黄河内蒙古民族团结扬水灌区续建配套与节水改造工程渠道衬

1、黄河内蒙古民族团结扬水灌区续建配套与节水改造工程渠道衬砌设计变更概算对比表编号项目名称单位 初步设计批复概算 设计变更概算与批复概算比较投资增减 数量单价(元)合计(万元)数量单价(元)合计(万元) (万元)第一部分 建筑工程3150.15 3135.29 -14.86 一主体建筑工程3132.15 3117.29 -14.86 (一)民利干渠2150.21 2138.22 -11.99 1渠道km17.0612034.96 17.0612022.97 -11.99 土方清基3568982.1812.40 568982.1812.40 0.00 土方开挖3635832.2514.31 6358

2、32.2514.31 0.00 土方填筑31360226.6590.45 1360226.6590.45 0.00 素土回填32979413.5440.34 2979413.5440.34 0.00 C20素砼齿墙 F200 W635374421.87226.71 5374421.87226.71 0.00 C25砼预制板衬砌(6cm) F200 W637478606.61453.62 0606.610.00 -453.62 M10砂浆垫层33739327.57122.48 0327.570.00 -122.48 C25素砼护坡3000.00 12493426.36532.65 532.65

3、模板制安（一般）2000.00 6246.545.3828.35 28.35 聚苯乙烯保温板铺设（10cm25kg/m3)210778955.58599.09 10778955.58599.09 0.00 聚苯乙烯保温板铺设（8cm25kg/m3)25870545.17265.17 5870545.17265.17 0.00 聚苯乙烯保温板铺设（4cm25kg/m3)2716523.0616.52 716523.0616.52 0.00 塑料薄膜铺设(0.3mm)22272706.22141.36 2272706.22141.36 0.00 沥青砂浆伸缩缝m231629.0320.92 266

4、059.0324.02 3.11 防护林株1706118.5131.58 1706118.5131.58 0.00 2建筑物座17115.25 17115.25 0.00 ()进水闸（拆除重建）座1582.12 1582.12 0.00 1*1座373.50 373.50 0.00 土方0.23 0.23 0.00 土方开挖31894.340.08 1894.340.08 0.00 土方回填315110.060.15 15110.060.15 0.00 进出口连接段2.39 2.39 0.00 干砌块石护坡35.6171.310.10 5.6171.310.10 0.00 砂砾石垫层32.41

5、38.680.03 2.4138.680.03 0.00 土工布铺设(400g/m2)2249.590.02 249.590.02 0.00 C25钢筋砼底板 F200 W438.2467.720.38 8.2467.720.38 0.00 C25钢筋砼翼墙 F200 W437418.550.29 7418.550.29 0.00 C10砼垫层33.2349.920.11 3.2349.920.11 0.00 橡胶止水带m35125.890.44 35125.890.44 0.00 钢筋制安(一般)1.35174.290.67 1.35174.290.67 0.00 模板制安（一般）27445

6、.380.34 7445.380.34 0.00 闸室段70.88 70.88 0.00 C25钢筋砼闸底板 F250 W435.2467.720.24 5.2467.720.24 0.00 C25钢筋砼墩 F200 W437.7388.820.30 7.7388.820.30 0.00 C25钢筋砼胸墙 F200 W430.5418.550.02 0.5418.550.02 0.00 C25钢筋砼顶板F200 W431431.210.04 1431.210.04 0.00 C10砼垫层31.3349.920.05 1.3349.920.05 0.00 钢筋制安(一般)1.35174.290.

7、67 1.35174.290.67 0.00 模板制安（一般）22045.380.09 2045.380.09 0.00 振冲碎石桩502236.8911.89 502236.8911.89 0.00 钢筋砼拆除320.4130.910.27 20.4130.910.27 0.00 C25钢筋砼闸底板 F250 W4319.3467.720.90 19.3467.720.90 0.00 C25钢筋砼墩 F200 W4338.7388.821.50 38.7388.821.50 0.00 C25钢筋砼胸墙 F200 W430.8418.550.03 0.8418.550.03 0.00 C25钢

