某三层框架结构工程综合实例讲解2工程施工图预算表含利润和管理费.docx

1、某三层框架结构工程综合实例讲解2工程施工图预算表含利润和管理费注：当实际工程中所用的材料与定额对应项中所用材料不一致时，需要进行相应基价之间得换算，换算公式为：H换后基价=（实际采用材料基价-定额列项中材料基价）定额中的数量+原基价换后材料费的确定有两种方法：法一：换后材料费=（实际采用材料基价-定额列项中材料基价）定额中的数量+原材料费法二：换后材料费=H换后基价-（定额中所列除材料费以外的各项费用之和）工程施工图预算表序号定额编号分项工程名称计量单位工程量基价元其中元合价元人工费材料费机械费管理费利润A.1.1土方工程11-1场地平整848.8030.750.75636.60221-2人工

2、挖土方（J-1，1.35m)m292.6711.3311.333608.62131-3人工挖基坑m579.87613.2113.217660.16241-4人工挖沟槽m128.43812.6712.671627.309A.1.3土石方回填51-7回填土（夯填）m644.9236.826.100.724050.11661-14房心回填土m177.5249.809.080.721739.73571-15余土运输m178.53720.373.0017.373636.799A.3砌筑工程84-1换砖基础M10水泥砂浆m55.94176.6934.51126.57+0.236（185.35-135.21

3、）=138.404.059899.142913-136防潮层65.60411.792.918.580.3773.471104-35换加气墙M5混合砂浆m503.795216.0830.57180.97+0.15（142-135.21）=182.0384.00109126.027113-1勾缝2015.183.272.800.350.126589.639124-2换砖外墙M10混合砂浆m15.12180.3545.75128.24+0.265（142.33-135.21）=130.134.472726.892133-1勾缝63.053.272.800.350.12206.175A.4.1混凝土工

4、程145-8换现浇砼独立基础C30m204.727265.3630.72204.7+1.015(214.14-197.91)=221.4713.4754326.357155-6换现浇砼带形基础C30m28.811262.6027.6620.5+1.015（214.14-197.91）=221.4713.477565.769165-1C10基础垫层m56.583195.4524.02157.9613.4711059.147185-17C30砼柱m74.737280.536.01222.5221.9720963.729195-21换现浇砼构造柱C30m16.351295.4150.96206.48

5、+0.986（214.14-197.91）=222.4821.974830.249205-24现浇砼梁C30m183.008274.3430.97221.4721.9050206.415215-29现浇砼板C30m146.277271.5626.64223.0321.8939722.982225-27换现浇砼圈梁C30m14.852297.8652.85206.64+1.015（214.14-197.91）=223.1121.94423.817235-41现浇楼梯C306677.3515.3453.648.375105.1245-27换现浇砼过梁C30m11.074297.8652.85206

6、.64+1.015（214.14-197.91）=223.1121.903298.502251-213水泥沙浆散水81.367.842.335.110.40637.862261-16原土打夯81.360.380.330.0530.917271-1三七灰土垫层m16.27246.8822.7322.371.78762.831A.7.2屋面防水2813-59SBS改性沥青卷材606.03841.93.4737.190.5325392.9922913-1找平层578.2386.561.984.330.253793.2413012-31蒋铺水泥砖578.23840.76.7232.301.692353

7、3.961A.8.3保温、隔热屋面3112-4膨胀珍珠岩m63.606125.9216.23111.071.628009.2683213-1找平层578.2386.561.984.330.253793.241B.1.2快料面层331-51地砖地面除（卫生间）504.4043.718.6533.351.7122047.324341-16原土打夯534.650.380.330.05203.167351-9C10砼垫层m32.075266.0522.15235.658.258933.554361-1420厚1：3水泥砂浆找平层1557.617.672.484.790.4011948.869371-5

8、4马赛克陶瓷金砖90.7535.779.8124.731.233246.128381-51现筑胶结砂铺面砖楼面946.37643.718.6533.351.7141366.0953912-1950厚C20细石砼找坡m2.42242.0735.17181.81+1.015（185.38-174.57）=192.7814.12585.809B.1.3橡胶面层401-100塑料地板卷材76.58430.075.3523.830.892302.881411-1420厚1：3水泥砂浆找平层76.5847.672.484.790.40587.399B.1.5踢脚线421-171踢脚线贴面砖m1025.25

