审核说明 一、工程项目概况 1.工程特征：本工程为解放街道党群服务中心项目，主要工作内容有:解放街道党群服务中心装饰、结构及安装工程等。 2.工程实施有关单位情况： 建设单位：湛江市霞山区解放街道办事处 二、审核依据 1、依据建设单位送审的施工图、预算书及相关文件等； 2、执行《建设工程工程量清单计价规范》（GB50500-2013）、《广东省建设工程计价通则》(2010)； 3、套用《广东省建筑与装饰工程综合定额(2018)》、《广东省安装工程综合定额(2018)》计算； 4、材料价格根据2020年12月及第3季度《湛江建设工程造价信息》和同期《广东工程造价信息》计算，信息缺项材料根据市场调查价计算； 5、绿色施工安全防护措施费：按广东省综合定额2018年版的相关规定计算； 6、其他项目费：预算包干费土建按分部分项的人工费与施工机具费之和的7.00%计算； 7、增值税：依据粤建标函[2019]819号文按9%计算； 8、人工费：依据湛江市建设局湛建管[2020]7号文按0.94计算。 三、送审情况 本工程送审的工程造价金额为1610858.1元，审定工程造价金额为1488890.14元，核减金额121967.96元。 四、审核核减原因 1、沙比利原木门送审的综合单价偏高，核减金额2.7万元； 2、窗帘送审的综合单价偏高，核减金额0.5万元； 3、轻钢龙骨隔墙送审的综合单价及工程量偏高，核减金额0.9万元； 4、墙面抹灰送审的工程量为2194.73m2，审核后工程量为1994.11m2,核减金额0.9万元； 5、墙面喷乳胶漆漆送审的工程量为2194.73m2，审核后工程量为1994.11m2,核减金额1.6万元； 6、线槽14*24送审的工程量为1923m，审核后工程量为1621m,核减金额0.5万元； 7、配管DN25送审的工程量为1787.56m，审核后工程量为1530.28m,核减金额0.3万元； 8、其他材料单价差异。 1 PAGE 2 建设项目招标控制价汇总表 工程名称：解放街道党群服务中心项目 第 1 页 共 1 页 序号 单项工程名称 金额（元） 其中: （元） 暂估价 绿色施工安全防护措施费 规费 1 解放街道党群服务中心项目 1488890.13999999989755451679229736328125 69762.10000000000582076609134674072265625 1.1 解放街道党群服务中心项目-装饰 1045374.73999999999068677425384521484375 37892.110000000000582076609134674072265625 1.2 解放街道党群服务中心项目-结构 128004.66000000000349245965480804443359375 2930.489999999999781721271574497222900390625 1.3 解放街道党群服务中心项目-安装 315510.73999999999068677425384521484375 28939.5 合计 1488890.13999999989755451679229736328125 69762.10000000000582076609134674072265625 注：本表适用于工程项目招标控制价或投标报价的汇总。 表-02 单位工程招标控制价汇总表 工程名称：解放街道党群服务中心项目-安装 标段： 第 1 页 共 1 页 序号 汇总内容 金额:(元) 其中：暂估价(元) 1 分部分项合计 249118.79 1.1 拆除工程 5920.75 1.2 给排水工程 28866.82 1.3 电气设备安装工程 190470.92 1.4 弱电 23860.30 2 措施合计 32250.16 2.1 绿色施工安全防护措施费 28939.50 2.2 其他措施费 3310.66 3 其他项目 8090.44 － 3.1 暂列金额 3.2 暂估价 3.3 计日工 3.4 总承包服务费 3.5 预算包干费 8090.44 3.6 工程优质费 3.7 概算幅度差 3.8 索赔费用 3.9 现场签证费用 3.10 其他费用 4 税前工程造价 289459.39 5 增值税销项税额 26051.35 － 6 总造价 315510.74 7 人工费 83799.92 招标控制价合计=1+2+3+4+5 315,510.74 0.00 注：本表适用于单位工程招标控制价或投标报价的汇总，如无单位工程划分，单项工程也使用本表汇总 表—04 分部分项工程和单价措施项目清单与计价表 工程名称：解放街道党群服务中心项目-安装 标段： 第 1 页 共 4 页 序号 项目编码 项目名称 项目特征描述 计量单位 工程量 金额（元） 综合单价 综合合价 其中 暂估价 拆除工程 5920.75 1 011612002001 拆除原卫生间洗手台 1.拆除原卫生间洗手台 套 1 23.699999999999999289457264239899814128875732421875 23.699999999999999289457264239899814128875732421875 2 030404017001 拆除原16A配电箱 1.拆除原16A配电箱 台 7 60.31000000000000227373675443232059478759765625 422.17000000000001591615728102624416351318359375 3 030404017002 拆除原有空调漏电电箱 1.拆除原16A配电箱 台 9 60.31000000000000227373675443232059478759765625 542.7899999999999636202119290828704833984375 4 011613001001 拆除原天花LED灯带 1.拆除原天花LED灯带 m 68 0.939999999999999946709294817992486059665679931640625 63.9200000000000017053025658242404460906982421875 5 011613001002 拆除旧600*600LED格栅灯 1.拆除旧600*600LED格栅灯 套 15 8.25 123.75 6 011613001004 拆除旧铝合金百叶出风口 1.拆除旧铝合金百叶出风口 套 9 24.589999999999999857891452847979962825775146484375 221.31000000000000227373675443232059478759765625 7 011613001003 拆除旧天花LED筒灯 1.拆除旧天花LED筒灯 套 43 4.339999999999999857891452847979962825775146484375 186.6200000000000045474735088646411895751953125 8 011613001005 拆除原烟感器 1.拆除原烟感器 套 5 14.32000000000000028421709430404007434844970703125 71.599999999999994315658113919198513031005859375 9 030411004001 拆除电线及网线 1.名称:拆除电线及网线 m 2182 0.289999999999999980015985556747182272374629974365234375 632.779999999999972715158946812152862548828125 10 030411002001 拆除旧线槽 1.名称:拆除旧线槽 m 767 4.30999999999999960920149533194489777088165283203125 3305.76999999999998181010596454143524169921875 11 030404035001 拆除开关插座 1.名称:拆除开关插座 个 98 3.3300000000000000710542735760100185871124267578125 326.33999999999997498889570124447345733642578125 给排水工程 28866.8199999999997089616954326629638671875 12 031001006001 Φ75PVC排水管 1.安装部位:室内排水管 2.介质:PVC 3.材质、规格:De75 4.连接形式:粘接 m 40 40.4500000000000028421709430404007434844970703125 1618 13 031001006002 Φ110PVC排水管 1.安装部位:室内排水管 2.介质:PVC 3.材质、规格:De110 4.连接形式:粘接 m 165 58 9570 14 031001006003 Φ25PVC给水管 1.安装部位:室内给水管 2.介质:PVC 3.材质、规格:De25 4.连接形式:粘接 m 28 22.4200000000000017053025658242404460906982421875 627.759999999999990905052982270717620849609375 15 031001006004 Φ32PVC给水管 1.安装部位:室内给水管 2.介质:PVC 3.材质、规格:De32 4.连接形式:粘接 m 31 24.690000000000001278976924368180334568023681640625 765.3899999999999863575794734060764312744140625 本页小计 18501.9000000000014551915228366851806640625 注：为计取规费等的使用，可在表中增设其中：“定额人工费”。 表—08 分部分项工程和单价措施项目清单与计价表 工程名称：解放街道党群服务中心项目-安装 标段： 第 2 页 共 4 页 序号 项目编码 项目名称 项目特征描述 计量单位 工程量 金额（元） 综合单价 综合合价 其中 暂估价 16 031001006005 Φ50PVC给水管 1.安装部位:室内给水管 2.介质:PVC 3.材质、规格:De50 4.连接形式:粘接 m 165 34.469999999999998863131622783839702606201171875 5687.5500000000001818989403545856475830078125 17 031004014001 水龙头 1.材质:水龙头 个 13 41.71000000000000085265128291212022304534912109375 542.23000000000001818989403545856475830078125 18 031003013001 水表 1.名称:水表 组 5 237.330000000000012505552149377763271331787109375 1186.65000000000009094947017729282379150390625 19 031003001001 水阀 1.类型:水阀 个 14 48.75 682.5 20 031003001002 角阀 1.类型:角阀 个 5 52.5499999999999971578290569595992565155029296875 262.75 21 031004014002 不锈钢地漏 1.材质:不锈钢地漏 2.型号、规格:DN50 个 5 81.18999999999999772626324556767940521240234375 405.94999999999998863131622783839702606201171875 22 031004003001 洗手台 1.名称:洗手台 组 5 568.3700000000000045474735088646411895751953125 2841.84999999999990905052982270717620849609375 23 031004006001 大便器 1.名称:蹲式大便器安装 瓷高水箱 组 6 514.029999999999972715158946812152862548828125 3084.17999999999983629095368087291717529296875 24 031004006002 大便器 1.名称:坐式大便器安装 分体水箱 组 3 530.6699999999999590727384202182292938232421875 1592.009999999999990905052982270717620849609375 电气设备安装工程 190470.92000000001280568540096282958984375 25 030703011001 500*300铝合金百叶空调新风口 1.名称:铝合金百叶空调新风口 2.规格:500*300 个 33 203.659999999999996589394868351519107818603515625 6720.7799999999997453414835035800933837890625 26 030703011002 300*300铝合金百叶空调出风口 1.名称:铝合金百叶空调出风口 2.规格:300*300 个 46 78.349999999999994315658113919198513031005859375 3604.09999999999990905052982270717620849609375 27 030703011003 300*300铝合金百叶排气风口 1.名称:铝合金百叶排气风口 2.规格:300*300 个 47 78.349999999999994315658113919198513031005859375 3682.4499999999998181010596454143524169921875 28 030703011004 300*300铝合金百叶新风口 1.名称:铝合金百叶新风口 2.规格:300*300 个 31 203.659999999999996589394868351519107818603515625 6313.4600000000000363797880709171295166015625 29 030702005001 Φ220PVC-U型风管 1.名称:PVC-U型风管 2.规格:Φ220 m 236.30000000000001136868377216160297393798828125 90.4899999999999948840923025272786617279052734375 21382.7900000000008731149137020111083984375 30 030412001001 600*600LED平板灯 1.名称:600*600LED平板灯 套 84 185.68999999999999772626324556767940521240234375 15597.9599999999991268850862979888916015625 31 030412001002 300*300LED平板灯 1.名称:300*300LED平板灯 套 14 98.3299999999999982946974341757595539093017578125 1376.6199999999998908606357872486114501953125 32 030904001001 烟感器 1.名称:烟感器 个 10 172.090000000000003410605131648480892181396484375 1720.90000000000009094947017729282379150390625 本页小计 76684.729999999995925463736057281494140625 注：为计取规费等的使用，可在表中增设其中：“定额人工费”。 表—08 分部分项工程和单价措施项目清单与计价表 工程名称：解放街道党群服务中心项目-安装 标段： 第 3 页 共 4 页 序号 项目编码 项目名称 项目特征描述 计量单位 工程量 金额（元） 综合单价 综合合价 其中 暂估价 33 030411002002 线槽 1.名称:线槽 2.材质:塑料 3.规格:40*99 m 216 29.25 6318 34 030411002003 线槽 1.名称:线槽 2.材质:塑料 3.规格:22*59 m 553 20.030000000000001136868377216160297393798828125 11076.59000000000014551915228366851806640625 35 030411002004 线槽 1.名称:线槽 2.材质:塑料 3.规格:14*24 m 1621 16.379999999999999005240169935859739780426025390625 26551.97999999999956344254314899444580078125 36 030411004002 配线 1.名称:线槽配线 2.型号:BV 3.规格:2.5mm2 m 6060 2.680000000000000159872115546022541821002960205078125 16240.79999999999927240423858165740966796875 37 030404034001 单联单控开关 1.名称:单联单控开关 个 6 23.199999999999999289457264239899814128875732421875 139.19999999999998863131622783839702606201171875 38 030404034003 单联双控开关 1.名称:单联双控开关 个 31 27.379999999999999005240169935859739780426025390625 848.779999999999972715158946812152862548828125 39 030404019001 空调开关 1.名称:空调开关 个 27 93.7699999999999960209606797434389591217041015625 2531.7899999999999636202119290828704833984375 40 030108003001 低噪音轴流排风风机 1.名称:低噪音轴流排风风机 2.型号:800-900m3/h 3.规格:功率60-80W 台 5 1450.65000000000009094947017729282379150390625 7253.25 41 030404017003 总配电箱 1.名称:总配电箱 台 3 2769.90000000000009094947017729282379150390625 8309.70000000000072759576141834259033203125 42 030411001001 配管 1.名称:塑料管 2.材质:PVC 3.规格:DN25mm m 1530.279999999999972715158946812152862548828125 11.5999999999999996447286321199499070644378662109375 17751.25 43 030411001002 配管 1.名称:塑料管 2.材质:PVC 3.规格:DN50mm m 672 19.839999999999999857891452847979962825775146484375 13332.47999999999956344254314899444580078125 44 030411004003 配线 1.名称:管内穿线 2.配线形式:照明线路 3.型号:BV 4.规格:2.5mm2 5.材质:铜芯 m 4180.5 2.589999999999999857891452847979962825775146484375 10827.5 45 030411004004 配线 1.名称:管内穿线 2.配线形式:动力线路 3.型号:BV 4.规格:6mm2 5.材质:铜芯 m 695.700000000000045474735088646411895751953125 4.19000000000000039079850466805510222911834716796875 2914.98000000000001818989403545856475830078125 46 030404035002 单相二三孔插座 1.名称:单相二三孔插座 个 95 22.10000000000000142108547152020037174224853515625 2099.5 本页小计 126195.800000000002910383045673370361328125 注：为计取规费等的使用，可在表中增设其中：“定额人工费”。 表—08 分部分项工程和单价措施项目清单与计价表 工程名称：解放街道党群服务中心项目-安装 标段： 第 4 页 共 4 页 序号 项目编码 项目名称 项目特征描述 计量单位 工程量 金额（元） 综合单价 综合合价 其中 暂估价 47 030404035003 单相地面二三孔插座 1.名称:单相地面二三孔插座 个 3 95.7600000000000051159076974727213382720947265625 287.279999999999972715158946812152862548828125 48 030412004001 应急灯 1.名称:应急灯 套 16 210.090000000000003410605131648480892181396484375 3361.44000000000005456968210637569427490234375 49 030412004002 消防应急出口灯 1.名称:消防应急出口灯 套 3 75.780000000000001136868377216160297393798828125 227.340000000000003410605131648480892181396484375 弱电 23860.29999999999927240423858165740966796875 50 030502007001 网线 1.名称:网线 m 1587.660000000000081854523159563541412353515625 4.38999999999999968025576890795491635799407958984375 6969.829999999999927240423858165740966796875 51 030502012001 网络插座 1.名称:网络插座 个 35 60.11999999999999744204615126363933086395263671875 2104.1999999999998181010596454143524169921875 52 030411002005 线槽 1.名称:线槽 2.规格:50*80 m 595.5 24.8299999999999982946974341757595539093017578125 14786.27000000000043655745685100555419921875 措施项目 3310.65999999999985448084771633148193359375 53 031302007001 高层施工增加 项 1 54 031301017001 脚手架搭拆费 项 1 3310.65999999999985448084771633148193359375 3310.65999999999985448084771633148193359375 本页小计 31047.02000000000043655745685100555419921875 合 计 252429.4500000000116415321826934814453125 注：为计取规费等的使用，可在表中增设其中：“定额人工费”。 