8、筋砼顶板F200 W436.3431.210.27 6.3431.210.27 0.00 C10砼垫层34.7349.920.16 4.7349.920.16 0.00 钢筋制安(一般)7.25174.293.73 7.25174.293.73 0.00 模板制安（一般）27745.380.35 7745.380.35 0.00 振冲碎石桩2086236.8949.42 2086236.8949.42 0.00 钢筋砼拆除371.3130.910.93 71.3130.910.93 0.00 0.5*1座128.62 128.62 0.00 土方0.97 0.97 0.00 土方开挖37814

9、.340.34 7814.340.34 0.00 土方回填362510.060.63 62510.060.63 0.00 进出口连接段7.65 7.65 0.00 干砌块石护坡320171.310.34 20171.310.34 0.00 砂砾石垫层39.4138.680.13 9.4138.680.13 0.00 土工布铺设(400g/m2)2949.590.09 949.590.09 0.00 C25钢筋砼底板 F200 W4327.1467.721.27 27.1467.721.27 0.00 C25钢筋砼翼墙 F200 W4323.5418.550.98 23.5418.550.98

10、0.00 C10砼垫层310349.920.35 10349.920.35 0.00 橡胶止水带m123125.891.55 123125.891.55 0.00 钢筋制安(一般)3.55174.291.81 3.55174.291.81 0.00 模板制安（一般）224945.381.13 24945.381.13 0.00 ()节制闸（拆除重建）座115.04 115.04 0.00 1.2*1.5座115.04 115.04 0.00 土方0.26 0.26 0.00 土方开挖32064.340.09 2064.340.09 0.00 土方回填316510.060.17 16510.06

11、0.17 0.00 进出口连接段3.45 3.45 0.00 干砌块石护坡310.1171.310.17 10.1171.310.17 0.00 砂砾石垫层33.4138.680.05 3.4138.680.05 0.00 土工布铺设(400g/m2)2349.590.03 349.590.03 0.00 C25钢筋砼底板 F200 W4326.5467.721.24 26.5467.721.24 0.00 C25钢筋砼翼墙 F200 W436.7418.550.28 6.7418.550.28 0.00 C10砼垫层34.2349.920.15 4.2349.920.15 0.00 橡胶止水

12、带m18.3125.890.23 18.3125.890.23 0.00 钢筋制安(一般)2.15174.291.09 2.15174.291.09 0.00 模板制安（一般）24845.380.22 4845.380.22 0.00 闸室段11.33 11.33 0.00 C25钢筋砼闸底板 F250 W4311.2467.720.52 11.2467.720.52 0.00 C25钢筋砼墩 F200 W4312.8388.820.50 12.8388.820.50 0.00 C25钢筋砼顶板F200 W431.1431.210.05 1.1431.210.05 0.00 C10砼垫层31.

13、8349.920.06 1.8349.920.06 0.00 钢筋制安(一般)2.35174.291.19 2.35174.291.19 0.00 模板制安（一般）22545.380.11 2545.380.11 0.00 振冲碎石桩356236.898.43 356236.898.43 0.00 钢筋砼拆除335130.910.46 35130.910.46 0.00 ()农桥 1*8座118.09 118.09 0.00 土方开挖3524.340.02 524.340.02 0.00 土方回填33510.060.04 3510.060.04 0.00 C30预制钢筋砼桥面板320.4820

14、.391.67 20.4820.391.67 0.00 C40砼桥面板铺装层33.7506.240.19 3.7506.240.19 0.00 C25钢筋砼帽梁 F200 W436.9431.210.30 6.9431.210.30 0.00 C25钢筋砼灌注桩D800 F200 W4721000.137.20 721000.137.20 0.00 钢筋制安(灌注桩)1.815735.201.04 1.815735.201.04 0.00 C25钢筋砼引桥板 F250 W4327.8425.711.18 27.8425.711.18 0.00 C10砼垫层36.3349.920.22 6.33

15、49.920.22 0.00 M10浆砌块石墙313.2267.240.35 13.2267.240.35 0.00 碎石垫层39.5140.590.13 9.5140.590.13 0.00 沥青油毛毡250170.880.85 50170.880.85 0.00 钢筋制安(一般)8.265174.294.27 8.265174.294.27 0.00 模板制安（一般）25845.380.26 5845.380.26 0.00 PVC管 1103.2180.01 3.2180.01 0.00 钢管栏杆0.3768000.25 0.3768000.25 0.00 标志牌个25000.10 25

