(整理)天津项目主题公园详细预算投标报价.

1、*工程主题公园报价汇总表工程名称*工程主题公园工程名称合计一工程量清单标价表合计3693589其中各分项专 业1跌水小溪内986722入口广场花池、水池及叠水2123113驳岸3101294花池456325置后4030926灯光照明工程5181817灌溉工程1295128给水及设备安装工程2387059景观小桥8733110亭廊25852511入口广场单臂花架2个12851112行车道路45224813栽植工程69864414其他72096二举措费报价合计40000其中1、施工技术举措费200002、施工组织举措费20000三风险让利63589元,平米造价一 一 22.04 兀/ m四投标报价

2、3630000元,平米造价- 一2116.56 兀/ m叁佰陆拾叁万元日期：2004年10月10日*工程主题公园报价表1 丁 P工程名称单位工程量单价合价一叠水一小溪内部叠水1素士夯实m280.370.7963.492200厚碎石垫层3 m16.0795.001527.033C20素硅m327.24300.008170.954小溪内部散铺卵石m22290.0020.0045800.00二入口广场叠水0.001挖土方m369.629.00626.582素士夯实m220.400.7916.123200厚级配碎石m319.3895.001841.105100厚C20钢筋硅垫层m38.36420.00

3、3511.206C25抗渗混凝土台阶3 m16.721200.0020064.008水泥砂浆结合层3 m2.50300.00750.009500*125*100 花岗岩叠水3 m4.662800.0013048.00小计95418.47税金3253.77含税造价98672.24*工程主题公园报价表1 丁 P工程名称单 位工程量单价合价一入口广场水池一水池1挖土方m3521.739.004695.572素士夯实2 m527.000.79416.333200厚级配碎后m3103.4095.009823.004100厚C20硅垫层m351.70300.0015510.005200厚C25抗渗混凝土池

4、底m3103.40950.0098230.006池底抹水泥砂浆m2517.0012.006204.00740-60散铺卵石m2507.0020.0010140.008200厚C25抗渗混凝土池壁m313.601100.0014960.009砂浆结合层m31.99300.00597.7210化因岩400*200*40压顶异型2 m8.60193.201661.5211化因岩400*300*40压顶异型2 m10.37193.202003.481220厚池壁花岗岩贴面m280.6599.808048.87二临湖坝0.001挖土方m372.479.00652.232素士夯实m226.840.7921

5、.203150厚级配碎后m32.5295.00239.404100厚C20硅垫层m31.34300.00402.005200厚C25抗渗混凝土池底m221.78950.0020691.006砂浆结合层m31.81300.00543.007花岗岩400*300*40压顶异型m210.07193.201945.52820厚池壁花岗岩贴面m280.5299.808035.909回填土方m381.536.00489.18小计205309.93税金7001.07含税造价212311.00*工程主题公园报价表1 丁 P工程名称单位工程量单价合价三驳岸一驳岸一1素士夯实m21155.250.79912.65

6、2200厚级配碎后m3231.0595.0021949.753100厚C20硅垫层m3106.28300.0031884.904200厚C25钢筋硅垫层m3221.81420.0093159.365M7.5水泥砂浆固景后大2 m1109.0412.0013308.48二驳岸二1素士夯实2 m1021.000.79806.592150厚级配碎石m3204.2095.0019399.003150厚C20硅垫层m393.93300.0028179.604M7.5水泥砂浆固定卵石小m2980.1612.0011761.925岸边卵石m2980.1620.0019603.206300*600*50条后压

7、顶m2122.52231.8428405.04三驳岸三沙滩驳岸1素士夯实m2318.780.79251.842150厚级配碎石3 m49.9995.004749.103150厚C20硅垫层3 m51.29300.0015388.384岸边敷沙2 m289.8035.0010143.00小计299902.80税金10226.69含税造价310129.48*工程主题公园报价表序 号工程名称单 位工程量单价合价四入口广场花池1挖土方m367.849.00610.562素士夯实2 m20.520.7916.213150厚级配碎后3 m2.1195.00200.454150 厚 3:7 灰土m33.08

8、80.00246.245100厚C20硅垫层m30.97300.00291.006200厚C25抗渗混凝土池底m223.10950.0021945.007C20钢筋混凝土花池壁m37.231000.167231.168砂浆结合层m31.96300.00588.009化因岩500*300*40压顶异型m228.21193.205450.1710化因岩 400*200*40 压顶异型m22.26193.20436.631120厚池壁花岗岩贴面2 m67.1899.806704.5612回填土方3 m67.846.00407.04小计44127.03税金1504.73含税造价45631.76*工程主

