20分項(xiàng)工程概預(yù)算表建設(shè)項(xiàng)目名稱(chēng)：某公路工程編制范圍：板涵第1頁(yè)共55頁(yè)08表序號(hào)工程項(xiàng)目10號(hào)漿砌片石臺(tái)身7.5號(hào)漿砌片石臺(tái)身基礎(chǔ)30號(hào)水泥砼臺(tái)帽合計(jì)工程細(xì)目臺(tái)身基礎(chǔ)臺(tái)帽（鋼模）定額單位10m310m310m3工程數(shù)量101.11095.04033.66定額表號(hào)4-5-2-64-5-2-14-6-3-4工、料、機(jī)名稱(chēng)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45.45011.400115.2655238.8129.50090.2884103.59023.4078.7643579.842284.31812922.2442原木m3820.8900.0030.03024.9000.0000.0000.030.09880.1300.128105.0303鋸材m31036.1400.0030.03031.4290.0000.0000.050.175181.3580.205212.7874鋼管t4521.1400.0030.030137.1400.0000.0000.0000.0000.030137.1405C30泵送砼m30.0000.0000.0000.0000.00010.4035.0060.00035.0060.0006M7.5水泥砂漿m30.0000.0000.0003.50033.2640.0000.0000.00033.2640.0007M10水泥砂漿m30.0000.0200.2020.0000.0000.0000.0000.0000.2020.0008型鋼t4572.3900.0000.0000.0000.0000.020.064292.4230.064292.4239組合鋼模板t6673.6400.0000.0000.0000.0000.030.094628.9770.094628.97710光圓鋼筋t4469.8900.0000.0000.0000.0000.170.5722557.7600.5722557.76011帶肋鋼筋t4623.6400.0000.0000.0000.0000.862.87813306.5122.87813306.51212電焊條kg6.6700.0000.0000.0000.0002.809.42562.8639.42562.8631320-22鐵絲kg6.7000.0000.0000.0000.0003.6012.11881.18812.11881.18814鐵件kg5.3400.0000.0000.0000.00044.90151.133807.052151.133807.05215鐵釘kg5.1400.0000.0000.0000.0000.0000.0000.0000.00016812號(hào)鐵絲kg4.7300.1001.0114.7830.0000.0000.0000.0001.0114.78317325號(hào)水泥t301.2401.09511.0723335.1920.9318.8482665.4394.3714.7034429.03834.62210429.66918水m31.9607.00070.777138.7234.00038.01674.51118.0060.588118.752169.381331.98719中（粗）砂m327.7103.76638.0781055.1423.82036.3051006.0195.8219.590542.84293.9732604.00420片石m337.90011.500116.2774406.87911.500109.2964142.3180.0000.000225.5738549.19821碎石（4cm)m377.3700.0000.0000.0000.0007.5925.5481976.64425.5481976.644編制：復(fù)核：21分項(xiàng)工程概預(yù)算表建設(shè)項(xiàng)目名稱(chēng)：某公路工程編制范圍：板涵第2頁(yè)共55頁(yè)08表序號(hào)工程項(xiàng)目10號(hào)漿砌片石臺(tái)身7.5號(hào)漿砌片石臺(tái)身基礎(chǔ)30號(hào)水泥砼臺(tái)帽合計(jì)工程細(xì)目臺(tái)身基礎(chǔ)臺(tái)帽（鋼模）定額單位10m310m310m3工程數(shù)量101.11095.04033.66定額表號(hào)4-5-2-64-5-2-14-6-3-4工、料、機(jī)名稱(chēng)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）22其他材料費(fèi)元1.0003.10031.34431.3441.20011.40511.40559.30199.604199.604242.353242.3532360m每小時(shí)泵車(chē)臺(tái)班1333.5320.0000.0000.0000.110.370493.7540.370493.7542430kN以?xún)?nèi)單筒慢速卷?yè)P(yáng)機(jī)臺(tái)班107.7660.8508.594926.1790.0000.0000.0000.0008.594926.1792532KVA電焊機(jī)臺(tái)班157