某顶管工程概算

分部分项工程量清单综合单价分析表工程名称：顶管工程_顶管管段序号项目编码项目名称单位数量人工费材料费机械使用费企业管理费企管费率利润利润率风险包干费风险费率综合单价(元)第1页 共6页合价(元)专业分部L011(1)01001补充2顶管管段φ1400顶管费用分部合计分部分项清单合计米0970.000.000.000.000.000.000.000.000.000.000.000.000.00776000.00776000.00776000.00776000.0020%0.000.002%0.000.000.000.008000.00分部分项工程量清单综合单价分析表工程名称：顶管工程_顶管工井序号项目编码项目名称单位数量人工费材料费机械使用费企业管理费企管费率利润利润率风险包干费风险费率综合单价(元)第2页 共6页合价(元)专业分部L011(1)(2)(3)(4)(5)(6)L0101010100300沉井（X#）Φ7.0×8.3m1405050164010105040101181换1401012284050500440501005换1沉井下沉 人工挖土(井深8m以内) 三、四类土人工装汽车土方自卸汽车运土 载重4t 运距(10km以内)沉井四周及顶部砂回填沉井 混凝土垫层碎石C15砼封底个m3m3m3m3mm31448.85448.85448.85210.6726.0642.8545.413.730.002.2180.9964.610.000.000.0338.99153.89281.278.820.0019.680.0044.389.747.051.230.000.000.000.000.000.00257832.1562.514.5724.1242.47301.47372.60257832.1528057.612051.2410826.268947.157856.3115965.9113%0.752%0.0920%3.942%0.4720%0.442%0.8320%16.302%5.9113%9.672%7.3113%2%(7)(8)(9)(10)(11)(12)(13)40505009换140505006换140505010换140507002405070034050700140304010沉井制作 底板(C30 S6防水泵送商品混凝土)沉井制作 井壁(C30 S6防水泵送商品混凝土)沉井制作 顶板(C30 S6防水泵送商品混凝土)现浇、预制构件钢筋 现浇 直径(20mm以内)现浇、预制构件钢筋 现浇 直径(20mm以外)现浇、预制构件钢筋 现浇 直径(10mm以内)主筋焊接(φ25以内)m3m3m3ttt个16.45101.5415.214.574.20.9532038.8053.7738.96199.32131.25421.471.40355.78354.29364.273764.683818.613309.057.1323.4221.1922.4050.3137.6025.382.088.098.520.000.000.000.000.000.000.0013%9.742%8.78434.61447.77442.284127.704089.603890.2711.547149.3345466.576722.6660140.5917176.323695.763692.8013%7.982%8.6713%32.452%80.9413%21.952%80.1913%58.092%76.2813%0.702%0.2320%2%分部分项工程量清单综合单价分析表工程名称：顶管工程_顶管工井序号(14)(15)(16)(17)(18)(19)(20)(21)项目编码40304008401013104010131140101312B101001换1B101002换11010300920102046铁爬梯焊接铁件制作铁件安装铁件镀锌M12×100膨胀螺栓M16×150膨胀螺栓截水带砖砌体截水带粉刷项目名称单位个ttt套套m3m2数量441.21.21.2889813.1913.19人工费0.830.000.000.002.823.1257.6126.01材料费4.530.000.000.002.183.88220.104.15机械使用费1.230.000.000.000.000.000.420.05企业管理费企管费率0.41利润利润率0.14风险包干费风险费率0.000.000.000.000.000.000.000.00综合单价(元)7.1410950.004790.002500.005.677.77293.7533.74第3页 共6页合价(元)314.1613140.005748.003000.00498.96761.463874.56445.0320%0.002%0.0020%0.002%0.0020%0.002%0.0020%0.562%0.1120%0.622%0.1520%9.862%5.7617%2.872%0.6611%2%(22)(23)(24)(25)(26)(27)(28)4050500740104069401010504040101340101300换14050512740505128换1沉井制作 井壁预留孔封堵及拆除拆除截水带人工装砖碴沉井提升砖碴自卸汽车运石碴 载重8t 运距(10km)沉井垫层面涂冷底子油 一遍沉井垫层面涂沥青胶泥 四遍m3m3m3m3m3m2m22.3613.1913.1913.1913.1938.5238.52205.4325.683.731.790.000.580.71186.340.000.001.540.038.4522.1771.690.000.001.9424.430.000.0036.039.990.000.000.000.000.000.000.0013%5.142%0.62509.4831.444.576.1429.949.2923.431202.37414.6960.2880.99394.91357.85902.5220%0.752%0.0920%0.752%0.1220%4.892%0.5920%0.082%0.1813%0.092%0.4613%2%分部分项工程量清单综合单价分析表工程名称：顶管工程_顶管工井序号(29)(30)2(1)(2)(3)(4)(5)(6)项目编码4050512940505130换1项目名称沉井外墙面涂冷底子油 一遍沉井外墙面涂沥青胶泥 