招預(yù)分項(xiàng)工程預(yù)算表

表A.0.3-2分項(xiàng)工程預(yù)算表,,,,,,,,,,,,,,,,,,,

編制范圍:增城林場(chǎng)森林消防基礎(chǔ)設(shè)施建設(shè)項(xiàng)目,,,,,,,,,,,,,,,,,,,

分項(xiàng)編號(hào):202-3-3,,,工程名稱:拆除磚、石及其他砌體結(jié)構(gòu),,,,,單位:m3,,數(shù)量:59.4,,單價(jià):58.79,,第1頁(yè),,共161頁(yè),,,21-2表

代號(hào),工程項(xiàng)目,,,,舊建筑物拆除,,,挖掘機(jī)挖裝土、石方,,,,自卸汽車運(yùn)土、石方,,,,,,,

,工程細(xì)目,,,,挖掘機(jī)拆除漿砌圬工,,,2.0m3以內(nèi)挖掘機(jī)裝次堅(jiān)石,,,,15t以內(nèi)自卸汽車運(yùn)石15km,,,,,,,

,定額單位,,,,10m3,,,1000m3天然密實(shí)方,,,,1000m3天然密實(shí)方,,,合計(jì),,,,

,工程數(shù)量,,,,5.940,,,0.059,,,,0.059,,,,,,,

,定額表號(hào),,,,4～11～17～7,,,1～1～9～14,,,,1～1～11～23改,,,,,,,

,工、料、機(jī)名稱,,單位,單價(jià)(元),定額,數(shù)量,金額(元),定額,數(shù)量,,金額(元),定額,數(shù)量,金額(元),數(shù)量,,,金額(元),

1,人工,,工日,131.23,0.200,1.188,156,3.780,0.225,,29,,,,1.413,,,185,

2,1.0m3以內(nèi)履帶式液壓?jiǎn)味吠诰驒C(jī),,臺(tái)班,1084.60,0.150,0.891,966,,,,,,,,0.891,,,966,

3,2.0m3以內(nèi)履帶式液壓?jiǎn)味吠诰驒C(jī),,臺(tái)班,1354.40,,,,1.750,0.104,,141,,,,0.104,,,141,

4,15t以內(nèi)自卸汽車,,臺(tái)班,807.45,,,,,,,,26.900,1.598,1290,1.598,,,1290,

5,基價(jià),,元,1.00,201.000,1193.940,1194,3029.000,179.923,,180,24930.000,1480.842,1481,2854.705,,,2855,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,直接費(fèi),,元,,,,1122,,,,170,,,1290,,,,2582,

,措施費(fèi),I,元,,1191,2.490%,30,180,3.111%,,6,1481,3.569%,53,,,,89,

,,II,元,,1191,1.201%,14,180,0.470%,,1,1481,0.154%,2,,,,17,

,企業(yè)管理費(fèi),,元,,1191,4.494%,54,180,3.430%,,6,1481,1.962%,29,,,,89,

,規(guī)費(fèi),,元,,392,30.650%,120,55,30.650%,,17,209,30.650%,64,,,,201,

,利潤(rùn),,元,,1294,7.42%,96,189,7.42%,,14,1563,7.42%,116,,,,226,

,稅金,,元,,1433,9%,129,211,9%,,19,1556,9%,140,,,,288,

,金額合計(jì),,元,,,,1565,,,,233,,,1694,,,,3492,

編制:,,,,,,,,,,,,復(fù)核:,,,,,,,

,,,,,,,,,,,,,,,,,,,,

表A.0.3-2分項(xiàng)工程預(yù)算表,,,,,,,,,,,,,,,,,,,

編制范圍:增城林場(chǎng)森林消防基礎(chǔ)設(shè)施建設(shè)項(xiàng)目,,,,,,,,,,,,,,,,,,,

分項(xiàng)編號(hào):203-1-1,,,工程名稱:挖土方,,,,,單位:m3,,數(shù)量:4224,,單價(jià):8.32,,第2頁(yè),,共161頁(yè),,,21-2表

代號(hào),工程項(xiàng)目,,,,挖掘機(jī)挖裝土、石方,,,自卸汽車運(yùn)土、石方,,,,,,,,,,,

,工程細(xì)目,,,,2.0m3以內(nèi)挖掘機(jī)挖裝普通土,,,15t以內(nèi)自卸汽車運(yùn)土1km,,,,,,,,,,,

,定額單位,,,,1000m3天然密實(shí)方,,,1000m3天然密實(shí)方,,,,,,,合計(jì),,,,

,工程數(shù)量,,,,4.224,,,4.224,,,,,,,,,,,

,定額表號(hào),,,,1～1～9～8,,,1～1～11～9,,,,,,,,,,,

,工、料、機(jī)名稱,,單位,單價(jià)(元),定額,數(shù)量,金額(元),定額,數(shù)量,,金額(元),定額,數(shù)量,金額(元),數(shù)量,,,金額(元),

1,人工,,工日,131.23,3.100,13.094,1718,,,,,,,,13.094,,,1718,

2,2.0m3以內(nèi)履帶式液壓?jiǎn)味吠诰驒C(jī),,臺(tái)班,1354.40,1.300,5.491,7437,,,,,,,,5.491,,,7437,

3,15t以內(nèi)自卸汽車,,臺(tái)班,807.45,,,,5.010,21.162,,17087,,,,21.162,,,17087,

4,基價(jià),,元,1.00,2281.000,9634.944,9635,4643.000,19612.032,,19612,,,,29246.976,,,29247,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,直接費(fèi),,元,,,,9155,,,,17087,,,,,,,26242,

,措施費(fèi),I,元,,9636,3.758%,362,19613,3.569%,,700,,,,,,,1062,

,,II,元,,9636,0.521%,50,19613,0.154%,,30,,,,,,,80,

,企業(yè)管理費(fèi),,元,,9636,3.401%,328,19613,1.962%,,385,,,,,,,713,

,規(guī)費(fèi),,元,,3158,30.650%,968,2777,30.650%,,851,,,,,,,1819,

,利潤(rùn),,元,,10377,7.42%,770,20728,7.42%,,1538,,,,,,,2308,

,稅金,,元,,11633,9%,1047,20589,9%,,1853,,,,,,,2900,

,金額合計(jì),,元,,,,12680,,,,22444,,,,,,,35124,

編制:,,,,,,,,,,,,復(fù)核:,,,,,,,

,,,,,,,,,,,,,,,,,,,,

表A.0.3-2分項(xiàng)工程預(yù)算表,,,,,,,,,,,,,,,,,,,

編制范圍:增城林場(chǎng)森林消防基礎(chǔ)設(shè)施建設(shè)項(xiàng)目,,,,,,,,,,,,,,,,,,,

分項(xiàng)編號(hào):203-1-1,,,工程名稱:挖土方,,,,,單位:m3,,數(shù)量:21007.8,,單價(jià):25.54,,第3頁(yè),,共161頁(yè),,,21-2表

代號(hào),工程項(xiàng)目,,,,挖掘機(jī)挖裝土、石方,,,挖掘機(jī)挖裝土、石方,,,,挖掘機(jī)挖裝土、石方,,,自卸汽車運(yùn)土、石方,,,,

