预算表

工程编号：2014-9-28代号11004100510091170131015701614161516161617161816191620162116223016304730553067306830764006500151075167516952025251525353618071809083089012100201019012044120731324613355材机名称建筑工程综合工日(土建)钢筋φ6.5钢筋φ8钢筋φ16薄钢板δ=3.5～4.0钢丝绳φ8.1～9铁件螺纹三级钢φ8螺纹三级钢φ10螺纹三级钢φ12螺纹三级钢φ14螺纹三级钢φ16螺纹三级钢φ18螺纹三级钢φ20螺纹三级钢φ22螺纹三级钢φ25圆木桩二等板方材模板材挡脚板(三等板材)方撑木枕木普通硅酸盐水泥32.5MPa机制红砖240×115×53石灰黄砂(过筛中砂)黄砂(砂浆用过筛中砂)碎石20～40mm毛石地瓜石砼垫块聚苯乙烯泡沫板100mm矿渣聚合物砂浆粉电焊条E4303 Φ3.2红丹防锈漆油漆溶剂油建筑油膏石油沥青玛帝脂隔离剂嵌缝料工程名称：充填站单位工日ttttkgkgtttttttttm3m3m3m3m3m3t千块tm3m3m3m3m3m3㎡m3㎏kgkgkgkgm3kgkg用量5477.291.3240.29070.21730.09746.64962329.9315.11841.91966.98714.21272.18995.14929.623918.991435.20120.07980.028820.38370.176114.85110.0820.170949.37773.6881143.63251.68414.5859.387530.34790.0162269.21937.31551412.711171.29132.34314.952489.22860.056392.376166.905市场价4232503250325032508.465.5325032503250325032503250325032503250230023002300125023002080330360220808065757526023.4552.86915.433.63.515412.73市场合价230046.14303944.78706.23316.5556.2612814.6249134.86238.722707.7546191.287117.1816734.2596277.6861722.05114403.9183.5466.2446882.51220.1334157.53166.46656.417775.97811.3811490.564134.72947.74454.062276.094.216299.722052.354040.3610541.582042.0653.83312.386.31059.42500.71定额价定额合价53290296.2744505891.844501293.624430962.645150501.618.4656.265.512814.62470071056.4847109041.32451031511.37448063672.944609766.95446022964.544460132122.59446084701.644460156997.351350107.73140040.32140028537.181250220.13130019306.432080166.43266575.7130014813.31195719.188412065.09844341.4660874.853.43171.2951.41559.882604.2123.46299.72552052.352.864040.36910541.5815.432042.063.653.833.5312.3154186.32.71059.423500.7114313144621446314716149291494515047153011538315384175041752817550179302610426105262442629826350263712700327024270302703227036270382704027041270502705329035P19P20P22P27P29P30P36P37P39P40P565100251042510445104951070螺栓M20×110-150套对拉螺栓kg止水螺栓kg元钉kg镀锌铁丝8#kg镀锌铁丝22#kg无缝钢管φ50×3.5m耐压胶管φ32m塑料水落管φ100m塑料套管套铸铁盖板（带座）套塑料落水斗个塑料管卡子φ100个塑料落水口个草袋条草袋㎡草板纸80#张木柴kg尼龙帽个水m3木脚手板m3钢管φ48×3.5m零星卡具kg支撑钢管及扣件kg对接扣件个直角扣件个回转扣件个底座个组合钢模板kg梁卡具(模板用)kg架线费次现浇砼C15石子<20m3现浇砼C20石子<20m3现浇砼C30石子<20m3现浇砼C20石子<31.5m3现浇砼C30石子<31.5m3现浇砼C35石子<31.5m3现浇砼C15石子<40m3现浇砼C20石子<40m3现浇砼C30石子<40m3现浇砼C35石子<40m3预制 砼C30石子<20m3履带式推土机75KW台班履带式单斗挖掘机(液压)0.6M3台班履带式单斗挖掘机(液压)1M3台班履带式单斗挖掘机(液压)>1M3台班电动夯实机20-62Nm台班28155.246135.902545.905717.966393.7710.05430.083685.682053.5918.1657.93928.0850339.064590.22926.7684220.91491.5892.6756398.83842.1908.14441.6929297.75716.41411.5931623.7453.44591.40.01094.7326130.0720.260317.93972.131855.57022.7678784.4621.51410.46692.84881.25362.51770.50.71363.2812.858.45.86.557.2727.266.05144.65500132.34122.545.294.440.5614.4189015.26.45.454.55.55.56.25.65450300310330310330340300310330340330802.1705.431153.441204.1827.3991.841994.911141.583166.254702.682862.711.480.511199.529549.17500106.08135.5896.961271793.652620.6214.994220.912162.995056.886062.225389.444949.38187.621637.6690.2871.889092.92267.236303.271467.1142923.8380.695920.1724.8116671.06858.02258872.59514.79154.082285.02884.332904.02602.0919.553.2891.8412.851994.918.41141.585.83166.256.554702.687.272862.7127.261.486.050.51141199.524.659549.17180.6180.613106.082.34135.581296.962.541275.291793.654.442620.620.5614.9914220.914.42162.9918905056.8815.26062.226.45389.445.454949.384.5187.625.51637.665.590.286.271.885.69092.925267.23450630188.32.05210.69997.11243.6431690.79205.1653.4236.594244.35249.06530.95181.3410077.1199.93553.37229.69180183.17241.45365.58236.81110.57802.12285.02705.43884.331153.442904.021204.18602.0927.3919.5553025530285302953050530515400654007540105401854028540305403454038550025500455010560175606356066560675700357004570175702557062580115901059031X12X13X141124171478195900310094130101302813186131901421515002汽车式起重机5t台班汽车式起重机16t台班汽车式起重机 