表—08 总价措施项目清单与计价表 工程名称：解放街道党群服务中心项目-安装 标段： 第 1 页 共 2 页 序号 项目编码 项目名称 计算基础 费率 (%) 金额 (元) 调整 费率(%) 调整后 金额(元) 备注 1 LSSGCSF00001 绿色施工安全防护措施费 分部分项人工费+分部分项机具费 35.77 28939.5 以分部分项的人工费与施工机具费之和为计算基础，费率35.77% 2 031301010001 安装与生产同时进行增加费用 分部分项人工费 0 按人工费的10%计算 3 031301011001 在有害身体健康环境中施工增加费 分部分项人工费 0 按人工费的10%计算 4 TSSGBWZJF001 在地下（暗）室、设备及大口径管道内等特殊施工部位进行施工增加费 30 按该部分人工费的30%计算 5 粤031302008001 赶工措施费 分部分项人工费+分部分项机具费 0 赶工措施费=（1-δ）*分部分项（人工费+施工机具费）*0.344 （0.8≤δ＜1 式中：δ=合同工期/定额工期） 6 031302002001 夜间施工增加费 20 按其夜间施工项目人工费的20%计算 7 JTGRSGZJF001 交通干扰工程施工增加费 10 按在市政道路上施工项目人工费的10%计算 8 粤031302009001 文明工地增加费 分部分项人工费+分部分项机具费 0 以分部分项的人工费与施工机具费之和为计算基础；市级文明工地1.00%；省级文明工地2.00% 9 DXGXJCJXF001 地下管线交叉降效费 按实际发生或经批准的施工方案计 编制人（造价人员）： 复核人（造价工程师）： 表-11 总价措施项目清单与计价表 工程名称：解放街道党群服务中心项目-安装 标段： 第 2 页 共 2 页 序号 项目编码 项目名称 计算基础 费率 (%) 金额 (元) 调整 费率(%) 调整后 金额(元) 备注 算 10 QTFY00000001 其他费用 按实际发生或经批准的施工组织设计方案计算 合 计 28939.5 编制人（造价人员）： 复核人（造价工程师）： 表-11 其他项目清单与计价汇总表 工程名称：解放街道党群服务中心项目-安装 标段： 第 1 页 共 1 页 序号 项目名称 金额（元） 结算金额（元） 备注 1 暂列金额 明细详见表-12-1 2 暂估价 2.1 材料暂估价 — 明细详见表-12-2 2.2 专业工程暂估价 明细详见表-12-3 3 计日工 明细详见表-12-4 4 总承包服务费 明细详见表-12-5 5 预算包干费（按分部分项的人工费与施工机具费之和的 10.00%计算） 8090.44 6 工程优质费 7 概算幅度差 8 现场签证费用 9 索赔费用 10 其他费用 合 计 8090.44 — 注：材料（工程设备）暂估单价进入清单项目综合单价，此处不汇总。 表—12 规费、税金项目清单与计价表 工程名称：解放街道党群服务中心项目-安装 标段： 第 1 页 共 1 页 序号 项目名称 计算基础 计算基数 计算费率 (%) 金额(元) 1 增值税销项税额 分部分项合计+措施合计+其他项目 289459.390000000013969838619232177734375 9 26051.3499999999985448084771633148193359375 合 计 26051.3499999999985448084771633148193359375 编制人（造价人员）： 复核人（造价工程师）： 表—13 单位工程人材机汇总表 工程名称：解放街道党群服务中心项目-安装 第 1 页 共 6 页 序号 编码 名称及规格 单位 数量 单价 （元） 合价 （元） 品牌 厂家 1 RGFTZ 人工费调整 元 3310.6563999999998486600816249847412109375 1 3310.65999999999985448084771633148193359375 2 00010010 人工费 元 85626.68200000000069849193096160888671875 0.939999999999999946709294817992486059665679931640625 80489.080000000001746229827404022216796875 3 21090001 洗脸盆 套 5.04999999999999982236431605997495353221893310546875 347.42000000000001591615728102624416351318359375 1754.470000000000027284841053187847137451171875 4 21310100 洗脸盆托架 副 5.04999999999999982236431605997495353221893310546875 51.8900000000000005684341886080801486968994140625 262.04000000000002046363078989088535308837890625 5 21090005 洗脸盆排水附件 套 5.04999999999999982236431605997495353221893310546875 22.219999999999998863131622783839702606201171875 112.2099999999999937472239253111183643341064453125 6 03071071 水龙头DN15 个 5.04999999999999982236431605997495353221893310546875 35 176.75 7 18030529 螺纹管件DN15 个 14.1400000000000005684341886080801486968994140625 4.4199999999999999289457264239899814128875732421875 62.5 8 02130075 聚四氟乙烯生料带宽20 m 35.7999999999999971578290569595992565155029296875 2.100000000000000088817841970012523233890533447265625 75.18000000000000682121026329696178436279296875 9 03011350 膨胀螺栓M6~12×50~120 十套 5.56200000000000027711166694643907248973846435546875 56.57000000000000028421709430404007434844970703125 314.6399999999999863575794734060764312744140625 10 03139081 冲击钻头φ8~16 个 0.7019999999999999573674358543939888477325439453125 4.13999999999999968025576890795491635799407958984375 2.910000000000000142108547152020037174224853515625 11 03139281 钢锯条 条 72.4137999999999948386175674386322498321533203125 0.429999999999999993338661852249060757458209991455078125 31.1400000000000005684341886080801486968994140625 12 13350035 防水密封胶 支 5.25 8.0999999999999996447286321199499070644378662109375 42.530000000000001136868377216160297393798828125 13 34110010 水 m3 3.587000000000000188293824976426549255847930908203125 4.04999999999999982236431605997495353221893310546875 14.5299999999999993605115378159098327159881591796875 14 99450760 其他材料费 元 587.1547000000000480213202536106109619140625 1 587.1499999999999772626324556767940521240234375 15 02270020 白布 kg 2.70000000000000017763568394002504646778106689453125 2.75 7.42999999999999971578290569595992565155029296875 16 03010225 木螺钉M2~4×6~65 十套 44.719999999999998863131622783839702606201171875 0.179999999999999993338661852249060757458209991455078125 8.050000000000000710542735760100185871124267578125 17 03011605 镀锌六角螺栓2平1弹垫 M10×100以内 十套 6.1379999999999999005240169935859739780426025390625 5.04000000000000003552713678800500929355621337890625 30.940000000000001278976924368180334568023681640625 18 03013431 塑料胀管D6~8 十套 50.60000000000000142108547152020037174224853515625 0.59999999999999997779553950749686919152736663818359375 30.3599999999999994315658113919198513031005859375 19 03134021 铁砂布0~2# 张 26.980799999999998561861502821557223796844482421875 0.939999999999999946709294817992486059665679931640625 25.3599999999999994315658113919198513031005859375 20 03136021 焊锡丝综合 kg 0.2099999999999999922284388276239042170345783233642578125 7.69000000000000039079850466805510222911834716796875 1.6100000000000000976996261670137755572795867919921875 21 03139071 冲击钻头φ6~8 个 3.295599999999999862865251998300664126873016357421875 2.7599999999999997868371792719699442386627197265625 9.0999999999999996447286321199499070644378662109375 22 13010120 酚醛磁漆 kg 0.0299999999999999988897769753748434595763683319091796875 7.75 0.2300000000000000099920072216264088638126850128173828125 23 13010130 酚醛调和漆 kg 0.0899999999999999966693309261245303787291049957275390625 7.1699999999999999289457264239899814128875732421875 0.65000000000000002220446049250313080847263336181640625 24 14090010 电力复合脂 kg 1.229999999999999982236431605997495353221893310546875 14.449999999999999289457264239899814128875732421875 17.769999999999999573674358543939888477325439453125 25 17250170 塑料软管D5 m 0.450000000000000011102230246251565404236316680908203125 0.40000000000000002220446049250313080847263336181640625 0.179999999999999993338661852249060757458209991455078125 26 27170001 电气绝缘胶带18mm×10m×0.13mm 卷 25.22670000000000101181285572238266468048095703125 2.399999999999999911182158029987476766109466552734375 60.53999999999999914734871708787977695465087890625 27 37091110 钢垫板1~2 kg 0.450000000000000011102230246251565404236316680908203125 4.37000000000000010658141036401502788066864013671875 1.9699999999999999733546474089962430298328399658203125 28 28030480 铜芯聚氯乙烯绝缘导线BV-2.5mm2 m 149.973199999999991405275068245828151702880859375 1.1100000000000000976996261670137755572795867919921875 166.469999999999998863131622783839702606201171875 29 29090175 塑料接线柱双线 个 104.030000000000001136868377216160297393798828125 0.84999999999999997779553950749686919152736663818359375 88.43000000000000682121026329696178436279296875 30 29090210 铜接线端子DT-2.5mm2 个 102.5150000000000005684341886080801486968994140625 1.060000000000000053290705182007513940334320068359375 108.6700000000000017053025658242404460906982421875 31 28030450 铜芯聚氯乙烯绝缘导线BV-105℃-2.5mm2 m 1.3743000000000000770938868299708701670169830322265625 1.1100000000000000976996261670137755572795867919921875 1.5300000000000000266453525910037569701671600341796875 32 02270001 棉纱 kg 27.05910000000000081854523159563541412353515625 11.4700000000000006394884621840901672840118408203125 310.3700000000000045474735088646411895751953125 单位工程人材机汇总表 工程名称：解放街道党群服务中心项目-安装 第 2 页 共 6 页 序号 编码 名称及规格 单位 数量 单价 （元） 合价 （元） 品牌 厂家 33 99450630 折旧费 元 90.477000000000003865352482534945011138916015625 1 90.4800000000000039790393202565610408782958984375 34 99450700 电(机械用) kw·h 69.3516000000000047975845518521964550018310546875 0.5 34.67999999999999971578290569595992565155029296875 35 99450650 维护费 元 58.36070000000000135287336888723075389862060546875 1 58.3599999999999994315658113919198513031005859375 36 99451300 校验费 元 21.937000000000001165290086646564304828643798828125 1 21.940000000000001278976924368180334568023681640625 37 01290245 镀锌钢板2.5 m2 0.1000000000000000055511151231257827021181583404541015625 98.1299999999999954525264911353588104248046875 9.8100000000000004973799150320701301097869873046875 38 02270030 白布宽900 m 0.200000000000000011102230246251565404236316680908203125 4.94000000000000039079850466805510222911834716796875 0.9899999999999999911182158029987476766109466552734375 39 03010240 木螺钉M4×65 十套 3.29999999999999982236431605997495353221893310546875 0.68000000000000004884981308350688777863979339599609375 2.2400000000000002131628207280300557613372802734375 40 03137041 焊锡膏 kg 0.58770000000000000017763568394002504646778106689453125 47.00999999999999801048033987171947956085205078125 27.629999999999999005240169935859739780426025390625 41 03138001 锡基钎料 kg 7.72360000000000024300561562995426356792449951171875 52.469999999999998863131622783839702606201171875 405.259999999999990905052982270717620849609375 42 05050050 胶合板2440×1220×3 m2 0.200000000000000011102230246251565404236316680908203125 11.199999999999999289457264239899814128875732421875 2.2400000000000002131628207280300557613372802734375 43 13050470 钢结构厚型防火涂料 kg 0.5 5 2.5 44 14030040 汽油综合 kg 25.376699999999999590727384202182292938232421875 6.910000000000000142108547152020037174224853515625 175.349999999999994315658113919198513031005859375 45 14410040 801胶 kg 0.1000000000000000055511151231257827021181583404541015625 6.1500000000000003552713678800500929355621337890625 0.61999999999999999555910790149937383830547332763671875 46 17250020 塑料异型管D5 m 0.5 3.069999999999999840127884453977458178997039794921875 1.54000000000000003552713678800500929355621337890625 47 28030669 阻燃铜芯聚氯乙烯绝缘绞型软导线ZR-RVS 2×1.5mm2 m 1.5300000000000000266453525910037569701671600341796875 3.649999999999999911182158029987476766109466552734375 5.5800000000000000710542735760100185871124267578125 48 29030070 塑料线槽配件线槽断面周长120以内 个 1521.799999999999954525264911353588104248046875 0.25 380.44999999999998863131622783839702606201171875 49 03011430 半圆头镀锌螺栓M2~5×15~50 十套 28.0799999999999982946974341757595539093017578125 0.429999999999999993338661852249060757458209991455078125 12.07000000000000028421709430404007434844970703125 50 14330030 丙酮 kg 8.1331000000000006622258297284133732318878173828125 9.7400000000000002131628207280300557613372802734375 79.219999999999998863131622783839702606201171875 51 14410410 氯丁橡胶粘接剂 kg 5.36470000000000002415845301584340631961822509765625 14.019999999999999573674358543939888477325439453125 75.2099999999999937472239253111183643341064453125 52 99450640 检修费 元 13.8312000000000008270717444247566163539886474609375 1 13.8300000000000000710542735760100185871124267578125 53 99450660 安拆费 元 11.0052000000000003154809746774844825267791748046875 1 11.0099999999999997868371792719699442386627197265625 54 17250370@1 PVC-U排水管材DN75 m 39.2000000000000028421709430404007434844970703125 8.8599999999999994315658113919198513031005859375 347.31000000000000227373675443232059478759765625 55 18090060@1 室内塑料排水管件DN75 个 35.39999999999999857891452847979962825775146484375 6.29000000000000003552713678800500929355621337890625 222.669999999999987494447850622236728668212890625 56 17250370@2 PVC-U排水管材DN110 m 156.75 