宏泰尚世嘉华1号楼土建工程量清单报价

-95-单价措施项目工程量清单综合单价分析表工程名称：宏泰尚世嘉华1号楼土建第2页共8页序号项目编码(定额编号)项目名称单位数量综合单价(元)合价(元)综合单价组成（元）人工费材料费机械费管理费和利润7011702002002矩形柱矩形柱模板1.模板类型：复合木模板m254.6971.963935.4928.432.422.1597.1A12-58现浇混凝土复合木模板矩形柱100m20.54697196.453935.742839.663242.28215899.518011702002003矩形柱矩形柱模板1.模板类型：复合木模板2.矩形柱超高模板m2219.56.071332.372.572.670.060.768.1A12-80现浇混凝土木模板柱支撑高度超过3.6m，每增加1m100m22.195606.651331.6257.48266.846.2776.069011702006002矩形梁矩形梁模板1.模板类型：复合木模板m2118.1578.229241.6928.8637.632.469.269.1A12-61现浇混凝土复合木模板单梁连续梁100m21.18157822.129241.832886.43763.4246.37925.9510011702006003矩形梁矩形梁模板1.模板类型：复合木模板2.矩形梁超高模板m2172.1711.832036.775.84.090.21.7310.1A12-87现浇混凝土木模板梁支撑高度超过3.6m每超过1m100m21.72171182.662036.19579.74408.9820.1173.8411011702014002有梁板有梁板模板1.模板类型：复合木模板m2814.862.4250859.8219.2134.162.526.5311.1A12-65现浇混凝土复合木模板平板100m28.1486242.1450860.961921.263415.55252.3365312011702014003有梁板有梁板模板1.模板类型：复合木模板2.板超高模板m21413.5812.8218122.15.425.490.251.6512.1A12-93现浇混凝土木模板板支撑高度超过3.6m每增加1m100m214.13581281.6318116.87542.02549.3225.12165.1713011702024003楼梯直行楼梯模板1.模板类型：复合m241.691.443803.936.2142.31.8511.09

单价措施项目工程量清单综合单价分析表工程名称：宏泰尚世嘉华1号楼土建第3页共8页序号项目编码(定额编号)项目名称单位数量综合单价(元)合价(元)综合单价组成（元）人工费材料费机械费管理费和利润木模板13.1A12-94现浇混凝土木模板整体楼梯100m20.4169144.53804.113621.044229.72184.871108.8714011702003002构造柱构造柱模板1.模板类型：复合木模板m2220.1395.521022.4244.6235.112.1513.6214.1A12-59现浇混凝土复合木模板异形柱100m22.20139550.2321022.924461.623511.242151362.3715011702003003构造柱构造柱模板1.模板类型：复合木模板构造柱超高模板m2180.676.071096.672.572.670.060.7615.1A12-80现浇混凝土木模板柱支撑高度超过3.6m，每增加1m100m21.8067606.651096.03257.48266.846.2776.0616011702008002圈梁圈梁模板1.模板类型：复合木模板m243.0961.992671.1523.2630.581.067.0816.1A12-62现浇混凝土复合木模板直形圈梁100m20.43096198.542670.952325.933058.42106.28707.9117011702009003过梁过梁模板1.模板类型：复合木模板m217.23121.362091.0337.6266.664.4812.5917.1A12-86现浇混凝土木模板拱形、弧形过梁100m20.172312135.612090.973762.166665.77448.061259.621011702002001矩形柱矩形柱模板1.模板类型：复合木模板m2155.9971.9611225.0428.432.422.1591.1A12-58现浇混凝土复合木模板矩形柱100m21.55997196.4511225.742839.663242.28215899.512011702011001直形墙直行墙模板1.模板类型：复合木模板m213518.4655.41749057.8721.2725.511.816.822.1A12-63现浇混凝土复合木模板直形墙100m2135.18465541.48749122.762127.082551.49180.85682.063011702011002直形墙直行墙模板（电梯井壁）m21028.4859.461091.7123.8126.351.737.51