20t台班塔式起重机6t台班塔式起重机8t台班载货汽车6t台班载货汽车8t台班载货汽车15t台班自卸汽车8t台班平板拖车组40t台班平板拖车组60t台班机动翻斗车1t台班洒水车4000L台班单筒快速电动卷扬机10kN台班单筒快速电动卷扬机20kN台班单筒慢速电动卷扬机50kN台班灰浆搅拌机200L台班砼搅拌机400L台班砼振捣器(插入式)台班砼振捣器(平板式)台班钢筋切断机40mm台班钢筋弯曲机40mm台班木工圆锯机500mm台班木工压刨床单面600mm台班剪板机20×2500台班电动多级离心清水泵50mm台班对焊机75kVA台班交流电焊机30kvA台班回程费占人工费元回程费占材料费元回程费占机械费元 人工合计 材料合计 机械合计安装工程综合工日工日普通钢板Q235 δ10～20kg橡胶条φ20个橡胶石棉盘根编 φ11～25 250℃kg电焊条结 422kg醇酸防锈漆C53-1kg汽油60#～70#kg机油5#～7#kg乙炔气kg氧气m3双头带帽螺栓kg钢管kg5.88578327.564590.523.11593316.5023110.0290.980317.8519144.18618.25046.79888.242113.39925.939712.973322.67658.28848.46360.01650.23629.605857.5407111465.52993.411114.01408.25514.91458.31504.35943.51628.461443.361674.18138.32468.54103.91141.08118.1193.27129.2811.2713.4245.5325.3228.4428.71259.84169.57135.1599.93378254.083084.072739.917947.283342.0311253.2146599.3610594.251513.052830.5310371.041443.361674.184.01459.311854.9920341.692155.55634.121065.531278348.11590.67574.17235.72242.994.2940.051298.225750.04378254.083084.07230424.1995254.47146964.74526.01523.325.7620.5158.2521.341.771.8775.659.8440.86251.94465.52993.411114.01408.25514.91458.31504.35943.51628.461443.361674.18138.32468.54103.91141.08118.1193.27129.2811.2713.4245.5325.3228.4428.71259.84169.57135.1599.93477254.083084.072739.917947.283342.0311253.2146599.3610594.251513.052830.5310371.041443.361674.184.01459.311854.9920341.692155.55634.121065.531278348.11590.67574.17235.72242.994.2940.051298.225750.04477254.083084.07290773.271021515.5146964.74663.77523.325.7620.5158.2521.341.771.8775.659.8440.86251.9412.524107.6880.87.20.9080.2280.2514.965.1238.88424.860.7225.648.0923.57.779.3615.1247.986.48534.860.7225.648.0923.57.779.3615.1247.986.4826138570375704959030620462.9E+0824006510751235169132992610526371P465601756067尼龙砂轮片φ100普通车床630×2000立式钻床25mm交流弧焊机21kV·A电焊条烘干箱600×500×750其他材料费 人工合计 材料合计 机械合计装饰工程综合工日(装饰)普通硅酸盐水泥32.5MPa石灰石膏黄砂(砂浆用过筛中砂)108胶草袋水细石砼C20灰浆搅拌机200L砼振捣器(平板式) 人工合计 材料合计 机械合计片台班台班台班台班元0.50.320.123.20.3213.6161.2990.4965.2527.6210.631.851.6110.86208.88.8410.63526.011073.49280.1131414.4311979.99189.5311988.265094.1126.16592.25323.082091.511402.335.9131414.4332284.891408.243.6161.2990.4965.2527.6210.631.851.6110.86208.88.8410.63663.771073.49280.1139642.0111834.78167.9911988.265348.8226.16592.25323.081652.221402.335.9139642.0131933.561408.24工日ttkgm3kg㎡m3m3台班台班747.96336.3030.861546108.763.676415.2118111.95673.42816.746815.03520.4404423302200.26801.725.294.431093.2713.42533261950.26841.725.294.4244.8993.2713.42差价-11-1200-1200-1180-190000-1450-1460-1260-1230-1210-1210-1210-1210-121095090090001000046025-4-4521.623.600000000000差额-60250.17-1588.8-348.84-256.41-185.0600-21921.68-2802.62-8803.62-17481.62-2649.78-6230.29-35844.92-22979.59-42593.4575.8125.9218345.33014851.1080.682962.6692.2-574.53-206.7472.91282.77716.21000000000000000000000319.400000000000000000000111.799.3186.36104.8493.4190.94118.66110.07100.3198.5593.19000000000000000319.4000000000000000000001.22469.9911233.0427.291675.75193.876593.96304.6578689.42149.2143.51000000000000000000000000000000000-99000000000000000000000000000000-9900-60349.17-26261.060-137.7600000000000-1100000000000000000000000-137.7600-8227.59145.2121.540-254.71000439.2800-8227.59351.320-114250-400065.1100