CSG-EV-G城市公共充电站功能型工程概算表

CSG-EV-G城市公共充电站功能型工程概算表总概算表表一金额单位：元序号工程或费用名称建筑工程费设备购置费安装工程费其他费用特殊费用合计各项占静态投资比例(%)单位投资工程量单位投资工程量单位单位投资一配电站(开关站)工程7783891394776153010232617572.1912×60kWkW3230.8二架空线路工程km三电缆线路工程km四通信及调度自动化3147344920836394211.3012×60kWkW505.48五工程相关单项工程小计7783891709510202218269011783.49六其他费用53199553199516.51(一)建设场地征用及清理费2303992303997.15(二)项目建设管理费44891448911.39(三)项目建设技术服务费1154971154973.58(四)工程建设监督检测费294229420.09(五)生产准备费735573550.23(六)基本预备费30912309120.96小计77838917095102022185319953222112100.00七特殊项目工程静态投资77838917095102022185319953222112100.00各项占静态投资比例%2453617100安装工程部分汇总表表二甲金额单位：元序号工程项目名称设备购置费安装工程费合计技术经济指标金额其中单位数量指标主要材料费人工费整个工程170951020221883131296411911728一配电站(开关站)工程1394776153010737902066815477852配电装置安装11656832701374591192696元/kW12×60kW1656.522.110kV(20kV)配电装置109188024475679611163552.21kV以下配电装置738032538663763413成套式变电站2290934504764233596元/kVA800kVA2923.1箱式变电站安装22909345047642335967站用电缆9121171433453591211元/站1站912117.1动力电缆66160540933329661607.2控制电缆25051173401206250518全站接地167312357438416731元/站1站167319分系统调试与试验13550352613550元/站1站135509.1系统调试124093180124099.2特殊试验项目11423461142四通信及调度自动化31473449208934089733639421通信系统53785374649340561091250元/站1站912502调度自动化系统260949117443363272693元/站1站272693合计170951020221883131296411911728建筑工程部分汇总表表二乙金额单位：元序号工程项目名称建筑工程费合计技术经济指标金额其中单位数量指标设备费主要材料费人工费整个工程77838924125240902778389一配电站(开关站)工程778389241252409027783891站内房屋建筑5143369881711027514336元/m²3121648.511.1一般土建4395804139084834395801.2采暖、通风及照明工程74756574282544747562成套式变电站建筑15129762567246271512972.1土石方及基础工程13025354542210311302532.2箱式变电站辅助设施2104580253596210453站内消防设施1930913207521193094站内电缆沟道9344766661472793447元/m372525.59合计77838924125240902778389安装工程单位工程概算表表三甲金额单位：元序号编制依据项目名称单位数量单价合价设备主要材料定额基价其中工资设备主要材料安装费其中工资整个工程17095108313120221829641一配电站(开关站)工程139477673790153010206682配电装置安装11656832701374592.110kV(20kV)配电装置1091880244756796PD2-45低压成套配电柜安装低压成套配电柜面12.000368.05201.6744172420PS1-23低压成套配电柜调试低压成套配电柜面12.000276.95228.9633232748PS2-5送配电系统调试电压等级(kv)以下1系统12.000192.60135.6823111628PDPG02007(甲)一体式充电桩台12.00090000.001080000设备运杂费%1.1001080000.0011880设备购置费小计1091880小计1091880100516796安装取费表(一)直接费元12980.85129811直接工程费元10051.16100511.1人工费元6795.7267961.2材料费元696.586971.2.1定额材料费元696.586971.3施工机械使用费元2558.8625592措施费元2929.6929302.1临时设施费%13.1406404.978422.2安全文明施工费%21.7206263.6213602.3施工工具用具使用费%4.1306140.612542.4冬雨季施工增加费%6.2206498.754042.5夜间施工增加费%1.0506646.8970(二)间接费元5299.4752991规费元2955.4629551.1社会保险费%24.6506795.7216751.2住房公积金%17.0006795.7211551.3危险作业意外伤害保险费%1.8406795.721252企业管理费%35.2006659.132344(三)利润%22.0006795.721495(四)编制基准期价差元2274.262274(五)税金%11.00022