分项工程(概)预算表(带公式)

第1页 共13页 08-2表人工挖运土方人工挖运硬土20m1000m36.001-1-6-3单位单价（元）定额工日KgKgm个t元68.9140.706.710.930.77333.331.00258.5人工开炸石方人工 开炸运次坚石20m1000m37.701-1-14-2夯实填土人工夯实路基土方1000m33.001-1-7-1定额151.8序号合计数量金额(元）定额388.2361805033850.20718.2数量29.14277.201386.003873.1029.501.59140.14金额(元）205981.11282.879294.523586.492279.70531.29140.14数量455.40金额(元）31381.61数量277.201386.003873.1029.501.59140.14金额(元）11282.879294.523586.492279.70531.29140.141551.00106879.414995.344242.66直接工程费Ⅰ其他工程费Ⅱ规费间接费企业管理费利润及税金建筑安装工程费编制：宁雄志

106879.413.3639.14.6655168.3978.003591.117.855153.45106.39168060.25复核：

233096.653.2739.14.5057622.2680538.8210844.39355630.993.3639.14.6651517.531608.4331381.6110.4212270.211513.143125.99345.35371357.6712267.83134598.8817510.9837301.22573036.5911971.71########23528.87分项工程概（预）算表

编制范围：桥头引道工程工程名称：钢筋混凝土空心板桥工程项目工程细目序号定额单位工程数量定额表号工、料、机名称123456710111213141516人工32·5级水泥生石灰砂砾石油沥青煤石屑路面用碎石(1.5cm）路面用碎石(2.5cm）其他材料费6000L以内洒水车设备摊销费6~8t光轮压路机8~10t光轮压路机4000L以内沥青洒布车小型机具费工日68.91t393.82t148.83t35.94t3987.46t333.33t43.58t319.51t216.76元1.00台班283.31元1.00台班166.08台班186.14台班256.18元1.00第2页 共13页 08-2表水泥稳定粒料基层16cm水泥石灰砂砾基层1000m22.622-1-6-（13+14）×1单位单价（元）定额26.316.616.81191.69沥青表处2.5cm石油沥青表处1000m22.622-2-7-5定额15.5合计数量68.9143.6144.04502.230.00金额(元）4748.3117175.4865.8018049.56数量40.61金额(元）2798.44定额数量金额(元）数量109.5243.6144.04502.238.101.571.0025.8638.62140.695.88110.551.411.410.6621.22金额(元）76.7517175.4865.8018049.5632281.523.9943.398262.238371.09140.691665.86110.55234.97263.35167.8021.223.090.60.3.8714.7453.71665.8610.2038.30.0.0.258.18.101.571.0025.8638.62140.69100.351.411.410.6621.2232281.523.9943.398262.238371.09140.69100.35234.97263.35167.8021.220.981.75.8810.20直接工程费Ⅰ其他工程费Ⅱ规费间接费企业管理费利润及税金建筑安装工程费编制：宁雄志

0.7439.14.223412.751825.8448204.22356.711856.592049.275238.6057705.390.7439.14.223833.9531982.1853209.16393.751094.192262.045816.1362775.27101413.38750.462950.784311.31110.73120480.66复核：

分项工程概（预）算表

编制范围：基础工程工程名称：钢筋混凝土空心板桥序号工程项目草、麻袋围堰工程细目1.5m草袋围堰定额单位m工程数量15.00定额表号4-2-2-3工、料、机名称单位单价（元）定额数量金额(元）人工草袋土32.5级水泥水中(粗）砂块石其他材料费小型机具使用费工日个m3tkgm3m3元元68.911.660.00393.820.0038.58174.571.001.0017.7333.265.508145.00503.1018295.6113528.850.00第3页 共13页 08-2表人工挖基坑土石方挖基挖硬土3m1000m33.314-1-1-1数量金额(元）1484.77102315.47浆砌块石基础5M浆砌块石基础10m319.674-5-3-1（改）定额数量金额(元）9.4184.9012741.32合计定额448.3数量金额(元）12345670.3.0210.51.25.311.5978.6859.40206.23.60104.2562.650.002291.55360.8123.60104.251935.17133352.408145.0013528.85503.100.0011.594562.6578.680.0059.402291.55206.360.8123.6023.60104.25104.25直接工程费Ⅰ其他工程费Ⅱ规费间接费企业管理费利润及税金建筑安装工程费编制：宁雄志

4.9639.15.8051973.191478.8531824.451578.497153.581939.043452.0345947.604.9639.15.8055153.3295346.31102315.475074.80005.356234.0110499.1129.324.9639.15.8053987.32329.0055778.192766.604981.863398.526316.3073241.471918.119419.9452140.7911571.5720267.97283318.39复核：