14.019999999999999573674358543939888477325439453125 2197.63999999999987267074175179004669189453125 57 18090060@2 室内塑料排水管件DN110 个 190.740000000000009094947017729282379150390625 13.2400000000000002131628207280300557613372802734375 2525.40000000000009094947017729282379150390625 58 01290043 钢板8~15 kg 0.8385000000000000230926389122032560408115386962890625 5.269999999999999573674358543939888477325439453125 4.4199999999999999289457264239899814128875732421875 59 02010013 橡胶板1~3 kg 0.212199999999999999733546474089962430298328399658203125 25.699999999999999289457264239899814128875732421875 5.45000000000000017763568394002504646778106689453125 60 03010430 六角螺栓综合 kg 0.1060999999999999998667732370449812151491641998291015625 5.5800000000000000710542735760100185871124267578125 0.58999999999999996891375531049561686813831329345703125 61 03135021 低碳钢焊条结422 φ3.2 kg 0.044799999999999999544808559903685818426311016082763671875 5.95999999999999996447286321199499070644378662109375 0.270000000000000017763568394002504646778106689453125 62 14390070 氧气 m3 5.21670000000000033679725675028748810291290283203125 5.160000000000000142108547152020037174224853515625 26.9200000000000017053025658242404460906982421875 63 14390100 乙炔气 kg 1.74199999999999999289457264239899814128875732421875 13.300000000000000710542735760100185871124267578125 23.1700000000000017053025658242404460906982421875 64 17010054 焊接钢管DN20 kg 0.34970000000000001083577672034152783453464508056640625 4.19000000000000039079850466805510222911834716796875 1.4699999999999999733546474089962430298328399658203125 单位工程人材机汇总表 工程名称：解放街道党群服务中心项目-安装 第 3 页 共 6 页 序号 编码 名称及规格 单位 数量 单价 （元） 合价 （元） 品牌 厂家 65 17270175 橡胶软管DN20 m 0.1539999999999999980015985556747182272374629974365234375 5 0.770000000000000017763568394002504646778106689453125 66 19000210 螺纹阀门DN20 个 0.1060999999999999998667732370449812151491641998291015625 26 2.7599999999999997868371792719699442386627197265625 67 24110140 弹簧压力表Y-100 0~1.6MPa 块 0.044799999999999999544808559903685818426311016082763671875 20 0.90000000000000002220446049250313080847263336181640625 68 24590010 压力表弯管DN15 个 0.044799999999999999544808559903685818426311016082763671875 5.55999999999999960920149533194489777088165283203125 0.25 69 17250050@1 PVC-U给水管材DN25 m 28.44800000000000039790393202565610408782958984375 2.689999999999999946709294817992486059665679931640625 76.530000000000001136868377216160297393798828125 70 18090350@1 室内塑料给水管接头零件(粘接)DN25 个 34.2999999999999971578290569595992565155029296875 3.7599999999999997868371792719699442386627197265625 128.969999999999998863131622783839702606201171875 71 17250050@2 PVC-U给水管材DN32 m 31.495999999999998664179656771011650562286376953125 4.1500000000000003552713678800500929355621337890625 130.710000000000007958078640513122081756591796875 72 18090350@2 室内塑料给水管接头零件(粘接)DN32 个 33.51100000000000278532752417959272861480712890625 4.03000000000000024868995751603506505489349365234375 135.05000000000001136868377216160297393798828125 73 17250050@3 PVC-U给水管材DN50 m 167.6399999999999863575794734060764312744140625 9.4900000000000002131628207280300557613372802734375 1590.90000000000009094947017729282379150390625 74 18090350@3 室内塑料给水管接头零件(粘接)DN50 个 122.43000000000000682121026329696178436279296875 7.519999999999999573674358543939888477325439453125 920.6699999999999590727384202182292938232421875 75 03071061 水龙头 个 13.1300000000000007815970093361102044582366943359375 35 459.55000000000001136868377216160297393798828125 76 24010020 螺纹水表 个 5 204 1020 77 19030170 水表 个 5.04999999999999982236431605997495353221893310546875 78 02010015 橡胶板4~15 kg 0.56399999999999994582111639829236082732677459716796875 11.089999999999999857891452847979962825775146484375 6.25 79 02130070 聚四氟乙烯生料带26mm×20m×0.1mm m 53.67999999999999971578290569595992565155029296875 0.13000000000000000444089209850062616169452667236328125 6.980000000000000426325641456060111522674560546875 80 14070050 机油综合 kg 3.30799999999999982946974341757595539093017578125 6.95999999999999996447286321199499070644378662109375 23.019999999999999573674358543939888477325439453125 81 18010770 黑玛钢活接头DN32 个 19.190000000000001278976924368180334568023681640625 8.699999999999999289457264239899814128875732421875 166.94999999999998863131622783839702606201171875 82 19000001@1 角阀DN32 个 5.04999999999999982236431605997495353221893310546875 25 126.25 83 19000001@2 水阀 个 14.1400000000000005684341886080801486968994140625 21.239999999999998436805981327779591083526611328125 300.32999999999998408384271897375583648681640625 本兴 福建省实现机械制造有限责任公司广州办事处 84 04010020 复合普通硅酸盐水泥P.C 32.5 kg 256.75 0.460000000000000019984014443252817727625370025634765625 118.1099999999999994315658113919198513031005859375 85 13030240 厚漆 kg 0.05000000000000000277555756156289135105907917022705078125 10.2599999999999997868371792719699442386627197265625 0.5100000000000000088817841970012523233890533447265625 86 21150001 瓷蹲式大便器 个 6.05999999999999960920149533194489777088165283203125 217 1315.01999999999998181010596454143524169921875 87 03078001 瓷蹲式大便器水箱配件 套 6.05999999999999960920149533194489777088165283203125 21.870000000000000994759830064140260219573974609375 132.530000000000001136868377216160297393798828125 88 17190005 金属软管DN15 条 9.089999999999999857891452847979962825775146484375 6.5 59.090000000000003410605131648480892181396484375 89 03076181 角型阀(带铜活)DN15 个 9.089999999999999857891452847979962825775146484375 17.3599999999999994315658113919198513031005859375 157.80000000000001136868377216160297393798828125 90 21150130 冲洗器DN32 个 6.05999999999999960920149533194489777088165283203125 57.27000000000000312638803734444081783294677734375 347.06000000000000227373675443232059478759765625 91 03073011 瓷制大便器用存水弯 个 6.05999999999999960920149533194489777088165283203125 18.6400000000000005684341886080801486968994140625 112.9599999999999937472239253111183643341064453125 92 03078051 大便器胶皮碗 个 6.29999999999999982236431605997495353221893310546875 0.9499999999999999555910790149937383830547332763671875 5.9900000000000002131628207280300557613372802734375 93 04030001 砂子 kg 0.053999999999999999389377336456163902767002582550048828125 0.08000000000000000166533453693773481063544750213623046875 单位工程人材机汇总表 工程名称：解放街道党群服务中心项目-安装 第 4 页 共 6 页 序号 编码 名称及规格 单位 数量 单价 （元） 合价 （元） 品牌 厂家 94 04090055 石灰膏 m3 0.11100000000000000144328993201270350255072116851806640625 378.6399999999999863575794734060764312744140625 42.030000000000001136868377216160297393798828125 95 04130070 烧结粉煤灰砖240×115×53 千块 0.0960000000000000019984014443252817727625370025634765625 345 33.11999999999999744204615126363933086395263671875 96 18250605 管卡(带膨胀螺栓)DN32 套 6.29999999999999982236431605997495353221893310546875 0.8000000000000000444089209850062616169452667236328125 5.04000000000000003552713678800500929355621337890625 97 21150140 大便器排水接头 个 9.089999999999999857891452847979962825775146484375 5.20000000000000017763568394002504646778106689453125 47.27000000000000312638803734444081783294677734375 98 21150050 落地式坐便器(含存水弯) 个 3.029999999999999804600747665972448885440826416015625 18 54.53999999999999914734871708787977695465087890625 99 21150080 分体式低水箱及水箱配件 套 3.029999999999999804600747665972448885440826416015625 326.240000000000009094947017729282379150390625 988.509999999999990905052982270717620849609375 100 03078101 坐便器盖板 套 3.029999999999999804600747665972448885440826416015625 38.92999999999999971578290569595992565155029296875 117.9599999999999937472239253111183643341064453125 101 01130002 扁钢综合 kg 95.7699999999999960209606797434389591217041015625 4.70999999999999996447286321199499070644378662109375 451.07999999999998408384271897375583648681640625 102 03010565 六角螺栓M2~5×4~20 十套 94.2000000000000028421709430404007434844970703125 0.270000000000000017763568394002504646778106689453125 25.42999999999999971578290569595992565155029296875 103 22410013@1 铝合金百叶空调新风口500*300 个 33 178.409999999999996589394868351519107818603515625 5887.5299999999997453414835035800933837890625 建安 大连建安通风设备有限公司 104 22410013@2 铝合金百叶空调出风口300*300 个 46 53.10000000000000142108547152020037174224853515625 2442.59999999999990905052982270717620849609375 105 23370100@1 烟感器 个(对) 10 131 1310 106 25000001@1 LED平板灯600*60020W 套 84.840000000000003410605131648480892181396484375 153 12980.52000000000043655745685100555419921875 107 25000001@2 LED平板灯300*30012W 套 14.1400000000000005684341886080801486968994140625 66.5 940.30999999999994543031789362430572509765625 108 22410013@3 铝合金百叶排气风口300*300 个 47 53.10000000000000142108547152020037174224853515625 2495.6999999999998181010596454143524169921875 109 22410013@4 铝合金百叶新风口500*300 个 31 178.409999999999996589394868351519107818603515625 5530.7100000000000363797880709171295166015625 110 14410600 胶粘剂 kg 4.17250000000000031974423109204508364200592041015625 1.87999999999999989341858963598497211933135986328125 7.839999999999999857891452847979962825775146484375 111 18090620@1 PVC-U型风管Φ220 m 236.30000000000001136868377216160297393798828125 66.030000000000001136868377216160297393798828125 15602.889999999999417923390865325927734375 112 29030080 塑料线槽配件线槽断面周长170以内 个 454.43999999999999772626324556767940521240234375 0.34999999999999997779553950749686919152736663818359375 159.05000000000001136868377216160297393798828125 113 29030060@1 塑料线槽40*99 m 226.80000000000001136868377216160297393798828125 11.5099999999999997868371792719699442386627197265625 2610.46999999999979991116560995578765869140625 114 29030060@2 塑料线槽22*59 m 580.6499999999999772626324556767940521240234375 5.1699999999999999289457264239899814128875732421875 3001.9600000000000363797880709171295166015625 115 29030060@3 塑料线槽14*24 m 1702.049999999999954525264911353588104248046875 1.689999999999999946709294817992486059665679931640625 2876.4600000000000363797880709171295166015625 116 02130140 扁形塑料绑带 m 324.51299999999997680788510479032993316650390625 0.7199999999999999733546474089962430298328399658203125 233.650000000000005684341886080801486968994140625 117 34130001 标志牌塑料扁形 个 363.6000000000000227373675443232059478759765625 0.68000000000000004884981308350688777863979339599609375 247.25 118 28030170@1 绝缘电线2.5mm2 m 10961.54999999999927240423858165740966796875 1.2199999999999999733546474089962430298328399658203125 13373.09000000000014551915228366851806640625 119 26050001@1 单联单控开关 个 6.12000000000000010658141036401502788066864013671875 11.5999999999999996447286321199499070644378662109375 70.9899999999999948840923025272786617279052734375 120 26050001@2 单联双控开关 个 31.620000000000000994759830064140260219573974609375 15.0999999999999996447286321199499070644378662109375 477.45999999999997953636921010911464691162109375 121 55130100@1 空调开关 个 27 