,工程細(xì)目,,,,2.0m3以內(nèi)挖掘機(jī)挖裝松土,,,2.0m3以內(nèi)挖掘機(jī)挖裝普通土,,,,2.0m3以內(nèi)挖掘機(jī)挖裝硬土,,,15t以內(nèi)自卸汽車運(yùn)土15km,,,,

,定額單位,,,,1000m3天然密實(shí)方,,,1000m3天然密實(shí)方,,,,1000m3天然密實(shí)方,,,1000m3天然密實(shí)方,,,,

,工程數(shù)量,,,,5.089,,,10.830,,,,5.089,,,21.008,,,,

,定額表號(hào),,,,1～1～9～7,,,1～1～9～8,,,,1～1～9～9,,,1～1～11～9改,,,,

,工、料、機(jī)名稱,,單位,單價(jià)(元),定額,數(shù)量,金額(元),定額,數(shù)量,,金額(元),定額,數(shù)量,金額(元),定額,,數(shù)量,,金額(元)

1,人工,,工日,131.23,2.700,13.740,1803,3.100,33.572,,4406,3.400,17.303,2271,,,,,

2,2.0m3以內(nèi)履帶式液壓?jiǎn)味吠诰驒C(jī),,臺(tái)班,1354.40,1.140,5.801,7857,1.300,14.079,,19068,1.470,7.481,10132,,,,,

3,15t以內(nèi)自卸汽車,,臺(tái)班,807.45,,,,,,,,,,,21.250,,446.416,,360458

4,基價(jià),,元,1.00,1998.000,10167.822,10168,2281.000,24702.774,,24703,2568.000,13068.552,13069,19694.000,,413727.613,,413728

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,直接費(fèi),,元,,,,9660,,,,23474,,,12403,,,,,360458

,措施費(fèi),I,元,,10169,3.758%,382,24703,3.758%,,928,13069,3.758%,491,413729,,3.569%,,14766

,,II,元,,10169,0.521%,53,24703,0.521%,,129,13069,0.521%,68,413729,,0.154%,,637

,企業(yè)管理費(fèi),,元,,10169,3.401%,346,24703,3.401%,,840,13069,3.401%,444,413729,,1.962%,,8117

,規(guī)費(fèi),,元,,3325,30.650%,1019,8101,30.650%,,2483,4235,30.650%,1298,58584,,30.650%,,17956

,利潤(rùn),,元,,10943,7.42%,812,26604,7.42%,,1974,14070,7.42%,1044,437251,,7.42%,,32444

,稅金,,元,,12267,9%,1104,29833,9%,,2685,15744,9%,1417,434378,,9%,,39094

,金額合計(jì),,元,,,,13376,,,,32513,,,17165,,,,,473472

編制:,,,,,,,,,,,,復(fù)核:,,,,,,,

,,,,,,,,,,,,,,,,,,,,

表A.0.3-2分項(xiàng)工程預(yù)算表,,,,,,,,,,,,,,,,,,,

編制范圍:增城林場(chǎng)森林消防基礎(chǔ)設(shè)施建設(shè)項(xiàng)目,,,,,,,,,,,,,,,,,,,

分項(xiàng)編號(hào):203-1-1,,,工程名稱:挖土方,,,,,單位:m3,,數(shù)量:21007.8,,單價(jià):25.54,,第4頁(yè),,共161頁(yè),,,21-2表

代號(hào),工程項(xiàng)目,,,,,,,,,,,,,,,,,,

,工程細(xì)目,,,,,,,,,,,,,,,,,,

,定額單位,,,,,,,,,,,,,,合計(jì),,,,

,工程數(shù)量,,,,,,,,,,,,,,,,,,

,定額表號(hào),,,,,,,,,,,,,,,,,,

,工、料、機(jī)名稱,,單位,單價(jià)(元),定額,數(shù)量,金額(元),定額,數(shù)量,,金額(元),定額,數(shù)量,金額(元),數(shù)量,,,金額(元),

1,人工,,工日,131.23,,,,,,,,,,,64.615,,,8479,

2,2.0m3以內(nèi)履帶式液壓?jiǎn)味吠诰驒C(jī),,臺(tái)班,1354.40,,,,,,,,,,,27.361,,,37058,

3,15t以內(nèi)自卸汽車,,臺(tái)班,807.45,,,,,,,,,,,446.416,,,360458,

4,基價(jià),,元,1.00,,,,,,,,,,,461666.761,,,461667,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,直接費(fèi),,元,,,,,,,,,,,,,,,405995,

,措施費(fèi),I,元,,,,,,,,,,,,,,,16567,

,,II,元,,,,,,,,,,,,,,,887,

,企業(yè)管理費(fèi),,元,,,,,,,,,,,,,,,9747,

,規(guī)費(fèi),,元,,,,,,,,,,,,,,,22756,

,利潤(rùn),,元,,,,,,,,,,,,,,,36274,

,稅金,,元,,,,,,,,,,,,,,,44300,

,金額合計(jì),,元,,,,,,,,,,,,,,,536526,

編制:,,,,,,,,,,,,復(fù)核:,,,,,,,

,,,,,,,,,,,,,,,,,,,,

表A.0.3-2分項(xiàng)工程預(yù)算表,,,,,,,,,,,,,,,,,,,

編制范圍:增城林場(chǎng)森林消防基礎(chǔ)設(shè)施建設(shè)項(xiàng)目,,,,,,,,,,,,,,,,,,,

分項(xiàng)編號(hào):204-1-2,,,工程名稱:利用土方,,,,,單位:m3,,數(shù)量:4224,,單價(jià):4.61,,第5頁(yè),,共161頁(yè),,,21-2表

代號(hào),工程項(xiàng)目,,,,Ⅰ.填方路基,,,,,,,,,,,,,,

,工程細(xì)目,,,,三、四級(jí)公路填方路基10t以內(nèi)振動(dòng)壓路機(jī)碾壓土方,,,,,,,,,,,,,,

,定額單位,,,,1000m3壓實(shí)方,,,,,,,,,,合計(jì),,,,

,工程數(shù)量,,,,4.224,,,,,,,,,,,,,,

,定額表號(hào),,,,1～1～18～11,,,,,,,,,,,,,,

,工、料、機(jī)名稱,,單位,單價(jià)(元),定額,數(shù)量,金額(元),定額,數(shù)量,,金額(元),定額,數(shù)量,金額(元),數(shù)量,,,金額(元),

1,人工,,工日,131.23,2.100,8.870,1164,,,,,,,,8.870,,,1164,

2,120kW以內(nèi)自行式平地機(jī),,臺(tái)班,1063.97,1.470,6.209,6606,,,,,,,,6.209,,,6606,

3,10t以內(nèi)振動(dòng)壓路機(jī)(單鋼輪),,臺(tái)班,826.89,1.790,7.561,6252,,,,,,,,7.561,,,6252,

4,基價(jià),,元,1.00,3588.000,15155.712,15156,,,,,,,,15155.712,,,15156,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,直接費(fèi),,元,,,,14023,,,,,,,,,,,14023,

