酒店土建装饰安装一整套预算书.docx

1、酒店土建装饰安装一整套预算书酒店土建、装饰、安装工程预算书 一、工程地点：天津 二、工程项目：酒店 三、建筑面积：1132.86M2 四、建筑层数：四层、层高：3.9M 五、建筑高度：15.9M 六、建筑结构：框架结构施工图预算计价汇总表专业工程施工图预算合计措施预算一合计措施预算二合计含税总计人工费总计材料费总计主材费总计机械费总计管理费总计规费总计利润总计其他总计桩基础工程1361415114956819228363437.138419.39068743.610222.8828045134150建筑工程(公建)1058427441883625261714617513420.5841037.

2、1055847.9254835.47175641738350装饰装修工程12622280921133116750445339.9893834.8703724.582745.571551163480电气设备安装工程58403157106794416256.715239.5435674.2508.522294.96556224080弱电设备安装工程6215185076362093.62485.823457.3366.07297.169263100给排水工程6672196079482203.14571.073731.5951.15310.997543260 各专业工程预算计价汇总1392080593

3、463834252157932642751.1949587.842863.12128941.870707.03226439966420 下浮14%-258952000-2589520000000-258952预算总价A+B+C+D+F：0001898980642751.1949587.842863.12128941.870707.0322643996642-258952壹佰捌拾玖万捌仟玖佰捌拾元整桩基础施工图计价费用表序号费用项目名称计算公式金额 1施工图预算计价合计(工程量编制期预算基价)136141 2其中：人工费5829858298 3措施项目预算计价(一)合计措施项目(一)金额5114

4、 4其中：人工费12721272 5措施项目预算计价(二)合计(工程量编制期预算基价)9568 6其中：人工费38673867 7规 费(2+4+6)*1.00*0.442128045 8利 润(1+3+5+7)*0.07513415 9其中：施工装备费(1+3+5+7)*0.023577 10税 金(1+3+5+7+8)*0.0 11含税总计1+3+5+7+8+10192283 桩基础计价表编号项目名称单位工程量单价人工费单价材料费单价机械费单价管理费单价合价人工费合价材料费合价机械费合价管理费合价2-13打拔送预制混凝土送管桩(=600) m966136.029358.114.339364

5、.029.5613140456134.26419261843.329234.962-16打导桩、安拆导向夹木 m2087.198850.173.828827.086.1217441003.476.58541.6122.42-17轨道打桩机平地90调面 次21496.625580.07154.365664.7897.4129931160.14308.71329.56194.82桩基础措施费一项目名称计算说明计算公式金额人工费材料费安全文明施工措施费自动计算模式126589.31*0.02973760601.553158.15冬雨季施工增加费人工费、材料费、机械费合计0.90%(126589.31

6、+8897.72)*0.0091219670.66548.72夜间施工增加费夜间施工工日29.81元000非夜间施工照明费封闭作业工日80%13.81元000二次搬运措施费材料费合计0.00%(4577.03+0.00+0.00+0.00+0.00+0.00)*0.00000竣工验收存档资料编制费人工费、材料费、机械费合计0.10%(126589.31+8897.72)*0.0011350135.49桩基础措施费二编号项目名称单位工程量单价人工费单价机械费单价管理费单价合价人工费合价机械费合价管理费合价16-7静力压桩机安拆费(1200KN以内) 台次19568.423867.125030.6

7、670.795683867.125030.6670.7土建施工图预算计价表序号费用项目名称计算公式金额 1施工图预算计价合计(工程量编制期预算基价)1058427 2其中：人工费292552292552 3措施项目预算计价(一)合计措施项目(一)金额44188 4其中：人工费1164711647 5措施项目预算计价(二)合计(工程量编制期预算基价)362526 6其中：人工费209222209222 7规 费(2+4+6)*1.00*0.3421175641 8利 润(1+3+5+7)*0.04573835 9其中：施工装备费(1+3+5+7)*0.0232816 10税 金(1+3+5+7+

8、8)*0.0 11含税总计1+3+5+7+8+101714617土建施工图预算计价表编号项目名称单位工程量单价人工费单价材料费单价机械费单价管理费单价合价人工费合价材料费合价机械费合价管理费合价1-27机械平整场地 m22390.610.1700.40.0414640.66095.689.571-1人工平整场地 m21037.16.71000.39728687.860039.981-23挖土机挖自卸汽车运一般土(运距在1km以内) m355816.88151.540.071514.11.199413858.739.857851663.51-4人工挖一般土地槽(深度在4m以内) m313947.

