搅拌站预算书

工程预（结）算书工程名称：阿富汗艾娜克铜矿砼搅拌站建设工程预（结）算金额：467683美元（含生成、生活大临）审定金额（小写）：子项编号：（大写）：肆拾陆万柒仟陆佰捌拾叁美元施工单位：（章）监理单位：（章）建设单位：（章）负责人：工程负责人：审核：总监：技术部负责人：编制：工程师：计划部负责人：计划部编制人：编制时间：年月日审核时间：年月日审定期间：年月日阿富汗艾娜克铜矿搅拌站——建安大临及配套设施汇总1.建站工程费：2278532.00元2.大临活动房及设施配套费：313147.88元3设备安装费：183000.00元合计：3194274.98元（大写：叁佰壹拾玖万肆仟贰佰柒拾肆元玖角捌分）折合为467683美元搅拌站设备安装及配套设施建筑安装工程造价汇总表序号项目工程款或安装费(元)(元)合计1混凝土搅拌站土建工程费用2278532169881.092448413.092大临活动及设施配套费用313147.88249714.01562861.893搅拌站设备安装费183000183000合计(人民币)2774679.88419595.103194274.98折合美元4676831．建站工程款2278532元人民币。1.1混凝土搅拌站建站（两条生产线）土建工程报价单工程名称：阿富汗艾娜克铜矿搅拌站序号定额编号项目名称单位数量单价（元）合计价（元）基价人工费材料费机械费基价材料费11-267场地平整1000m26.465344.0824.9631922241610206321-151机械挖土1000m31.9142023.8149.76186938642870357731-168土方外运1km1000m31.315485149.7624.61531120231195321990441-46土方回填100m35.215896.07733.8216246733827084655-33垫层模板100m20.7851597.6320.481240381254252973306带基模板100m23.022157.4611.0214111366515184542604107独立基础100m25.61945.9571.831257117108973202703865785-61柱模板100m212083.7873.3110741362084873107413695-76梁模板100m20.0482748.61084150016513252728105-119楼梯10m22.62654.09265.32362.526171469595069115-260池底模板100m21.3651991963.77910.7117271813161243159125-267池壁模板100m29.062427.9805.851439183219967301130401656135-274池盖模板100m20.3862441.3952.97136012894236852550145-90挡土墙模板100m28.922102.2616.66134314218752550111981127015B8-12垫层砼C1010m38.3371808.1322.98138210315074269311525857165-394带基砼C2510m324.062042.1238.621677126491345741403513042175-39610m328.782068.7264.081678126595387600482993639185-401柱砼C12510m36.142311.5540.1316997314192331610430446195-406梁砼C2510m30.082142.2387.13168372171311356205-421楼梯砼C2510m22.62640.78143.52467.6301679376122578215-486池底砼C2510m319.452064.6265.321685114401545160327732220225-487池壁砼C2510m318.132437.7493.961830114441858954331622069235-488池盖砼C2510m30.582345.5411.8418191141360239105566245-412挡土墙砼C2510m313.172253.37487.971694.371.0729677642722314936255-298钢筋t79.063176.9205.92289873251152162792291195754265-382埋件t0.2085684.2777.88377411321182162785235275-382螺栓t1.0185684.2777.883774113257877923842115328脚手架100m23.92711.4214.91456.1402789842178815829满堂脚手架100m21.03418.88233.63169.71643124117516小计6144038472747816651510材差单位数量定额价市场价差价螺纹钢筋t65.12285554702615170297钢筋t16.2828555120226536874水泥32.5级t422.5320614.7294.7124511中砂m3543.440.8775.1334.2618618碎石m3110328.5375.1346.651414铁丝kg4552.714.221.51687木模板m311.65652.561538885.410315木材m310.2534.361538100410237铁件t1.5654800877539756221电焊条kg2023.324.51.18238小计429412人工费调整工日339524.96102.4577.49263040合计692452工程取费A定额直接费定额基价614403B其他直接费A*4.42%27157C现场经费A*9.74%59843D间接费(A+B+C)*16.7%117134E劳动保险费(A+B+C)*6.4%44890F利润(A+B+C+D+E)*6.6%56986G材料差价429412429412H人工差价263040263040IL36*0.35-155316+53627.0165669J不含税造价(A+B+C+D+E+F）1678532注：以上计算材差未取费。