,措施費(fèi),I,元,,15157,3.758%,570,,,,,,,,,,,570,

,,II,元,,15157,0.521%,79,,,,,,,,,,,79,

,企業(yè)管理費(fèi),,元,,15157,3.401%,515,,,,,,,,,,,515,

,規(guī)費(fèi),,元,,4777,30.650%,1464,,,,,,,,,,,1464,

,利潤(rùn),,元,,16321,7.42%,1211,,,,,,,,,,,1211,

,稅金,,元,,17867,9%,1608,,,,,,,,,,,1608,

,金額合計(jì),,元,,,,19470,,,,,,,,,,,19470,

編制:,,,,,,,,,,,,復(fù)核:,,,,,,,

,,,,,,,,,,,,,,,,,,,,

表A.0.3-2分項(xiàng)工程預(yù)算表,,,,,,,,,,,,,,,,,,,

編制范圍:增城林場(chǎng)森林消防基礎(chǔ)設(shè)施建設(shè)項(xiàng)目,,,,,,,,,,,,,,,,,,,

分項(xiàng)編號(hào):204-1-5,,,工程名稱:借土填方,,,,,單位:m3,,數(shù)量:17976,,單價(jià):32.56,,第6頁(yè),,共161頁(yè),,,21-2表

代號(hào),工程項(xiàng)目,,,,挖掘機(jī)挖裝土、石方,,,Ⅰ.填方路基,,,,自卸汽車運(yùn)土、石方,,,,,,,

,工程細(xì)目,,,,2.0m3以內(nèi)挖掘機(jī)挖裝普通土,,,三、四級(jí)公路填方路基10t以內(nèi)振動(dòng)壓路機(jī)碾壓土方,,,,15t以內(nèi)自卸汽車運(yùn)土15km,,,,,,,

,定額單位,,,,1000m3天然密實(shí)方,,,1000m3壓實(shí)方,,,,1000m3天然密實(shí)方,,,合計(jì),,,,

,工程數(shù)量,,,,19.414,,,19.414,,,,17.976,,,,,,,

,定額表號(hào),,,,1～1～9～8,,,1～1～18～11,,,,1～1～11～9改,,,,,,,

,工、料、機(jī)名稱,,單位,單價(jià)(元),定額,數(shù)量,金額(元),定額,數(shù)量,,金額(元),定額,數(shù)量,金額(元),數(shù)量,,,金額(元),

1,人工,,工日,131.23,3.100,60.184,7898,2.100,40.770,,5350,,,,100.954,,,13248,

2,2.0m3以內(nèi)履帶式液壓?jiǎn)味吠诰驒C(jī),,臺(tái)班,1354.40,1.300,25.238,34183,,,,,,,,25.238,,,34183,

3,120kW以內(nèi)自行式平地機(jī),,臺(tái)班,1063.97,,,,1.470,28.539,,30364,,,,28.539,,,30364,

4,10t以內(nèi)振動(dòng)壓路機(jī)(單鋼輪),,臺(tái)班,826.89,,,,1.790,34.751,,28735,,,,34.751,,,28735,

5,15t以內(nèi)自卸汽車,,臺(tái)班,807.45,,,,,,,,22.950,412.549,333113,412.549,,,333113,

6,基價(jià),,元,1.00,2281.000,44283.562,44284,3588.000,69657.791,,69658,21270.000,382349.520,382350,496290.873,,,496291,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,直接費(fèi),,元,,,,42081,,,,64450,,,333113,,,,439644,

,措施費(fèi),I,元,,44285,3.758%,1664,69662,3.758%,,2618,382342,3.569%,13646,,,,17928,

,,II,元,,44285,0.521%,231,69662,0.521%,,363,382342,0.154%,589,,,,1183,

,企業(yè)管理費(fèi),,元,,44285,3.401%,1506,69662,3.401%,,2369,382342,1.962%,7502,,,,11377,

,規(guī)費(fèi),,元,,14522,30.650%,4451,21961,30.650%,,6731,54140,30.650%,16594,,,,27776,

,利潤(rùn),,元,,47682,7.42%,3538,75013,7.42%,,5566,404084,7.42%,29983,,,,39087,

,稅金,,元,,53467,9%,4812,82100,9%,,7389,401422,9%,36128,,,,48329,

,金額合計(jì),,元,,,,58283,,,,89486,,,437555,,,,585324,

編制:,,,,,,,,,,,,復(fù)核:,,,,,,,

,,,,,,,,,,,,,,,,,,,,

表A.0.3-2分項(xiàng)工程預(yù)算表,,,,,,,,,,,,,,,,,,,

編制范圍:增城林場(chǎng)森林消防基礎(chǔ)設(shè)施建設(shè)項(xiàng)目,,,,,,,,,,,,,,,,,,,

分項(xiàng)編號(hào):204-1-7-4,,,工程名稱:回填土,,,,,單位:m3,,數(shù)量:770.49,,單價(jià):88.44,,第7頁(yè),,共161頁(yè),,,21-2表

代號(hào),工程項(xiàng)目,,,,錐坡填土、拱上填料、臺(tái)背排水,,,,,,,,,,,,,,

,工程細(xì)目,,,,錐坡填土,,,,,,,,,,,,,,

,定額單位,,,,10m3,,,,,,,,,,合計(jì),,,,

,工程數(shù)量,,,,77.049,,,,,,,,,,,,,,

,定額表號(hào),,,,4～11～2～1,,,,,,,,,,,,,,

,工、料、機(jī)名稱,,單位,單價(jià)(元),定額,數(shù)量,金額(元),定額,數(shù)量,,金額(元),定額,數(shù)量,金額(元),數(shù)量,,,金額(元),

1,人工,,工日,131.23,4.300,331.311,43478,,,,,,,,331.311,,,43478,

2,基價(jià),,元,1.00,457.000,35211.393,35211,,,,,,,,35211.393,,,35211,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,直接費(fèi),,元,,,,43478,,,,,,,,,,,43478,

,措施費(fèi),I,元,,35212,2.490%,877,,,,,,,,,,,877,

,,II,元,,35212,1.201%,423,,,,,,,,,,,423,

,企業(yè)管理費(fèi),,元,,35212,4.494%,1582,,,,,,,,,,,1582,

,規(guī)費(fèi),,元,,43478,30.650%,13326,,,,,,,,,,,13326,

,利潤(rùn),,元,,38100,7.42%,2827,,,,,,,,,,,2827,

,稅金,,元,,62511,9%,5626,,,,,,,,,,,5626,

,金額合計(jì),,元,,,,68139,,,,,,,,,,,68139,

編制:,,,,,,,,,,,,復(fù)核:,,,,,,,

,,,,,,,,,,,,,,,,,,,,

表A.0.3-2分項(xiàng)工程預(yù)算表,,,,,,,,,,,,,,,,,,,

編制范圍:增城林場(chǎng)森林消防基礎(chǔ)設(shè)施建設(shè)項(xiàng)目,,,,,,,,,,,,,,,,,,,

分項(xiàng)編號(hào):207-2-1,,,工程名稱:漿砌片石排水溝,,,,,單位:m3,,數(shù)量:1484.921,,單價(jià):1326.1,,第8頁(yè),,共161頁(yè),,,21-2表

代號(hào),工程項(xiàng)目,,,,開挖溝槽,,,夯實(shí)填土,,,,裝載機(jī)裝土、石方,,,自卸汽車運(yùn)土、石方,,,,

,工程細(xì)目,,,,機(jī)械開挖土方,,,人工夯實(shí)填土,,,,2m3以內(nèi)裝載機(jī)裝土,,,12t以內(nèi)自卸汽車運(yùn)土15km,,,,

,定額單位,,,,1000m3天然密實(shí)方,,,1000m3壓實(shí)方,,,,1000m3天然密實(shí)方,,,1000m3天然密實(shí)方,,,,