单价措施项目工程量清单综合单价分析表工程名称：宏泰尚世嘉华1号楼土建第4页共8页序号项目编码(定额编号)项目名称单位数量综合单价(元)合价(元)综合单价组成（元）人工费材料费机械费管理费和利润1.模板类型：复合木模板3.1A12-64现浇混凝土复合木模板电梯井壁(直形壁)100m210.28485940.1861093.562381.282635.09172.68751.134011702006001矩形梁矩形梁模板1.模板类型：复合木模板m21721.7678.22134676.0728.8637.632.469.264.1A12-61现浇混凝土复合木模板单梁连续梁100m217.21767822.12134678.132886.43763.4246.37925.955011702014004有梁板有梁板模板1.模板类型：复合木模板m27594.6462.42474057.4319.2134.162.526.535.1A12-65现浇混凝土复合木模板平板100m275.94646242.14474068.061921.263415.55252.336536011702024002楼梯直行楼梯模板1.模板类型：复合木模板m239491.4536031.336.2142.31.8511.096.1A12-94现浇混凝土木模板整体楼梯100m23.949144.536029.333621.044229.72184.871108.877011702003001构造柱构造柱模板1.模板类型：复合木模板m22037.7995.5194608.9544.6235.112.1513.627.1A12-59现浇混凝土复合木模板异形柱100m220.37799550.23194613.634461.623511.242151362.378011702008001圈梁圈梁模板1.模板类型：复合木模板m2632.261.9939190.0823.2630.581.067.088.1A12-62现浇混凝土复合木模板直形圈梁100m26.3226198.5439187.172325.933058.42106.28707.919011702009002过梁过梁模板1.模板类型：复合木模板m2356.58121.3643274.5537.6266.664.4812.599.1A12-86现浇混凝土木模板拱形、弧形过梁100m23.565812135.6143273.163762.166665.77448.061259.6210011702021001栏板栏板模板1.模板类型：复合木模板m2703.0750.0135160.5316.5725.442.315.69

单价措施项目工程量清单综合单价分析表工程名称：宏泰尚世嘉华1号楼土建第5页共8页序号项目编码(定额编号)项目名称单位数量综合单价(元)合价(元)综合单价组成（元）人工费材料费机械费管理费和利润10.1A12-69现浇混凝土复合木模板栏板直形100m27.03075001.235161.941657.142544.21231.04568.811011701002001外脚手架1.外墙砌筑脚手架m25257.8730.78161837.249.9816.890.753.171.1A11-8外墙脚手架外墙高度在50m以内双排100m252.57873077.63161817.78997.941688.5374.82316.342011701002002外脚手架1.外墙装饰脚手架m27914.0710.2881356.641.318.6700.292.1B7-3R*0.2,J*0换外墙面装饰脚手架外墙高度在15m以内利用主体工程脚手架机械*0,人工*0.2100m279.14071027.9681353.47130.87867.4029.693011701003001里脚手架1.内墙砌筑脚手架m27421.034.1330648.852.730.490.090.813.1A11-20内墙砌筑脚手架3.6m以内里脚手架100m274.2103412.5530615.46273.0649.068.881.634011701B03002简易脚手架1.天棚装饰脚手架m21086.11.591726.90.750.560.090.24.1B7-20简易脚手架天棚100m210.861159.11727.9974.6255.88.819.885011701B03001简易脚手架1.内墙装饰脚手架m228702.310.514351.160.260.120.040.075.1B7-21简易脚手架墙面100m2287.023150.1914405.6926.2421011701003005里脚手架1.地下室外墙防水脚手架2.地下m2548.244.242324.541.252.420.150.421.1A11-6外墙脚手架外墙高度在15m以内双排用于地下室外墙面防水单价*0.2100m25.4824423.792323.39125.13241.6714.9642.032011701003006里脚手架1.内墙砌筑脚手架2.地下m21103.141.211334.80.440.560.060.152.1A11-3外墙脚手架外墙高度在9m以内单排用于高度超过3.6m的砌筑内墙单价*0.6100m21.8228731.961334.22268.63337.8634.3391.14

