沥青混合料成本计算表

,设计者：老金说啥,,,,,,,,,,,,,,,,,,,,,

AC-25,,,,,,,,ATB-25,,,,,,,,,,,,,,

序号,项目名称,单位,数量,单价（元）,合价（元）,备注,,序号,项目名称,单位,数量,单价（元）,合价（元）,备注,,,,,,,,

1,人工及拌合费,T,1,15,15,,,1,人工及拌合费,T,1,15,15,,,,,,,,,

2,砂,T,0.15,60,9,,,2,砂,T,0.175,60,10.5,,,,,,,,,

3,石屑,T,0.157,40,6.28,,,3,石屑,T,0.157,40,6.28,,,,,,,,,

4,粗集料,T,0.62,65,40.3,,,4,粗集料,T,0.60,65,39,,,,,,,,,

5,矿粉,T,0.04,165,6.6,,,5,矿粉,T,0.03,165,4.95,,,,,,,,,

6,石油沥青,T,0.04,4800,192,,,6,石油沥青,T,0.038,4800,182.4,,,,,,,,,

7,重油,kg,6.2,4.76,29.51,,,7,重油,kg,6.2,4.76,29.51,,,,,,,,,

8,小计,,,,298.69,,,8,小计,,,,287.64,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,,,,

9,每立方米,,2.35,298.69,701.93,,,9,每立方米,,2.35,287.642,675.96,,,,,,,,,

10,机械费,厚6cm,16.7,1.5,25.05,立方米,,10,机械费,厚6cm,16.7,0.8,13.36,立方米,,,,,,,,

11,人工费,厚6cm,16.7,0.35,5.85,立方米,,11,人工费,厚6cm,16.7,0.35,5.845,立方米,,,,,,,,

12,运费,km,30,0.65,45.83,立方米,,12,运费,km,30,0.65,45.825,立方米,,,,,,,,

13,合计,,,,778.6,立方米,,13,合计,,,,740.9887,立方米,,,,,,,,

14,税金,,0%,,0.00,,,14,税金,,0%,,0.00,,,,,,,,,

15,试验费,,1.50%,,11.68,,,15,试验费,,1.50%,,11.11,,,,,,,,,

16,管理员工资,,1%,,7.79,,,16,管理员工资,,1%,,7.41,,,,,,,,,

17,总计,,,,798,立方米,,17,总计,,,,760,立方米,,,,,,,,

,,,,,,,,,,,,,,,,,,,,,,,

AC-20,,,,,,,,改性AC-20,,,,,,,,,,,,,,

序号,项目名称,单位,数量,单价（元）,合价（元）,备注,,序号,项目名称,单位,数量,单价（元）,合价（元）,备注,,,,,,,,

1,人工及拌合费,T,1,15,15,,,1,人工及拌合费,T,1,15,15,,,,,,,,,

2,砂,T,0.15,60,9,,,2,砂,T,0.15,60,9,,,,,,,,,

3,石屑,T,0.154,40,6.16,,,3,石屑,T,0.153,40,6.12,,,,,,,,,

4,粗集料,T,0.603,65,39.195,,,4,粗集料,T,0.614,65,39.91,,,,,,,,,

5,矿粉,T,0.05,165,8.25,,,5,矿粉,T,0.04,165,6.6,,,,,,,,,

6,石油沥青,T,0.042,4800,201.6,,,6,石油沥青,T,0.043,5800,249.4,,,,,,,,,

7,重油,kg,6.2,4.76,29.512,,,7,重油,kg,6.2,4.76,29.512,,,,,,,,,

8,小计,,,,308.717,,,8,小计,,,,355.542,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,,,,

