工程名称:深圳桃源居人工材料包工包料综合单价一室外工程化粪池1模板m21335.935352挖方m32544.830303填方m31300.5884C10垫层m324.8200.6200.65c30砼m3268.8261.45261.456c25m38.05245.68245.687钢筋T39.07540604060820mm防水砂浆m238921219通气管m25404010管罩套1001190。三通个100双层加锁井盖隔油池模板m284.743535挖方m363.653030填方m343.5388c25m34.79245.68245.68钢筋T1.1875586840604060单价序号项目名称单位工程量建筑面积:人工材料包工包料0046756.500763440010404004974.880070277.76001977.72400158644.5008169001000000000378548.364002965.9001909.500348.24001176.8072004821.4882411221.9354合价建筑面积132359.61总价造价指标1外墙3553583.5926.852钢筋747303.215.653砼2542478.2319.214砌体5897580.2644.565模板1955729.5814.786外架1159367.778.767楼面1465365.3411.078屋面18515654.98139.899内墙2417811.0018.2710天棚#REF!#REF!11水池#REF!#REF!12地下室#REF!#REF!13土石方0.000.0014台阶、坡道#REF!#REF!15零星#REF!#REF!16室外道路0.000.0017其他费1653639.1412.4918实体费#REF!#REF!19机械费计划支出3519094.2326.5920管理费计划支出1432000.0010.8221文明施工费及临建费1600000.0012.0922分包费配合费(含看楼通道费用)800000.006.0423措施费7351094.2355.5424围堤费、个人所得税、社会保险费等0.8%439172.423.3225报建费用1.16%636800.004.8126税金3.36%1844524.1513.9427公司费用2920496.5722.0628平米总价#REF!#REF!桃源居平米造价分解项目名称序号甲供材26122686.0613200002451.99199.19321.90186.3836.71199.19140.70199.191054.94199.19231.39265.59173.5530.40265.5922.801256.24199.19873.72229.55180厚C20砼61.3602199.19100厚C20细石混凝土随浇随抹光50厚C20细石混凝土随浇随抹光40厚C20混凝土C30水泥混凝土面层22040厚C30UFEA补偿收偿混凝土,内配φ4@15030厚1:8水泥陶料混凝土找坡40厚C30UFEA补偿收偿混凝土,内配φ4@15030厚1:8水泥陶料混凝土找坡40厚C20细石混凝土保护层,配双向φ4@15030厚C15细石混凝土找坡100厚C20细石混凝土随浇随抹光含量0.940.230.001.74立方0.000.041.260.250.60#REF!桃源居平米造价分解488412.69359996.18617312.264928025.6346210132.70261455.826208074.29720250231.242200563.206012222.338216830000-19610000145-13329-7-83-44-19工程名称:珠江国际大厦人工项目实体费计划支出一实体费1商品砼(按2%节约)m329613.910.425-134-9矩形柱,多边形柱,异形柱,圆形柱C60预拌普通砼20m3953.510618.005-134-8矩形柱,多边形柱,异形柱,圆形柱C55预拌普通砼20m3610.5418.005-134-7矩形柱,多边形柱,异形柱,圆形柱C50预拌普通砼20m3601.514218.005-134-5矩形柱,多边形柱,异形柱,圆形柱C40预拌普通砼20m3610.5418.005-134-4矩形柱,多边形柱,异形柱,圆形柱C35预拌普通砼20m3601.514218.005-134-3矩形柱,多边形柱,异形柱,圆形柱C30预拌普通砼20m3432.111418.005-138-4单梁、连续梁、异形梁C35预拌普通砼20m31298.617618.005-138-3单梁、连续梁、异形梁C30预拌普通砼20m33521.72818.005-138-2单梁、连续梁、异形梁C25预拌普通砼20m32333.713218.005-141-4平板、有梁板C35预拌普通砼20m31581.024218.005-141-3平板、有梁板C30预拌普通砼20m34860.564818.005-141-2平板、有梁板C25预拌普通砼20m33359.4418.005-140-2机房弧形墙C25预拌普通砼20m3166.482418.005-153-2换房上水池C25预拌B6-B8防水砼20m310.819218.005-143-2直形楼梯C25预拌普通砼20m390.826418.005-143-3直形楼梯C30预拌普通砼20m3136.778618.005-143-4直形楼梯C35预拌普通砼20m3147.617418.005-140-9直形墙、弧形墙、电梯井壁C60预拌普通砼20m31943.075418.005-140-8直形墙、弧形墙、电梯井壁C55预拌普通砼20m31371.137618.005-140-7直形墙、弧形墙、电梯井壁C50预拌普通砼20m31343.77618.005-140-5直形墙、弧形墙