xxx人民医院急诊综合楼土建预算标底

超高部分建筑面积M2CGMJFL一一.直接费AB+C+D847388.97(一)（一）定额直接费BBB1+B2+B379552111.定额人工费B1DERGF+B401206653.4222.定额材料费B2DECLF+B402496222.9633.定额机械费B3DEJXF+B40392644.6244.超高费B4CGMJ*FL4.14.1其中人工费B401CGMJ*FL4.24.2其中材料费B402CGMJ*FL4.34.3其中机械费B403CGMJ*FL(二)(二)其它直接费CB*FL/100323865.63(三)(三)现场经费DE+F28002.3411.临时设施费EB*FL/1000.97159.6922.现场管理费FB*FL/1002.6220842.65二二.间接费GB*FL/1002.217501.46三三、施工利润HB*FL/1002.419092.5四四、劳动保险基金IB*FL/1000.181431.94五五、价差调整JCJ+K+L223140.64单位工程费用计算表金额（元）序号工程或费用名称费用代号计算公式费率（％）工程名称:正宁县人民医院急诊综合楼土建第1页，共15页单位工程费用计算表金额（元）序号工程或费用名称费用代号计算公式费率（％）工程名称:正宁县人民医院急诊综合楼土建11.人工费调整JB1*FL/10022.材料价差KK1+K2223140.642.12.1.其中一类材料价差K1CLJC223140.642.22.2.其中二类材料价差K2B2*FL/10033.机械费调整LB3*FL/100六六、工程定额定测费M(A+G+H+I+J+K+L)*FL/1000.151662.83七七、税金N(A+G+H+I+J+K+L+M)*FL/1003.3537192.31八八、工程造价ZJA+G+H+I+J+K+L+M+N1147410.65九九、经济指标JJZBZJ/ZZZ763.74第2页，共15页单位工程费用计算表金额（元）序号工程或费用名称费用代号计算公式费率（％）工程名称:正宁县人民医院急诊综合楼土建第3页，共15页C1普通粘土砖240×115×53mm千块383.3771351253833.77C1032瓷板108*108*5mm千块2.907139.8263.47-359.51C1041面砖100*200*8mm千块60.342415.5716.17-18143.03C13彩釉砖300×300×10mm千块0.1512137.83031.95-135.02C14彩釉砖200×100×10mm千块10.601339.331029.82-7319.88C258A板方材(模板用)m321.9061577.91087.5310742.05C258B板方材(门窗用)m33.3241628.81087.531799.18C264普通钢筋Φ5mm以内t3.2084021.12956.213416.17C265普通钢筋Φ5mm以上t26.0733817.52663.2530094.76C269型钢t0.1934122.93078.08201.65C375直角扣件个103.2124.074.043.1C376对接扣件个14.1224.582.923.72C377回转扣件个6.614.583.268.73C595水泥525#kg113002.0970.340.37-3390.06C596水泥425#kg95404.2760.330.36-2862.13C597水泥325#kg78767.7470.330.36-2363.03C599白水泥425#kg33.9270.390.56-5.77C600生石灰kg272097.350.140.125441.95数量金额单位:元材料价差计算表工程名称:正宁县人民医院急诊综合楼土建材料名称单位市场价价差预算价材料代号第4页，共15页数量金额单位:元材料价差计算表工程名称:正宁县人民医院急诊综合楼土建材料名称单位市场价价差预算价材料代号C607砂(混凝土用)m3262.8531164518662.56C608砂(水泥砂浆用)m3173.2971164512304.09C609砂(水泥石灰砂浆用)m3219.6591164515595.79C610砂(石灰砂浆其他用)m317.643116451252.65C618卵石10mmm362.4928652.52093.48C619卵石20mmm342.528652.51424.42C620卵石40mmm3283.478652.59496.25C671炉渣m352.71242.7635.53381.11BC01不锈钢栏板m102.316016368BC02SBS防水卷材5mm复合胎m2914.0416.2914889.71BC03大理石洗面台1200*600mm个1560900BC04无框镀钛自由玻璃门m2187.2335.9462887.97BC05铝合金地弹门1.5mm厚m29.63244.322352.8BC06铝合金推拉窗1.2mm厚m2137.74183.2425239.48BC07铝合金卷闸门m2239.7676.3518305.68合计223140.64第5页，共15页数量金额单位:元材料价差计算表工程名称:正宁县人民医院急诊综合楼土建材料名称单位市场价价差预算价材料代号第6页，共15页基价人工费材料费机械费基价人工费材料费机械费01.土石方工程137674.2269894.0134824.9332955.281-123反铲挖掘机挖土一、二类土立方米9198.342.50.901.6022995.858278.5114717.341-97换地基钻探洛阳铲ф100填6:3:1生石灰、豆石、砂子米249563.031.651.3875616.6841177.434439.281-149场地机械平整原土碾压平方米1533.060.170.020.010.14260.6230.6615.33214.631-148场地机械平整填土碾压压路机立方米6132.242.60.120.052.4315943.82735.87306.6114901.341-91基础外围及房心夯填土立方米1592.848.116.110.041.9612917.939732.2563.713121.971-100基础外围及房心夯填土运输运输距离1000m以内50m立方米1592.846.246.249939.329939.3203.