单价措施项目工程量清单综合单价分析表工程名称：宏泰尚世嘉华1号楼土建第6页共8页序号项目编码(定额编号)项目名称单位数量综合单价(元)合价(元)综合单价组成（元）人工费材料费机械费管理费和利润3011701006005满堂脚手架1.满堂脚手架2.地下m2784.2934.4126987.4221.936.920.445.123.1B7-16满堂脚手架高度在(10m以内)100m27.84293440.5826984.122192.68691.7744.01512.124011701006006满堂脚手架满堂基础脚手架m21519.997.1710898.334.032.080.110.954.1B7-15*0.5满堂脚手架高度在(5.2m以内)用于基础单价*0.5100m215.1999716.9410897.42402.62208.31195.021011703001001垂直运输垂直运输1.建筑物建筑类型及结构形式：框架剪力墙结构2.建筑物檐口高度、层数：31.8m地上11层3.专业类别：建筑4.地上m29112.7540.79371709.073.840A13-17建筑物垂直运输现浇框架结构40m以内(11～13层)100m291.12754078.94371703.6384.3303413.89280.722011703001003垂直运输垂直运输1.建筑物建筑类型及结构形式：框架剪力墙结构2.建筑物檐口高度、层数：31.8m地上11层3.专业类别：装饰装修4.地上项131293.1531293.150024096.67196.552.1B8-7垂直运输费±0.00以上建筑物檐高40m以内/11～13层100工日45.03195694.9131293.1500535.1159.811011703001004垂直运输垂直运输1.建筑物建筑类型及结构形式：框架剪力墙结构2.建筑物檐口高m21040.1647.6949605.230035.1312.57

单价措施项目工程量清单综合单价分析表工程名称：宏泰尚世嘉华1号楼土建第7页共8页序号项目编码(定额编号)项目名称单位数量综合单价(元)合价(元)综合单价组成（元）人工费材料费机械费管理费和利润度、层数：31.8m地上11层3.专业类别：建筑4.地下1.1A13-1建筑物垂直运输±0.00m以下一层100m210.40164769.3549608.87003512.641256.712011703001005垂直运输垂直运输1.建筑物建筑类型及结构形式：框架剪力墙结构2.建筑物檐口高度、层数：31.8m地上11层3.专业类别：装饰装修4.地下项126382263820020849.495532.512.1B8-1垂直运输费±0.00以下一层100工日66.93901394.122638200311.4782.651011705001001大型机械设备进出场及安拆大型机械设备进出场及安拆1.塔吊起重机台次133947.8833947.888528741.822345.662332.421.12019场外运输费用塔式起重机80kNm以内台次117580.1217580.121968406.613938.841266.681.21006安装拆卸费用自升式塔式起重机台次116367.7616367.766560335.28406.821065.741011702030001后浇带（板）1.组合钢模板m32.03894.041814.9300.12473.8524.2995.771.1A12-43现浇混凝土组合式钢模板混凝土后浇带板10m30.2038940.371814.93001.24738.54242.87957.762011702030002后浇带（梁）1.组合钢模板m30.061082.8364.97503.33384.536.33158.672.1A12-42现浇混凝土组合式钢模板混凝土后浇带梁10m30.00610828.3464.975033.983844.26362.961587.143011702030003后浇带（墙）1.组合钢模板m31.13793.51896.67399.83225.7438.05129.893.1A12-44现浇混凝土组合式钢模板混凝土后浇带墙10m30.1137935.15896.673998.322257.46380.51298.87

单价措施项目工程量清单综合单价分析表工程名称：宏泰尚世嘉华1号楼土建第8页共8页序号项目编码(定额编号)项目名称单位数量综合单价(元)合价(元)综合单价组成（元）人工费材料费机械费管理费和利润4011702030004后浇带（满堂基础）1.组合钢模板m310.781.1867.7716.1558.261.475.214.1A12-45现浇混凝土组合式钢模板混凝土后浇带满堂基础10m31.07810.95867.72161.54582.5814.752.135011702023001雨篷雨篷1.模板类型：复合木模板m214.6571.511047.6221.1438.823.897.655.1A12-68现浇混凝土复合木模板直形雨篷100m20.14657150.761047.592113.963882.4389.39765.016011702023002阳台板阳台板1.模板类型：复合木模板m2475.8475.0135692.7624.7239.622.558.116.1A12-67现浇混凝土复合木模板直形阳台100m24.75847501.1935693.662472.33962.09255.16811.647011702022001天沟、檐沟空调板、飘窗板、挑檐1.模板类型：复合木模板m2557.7795.9653523.6145.8730.334.7115.047.1A12-70现浇混凝土复合木模板挑檐天沟100m25.57779595.6753521.774587.413032.91471.031504.328011702027001台阶1.台阶模板m22.0683.83172.6935.7536.44110.638.1A12-100现浇混凝土木模板台阶100m20.02068382.34172.683575.23644.4100.51062.249011702027002坡道1.坡道模板m21.9683.82164.2935.7536.441.0110.629.1A12-100现浇混凝土木模板台阶100m20.01968382.34164.293575.23644.4100.51062.2410011704001001超高施工增加1.超高施工增加费m23237.9435.37114525.9425.1306.733.5110.1A14-2建筑物超高费檐高(40m以内)100m232.37942734.7388548.921950.860622.55161.3210.2B8-25超高增加费±0.00以上建筑物檐高40m以内/11～13层元125963.8925963.8918195.1901624.576144.13