、电梯井壁C40预拌普通砼20m31294.33518.005-140-4直形墙、弧形墙、电梯井壁C35预拌普通砼20m31094.356218.005-140-3直形墙、弧形墙、电梯井壁C30预拌普通砼20m3949.355418.005-148花池C20预拌普通砼20m319.854818.005-185-1换厕所垫层C20预拌普通砼20m3180.4885618.008-32-1+8-33-1换细石砼刚性防水厚4.cmC20预拌普通砼20m3100.1912818.002模板182340.192.5416.00新模板0.915*1.8322922.77新木枋5*10*200057306.92支撑体系64413.93(表一)、项目实体费计划支出表序号项目名称单位工程量单价含量工程名称:珠江国际大厦人工(表一)、项目实体费计划支出表序号项目名称单位工程量单价含量3加气砼砌块m36144.3210.08564-30-1换蒸压加气砼砌块内墙墙厚12cmM5水泥砂浆m3638.860880.004-31-1换蒸压加气砼砌块内墙墙厚18cmM5水泥砂浆m34289.58960.004-28-1换蒸压加气砼砌块内墙墙厚24cmM5水泥砂浆m31077.172860.004-28-1换蒸压加气砼砌块外墙墙厚24cmM5水泥砂浆m3138.698460.004-79换砖台阶M5水泥砂浆m239.8214.804-102换花池砌体M5水泥砂浆m329.394100.009-7换空腹钢柱制作7t内t796.429-8空腹钢柱安装7t内t796.429-39换电梯井I22a梁工字钢制作t14.5519-40电梯井I22a梁工字钢安装t14.551综合脚手架32511.490.45293-18综合脚手架高170.5m内m228978.53-20综合脚手架高190.5m内m21009.033-5综合脚手架高40.5m内m22523.963-18换综合脚手架围尼龙编织布m232511.4910-82换扶梯坑墙面抹灰1:2水泥砂浆底1:2水泥砂浆面5厚m2180.157.705-278扶梯预埋铁件20厚钢板t5.355-279电渣压力焊接个3661005-280套筒锥型螺栓钢筋接头Ф32内个241535-281套筒锥型螺栓钢筋接头Ф45内个800钢筋(按3%节约)t4873.223740.075-254现浇构件圆钢制安Ф10内t927.81664400.005-260箍筋制安Ф10内t460.00213400.005-261换箍筋制安Ф10外t616.76189400.005-258现浇构件螺纹钢筋制安Ф25内t907.00044400.005-258换现浇构件螺纹钢筋制安Ф25内t1544.02369400.005-259换现浇构件螺纹钢筋制安Ф25外t417.61895400.00230059钢质防火门单扇甲级㎡16.28230061钢质防火门双扇甲级㎡188.92230060钢质防火门单扇乙级㎡492.78230062钢质防火门双扇乙级㎡605.84工程名称:珠江国际大厦人工(表一)、项目实体费计划支出表序号项目名称单位工程量单价含量230030铝合金铝片百叶窗固定㎡19.6230026铝合金推拉窗㎡29.64230025铝合金平开窗㎡58.8230024铝合金平开门带上亮㎡20.88230022铝合金地弹门带上亮㎡49.86230064复合片钢质防火卷帘㎡119.411-209换不锈钢栏杆m875.7610-181换砼天棚水泥石灰砂浆底1:1:6水泥石灰砂浆面换1:0.3:4水泥石灰砂浆m2123703.397.5011-303乳胶漆天棚面二遍m2123703.3910-77换墙面一般抹灰底1:1:6水泥石灰砂浆,面1:0.3:4水泥石灰砂浆底5厚m297859.387.5010-82换柱面一般抹灰底1:1:6水泥石灰砂浆,面1:0.3:4水泥石灰砂浆底5厚m211476.27.5011-301+11-302*-1乳胶漆墙面2遍[包梯间,设备房,开关房]m2109335.5710-1换楼地面水泥砂找平20厚1:2.5水泥砂浆[首层至机房写字楼,办公楼]m266964.465.5010-1换楼地面水泥砂20厚1:2.5水泥砂浆[首层至机房核心筒内贴砖地面]m21209.285.5010-4换1:2.5水泥砂浆楼梯20厚[找平层]m21873.8414.0010-6换1:2.5水泥砂浆踢脚线12厚[楼间脚线批底]m2364.0410-54踢脚线铺贴陶瓷块料1:2水泥砂浆m2364.0430.0010-71:2.5水泥砂浆楼地面20厚出[核心筒内地面]m25336.945.5011-114不上人型装配式U型轻钢天棚龙骨面层规格450×450mm一级m21841.7211-188天棚铝合金方板嵌入式[卫生间]m21841.7210-97换墙面抹灰底层1:2.5水泥砂浆面[卫生间,厨房]m29511.697.5010-163陶瓷块料密缝墙面水泥膏粘贴[卫生间,厨房]m29511.6917.5010-47楼地面铺核筒前室地面贴陶瓷块料(300*300)1:2水泥砂浆(花岗岩)m21209.2818.008-41平面1:2水泥防水砂浆[卫生间]m21841.725.508-42立面1:2水泥防水砂浆[卫生间]m21014.967.508-61聚氨脂涂膜防水平面[卫生间]2mmm21841.728-61-1立面涂刷聚氨脂[卫生间]2mmm21014.965-250换厕所斗砼盖板制作C20预拌普通砼20m392.08618.0010-1换厕所地面水泥砂找平20厚1:2.5水泥砂浆m21841.725.0010-47厕所地面铺贴陶瓷块料(300*300)1:2水泥砂浆m21841.7218.008-97屋面陶粒砼隔热层屋面现浇砼#25m3211.1540.008-96换屋面现浇水泥珍珠岩屋面保温1:8水泥珍珠岩m391.940.008-64换屋