9,每立方米,,2.35,308.717,725.48495,,,9,每立方米,,2.35,355.542,835.5237,,,,,,,,,

10,机械费,厚5cm,20,1.2,24,立方米,,10,机械费,厚5cm,20,1.2,24,立方米,,,,,,,,

11,人工费,厚5cm,20,0.35,7,立方米,,11,人工费,厚5cm,20,0.35,7,立方米,,,,,,,,

12,运费,km,30,0.65,45.825,立方米,,12,运费,km,30,0.65,45.825,立方米,,,,,,,,

13,合计,,,,802.30995,立方米,,13,合计,,,,912.3487,立方米,,,,,,,,

14,税金,,0%,,0.00,,,14,税金,,0%,,0.00,,,,,,,,,

15,试验费,,1.50%,,12.03,,,15,试验费,,1.50%,,13.69,,,,,,,,,

16,管理员工资,,1%,,8.02,,,16,管理员工资,,1%,,9.12,,,,,,,,,

17,总计,,,,822,立方米,,17,总计,,,,935,立方米,,,,,,,,

,,,,,,,,,,,,,,,,,,,,,,,

AC-16,,,,,,,,改性AC-16,,,,,,,,,,,,,,

序号,项目名称,单位,数量,单价（元）,合价（元）,备注,,序号,项目名称,单位,数量,单价（元）,合价（元）,备注,,,,,,,,

1,人工及拌合费,T,1,15,15,,,1,人工及拌合费,T,1,15,15,,,,,,,,,

2,砂,T,0.152,60,9.12,,,2,砂,T,0.152,60,9.12,,,,,,,,,

3,石屑,T,0.151,40,6.04,,,3,石屑,T,0.151,40,6.04,,,,,,,,,

4,粗集料,T,0.611,65,39.715,,,4,粗集料,T,0.611,65,39.715,,,,,,,,,

5,矿粉,T,0.04,165,6.6,,,5,矿粉,T,0.04,165,6.6,,,,,,,,,

6,石油沥青,T,0.046,4800,220.8,,,6,石油沥青,T,0.046,5800,266.8,,,,,,,,,

7,抗剥落剂,kg,0.18,19,3.42,,,7,抗剥落剂,kg,0.18,19,3.42,,,,,,,,,

8,重油,kg,6.2,4.76,29.512,,,8,重油,kg,6.2,4.76,29.512,,,,,,,,,

9,小计,,,,330.207,,,9,小计,,,,376.207,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,,,,

10,每立方米,,2.35,330.207,775.98645,,,10,每立方米,,2.35,376.207,884.08645,,,,,,,,,

11,机械费,厚5cm,20,1.2,24,立方米,,11,机械费,厚5cm,20,1.2,24,立方米,,,,,,,,

12,人工费,厚5cm,20,0.35,7,立方米,,12,人工费,厚5cm,20,0.35,7,立方米,,,,,,,,

13,运费,km,30,0.65,45.825,立方米,,13,运费,km,30,0.65,45.825,立方米,,,,,,,,

14,合计,,,,852.81145,立方米,,14,合计,,,,960.91145,立方米,,,,,,,,

15,税金,,0%,,0.00,,,15,税金,,0%,,0.00,,,,,,,,,

16,试验费,,1.50%,,12.79,,,16,试验费,,1.50%,,14.41,,,,,,,,,

17,管理员工资,,1%,,8.53,,,17,管理员工资,,1%,,9.61,,,,,,,,,

18,总计,,,,874,立方米,,18,总计,,,,985,立方米,,,,,,,,

,,,,,,,,,,,,,,,,,,,,,,,

AC-13,,,,,,,,改性AC-13,,,,,,,,改性SMA-13,,,,,,

序号,项目名称,单位,数量,单价（元）,合价（元）,备注,,序号,项目名称,单位,数量,单价（元）,合价（元）,备注,,序号,项目名称,单位,数量,单价（元）,合价（元）,备注

1,人工及拌合费,T,1,15,15,,,1,人工及拌合费,T,1,15,15,,,1,人工及拌合费,T,1,15,15,

2,砂,T,0.147,60,8.82,,,2,砂,T,0.15,60,9,,,3,石屑,T,0.199,40,7.96,

3,石屑,T,0.152,40,6.08,,,3,石屑,T,0.15,40,6,,,4,粗集料,T,0.67,65,43.55,

4,粗集料,T,0.611,65,39.715,,,4,粗集料,T,0.61,65,39.65,,,5,矿粉,T,0.07,180,12.6,

5,矿粉,T,0.04,165,6.6,,,5,矿粉,T,0.04,165,6.6,,,5,木质纤维,T,0.003,5400,16.2,

6,石油沥青,T,0.05,4800,240,,,6,石油沥青,T,0.05,5800,290,,,6,石油沥青,T,0.058,5800,336.4,

7,重油,kg,6.2,4.76,29.512,,,7,重油,kg,6.2,4.76,29.512,,,7,重油,kg,6.2,4.76,29.512,

8,抗剥落剂,kg,0.18,19,3.42,按0.3%,,8,抗剥落剂,kg,0.18,19,3.42,按0.3%,,8,抗剥落剂,kg,0.2726,19,5.1794,按0.3%

