建筑工程土建实际成本分析模板1

南昌公园里一标段总包项目成本分析共8页第1页单价一材料(按浙江10定额损耗）1掺杜拉纤维kg2187.5102成品定型挡水板（含密封胶）m733.16803金汤防水粉(甲限)kg37874.17104螺纹钢III级综合t7660.4820705螺纹钢Ⅱ级综合t7.0320706圆钢综合t196.7222907冷拔钢丝t75.3423408圆钢Φ5.5～9kg5.3222909型钢t4.47228510中厚钢板t19.83228511聚乙烯薄膜m21392.021.612棉纱kg155.2913草袋m280545.71.614木螺钉M4×65以下10个57.6815六角带帽螺栓kg10119.4516镀锌锁紧螺母DN25×1.5个99.0217石料切割锯片片143.1718木砂纸张15523.5919电焊条kg4.9320电焊条E43系列kg66297.3921焊剂kg26889.722圆钉kg58813.4623水泥钉kg25.3824钢丝网m2158503.865.525镀锌铁丝kg624.126镀锌铁丝22#kg21837.0127直螺纹连接套筒只10601.23928冲击钻头Φ6～12个1.9229钢锯条条11.5430水泥32.5级kg4175.020.29531水泥42.5级kg3514799.710.34532白水泥kg31544.4933黄砂(净砂)综合t15629.466534黄砂(毛砂)综合t12765.446535石英砂kg16399.3736金刚砂kg62505.53237碎石综合t8952.396538碎石38～63t1.926539碎石5～25mmt0.326540卵石t1704.536041陶粒m3155.3834042石灰膏m31279.3327843石英粉kg8194.1644羧甲基纤维素kg534.6545蒸压灰砂砖240×115×53千块845.45380数量成本(元)序号材料名称规格型号单位南昌公园里一标段总包项目成本分析共8页第2页单价数量成本(元)序号材料名称规格型号单位46聚合物粘结砂浆kg23897.34247非泵送商品混凝土C15m32613.34222.4448非泵送商品混凝土C20m32602.76247.3449非泵送商品混凝土C25m35645.56240.750泵送商品混凝土C25m31923.76257.351泵送商品混凝土C30m352821.29269.7552泵送商品混凝土C35m3725.17283.0353杉板枋材m30.0254杉格椽m31.9555木柴kg11637.9756瓷砖150×220m2221.113057瓷砖500×500m2275.063058地砖300×300m21758.623059醇酸防锈漆kg11.1560红丹防锈漆kg10.8561沥青清漆kg3.1462酚醛清漆kg267.3263铅油kg6.6764聚醋酸乙烯乳液kg534.6565环氧树脂kg4135.7466清油kg2.6967滑石粉kg1852.5668大白粉kg16961.7569嵌缝料kg3372.570石油沥青kg23309.731.571汽油综合kg36271.7372溶剂油kg1.3673溶剂汽油kg2.6974乙二胺kg2049.4675丙酮kg822.2476隔离剂kg42660.2977氧气m314.0478乙炔气m36.179107胶水kg13221.4480聚氯乙烯热熔密封胶kg28.281胶粘剂干粉型kg163352.182玻璃纤维网m218292.54183玻璃纤维布m232682.68184聚苯乙烯泡沫板25m24617.751085不锈钢管D50m302.7930.8886塑料排水管DN50m2862.24.587塑料胀管Φ6～8个557.5988电线管Φ20PVCm916.8689镀锌管接头1.5×25个165.0390塑料排水三通DN50个563.9891塑料排水弯头DN50个281.99南昌公园里一标段总包项目成本分析共8页第3页单价数量成本(元)序号材料名称规格型号单位92塑料排水外接DN50个281.9993管卡子(电线管用)25个275.5994塑料护口(电线管用)25个99.0295钢支撑kg167049.5696草板纸80#张117537.1497尼龙帽个118116.9598纸筋kg2486.0699水m3107035.33100电kw·h730053.86101钢模板kg6523.44102木模板m31074.03103复合模板m256489.72104零星卡具kg171014.88小计二材料调整钢筋元17049818.7-7%三单列分析项目1成品定型挡水板（含密封胶）m733.16802地下室外墙防水面层撒绿豆砂m21780.333刮腻子阳角条增加费m231155.314基础土方回填m3964.33255基坑、基槽土方精开挖、运输m32350607加气砼砌块m321330.472278加气砼砌筑辅材加损耗m321330.47909截水沟铸铁沟盖板（含角钢）kg7042.47610抗渗砼S6（P6）增加费、抗裂纤维增加费、微膨胀剂m325319.641011排水沟铸铁沟盖板（含角钢）kg97972.9612汽车坡道地面(3mm抗紫外线无振动环氧树脂止滑坡道m2445.0812013墙阴角做圆弧角，基层清理m110.98314砂加气碎料填充m3116.4612015外墙使用三段式螺杆增加费根18214.813.516止水螺杆增加费根6263017石膏沙浆m222247.6220四人工及部分材料钢筋m²11622552钢筋（冷拔钢丝）T75.343000泥工m²11622573木工（包工）m²116225129木工（包料）m²11622545粉刷m²116225105架子人工m²11622518南昌公园里一标段总包项目成本分析共8页第4页单价数量成本(元)序号材料名称规格型号单位钢管扣件租赁费m²11622537油漆（包工包料）m²11622513.5防水（包工包料,主材甲供）m²1162259保温施工费m²163345外墙涂料施工费（真石漆）m²8098.526外墙涂料施工费（仿面砖涂料）m²1500032外墙涂料施工费（质感涂料）m²48320.225外墙涂料施工费（平涂涂料）m²55343.315五机械塔吊m²11622520施工电梯m²11622510六安装工程总造价元1060000085.0%七其他管理人员工资1300m²1162253.5%按万科要求日常小工费用1300m²1162251.5%经营费用（交际、零星报销等）1300m²1162252.6%水电费1300m²1162251.0%临时生活设施1300m²1162251.5%万科招标特别要求（方钢、顶托、承插式架子、钢脚手片等消防布置折旧）1300m²1162250.5%税金、规费、保险等1300元1162255.0%八合计元九成本指标元/m²十投标指标（按上浮5%计算）元/m²南昌公园里一标段总包项目成本分析共8页第5页金额2187558653378742158571941455245048917629612183102144531222270128873000000000087177100954110012321212606010159158297540125011581905125211022725282935565400321271成本(元)南昌公园里一标段总包项目成本分析共8页第6页金额成本(元)47795581311643767135888649498314248543205245000663382525275900000000000349650000000000018293326834617893501288000000南昌公园里一标段总包项目成本分析共8页第7页金额成本(元)000000000000040524906-119348758653534131155241081410004842017191974242255253196587837534103331397563752044495260437002260208484425149930255230125122036252092050南昌公园里一标段总包项目成本分析共8页第8页金额成本(元)43003251569038104602573485210561480000120800583015023245001162250901000052882382266388392840515109252266388755463755462514287088312291291