4.9总价措施项目费分析表总价措施项目费分析表工程名称：宏泰尚世嘉华1号楼土建第1页共2页序号项目编码(定额编号)名称计算基数(元)费率(%)金额(元)其中：（元）人工费材料费机械费管理费和利润1011707001001安全生产、文明施工费981660.292011707B01001冬季施工增加费23078.14887.9211684.753622.122883.31B9-1装饰装修工程冬季施工增加费2755.221265.81097.030392.39A15-59一般土建工程冬季施工增加费17581.833082.879011.453082.872404.64A15-59土石方工程冬季施工增加费2741.05539.251576.27539.2586.283011707B02001雨季施工增加费5330111312.2626966.148358.736663.87B9-2装饰装修工程雨季施工增加费6316.342953.532447.210915.6A15-60一般土建工程雨季施工增加费40646.427114.3120868.637114.315549.17A15-60土石方工程雨季施工增加费6338.241244.423650.31244.42199.14011707002001夜间施工增加费32885.4616335.495445.164179.366925.45B9-3装饰装修工程夜间施工增加费6240.393797.41265.801177.19A15-61一般土建工程夜间施工增加费23334.9210671.463557.153557.155549.16A15-61土石方工程夜间施工增加费3310.151866.63622.21622.21199.15011707004001二次搬运费59792.7917144.425907.0723125.8113615.49B9-7装饰装修工程二次搬运费14861.346835.325907.0702118.95A15-66一般土建工程二次搬运费39555.548774.31019682.9111098.32A15-66土石方工程二次搬运费5375.911534.7903442.9398.226011707B03001生产工具用具使用费55274.8811702.2229064.867801.486706.32B9-4装饰装修工程生产工具用具使用费9282.5409282.5400A15-62一般土建工程生产工具用具使用费39911.269960.0316837.196640.026474.02A15-62土石方工程生产工具用具使用费6081.081742.192945.131161.46232.37011707B04001检验试验配合费23115.036145.7211168.952786.253014.11

总价措施项目费分析表工程名称：宏泰尚世嘉华1号楼土建第2页共2页序号项目编码(定额编号)名称计算基数(元)费率(%)金额(元)其中：（元）人工费材料费机械费管理费和利润B9-5装饰装修工程检验试验配合费4742.521687.732531.60523.19A15-63一般土建工程检验试验配合费15921.833794.37351.452371.442404.64A15-63土石方工程检验试验配合费2450.68663.691285.9414.8186.288011707B05001工程定位复测场地清理费32796.6316088.847674.162786.256247.38B9-9装饰装修工程场地清理费10662.267172.871265.802223.59A15-64一般土建工程工程定位复测场地清理费19298.747588.595454.32371.443884.41A15-64土石方工程工程定位复测场地清理费2835.631327.38954.06414.81139.389011707B06001停水停电增加费20373.537817.471687.736129.744738.59B9-8装饰装修工程临时停水停电费3898.651687.731687.730523.19A15-67一般土建工程临时停水停电费14503.75217.1605217.164069.38A15-67土石方工程临时停水停电费1971.18912.580912.58146.0210011707007001已完工程及设备保护费30880.8312899.6310358.542456.685165.98B9-6装饰装修工程成品保护费6700.32869.152278.44506.321046.39A15-65一般土建工程成品保护费21051.228537.176877.1616603976.89A15-65土石方工程成品保护费3129.311493.311202.94290.36142.711011707B07001施工与生产同时进行增加费用0000012011707B08001有害环境中施工增加费00000