52.57000000000000028421709430404007434844970703125 1419.390000000000100044417195022106170654296875 艾维尔 北京鼎火制冷科技有限公司 122 01290003 钢板综合 kg 1.5 3.439999999999999946709294817992486059665679931640625 5.160000000000000142108547152020037174224853515625 单位工程人材机汇总表 工程名称：解放街道党群服务中心项目-安装 第 5 页 共 6 页 序号 编码 名称及规格 单位 数量 单价 （元） 合价 （元） 品牌 厂家 123 03135001 低碳钢焊条综合 kg 1.0500000000000000444089209850062616169452667236328125 6.0099999999999997868371792719699442386627197265625 6.30999999999999960920149533194489777088165283203125 124 03213071 斜垫铁Q195~Q235 1# kg 15.300000000000000710542735760100185871124267578125 3.62000000000000010658141036401502788066864013671875 55.3900000000000005684341886080801486968994140625 125 03213251 平垫铁Q195~Q235 1# kg 15.2400000000000002131628207280300557613372802734375 6.82000000000000028421709430404007434844970703125 103.93999999999999772626324556767940521240234375 126 04030015 中砂 m3 0.429999999999999993338661852249060757458209991455078125 178 76.5400000000000062527760746888816356658935546875 127 04050035 碎石20 m3 0.47499999999999997779553950749686919152736663818359375 150 71.25 128 05030200 木板 m3 0.0299999999999999988897769753748434595763683319091796875 1630.6199999999998908606357872486114501953125 48.9200000000000017053025658242404460906982421875 129 14030030 煤油 kg 7.875 4.29000000000000003552713678800500929355621337890625 33.780000000000001136868377216160297393798828125 130 00010003 机上人工 工日 0.5 216.19999999999998863131622783839702606201171875 108.099999999999994315658113919198513031005859375 131 99450680 柴油(机械用)0# kg 13.6699999999999999289457264239899814128875732421875 5.6699999999999999289457264239899814128875732421875 77.5100000000000051159076974727213382720947265625 132 50290020@1 低噪音轴流排风风机800-900m3/h，功率60-80W 台 5 580 2900 133 03013051 膨胀螺栓M10 十套 1.2239999999999999769073610877967439591884613037109375 5.82000000000000028421709430404007434844970703125 7.12000000000000010658141036401502788066864013671875 134 03139021 冲击钻头φ12 个 0.07199999999999999455990717933673295192420482635498046875 8.550000000000000710542735760100185871124267578125 0.61999999999999999555910790149937383830547332763671875 135 28010090 裸铜线10mm2 kg 0.59999999999999997779553950749686919152736663818359375 53.88000000000000255795384873636066913604736328125 32.3299999999999982946974341757595539093017578125 136 29090220 铜接线端子DT-10mm2 个 6.089999999999999857891452847979962825775146484375 2.25 13.699999999999999289457264239899814128875732421875 137 55090080@1 总配电箱 台 3 2500 7500 138 01030035 镀锌低碳钢丝φ1.2~2.5 kg 14.8201999999999998181010596454143524169921875 5.28000000000000024868995751603506505489349365234375 78.25 139 29060285 难燃塑料管接头25 个 394.047100000000000363797880709171295166015625 0.5300000000000000266453525910037569701671600341796875 208.840000000000003410605131648480892181396484375 140 29060300 难燃塑料管接头50 个 173.039999999999992041921359486877918243408203125 2.029999999999999804600747665972448885440826416015625 351.26999999999998181010596454143524169921875 141 29060140@1 PVC-U难燃电线管DN25 m 1683.3079999999999927240423858165740966796875 2.3300000000000000710542735760100185871124267578125 3922.11000000000012732925824820995330810546875 142 29060140@2 PVC-U难燃电线管DN50 m 739.200000000000045474735088646411895751953125 6.1699999999999999289457264239899814128875732421875 4560.8599999999996725819073617458343505859375 143 28030170@2 绝缘电线6mm2 m 751.355999999999994543031789362430572509765625 2.839999999999999857891452847979962825775146484375 2133.84999999999990905052982270717620849609375 144 26410060@1 二三孔插座 个 96.900000000000005684341886080801486968994140625 10.300000000000000710542735760100185871124267578125 998.0700000000000500222085975110530853271484375 145 26410060@2 单相地面二三孔插座 个 3.060000000000000053290705182007513940334320068359375 78.900000000000005684341886080801486968994140625 241.43000000000000682121026329696178436279296875 146 01030055 镀锌低碳钢丝φ2.5~4.0 kg 3.17530000000000001136868377216160297393798828125 5.28000000000000024868995751603506505489349365234375 16.769999999999999573674358543939888477325439453125 147 29060120 镀锌钢管塑料护口DN32 个 64.1414999999999935198502498678863048553466796875 0.2200000000000000011102230246251565404236316680908203125 14.1099999999999994315658113919198513031005859375 148 28030270@1 网线 m 1619.4131999999999607098288834095001220703125 2.5 4048.53000000000020008883439004421234130859375 149 30130010@1 网络插座 个 35.35000000000000142108547152020037174224853515625 51.2999999999999971578290569595992565155029296875 1813.4600000000000363797880709171295166015625 150 29030060@4 塑料线槽50*80 m 625.2749999999999772626324556767940521240234375 7.29999999999999982236431605997495353221893310546875 4564.510000000000218278728425502777099609375 151 28030350 铜芯橡皮绝缘电线3×2.5mm2 m 8.1440000000000001278976924368180334568023681640625 4.54999999999999982236431605997495353221893310546875 37.06000000000000227373675443232059478759765625 152 25000001@3 应急灯 套 16.160000000000000142108547152020037174224853515625 165.6299999999999954525264911353588104248046875 2676.579999999999927240423858165740966796875 153 25000001@4 消防应急出口灯 套 3.029999999999999804600747665972448885440826416015625 40 121.2000000000000028421709430404007434844970703125 154 17010060 焊接钢管DN50 m 0.5 20.839999999999999857891452847979962825775146484375 10.4199999999999999289457264239899814128875732421875 155 03072021@2 不锈钢地漏DN50 个 5 60.5 302.5 单位工程人材机汇总表 工程名称：解放街道党群服务中心项目-安装 第 6 页 共 6 页 合计 212791.01999999998952262103557586669921875 单位工程招标控制价汇总表 工程名称：解放街道党群服务中心项目-装饰 标段： 第 1 页 共 1 页 序号 汇总内容 金额:(元) 其中：暂估价(元) 1 分部分项合计 860370.07 1.1 拆除工程 21114.08 1.2 砌筑工程 12036.18 1.3 门窗工程 64250.70 1.4 屋面及防水工程 3029.74 1.5 楼地面装饰工程 298837.49 1.6 墙、柱面装饰与隔断、幕墙工程 187228.28 1.7 天棚工程 123480.31 1.8 油漆、涂料、裱糊工程 76716.94 1.9 其他装饰工程 73676.35 2 措施合计 79425.22 2.1 绿色施工安全防护措施费 37892.11 2.2 其他措施费 41533.11 3 其他项目 19264.10 － 3.1 暂列金额 3.2 暂估价 3.3 计日工 6600.00 3.4 总承包服务费 3.5 预算包干费 12664.10 3.6 工程优质费 3.7 概算幅度差 3.8 索赔费用 3.9 现场签证费用 3.10 其他费用 4 税前工程造价 959059.39 5 增值税销项税额 86315.35 － 6 总造价 1045374.74 7 人工费 213070.75 招标控制价合计=1+2+3+4+5 1,045,374.74 0.00 注：本表适用于单位工程招标控制价或投标报价的汇总，如无单位工程划分，单项工程也使用本表汇总 表—04 分部分项工程和单价措施项目清单与计价表 工程名称：解放街道党群服务中心项目-装饰 标段： 第 1 页 共 6 页 序号 项目编码 项目名称 项目特征描述 计量单位 工程量 金额（元） 综合单价 综合合价 其中 暂估价 拆除工程 21114.080000000001746229827404022216796875 1 011609002001 拆除原120mm厚轻钢龙骨隔墙 1.拆除原120mm厚轻钢龙骨隔墙 2.拆除废料外运 人工装自卸汽车运 3km内 实际运距(km):10 m2 239 29.800000000000000710542735760100185871124267578125 7122.1999999999998181010596454143524169921875 2 011614002001 拆除原文件柜 1.拆除原文件柜 2.拆除废料外运 人工装自卸汽车运 3km内 实际运距(km):10 m 5.37999999999999989341858963598497211933135986328125 106.9599999999999937472239253111183643341064453125 575.44000000000005456968210637569427490234375 3 011614003001 拆除原大理石带柜台面 1.拆除原大理石带柜台面 2.拆除废料外运 人工装自卸汽车运 3km内 实际运距(km):10 m 5.37999999999999989341858963598497211933135986328125 43.25 232.68999999999999772626324556767940521240234375 4 011614002002 拆除原橱柜 1.拆除原橱柜 2.拆除废料外运 人工装自卸汽车运 3km内 实际运距(km):10 m 2.100000000000000088817841970012523233890533447265625 57.24000000000000198951966012828052043914794921875 120.2000000000000028421709430404007434844970703125 5 011613002001 拆除12mm厚钢化玻璃隔墙 1.拆除12mm厚钢化玻璃隔墙 2.拆除废料外运 人工装自卸汽车运 3km内 实际运距(km):10 m2 20.39999999999999857891452847979962825775146484375 10.8100000000000004973799150320701301097869873046875 220.520000000000010231815394945442676544189453125 6 011606002001 拆除原墙身木饰面板 1.拆除原墙身木饰面板 2.拆除废料外运 人工装自卸汽车运 3km内 实际运距(km):10 m2 195.400000000000005684341886080801486968994140625 18.739999999999998436805981327779591083526611328125 3661.8000000000001818989403545856475830078125 7 011610002001 拆除钢化玻璃地弹门 1.拆除钢化玻璃地弹门 2.拆除废料外运 人工装自卸汽车运 3km内 实际运距(km):10 m2 16.82000000000000028421709430404007434844970703125 23.660000000000000142108547152020037174224853515625 397.95999999999997953636921010911464691162109375 8 011610001001 拆除原实木门 1.拆除原实木门 2.拆除废料外运 人工装自卸汽车运 3km内 实际运距(km):10 m2 17.010000000000001563194018672220408916473388671875 29.239999999999998436805981327779591083526611328125 497.3700000000000045474735088646411895751953125 9 011606003001 拆除铝扣板天花 1.拆除铝扣板天花 2.拆除废料外运 人工装自卸汽车运 3km内 实际运距(km):10 m2 166.960000000000007958078640513122081756591796875 17.4200000000000017053025658242404460906982421875 2908.44000000000005456968210637569427490234375 本页小计 15736.620000000000800355337560176849365234375 注：为计取规费等的使用，可在表中增设其中：“定额人工费”。 表—08 分部分项工程和单价措施项目清单与计价表 工程名称：解放街道党群服务中心项目-装饰 标段： 第 2 页 共 6 页 序号 项目编码 项目名称 项目特征描述 计量单位 工程量 金额（元） 综合单价 综合合价 其中 暂估价 10 011606003002 拆除原天花埃特板 1.拆除原天花埃特板 2.拆除废料外运 人工装自卸汽车运 3km内 实际运距(km):10 m2 141.849999999999994315658113919198513031005859375 12.839999999999999857891452847979962825775146484375 1821.34999999999990905052982270717620849609375 11 011614005001 窗帘盒拆除 1.窗帘盒拆除 2.拆除废料外运 人工装自卸汽车运 3km内 实际运距(km):10 m 56.60000000000000142108547152020037174224853515625 7.269999999999999573674358543939888477325439453125 411.48000000000001818989403545856475830078125 12 011614006001 拆除旧窗帘布 1.拆除旧窗帘布 2.拆除废料外运 人工装自卸汽车运 3km内 实际运距(km):10 m2 102.4500000000000028421709430404007434844970703125 10 1024.5 13 011614006002 拆除原天花铝合金角线 1.拆除原天花铝合金角线 m 273.25 6.4199999999999999289457264239899814128875732421875 1754.26999999999998181010596454143524169921875 14 011601001001 砖砌体拆除 1.墙体拆除 砖砌墙体 实心砖墙 2.拆除废料外运 人工装自卸汽车运 3km内 实际运距(km):10 m3 1.9499999999999999555910790149937383830547332763671875 187.6200000000000045474735088646411895751953125 365.8600000000000136424205265939235687255859375 砌筑工程 12036.1800000000002910383045673370361328125 15 010401003001 实心砖墙 1.砖品种、规格、强度等级:普通混凝土砖240*115*53mm 2.墙体类型:内墙120mm 3.砂浆强度等级、配合比:水泥砂浆M7.5 m3 6.20000000000000017763568394002504646778106689453125 560.73000000000001818989403545856475830078125 3476.53000000000020008883439004421234130859375 16 010401003002 实心砖墙 1.砖品种、规格、强度等级:普通混凝土砖240*115*53mm 2.墙体类型:内墙180mm 3.砂浆强度等级、配合比:水泥砂浆M7.5 m3 9.8699999999999992184029906638897955417633056640625 540.5700000000000500222085975110530853271484375 5335.4300000000002910383045673370361328125 17 010401012001 蹲位 1.水厕(蹲位) 水泥砂浆面 2.抹灰水泥砂浆(配合比) 中砂 1:2 3.砌筑用水泥砂浆(配合比) 中砂 M7.5 个 6 537.3700000000000045474735088646411895751953125 3224.21999999999979991116560995578765869140625 门窗工程 64250.699999999997089616954326629638671875 18 010801002001 沙比利原木单开门 1.门代号及洞口尺寸:900*2050 2.沙比利原木单开门 m2 24.480000000000000426325641456060111522674560546875 594.9199999999999590727384202182292938232421875 14563.639999999999417923390865325927734375 本页小计 31977.27999999999883584678173065185546875 注：为计取规费等的使用，可在表中增设其中：“定额人工费”。 表—08 分部分项工程和单价措施项目清单与计价表 工程名称：解放街道党群服务中心项目-装饰 标段： 第 3 页 共 6 页 序号 项目编码 项目名称 项目特征描述 计量单位 工程量 金额（元） 综合单价 综合合价 其中 暂估价 19 010805005001 钢化玻璃单开门 1.门代号及洞口尺寸:900*2100 2.钢化玻璃单开门 3.