9、1544.6002.5665736215.8500356.91-49人工回填土 m355821.3918.701.481.191192910440.140825.4663.71-71混凝土基础垫层(厚度在10cm以内) m315.2509.9125111390.53251.636.5277711695.155951.7224.8499.361-75截凿钻孔灌注混凝土桩 m36.31264.247299.672.307280.212.141667628.29456.26506.2576.63-1砌页岩标砖基础(现场搅拌砂浆) m324.3523.4543131376.03435.6910.891

10、27253180.729141.39138.32264.73-43砌加气混凝土砌块墙(干拌砌筑砂浆) m3351598.64142435.149.1911.9821021849980.6152803.83227.242074-8现浇混凝土带形桩承台基础 m351.4679.5226221433.32260.4924.323491411375.0222264.1225.1812504-20现浇混凝土矩形柱 m363.8653.9131199432.37310.7921.924170012679.3927572.4350.3813984-21现浇混凝土构造柱 m33.55743.040127943

11、2.23010.7930.732636990.921533.552.81094-24现浇混凝土基础梁、地圈梁、基础加筋带 m318.9557.8719110435.23190.7912.17105442072.958225.8814.932304-25现浇混凝土矩形梁(单梁、连续梁) m3108583.8136133435.31360.7914.726292314333.6646918.185.1515874-28现浇混凝土圈梁 m34.04686.7351225435.87510.7924.812774910.051760.943.19100.24-29现浇混凝土过梁 m32.13717.3

12、65247442.6750.7927.161528525.56942.91.6857.854-31现浇混凝土直形女儿墙(墙厚10cm以内) m39.36662.7928198442.08281.2721.8962041849.074137.8911.89204.94-41现浇混凝土平板 m3101565.4257112440.76570.7912.375728911297.1844658.3880.0412534-51现浇混凝土直形整体楼梯 m241166.391653.6106.55160.315.9368222197.64368.6112.71243.14-53现浇混凝土雨篷、阳台板 m3

13、1.95690.0732219445.99320.7924.151343426.45867.91.54474-58现浇混凝土挑檐、天沟 m30.41703.6394234442.88941.2725.8428895.79181.580.5210.594-62现浇混凝土零星构件 m32.95797.0923290473.66231.2732.022351855.911397.33.7594.464-107预制混凝土烟道、通风道 m32.32690.8711231434.22110.3625.341603535.81007.390.8458.794-62现浇混凝土零星构件 m30.32797.09

14、23290473.66231.2732.0225592.84151.570.4110.254-63现浇混凝土台阶 m27.76135.954964.763.44490.597.21055502.23492.334.5855.871-53基础垫层下素土夯实(包括150m运土) m31.16165.125544.8116.46551.232.6719251.92135.11.433.11-623:7灰土基础垫层 m32.3253.847177.1170.99711.234.52584177.33393.292.8310.44-6760mm现浇混凝土散水(随打随抹面层) m276.446.67811

15、9.824.21810.382.2535641514.221849.329.02171.84-68散水沥青砂浆嵌缝 m95.58.54716.521.317100.71816622.33125.72067.774-69现浇混凝土坡道 m33.25598.2987193384.0287021.131944627.711248.09068.671-53基础垫层下素土夯实(包括150m运土) m313.9165.125544.8116.46551.232.672287619.931613.0517.0436.981-623:7灰土基础垫层 m327.7253.847177.1170.99711.23

16、4.5270322135.674736.6234.07125.24-125现浇混凝土圆钢筋(10以内) t34329.82712142950.53727.2138.2129893641.558851.6181.66414.74-127现浇混凝土螺纹钢筋(20以内) t32.64096.0199142981.27982.7117.913353029800.9697189.72696.438434-128现浇混凝土螺纹钢筋(20以外) t22.43718.7775743002.56765.6778341212866.367347.581471.217274-132墙体加固钢筋 t1.423522.

