搅拌站预算书.doc

工 程 预 （ 结 ） 算 书工程名称：阿富汗艾娜克铜矿砼搅拌站建设工程 预（结）算金额： 467683美元 （含生成、生活大临） 审定金额（小写）： 子项编号： （大写）： 肆拾陆万柒仟陆佰捌拾叁美元 施工单位： （章 ） 监理单位： （ 章） 建设单位： （章）负 责 人： 工程负责人： 审 核： 总 监： 技术部负责人： 编 制： 工程师 ： 计划部负责人： 计划部编制人： 编制时间： 年 月 日 审核时间： 年 月 日 审定时间： 年 月 日 阿富汗艾娜克铜矿搅拌站建安大临及配套设施汇总1.建站工程费：2278532.00元2.大临活动房及设施配套费： 313147.88元3设备安装费： 183000.00元合计：3194274.98元（大写：叁佰壹拾玖万肆仟贰佰柒拾肆元玖角捌分）折合为467683美元搅拌站设备安装及配套设施建筑安装工程造价汇总表序号项 目工程款或安装费(元)运费和保险费(元)合计1混凝土搅拌站土建工程费用 2278532169881.092448413.092大临活动及设施配套费用313147.88249714.01562861.893搅拌站设备安装费 183000183000合计(人民币)2774679.88419595.103194274.98折合美元4676831建站工程款2278532元人民币。1.1 混凝土搅拌站建站（两条生产线）土建工程报价单工程名称：阿富汗艾娜克铜矿搅拌站序号定额 编号项目名称单位数量单价（元）合计价（元）基价人工费材料费机械费基价人工费材料费机械费11-267场地平整1000m2 6.465344.0824.9631922241610206321-151机械挖土1000m3 1.9142018.8149.76186938642870357731-168土方外运1km1000m3 1.315485149.7624.61531120131195321990441-46土方回填100m3 5.215896.07733.8216246733827084655-33垫层模板100m2 0.7851597.6320.4812403812542529733065-12带基模板100m2 3.022157.4611.02141113665151845426041075-18 独立基础100m2 5.61945.9571.831257117108973202703865785-61柱模板100m2 12083.7873.3110741362084873107413695-76梁模板100m2 0.0482748.61084150016513252728105-119楼梯10m2 2.62654.09265.32362.526171469595069115-260池底模板100m2 1.3651991963.77910.7117271813161243159125-267池壁模板100m2 9.062427.9805.851439183219967301130401656135-274池盖模板100m2 0.3862441.3952.97136012894236852550145-90挡土墙模板100m2 8.922102.2616.66134314218752550111981127015B8-12垫层砼 C1010m3 8.3371808.1322.98138210315074269311525857165-394带基砼 C2510m3 24.062042.1238.621677126491345741403513042175-396独立基础砼 C2510m3 28.782068.7264.081678126595387600482993639185-401柱砼 C12510m3 6.142311.5540.1316997314192331610430446195-406梁砼 C2510m3 0.082142.2387.13168372171311356205-421楼梯砼 C2510m2 2.62640.78143.52467.6301679376122578215-486池底砼 C2510m3 19.452064.6265.321685114401545160327732220225-487池壁砼 C2510m3 18.132437.7493.961830114441858954331622069235-488池盖砼 C2510m3 0.582345.5411.8418191141360239105566245-412挡土墙砼 C2510m3 13.172253.37487.971694.371.0729677642722314936255-298钢筋t79.063176.9205.92289873251152162792291195754265-382埋件t0.2085684.2777.88377411321182162785235275-382螺栓t1.0185684.2777.8837741132578779238421153283-7 脚手架100m2 3.92711.4214.91456.14027898421788158293-20 满堂脚手架100m2 1.03418.88233.63169.71643124117516小计6144038472747816651510材差单位数量定额价市场价差价差价合计螺纹钢筋t65.12285554702615170297钢筋t16.2828555120226536874水泥32.5级t422.5320614.7294.7124511中砂m3543.440.8775.1334.2618618碎石m3110328.5375.1346.651414铁丝kg4552.714.221.51687木模板m311.65652.561538885.410315木材m310.2534.361538100410237铁件t1.5654800877539756221电焊条kg2023.324.51.18238小计429412人工费调整工日339524.96102.4577.49263040合计692452工程取费A定额直接费定额基价614403B其他直接费A*4.42%27157C现场经费A*9.74%59843D间接费(A+B+C)*16.7%117134E劳动保险费(A+B+C)*6.4%44890F利润(A+B+C+D+E)*6.6%56986G材料差价429412429412H人工差价263040263040I附材及机械调整L36*0.35-155316+53627.0165669J不含税造价(A+B+C+D+E+F）1678532注：以上计算材差未取费。