049.642425合计元24475.10244752.21kV以下配电装置738032538663PD2-39成套配电箱安装落地式台2.000229.59130.53459261PS2-5送配电系统调试电压等级(kv)以下1系统2.000198.73135.68397271SZDBX05033(甲)低压配电箱配电630A台2.00035000.0070000PD2-39成套配电箱安装落地式台1.000229.59130.53230131SZDBX05033(甲)通信箱台1.0003000.003000设备运杂费%1.10073000.00803设备购置费小计73803小计738031086663安装取费表(一)直接费元1372.0313721直接工程费元1086.2310861.1人工费元662.956631.2材料费元91.98921.2.1定额材料费元91.98921.3施工机械使用费元331.303312措施费元285.802862.1临时设施费%13.140624.83822.2安全文明施工费%21.720611.041332.3施工工具用具使用费%4.130599.04252.4冬雨季施工增加费%6.220633.98392.5夜间施工增加费%1.050648.437(二)间接费元516.985171规费元288.322881.1社会保险费%24.650662.951631.2住房公积金%17.000662.951131.3危险作业意外伤害保险费%1.840662.95122企业管理费%35.200649.62229(三)利润%22.000662.95146(四)编制基准期价差元251.82252(五)税金%11.0002286.69252合计元2538.2225383成套式变电站22909345047643.1箱式变电站安装2290934504764PD2-33欧式箱变安装变压器容量(kVA以下)1000座1.0002359.55764.222360764SB0402011(甲)10kV欧式箱变，终端型，800kVAR，配共箱式组合负荷开关柜，配干式变压器台1.000226600.00226600设备运杂费%1.100226600.002493设备购置费小计229093小计2290932360764安装取费表(一)直接费元2689.0126891直接工程费元2359.5523601.1人工费元764.227641.2材料费元1200.4812001.2.1定额材料费元1200.4812001.3施工机械使用费元394.863952措施费元329.463292.1临时设施费%13.140720.28952.2安全文明施工费%21.720704.381532.3施工工具用具使用费%4.130690.55292.4冬雨季施工增加费%6.220730.82452.5夜间施工增加费%1.050747.488(二)间接费元595.965961规费元332.363321.1社会保险费%24.650764.221881.2住房公积金%17.000764.221301.3危险作业意外伤害保险费%1.840764.22142企业管理费%35.200748.86264(三)利润%22.000764.22168(四)编制基准期价差元604.12604(五)税金%11.0004057.22446合计元4503.5245047站用电缆714339121145357.1动力电缆54093661603329PL4-15电力电缆终端头制作安装（1kV）截面mm²以内50个24.00091.9762.0322071489ZC0115003(甲)低压电缆热缩终端(含铜端子)4×35+1×16mm²套24.00026.00624PL3-30沟(隧)道内电力电缆敷设（1kV）截面mm²以内50100m3.360307.38187.201033629ZC0105003(甲)1kV交联电缆，ZR-YJV22-4×35+1×16mm²米336.000114.6938536PL4-16电力电缆终端头制作安装（1kV）截面mm²以内120个8.000175.38137.7614031102ZC0115003(甲)低压电缆热缩终端(含铜端子)4×120+1×70mm²套8.00067.00536PL3-32沟(隧)道内电力电缆敷设（1kV）截面mm²以内120100m0.400632.92272.48253109ZC0105003(甲)1kV交联电缆，ZR-YJV22-4×120+1×70mm²米40.000333.4213337主材费小计53033主材费配送费小计1061小计5409348963329安装取费表(一)直接费元60424.61604251直接工程费元58989.54589901.1人工费元3328.7833291.2材料费元55258.23552581.2.1定额材料费元1164.9411651.2.2主要材料费元54093.29540931.3施工机械使用费元402.534032措施费元1435.0714352.1临时设施费%13.1403137.384122.2安全文明施工费%21.7203068.146662.3施工工具用具使用费%4.1303007.891242.4冬雨季施工增加费%6.2203183.321982.5夜间施工增加费%1.0503255.8834(二)间接费元2595.8725961规费元1447.6914481.1社会保险费%24.6503328.788211.2住房公积金%17.0003328.785661.3危险作业意外伤害保险费%1.8403328.78612企业管理费%35.2003261.881148(三)利润%22.0003328.78732(四)编制基准期价差元1106.321106(五)税金%11.00011826.491301合计元66160.04661607.2控制电缆17340250511206PL5-1控制电缆敷设控制电缆敷设芯数以