17、5645262893.0143865.185002747.434108.0853.9792.564-154预埋铁件 t0.1211082.6123538051.402345333.81330282.3966.1741.3940.054-157电渣压力焊焊接钢筋接头 个70017.12619.884.18611.621.441198869162930.27113410087-1屋面抹1:3水泥砂浆找平层(在填充材料上,厚2cm) m293.515.85126.668.32120.480.391482622.64777.9444.8836.468-171屋面现浇1:10水泥蛭石保温隔热找坡 m32

18、.81388.0914112264.0714011.981089314.27740.72033.67-1屋面抹1:3水泥砂浆找平层(在填充材料上,厚2cm) m293.515.85126.668.32120.480.391482622.64777.9444.8836.468-175屋面聚苯乙烯泡沫塑料板保温隔热 m314794.1058178596.8358019.06111102493.168349.730266.77-21屋面铺SBS改性沥青防水卷材 m293.557.5883.5353.86800.195384330.025036.12017.767-10屋面铺玻璃纤维油毡(热作法,每增

19、减一毡一油) m293.521.10294.6616.182900.261973435.661512.93024.317-21屋面铺SBS改性沥青防水卷材立面 m210.757.5883.5353.86800.1961337.59573.6902.027-1屋面抹1:3水泥砂浆找平层(在填充材料上,厚2cm) m293.515.85126.668.32120.480.391482622.64777.9444.8836.467-2屋面抹1:3水泥砂浆找平层(在混凝土或硬基层上,厚2cm) m223514.07696.666.65690.380.3833051563.631562.9189.228

20、9.228-173屋面水泥蛭石块保温隔热找坡 m37.04443.663260.3376.953206.453123424.232653.75045.417-1屋面抹1:3水泥砂浆找平层(在填充材料上,厚2cm) m223515.85126.668.32120.480.3937221563.631953.64112.6991.568-175屋面聚苯乙烯泡沫塑料板保温隔热 m335.2794.1058178596.8358019.06279686276.5621020.560671.37-21屋面铺SBS改性沥青防水卷材 m223557.5883.5353.86800.1913521828.77

21、12647.12044.617-21屋面铺SBS改性沥青防水卷材立面 m214.257.5883.5353.86800.1981750.06763.8502.697-1屋面抹1:3水泥砂浆找平层(在填充材料上,厚2cm)隔离层 m223515.85126.668.32120.480.3937221563.631953.64112.6991.568-169屋面现浇1:10水泥珍珠岩保温隔热 m30.43372.5825112248.5625011.9816048.18106.8805.157-1屋面抹1:3水泥砂浆找平层(在填充材料上,厚2cm) m214.815.85126.668.32120

22、.480.3923598.83123.497.125.797-26水泥基渗透结晶防水 m214.867.100213.152.52020.710.76996194.55779.410.5411.288-196外墙外贴挤塑板保温层 m2154672.289925.843.749902.7611176739858.4667641.64042678-194外墙外挂CS保温板墙体保温隔离带 m252.1170.90427.95162.104200.858909414.438450.49044.318-198外墙外保温层,两层网格布抹面层(厚57mm) m2154652.756923.227.07690

23、2.488156735869.5241863.63038347-55UPVC雨水管(直径110mm) m96.3122.736234.586.356201.9118193320.428316.101837-63UPVC雨水斗 个7132.186833.796.596801.86925236.11676.18013.027-70UPVC弯头 个777.090214.162.240200.7854098.49435.6805.467-71D100铅丝网球 个715.58225.919.342200.3310941.3765.402.317-72UPVC短管 个766.778114.151.928100.7846798.49363.505.467-73阳台出水口 个611.75548.592.695400.477151.5416.1702.82土建措施费一