,工程數(shù)量,,,,6.682,,,2.302,,,,4.381,,,4.381,,,,

,定額表號(hào),,,,1～3～1～3,,,1～1～7～1,,,,1～1～10～2,,,1～1～11～7改,,,,

,工、料、機(jī)名稱,,單位,單價(jià)(元),定額,數(shù)量,金額(元),定額,數(shù)量,,金額(元),定額,數(shù)量,金額(元),定額,,數(shù)量,,金額(元)

1,人工,,工日,131.23,67.100,448.369,58839,85.000,195.636,,25673,,,,,,,,

2,普C15-32.5-4(商),,m3,549.00,,,,,,,,,,,,,,,

3,水,,m3,2.72,,,,,,,,,,,,,,,

4,中(粗)砂,,m3,248.84,,,,,,,,,,,,,,,

5,片石,,m3,107.00,,,,,,,,,,,,,,,

6,32.5級(jí)水泥,,t,434.00,,,,,,,,,,,,,,,

7,其他材料費(fèi),,元,1.00,,,,,,,,,,,,,,,

8,0.6m3以內(nèi)履帶式液壓?jiǎn)味吠诰驒C(jī),,臺(tái)班,802.21,4.560,30.470,24444,,,,,,,,,,,,

9,1.0m3以內(nèi)輪胎式裝載機(jī),,臺(tái)班,505.77,,,,,,,,,,,,,,,

10,2.0m3以內(nèi)輪胎式裝載機(jī),,臺(tái)班,812.79,,,,,,,,1.410,6.177,5020,,,,,

11,400L以內(nèi)灰漿攪拌機(jī),,臺(tái)班,162.74,,,,,,,,,,,,,,,

12,12t以內(nèi)自卸汽車,,臺(tái)班,735.47,,,,,,,,,,,26.120,,114.419,,84151

13,基價(jià),,元,1.00,10927.000,73015.307,73015,9034.000,20792.654,,20793,1390.000,6088.895,6089,21979.000,,96279.010,,96279

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

編制:,,,,,,,,,,,,復(fù)核:,,,,,,,

,,,,,,,,,,,,,,,,,,,,

表A.0.3-2分項(xiàng)工程預(yù)算表,,,,,,,,,,,,,,,,,,,

編制范圍:增城林場(chǎng)森林消防基礎(chǔ)設(shè)施建設(shè)項(xiàng)目,,,,,,,,,,,,,,,,,,,

分項(xiàng)編號(hào):207-2-1,,,工程名稱:漿砌片石排水溝,,,,,單位:m3,,數(shù)量:1484.921,,單價(jià):1326.1,,第9頁(yè),,共161頁(yè),,,21-2表

代號(hào),工程項(xiàng)目,,,,開挖溝槽,,,夯實(shí)填土,,,,裝載機(jī)裝土、石方,,,自卸汽車運(yùn)土、石方,,,,

,工程細(xì)目,,,,機(jī)械開挖土方,,,人工夯實(shí)填土,,,,2m3以內(nèi)裝載機(jī)裝土,,,12t以內(nèi)自卸汽車運(yùn)土15km,,,,

,定額單位,,,,1000m3天然密實(shí)方,,,1000m3壓實(shí)方,,,,1000m3天然密實(shí)方,,,1000m3天然密實(shí)方,,,,

,工程數(shù)量,,,,6.682,,,2.302,,,,4.381,,,4.381,,,,

,定額表號(hào),,,,1～3～1～3,,,1～1～7～1,,,,1～1～10～2,,,1～1～11～7改,,,,

,工、料、機(jī)名稱,,單位,單價(jià)(元),定額,數(shù)量,金額(元),定額,數(shù)量,,金額(元),定額,數(shù)量,金額(元),定額,,數(shù)量,,金額(元)

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,直接費(fèi),,元,,,,83283,,,,25673,,,5020,,,,,84151

,措施費(fèi),I,元,,73018,3.758%,2744,20792,3.758%,,781,6087,3.758%,229,96279,,3.569%,,3436

,,II,元,,73018,0.521%,380,20792,0.521%,,108,6087,0.521%,32,96279,,0.154%,,148

,企業(yè)管理費(fèi),,元,,73018,3.401%,2483,20792,3.401%,,707,6087,3.401%,207,96279,,1.962%,,1889

,規(guī)費(fèi),,元,,66835,30.650%,20485,25674,30.650%,,7869,812,30.650%,249,15015,,30.650%,,4602

,利潤(rùn),,元,,78625,7.42%,5834,22385,7.42%,,1661,6550,7.42%,486,101752,,7.42%,,7550

,稅金,,元,,115211,9%,10369,36800,9%,,3312,6222,9%,560,101778,,9%,,9160

,金額合計(jì),,元,,,,125578,,,,40111,,,6783,,,,,110936

編制:,,,,,,,,,,,,復(fù)核:,,,,,,,

,,,,,,,,,,,,,,,,,,,,

表A.0.3-2分項(xiàng)工程預(yù)算表,,,,,,,,,,,,,,,,,,,

編制范圍:增城林場(chǎng)森林消防基礎(chǔ)設(shè)施建設(shè)項(xiàng)目,,,,,,,,,,,,,,,,,,,

分項(xiàng)編號(hào):207-2-1,,,工程名稱:漿砌片石排水溝,,,,,單位:m3,,數(shù)量:1484.921,,單價(jià):1326.1,,第10頁(yè),,共161頁(yè),,,21-2表

代號(hào),工程項(xiàng)目,,,,涵管基礎(chǔ)墊層,,,石砌邊溝、排水溝、截水溝、急流槽,,,,水泥砂漿勾縫及抹面,,,,,,,

,工程細(xì)目,,,,混凝土基礎(chǔ)墊層,,,漿砌片石邊溝、排水溝,,,,水泥砂漿抹面2cm厚,,,,,,,

,定額單位,,,,10m3實(shí)體,,,10m3實(shí)體,,,,100m2,,,合計(jì),,,,

,工程數(shù)量,,,,111.369,,,148.492,,,,98.995,,,,,,,

,定額表號(hào),,,,4～11～5～6改,,,1～3～3～1,,,,4～11～6～17,,,,,,,

,工、料、機(jī)名稱,,單位,單價(jià)(元),定額,數(shù)量,金額(元),定額,數(shù)量,,金額(元),定額,數(shù)量,金額(元),數(shù)量,,,金額(元),

1,人工,,工日,131.23,5.100,567.982,74536,6.600,980.048,,128612,2.900,287.085,37674,2479.120,,,325335,

2,普C15-32.5-4(商),,m3,549.00,10.200,1135.965,623645,,,,,,,,1135.965,,,623645,

3,水,,m3,2.72,12.000,1336.429,3635,18.000,2672.858,,7270,15.000,1484.922,4039,5494.209,,,14944,

4,中(粗)砂,,m3,248.84,,,,4.170,619.212,,154085,2.780,275.206,68482,894.418,,,222567,

5,片石,,m3,107.00,,,,11.500,1707.659,,182720,,,,1707.659,,,182720,

6,32.5級(jí)水泥,,t,434.00,,,,1.037,153.986,,66830,0.837,82.859,35961,236.845,,,102791,