内6100m10.000280.83120.6428081206<录入编号>(甲)铜-聚氯乙烯绝缘铜带屏蔽控制电缆ZRA-KVVP2-226×2.5m1000.00017.0017000主材费小计17000主材费配送费小计340小计1734028081206安装取费表(一)直接费元20668.39206681直接工程费元20148.30201481.1人工费元1206.4012061.2材料费元18869.60188701.2.1定额材料费元1529.6015301.2.2主要材料费元17340.00173401.3施工机械使用费元72.30722措施费元520.095202.1临时设施费%13.1401137.031492.2安全文明施工费%21.7201111.942422.3施工工具用具使用费%4.1301090.10452.4冬雨季施工增加费%6.2201153.68722.5夜间施工增加费%1.0501179.9812(二)间接费元940.789411规费元524.665251.1社会保险费%24.6501206.402971.2住房公积金%17.0001206.402051.3危险作业意外伤害保险费%1.8401206.40222企业管理费%35.2001182.15416(三)利润%22.0001206.40265(四)编制基准期价差元693.93694(五)税金%11.00022568.512483合计元25051.05250518全站接地2357167314384PD8-4角钢接地极角钢接地极坚土根18.00033.5219.84603357PD8-13接地母线敷设接地母线敷设户外以内(截面mm²)600m260.00017.3715.0745173918ZC1102048接地角钢∠50×5×2500根18.00027.33492ZC1104028接地扁铁50×5m260.0006.081581PD8-16接地母线敷设接地跨接线处12.0008.503.5810243ZC0303059(甲)500V铜芯低压电线，（双塑）BVV-25米6.00013.5081PD6-56压铜接线端子压铜接线端子导线截面(mm²以内)35个24.0003.602.758666ZC0116001铜接线端子25mm²个24.0008.40202主材费小计2355主材费配送费小计2小计235753094384安装取费表(一)直接费元9555.7195561直接工程费元7665.6176661.1人工费元4384.2843841.2材料费元2988.0929881.2.1定额材料费元631.136311.2.2主要材料费元2356.9623571.3施工机械使用费元293.242932措施费元1890.1018902.1临时设施费%13.1404132.185432.2安全文明施工费%21.7204040.998782.3施工工具用具使用费%4.1303961.641642.4冬雨季施工增加费%6.2204192.692612.5夜间施工增加费%1.0504288.2645(二)间接费元3418.9734191规费元1906.7219071.1社会保险费%24.6504384.2810811.2住房公积金%17.0004384.287451.3危险作业意外伤害保险费%1.8404384.28812企业管理费%35.2004296.161512(三)利润%22.0004384.28965(四)编制基准期价差元1134.001134(五)税金%11.00015073.221658合计元16731.27167319分系统调试与试验1355035269.1系统调试124093180PS3-10组合型成套箱式变电站调试容量(kVA以下)2000座1.0005102.342915.0051022915PS2-21接地装置调试接地网系统1.000271.84265.00272265小计53743180安装取费表(一)直接费元6745.1167451直接工程费元5374.1853741.1人工费元3180.0031801.2材料费元30.85311.2.1定额材料费元30.85311.3施工机械使用费元2163.3321632措施费元1370.9213712.1临时设施费%13.1402997.153942.2安全文明施工费%21.7202931.016372.3施工工具用具使用费%4.1302873.451192.4冬雨季施工增加费%6.2203041.031892.5夜间施工增加费%1.0503110.3633(二)间接费元2479.8424801规费元1382.9813831.1社会保险费%24.6503180.007841.2住房公积金%17.0003180.005411.3危险作业意外伤害保险费%1.8403180.00592企业管理费%35.2003116.081097(三)利润%22.0003180.00700(四)编制基准期价差元1254.331254(五)税金%11.00011178.891230合计元12408.56124099.2特殊试验项目1142346PL8-1电缆试验绝缘摇测(敷设前)盘2.00034.2627.036954PL8-1电缆试验绝缘摇测(敷设后)回路3.00034.2627.0310381调PL8-1R*0.6C*0.6J*0.6电缆试验绝缘摇测(敷设后)（第二回及以上取0.6的系数）回路13.00020.5616.22267211小计439346安装取费表(一)直接费元587.745881直接工程费元438.594391.1人工费元345.983461.2材料费元26.03261.2.1定额材料费元26.03261.3施工机械使用费元66.57672措施费元149.161492.1临时设施费%13.140326.09432.2安全文明施工费%21.720318.89692.3施工工具用具使用费%4.130312.63132.4冬雨季施工增加费