1.2本工程场地土石方开挖、运输、回填暂定60万元。2. 大临活动房及设施配套费用313147.88元人民币。序号项目建筑面积(m2)彩钢 活动板房(元)室内配置(元)合计配电给水排水洁具1仓库46.619898.21396.6821294.882 办公室、试验室、 调度室163.169643.75516.23176.021242.4679578.383公共卫生间23.39949.1339.551625.77720.642260.2614895.324公共浴室23.39949.11164.671277.29720.63175.6413287.335宿舍209.789541.93471.2093013.1061-5项合计46619898211888.306079.082683.732435.9222069.017土建 （基础和地坪）256.3单价：195.45元/m2500938宿舍 （基础和地坪）209.7单价：195.45元/m340985.879总价19898211888.306079.082683.732435.9313147.88大临活动房及设施配套费用汇总表2.1阿富汗砼搅拌站大临工程款2.1.1 工程名称：仓库2间序号项目单位工程量材料 单价安装 单价材料 合价安装合价合价(元)1彩钢活动房建筑面积m246.633592156114287.219898.22小计156114287.219898.23配电2.5mm2单股铜线m401.890.675.62499.64mm2单股铜线m653.711241.1565306.15510mm2单股铜线m757.861.1589.582.56726管 （20)m251.850.5446.2513.559.757线槽（)m101.960.619.6625.68*40荧光灯盘个612.36474.162498.169节能型单管荧灯个67.212.143.2612.655.8610五眼插座个39.792.729.378.137.4711开关个311.332.733.998.142.0912小计1152.88243.81396.6813合计16763.88453121294.882.1.2 工程名称：办公室.试验室.调度室（共7间）序号项目单位工程量材料 单价安装单价材料合价安装合价合价(元)1彩钢活动房建筑面积m2163515005.269643.72小计54638.515005.269643.73配电配电箱个1494.4100494.4100594.44.mm2单股铜线m5021.890.6948.78301.21249.985mm2单股铜线m2513.711931.212511182.216mm2单股铜线m1247.861.1974.64136.41111.047管（20)m1261.850.54233.168.04301.148线槽 （)m331.960.664.6819.884.489*荧光灯盘个1412.364173.0456229.0410节能型单管荧光灯个147.212.1100.9429.4130.3411五眼插座个359.792.7342.6594.5437.1512开关个711.332.779.3118.998.2113空调插座个711.332.779.3118.998.2114小计4422.061094.145516.215给水铝塑管m3033.892.11016.7631079.716铝塑管m1008.341.95834195102917变径三通个451.52206821418三通个4482192820019三通个42571002812820截止阀个486.562346.248354.2421水龙头个412.57350.281262.2822铜接头个410.3341.21253.223铜弯头个410.33.641.214.455.624小计2827.62348.43176.02序号项目单位工程量材料 单价安装单价材料合价安装合价合价(元)25排水管（)m5016.495824.52501074.526管弯头个43.090.912.363.615.9627管三通个43531401215228小计976.86265.61242.4629合计62865.0416713.3479578.382.1.3 工程名称：公共卫生间1间序号项目单位工程量材料单价安装单价材料合价安装合价合价(元)1彩钢活动板房建筑面积m223.3335927805.52143.69949.12小计7805.52143.69949.13给水铝塑管D50m1614.212.1227.3667.2260.964铝塑管D20m13.58.341.94112.5926.19138.785变径三通D50-20个951.53463.527490.56三通D50个24829641007三通D20个9257225632888截止阀D50个186.565.486.565.491.969铜接头个910.3392.727119.710铜弯头个910.3392.727119.711水龙头个112.573.612.573.616.1712小计1408.98216.791625.7713排水PVC管(D110)m1632.95526.480606.414PVC弯头D110个110.50.910.50.911.415PVC三通D110个230.91561.83091.816地漏个18.0338.04311.0417小计606.74113.9720.64序号项目单位工程量材料单价安装单价材料合价安装