9、题公园报价表1 丁 P工程名称单位工程量单价合价五置后1小景石(1-3t)t290.00260.0075400.002中景石(3-5t)t240.00260.0062400.003大景石(10-15t)t630.00400.00252000.00小计389800.00税金13292.18含税造价403092.18*工程主题公园报价表1 丁 P工程名称单位工程量单价合价六电力及灯光照明工程1电缆敷设5*6MM 2100m11.651759.4220488.452电缆敷设5*4MM 2100m8.471409.4211944.133电缆敷设3*4MM 2100m2.511069.422681.57

10、4低压配电柜安装台5.008000.0040000.005室外换线箱安装台8.00958.687669.446潜水泵检查接线 3KW以下台5.0069.58347.907潜水泵检查接线 13KW以下台11.00125.381379.188低压交流异步电动机调试台16.00209.043344.649庭院灯安装10套8.9018699.21166422.9710草坪灯安装10套13.203015.2539801.3011特色灯笼安装10套2.602687.576987.6812藏墙灯安装10套1.20824.52989.4213壁灯安装10套1.201907.872289.4414地灯安装10套

11、4.402113.789300.6315射灯安装10套1.702942.595002.40316车道藏地灯安装10套6.004115.7224694.3217水下地灯安装10套31.001220.0137820.1618根底槽钢安装10m1.20466.98560.3819铁构件制作100kg0.97922.35890.9920砖、混凝土结土钢管暗配SC32100m6.672084.5213908.9621砖、混凝土结土钢管暗配SC40100m9.652558.0924679.222金属软管敷设500以下10m14.44319.114607.9523电缆头制作安装 35mm2以下个454.75

12、82.9937739.7024接地极安装根90.0064.775829.3025接地母线敷设10m9.30151.211406.2526电缆沟挖填土(普通土)3 m1157.009.0010413.0027电缆沟铺砂盖保护板(21)100m9.521302.2012396.9428电缆沟铺砂盖保护板(41)100m0.602343.451394.3529电缆沟铺砂盖保护板(51)100m0.482863.651363.1030电缆沟铺砂盖保护板(71)100m0.543904.902091.0731电缆沟铺砂盖保护板(10 1H)100m0.485467.22648.86小计501093.66

13、税金17087.29含税造价518180.96*工程主题公园报价表1 丁 P工程名称单位工程量单价合价七灌溉工程一上水1人工挖槽3 m739.269.006653.342粗砂垫层3 m82.1480.006571.203回填土3 m657.126.003942.724DN25UPVC给水管m13.6014.35195.165DN50UPVC给水管m927.0021.9220319.846DN75镀锌钢管m415.0045.1418733.107DN100焊接钢管防护套管m27.0042.011134.278浇灌井座17.00300.005100.009给水阀门井座2.00450.00900.0

14、010泻水阀门井座2.00450.00900.00二排水0.001人工挖槽3 m299.159.002692.352300 厚 3:7 灰土3 m89.7480.007179.203回填土3 m299.156.001794.904DN200钢筋混凝土排水管m140.2863.418895.155DN300钢筋混凝土排水管m97.7073.217152.676DN400钢筋混凝土排水管m126.25108.8013736.007DN500钢筋混凝土排水管m63.13128.168090.938排水检查井座15.00450.006750.009平意雨水口个30.00150.004500.00小计1

15、25240.83税金4270.71含税造价129511.54*工程主题公园报价表1 丁 P工程名称单位工程量单价合价八给水及设备安装工程(一)水泵房(A-20)1人工挖槽m316.639.00149.672素士夯实m29.240.797.303150厚级配碎后m30.8995.0084.654100厚素混凝土m30.50300.00150.005C25抗渗钢筋硅底板m30.91950.00864.506C25抗渗钢筋硅侧板m31.871100.002057.007C25抗渗钢筋硅梁3 m0.051100.0055.008预制板(1100*900*150)2 m3.96680.402694.38

16、9板缝m30.35906.50318.1810水泵(QS220-5-5.5)台4.002600.0010400.00(二)水循环管网(A-20)1人工挖槽m3217.689.001959.122素士夯实2 m195.990.79154.833150厚级配碎石3 m28.9595.002750.254200厚级配碎石3 m0.2995.0027.935C20素硅3 m11.23300.003369.006回填土3 m212.306.001273.807管道安装DN500钢筋水泥管m39.00128.164998.368管道安装DN300钢筋水泥管m35.0073.212562.379管道安装DN