%6.220330.86212.5夜间施工增加费%1.050338.414(二)间接费元269.812701规费元150.471501.1社会保险费%24.650345.98851.2住房公积金%17.000345.98591.3危险作业意外伤害保险费%1.840345.9862企业管理费%35.200339.03119(三)利润%22.000345.9876(四)编制基准期价差元95.0695(五)税金%11.0001028.72113合计元1141.881142四通信及调度自动化31473493404920889731通信系统537859340374645610PZ1-42通信设备安装调试交换机台1.000355.02102.15355102<录入编号>(甲)三层光工业以太交换机台1.00048000.0048000PZ1-1通信线敷设通信线(对数）4以内100m6.00053.3151.61320310<录入编号>(甲)超五类屏蔽网线100m6.000560.003360PZ1-44通信设备安装调试光分配架台2.000445.72272.40891545<录入编号>(甲)ODF24芯台2.0002600.005200PZ1-26辅助及其他设施安装尾纤布放光纤配线架至设备根20.00020.6611.35413227ZC0102002(甲)跳纤根20.00020.00400PZ1-13光缆敷设穿套管敷设含子管24芯以内km0.5002578.942084.2512891042PZ1-28光缆接续、成端光缆接续24芯以内个2.0003105.63578.8562111158PZ1-33光缆测试单盘测试24芯以内盘1.0001315.3185.35131585PZ1-35光缆测试全程调测24芯以内段1.0002899.342020.3028992020<录入编号>(甲)光缆GYFTZY-24B1.3m500.0007.033515SZCYCL01006(甲)半硬塑料PE子导管Φ32米500.0003.001500PL5-1控制电缆敷设控制电缆敷设芯数以内6100m1.000280.83120.64281121SZKZDL02005(甲)聚氯乙烯绝缘软线BVR6m100.0003.27327设备运杂费%1.10053200.00585设备购置费小计53785主材损耗费55主材费小计9157主材费配送费小计183小计537859340139765610安装取费表(一)直接费元25734.61257351直接工程费元23316.21233161.1人工费元5609.7356101.2材料费元11142.46111421.2.1定额材料费元1802.0118021.2.2主要材料费元9340.4593401.3施工机械使用费元6564.0265642措施费元2418.4024182.1临时设施费%13.1405287.176952.2安全文明施工费%21.7205170.4811232.3施工工具用具使用费%4.1305068.952092.4冬雨季施工增加费%6.2205364.583342.5夜间施工增加费%1.0505486.8758(二)间接费元4374.6043751规费元2439.6724401.1社会保险费%24.6505609.7313831.2住房公积金%17.0005609.739541.3危险作业意外伤害保险费%1.8405609.731032企业管理费%35.2005496.971935(三)利润%22.0005609.731234(四)编制基准期价差元2408.332408(五)税金%11.00033751.673713合计元37464.36374642调度自动化系统260949117443363PZ2-12配电自动化子站设备安装调试配电自动化子站柜安装台1.000276.28157.00276157PZ2-13配电自动化子站设备安装调试配电自动化子站柜调试系统1.0001033.20795.001033795S0603001(甲)综合监控屏套1.000115000.00115000S0603001(甲)UPS电源箱500VA，100Ah套1.0003110.003110PD4-15直流屏（柜）安装交直流切换屏台1.000291.56178.38292178PS2-17直流电源系统调试直流盘监视系统系统1.000733.87424.00734424S0601003(甲)交直流电源屏套1.00080000.0080000PZ2-14配电自动化主站系统设备安装调试服务器及系统软件系统1.000272.05246.00272246PZ2-23自动化分系统调试主（子）站与终端联调视频监控系统系统1.0001562.331060.0015621060<录入编号>(甲)站端视频及环境监控设备台1.00020000.0020000<录入编号>(甲)站端存储设备台1.00020000.0020000PZ2-1配电远方终端设备安装调试监控终端安装台2.00071.8745.4014491<录入编号>(甲)中速球机台2.00010000.0020000PZ3-1基表安装调试单相电度表安装块12.00029.7422.70357272PZ3-2基表安装调试单相电度表调试块12.00011.687.9514095PZ3-3基表安装调试三相电度表安装块1.00041.3633.304133PZ3-4基表安装调试三相电度表调试块1.00015.2310.601511设备运杂费%1.100258110.002839设备购置费小计260949小计26094948673363安装取费表(一)直接费元6316.3663161直接工程费元4866.6048671.1人工费元3362.8833631.2材料费元198.151981.2.1定额材料费元198.151981.3施工机械使用费元1305.5713062措施费元1449.7714502.1临时设施费%13.1403169.514