7,其他材料費(fèi),,元,1.00,2.000,222.738,223,2.300,341.532,,342,,,,564.270,,,564,

8,0.6m3以內(nèi)履帶式液壓?jiǎn)味吠诰驒C(jī),,臺(tái)班,802.21,,,,,,,,,,,30.470,,,24444,

9,1.0m3以內(nèi)輪胎式裝載機(jī),,臺(tái)班,505.77,,,,0.080,11.879,,6008,,,,11.879,,,6008,

10,2.0m3以內(nèi)輪胎式裝載機(jī),,臺(tái)班,812.79,,,,,,,,,,,6.177,,,5020,

11,400L以內(nèi)灰漿攪拌機(jī),,臺(tái)班,162.74,,,,0.150,22.274,,3625,,,,22.274,,,3625,

12,12t以內(nèi)自卸汽車,,臺(tái)班,735.47,,,,,,,,,,,114.419,,,84151,

13,基價(jià),,元,1.00,577.000,64259.971,64260,2229.000,330988.891,,330989,849.000,84046.585,84047,675471.313,,,675471,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

編制:,,,,,,,,,,,,復(fù)核:,,,,,,,

,,,,,,,,,,,,,,,,,,,,

表A.0.3-2分項(xiàng)工程預(yù)算表,,,,,,,,,,,,,,,,,,,

編制范圍:增城林場(chǎng)森林消防基礎(chǔ)設(shè)施建設(shè)項(xiàng)目,,,,,,,,,,,,,,,,,,,

分項(xiàng)編號(hào):207-2-1,,,工程名稱:漿砌片石排水溝,,,,,單位:m3,,數(shù)量:1484.921,,單價(jià):1326.1,,第11頁(yè),,共161頁(yè),,,21-2表

代號(hào),工程項(xiàng)目,,,,涵管基礎(chǔ)墊層,,,石砌邊溝、排水溝、截水溝、急流槽,,,,水泥砂漿勾縫及抹面,,,,,,,

,工程細(xì)目,,,,混凝土基礎(chǔ)墊層,,,漿砌片石邊溝、排水溝,,,,水泥砂漿抹面2cm厚,,,,,,,

,定額單位,,,,10m3實(shí)體,,,10m3實(shí)體,,,,100m2,,,合計(jì),,,,

,工程數(shù)量,,,,111.369,,,148.492,,,,98.995,,,,,,,

,定額表號(hào),,,,4～11～5～6改,,,1～3～3～1,,,,4～11～6～17,,,,,,,

,工、料、機(jī)名稱,,單位,單價(jià)(元),定額,數(shù)量,金額(元),定額,數(shù)量,,金額(元),定額,數(shù)量,金額(元),數(shù)量,,,金額(元),

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,直接費(fèi),,元,,,,702039,,,,549491,,,146156,,,,1595813,

,措施費(fèi),I,元,,60365,2.258%,1363,114180,2.490%,,2843,30511,2.490%,760,,,,12156,

,,II,元,,64223,2.729%,1753,331049,1.201%,,3976,84092,1.201%,1010,,,,7407,

,企業(yè)管理費(fèi),,元,,64223,7.973%,5120,331049,4.494%,,14877,84092,4.494%,3779,,,,29062,

,規(guī)費(fèi),,元,,74535,30.650%,22845,133093,30.650%,,40793,37674,30.650%,11547,,,,108390,

,利潤(rùn),,元,,72453,7.42%,5376,352749,7.42%,,26174,89636,7.42%,6651,,,,53732,

,稅金,,元,,738500,9%,66465,638156,9%,,57434,169900,9%,15291,,,,162591,

,金額合計(jì),,元,,,,804961,,,,695588,,,185194,,,,1969151,

編制:,,,,,,,,,,,,復(fù)核:,,,,,,,

,,,,,,,,,,,,,,,,,,,,

表A.0.3-2分項(xiàng)工程預(yù)算表,,,,,,,,,,,,,,,,,,,

編制范圍:增城林場(chǎng)森林消防基礎(chǔ)設(shè)施建設(shè)項(xiàng)目,,,,,,,,,,,,,,,,,,,

分項(xiàng)編號(hào):203-1-1,,,工程名稱:挖土方,,,,,單位:m3,,數(shù)量:156.32,,單價(jià):42.86,,第12頁(yè),,共161頁(yè),,,21-2表

代號(hào),工程項(xiàng)目,,,,開挖溝槽,,,裝載機(jī)裝土、石方,,,,自卸汽車運(yùn)土、石方,,,,,,,

,工程細(xì)目,,,,機(jī)械開挖土方,,,2m3以內(nèi)裝載機(jī)裝土,,,,15t以內(nèi)自卸汽車運(yùn)土15km,,,,,,,

,定額單位,,,,1000m3天然密實(shí)方,,,1000m3天然密實(shí)方,,,,1000m3天然密實(shí)方,,,合計(jì),,,,

,工程數(shù)量,,,,0.156,,,0.156,,,,0.156,,,,,,,

,定額表號(hào),,,,1～3～1～3,,,1～1～10～2,,,,1～1～11～9改,,,,,,,

,工、料、機(jī)名稱,,單位,單價(jià)(元),定額,數(shù)量,金額(元),定額,數(shù)量,,金額(元),定額,數(shù)量,金額(元),數(shù)量,,,金額(元),

1,人工,,工日,131.23,67.100,10.488,1376,,,,,,,,10.488,,,1376,

2,0.6m3以內(nèi)履帶式液壓?jiǎn)味吠诰驒C(jī),,臺(tái)班,802.21,4.560,0.713,572,,,,,,,,0.713,,,572,

3,2.0m3以內(nèi)輪胎式裝載機(jī),,臺(tái)班,812.79,,,,1.410,0.220,,179,,,,0.220,,,179,

4,15t以內(nèi)自卸汽車,,臺(tái)班,807.45,,,,,,,,21.250,3.321,2682,3.321,,,2682,

5,基價(jià),,元,1.00,10927.000,1707.890,1708,1390.000,217.257,,217,19694.000,3078.172,3078,5003.319,,,5003,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,直接費(fèi),,元,,,,1948,,,,179,,,2682,,,,4809,

,措施費(fèi),I,元,,1708,3.758%,64,217,3.758%,,8,3078,3.569%,110,,,,182,

,,II,元,,1708,0.521%,9,217,0.521%,,1,3078,0.154%,5,,,,15,

,企業(yè)管理費(fèi),,元,,1708,3.401%,58,217,3.401%,,7,3078,1.962%,60,,,,125,

,規(guī)費(fèi),,元,,1563,30.650%,479,29,30.650%,,9,437,30.650%,134,,,,622,

,利潤(rùn),,元,,1833,7.42%,136,229,7.42%,,17,3248,7.42%,241,,,,394,

,稅金,,元,,2689,9%,242,222,9%,,20,3233,9%,291,,,,553,

,金額合計(jì),,元,,,,2936,,,,241,,,3523,,,,6700,

編制:,,,,,,,,,,,,復(fù)核:,,,,,,,

,,,,,,,,,,,,,,,,,,,,

表A.0.3-2分項(xiàng)工程預(yù)算表,,,,,,,,,,,,,,,,,,,

編制范圍:增城林場(chǎng)森林消防基礎(chǔ)設(shè)施建設(shè)項(xiàng)目,,,,,,,,,,,,,,,,,,,

分項(xiàng)編號(hào):207-4-4-4,,,工程名稱:C20現(xiàn)澆混凝土,,,,,單位:m3,,數(shù)量:93.1,,單價(jià):1089.88,,第13頁(yè),,共161頁(yè),,,21-2表

