名瑞渝北厂房及商业地块

建设单位：工程名称：名瑞渝北厂房及商业地块施工单位:工程类别：工程规模：工程造价：4,006,366.19元1662.39元/平方米建设（监理）单位：施工（编制）单位：审核人资格证章：编制人资格证章：名瑞渝北厂房及商业地块重庆市建筑安装工程造价预（结）算书2410平方米单位造价：审核单位：建设地点：建设日期：审核人资格证章：年月日年月日年月日编制说明5．造价汇总：（4）工程设计主要特点概述：2．编制范围：3．编制依据：4．其他说明：1．工程概况：（1）工程名称：（2）建筑面积或容积：（3）建筑层数和高度：序号计算公式费率（%）备注一直接工程费+组织措施费+允许按实计算费用及价差+未计价材料1人工费+材料费+机械费1.1人工费1.2材料费1.3机械费1.4主材费+设备费2环境保护费+临时设施费+夜间施工费+冬雨季施工增加费+二次搬运费+包干费+已完工程及设备保护费+工程定位复测、点交及场地清理费+材料检验实验费2.1直接工程费0.352.2直接工程费1.952.3直接工程费0.772.4直接工程费0.62.5直接工程费0.82.6直接工程费1.22.7直接工程费0.22.8直接工程费0.182.9直接工程费0.163人工费价差+材料费价差+机械费价差+按实计算费用+其他3.1人工价差3.2材料价差+主材价差+设备价差3.3机械价差3.4按实计算费3.5二企业管理费+规费4直接工程费12.47工程取费表直接费3202810.93直接工程费3015545.56工程名称：名瑞渝北厂房及商业地块费用名称金额（元）机械费400616.03未计价材料人工费477910.77材料费2137018.76临时设施费58803.14夜间施工费23219.7组织措施费187265.37环境保护费10554.41包干费36186.55已完工程及设备保护费6031.09冬雨季施工增加费18093.27二次搬运费24124.36允许按实计算费用及价差人工费价差工程定位复测、点交及场地清理费5427.98材料检验实验费4824.87按实计算费用其他材料费价差机械费价差间接费522895.6企业管理费376038.53序号计算公式费率（%）备注5直接工程费4.87三直接工程费4四建筑面积*10.5五直接费+间接费+利润+安全文明施工专项费0六直接费+间接费+利润+安全文明施工专项费+工程定额测定费3.48七直接费+间接费+利润+安全文明施工专项费+工程定额测定费+税金规费146857.07利润120621.82工程取费表工程名称：名瑞渝北厂房及商业地块费用名称金额（元）税金134732.84工程造价4006366.19安全文明施工专项费25305工程定额测定费单价合价合价单价合价1AG0021换钢梁制作86.164454.8383807.7539734203.93280150.02806.1469453.82AG0022钢梁安装86.1666.115695.7715.51335.421543.0532.72817.33AG0076换金属Ⅱ类构件钢梁汽车运输1km以内实际运距(km):508.621515.5113057.03145.51253.57381.241325.7611422.224AG0017换钢柱制作35.164561.27160383.38232.58175.17123638.38812.5228569.835AG0018钢柱安装35.16299.310523.991435028.173322.4661.812173.366AG0074换金属Ⅰ类构件钢柱汽车运输1km以内实际运距(km):503.522525.528880.23252886.08150.042230.857844.117AG0031换钢管柱制作6.24679.3829012.16204.51267.922031.51921.415712.748AG0032钢管柱安装6.2200.581243.675465636.0622.99142.549AG0074金属Ⅰ类构件钢管柱汽车运输1km以内0.62452.82280.7531.519.5326.46378.65234.7610AG0069换零星钢构件节点板制作17.894988.5489225.03659.2511791.3564879.68701.891255411AG0070零星钢构件节点板安装17.89432.617737.66283.255066.21685.39111.041986.0612AG0076换金属Ⅱ类构件节点板汽车运输1km以内实际运距(km):501.791515.512710.64145.5260.2479.151325.762371.2513AG0072抛丸除锈-钢梁232.45150.134890.58122789.392405.85127.7529695.3514AG0072抛丸除锈-钢柱99.02150.114862.99121188.251024.86127.7512649.8815AG0072抛丸除锈-节点板89.72150.113466.4121076.59928.56127.7511461.2416AJ0010换压型钢板楼面24.19017.21217314.7650012050202895.9798.292368.7917AL0229C53－34云铁醇酸防锈漆2遍290.8190.4926315.2228.258215.3318099.8918AL0221C04－42醇酸磁漆二遍145.4162.4423619.4368.59960.1713659.2519借CK2339换钢柱（实腹）、钢梁防火涂料耐火极限(h以内/)厚度(mm)1.5/6.0316.631161.87367879.0627.538716.73258839.16316.85100323.1720借CK2324换钢管柱防火涂料耐火极限(h以内/)厚度(mm)1.5/6.014.841008