.8460.0000.0000.0000.0000.431.447228.4631.447228.4632620t以?xún)?nèi)汽車(chē)式起重機(jī)臺(tái)班1066.2800.0000.0000.0000.0000.511.7171830.4401.7171830.44027小型機(jī)具使用費(fèi)元1.0007.00070.77770.7777.00066.52866.52831.20105.019105.019242.324242.324定額基價(jià)元直接工程費(fèi)元15401.30012069.81031502.66358973.774其他工程費(fèi)元0.1922963.2102322.2326061.11211346.554元間接費(fèi)規(guī)費(fèi)元2106.0025971649.6430191439.0964765194.742092企業(yè)管理費(fèi)元3443.3457312698.5078757043.20782213185.06143利潤(rùn)及稅金元建筑安裝工程費(fèi)元編制：復(fù)核：22分項(xiàng)工程概預(yù)算表建設(shè)項(xiàng)目名稱(chēng)：某公路工程編制范圍：板涵第3頁(yè)共55頁(yè)08表序號(hào)工程項(xiàng)目7.5號(hào)漿砌片石錐坡7.5號(hào)漿砌片石錐坡7.5號(hào)漿砌片石洞口合計(jì)工程細(xì)目錐坡鋪砌錐坡基礎(chǔ)洞口鋪砌定額單位10m310m310m3工程數(shù)量2.2002.20012.88定額表號(hào)4-5-2-94-5-2-15-1-15-7工、料、機(jī)名稱(chēng)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45.45015.2003.344151.9859.5002.09094.99112.6016.229737.59921.663984.5742原木m3820.8900.0000.0000.0000.0000.030.03931.7190.03931.7193M5水泥砂漿m30.0000.0000.0000.0000.0003.504.5080.0004.5080.0004M7.5水泥砂漿m30.0003.5000.7700.0003.5000.7700.0000.0000.0001.5400.0005M10水泥砂漿m30.0000.2900.0640.0000.0000.0000.070.0900.0000.1540.0006鋼管t4521.1400.0000.0000.0000.0000.0000.0000.0000.0007鋸材m31036.1400.0000.0000.0000.0000.020.02222.6870.02222.6878鐵釘kg5.1400.0000.0000.0000.0000.100.1290.6620.1290.6629812號(hào)鐵絲kg4.7300.0000.0000.0000.0002.703.47816.4493.47816.44910325號(hào)水泥t301.2401.0210.22567.6650.9310.20561.7000.951.227369.7611.657499.12611水m31.96015.0003.3006.4684.0000.8801.7257.009.01617.67113.19625.86412中（粗）砂m327.7104.1250.90825.1493.8200.84023.2873.905.023139.1936.771187.629定額基價(jià)元直接工程費(fèi)元其他工程費(fèi)元元間接費(fèi)規(guī)費(fèi)元企業(yè)管理費(fèi)元利潤(rùn)及稅金元建筑安裝工程費(fèi)元編制：復(fù)核：23分項(xiàng)工程概預(yù)算表建設(shè)項(xiàng)目名稱(chēng)：某公路工程編制范圍：板涵第4頁(yè)共55頁(yè)08表序號(hào)工程項(xiàng)目7.5號(hào)漿砌片石錐坡7.5號(hào)漿砌片石錐坡7.5號(hào)漿砌片石洞口合計(jì)工程細(xì)目錐坡鋪砌錐坡基礎(chǔ)洞口鋪砌定額單位10m310m310m3工程數(shù)量2.2002.20012.88定額表號(hào)4-5-2-94-5-2-15-1-15-7工、料、機(jī)名稱(chēng)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）13中（粗）砂m327.7104.1250.90825.1493.8200.84023.2873.905.023139.1936.771187.62914碎石（8cm）m371.5600.0000.0000.0000.0000.110.14210.1390.14210.13915粘土m319.4800.0000.0000.0000.0000.180.2324.5160.2324.51616片石m337.90011.5002.53095.88711.5002.53095.88711.5014.812561.37519.872753.14917其他材料費(fèi)元1.0001.2000.2640.2641.2000.2640.2643.604.6374.6375.1655.16518小型機(jī)具元1.0007.5001.6501.6507.0001.5401.5400.000