代號(hào),工程項(xiàng)目,,,,開挖溝槽,,,裝載機(jī)裝土、石方,,,,自卸汽車運(yùn)土、石方,,,混凝土邊溝、排水溝、截水溝、急流槽,,,,

,工程細(xì)目,,,,機(jī)械開挖土方,,,2m3以內(nèi)裝載機(jī)裝土,,,,15t以內(nèi)自卸汽車運(yùn)土15km,,,現(xiàn)澆混凝土急流槽,,,,

,定額單位,,,,1000m3天然密實(shí)方,,,1000m3天然密實(shí)方,,,,1000m3天然密實(shí)方,,,10m3,,,,

,工程數(shù)量,,,,0.311,,,0.311,,,,0.311,,,9.310,,,,

,定額表號(hào),,,,1～3～1～3,,,1～1～10～2,,,,1～1～11～9改,,,1～3～4～15改,,,,

,工、料、機(jī)名稱,,單位,單價(jià)(元),定額,數(shù)量,金額(元),定額,數(shù)量,,金額(元),定額,數(shù)量,金額(元),定額,,數(shù)量,,金額(元)

1,人工,,工日,131.23,67.100,20.882,2740,,,,,,,,14.100,,131.271,,17227

2,普C20-32.5-4(商),,m3,559.00,,,,,,,,,,,10.200,,94.962,,53084

3,組合鋼模板,,t,5426.00,,,,,,,,,,,0.020,,0.186,,1010

4,鐵件,,kg,4.52,,,,,,,,,,,6.100,,56.791,,257

5,石油瀝青,,t,2865.00,,,,,,,,,,,,,,,

6,水,,m3,2.72,,,,,,,,,,,12.000,,111.720,,304

7,其他材料費(fèi),,元,1.00,,,,,,,,,,,14.900,,138.719,,139

8,0.6m3以內(nèi)履帶式液壓?jiǎn)味吠诰驒C(jī),,臺(tái)班,802.21,4.560,1.419,1138,,,,,,,,,,,,

9,2.0m3以內(nèi)輪胎式裝載機(jī),,臺(tái)班,812.79,,,,1.410,0.439,,357,,,,,,,,

10,15t以內(nèi)自卸汽車,,臺(tái)班,807.45,,,,,,,,21.250,6.613,5340,,,,,

11,基價(jià),,元,1.00,10927.000,3400.482,3400,1390.000,432.568,,433,19694.000,6128.773,6129,1668.000,,15529.080,,15529

,直接費(fèi),,元,,,,3878,,,,357,,,5340,,,,,72020

,措施費(fèi),I,元,,3400,3.758%,128,432,3.758%,,16,6129,3.569%,219,13951,,3.988%,,556

,,II,元,,3400,0.521%,18,432,0.521%,,2,6129,0.154%,9,15526,,2.729%,,424

,企業(yè)管理費(fèi),,元,,3400,3.401%,116,432,3.401%,,15,6129,1.962%,120,15526,,7.973%,,1238

,規(guī)費(fèi),,元,,3113,30.650%,954,59,30.650%,,18,868,30.650%,266,17227,,30.650%,,5280

,利潤(rùn),,元,,3666,7.42%,272,472,7.42%,,35,6482,7.42%,481,17749,,7.42%,,1317

,稅金,,元,,5367,9%,483,444,9%,,40,6433,9%,579,80833,,9%,,7275

,金額合計(jì),,元,,,,5849,,,,483,,,7014,,,,,88110

編制:,,,,,,,,,,,,復(fù)核:,,,,,,,

,,,,,,,,,,,,,,,,,,,,

表A.0.3-2分項(xiàng)工程預(yù)算表,,,,,,,,,,,,,,,,,,,

編制范圍:增城林場(chǎng)森林消防基礎(chǔ)設(shè)施建設(shè)項(xiàng)目,,,,,,,,,,,,,,,,,,,

分項(xiàng)編號(hào):207-4-4-4,,,工程名稱:C20現(xiàn)澆混凝土,,,,,單位:m3,,數(shù)量:93.1,,單價(jià):1089.88,,第14頁(yè),,共161頁(yè),,,21-2表

代號(hào),工程項(xiàng)目,,,,瀝青麻絮沉降縫,,,,,,,,,,,,,,

,工程細(xì)目,,,,瀝青麻絮伸縮縫（沉降縫）,,,,,,,,,,,,,,

,定額單位,,,,10m2,,,,,,,,,,合計(jì),,,,

,工程數(shù)量,,,,0.060,,,,,,,,,,,,,,

,定額表號(hào),,,,4～11～1～1,,,,,,,,,,,,,,

,工、料、機(jī)名稱,,單位,單價(jià)(元),定額,數(shù)量,金額(元),定額,數(shù)量,,金額(元),定額,數(shù)量,金額(元),數(shù)量,,,金額(元),

1,人工,,工日,131.23,0.200,0.012,2,,,,,,,,152.165,,,19969,

2,普C20-32.5-4(商),,m3,559.00,,,,,,,,,,,94.962,,,53084,

3,組合鋼模板,,t,5426.00,,,,,,,,,,,0.186,,,1010,

4,鐵件,,kg,4.52,,,,,,,,,,,56.791,,,257,

5,石油瀝青,,t,2865.00,0.021,0.001,4,,,,,,,,0.001,,,4,

6,水,,m3,2.72,,,,,,,,,,,111.720,,,304,

7,其他材料費(fèi),,元,1.00,53.400,3.204,3,,,,,,,,141.923,,,142,

8,0.6m3以內(nèi)履帶式液壓?jiǎn)味吠诰驒C(jī),,臺(tái)班,802.21,,,,,,,,,,,1.419,,,1138,

9,2.0m3以內(nèi)輪胎式裝載機(jī),,臺(tái)班,812.79,,,,,,,,,,,0.439,,,357,

10,15t以內(nèi)自卸汽車,,臺(tái)班,807.45,,,,,,,,,,,6.613,,,5340,

11,基價(jià),,元,1.00,170.000,10.200,10,,,,,,,,25501.103,,,25501,

,直接費(fèi),,元,,,,9,,,,,,,,,,,81604,

,措施費(fèi),I,元,,1,2.490%,,,,,,,,,,,,919,

,,II,元,,10,1.201%,,,,,,,,,,,,453,

,企業(yè)管理費(fèi),,元,,10,4.494%,,,,,,,,,,,,1489,

,規(guī)費(fèi),,元,,3,30.650%,1,,,,,,,,,,,6519,

,利潤(rùn),,元,,13,7.42%,1,,,,,,,,,,,2106,

,稅金,,元,,11,9%,1,,,,,,,,,,,8378,

,金額合計(jì),,元,,,,12,,,,,,,,,,,101468,

編制:,,,,,,,,,,,,復(fù)核:,,,,,,,

,,,,,,,,,,,,,,,,,,,,

表A.0.3-2分項(xiàng)工程預(yù)算表,,,,,,,,,,,,,,,,,,,

編制范圍:增城林場(chǎng)森林消防基礎(chǔ)設(shè)施建設(shè)項(xiàng)目,,,,,,,,,,,,,,,,,,,

分項(xiàng)編號(hào):208-1-1,,,工程名稱:噴播草灌護(hù)坡,,,,,單位:m2,,數(shù)量:15190.97,,單價(jià):12.46,,第15頁(yè),,共161頁(yè),,,21-2表