玻璃品种、厚度:12mm厚 m2 1.8899999999999999023003738329862244427204132080078125 833.75 1575.7899999999999636202119290828704833984375 20 010801002002 沙比利原木单开门 1.门代号及洞口尺寸:900*1800 2.沙比利原木单开门 m2 25.980000000000000426325641456060111522674560546875 594.9199999999999590727384202182292938232421875 15456.02000000000043655745685100555419921875 21 010801001001 卫生间隔板门 1.卫生间隔板门 m2 11.339999999999999857891452847979962825775146484375 329.8999999999999772626324556767940521240234375 3741.07000000000016370904631912708282470703125 22 010810002001 木窗帘盒 1.12厘难燃胶合板打底，面封8厘广州埃尼特板 2.成品腻子膏(耐水型)N型 墙面 满刮一遍 3.氟碳漆成活 墙面及天棚面 m 134 95.4500000000000028421709430404007434844970703125 12790.29999999999927240423858165740966796875 23 010810001001 窗帘 1.成品窗帘安装 装饰布帘 m2 114.3700000000000045474735088646411895751953125 140.979999999999989768184605054557323455810546875 16123.879999999999199644662439823150634765625 屋面及防水工程 3029.739999999999781721271574497222900390625 24 010904002001 地面及墙面涂膜防水 1.单组份聚氨酯涂膜防水 平面 1.5mm厚 实际厚度(mm):2 立面涂刷聚氨酯 人工*1.25 m2 33.25 91.1200000000000045474735088646411895751953125 3029.739999999999781721271574497222900390625 楼地面装饰工程 298837.48999999999068677425384521484375 25 010103001001 地板回填土 1.地板回填土 m3 296.06000000000000227373675443232059478759765625 28.910000000000000142108547152020037174224853515625 8559.09000000000014551915228366851806640625 26 011108001001 门槛石 1.工程部位:门槛石 2.找平层厚度、砂浆配合比:100厚水泥砂浆找平 3.面层材料品种、规格、颜色:印度红门槛大理石 m2 20.199999999999999289457264239899814128875732421875 642.8400000000000318323145620524883270263671875 12985.370000000000800355337560176849365234375 27 011108001002 门槛石 1.工程部位:门槛石 2.找平层厚度、砂浆配合比:60厚水泥砂浆找平 3.面层材料品种、规格、颜色:印度红门槛大理石 m2 3.29999999999999982236431605997495353221893310546875 635.3500000000000227373675443232059478759765625 2096.65999999999985448084771633148193359375 28 011102003001 800*800抛光砖楼地面 1.找平层厚度、砂浆配合比:100厚水泥砂浆找平 2.面层材料品种、规格、颜色:800*800抛光砖 m2 539.48000000000001818989403545856475830078125 199.31999999999999317878973670303821563720703125 107529.14999999999417923390865325927734375 本页小计 183887.0700000000069849193096160888671875 注：为计取规费等的使用，可在表中增设其中：“定额人工费”。 表—08 分部分项工程和单价措施项目清单与计价表 工程名称：解放街道党群服务中心项目-装饰 标段： 第 4 页 共 6 页 序号 项目编码 项目名称 项目特征描述 计量单位 工程量 金额（元） 综合单价 综合合价 其中 暂估价 29 011102003003 800*800抛光砖楼地面 1.找平层厚度、砂浆配合比:60厚水泥砂浆找平 2.面层材料品种、规格、颜色:800*800抛光砖 m2 87.56999999999999317878973670303821563720703125 191.81000000000000227373675443232059478759765625 16796.79999999999927240423858165740966796875 30 011102003002 300*600防滑砖楼地面 1.找平层厚度、砂浆配合比:100厚水泥砂浆找平 2.面层材料品种、规格、颜色:300*600防滑砖 m2 33.25 154.599999999999994315658113919198513031005859375 5140.4499999999998181010596454143524169921875 31 011106001001 石材楼梯面层 1.找平层厚度、砂浆配合比:30厚水泥砂浆找平 2.面层材料品种、规格、颜色:爵士白大理石 3.防护材料种类:大理石表面刷保护液 m2 116 1155.69000000000005456968210637569427490234375 134060.04000000000814907252788543701171875 32 011104002001 150*1200木地板 1.基层材料种类、规格:难燃胶合板9mm 2.面层材料品种、规格、颜色:木地板150*1200 m2 50.61999999999999744204615126363933086395263671875 230.539999999999992041921359486877918243408203125 11669.9300000000002910383045673370361328125 墙、柱面装饰与隔断、幕墙工程 187228.27999999999883584678173065185546875 33 011210006001 卫生间隔板 1.浴室厕隔断(包龙骨、基层) 成品隔断 m2 21.300000000000000710542735760100185871124267578125 281.05000000000001136868377216160297393798828125 5986.3699999999998908606357872486114501953125 34 011210006002 轻钢龙骨隔墙 1.骨架、边框材料种类、规格:轻钢龙骨 2.底层:双面封12mm难燃胶合板 3.面层:8mm埃特板 m2 488.3999999999999772626324556767940521240234375 184.259999999999990905052982270717620849609375 89992.580000000001746229827404022216796875 35 011201001001 墙面一般抹灰 1.墙体类型:内墙 2.底层厚度、砂浆配合比:5mm厚1:2.5水泥砂浆 3.面层厚度、砂浆配合比:15mm厚1:2.5水泥砂浆 m2 1994.109999999999899955582804977893829345703125 27.10000000000000142108547152020037174224853515625 54040.3799999999973806552588939666748046875 36 011204003001 块料墙面 1.底层:30厚1:2.5水泥砂浆 2.面层材料品种、规格、颜色:300*600瓷砖 m2 135 162.490000000000009094947017729282379150390625 21936.1500000000014551915228366851806640625 37 011203001001 水泥砂浆封管 1.水泥砂浆封管 m2 11.3699999999999992184029906638897955417633056640625 115.18999999999999772626324556767940521240234375 1309.7100000000000363797880709171295166015625 本页小计 340932.4099999999743886291980743408203125 注：为计取规费等的使用，可在表中增设其中：“定额人工费”。 表—08 分部分项工程和单价措施项目清单与计价表 工程名称：解放街道党群服务中心项目-装饰 标段： 第 5 页 共 6 页 序号 项目编码 项目名称 项目特征描述 计量单位 工程量 金额（元） 综合单价 综合合价 其中 暂估价 38 011105006001 不锈钢踢脚线 1.踢脚线高度:70mm 2.基层材料种类、规格:12mm厚难燃胶合板 3.面层材料品种、规格、颜色:1.5mm厚香槟金不锈钢 m2 41.61999999999999744204615126363933086395263671875 335.490000000000009094947017729282379150390625 13963.09000000000014551915228366851806640625 天棚工程 123480.3099999999976716935634613037109375 39 011302001001 吊顶天棚 1.装配式U型轻钢天棚龙骨(不上人型) 面层规格(mm) 600×600 平面 2.方型铝扣板面层 600×600 m2 680.94000000000005456968210637569427490234375 173.599999999999994315658113919198513031005859375 118211.1799999999930150806903839111328125 40 011302001002 吊顶天棚 1.装配式U型轻钢天棚龙骨(不上人型) 面层规格(mm) 300×300 平面 2.方型铝扣板面层 300×300 m2 33.25 158.469999999999998863131622783839702606201171875 5269.1300000000001091393642127513885498046875 油漆、涂料、裱糊工程 76716.9400000000023283064365386962890625 41 011406003001 满刮腻子 1.成品腻子膏(耐水型)N型 墙面 满刮一遍 m2 2194.73000000000001818989403545856475830078125 10.1099999999999994315658113919198513031005859375 22188.72000000000116415321826934814453125 42 011406003002 原楼梯底满刮腻子 1.成品腻子膏(耐水型)N型 墙面 满刮一遍 m2 37.0799999999999982946974341757595539093017578125 10.1099999999999994315658113919198513031005859375 374.8799999999999954525264911353588104248046875 43 011406001002 原楼梯底喷乳胶漆漆 1.乳胶漆底油二遍面油二遍 抹灰面 天棚面 m2 37.0799999999999982946974341757595539093017578125 30.3299999999999982946974341757595539093017578125 1124.640000000000100044417195022106170654296875 44 011406001001 墙面喷乳胶漆漆 1.乳胶漆底油二遍面油二遍 抹灰面 墙柱面 m2 1994.30999999999994543031789362430572509765625 26.589999999999999857891452847979962825775146484375 53028.699999999997089616954326629638671875 其他装饰工程 73676.35000000000582076609134674072265625 45 011502001001 铝合金收口条 1.线条材料品种、规格、颜色:铝合金收口条50*1.5mm m 932.5 26 24245 46 011503008001 楼梯护手 1.楼梯护手 2.50*50*2.0厚香槟金不锈钢夹12厘钢化玻璃 m 52.17999999999999971578290569595992565155029296875 645.3300000000000409272615797817707061767578125 33673.3199999999997089616954326629638671875 47 011501001001 办事大厅接待柜 1.办事大厅接待柜 2.材料种类、规格:800*4420*800 m 14.4199999999999999289457264239899814128875732421875 1092.7899999999999636202119290828704833984375 15758.030000000000654836185276508331298828125 措施项目 55906.169999999998253770172595977783203125 48 粤011701010001 满堂脚手架 1.满堂脚手架(钢管) 基本层(3.6~5.2m) m2 714.19000000000005456968210637569427490234375 11.769999999999999573674358543939888477325439453125 8406.02000000000043655745685100555419921875 49 粤011701012001 活动脚手架 1.墙柱面活动脚手架 m2 2939.42999999999983629095368087291717529296875 2.029999999999999804600747665972448885440826416015625 5967.0399999999999636202119290828704833984375 本页小计 302209.75 注：为计取规费等的使用，可在表中增设其中：“定额人工费”。 表—08 分部分项工程和单价措施项目清单与计价表 工程名称：解放街道党群服务中心项目-装饰 标段： 第 6 页 共 6 页 序号 项目编码 项目名称 项目特征描述 计量单位 工程量 金额（元） 综合单价 综合合价 其中 暂估价 50 粤011703002001 单独装饰装修工程垂直运输 1.人工垂直运输 水泥 3层以内 2.人工垂直运输 中砂 3层以内 3.人工垂直运输 碎石 3层以内 4.人工垂直运输 砌块 3层以内 5.人工垂直运输 木枋板材 3层以内 6.人工垂直运输 玻璃 3层以内 7.人工垂直运输 陶瓷面砖 3层以内 厚度超过10mm 人工*1.3 8.人工垂直运输 石板材 3层以内 9.人工垂直运输 铝合金门窗 3层以内 10.人工垂直运输 涂料、防火、防水等材料 3层以内 项 1 41533.110000000000582076609134674072265625 41533.110000000000582076609134674072265625 本页小计 41533.110000000000582076609134674072265625 合 计 916276.23999999999068677425384521484375 注：为计取规费等的使用，可在表中增设其中：“定额人工费”。 表—08 总价措施项目清单与计价表 工程名称：解放街道党群服务中心项目-装饰 标段： 第 1 页 共 1 页 序号 项目编码 项目名称 计算基础 费率 (%) 金额 (元) 调整 费率(%) 调整后 金额(元) 备注 1 LSSGCSF00001 绿色施工安全防护措施费 分部分项人工费+分部分项机具费 13 23519.04999999999927240423858165740966796875 以分部分项的人工费与施工机具费之和为计算基础，费率13% 2 WMGDZJF00001 文明工地增加费 分部分项人工费+分部分项机具费 0 以分部分项的人工费与施工机具费之和为计算基础，市级文明工地为0.6%；省级文明工地为1.2% 3 011707002001 夜间施工增加费 20 以夜间施工项目人工费的20%计算 4 GGCSF0000001 赶工措施费 分部分项人工费+分部分项机具费 0 赶工措施费=（1-δ）*分部分项的（人工费+施工机具费）*0.3 （0.8≤δ＜1 式中：δ=合同工期/定额工期） 5 QTFY00000001 其他费用 按经批准的专项施工组织方案计算 合 计 23519.04999999999927240423858165740966796875 编制人（造价人员）： 复核人（造价工程师）： 表-11 其他项目清单与计价汇总表 工程名称：解放街道党群服务中心项目-装饰 标段： 第 1 页 共 1 页 序号 项目名称 金额（元） 结算金额（元） 备注 1 暂列金额 明细详见表-12-1 2 暂估价 2.1 材料暂估价 — 明细详见表-12-2 2.2 专业工程暂估价 明细详见表-12-3 3 计日工 6600.00 明细详见表-12-4 4 总承包服务费 明细详见表-12-5 5 预算包干费（按分部分项的人工费与施工机具费之和的 7.00%计算） 12664.10 6 工程优质费 7 概算幅度差 8 现场签证费用 9 索赔费用 10 其他费用 合 计 19264.10 — 注：材料（工程设备）暂估单价进入清单项目综合单价，此处不汇总。 表—12 计日工表 工程名称：解放街道党群服务中心项目-装饰 标段： 第 1 页 共 1 页 编号 项目名称 单位 暂定数量 实际数量 综合单价 (元) 合价（元） 暂定 实际 1 人工 1.1 人工小计 2 材料 2.1 拆除和搬运原有电器、活动办公桌、办公椅子、会议桌 件 165 40 6600 材料小计 6600 3 施工机具 3.1 施工机具小计 4.企业管理费和利润 总 计 6600 注：此表项目名称、暂定数量由招标人填写，编制招标控制价时，单价由招标人按有关计价规定确定；投标时，单价由投标人自主报价，按暂定数量计算合价计入投标总价中。结算时，按发承包双方确认的实际数量计算合价。 表—12—4 规费、税金项目清单与计价表 工程名称：解放街道党群服务中心项目-装饰 标段： 第 1 页 共 1 页 序号 项目名称 计算基础 计算基数 计算费率 (%) 金额(元) 1 增值税销项税额 分部分项合计+措施合计+其他项目 959059.390000000013969838619232177734375 9 86315.35000000000582076609134674072265625 合 计 86315.35000000000582076609134674072265625 编制人（造价人员）： 复核人（造价工程师）： 表—13 单位工程人材机汇总表 工程名称：解放街道党群服务中心项目-装饰 第 1 页 共 4 页 序号 编码 名称及规格 单位 数量 单价 （元） 合价 （元） 品牌 厂家 1 00010010 人工费 元 226671.7874 0.939999999999999946709294817992486059665679931640625 213071.48000000001047737896442413330078125 2 RGFTZ 人工费调整 元 0.2371999999999999941824313509641797281801700592041015625 1 0.2399999999999999911182158029987476766109466552734375 3 01010030 热轧圆盘条φ10以内 t 0.19869999999999998774313780813827179372310638427734375 4620 917.990000000000009094947017729282379150390625 4 01030031 镀锌低碳钢丝φ0.7~1.2 kg 8.070299999999999585043042316101491451263427734375 5.28000000000000024868995751603506505489349365234375 42.6099999999999994315658113919198513031005859375 5 01210001 角钢综合 kg 13.300000000000000710542735760100185871124267578125 4.46999999999999975131004248396493494510650634765625 59.4500000000000028421709430404007434844970703125 6 01610020 钨棒 kg 0.4173999999999999932498440102790482342243194580078125 23.769999999999999573674358543939888477325439453125 9.9199999999999999289457264239899814128875732421875 7 02290030 麻袋 个 40.0048000000000030240698833949863910675048828125 1.8899999999999999023003738329862244427204132080078125 75.6099999999999994315658113919198513031005859375 8 02290130 幼麻筋(麻刀) kg 2.368399999999999838706798982457257807254791259765625 6.019999999999999573674358543939888477325439453125 14.2599999999999997868371792719699442386627197265625 9 03010128 自攻螺钉M4×15 十套 383.15069999999997207851265557110309600830078125 0.39000000000000001332267629550187848508358001708984375 149.43000000000000682121026329696178436279296875 10 03010132 自攻螺钉M6×30 十套 241.758000000000009777068044058978557586669921875 1.1399999999999999023003738329862244427204132080078125 275.6000000000000227373675443232059478759765625 11 03010215 