17、200镀锌钢管t10.225450.0055676.2010水泵(QS220-5-5.5)台1.002600.002600.00(三)入口广场喷泉管网(A-16.1)1水泵(QS160-8-5.5)台4.002550.0010200.002水泵(QS120-10-5.5)台2.002500.005000.003水泵(QS65-18-5.5)台1.002500.002500.004水泵(QS25-17-5.5)台2.001350.002700.00水泵(QS40-16-3)台2.002246.284492.56止回阀DN100个2.00173.00346.005SBB-109 Q5.0 h=1.

18、6m个8.00450.003600.006YQ300 Q11m 3/h h=0.8个12.00680.008160.007T309 Q4m 3/h h=4m个10.00450.004500.008池水检查井座1.00450.00450.009闸门井座1.00450.00450.0010泵坑1人工挖槽m321.389.00192.42素士夯实m29.320.797.36200厚级配碎后m31.4495.00136.80100厚C20硅垫层m30.61300.00183.00150厚C25抗渗钢筋硅底板m30.54950.00513.00150厚C25抗渗钢筋硅侧板m32.661100.00292

19、6.00铸铁篦子2 m2.91270.00785.7011镀锌钢管DN100m226.0089.0020214.0012镀锌钢管DN75m189.6045.148558.5413镀锌钢管DN25m168.1014.362413.92管沟1人工挖槽3 m66.629.00599.58素士夯实m249.280.7938.93100厚C20硅垫层m32.46300.00738.00150厚C25抗渗钢筋硅m317.631100.0019393.00管沟盖板铸铁篦子m220.02270.005405.40四水边广场喷泉管网1水泵 QS220-5-5.5台1.002600.002600.002水泵 QS

20、45-16-5台1.002246.282246.283水泵 QS45-16-5台1.002246.282246.284止回阀DN100个3.00173.00519.005镀锌钢管DN100m31.5089.002803.506镀锌钢管DN75m27.0045.141218.787镀锌钢管DN50m47.9025.481220.498雪松喷头个4.00680.002720.009喷头个9.00450.004050.0010喷头个6.00450.002700.00五悬浮舞台喷泉管网1镀锌钢管DN100m14.0089.001246.002镀锌钢管DN150溢流管道m0.055450.00291.1

21、93闸门井座1.00450.00450.004给水阀门井座1.00450.00450.005潜水泵个1.002600.002600.006止回阀DN100个1.00173.00173.007镀锌钢管DN75m27.0745.141221.948镀锌钢管DN25m5.6014.3680.429雪松喷头个8.00680.005440.00小计230833.63税金7871.43含税造价238705.06*工程主题公园报价表序号工程名称单位工程量单价合价十亭廊标准凉亭02六角个1.008000080000.00标准凉亭03四角个2.004000080000.00标准入口塔个2.00450009000

22、0.00小计250000.00税金8525.00含税造价258525.00*工程主题公园报价表序号工程名称单位工程量单价合价九景观小桥一桥一1200厚碎石垫层m34.2995.00407.742C20硅垫层m31.94300.00582.003C25抗渗钢筋硅桥底m33.551400.004970.004C25抗渗钢筋硅桥面m31.331400.001855.005C25抗渗钢筋硅桥立面m33.751400.005250.006水泥砂浆抹面m241.7012.00500.40730厚水泥砂浆结合层3 m0.56300.00168.75830厚花卤岩白层2 m18.75113.002118.75

23、二桥二1200厚碎石垫层3 m3.3095.00313.502C20硅垫层m31.48300.00444.003C25抗渗钢筋硅桥底m32.801400.003920.004C25抗渗钢筋硅桥面m33.001400.004200.005C25抗渗钢筋硅桥立面m31.001400.001400.006水泥砂浆抹面m227.7212.00332.64730厚水泥砂浆结合层m30.45300.00135.00830厚花卤岩白层2 m15.00113.001695.00三桥三1200厚碎石垫层3 m6.5395.00620.352C20硅垫层m33.01300.00903.003C25抗渗钢筋硅桥底m

24、35.761400.008064.004C25抗渗钢筋硅桥面m36.001400.008400.005C25抗渗钢筋硅桥立面m31.881400.002632.006水泥砂浆抹面m254.7212.00656.64730厚水泥砂浆结合层m30.90300.00270.00830厚花卤岩白层m230.00113.003390.00四桥四弧形桥1挖槽3 m26.0018.71486.462素士夯实2 m26.000.7920.543200厚碎石垫层3 m7.8195.00741.954C20硅垫层3 m4.75300.001425.005C25抗渗钢筋硅桥底3 m3.401400.004760.0