16、000.10 0.00 (二)团结干渠488.71 486.83 -1.88 1渠道km3.582378.75 3.582376.87 -1.88 土方清基3116052.182.53 116052.182.53 0.00 土方开挖378552.251.77 78552.251.77 0.00 土方填筑3231636.6515.40 231636.6515.40 0.00 素土回填3451313.546.11 451313.546.11 0.00 C20素砼齿墙 F200 W631128421.8747.59 1128421.8747.59 0.00 C25砼预制板衬砌(6cm) F200 W

17、631332606.6180.80 0606.610.00 -80.80 M10砂浆垫层3666327.5721.82 0327.570.00 -21.82 C25素砼护坡3000.00 2226426.3694.91 94.91 模板制安（一般）2000.00 111345.385.05 5.05 聚苯乙烯保温板铺设（10cm25kg/m3)22068555.58114.97 2068555.58114.97 0.00 聚苯乙烯保温板铺设（8cm25kg/m3)21038145.1746.89 1038145.1746.89 0.00 聚苯乙烯保温板铺设（4cm25kg/m3)2150423

18、.063.47 150423.063.47 0.00 塑料薄膜铺设(0.3mm)2430006.2226.75 430006.2226.75 0.00 沥青砂浆伸缩缝m44689.034.03 53259.034.81 0.77 防护林株358218.516.63 358218.516.63 0.00 2建筑物座11109.96 11109.96 0.00 ()进水闸（拆除重建）座742.14 742.14 0.00 1*1座742.14 742.14 0.00 土方0.48 0.48 0.00 土方开挖33834.340.17 3834.340.17 0.00 土方回填330710.060.

19、31 30710.060.31 0.00 进出口连接段3.92 3.92 0.00 干砌块石护坡38.8171.310.15 8.8171.310.15 0.00 砂砾石垫层32.9138.680.04 2.9138.680.04 0.00 土工布铺设(400g/m2)2299.590.03 299.590.03 0.00 C25钢筋砼底板 F200 W4317.1467.720.80 17.1467.720.80 0.00 C25钢筋砼翼墙 F200 W4313.2418.550.55 13.2418.550.55 0.00 C10砼垫层36.4349.920.22 6.4349.920.2

20、2 0.00 橡胶止水带m32125.890.40 32125.890.40 0.00 钢筋制安(一般)2.15174.291.09 2.15174.291.09 0.00 模板制安（一般）214045.380.64 14045.380.64 0.00 闸室段37.74 37.74 0.00 C25钢筋砼闸底板 F250 W4317.6467.720.82 17.6467.720.82 0.00 C25钢筋砼墩 F200 W436.6388.820.26 6.6388.820.26 0.00 C25钢筋砼胸墙 F200 W430.5418.550.02 0.5418.550.02 0.00 C

21、25钢筋砼顶板F200 W436.9431.210.30 6.9431.210.30 0.00 C25钢筋砼挡土墙 F200 W4315.6418.550.65 15.6418.550.65 0.00 C10砼垫层35349.920.18 5349.920.18 0.00 钢筋制安(一般)6.65174.293.42 6.65174.293.42 0.00 模板制安（一般）218545.380.84 18545.380.84 0.00 振冲碎石桩1294236.8930.65 1294236.8930.65 0.00 钢筋砼拆除346.4130.910.61 46.4130.910.61 0.

22、00 ()节制闸（拆除重建）座114.90 114.90 0.00 1.2*1.5座114.90 114.90 0.00 土方0.26 0.26 0.00 土方开挖32064.340.09 2064.340.09 0.00 土方回填316510.060.17 16510.060.17 0.00 进出口连接段3.42 3.42 0.00 干砌块石护坡310.1171.310.17 10.1171.310.17 0.00 砂砾石垫层33.4138.680.05 3.4138.680.05 0.00 土工布铺设(400g/m2)2349.590.03 349.590.03 0.00 C25钢筋砼底板

23、 F200 W4326.5467.721.24 26.5467.721.24 0.00 C25钢筋砼翼墙 F200 W436.2418.550.26 6.2418.550.26 0.00 C10砼垫层34.2349.920.15 4.2349.920.15 0.00 橡胶止水带m17.4125.890.22 17.4125.890.22 0.00 钢筋制安(一般)2.15174.291.09 2.15174.291.09 0.00 模板制安（一般）24845.380.22 4845.380.22 0.00 闸室段11.22 11.22 0.00 C25钢筋砼闸底板 F250 W4311.246

24、7.720.52 11.2467.720.52 0.00 C25钢筋砼墩 F200 W4311.7388.820.45 11.7388.820.45 0.00 C25钢筋砼顶板F200 W431.1431.210.05 1.1431.210.05 0.00 C10砼垫层31.8349.920.06 1.8349.920.06 0.00 钢筋制安(一般)2.25174.291.14 2.25174.291.14 0.00 模板制安（一般）22545.380.11 2545.380.11 0.00 振冲碎石桩356236.898.43 356236.898.43 0.00 钢筋砼拆除334130.