162.2安全文明施工费%21.7203099.576732.3施工工具用具使用费%4.1303038.701252.4冬雨季施工增加费%6.2203215.922002.5夜间施工增加费%1.0503289.2335(二)间接费元2622.4626221规费元1462.5214631.1社会保险费%24.6503362.888291.2住房公积金%17.0003362.885721.3危险作业意外伤害保险费%1.8403362.88622企业管理费%35.2003295.291160(三)利润%22.0003362.88740(四)编制基准期价差元901.20901(五)税金%11.00010579.861164合计元11743.6411744建筑工程单位工程概算表表三乙金额单位：元序号编制依据项目名称单位数量设备单价定额基价设备费费用合计金额其中工资其中主要材料金额其中人工费其中主要材料费整个工程77838940902241252一配电站(开关站)工程778389409022412521站内房屋建筑51433611027988171.1一般土建439580848341390PT6-60屋面排水UPVC塑料雨水管m40.50021.918.67887351ZC0202006(甲)PVC管Φ150×6.5米40.50046.281874PT7-4水泥砂浆及混合砂浆抹灰砖墙、砌块墙面水泥砂浆100m²0.001543.24507.7311PT1-4人工挖土方、淤泥流砂坚土深2m以内100m³0.0522179.632175.35113113PT1-11回填土、夯实、场地平整回填土夯填100m³0.024630.14553.521513PT1-8人工挖土方、淤泥流砂人工装、卸土方100m³0.028448.87448.871313PT1-27机械土方机械运土（不含装卸）运距1km以内100m³0.028546.0515调PT1-26*14机械土方机械运土运距每增加1km增加14公里100m³0.0282221.9462PT6-4集水坑PVC管内填砂m³0.06073.1013.7841PT3-24压顶梁C20m³0.2801056.87269.1629675BCC0002复合硅酸盐水泥32.5（R)（袋装）t0.104350.0036BER0015中砂m³0.130120.0016BEG0040碎石2-4m³0.230120.0028BEQ0080水m³0.0503.350PT6-11垫层无筋混凝土m³0.40079.6655.123222BCC0002复合硅酸盐水泥32.5（R)（袋装）t0.124350.0043BER0015中砂m³0.200120.0024BEG0040碎石2-4m³0.340120.0041BEQ0080水m³0.0703.350PT2-6砌砖、块砖检查井m³1.32084.7080.98112107BCC0002复合硅酸盐水泥32.5（R)（袋装）t0.103350.0036BER0015中砂m³0.370120.0044BEQ0080水m³0.0703.350BRF0028-11蒸压灰砂砖240×115×53千块0.720460.00331PT3-35钢筋制作、绑扎及铁件安装预埋铁件t0.0661157.71506.537633SZJJFJ21029角钢综合kg62.7923.20201BHZ0008圆钢φ10内kg2.6402.858PT4-5预制构件制作安装角钢框预制盖板制作m³0.2001044.26743.17209149BCC0002复合硅酸盐水泥32.5（R)（袋装）t0.087350.0030BER0015中砂m³0.080120.0010BEG0040碎石2-4m³0.170120.0020BEQ0080水m³0.0403.350SZJJFJ21029角钢综合kg111.1683.20356BHZ0008圆钢φ10内kg16.9052.8548BHZ0010圆钢φ10外kg55.6933.00167SZJJFJ21030镀锌钢板3mmkg3.9563.5914SZCYCL01049不锈钢电缆标示牌块2.00012.0024换PT8-1+PT8-2*5站区道路及地坪工程混凝土路面厚度150mm实际:250100m²3.4002434.591309.1982784451C4201102硅酸盐水泥32.5t35.114350.0012290C4301101中砂m³35.550120.004266C4302106碎石40mmm³73.700120.008844C8320101水t15.6063.3552PT1-13回填土、夯实、场地平整平整场地100m²7.68036.303.4027926PT8-1站区道路及地坪工程混凝土路面厚度150mm100m²1.9801613.38913.0631951808C4201102硅酸盐水泥32.5t12.267350.004293C4301101中砂m³12.420120.001490C4302106碎石40mmm³25.750120.003090C8320101水t5.4523.3518<录入编号>钢结构（材料及安装）t21.07113500.00284459<录入编号>外墙面装饰铝塑板饰面（材料及安装）m²218.940320.0070061PT6-47块料面层地板砖地面100m²0.9601091.651076.6610481034C4201102硅酸盐水泥32.5t1.484350.00519C4301101中砂m³1.420120.00170C8320101水t0.5823.352C4201102硅酸盐水泥32.5t0.047350.0016C4302501白石子kg160.0000.90144C8320101水t0.0303.350C4404104(甲)磁质耐磨地砖500×500m²97.92018.001763PT6-36找平层细石混凝土30mm100m²0.960390