四遍单位m2m2个m3m3m3m3mm3数量222.03222.031212.85212.85212.8568.6721.7121.7145.413.730.002.2180.9964.610.000.000.0338.99153.89281.278.820.0019.680.0044.389.747.051.230.000.000.000.000.000.00人工费0.700.99材料费9.8727.47机械使用费0.000.00企业管理费企管费率0.09利润利润率0.21风险包干费风险费率0.000.00综合单价(元)10.8729.16162046.9562.514.5724.1242.47301.47372.60第4页 共6页合价(元)2413.476474.39162046.9513305.25972.725133.942916.416544.918089.1513%0.132%0.5713%2%L0101010100300沉井（W#）Φ4.5×7.7m2405050164010105040101181换1401012284050500440501005换1沉井下沉 人工挖土(井深8m以内) 三、四类土人工装汽车土方自卸汽车运土 载重4t 运距(10km以内)沉井四周及顶部砂回填沉井 混凝土垫层碎石C15砼封底13%0.752%0.0920%3.942%0.4720%0.442%0.8320%16.302%5.9113%9.672%7.31(6)(7)(8)(9)(10)(11)(12)40501005换140505009换140505006换140505010换1405070024050700340507001碎石C15砼封底沉井制作 底板(C30 S6防水泵送商品混凝土)沉井制作 井壁(C30 S6防水泵送商品混凝土)沉井制作 顶板(C30 S6防水泵送商品混凝土)现浇、预制构件钢筋 现浇 直径(20mm以内)现浇、预制构件钢筋 现浇 直径(20mm以外)现浇、预制构件钢筋 现浇 直径(10mm以内)m3m3m3m3ttt21.719.3347.129.1110.23.520.864.6138.8053.7738.96199.32131.25421.47281.27355.78354.29364.273764.683818.613309.059.7423.4221.1922.4050.3137.6025.3813%8.092%8.520.000.000.000.000.000.00372.60434.61447.77442.284127.704089.603890.278089.154054.9121098.924029.1742102.5414395.393112.2213%9.742%8.7813%7.982%8.6713%32.452%80.9413%21.952%80.1913%58.092%76.2813%2%分部分项工程量清单综合单价分析表工程名称：顶管工程_顶管工井序号(13)(14)(15)(16)(17)(18)(19)(20)(21)项目编码4030401040304008401013104010131140101312B101001换1B101002换11010300920102046项目名称主筋焊接(φ25以内)铁爬梯焊接铁件制作铁件安装铁件镀锌M12×100膨胀螺栓M16×150膨胀螺栓截水带砖砌体截水带粉刷单位个个ttt套套m3m2数量250461.051.051.05445612.1912.19人工费1.400.830.000.000.002.823.1257.6126.01材料费7.134.530.000.000.002.183.88220.104.15机械使用费2.081.230.000.000.000.000.000.420.05企业管理费企管费率0.70利润利润率0.23风险包干费风险费率0.000.000.000.000.000.000.000.000.00综合单价(元)11.547.1410950.004790.002500.005.677.77293.7533.74第5页 共6页合价(元)2885.00328.4411497.505029.502625.00249.48435.123580.81411.2920%0.412%0.1420%0.002%0.0020%0.002%0.0020%0.002%0.0020%0.562%0.1120%0.622%0.1520%9.862%5.7617%2.872%0.66(21)(22)(23)(24)(25)(26)(27)201020464050500740104069401010504040101340101300换140505127截水带粉刷沉井制作 井壁预留孔封堵及拆除拆除截水带人工装砖碴沉井提升砖碴自卸汽车运石碴 载重8t 运距(10km)沉井垫层面涂冷底子油 一遍m2m3m3m3m3m3m212.192.1612.1912.1912.1912.1927.5226.01205.4325.683.731.790.000.584.15186.340.000.001.540.038.450.0571.690.000.001.9424.430.0011%36.032%9.990.000.000.000.000.000.0033.74509.4831.444.576.1429.949.29411.291100.48383.2555.7174.85364.97255.6613%5.142%0.6220%0.752%0.0920%0.752%0.1220%4.892%0.5920%0.082%0.1813%2%分部分项工程量清单综合单价分析表工程名称：顶管工程_顶管工井序号(28)(29)(30)项目编码40505128换14050512940505130换1项目名称沉井垫层面涂沥青胶泥 四遍沉井外墙面涂冷底子油 一遍沉井外墙面涂沥青胶泥 四遍分部合计分部分项清单合计单位m2m2m2数量27.52159.12159.12人工费0.710.700.9964099.6364099.63材料费22.179.8727.47263824.14263824.14机械使用费0.000.000.0029788.1229788.12企业管理费企管费率0.09利润利润率0.46风险包干费风险费率0.000.000.00综合单价(元)23.4310.8729.16第6页 共6页合价(元)644.791729.634639.94419879.10419879.1013%0.092%0.2113%0.132%0.5713%13698.5713698.572%7428.687428.680.000.00