25、910.45 34130.910.45 0.00 ()退水闸（拆除重建）座116.74 116.74 0.00 1.2*1.5座116.74 116.74 0.00 土方0.26 0.26 0.00 土方开挖32064.340.09 2064.340.09 0.00 土方回填316510.060.17 16510.060.17 0.00 进出口连接段3.41 3.41 0.00 干砌块石护坡310171.310.17 10171.310.17 0.00 砂砾石垫层36.8138.680.09 6.8138.680.09 0.00 土工布铺设(400g/m2)2689.590.07 689.59

26、0.07 0.00 格宾石笼（3m*1m*0.3m）310.3352.030.36 10.3352.030.36 0.00 C25钢筋砼底板 F200 W4321467.720.98 21467.720.98 0.00 C25钢筋砼翼墙 F200 W436.2418.550.26 6.2418.550.26 0.00 C10砼垫层34.2349.920.15 4.2349.920.15 0.00 橡胶止水带m17.4125.890.22 17.4125.890.22 0.00 钢筋制安(一般)1.85174.290.93 1.85174.290.93 0.00 模板制安（一般）24045.38

27、0.18 4045.380.18 0.00 闸室段13.08 13.08 0.00 C25钢筋砼闸底板 F250 W4311.2467.720.52 11.2467.720.52 0.00 C25钢筋砼墩 F200 W4311.7388.820.45 11.7388.820.45 0.00 C25钢筋砼顶板F200 W431.1431.210.05 1.1431.210.05 0.00 C10砼垫层31.8349.920.06 1.8349.920.06 0.00 钢筋制安(一般)2.25174.291.14 2.25174.291.14 0.00 模板制安（一般）22545.380.11 2

28、545.380.11 0.00 振冲碎石桩436236.8910.33 436236.8910.33 0.00 钢筋砼拆除331130.910.41 31130.910.41 0.00 ()农桥 1*8座236.18 236.18 0.00 土方开挖31044.340.05 1044.340.05 0.00 土方回填37010.060.07 7010.060.07 0.00 C30预制钢筋砼桥面板340.8820.393.35 40.8820.393.35 0.00 C40砼桥面板铺装层37.3506.240.37 7.3506.240.37 0.00 C25钢筋砼帽梁 F200 W4313.

29、9431.210.60 13.9431.210.60 0.00 C25钢筋砼灌注桩D800 F200 W41441000.1314.40 1441000.1314.40 0.00 钢筋制安(灌注桩)3.625735.22.08 3.625735.22.08 0.00 C25钢筋砼引桥板 F250 W4355.7425.712.37 55.7425.712.37 0.00 C10砼垫层312.6349.920.44 12.6349.920.44 0.00 M10浆砌块石墙326267.240.69 26267.240.69 0.00 碎石垫层319140.590.27 19140.590.27

30、0.00 沥青油毛毡2100170.881.71 100170.881.71 0.00 钢筋制安(一般)16.525174.298.55 16.525174.298.55 0.00 模板制安（一般）211645.380.53 11645.380.53 0.00 PVC管 1106.3180.01 6.3180.01 0.00 钢管栏杆0.7468000.50 0.7468000.50 0.00 标志牌个45000.20 45000.20 0.00 (三)南一支渠493.23 492.24 -0.98 1渠道km2.0245.45 2.0244.47 -0.98 土方清基35292.180.12

31、 5292.180.12 0.00 土方开挖355402.251.25 55402.251.25 0.00 土方填筑37466.650.50 7466.650.50 0.00 C20素砼齿墙 F200 W43630421.8726.58 630421.8726.58 0.00 C25砼预制板衬砌(6cm) F200 W631121606.6168.00 0606.610.00 -68.00 M10砂浆垫层3561327.5718.38 0327.570.00 -18.38 C25素砼护坡3000.00 1873426.3679.86 79.86 模板制安（一般）2000.00 936.545.