.73298.19375286C4201102硅酸盐水泥32.5t0.975350.00341C4301101中砂m³1.430120.00172C4302103碎石20mmm³2.390120.00287C8320101水t0.5673.352C4201102硅酸盐水泥32.5t0.047350.0016C4302501白石子kg160.0000.90144C8320101水t0.0303.350BCLHD-1恢复绿化带m²93.00060.005580<录入编号>交通标志线m²19.00070.001330<录入编号>挡车器（材料及安装）套12.000140.001680主材损耗费43主材费小计41317主材配送费小计73小计378119848341390建筑取费表(一)直接费元59215.50592151直接工程费元56399.48563991.1人工费元8482.8884831.2材料费元44309.45443091.2.1定额材料费元2919.6329201.2.2主要材料费元41389.83413901.3施工机械使用费元3607.1436072措施费元2816.0228162.1临时设施费%8.8307995.127062.2安全文明施工费%19.3507818.6715132.3施工工具用具使用费%2.2807665.131752.4冬雨季施工增加费%4.4608112.183622.5夜间施工增加费%0.7308297.1161(二)间接费元5592.7455931规费元3689.2136891.1社会保险费%24.6508482.8820911.2住房公积金%17.0008482.8814421.3危险作业意外伤害保险费%1.8408482.881562企业管理费%22.9008312.381904(三)利润%15.0008482.881272(四)编制基准期价差元2812.032812(五)税金%11.00068892.707578合计元439580.204395801.2采暖、通风及照明工程74756254457428PT10-12风口安装铝合金百叶窗个6.00019.4915.3111792ZC1301053(甲)铝合金窗百叶窗m²12.960484.006273换PT10-7照明建筑物照明m²312.0008.402.342622730ZC1301050(甲)明装配电箱XM个1.000600.00600ZC1301044(甲)无延时节能防眩泛光灯套10.0001280.0012800ZC1301046(甲)节能荧光灯套24.000180.004320PD7-23管内穿线管内穿线(截面mm²)4100m20.00032.3523.96647479C7104304(甲)铜芯塑料绝缘线500VZR-BVR-2.5m2100.0001.402940PD7-24管内穿线管内穿线(截面mm²)6100m7.00034.0425.46238178ZC0107001(甲)1kV全塑电缆，ZR-VV22-5×6mm²米735.00027.7820418PL6-4电缆防火防火槽盒100m3.000201.76201.76605605<录入编号>(甲)阻燃PVC线槽100*60m300.00015.004500PL2-10铝合金线槽(断面:宽mm+高mm)400以内m50.00034.629.191731460ZC0501007(甲)铝合金线槽200×100米50.00087.484374ZC0501007(甲)槽盒分隔板100×10米50.0009.54477主材费小计56702主材配送费小计726小计5961254457428建筑取费表(一)直接费元64233.00642331直接工程费元63388.44633881.1人工费元2544.1425441.2材料费元60652.81606531.2.1定额材料费元3225.2032251.2.2主要材料费元57427.61574281.3施工机械使用费元191.491912措施费元844.578452.1临时设施费%8.8302397.852122.2安全文明施工费%19.3502344.934542.3施工工具用具使用费%2.2802298.88522.4冬雨季施工增加费%4.4602432.961092.5夜间施工增加费%0.7302488.4218(二)间接费元1677.3416771规费元1106.4511061.1社会保险费%24.6502544.146271.2住房公积金%17.0002544.144331.3危险作业意外伤害保险费%1.8402544.14472企业管理费%22.9002493.00571(三)利润%15.0002544.14382(四)编制基准期价差元1055.391055(五)税金%11.00067347.367408合计元74755.57747562成套式变电站建筑15129724627625672.1土石方及基础工程1302532103154542PT3-5基础独立基础m³10.080116.8360.491178610ZC1201004商品混凝土C25m³10.230374.623832PD7-15硬塑料管敷设硬塑料管敷设DN100m10.0807.576.127662ZC0202004PVC管Φ100米10.08031.00312PT7-15镶贴面层墙面砖零星项目100m²0.0622848.242729.57177169SZCYCL01084(甲)面砖m²7.13032.00228PT3-20设备基础一般设备基础5m³以内m³3.020226.93133.12685402BKE0010商品混凝土C20m³3.070351.011078SZCYCL01083防鼠泥封堵项2.00050.00100PT2-3砌砖、块实心砖零星砌砖m³0.160100.7197.521616BCC0002复合硅酸盐水泥32.5（R)（袋装）t0.010350.004BER0015中砂