386840777.022063.4C2-1089混凝土結(jié)構(gòu)暗配鋼管公稱直直徑(mm以內(nèi))1000100m0.041517.31130.886500319.2967.1345.2426012.772.6960.69C2-1085混凝土結(jié)構(gòu)暗配鋼管公稱直直徑(mm以內(nèi))40100m3.1593.86462.21180091.5840.071432.855580283.9124.221840.97C2-1172硬質(zhì)聚氯乙烯管公公稱直徑(mm以內(nèi))25100m14.52259.49208.637204.3246.543029.3110454.462.73675.763767.79C2-1171硬質(zhì)聚氯乙烯管公公稱直徑(mm以內(nèi))20100m3.46183.09147.874504.1931.03511.63155714.5107.36633.49C2-1170硬質(zhì)聚氯乙烯管公公稱直徑(mm以內(nèi))15100m9.84174.16139.193203.9431.031369.633148.838.77305.341713.73C11-12688塑料線槽敷設(shè)敷敷設(shè)塑料線槽槽100mmm寬以下100m3.1435.24435.2412001349.2437201349.24C2-1274照明線路導(dǎo)線截截面(mm2以內(nèi))銅芯2.5100m單線36.447.393123516.391128.48554596.61725C2-1275照明線路導(dǎo)線截截面(mm2以內(nèi))銅芯4100m單線41.137.9321.734616.23891.8714220.6667.051558.92C2-689銅芯電力電纜敷設(shè)設(shè)電纜（截面mm2以下）240100m1.051056.55553.6611615266.27236.62581.3412195.755279.58248.451109.38C2-904避雷網(wǎng)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(shè)、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(wǎng)安裝沿折折板支架敷設(shè)設(shè)10m15.2120.7184.3224.6311.761281.66374.38178.751834.79C2-1032接地裝置調(diào)試接接地網(wǎng)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(nèi)穿放廣播線線100m0.8330.9923.25250