4.10单位工程人材机价差表单位工程人材机价差表工程名称：宏泰尚世嘉华1号楼土建第1页共4页序号名称及规格单位数量预算价市场价价差价差合计一人工1综合用工二类工日36068.4472608222793505.842综合用工一类工日9577.9858709525239449.653综合用工二类工日661.66360822214556.594综合用工三类工日49.5596476417842.51小计1048354.59二材料1预拌混凝土C30m32373.1717260465205486500.192钢筋φ10以内三级8t202.488442904940650131617.433120厚HFC-11型高强聚合物保温复合板m23159.55535190155489731.034复合木模板m211038.6321334512132463.585预拌混凝土C35m3944.2112275480205193563.296预拌混凝土C30P6m3878.1631260465205180023.437钢筋φ20以内三级12t76.957945004450-50-3847.98WRF自保温砌块墙m3599.2118240550310185755.669钢筋φ20以内三级16t71.817245004450-50-3590.8610支撑方木m3128.750923002279-21-2703.7711钢筋φ20以内三级10t61.518145004450-50-3075.912加气混凝土砌块m3857.12717028511598569.613钢筋φ20以内三级14t41.322345004450-50-2066.1214玻化微珠保温砂浆m372.788221001695-405-29479.2315预拌混凝土C35P6m3241.176927548020549441.2516钢筋φ20以内三级20t25.807645004450-50-1290.3817JS-复合防水涂料kg6309.03181218637854.1918钢筋φ10以内一级6t23.0359429044501603685.7519钢筋φ20以外三级22t22.331944504440-10-223.3220预拌混凝土C25m3217.574325045520544602.7321钢筋φ20以内三级18t20.339345004450-50-1016.9622100厚挤塑聚苯板m2934.627235905551404.52330*30深咖色金属脚线（2.0厚）铝板单板m1611.3324.55045.573315.6124干混砌筑砂浆DMM5t235.5779260300409423.1225陶瓷地砖m2983.491525684342290.13

单位工程人材机价差表工程名称：宏泰尚世嘉华1号楼土建第2页共4页序号名称及规格单位数量预算价市场价价差价差合计二材料26聚合物抗裂砂浆kg67711.771.90.95-0.95-64326.1827陶粒m3302.3532170190206047.0628水泥32.5t122.356336046010012235.6329预拌混凝土C15m3128.440423043520526330.2830排风道PWRm846.703245652016934.0631A型复合轻集料m3100.831914050036036299.4832干混抹灰砂浆DPM10t151.2598270315456806.6933钢筋φ20以外三级25t10.170244504440-10-101.734300*50深咖色金属脚线（2.0厚）铝板单板m886.2124.55045.540322.653530厚挤塑聚苯板m21636.83023527-8-13094.64360.70厚聚乙烯丙纶防水卷材m25028.6057218.62-12.38-62254.143770厚挤塑聚苯板m2672.58835632818832.4638外墙涂料kg3977.6775.4104.618297.3139水泥32.5t79.39843604601007939.8440中砂t266.1975301209023957.7741耐碱玻纤网格布（160g/m2）m27961.6941.23.852.6521098.4942预拌混凝土C20细石m366.580423044521514314.7843标准砖240×115×53千块42.77538068030012832.5144钢筋φ20以内措施筋t5.854245004450-50-292.7145聚合物粘结砂浆kg31804.3551.50.8-0.7-22263.0546干混抹灰砂浆DPM5t80.4149265305403216.6470.70厚聚乙烯丙纶防水卷材m22791.8175218.62-12.38-34562.748花岗岩板(综合)40厚m281.478211028017013851.2949干混地面砂浆DSM15t66.9442280330503347.2150镀锌铁丝22#kg3223.78322.3851中砂t161.2261301209014510.3552预拌混凝土C20m339.0012404452057995.25330*130深咖色金属脚线（2.0厚）铝板单板m331.2484.55045.515071.7854电焊条结422kg2232.8665269.575530厚B1挤塑板m2475.70253527-8-3805.6256预拌混凝土C30P6m325.4152604652055210.0857c15轻集料混凝土m326.2972304352055390.89