9、10.352.097.880.3810611.388431-1415厚1：3水泥砂浆找平层123.037.67-1.65=6.022.48-0.51=1.974.79-1.05=3.740.4-0.09=0.31740.641B.1.6楼梯装饰441-1420厚1：3水泥砂浆找平层64.687.672.484.790.40496.096451-153贴水磨花岗石砖64.68462.2236.56410.7414.9229896.39461-162贴防滑条金刚砂m114.41.100.690.380.03125.84471-163楼梯酸洗打蜡64.684.341.982.230.13280.71

10、1B.1.7扶手、栏杆487-53硬木扶手m16.628141.057.04129.834.182345.3794911-12扶手刷漆m16.6282.331.380.880.0738.743507-31阳台不锈钢栏杆16.2228.2615.88205.087.303624.77517-62不锈钢扶手m16.2143.624.23133.685.712326.64B.2墙柱面装饰523-512厚1：3水泥沙浆抹底层883.5410.685.694.490.59436.207533-9水刷石抹外墙勒脚144.8520.1411.947.430.772917.279543-25涂料底层抹灰738

11、.6910.685.673.270.416906.752553-33丙烯酸外用乳胶漆外墙面806.6128.761.5826.330.8523198.104563-4砌块抹灰女儿墙67.9210.85.324.980.5733.536573-24涂料底灰砌块67.9211.245.325.40.52763.76583-83加气块上抹水泥浆3433.1348.35.192.710.7628495.012593-99面层底层抹灰3433.1348.95.572.930.430554.893603-101喷大白浆3433.1340.770.530.220.022643.513613-86加气块抹砂浆

12、窗台15.5118.9211.776.390.76293.45623-99面层底层抹灰15.518.95.572.930.4138.04633-101喷大白浆15.510.770.530.220.0211.94B.2.9隔断6410-9厕所隔断胶合板49.2362.2127.52324.3110.3817820.732B.2.10幕墙653-76魔力幕墙隐框37.821082.7736.981010.4135.3840950.36B.3天棚工程B.3.1天棚抹灰662-108喷大白灰天棚2462.0481.711.190.470.054210.102672-104刮耐水腻子2462.0485.

13、962.223.560.1814673.806682-94涂料底层抹水泥砂浆2462.0488.315.442.520.352049.619692-108楼梯板底喷大白浆16.6281.711.190.470.0528.434702-94涂料底层抹水泥砂浆16.6288.315.442.520.35138.179B.3.2吊顶天棚712-19V形轻钢龙骨0.5以内面板233.134.876.2226.891.768128.20722-69底面石膏板安装233.113.493.739.360.403144.52732-55铝合金条板龙骨493.528.884.7722.711.4014252.2

14、8742-89彩钢板面层493.555.392.1751.581.6427334.9657511-293油漆493.58.155.842.070.242011.01B.4门窗工程B.4.1木门766-2木门窗制作安装76.23204.49.15189.196.0615581.4127711-16木门窗刷两遍清漆76.2310.165.524.340.30774.497786-75木制防火门制作安装52.92570.0412.02541.1116.9130166.5177911-230木制防火门刷防火漆52.924.491.333.030.13237.618B.4.2金属门806-76冷弯钢板防

15、火门制安3.15416.4611.46392.3412.661311.85816-62安全无框玻璃门制安8.1991.056.65904.9529.48027.1826-63不锈钢平开门制安12.151043.3457.18955.2130.9512676.58B.4.6金属窗836-33铝合金推拉窗289.2282.111.84261.788.4881583.32846-36铝合金百叶窗9.9320.5112.58298.319.623046.68856-37组合窗拼管安装134.2232.231.0330.240.964325.911866-31金属平开外飘窗12.61336.1914.0

16、4312.0510.10892.98B.6.3浴侧配件8710-64洗漱台3.6140.118.97119.484.65504.368810-59卫生纸架套1860.263.6654.891.711084.688910-61肥皂盒套648.483.8643.221.40290.889010-67镜箱套3197.3618.84172.915.61592.089110-79镜子999.224.2492.092.89892.98B.6.5压型钢板楼板墙板9211-25彩钢板制安t1.40995455.14479.994964.7310.427691.202939-7一类构件运输5Km以内t1.163

17、493.298.145.5179.64108.534944-47夹不然材料740.99246.583.6541.551.3834515.4079511-222彩钢板刷防火漆740.9926.172.313.680.184571.9219611-12钢托架制作安装t6.40564897.7762.014795.9739.7931373.16979-7一类构件运输5Km以内t6.405693.298.145.5179.64597.5789811-1钢柱制作安装t2.75175256.4152.495180.6623.2619517.05999-7一类构件运输5Km以内t2.75793.298.145.5179.64257.201