合价合价(元)18配电10mm2单股铜线m157.861.1117.916.5134.4192.5mm2单股铜线m271.890.651.0316.267.2320PVC管(PC1620)m251.850.5446.2513.559.7521PVC线槽(100*70)m51.960.69.8312.8221*40W荧光灯盘个212.36424.72832.7223节能型单管荧光灯个27.212.114.424.218.6224开关个111.332.711.332.714.0325小计275.4564.1339.5526洁具蹲式大便器个265091.671300183.341483.3427面盆个112550.6412550.64175.6428小便器套225050.64500101.28601.2829小计1925335.262260.2630合计12021.672873.6514895.322.1.4 工程名称：公共浴室1间序号项目单位工程量材料单价安装单价材料合价安装合价合价(元)1彩钢活动板房建筑面积m223.3335927805.52143.69949.12小计7805.52143.69949.13给水铝塑管D50m1614.212.1227.3633.6260.964铝塑管D20m13.58.341.94112.5926.19138.785变径三通D50-20个951.53463.527490.56三通D50个1482482507三通D20个32577521968截止阀D50个186.565.486.565.491.969铜接头个510.3351.51566.510铜弯头个510.3351.51566.511水龙头个112.573.612.573.616.1712小计1128.5148.791277.2913排水PVC管(D110)m1632.95526.480606.414PVC弯头D110个110.50.910.50.911.415PVC三通D110个230.91561.83091.816地漏个18.0338.03311.0317小计606.73113.9720.63序号项目单位工程量材料单价安装单价材料合价安装合价合价(元)18配电配电箱个1494.4100494.4100594.41910mm2单股铜线m157.861.1117.916.5134.4204mm2单股铜线m303.711111.330141.3212.5mm2单股铜线m271.890.651.0316.267.2322PVC管(PC1620)m251.850.5446.2513.559.7523PVC线槽(100*70)m51.960.69.8312.824卫生间防水防尘灯个246.351092.720112.725开关个111.332.711.332.714.0326电热水器插座 (带开关)个211.332.722.665.428.0627小计957.37207.31164.6728洁具面盆个112550.6412550.64175.6429小计12550.64175.6430合计10623.12664.2213287.332.1.5 工程名称：宿舍9间序号项目单位工程量材料单价安装单价材料合价安装合价合价(元)1彩钢活动板房建筑面积m2209.73359270249.519292.489541.92小计70249.519292.489541.93配电配电箱个1494.4100494.4100594.444mm2单股铜线m2253.711834.752251059.7552.5mm2单股铜线m1651.890.6311.8599410.856PVC管(PC1620)m421.850.5476.312522.27598.58757PVC线槽(100*70)m301.960.658.81876.881*40W荧光灯盘个1812.364222.4872294.489节能型单管荧光灯个187.212.1129.7837.8167.5810五眼插座个369.792.7352.4497.2449.6411开关个1211.332.7127.462530.375157.837512空调插座(带开关)个911.332.7101.9724.3126.2713灯头灯泡个5613053514小计2740.245730.953471.19515合计72989.7520023.3593013.102.1.6 工程名称：阿富汗艾娜克铜矿搅拌站大临土建序号定额 编号项目名称单位数量单价（元）合计价（元）基价人工费材料费机械费基价人工费材料费机械费11-267场地平整1000m20.458344.0824.96319.12 158 11 0 146 21-151机械挖土1000m30.0422018.76149.761869.00 85 6 0 78 31-168土方外运1km1000m30.01415485.1149.7624.615310.73 217 2 1 214 41-46土方回填100m30.028896.07733.82162.25 25 21 0 5 51-47原土打夯100m22.5646.8335.4411.39 120 91 0 29 65-298钢筋t1.23176.85205.922898.1572.78 3812 247 3478 87 75-72基础梁模版100m20.942073.06743.561222.68106.82 1949 699 1149 100 85-405基础梁砼10m31.412087.99332.971683.2171.81 2944 469 2373 101 98-10碎石垫层干铺10m32.56595.53167.73422.515.29 1525 429 1082 14 108-23水泥砂浆面层100m22.56759.03256.34486.4516.24 1943 656 1245 42 118-16砼地坪垫层10m32.561790.9305.761382.34102.80 4585 783 3539 263 小计17361 3415 12867 1080 材差单位数