m³0.040120.005BEQ0080水t0.0073.350BRF0028-06普通混凝土实心砖240×115×53千块0.090460.0041PT1-46碾压及地基换填换填砂m³1.100101.8529.2411232PT1-11回填土、夯实、场地平整回填土夯填100m³0.019623.85553.521211PT1-1人工挖土方、淤泥流砂普土深2m以内100m³0.0371033.561030.833838PT1-25机械土方机械挖土配合机械运土运距1km以内100m³0.018705.4817.34130调PT1-26*14机械土方机械运土运距每增加1km（增加14km）100m³0.0182025.5236PT3-19设备基础设备基础二次浇灌m³0.280235.57136.916638C4201103硅酸盐水泥42.542.5t0.121390.0047C4301101中砂m³0.120120.0014C4302201砾石10mm10mmm³0.240120.0029C8320101水t0.0583.350PT3-5基础独立基础m³44.770116.8360.4952312708ZC1201004商品混凝土C25m³45.440374.6217023PT3-29钢筋制作、绑扎及铁件安装现浇混凝土钢筋φ10以内t0.313384.56266.7912084C3107101圆钢φ10以下kg313.0002.85892PT3-30钢筋制作、绑扎及铁件安装现浇混凝土钢筋φ10以外t2.591351.29238.37910618C3107102圆钢φ10以上kg2591.0003.007773PT3-21设备基础现浇地脚螺栓个22.00051.657.221136159SZGTJC08001地脚螺栓M24型kg1161.6007.508712PT3-30钢筋制作、绑扎及铁件安装现浇混凝土钢筋φ10以外t0.113364.27238.374127ZC1101001圆钢φ10以上kg113.0003.00339调PT1-5R*1.39人工挖土方、淤泥流砂坚土深4m以内100m³2.6973276.003274.4488358831PT1-10支挡土板支挡土板100m²3.2471198.20577.4638911875PT1-25机械土方机械挖土配合机械运土运距1km以内100m³0.627705.4817.3444211调PT1-26*14机械土方机械运土运距每增加1km（增加14km）100m³0.6272025.521270PT1-11回填土、夯实、场地平整回填土夯填100m³2.070623.85553.5212911146PT6-11垫层无筋混凝土m³17.60079.6655.121402970BCC0002复合硅酸盐水泥32.5（R)（袋装）t5.334350.001867BER0015中砂m³9.420120.001130BEG0040碎石2-4m³14.400120.001728BEQ0080水m³3.2903.3511PT1-4人工挖土方、淤泥流砂坚土深2m以内100m³0.3362179.292175.35732731PT1-25机械土方机械挖土配合机械运土运距1km以内100m³0.096705.4817.34682调PT1-26*14机械土方机械运土运距每增加1km（增加14km）100m³0.0962025.52194PT1-11回填土、夯实、场地平整回填土夯填100m³0.240623.85553.52150133PT6-11垫层无筋混凝土m³1.44079.6655.1211579BCC0002复合硅酸盐水泥32.5（R)（袋装）t0.435350.00152BER0015中砂m³0.770120.0092BEG0040碎石2-4m³1.170120.00140BEQ0080水m³0.2703.351PT1-4人工挖土方、淤泥流砂坚土深2m以内100m³0.2262179.632175.35493492PT1-8人工挖土方、淤泥流砂人工装、卸土方100m³0.158448.87448.877171PT1-27机械土方机械运土（不含装卸）运距1km以内100m³0.158546.0586调PT1-26R*19C*19J*19机械土方机械运土运距每增加1km100m³0.1583015.49476PT1-11回填土、夯实、场地平整回填土夯填100m³0.068630.14553.524338PT6-11垫层无筋混凝土m³2.87079.6655.12229158ZC1201002商品混凝土C15m³2.870340.25977PT3-19设备基础设备基础二次浇灌m³0.350235.57136.918248C4201103硅酸盐水泥42.542.5t0.150390.0059C4301101中砂m³0.150120.0018C4302201砾石10mm10mmm³0.300120.0036C8320101水t0.0723.350PT4-4预制构件制作安装小型预制构件安装m³0.200174.1229.05356ZC0401003电缆井混凝土盖板(行人），830(长)x300(宽)x100(厚)带钢包边的盖板块8.000361.002888PT2-6砌砖、块砖检查井m³0.66084.7080.985653ZC1203001复合硅酸盐水泥32.5（R)（袋装）t0.050350.0018ZC1203003中砂m³0.180120.0022ZC1203005水m³0.0303.350C4307101实心砖240×115×53千块0.360460.00166PT3-10梁圈梁m³3.030294.33151.80892460ZC1201004商品混凝土C25m³3.030374.621135PT3-11梁过梁m³1.130614.29286.49694324ZC1201004商品混凝土C25m³1.130374.62423PT3