1.2本工程场地土石方开挖、运送、回填暂定60万元。2.大临活动房及设施配套费用313147.88元人民币。序号项目建筑面积(m2)彩钢活动板房(元)室内配置(元)合计配电给水排水洁具1仓库46.619898.21396.6821294.882办公室、试验室、调度室163.169643.75516.23176.021242.4679578.383公共卫生间23.39949.1339.551625.77720.642260.2614895.324公共浴室23.39949.11164.671277.29720.63175.6413287.335宿舍209.789541.93471.2093013.1061-5项合计46619898211888.306079.082683.732435.9222069.017土建（基础和地坪）256.3单价：195.45元/m2500938宿舍（基础和地坪）209.7单价：195.45元/m340985.879总价19898211888.306079.082683.732435.9313147.88大临活动房及设施配套费用汇总表2.1阿富汗砼搅拌站大临工程款2.1.1工程名称：仓库2序号项目单位工程量材料单价安装单价材料合价安装合价合价(元)1彩钢活动房建筑面积m246.633592156114287.219898.22小计156114287.219898.23配电2.5mm2m401.890.675.62499.64４mm2单股铜线m653.711241.1565306.15510mmm757.861.1589.582.56726ＰＶＣ管（ＰＣ１６～20)m251.850.5446.2513.559.757ＰＶＣ线槽（１００～７０)m101.960.619.6625.68１*40Ｗ荧光灯盘个612.36474.162498.169节能型单管荧灯个67.212.143.2612.655.8610五眼插座个39.792.729.378.137.4711开关个311.332.733.998.142.0912小计1152.88243.81396.6813合计16763.88453121294.882.1.2序号项目单位工程量材料单价安装单价材料合价安装合价合价(元)1彩钢活动房建筑面积m2163515005.269643.72小计54638.515005.269643.73配电配电箱个1494.4100494.4100594.44２.５mm2单股铜线m5021.890.6948.78301.21249.985４mm2单股铜线m2513.711931.212511182.216１０mm2单股铜线m1247.861.1974.64136.41111.047ＰＶＣ管（ＰＣ１６～20)m1261.850.54233.168.04301.148ＰＶＣ线槽（１００～７０)m331.960.664.6819.884.489１*４０Ｗ荧光灯盘个1412.364173.0456229.0410节能型单管荧光灯个147.212.1100.9429.4130.3411五眼插座个359.792.7342.6594.5437.1512开关个711.332.779.3118.998.2113空调插座个711.332.779.3118.998.2114小计4422.061094.145516.215给水铝塑管Ｄ５０m3033.892.11016.7631079.716铝塑管Ｄ２０m1008.341.95834195102917变径三通Ｄ５０～２０个451.52206821418三通Ｄ５０个4482192820019三通Ｄ２０个42571002812820截止阀Ｄ５０个486.562346.248354.2421水龙头个412.57350.281262.2822铜接头个410.3341.21253.223铜弯头个410.33.641.214.455.624小计2827.62348.43176.02序号项目单位工程量材料单价安装单价材料合价安装合价合价(元)25排水ＰＶＣ管（Ｄ１１０)m5016.495824.52501074.526ＰＶＣ管弯头个43.090.912.363.615.9627ＰＶＣ管三通个43531401215228小计976.86265.61242.4629合计62865.0416713.3479578.382.1.3工程名称：公共卫生间1序号项目单位工程量材料单价安装单价材料合价安装合价合价(元)1彩钢活动板房建筑面积m223.3335927805.52143.69949.12小计7805.52143.69949.13给水铝塑管D50m1614.212.1227.3667.2260.964铝塑管D20m13.58.341.94112.5926.19138.785变径三通D50-20个951.53463.527490.56三通D50个24829641007三通D20个9257225632888截止阀D50个186.565.486.565.491.969铜接头个910.3392.727119.710铜弯头个910.3392.727119.711水龙头个112.573.612.573.616.1712小计1408.98216.791625.7713排水PVC管(D110)m1632.95526.480606.414PVC弯头D110个110.50.910.50.911.415PVC三通D110个230.91561.83091.816地漏个18.0338.04311.0417小计606.74113.9720.64序号项目单位工程量材料单价安装单价材料合价安装