木螺钉M3.5×22~25 十套 290.76740000000000918589648790657520294189453125 0.2099999999999999922284388276239042170345783233642578125 61.06000000000000227373675443232059478759765625 12 03010280 盘头螺钉M6×35 十套 44.219999999999998863131622783839702606201171875 4.20000000000000017763568394002504646778106689453125 185.719999999999998863131622783839702606201171875 13 03010320 螺母综合 十个 249.965200000000010049916454590857028961181640625 2.819999999999999840127884453977458178997039794921875 704.8999999999999772626324556767940521240234375 14 03011315 高强螺栓 kg 8.660000000000000142108547152020037174224853515625 12 103.9200000000000017053025658242404460906982421875 15 03013151 膨胀螺栓M8×80 十套 32.48120000000000118234311230480670928955078125 4.54000000000000003552713678800500929355621337890625 147.460000000000007958078640513122081756591796875 16 03016191 专用螺母垫圈Q235 3# 块 124.999200000000001864464138634502887725830078125 0.9899999999999999911182158029987476766109466552734375 123.75 17 03019011 圆钉30~45 kg 10.7118999999999999772626324556767940521240234375 3.649999999999999911182158029987476766109466552734375 39.10000000000000142108547152020037174224853515625 18 03019021 圆钉50~75 kg 20.338699999999999334931999328546226024627685546875 3.54000000000000003552713678800500929355621337890625 72 19 03019031 射钉 十个 116.6458999999999974761522025801241397857666015625 0.059999999999999997779553950749686919152736663818359375 7 20 03019041 枪钉 盒 0.374599999999999988542498385868384502828121185302734375 6.3499999999999996447286321199499070644378662109375 2.37999999999999989341858963598497211933135986328125 21 03031051 铝合金窗轨L=1000 套 150.080000000000012505552149377763271331787109375 12.8699999999999992184029906638897955417633056640625 1931.529999999999972715158946812152862548828125 22 03033026 弓形拉手100 百个 0.554899999999999948840923025272786617279052734375 23.1700000000000017053025658242404460906982421875 12.8599999999999994315658113919198513031005859375 23 03033076 风钩 个 41.8817999999999983629095368087291717529296875 1.0300000000000000266453525910037569701671600341796875 43.1400000000000005684341886080801486968994140625 24 03033086 蝶式弹簧铰100 百个 0.554899999999999948840923025272786617279052734375 779.26999999999998181010596454143524169921875 432.42000000000001591615728102624416351318359375 25 03033096 门窗铰60 百个 1.665200000000000013500311979441903531551361083984375 49.780000000000001136868377216160297393798828125 82.8900000000000005684341886080801486968994140625 26 03033101 门窗铰100 百个 0.554899999999999948840923025272786617279052734375 155.340000000000003410605131648480892181396484375 86.2000000000000028421709430404007434844970703125 27 03033121 铁插销100 付 96.8670000000000044337866711430251598358154296875 0.450000000000000011102230246251565404236316680908203125 43.590000000000003410605131648480892181396484375 28 03044001 一爪挂件 套 2.08720000000000016626700016786344349384307861328125 97.3599999999999994315658113919198513031005859375 203.210000000000007958078640513122081756591796875 29 03044011 二爪挂件 套 86.618799999999993133315001614391803741455078125 236.44999999999998863131622783839702606201171875 20481.02000000000043655745685100555419921875 30 03050041 锁牌4寸搭扣 个 27.99719999999999942019712761975824832916259765625 2.20000000000000017763568394002504646778106689453125 61.590000000000003410605131648480892181396484375 31 03134011 水砂纸 张 62.59579999999999699866748414933681488037109375 0.770000000000000017763568394002504646778106689453125 48.2000000000000028421709430404007434844970703125 32 03135001 低碳钢焊条综合 kg 9.141600000000000392219590139575302600860595703125 6.0099999999999997868371792719699442386627197265625 54.93999999999999772626324556767940521240234375 33 03136071 不锈钢焊丝 kg 0.7096000000000000085265128291212022304534912109375 25.32000000000000028421709430404007434844970703125 17.969999999999998863131622783839702606201171875 34 03213001 铁件综合 kg 312.02659999999997353370417840778827667236328125 4.839999999999999857891452847979962825775146484375 1510.2100000000000363797880709171295166015625 单位工程人材机汇总表 工程名称：解放街道党群服务中心项目-装饰 第 2 页 共 4 页 序号 编码 名称及规格 单位 数量 单价 （元） 合价 （元） 品牌 厂家 35 03213021 垫铁 kg 29.52499999999999857891452847979962825775146484375 4.87000000000000010658141036401502788066864013671875 143.789999999999992041921359486877918243408203125 36 04010015 复合普通硅酸盐水泥P.C 32.5 t 59.69449999999999789679350215010344982147216796875 455 27161 37 04010045 白色硅酸盐水泥32.5 t 0.098299999999999998490096686509787105023860931396484375 613 60.25999999999999801048033987171947956085205078125 38 04030010 细砂 m3 0.1030999999999999972022379779446055181324481964111328125 178 18.35000000000000142108547152020037174224853515625 39 04030015 中砂 m3 144.813099999999991496224538423120975494384765625 178 25776.72999999999956344254314899444580078125 40 04050025 碎石10 m3 0.2760000000000000230926389122032560408115386962890625 123 33.9500000000000028421709430404007434844970703125 41 04090015 生石灰 t 0.266699999999999992628119116488960571587085723876953125 488.08999999999997498889570124447345733642578125 130.169999999999987494447850622236728668212890625 42 04090160 石膏粉 kg 410.2559999999999718056642450392246246337890625 1.37000000000000010658141036401502788066864013671875 562.049999999999954525264911353588104248046875 43 04130001 标准砖240×115×53 千块 9.092999999999999971578290569595992565155029296875 400 3637.1999999999998181010596454143524169921875 44 05030080 松杂板枋材 m3 0.362399999999999999911182158029987476766109466552734375 1410 510.98000000000001818989403545856475830078125 45 05030180 松木板 m3 0.16730000000000000426325641456060111522674560546875 1474.420000000000072759576141834259033203125 246.669999999999987494447850622236728668212890625 46 05030370 松杂直边板 m3 0.42849999999999999200639422269887290894985198974609375 1211.420000000000072759576141834259033203125 519.0900000000000318323145620524883270263671875 47 05050080@1 难燃胶合板2440×1220×12 m2 43.70100000000000051159076974727213382720947265625 33.39999999999999857891452847979962825775146484375 1459.609999999999899955582804977893829345703125 48 05050080@2 难燃胶合板2440×1220×9 m2 53.15100000000000335376171278767287731170654296875 25.5 1355.34999999999990905052982270717620849609375 49 06010001 平板玻璃3 m2 7.548799999999999954525264911353588104248046875 25.300000000000000710542735760100185871124267578125 190.979999999999989768184605054557323455810546875 50 06090001@1 钢化玻璃12 m2 42.57889999999999730562194599770009517669677734375 115 4896.5699999999997089616954326629638671875 51 07010025@1 瓷砖300*600 m2 140.400000000000005684341886080801486968994140625 64.400000000000005684341886080801486968994140625 9041.760000000000218278728425502777099609375 52 07050020@1 防滑砖300*600 m2 34.08129999999999881765688769519329071044921875 55 1874.470000000000027284841053187847137451171875 53 07050040 瓷质抛光砖800×800 m2 652.1319999999999481588019989430904388427734375 92.5 60322.2099999999991268850862979888916015625 54 07130001 黑胡桃木地板平口 m2 53.15100000000000335376171278767287731170654296875 152 8078.9499999999998181010596454143524169921875 55 08030080 爵士白大理石 m2 167.84039999999998826751834712922573089599609375 691 115977.72000000000116415321826934814453125 56 08030080@1 印度红门槛大理石 m2 24.910000000000000142108547152020037174224853515625 471 11732.610000000000582076609134674072265625 57 09010020@1 难燃胶合板12 m2 1025.640000000000100044417195022106170654296875 33.39999999999999857891452847979962825775146484375 34256.3799999999973806552588939666748046875 58 09050040 铝合金方板300×300 m2 33.91499999999999914734871708787977695465087890625 91.900000000000005684341886080801486968994140625 3116.7899999999999636202119290828704833984375 59 09050050 铝合金方板600×600 m2 701.3682000000000016370904631912708282470703125 113.099999999999994315658113919198513031005859375 79324.740000000005238689482212066650390625 60 09190010@1 埃特板8 m2 562.06500000000005456968210637569427490234375 49.39999999999999857891452847979962825775146484375 27766.00999999999839928932487964630126953125 61 09190010@2 难燃胶合板12 m2 49.24499999999999744204615126363933086395263671875 33.39999999999999857891452847979962825775146484375 1644.779999999999972715158946812152862548828125 62 09390060 浴厕隔断成品 m2 21.300000000000000710542735760100185871124267578125 254.43999999999999772626324556767940521240234375 5419.5699999999997089616954326629638671875 63 10010001 隔墙轻钢龙骨75×40 m 893.7720000000000482032191939651966094970703125 4.089999999999999857891452847979962825775146484375 3655.53000000000020008883439004421234130859375 64 10010010 隔墙轻钢龙骨75×45 m 522.587999999999965439201332628726959228515625 4.089999999999999857891452847979962825775146484375 2137.3800000000001091393642127513885498046875 65 10010030 轻钢小龙骨h19 m 67.4874999999999971578290569595992565155029296875 1.939999999999999946709294817992486059665679931640625 130.93000000000000682121026329696178436279296875 66 10010040 轻钢中龙骨 m 1760.153000000000020008883439004421234130859375 3.5800000000000000710542735760100185871124267578125 6301.350000000000363797880709171295166015625 67 10010050 轻钢大龙骨h=45 m 977.3458000000000538420863449573516845703125 3.75 3665.0500000000001818989403545856475830078125 单位工程人材机汇总表 工程名称：解放街道党群服务中心项目-装饰 第 3 页 共 4 页 序号 编码 名称及规格 单位 数量 单价 （元） 合价 （元） 品牌 厂家 68 10130030 轻钢中龙骨横撑h19 m 1480.33930000000009385985322296619415283203125 3.5800000000000000710542735760100185871124267578125 5299.6099999999996725819073617458343505859375 69 11210040 铁窗纱16×16×914 m2 46.61460000000000292175172944553196430206298828125 4.20999999999999996447286321199499070644378662109375 196.25 70 11260010 布窗帘 m2 285.92500000000001136868377216160297393798828125 55 15725.879999999999199644662439823150634765625 71 12010280 木压条15×40 m 415.1399999999999863575794734060764312744140625 2.29000000000000003552713678800500929355621337890625 950.6699999999999590727384202182292938232421875 72 12030090@1 香槟金不锈钢1.5mm m2 42.4523999999999972487785271368920803070068359375 232 9848.9599999999991268850862979888916015625 73 12030130@1 铝合金收口条50*1.5mm m 960.4750000000000227373675443232059478759765625 23.1099999999999994315658113919198513031005859375 22196.580000000001746229827404022216796875 74 13010035 丙烯酸聚氨酯漆 kg 11.2138000000000008782308213994838297367095947265625 30 336.41000000000002501110429875552654266357421875 75 13010470 油灰 kg 8.4722000000000008412825991399586200714111328125 5.160000000000000142108547152020037174224853515625 43.719999999999998863131622783839702606201171875 76 13030450 内墙乳胶漆底漆 kg 426.74759999999997717168298549950122833251953125 16.5 7041.34000000000014551915228366851806640625 77 13030460 内墙乳胶漆面漆 kg 483.64879999999999427018337883055210113525390625 22.10000000000000142108547152020037174224853515625 