代號(hào),工程項(xiàng)目,,,,Ⅱ.植草,,,,,,,,,,,,,,

,工程細(xì)目,,,,機(jī)械液壓噴播植草（填方邊坡）,,,,,,,,,,,,,,

,定額單位,,,,1000m2,,,,,,,,,,合計(jì),,,,

,工程數(shù)量,,,,15.191,,,,,,,,,,,,,,

,定額表號(hào),,,,1～4～2～7,,,,,,,,,,,,,,

,工、料、機(jī)名稱,,單位,單價(jià)(元),定額,數(shù)量,金額(元),定額,數(shù)量,,金額(元),定額,數(shù)量,金額(元),數(shù)量,,,金額(元),

1,人工,,工日,131.23,15.500,235.461,30899,,,,,,,,235.461,,,30899,

2,水,,m3,2.72,90.000,1367.190,3719,,,,,,,,1367.190,,,3719,

3,草籽,,kg,18.00,20.000,303.820,5469,,,,,,,,303.820,,,5469,

4,種植土,,m3,11.65,71.400,1084.637,12636,,,,,,,,1084.637,,,12636,

5,其他材料費(fèi),,元,1.00,4142.700,62931.756,62932,,,,,,,,62931.756,,,62932,

6,液壓噴播機(jī),,臺(tái)班,327.77,1.000,15.191,4979,,,,,,,,15.191,,,4979,

7,4t以內(nèi)載貨汽車,,臺(tái)班,433.97,0.790,12.001,5208,,,,,,,,12.001,,,5208,

8,6000L以內(nèi)灑水汽車,,臺(tái)班,661.99,0.750,11.393,7542,,,,,,,,11.393,,,7542,

9,9m3/min內(nèi)機(jī)動(dòng)空壓機(jī),,臺(tái)班,589.97,0.840,12.760,7528,,,,,,,,12.760,,,7528,

10,小型機(jī)具使用費(fèi),,元,1.00,44.700,679.038,679,,,,,,,,679.038,,,679,

11,基價(jià),,元,1.00,10174.000,154553.234,154553,,,,,,,,154553.234,,,154553,

,直接費(fèi),,元,,,,141591,,,,,,,,,,,141591,

,措施費(fèi),I,元,,53757,2.490%,1339,,,,,,,,,,,1339,

,,II,元,,154554,1.201%,1598,,,,,,,,,,,1598,

,企業(yè)管理費(fèi),,元,,154554,4.494%,5979,,,,,,,,,,,5979,

,規(guī)費(fèi),,元,,35964,30.650%,11023,,,,,,,,,,,11023,

,利潤(rùn),,元,,163464,7.42%,12129,,,,,,,,,,,12129,

,稅金,,元,,173656,9%,15629,,,,,,,,,,,15629,

,金額合計(jì),,元,,,,189288,,,,,,,,,,,189288,

編制:,,,,,,,,,,,,復(fù)核:,,,,,,,

,,,,,,,,,,,,,,,,,,,,

表A.0.3-2分項(xiàng)工程預(yù)算表,,,,,,,,,,,,,,,,,,,

編制范圍:增城林場(chǎng)森林消防基礎(chǔ)設(shè)施建設(shè)項(xiàng)目,,,,,,,,,,,,,,,,,,,

分項(xiàng)編號(hào):208-1-2,,,工程名稱:三維植被網(wǎng)護(hù)坡,,,,,單位:m2,,數(shù)量:9078.77,,單價(jià):25.69,,第16頁(yè),,共161頁(yè),,,21-2表

代號(hào),工程項(xiàng)目,,,,Ⅰ.掛網(wǎng),,,,,,,,,,,,,,

,工程細(xì)目,,,,三維植被網(wǎng)掛網(wǎng)植草護(hù)坡,,,,,,,,,,,,,,

,定額單位,,,,1000m2,,,,,,,,,,合計(jì),,,,

,工程數(shù)量,,,,9.079,,,,,,,,,,,,,,

,定額表號(hào),,,,1～4～2～2,,,,,,,,,,,,,,

,工、料、機(jī)名稱,,單位,單價(jià)(元),定額,數(shù)量,金額(元),定額,數(shù)量,,金額(元),定額,數(shù)量,金額(元),數(shù)量,,,金額(元),

1,人工,,工日,131.23,37.800,343.179,45035,,,,,,,,343.179,,,45035,

2,U形錨釘,,kg,4.27,315.200,2861.638,12219,,,,,,,,2861.638,,,12219,

3,三維植被網(wǎng),,m2,10.62,1249.000,11339.421,120425,,,,,,,,11339.421,,,120425,

4,其他材料費(fèi),,元,1.00,111.300,1010.470,1010,,,,,,,,1010.470,,,1010,

5,基價(jià),,元,1.00,16678.000,151416.226,151416,,,,,,,,151416.226,,,151416,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,直接費(fèi),,元,,,,178689,,,,,,,,,,,178689,

,措施費(fèi),I,元,,36473,2.490%,908,,,,,,,,,,,908,

,,II,元,,151417,1.201%,1819,,,,,,,,,,,1819,

,企業(yè)管理費(fèi),,元,,151417,4.494%,6805,,,,,,,,,,,6805,

,規(guī)費(fèi),,元,,45034,30.650%,13803,,,,,,,,,,,13803,

,利潤(rùn),,元,,160943,7.42%,11942,,,,,,,,,,,11942,

,稅金,,元,,213967,9%,19257,,,,,,,,,,,19257,

,金額合計(jì),,元,,,,233223,,,,,,,,,,,233223,

編制:,,,,,,,,,,,,復(fù)核:,,,,,,,

,,,,,,,,,,,,,,,,,,,,

表A.0.3-2分項(xiàng)工程預(yù)算表,,,,,,,,,,,,,,,,,,,

編制范圍:增城林場(chǎng)森林消防基礎(chǔ)設(shè)施建設(shè)項(xiàng)目,,,,,,,,,,,,,,,,,,,

分項(xiàng)編號(hào):208-3-3,,,工程名稱:實(shí)體式漿砌片石護(hù)坡,,,,,單位:m3,,數(shù)量:1414.4,,單價(jià):538.17,,第17頁(yè),,共161頁(yè),,,21-2表

代號(hào),工程項(xiàng)目,,,,石砌護(hù)坡,,,挖掘機(jī)挖裝土、石方,,,,自卸汽車運(yùn)土、石方,,,,,,,

,工程細(xì)目,,,,漿砌片石護(hù)坡（坡高10m以上）,,,2.0m3以內(nèi)挖掘機(jī)挖裝普通土,,,,15t以內(nèi)自卸汽車運(yùn)土15km,,,,,,,

,定額單位,,,,10m3實(shí)體,,,1000m3天然密實(shí)方,,,,1000m3天然密實(shí)方,,,合計(jì),,,,

,工程數(shù)量,,,,141.440,,,1.920,,,,1.920,,,,,,,

,定額表號(hào),,,,1～4～11～4,,,1～1～9～8,,,,1～1～11～9改,,,,,,,

,工、料、機(jī)名稱,,單位,單價(jià)(元),定額,數(shù)量,金額(元),定額,數(shù)量,,金額(元),定額,數(shù)量,金額(元),數(shù)量,,,金額(元),