.1914964.3625.05371.8110516.72274.64075.8321借CK2329换节点板防火涂料耐火极限(h以内/)厚度(mm)1.5/6.0178.86563.22100737.9213.882482.5971179.4151.3827075.9322AA0082换桩基础挖土方深度在m以内630470.714121425.7512772.51348.5工程预算表单位工程量单价（元）合价（元）人工费（元）材料费（元）机械费（元）单价t3251.66工程名称：名瑞渝北厂房及商业地块第1页共5页序号定额编号项目名称t3516.25t94.49t17.9110t44.25t102.5910t42.6710t42.67t3553.4710t44.2510m210.35t3627.4t38.32100m28418.92t62.2410m210.3510m210.3510m2708.54100kg397.96t93.9410m2817.4910m344.95单价合价合价单价合价23AA0102换桩基础凿较硬岩深度在m以内8101295.8112958.11191119101048.124AC0007桩基础砼护壁自拌砼12138.222138.22330.75330.751655.34152.13152.1325AC0009桩基础砼护壁模板11645.031645.03886.25886.25702.3756.4156.4126AC0010桩基础砖护壁水泥砂浆M50.51950.05975.03582.75291.38674.4518.49.227AC0044桩基础垫层自拌砼0.51707.52853.76306.25153.13653.6893.9246.9628AC0012桩基础商品砼35.51748.9762088.441093869.558218.9429AF0280桩基础现浇钢筋33.753035.19102443.73223.757552.0192778.8562.62112.8830AA0003换DQL人工挖沟槽土方(深度在m以内)20.631684.51061.241684.51061.2431AC0044DQL基础垫层自拌砼0.51707.52853.76306.25153.13653.6893.9246.9632AC0047DQL商品砼6.31809.0611397.08164.251034.7810362.333AC0059DQL模板6.31479.69321.48619.083900.24927.2978.41493.9834AF0280DQL现浇钢筋0.853035.192579.91223.75190.192336.5162.653.2135AA0003换挡墙地梁人工挖沟槽土方(深度在m以内)21.441684.52425.681684.52425.6836AC0044挡墙地梁垫层自拌砼11707.521707.52306.25306.251307.3593.9293.9237AC0047挡墙地梁商品砼14.41809.0626050.46164.252365.223685.2638AC0059挡墙地梁模板14.41479.621306.24619.088914.7511262.3878.411129.139AF0280挡墙地梁现浇钢筋5.83035.1917604.1223.751297.7515943.2762.6363.0840AA0003换地梁大样人工挖沟槽土方(深度在m以内)210.131684.517060.621684.517060.6241AC0044地梁大样垫层自拌砼21707.523415.04306.25612.52614.793.92187.8442AC0047地梁大样商品砼101.281809.06183221.6164.2516635.24166586.3643AC0059地梁大样模板101.281479.6149853.89619.0862700.4279212.178.417941.3644AF0280地梁大样现浇钢筋12.93035.1939153.95223.752886.3835460.0462.6807.5445AA0024换人工平整场地24.1158.53819.85158.53819.8546AA0023换混凝土底板-原土打夯4.8248.07231.735.5171.1112.5760.5947AI0011混凝土底板-垫层砼4.821790.838631.8142.5686.857944.95工程预算表单位工程量单价（元）合价（元）人工费（元）材料费（元）机械费（元）单价10m3104.81工程名称：名瑞渝北厂房及商业地块第2页共5页序号定额编号项目名称10m31348.910m31307.3510m31655.3410m3702.37100m310m31307.3510m31639.97t2748.84t2748.84100m310m31644.8110m3782.1110m3782.11t2748.8410m31307.3510m31644.8110m31644.8110m3782.11100m310m31307.35100m210m31648.33t2748.84100m2单价合价合价单价合价48AI0014混凝土底板-找平层4.82563.552716.31195939.91682.1819.5594.2349AJ0034混凝土底板-卷材防水4.823069.5514795.23322.751555.6613239.5850AI0017换混凝土底板-50厚细石混凝土保护层实际厚度(mm):504.821196.915769.113441658.083884.5846.98226.4451AF0030混凝土底板-防水混凝土底板4.821831.638828.46167.5807.358021.1152AF0020防水混凝土侧墙6