砖石工程96252.8424663.4170351.41238.033-1-3砖基础水泥砂浆M10立方米86.01130.826.28102.801.7211250.112260.348841.83147.943-4-2地沟115mm厚砖墙水泥砂浆M5.0立方米28.18140.1743.6595.071.453949.991230.062679.0740.863-10-2地沟240mm厚砖墙水泥砂浆M5.0立方米43.84131.1534.8094.681.675749.611525.634150.7773.213-11-3240mm厚砖墙水泥石灰砂浆M7.5立方米491.38134.6635.0797.821.7766169.2317232.748066.79869.743-25-3空斗砖墙一眠一斗水泥砂浆M7.5立方米46.83101.926.6174.281.014771.981246.153478.5347.33-11-2240mm厚砖墙水泥石灰砂浆M5.0女儿墙立方米33.32130.9135.0794.071.774361.921168.533134.4158.9804.混凝土及钢筋混凝土工程262204.2342504.85205926.0513773.334-127现浇独立基础砼垫层模板(其它)平方米17.2419.892.6516.870.37342.9145.69290.846.384-7-2现浇独立基础及设备基础砼砼C20立方米18.88220.2921.83187.2711.194159.08412.153535.66211.274-119现浇独立基础矩形模板平方米61.422.045.4615.451.131353.25335.24948.6369.38单位工程预(决)算表工程名称:正宁县人民医院急诊综合楼土建金额单位（元）定额编号项目名称单位数量单价合价第7页，共15页基价人工费材料费机械费基价人工费材料费机械费单位工程预(决)算表工程名称:正宁县人民医院急诊综合楼土建金额单位（元）定额编号项目名称单位数量单价合价4-254-1现浇独立基础普通钢筋Φ5mm以上吨0.7213071.41172.472803.2995.652214.48124.352021.1768.964-12-2现浇矩形柱砼砼C25立方米24.58253.2844.64202.825.826225.631097.254985.32143.064-128现浇矩形柱模板平方米286.8323.268.4613.321.486671.672426.583820.58424.514-259-1现浇矩形柱周长1.6m以内普通钢筋Φ5mm以上吨3.2513113.99197.432815.15101.4110123.57641.849152.05329.684-127现浇带形基础砼垫层模板(其它)平方米58.7519.892.6516.870.371168.54155.69991.1121.744-4-2现浇带形基础砼砼C20立方米45.48217.8519.72186.9411.199907.82896.878502.03508.924-118现浇带形基础板式模板平方米117.519.586.5810.702.302300.65773.151257.25270.254-253-1现浇带形基础普通钢筋Φ5mm以上吨1.913076.17168.552810.7996.835875.49321.935368.61184.954-17-2现浇圈梁砼砼C20立方米40.68244.3849.22189.435.739941.382002.277706.01233.14-134现浇圈梁直形模板平方米33916.767.458.580.735681.642525.552908.62247.474-266-1现浇圈梁、压顶普通钢筋Φ5mm以上吨3.9143204.56290.062812.57101.9312542.641135.2911008.4398.954-35-1现浇地沟砼砼C15立方米44.4228.931.11188.699.1010163.161381.288377.84404.044-163现浇地沟模板平方米260.9328.375.6921.940.747402.581484.695724.8193.094-285-1现浇地沟普通钢筋Φ5mm以上吨1.7763222.85402.492781.8138.555723.77714.824940.4968.464-18-1现浇地沟砖墙压顶砼砼C15立方米9.39268.8954.63205.169.102524.88512.981926.4585.454-158现浇地沟砖墙压顶模板平方米78.2826.3610.0515.740.572063.46786.711232.1344.624-95预制地沟盖板砼砼C20立方米17.42250.9731.50199.0820.394371.89548.733467.97355.194-237预制地沟盖板模板立方米17.4253.1826.7426.200.24926.39465.81456.44.18第8页，共15页基价人工费材料费机械费基价人工费材料费机械费单位工程预(决)算表工程名称:正宁县人民医院急诊综合楼土建金额单位（元）定额编号项目名称单位数量单价合价4-352-1预制地沟盖板普通钢筋Φ5mm以上吨0.6292979.06