25、06C25抗渗钢筋硅桥面3 m3.401400.004760.007C25抗渗钢筋硅桥立面3 m9.661400.0013524.008水泥砂浆抹面2 m21.5412.00258.48930厚水泥砂浆结合层3 m1.29300.00387.001030厚花卤岩白层2 m43.00113.004859.00小计84451.20税金2879.79含税造价87330.99*工程主题公园报价表序号工程名称单位工程量单价合价4入口广场单臂花架2个一单臂花架1人工挖槽m327.449.00246.962素士夯实m227.440.7921.683C15硅垫层3 m1.69300.00507.004C20钢

26、筋硅根底3 m2.60420.001092.005C25钢筋硅柱3 m2.841100.003124.006红松樽条3 m3.213000.009630.007M6*85膨胀螺栓个496.006.002976.008L75角钢m2.8046.00128.809护栏m222.80198.004514.4010红松木平台m2226.00220.0049720.001230厚花卤岩白层m238.12113.004307.561330厚水泥砂浆结合层m31.27300.00381.0014120厚C20硅m313.50300.004050.0015150厚级配碎石m316.9095.001605.50

27、16素士夯实m2112.700.7989.0317挡土墙150厚级配碎后m32.4195.00228.9518挡土墙C20硅墙体3 m7.08600.004248.0019抹灰2 m28.9812.00347.7620柱卸花岗岩m235.7099.803562.86二单臂花架下管沟1人工挖槽m350.829.00457.382素士夯实m246.200.7936.503200厚级配碎石m37.2695.00689.704100厚C20钢筋硅垫层m33.63420.001524.605C25钢筋混凝土池底m33.96618.993676.806C25钢筋混凝土池壁个5.941044.4620366

28、.977篦子m219.50270.006593.408回填土m24.426.00146.52小计124273.37税金4237.72含税造价128511.09*工程主题公园报价表序号工程名称单位工程量单价合价十三行车道路一沥青车行路1挖槽m31243.787.008706.432素士夯实2 m2844.000.792246.763150 厚 3:7 灰土m3398.1680.0031852.804200厚二灰碎m32654.4020.1453459.62540厚粗粒沥青m22654.4036.7497522.66620厚细粒彩色沥青m22654.4060.36160219.587C25素混凝土

29、m381.53360.0029350.088150*300*600水泥侧石m632.0023.0014536.00二沥青车行路边人行路1人工挖槽3 m113.769.001023.842素士夯实m2474.000.79374.463150 厚 3:7 灰土m371.1080.005688.00430厚粗砂垫层3 m14.2280.001137.60560混凝土面砖2 m630.4042.0026476.806250*100*500水泥路缘石m316.0015.004740.00小计437334.63税金14913.11含税造价452247.74*工程主题公园报价表序 号工程名称单 位工程量单价

30、合价十 四栽植工程1常绿乔木栽植株352.0035.0012320.002乔木栽植株1108.0012.0013296.003灌木栽植株1324.008.0010592.004栽植散生竹株230.003.00690.005花卉栽植株2286.004.5010287.006草坪铺设平 米13536.001.2016243.207常绿支撑株352.0017.025991.048乔木支撑1108.0012.0013296.009常绿防寒54.00200.0010800.0010乔木防寒472.008.504012.0011灌木防寒754.007.005278.0013绿地养管13536.007.50

31、101520.0014雪松H=5.0-6.0M株541300.0070200.0015油松H=3.5-4.0M株50300.0015000.0016刺柏H=4.0-4.5M株88300.0026400.0017云杉H=2.5-3.0M株15300.004500.0018云杉H=5.0-6.0M株15650.009750.0019龙柏H=2.5-3.0M株130150.0019500.0020泡桐胸径 10-12cm株3550.001750.0021垂柳胸径 10-12cm株5260.003120.0022银杏胸径7-8cm株112450.0050400.0023毛白杨胸径6-7cm株8030.