9,小计,,,,345.727,,,9,小计,,,,395.762,,,9,小计,,,,461.222,

,,,,,,,,,,,,,,,,,,,,,,,

10,每立方米,,2.35,345.727,812.45845,,,10,每立方米,,2.35,395.762,930.0407,,,10,每立方米,,2.35,461.222,1083.8717,

11,机械费,厚4cm,25,1.2,30,立方米,,11,机械费,厚4cm,25,1.2,30,立方米,,11,机械费,厚4cm,25,1.2,30,立方米

12,人工费,厚4cm,25,0.35,8.75,立方米,,12,人工费,厚4cm,25,0.35,8.75,立方米,,12,人工费,厚4cm,25,0.35,8.75,立方米

13,运费,km,30,0.65,45.825,立方米,,13,运费,km,30,0.65,45.825,立方米,,13,运费,km,30,0.65,45.825,立方米

14,合计,,,,897.03345,立方米,,14,合计,,,,1014.6157,立方米,,14,合计,,,,1168.4467,立方米

15,税金,,0%,,0.00,,,15,税金,,0%,,0.00,,,15,税金,,0%,,0.00,

16,试验费,,1.50%,,13.46,,,16,试验费,,1.50%,,15.22,,,16,试验费,,1.50%,,17.53,

17,管理员工资,,1%,,8.97,,,17,管理员工资,,1%,,10.15,,,17,管理员工资,,1%,,11.68,

18,总计,,,,919,立方米,,18,总计,,,,1040,立方米,,18,总计,,,,1198,立方米

,,,,,,,,,,,,,,,,,,,,,,,

AC-10,,,,,,,,改性AC-10,,,,,,,,改性SMA-10,,,,,,

序号,项目名称,单位,数量,单价（元）,合价（元）,备注,,序号,项目名称,单位,数量,单价（元）,合价（元）,备注,,序号,项目名称,单位,数量,单价（元）,合价（元）,备注

1,人工及拌合费,T,1,15,15,,,1,人工及拌合费,T,1,15,15,,,1,人工及拌合费,T,1,15,15,

2,砂,T,0.147,60,8.82,,,2,砂,T,0.147,60,8.82,,,3,石屑,T,0.19,40,7.6,

3,石屑,T,0.303,40,12.12,,,3,石屑,T,0.303,40,12.12,,,4,粗集料,T,0.667,65,43.355,

4,粗集料,T,0.452,65,29.38,,,4,粗集料,T,0.452,65,29.38,,,5,矿粉,T,0.08,165,13.2,

5,矿粉,T,0.04,165,6.6,,,5,矿粉,T,0.04,165,6.6,,,5,木质纤维,T,0.003,5400,16.2,

6,石油沥青,T,0.058,4800,278.4,,,6,石油沥青,T,0.058,5800,336.4,,,6,石油沥青,T,0.06,5800,348,

7,重油,kg,6.2,4.76,29.512,,,7,重油,kg,6.2,4.76,29.512,,,7,重油,kg,6.2,4.76,29.512,

8,抗剥落剂,kg,0.18,19,3.42,按0.3%,,8,抗剥落剂,kg,0.18,19,3.42,按0.3%,,8,抗剥落剂,kg,0.18,19,3.42,按0.3%

9,小计,,,,379.832,,,9,小计,,,,437.832,,,9,小计,,,,472.867,

,,,,,,,,,,,,,,,,,,,,,,,

10,每立方米,,2.35,379.832,892.6052,,,10,每立方米,,2.35,437.832,1028.9052,,,10,每立方