32、384.25 4.25 聚苯乙烯保温板铺设（10cm25kg/m3)2953355.5852.98 953355.5852.98 0.00 聚苯乙烯保温板铺设（8cm25kg/m3)21181745.1753.38 1181745.1753.38 0.00 聚苯乙烯保温板铺设（4cm25kg/m3)284023.061.94 84023.061.94 0.00 塑料薄膜铺设(0.3mm)2253716.2215.78 253716.2215.78 0.00 沥青砂浆伸缩缝m31679.032.86 45939.034.15 1.29 防护林株200018.513.70 200018.513.7

33、0 0.00 2建筑物座24247.77 24247.77 0.00 ()进水闸（拆除重建）座1347.70 1347.70 0.00 1*1座622.27 622.27 0.00 土方0.43 0.43 0.00 土方开挖33484.340.15 3484.340.15 0.00 土方回填327810.060.28 27810.060.28 0.00 进出口连接段3.74 3.74 0.00 干砌块石护坡37.3171.310.13 7.3171.310.13 0.00 砂砾石垫层32.4138.680.03 2.4138.680.03 0.00 土工布铺设(400g/m2)224.29.5

34、90.02 24.29.590.02 0.00 C25钢筋砼底板 F200 W4314.4467.720.67 14.4467.720.67 0.00 C25钢筋砼翼墙 F200 W4311.2418.550.47 11.2418.550.47 0.00 C10砼垫层35.4349.920.19 5.4349.920.19 0.00 橡胶止水带m62125.890.78 62125.890.78 0.00 钢筋制安(一般)1.765174.290.91 1.765174.290.91 0.00 模板制安（一般）211945.380.54 11945.380.54 0.00 闸室段18.09 1

35、8.09 0.00 C25钢筋砼闸底板 F250 W439.4467.720.44 9.4467.720.44 0.00 C25钢筋砼墩 F200 W435.4388.820.21 5.4388.820.21 0.00 C25钢筋砼胸墙 F200 W430.6418.550.03 0.6418.550.03 0.00 C25钢筋砼顶板F200 W430.9431.210.04 0.9431.210.04 0.00 C25钢筋砼挡土墙 F200 W433.7418.550.15 3.7418.550.15 0.00 C10砼垫层31.9349.920.07 1.9349.920.07 0.00

36、钢筋制安(一般)1.85174.290.93 1.85174.290.93 0.00 模板制安（一般）25145.380.23 5145.380.23 0.00 振冲碎石桩660236.8915.63 660236.8915.63 0.00 钢筋砼拆除327.4130.910.36 27.4130.910.36 0.00 0.6*1座725.43 725.43 0.00 土方0.43 0.43 0.00 土方开挖33494.340.15 3494.340.15 0.00 土方回填327910.060.28 27910.060.28 0.00 进出口连接段4.17 4.17 0.00 干砌块石护

37、坡38.5171.310.15 8.5171.310.15 0.00 砂砾石垫层32.8138.680.04 2.8138.680.04 0.00 土工布铺设(400g/m2)228.39.590.03 28.39.590.03 0.00 C25钢筋砼底板 F200 W4315.8467.720.74 15.8467.720.74 0.00 C25钢筋砼翼墙 F200 W4313.1418.550.55 13.1418.550.55 0.00 C10砼垫层34.8349.920.17 4.8349.920.17 0.00 橡胶止水带m67125.890.84 67125.890.84 0.00

38、 钢筋制安(一般)25174.291.03 25174.291.03 0.00 模板制安（一般）213845.380.63 13845.380.63 0.00 闸室段20.83 20.83 0.00 C25钢筋砼闸底板 F250 W438.7467.720.41 8.7467.720.41 0.00 C25钢筋砼墩 F200 W436.3388.820.25 6.3388.820.25 0.00 C25钢筋砼胸墙 F200 W430.8418.550.03 0.8418.550.03 0.00 C25钢筋砼顶板F200 W430.8431.210.03 0.8431.210.03 0.00 C25钢筋砼挡土墙 F200 W434.3418.550.18 4.3418.550.18 0.00 C10砼垫层31.7349.920.06 1.7349.920.06 0.00 钢筋制安(一般)1.875174.290.97 1.8751