-20设备基础一般设备基础5m³以内m³3.410239.48133.12817454ZC1201004商品混凝土C25m³3.410374.621277PT3-29钢筋制作、绑扎及铁件安装现浇混凝土钢筋φ10以内t0.080400.39266.793221ZC1101002圆钢φ10以下kg80.0002.85228PT3-30钢筋制作、绑扎及铁件安装现浇混凝土钢筋φ10以外t0.125364.27238.374630ZC1101001圆钢φ10以上kg125.0003.00375PT3-35钢筋制作、绑扎及铁件安装预埋铁件t0.1201157.71506.5313961ZC1104024镀锌槽钢综合kg120.0003.29395PT6-14防潮、防水防水砂浆立面100m²0.022736.87533.021612ZC1203001复合硅酸盐水泥32.5（R)（袋装）t0.022350.008ZC1203003中砂m³0.040120.005ZC1203005水m³0.0103.350PT10-6集水口个4.00016.8713.446754C4414701PVC管Φ200米1.20078.6694主材损耗费863主材费小计54538主材配送费小计5小计325122103154542建筑取费表(一)直接费元94035.60940361直接工程费元87054.01870541.1人工费元21031.13210311.2材料费元60157.71601581.2.1定额材料费元5615.6156161.2.2主要材料费元54542.09545421.3施工机械使用费元5865.1758652措施费元6981.6069822.1临时设施费%8.83019821.8417502.2安全文明施工费%19.35019384.3937512.3施工工具用具使用费%2.28019003.734332.4冬雨季施工增加费%4.46020112.078972.5夜间施工增加费%0.73020570.54150(二)间接费元13865.76138661规费元9146.4491461.1社会保险费%24.65021031.1351841.2住房公积金%17.00021031.1335751.3危险作业意外伤害保险费%1.84021031.133872企业管理费%22.90020608.404719(三)利润%15.00021031.133155(四)编制基准期价差元6288.706289(五)税金%11.000117344.7312908合计元130252.651302532.2箱式变电站辅助设施2104535968025PT1-1人工挖土方、淤泥流砂普土深2m以内100m³0.1311033.561030.83135135PT1-8人工挖土方、淤泥流砂人工装、卸土方100m³0.021448.87448.8799PT1-27机械土方机械运土（不含装卸）运距1km以内100m³0.021497.7810调PT1-26R*19C*19J*19机械土方机械运土运距每增加1km100m³0.0212748.9258PT1-11回填土、夯实、场地平整回填土夯填100m³0.110623.85553.526961PT3-5基础独立基础m³2.100116.8360.49245127ZC1201004商品混凝土C25m³2.100374.62787PT5-2镀锌钢管门安装m²1.10013.8012.661514PT4-8镀锌钢管门小型零星钢构件制作t0.0352766.381790.479763C3202205镀锌钢管DN50*3.5kg35.0004.54159PT4-8金属构件制作安装小型零星钢构件制作t1.1242766.381790.4731092012C3202209镀锌钢管DN100*4kg1124.0004.545103PT4-9金属构件制作安装小型零星钢构件安装t1.124343.41203.82386229PT4-15构件运输金属结构构件运距1kmt1.12455.075.35626调PT4-16R*9C*9J*9构件运输金属结构构件运距每增加1kmt1.12436.785.76416PT7-19金属面油漆银粉漆底漆一遍面漆二遍t1.124238.27116.07268130PT9-6其他脚手架里脚手架层高3.6m100m²0.312159.73108.235034PT1-4人工挖土方、淤泥流砂坚土深2m以内100m³0.0762179.292175.35166165PT1-8人工挖土方、淤泥流砂人工装、卸土方100m³0.016448.87448.8777PT1-27机械土方机械运土（不含装卸）运距1km以内100m³0.016497.788调PT1-26*19机械土方机械运土运距每增加1km100m³0.0162748.9244PT1-11回填土、夯实、场地平整回填土夯填100m³0.061623.85553.523834PT3-5基础独立基础m³1.800116.8360.49210109ZC1201003商品混凝土C20m³1.830351.01642PT6-41整体面层混凝土地面厚40mm100m²0.082700.84605.885750ZC1201002商品混凝土C15m³0.330340.25112ZC1203001复合硅酸盐水泥32.5（R)（袋装）t0.020350.007ZC1203003中砂m³0.050120.006ZC1203005水m³0.0103.350ZC1203001复合硅酸盐水泥32.5（R)（袋装）t0.005350.002ZC1203007白石子kg16.0000.9014调PT6-42*2整体面层混凝土地面每增减5mm100m²0.082120.5898.20108ZC1201002商品混凝土C15m³0.040340.2514PT4-8金属构件制作安装小型零星钢构件制作t0.1972766.381790.47545353SZCYC