10688.639999999999417923390865325927734375 78 13030505 腻子粉(氟碳漆用) kg 133.00839999999999463398125953972339630126953125 5 665.0399999999999636202119290828704833984375 绅琪 广州绅琪节能材料有限公司 79 13050157 聚氨酯防水涂料单组份 I型 kg 109.5919999999999987494447850622236728668212890625 23.300000000000000710542735760100185871124267578125 2553.489999999999781721271574497222900390625 80 13050440 酚醛红丹防锈漆 kg 4.611200000000000187583282240666449069976806640625 12.92999999999999971578290569595992565155029296875 59.61999999999999744204615126363933086395263671875 81 13090015 氟碳清漆 kg 2.837499999999999911182158029987476766109466552734375 88.5199999999999960209606797434389591217041015625 251.18000000000000682121026329696178436279296875 82 13090030 金属氟碳漆面漆 kg 8.207499999999999573674358543939888477325439453125 101.31999999999999317878973670303821563720703125 831.5800000000000409272615797817707061767578125 83 13350230 密封胶 L 0.50470000000000003748112931134528480470180511474609375 12.019999999999999573674358543939888477325439453125 6.07000000000000028421709430404007434844970703125 84 13350260 腻子膏防水型 kg 2358.4648999999999432475306093692779541015625 5.1500000000000003552713678800500929355621337890625 12146.09000000000014551915228366851806640625 85 14010001 防腐油 kg 26.0320999999999997953636921010911464691162109375 31.3299999999999982946974341757595539093017578125 815.5900000000000318323145620524883270263671875 86 14010030 松节油 kg 0.4999000000000000110134124042815528810024261474609375 8.839999999999999857891452847979962825775146484375 4.4199999999999999289457264239899814128875732421875 87 14030020 灯用煤油 kg 1.316100000000000047606363295926712453365325927734375 14.9399999999999995026200849679298698902130126953125 19.660000000000000142108547152020037174224853515625 88 14090070 石蜡 kg 4.82200000000000006394884621840901672840118408203125 3 14.4700000000000006394884621840901672840118408203125 89 14310050 草酸 kg 1.7986999999999999655386773156351409852504730224609375 5.589999999999999857891452847979962825775146484375 10.050000000000000710542735760100185871124267578125 90 14310110 氟化钠 kg 5.74030000000000040216718844021670520305633544921875 1.1999999999999999555910790149937383830547332763671875 6.88999999999999968025576890795491635799407958984375 91 14350125 丙烯酸聚氨酯稀释剂 kg 6.612899999999999778310666442848742008209228515625 15 99.18999999999999772626324556767940521240234375 92 14350273 氟碳漆固化剂 kg 0.74099999999999999200639422269887290894985198974609375 63 46.67999999999999971578290569595992565155029296875 93 14350275 丙烯酸固化剂 kg 1.997900000000000009237055564881302416324615478515625 22 43.9500000000000028421709430404007434844970703125 94 14350560 石材保护液 kg 2.899999999999999911182158029987476766109466552734375 25.699999999999999289457264239899814128875732421875 74.530000000000001136868377216160297393798828125 95 14350687 氟碳漆面漆稀释剂 kg 2.223100000000000076028072726330719888210296630859375 32 71.1400000000000005684341886080801486968994140625 96 14390060 氩气 m3 3.50649999999999995026200849679298698902130126953125 12.0800000000000000710542735760100185871124267578125 42.3599999999999994315658113919198513031005859375 97 14410060 903胶 kg 16.647999999999999687361196265555918216705322265625 5.5 91.56000000000000227373675443232059478759765625 98 14410500 乳液 kg 5.84339999999999992752464095246978104114532470703125 5.8300000000000000710542735760100185871124267578125 34.07000000000000028421709430404007434844970703125 99 14430010 穿孔纸带 m 1059.82799999999997453414835035800933837890625 0.35999999999999998667732370449812151491641998291015625 381.54000000000002046363078989088535308837890625 100 15130055 聚乙烯塑料泡沫垫 m2 54.66960000000000263753463514149188995361328125 2.779999999999999804600747665972448885440826416015625 151.979999999999989768184605054557323455810546875 单位工程人材机汇总表 工程名称：解放街道党群服务中心项目-装饰 第 4 页 共 4 页 序号 编码 名称及规格 单位 数量 单价 （元） 合价 （元） 品牌 厂家 101 17050080@1 不锈钢方管50*50*2 m 44.35300000000000153477230924181640148162841796875 59.57000000000000028421709430404007434844970703125 2642.11000000000012732925824820995330810546875 102 34090010 白棉纱 kg 15.273199999999999221245161606930196285247802734375 11.4700000000000006394884621840901672840118408203125 175.18000000000000682121026329696178436279296875 103 34110010 水 m3 87.0104999999999932924765744246542453765869140625 4.04999999999999982236431605997495353221893310546875 352.3899999999999863575794734060764312744140625 104 35030020 脚手架接驳管φ43×350 支 1.428399999999999891997504164464771747589111328125 5.7400000000000002131628207280300557613372802734375 8.199999999999999289457264239899814128875732421875 105 35030030 脚手架钢管底座 个 0.9999000000000000110134124042815528810024261474609375 7.04999999999999982236431605997495353221893310546875 7.04999999999999982236431605997495353221893310546875 106 35030050 脚手架钢管φ51×3.5 m 50.27900000000000346744855050928890705108642578125 13.0800000000000000710542735760100185871124267578125 657.6499999999999772626324556767940521240234375 107 35030160 脚手架活动扣(含螺丝) 套 2.28540000000000009805489753489382565021514892578125 5.62000000000000010658141036401502788066864013671875 12.839999999999999857891452847979962825775146484375 108 35030170 脚手架直角扣(含螺丝) 套 7.28469999999999995310417943983338773250579833984375 5.2400000000000002131628207280300557613372802734375 38.1700000000000017053025658242404460906982421875 109 80030290 炉(矿)渣综合 m3 2.841600000000000125766064229537732899188995361328125 65.9599999999999937472239253111183643341064453125 187.43000000000000682121026329696178436279296875 110 99450760 其他材料费 元 5032.61620000000038999132812023162841796875 1 5032.6199999999998908606357872486114501953125 111 CLFTZ 材料费调整 元 0.08100000000000000255351295663786004297435283660888671875 1 0.08000000000000000166533453693773481063544750213623046875 112 MC1-10@1 沙比利原木单开门 m2 50.46000000000000085265128291212022304534912109375 508 25633.6800000000002910383045673370361328125 113 MC1-10@2 卫生间隔板门 m2 11.339999999999999857891452847979962825775146484375 254.43999999999999772626324556767940521240234375 2885.34999999999990905052982270717620849609375 114 MC1-90@1 钢化玻璃单开门12mm m2 1.8899999999999999023003738329862244427204132080078125 776.990000000000009094947017729282379150390625 1468.509999999999990905052982270717620849609375 柯莱卡 深圳柯莱卡空间环境有限公司 115 33310090@1 办事大厅接待柜上柜400×700 m 14.4199999999999999289457264239899814128875732421875 1050 15141 116 补充主材001 回填土 m3 296.06000000000000227373675443232059478759765625 15 4440.899999999999636202119290828704833984375 117 00010003 机上人工 工日 7.48219999999999973994135871180333197116851806640625 216.19999999999998863131622783839702606201171875 1617.65000000000009094947017729282379150390625 118 99450630 折旧费 元 767.681100000000014915713109076023101806640625 1 767.6799999999999499777914024889469146728515625 119 99450640 检修费 元 134.9886999999999943611328490078449249267578125 1 134.990000000000009094947017729282379150390625 120 99450650 维护费 元 593.300899999999955980456434190273284912109375 1 593.299999999999954525264911353588104248046875 121 99450660 安拆费 元 206.0081000000000130967237055301666259765625 1 206.009999999999990905052982270717620849609375 122 99450670 汽油(机械用)国Ⅲ93# kg 223.27240000000000463842297904193401336669921875 6.910000000000000142108547152020037174224853515625 1542.80999999999994543031789362430572509765625 123 99450680 柴油(机械用)0# kg 11.8699999999999992184029906638897955417633056640625 5.6699999999999999289457264239899814128875732421875 67.2999999999999971578290569595992565155029296875 124 99450700 电(机械用) kw·h 602.670100000000047657522372901439666748046875 0.5 301.33999999999997498889570124447345733642578125 125 JXFTZ 机械费调整 元 -0.07829999999999999460431610032173921354115009307861328125 1 -0.08000000000000000166533453693773481063544750213623046875 合计 836886 单位工程招标控制价汇总表 工程名称：解放街道党群服务中心项目-结构 标段： 第 1 页 共 1 页 序号 汇总内容 金额:(元) 其中：暂估价(元) 1 分部分项合计 97240.52 2 措施合计 19115.30 2.1 绿色施工安全防护措施费 2930.49 2.2 其他措施费 16184.81 3 其他项目 1079.65 － 3.1 暂列金额 3.2 暂估价 3.3 计日工 3.4 总承包服务费 3.5 预算包干费 1079.65 3.6 工程优质费 3.7 概算幅度差 3.8 索赔费用 3.9 现场签证费用 3.10 其他费用 4 税前工程造价 117435.47 5 增值税销项税额 10569.19 － 6 总造价 128004.66 7 人工费 21538.73 招标控制价合计=1+2+3+4+5 128,004.66 0.00 注：本表适用于单位工程招标控制价或投标报价的汇总，如无单位工程划分，单项工程也使用本表汇总 表—04 分部分项工程和单价措施项目清单与计价表 工程名称：解放街道党群服务中心项目-结构 标段： 第 1 页 共 2 页 序号 项目编码 项目名称 项目特征描述 计量单位 工程量 金额（元） 综合单价 综合合价 其中 暂估价 整个项目 97240.520000000004074536263942718505859375 1 010101003001 人工挖沟槽土方 1.人工挖沟槽土方 一、二类土 深度在2m内 m3 5.6500000000000003552713678800500929355621337890625 37.9200000000000017053025658242404460906982421875 214.25 2 010103001001 回填方 1.回填土 夯实机夯实 槽、坑 m3 3.62999999999999989341858963598497211933135986328125 18.089999999999999857891452847979962825775146484375 65.6700000000000017053025658242404460906982421875 3 010103002001 余方弃置 1.人工装车 土方 2.自卸汽车运土方 运距1km内 实际运距(km):10 m3 2.020000000000000017763568394002504646778106689453125 43.969999999999998863131622783839702606201171875 88.81999999999999317878973670303821563720703125 4 010404001001 垫层 1.垫层 3:7灰土 m3 0.289999999999999980015985556747182272374629974365234375 246.210000000000007958078640513122081756591796875 71.400000000000005684341886080801486968994140625 5 010501002001 带形基础 1.混凝土种类:带形基础 2.混凝土强度等级:C35 3.泵送混凝土至建筑部位 高度50m以内(含±0.00以下) m3 2.020000000000000017763568394002504646778106689453125 596.509999999999990905052982270717620849609375 1204.950000000000045474735088646411895751953125 6 010505001001 有梁板 1.混凝土种类:有梁板 2.混凝土强度等级:C30 3.泵送混凝土至建筑部位 高度50m以内(含±0.00以下) m3 31.60000000000000142108547152020037174224853515625 593.3799999999999954525264911353588104248046875 18750.81000000000130967237055301666259765625 7 010502002001 构造柱 1.混凝土种类:构造柱 2.混凝土强度等级:C30 3.泵送混凝土至建筑部位 高度50m以内(含±0.00以下) m3 0.54000000000000003552713678800500929355621337890625 770.549999999999954525264911353588104248046875 416.1000000000000227373675443232059478759765625 8 010515001001 现浇构件钢筋 1.现浇构件箍筋 圆钢 φ10以内 t 0.729999999999999982236431605997495353221893310546875 6591.09000000000014551915228366851806640625 4811.5 9 010515001002 现浇构件钢筋 1.现浇构件圆钢 φ10内 t 0.689999999999999946709294817992486059665679931640625 5803.3800000000001091393642127513885498046875 4004.329999999999927240423858165740966796875 10 010515001003 现浇构件钢筋 1.现浇构件带肋钢筋(Ⅲ级以上) φ12-14 t 5.15599999999999969446662362315692007541656494140625 5366.4300000000002910383045673370361328125 27669.31000000000130967237055301666259765625 11 010515001004 现浇构件钢筋 1.现浇构件带肋钢筋(Ⅲ级以上) φ16-25 t 1.4619999999999999662492200513952411711215972900390625 5315.1800000000002910383045673370361328125 7770.7899999999999636202119290828704833984375 12 010516002001 植筋 1.植筋 钢筋直径(mm) 22 根 192 44.5499999999999971578290569595992565155029296875 8553.600000000000363797880709171295166015625 13 010606008001 钢梯 1.