32、002400.0024合欢胸径5-6cm株5625.001400.0025杜仲胸径5-6cm株2750.001350.0026栾树胸径5-6cm株7360.004380.0027馒头柳胸径5-6cm株5120.001020.0028国槐胸径5-6cm株13825.003450.0029臭椿胸径5-6cm株2425.00600.0030法桐胸径5-6cm株13170.009170.0031枣树胸径5-6cm株670.00420.0032杜梨胸径5-6cm株2765.001755.0033火炬树地径5-6cm株5915.00885.0034柿树地径5-6cm株1990.001710.0035白玉兰

33、地径4-5cm株55400.0022000.0036樱花地径4-5cm株64120.007680.0037山楂地径4-5cm株3290.002880.0038苹果地径4-5cm株1290.001080.0039山桃地径2-3cm株5515.00825.0040红瑞木冠径 D100-120cm株6510.00650.0041红叶李冠径 D100-120cm株9195.008645.0042金银木冠径 D120-150cm株3510.00350.0043紫薇冠径 D80-100cm株14925.003725.0044石榴H=100-150cm株10240.004080.0045丁香冠径 D100-

34、120cm株7110.00710.0046珍珠梅冠径 D100-120cm株4065.002600.0047木槿冠径 D=120-150cm株6710.00670.0048黄刺玫冠径 D100-120cm株8010.00800.0049榆叶梅冠径2.0m至少5-7个分支点株36120.004320.0050碧桃冠径2.0m至少5-7个分支点株161180.0028980.0051连翘三年生株15410.001540.0052大叶黄杨球冠彳D D80-100cm株18265.0011830.0053金叶女贞球冠彳D D80-100cm株9165.005915.0054早园竹棵2309.00207

35、0.0055沙地柏条长80-100cm4棵/平米平 米1558.001240.0056荷兰菊25棵/平米平 米52825.0013200.0057地被菊25棵/平米平 米11825.002950.0058万寿菊25棵/平米平 米3925.00975.0059莺尾25棵/平米平 米95025.0023750.0060马蔺25棵/平米平 米49615.007440.0061草皮卷平 米135366.0081216.00小计675606.24税金23038.17含税造价698644.41*工程主题公园报价表序 号工程名称单 位工程量单价合价十五其他一临水木平台一1素士夯实m245.830.7936.

36、212150 厚 3: 7 灰土m33.5280.00281.613150厚级配碎后m33.8495.00364.554200厚级配碎后m30.1095.009.505150厚C15硅垫层m33.29300.00985.506C20钢筋硅m32.25420.00945.007120厚C20硅3 m2.25300.00675.008C25抗渗钢筋硅3 m1.401100.001540.00930厚的水泥砂浆m32.60300.00781.0210600*600*30化因岩卸层m221.90113.002474.7011600*330*40台阶镶贴化因岩m25.64150.00846.0013宽1

37、00厚40的木地板m215.00220.003300.0014M6*85的膨胀螺栓个40.006.00240.00二临水木平台二2个1素士夯实m246.080.7936.412150厚级配碎后m35.5895.00530.103200厚级配碎后m30.9695.0091.204150厚C20硅垫层m34.50300.001350.005100厚C20硅垫层m30.96300.00288.006C25抗渗钢筋硅柱m33.871367.765293.237C25抗渗钢筋硅m35.131200.006156.009宽100厚40的木地板m249.56220.0010903.2010M6*85的膨胀螺

38、栓个204.006.001224.00三特色灯笼1素士夯实m25.560.794.392级配碎后m30.8395.0079.193钢筋硅m32.14420.00897.834水泥砂浆m318.50300.005548.505轻质硅m34.03650.002620.806500*300*50磨光面樱花红化因岩压顶m21.35195.00263.25720厚荔枝面中国绿化因岩m219.33170.003286.44820厚磨光面樱花红化因岩m21.1294.80105.8096mm定制不锈钢分隔m23.20350.001121.401010mm螺旋钏钉个36.006.00216.0011不锈钢合板

39、钉个18.006.00108.001210mm厚喷砂面强化玻璃2 m4.76245.001166.451350*60mm厚不锈钢玻璃支座m24.76350.001666.3514地垫粘结剂m24.76100.00476.10四踏步石1素士夯实m237.100.7929.312级配碎石m35.5795.00528.683150厚硅垫层m35.57300.001669.50420mm水泥砂浆结合层m30.74300.00222.605500*300*50烧面樱花红化因岩2 m15.90195.003100.506500*500*50烧面樱花红花卤岩2 m26.50195.005167.50五甬路1挖槽m38.529.0076.682素士夯实m228.400.7922.443150厚级配碎石垫层m34.2695.00404.704120厚C20混凝土基层m33.41300.001023.0055cm水洗右面层m228.