单位工程人材机价差表工程名称：宏泰尚世嘉华1号楼土建第3页共4页序号名称及规格单位数量预算价市场价价差价差合计二材料58UPVC排水管Ф110m559.12524.420-4.4-2460.1559预拌混凝土C25m324.50822504552055024.1860冷轧带肋钢筋网片t1.807252504450-800-1445.7561镀锌铁丝8#kg1254.1665611254.1762干混地面砂浆DSM20t20.3919285340551121.556350*50（2.0厚）铝板单板线条m135.73344.55045.56175.8764130*230金属线条m106.54324.55045.54847.726530mm厚B1挤塑聚苯板m2196.65453527-8-1573.2466预拌混凝土C35掺10%UEA的不收缩混凝土m311.02312754802052259.7467内墙涂料kg860.03031.264.84128.1568复合木模板m286.13993355221895.0869抗裂砂浆t14.185928533045638.3670干混砌筑砂浆DMM10t13.906227032050695.3171支撑方木m31.067723002279-21-22.4272镀锌铁丝kg403.38645.260.8322.7173180厚挤塑聚苯板m212.747351621271618.877450*120金属线条m36.42084.55045.51657.1575生石灰t4.2141290390100421.4176100厚挤塑聚苯板m217.409359055957.577预拌混凝土C15细石m33.3799230445215726.6778钢丝绳φ8kg65.8087.862012.14798.9179干混抹灰砂浆DPM15t1.89782803254585.480镀锌铁丝8#kg606.56-0.5-3081架线次0.7450438-12-8.48250*470（2.0厚）铝板单板线m4.38784.55045.5199.6483石油沥青10#t0.03184600500040012.784石油沥青30#t0.0291490051002005.8285二等板方材m30.070121002000-100-7.0186细砂t1.059728.0312091.9797.4687碎石t1.006421207878.4788铸铁箅子(25mm厚)m1.97966057.49-2.51-4.9789钢丝绳kg5.080712.15207.8539.8890白水泥kg107.47160.660.670.011.0791棉纱头kg10.30865.835.4-0.43-4.43

单位工程人材机价差表工程名称：宏泰尚世嘉华1号楼土建第4页共4页序号名称及规格单位数量预算价市场价价差价差合计二材料92干混抹灰砂浆DPM20t0.1139290335455.1293烟煤t0.03187509001504.7694乙炔气m31.38894220-22-30.5695氧气m33.46634.6750.331.14小计2328168.55三机械1机械人工工日1954.001460822242988.032柴油kg11102.59229.88-1.8-19984.673柴油kg16.56829.88-1.8-29.824机械人工工日0.561960822212.365汽油kg2.5644108.3-1.7-4.36小计22981.54合计3399504.68第5章造价结果分析本工程的用地建筑面积为10141.55平米，每层层的楼高为2.9米，整个项目的最终高度为33米。该项目的总造价为18896349.47元，单平米造价1863.26元/m2。与宏泰尚世嘉华5号楼对比其建筑面积为6199.97㎡，工程总造价11814042.84元，其中单平米造价1905.50元/m2，经过细致的编算和校对工程量预算，该项目每平米差价范围在2.27%，差价主要由于工程建筑高度、面积及所用材料不同，完全符合可接受范围。通过对施工图进行预算得出以下几点：1、如果没有按照设计的施工组织来进行计划，工程的数额和计划就无从得知，导致工程的成本无从估计。2、因为使用的市场报价略高于这个项目的本土报价，导致了我们的预算和现金之间的差距。3、随着建筑业的快速发展，清单的使用已经不再能够满足需求，因为它们过于依赖于施工工艺和材料，并且工程造价的发展也十分缓慢。4、由于人工费的单价缺乏精确性，仅仅依据社会平均水平来估算其实际的人工费用是不够的。5、以广联达图形算量软件为代表的预算软件的出现极大地提高了工程预算的工作效率，加快了建筑工程的进度，为社会发展做出了巨大贡献。第6章结论在进行这项目时，使用相关的施工图和结构图来确定最