钢楼梯 踏步式 t 2.930000000000000159872115546022541821002960205078125 7975.899999999999636202119290828704833984375 23369.389999999999417923390865325927734375 14 010606013001 螺栓 1.构件名称:螺栓 2.钢材品种、规格:M24 套 24 10.4000000000000003552713678800500929355621337890625 249.599999999999994315658113919198513031005859375 措施项目 16184.8199999999997089616954326629638671875 15 011702001001 基础 1.带形基础模板 有筋 m2 10.2200000000000006394884621840901672840118408203125 52.8299999999999982946974341757595539093017578125 539.9199999999999590727384202182292938232421875 16 011702003001 构造柱 1.矩形柱模板(周长m) 支模高度3.6m内 1.2内 m2 4.839999999999999857891452847979962825775146484375 65.93999999999999772626324556767940521240234375 319.1499999999999772626324556767940521240234375 17 011702006001 矩形梁 1.单梁、连续梁模板(梁宽cm) 25以内 支模高度3.6m m2 104.400000000000005684341886080801486968994140625 63.03999999999999914734871708787977695465087890625 6581.3800000000001091393642127513885498046875 本页小计 104680.97000000000116415321826934814453125 注：为计取规费等的使用，可在表中增设其中：“定额人工费”。 表—08 分部分项工程和单价措施项目清单与计价表 工程名称：解放街道党群服务中心项目-结构 标段： 第 2 页 共 2 页 序号 项目编码 项目名称 项目特征描述 计量单位 工程量 金额（元） 综合单价 综合合价 其中 暂估价 18 011702014001 有梁板 1.有梁板模板 支模高度3.6m m2 146.56999999999999317878973670303821563720703125 59.659999999999996589394868351519107818603515625 8744.370000000000800355337560176849365234375 本页小计 8744.370000000000800355337560176849365234375 合 计 113425.33999999999650754034519195556640625 注：为计取规费等的使用，可在表中增设其中：“定额人工费”。 表—08 总价措施项目清单与计价表 工程名称：解放街道党群服务中心项目-结构 标段： 第 1 页 共 1 页 序号 项目编码 项目名称 计算基础 费率 (%) 金额 (元) 调整 费率(%) 调整后 金额(元) 备注 1 LSSGCSF00001 绿色施工安全防护措施费 分部分项人工费+分部分项机具费 19 2930.489999999999781721271574497222900390625 以分部分项的人工费与施工机具费之和为计算基础，费率19% 2 WMGDZJF00001 文明工地增加费 分部分项人工费+分部分项机具费 0 以分部分项的人工费与施工机具费之和为计算基础，市级文明工地为1.20%；省级文明工地为2.10% 3 011707002001 夜间施工增加费 20 以夜间施工项目人工费的20%计算 4 GGCSF0000001 赶工措施费 分部分项人工费+分部分项机具费 0 赶工措施费=（1-δ）*分部分项的（人工费+施工机具费）*0.3 （0.8≤δ＜1 式中：δ=合同工期/定额工期） 5 QTFY00000001 其他费用 按经批准的专项施工组织方案计算 合 计 2930.489999999999781721271574497222900390625 编制人（造价人员）： 复核人（造价工程师）： 表-11 其他项目清单与计价汇总表 工程名称：解放街道党群服务中心项目-结构 标段： 第 1 页 共 1 页 序号 项目名称 金额（元） 结算金额（元） 备注 1 暂列金额 明细详见表-12-1 2 暂估价 2.1 材料暂估价 — 明细详见表-12-2 2.2 专业工程暂估价 明细详见表-12-3 3 计日工 明细详见表-12-4 4 总承包服务费 明细详见表-12-5 5 预算包干费（按分部分项的人工费与施工机具费之和的 7.00%计算） 1079.65 6 工程优质费 7 概算幅度差 8 现场签证费用 9 索赔费用 10 其他费用 合 计 1079.65 — 注：材料（工程设备）暂估单价进入清单项目综合单价，此处不汇总。 表—12 规费、税金项目清单与计价表 工程名称：解放街道党群服务中心项目-结构 标段： 第 1 页 共 1 页 序号 项目名称 计算基础 计算基数 计算费率 (%) 金额(元) 1 增值税销项税额 分部分项合计+措施合计+其他项目 117435.47000000000116415321826934814453125 9 10569.190000000000509317032992839813232421875 合 计 10569.190000000000509317032992839813232421875 编制人（造价人员）： 复核人（造价工程师）： 表—13 单位工程人材机汇总表 工程名称：解放街道党群服务中心项目-结构 第 1 页 共 2 页 序号 编码 名称及规格 单位 数量 单价 （元） 合价 （元） 品牌 厂家 1 00010010 人工费 元 22913.4844999999986612237989902496337890625 0.939999999999999946709294817992486059665679931640625 21538.6800000000002910383045673370361328125 2 02270070 土工布 m2 92.7831000000000045702108764089643955230712890625 6.69000000000000039079850466805510222911834716796875 620.720000000000027284841053187847137451171875 3 34110010 水 m3 4.6257000000000001449507180950604379177093505859375 4.04999999999999982236431605997495353221893310546875 18.730000000000000426325641456060111522674560546875 4 99450760 其他材料费 元 591.505499999999983629095368087291717529296875 1 591.509999999999990905052982270717620849609375 5 99450630 折旧费 元 569.141200000000026193447411060333251953125 1 569.1399999999999863575794734060764312744140625 6 99450660 安拆费 元 115.7903000000000020008883439004421234130859375 1 115.7900000000000062527760746888816356658935546875 7 99450650 维护费 元 384.88240000000001828084350563585758209228515625 1 384.8799999999999954525264911353588104248046875 8 99450700 电(机械用) kw·h 402.85320000000001527951098978519439697265625 0.5 201.43000000000000682121026329696178436279296875 9 02050260 密封胶圈 个 0.92230000000000000870414851306122727692127227783203125 13.3300000000000000710542735760100185871124267578125 12.28999999999999914734871708787977695465087890625 10 17270180 高压橡胶管综合 m 0.30749999999999999555910790149937383830547332763671875 59.36999999999999744204615126363933086395263671875 18.260000000000001563194018672220408916473388671875 11 18250615 管箍 个 0.2048999999999999988009591334048309363424777984619140625 9.28999999999999914734871708787977695465087890625 1.899999999999999911182158029987476766109466552734375 12 99450640 检修费 元 146.375 1 146.3799999999999954525264911353588104248046875 13 00010003 机上人工 工日 2.395300000000000206767936106189154088497161865234375 216.19999999999998863131622783839702606201171875 517.8600000000000136424205265939235687255859375 14 99450680 柴油(机械用)0# kg 76.67050000000000409272615797817707061767578125 5.6699999999999999289457264239899814128875732421875 434.720000000000027284841053187847137451171875 15 8021905 普通预拌混凝土碎石粒径综合考虑 C30 m3 32.6221000000000032059688237495720386505126953125 474 15462.879999999999199644662439823150634765625 16 01030031 镀锌低碳钢丝φ0.7~1.2 kg 28.006000000000000227373675443232059478759765625 5.28000000000000024868995751603506505489349365234375 147.8700000000000045474735088646411895751953125 17 01090022 圆钢φ10以内 t 0.74460000000000003961275751862558536231517791748046875 4620 3440.0500000000001818989403545856475830078125 18 01010030 热轧圆盘条φ10以内 t 0.7037999999999999811706175023573450744152069091796875 4620 3251.55999999999994543031789362430572509765625 19 03135001 低碳钢焊条综合 kg 63.86370000000000146656020660884678363800048828125 6.0099999999999997868371792719699442386627197265625 383.81999999999999317878973670303821563720703125 20 01010040@1 螺纹钢筋φ12-14 t 5.28490000000000037516656448133289813995361328125 4410 23306.40999999999985448084771633148193359375 21 01010040@2 螺纹钢筋φ16-25 t 1.4985999999999999321431687349104322493076324462890625 4360 6533.899999999999636202119290828704833984375 22 14410480 强力植筋胶 L 4.79999999999999982236431605997495353221893310546875 85 408 23 03019021 圆钉50~75 kg 5.48669999999999991047161529422737658023834228515625 3.54000000000000003552713678800500929355621337890625 19.4200000000000017053025658242404460906982421875 24 03213001 铁件综合 kg 0.55179999999999995718980017045396380126476287841796875 4.839999999999999857891452847979962825775146484375 2.6699999999999999289457264239899814128875732421875 25 05030080 松杂板枋材 m3 0.607299999999999950972551232553087174892425537109375 1410 856.2899999999999636202119290828704833984375 26 13410010 嵌缝料 kg 0.4839999999999999857891452847979962825775146484375 0.57999999999999996003197111349436454474925994873046875 0.2800000000000000266453525910037569701671600341796875 27 14350250 隔离剂 kg 26.60300000000000153477230924181640148162841796875 7.04999999999999982236431605997495353221893310546875 187.55000000000001136868377216160297393798828125 28 35090230 钢支撑 kg 218.945099999999996498445398174226284027099609375 3.87999999999999989341858963598497211933135986328125 849.509999999999990905052982270717620849609375 29 01030017 镀锌低碳钢丝φ4.0 kg 49.227699999999998681232682429254055023193359375 5.28000000000000024868995751603506505489349365234375 259.92000000000001591615728102624416351318359375 30 03011325 对拉螺栓 kg 1.0555000000000001048050535246147774159908294677734375 5.37999999999999989341858963598497211933135986328125 5.67999999999999971578290569595992565155029296875 31 05050120 防水胶合板模板用 18mm m2 40.3915999999999968395059113390743732452392578125 38.7000000000000028421709430404007434844970703125 1563.15000000000009094947017729282379150390625 32 04090015 生石灰 t 0.06819999999999999673594430760203977115452289581298828125 488.08999999999997498889570124447345733642578125 33.28999999999999914734871708787977695465087890625 33 04090090 粘土 m3 0.321900000000000019451107391432742588222026824951171875 38.3299999999999982946974341757595539093017578125 12.339999999999999857891452847979962825775146484375 单位工程人材机汇总表 工程名称：解放街道党群服务中心项目-结构 第 2 页 共 2 页 序号 编码 名称及规格 单位 数量 单价 （元） 合价 （元） 品牌 厂家 34 8021906 普通预拌混凝土碎石粒径综合考虑 C35 m3 2.05030000000000001136868377216160297393798828125 493 1010.799999999999954525264911353588104248046875 35 35090280 钢楼梯踏步式 t 2.930000000000000159872115546022541821002960205078125 6146.4700000000002546585164964199066162109375 18009.15999999999985448084771633148193359375 36 01050001 钢丝绳φ14.1~15 kg 9.6104000000000002756905814749188721179962158203125 3.660000000000000142108547152020037174224853515625 35.1700000000000017053025658242404460906982421875 37 01630130 吊装夹具 套 0.05859999999999999931166172473240294493734836578369140625 180 10.550000000000000710542735760100185871124267578125 38 03010430 六角螺栓综合 kg 10.460100000000000619593265582807362079620361328125 5.5800000000000000710542735760100185871124267578125 58.36999999999999744204615126363933086395263671875 39 03135071 低合金钢耐热焊条综合 kg 20.28150000000000119371179607696831226348876953125 12.75 258.58999999999997498889570124447345733642578125 40 05030320 垫木 m3 0.07620000000000000384137166520304162986576557159423828125 1549.950000000000045474735088646411895751953125 118.1099999999999994315658113919198513031005859375 41 13010210 环氧富锌底漆 kg 6.21159999999999978825826474349014461040496826171875 22.219999999999998863131622783839702606201171875 138.020000000000010231815394945442676544189453125 42 14350300 环氧富锌底漆稀释剂 kg 0.6211999999999999744204615126363933086395263671875 31.25 19.410000000000000142108547152020037174224853515625 43 14390070 氧气 m3 16.226299999999998391331246239133179187774658203125 5.160000000000000142108547152020037174224853515625 83.7300000000000039790393202565610408782958984375 44 14390100 乙炔气 kg 8.9247999999999994003019310184754431247711181640625 13.300000000000000710542735760100185871124267578125 118.7000000000000028421709430404007434844970703125 45 补充主材001@1 螺栓M24 套 24 10.4000000000000003552713678800500929355621337890625 249.599999999999994315658113919198513031005859375 合计 102007.08999999999650754034519195556640625 湛江市霞山区财政局建设工程预算审核定案表 项目编号：ZHYS2021-058 建设单位 湛江市霞山区解放街道办事处 工程名称 解放街道党群服务中心项目 工程预算核定总费用 壹佰肆拾捌万捌仟捌佰玖拾元壹角肆分 (￥： C6 元） 送审工程费用(元） 1610858.1000000000931322574615478515625 核减额(元） C5-C6 服务费 建设单位 施工单位 送审单位 审定工程费用(元） 1488890.13999999989755451679229736328125 核减率 E5/C5 按核减额 % 按核减额 % 服务费合计 审核结果说明 一、根据国家、省和市有关工程造价的法规、政策和文件的规定，科学、客观、公正地开展审核工作，按实按质按量出具审核报告，并对审核结论的真实性、准确性、完整性和合法性负责。 二、我方根据贵单位提供的送审预（结）算书及施工图纸对该工程进行审核。 三、执行《建设工程工程量清单项目计价规范（2013广东）》、《广东省建筑与装饰工程综合定额(2018)》、《广东省安装工程综合定额(2018)》省、市建设行政主管部门现行有关文件规定。 四、主材价格:根据2020年12月份第二季度《湛江建设工程造价信息》和同期《广东工程造价信息》计算，信息缺项材料根据市场调价计算。 五、执行四类城市管理费，利润计20%，增值税按9％计取。 六、安全防护文明施工措施费按定额规定计算。 七、人工按湛建管[2020]7号文调整，人工费按0.94计算。 建设单位意见 审核机构意见（公章） 霞山区财政局意见 （公章） 审核人： 负责人： 复核人： （公章） 经办人： 负责人： 经办人： 年 月 日 年 月 日 年 月 日