1,人工,,工日,131.23,8.500,1202.240,157770,3.100,5.953,,781,,,,1208.193,,,158551,

2,水,,m3,2.72,16.000,2263.040,6155,,,,,,,,2263.040,,,6155,

3,中(粗)砂,,m3,248.84,4.060,574.246,142895,,,,,,,,574.246,,,142895,

4,片石,,m3,107.00,11.500,1626.560,174042,,,,,,,,1626.560,,,174042,

5,32.5級(jí)水泥,,t,434.00,1.003,141.864,61569,,,,,,,,141.864,,,61569,

6,其他材料費(fèi),,元,1.00,3.500,495.040,495,,,,,,,,495.040,,,495,

7,2.0m3以內(nèi)履帶式液壓?jiǎn)味吠诰驒C(jī),,臺(tái)班,1354.40,,,,1.300,2.497,,3381,,,,2.497,,,3381,

8,1.0m3以內(nèi)輪胎式裝載機(jī),,臺(tái)班,505.77,0.100,14.144,7154,,,,,,,,14.144,,,7154,

9,400L以內(nèi)灰漿攪拌機(jī),,臺(tái)班,162.74,0.150,21.216,3453,,,,,,,,21.216,,,3453,

10,15t以內(nèi)自卸汽車,,臺(tái)班,807.45,,,,,,,,21.250,40.809,32951,40.809,,,32951,

11,基價(jià),,元,1.00,2419.000,342143.360,342143,2281.000,4380.432,,4380,19694.000,37820.358,37820,384344.150,,,384344,

,直接費(fèi),,元,,,,553533,,,,4162,,,32951,,,,590646,

,措施費(fèi),I,元,,138975,2.490%,3460,4381,3.758%,,165,37821,3.569%,1350,,,,4975,

,,II,元,,342106,1.201%,4109,4381,0.521%,,23,37821,0.154%,58,,,,4190,

,企業(yè)管理費(fèi),,元,,342106,4.494%,15374,4381,3.401%,,149,37821,1.962%,742,,,,16265,

,規(guī)費(fèi),,元,,162411,30.650%,49779,1436,30.650%,,440,5354,30.650%,1641,,,,51860,

,利潤(rùn),,元,,365054,7.42%,27087,4717,7.42%,,350,39973,7.42%,2966,,,,30403,

,稅金,,元,,653344,9%,58801,5289,9%,,476,39711,9%,3574,,,,62851,

,金額合計(jì),,元,,,,712143,,,,5765,,,43282,,,,761190,

編制:,,,,,,,,,,,,復(fù)核:,,,,,,,

,,,,,,,,,,,,,,,,,,,,

表A.0.3-2分項(xiàng)工程預(yù)算表,,,,,,,,,,,,,,,,,,,

編制范圍:增城林場(chǎng)森林消防基礎(chǔ)設(shè)施建設(shè)項(xiàng)目,,,,,,,,,,,,,,,,,,,

分項(xiàng)編號(hào):208-4-3,,,工程名稱:C20素混凝土檢查踏步,,,,,單位:m3,,數(shù)量:16.15,,單價(jià):990.53,,第18頁(yè),,共161頁(yè),,,21-2表

代號(hào),工程項(xiàng)目,,,,現(xiàn)澆混凝土擋土墻,,,,,,,,,,,,,,

,工程細(xì)目,,,,現(xiàn)澆混凝土擋土墻,,,,,,,,,,,,,,

,定額單位,,,,10m3,,,,,,,,,,合計(jì),,,,

,工程數(shù)量,,,,1.615,,,,,,,,,,,,,,

,定額表號(hào),,,,1～4～19～2改,,,,,,,,,,,,,,

,工、料、機(jī)名稱,,單位,單價(jià)(元),定額,數(shù)量,金額(元),定額,數(shù)量,,金額(元),定額,數(shù)量,金額(元),數(shù)量,,,金額(元),

1,人工,,工日,131.23,13.500,21.803,2861,,,,,,,,21.803,,,2861,

2,普C20-32.5-4(商),,m3,559.00,10.200,16.473,9208,,,,,,,,16.473,,,9208,

3,8～12號(hào)鐵絲,,kg,5.00,2.100,3.392,17,,,,,,,,3.392,,,17,

4,組合鋼模板,,t,5426.00,0.016,0.026,140,,,,,,,,0.026,,,140,

5,鐵件,,kg,4.52,50.700,81.881,370,,,,,,,,81.881,,,370,

6,水,,m3,2.72,10.000,16.150,44,,,,,,,,16.150,,,44,

7,原木,,m3,1028.00,0.040,0.065,66,,,,,,,,0.065,,,66,

8,PVC塑料管(Φ50mm),,m,4.77,1.800,2.907,14,,,,,,,,2.907,,,14,

9,其他材料費(fèi),,元,1.00,19.900,32.139,32,,,,,,,,32.139,,,32,

10,8t以內(nèi)汽車式起重機(jī),,臺(tái)班,703.01,0.230,0.371,261,,,,,,,,0.371,,,261,

11,小型機(jī)具使用費(fèi),,元,1.00,13.200,21.318,21,,,,,,,,21.318,,,21,

12,基價(jià),,元,1.00,2036.000,3288.140,3288,,,,,,,,3288.140,,,3288,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

編制:,,,,,,,,,,,,復(fù)核:,,,,,,,

,,,,,,,,,,,,,,,,,,,,

表A.0.3-2分項(xiàng)工程預(yù)算表,,,,,,,,,,,,,,,,,,,

編制范圍:增城林場(chǎng)森林消防基礎(chǔ)設(shè)施建設(shè)項(xiàng)目,,,,,,,,,,,,,,,,,,,

分項(xiàng)編號(hào):208-4-3,,,工程名稱:C20素混凝土檢查踏步,,,,,單位:m3,,數(shù)量:16.15,,單價(jià):990.53,,第19頁(yè),,共161頁(yè),,,21-2表

代號(hào),工程項(xiàng)目,,,,現(xiàn)澆混凝土擋土墻,,,,,,,,,,,,,,

,工程細(xì)目,,,,現(xiàn)澆混凝土擋土墻,,,,,,,,,,,,,,

,定額單位,,,,10m3,,,,,,,,,,合計(jì),,,,

,工程數(shù)量,,,,1.615,,,,,,,,,,,,,,

,定額表號(hào),,,,1～4～19～2改,,,,,,,,,,,,,,

,工、料、機(jī)名稱,,單位,單價(jià)(元),定額,數(shù)量,金額(元),定額,數(shù)量,,金額(元),定額,數(shù)量,金額(元),數(shù)量,,,金額(元),

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,直接費(fèi),,元,,,,13035,,,,,,,,,,,13035,

,措施費(fèi),I,元,,2603,3.988%,104,,,,,,,,,,,104,

,,II,元,,3288,2.729%,90,,,,,,,,,,,90,

,企業(yè)管理費(fèi),,元,,3288,7.973%,262,,,,,,,,,,,262,

,規(guī)費(fèi),,元,,2959,30.650%,907,,,,,,,,,,,907,

,利潤(rùn),,元,,3747,7.42%,278,,,,,,,,,,,278,

,稅金,,元,,14678,9%,1321,,,,