合价合价(元)18配电10mm2单股铜线m157.861.1117.916.5134.4192.5mm2单股铜线m271.890.651.0316.267.2320PVC管(PC16～20)m251.850.5446.2513.559.7521PVC线槽(100*70)m51.960.69.8312.8221*40W荧光灯盘个212.36424.72832.7223节能型单管荧光灯个27.212.114.424.218.6224开关个111.332.711.332.714.0325小计275.4564.1339.5526洁具蹲式大便器个265091.671300183.341483.3427面盆个112550.6412550.64175.6428小便器套225050.64500101.28601.2829小计1925335.262260.2630合计12023.672873.6514895.322.1.4工程名称：公共浴室1序号项目单位工程量材料单价安装单价材料合价安装合价合价(元)1彩钢活动板房建筑面积m223.3335927805.52143.69949.12小计7805.52143.69949.13给水铝塑管D50m1614.212.1227.3633.6260.964铝塑管D20m13.58.341.94112.5926.19138.785变径三通D50-20个951.53463.527490.56三通D50个1482482507三通D20个32577521968截止阀D50个186.565.486.565.491.969铜接头个510.3351.51566.510铜弯头个510.3351.51566.511水龙头个112.573.612.573.616.1712小计1128.5148.791277.2913排水PVC管(D110)m1632.95526.480606.414PVC弯头D110个110.50.910.50.911.415PVC三通D110个230.91561.83091.816地漏个18.0338.03311.0317小计606.73113.9720.63序号项目单位工程量材料单价安装单价材料合价安装合价合价(元)18配电配电箱个1494.4100494.4100594.41910mm2单股铜线m157.861.1117.916.5134.4204mm2单股铜线m303.711111.330141.3212.5mm2单股铜线m271.890.651.0316.267.2322PVC管(PC16～20)m251.850.5446.2513.559.7523PVC线槽(100*70)m51.960.69.8312.824卫生间防水防尘灯个246.351092.720112.725开关个111.332.711.332.714.0326电热水器插座(带开关)个211.332.722.665.428.0627小计957.37207.31164.6728洁具面盆个112550.6412550.64175.6429小计12550.64175.6430合计10623.12664.2213287.332.1.5工程名称：宿舍9序号项目单位工程量材料单价安装单价材料合价安装合价合价(元)1彩钢活动板房建筑面积m2209.73359270249.519292.489541.92小计70249.519292.489541.93配电配电箱个1494.4100494.4100594.444mm2单股铜线m2253.711834.752251059.7552.5mm2单股铜线m1651.890.6311.8599410.856PVC管(PC16～20)m421.850.5476.312522.27598.58757PVC线槽(100*70)m301.960.658.81876.881*40W荧光灯盘个1812.364222.4872294.489节能型单管荧光灯个187.212.1129.7837.8167.5810五眼插座个369.792.7352.4497.2449.6411开关个1211.332.7127.462530.375157.837512空调插座(带开关)个911.332.7101.9724.3126.2713灯头灯泡个5613053514小计2740.245730.953471.19515合计72989.7520233.3593013.102.1.6工程名称：阿富汗艾娜克铜矿搅拌站大临土序号项目名称单位数量单价（元）合计价（元）基价人工费材料费机械费基价11-267场地平整1000m20.458344.0824.96319.1215811014621-151机械挖土1000m30.0422023.76149.761869.0085607831-168土方外运1km1000m30.01415485.1149.7624.615310.732172121441-46土方回填100m30.028896.07733.82162.2525210551-47原土打夯100m22.5646.8335.4411.391209102965-298钢筋t1.23176.85205.922898.1572.78381224734788775-72基础梁模版100m20.942073.06743.561222.68106.821949699114910085-405基础梁砼10m31.412087.99332.971683.2171.812944469237310198-10碎石垫层干铺10m32.56595.53167.73422.515.291525429108214108-23水泥砂浆面层100m22.56759.03256.34486.4516.241943656124542118-16砼地坪垫层10m32.561790.9305.761382.34102.8045857833539263小计173613415128671080材差单位数量定额价市场价差价差价合计螺纹钢筋t0.84