分项工程概（预）算表

编制范围：下部结构工程名称：钢筋混凝土空心板桥序号工程项目砂浆砌块石墩工程细目5M浆砌石墩（8.4m）定额单位10m3工程数量6.68定额表号4-5-3-3（改）工、料、机名称单位单价（元）定额数量金额(元）人工32.5级水泥水中（粗）砂块石原木锯材钢管铁钉8~12号铁丝铁皮碎石4cm其他材料费20t以内汽车起重机小型机具使用费工日68.91t393.82Kg0.00m338.58m3174.57m31137.96m31404.46t5781.21kg40.70kg6.41kg26.17m3158.82元1.00台班420.79元1.0018.10.593.02410.50.0110.0490.0110.31.8120.913.9360.1220.2070.140.070.330.072.0012.028331.7719.490.00779.2512244.3483.62459.71424.8081.5777.03第4页 共13页 08-2表浆砌砌块台身5M浆砌块石台身（8.4m）10m36.684-5-3-5（改）定额数量金额(元）18.10.583.02410.50.0030.0160.0040.60.6120.913.9353.4420.2070.140.020.110.034.014.018331.7719.490.00779.2512244.3422.80150.111.47163.1425.68混凝土墩、台帽C20混凝土现浇10m31.4-5-3-3（改）定额数量金额(元）29.83.0396120.49980.1860.3072.94.80.85688.60.3713.3.214.4117.400.720.270.4.216.961.2412.470.19.582977.601735.730.0027.960.00306.91625.19171.160.00182.14197.3112.47225.7519.58合计数量285.0312.28130.91.13140.280.360.880.1010.2216.036.961.2468.580.94.39金额(元）191.144834.720.001586.4524488.68413.331235.01579.28415.86102.70182.14197.3168.58225.7594.3912345671011121314155.65.637.4137.4137.4137.412.85.618.7037.4118.7037.41直接工程费Ⅰ其他工程费Ⅱ规费间接费企业管理费利润及税金建筑安装工程费4.9639.15.80515.921044.9924106.391195.683257.721468.782690.9132719.484.9639.15.8051597.0051020.6823477.1611.473257.721430.452617.6831947.484.9639.15.8022.379291.0181.80321.5011.24394.93713.399075.86065.352681.7679.693294.166021.9973742.83编制范围：下部结构编制：宁雄志

复核：

工程名称：钢筋混凝土空心板桥序号分项工程概（预）算表混凝土墩、台帽砼拌合3100m0.14-11-11-11定额数量金额(元）混凝土墩、台帽砼运输3100m0.14-11-11-18定额数量金额(元）第5页 共13页 08-2表工程项目混凝土墩、台帽工程细目混凝土搅拌站安拆定额单位一座工程数量0.06885定额表号4-11-11-7工、料、机名称单位单价（元）定额数量金额(元）68.911137.961404.463392.963977.215918.8038.386.41393.820.00212.0038.5835.9474.501.00186.14140.23442.72751.23420.79420.79429.431388.74721.131.001039.10.50.0220.00.0860.18671.30.425.32722966.2657.5973.63.71213.33.141.926.11.574.8871.0.030.000.010.010.014.910.031.7415.774.563.975.073.0114.690.220.130.420.110.344929.9639.172.1320.7923.5575.80188.390.18686.730.00967.14152.96182.26224.2014.6940.2418.185.9481.20141.38合计数量71.0.030.000.010.010.014.910.031.7415.774.563.975.073.0114.690.220.130.420.110.340.060.060.070.353.41金额(元）4929.9639.172.1320.7923.5575.80188.390.18686.730.00967.14152.96182.26224.2014.6940.2418.185.9481.20141.3825.6326.1598.67252.003.418381.09406.451927.61501.91905.6812122.76人工1工日原木2m3锯材3m3光圆钢筋4t型钢5t组合钢模板6t铁件7kg8~12号铁丝8kg32.5级水泥9t水10kg青（红）砖11千块中（粗）砂12m3砂砾13m314碎石4cmm3其他材料费15元16台班8~10t光轮压路机17250L以内混凝土搅拌机台班8t以内载货汽车18台班1912t以内汽车式起重机台班2020t以内汽车式起重机台班2175KW以内履带式推土机台班221.0m3以内轮胎式装载机台班2340m3/h以内混凝土搅拌站台班243m3以内混凝土搅拌运输车台班小型机具使用费25元直接工程费元0.420.420.4949..9639.15.8085.303375.433.413.417978.65395.741927.61486.13860.73118.870.060.060.0725.6326.1598.672.41150.457.460.009.1717.51184.590.35252.00252.003.250.006.6127.442.30其他工程费ⅠⅡ规费间接费企业管理费利润及税金建筑安装工程费4.9639.15.80511.691.2939.12.5918.33025.819.11编制范围：上部结构

编制：宁雄志

复核：

分项工程概（预）算表工程名称：钢筋混凝土空心板桥序号工程项目预制C25空心板工程细目C25混凝土13m定额单位10m3工程数量14.60定额表号4-7-9-4（改）工、料、机名称单位单价（元）定额数量金额(元）68.911137.961404.463392.963495.463977.214658.835.515918.8038.3840.706.67393.820.0038.58274.701.00156.144.101.0032.60.0280.0370.0110.0150.01910.20.43.7611.9068.17668.68.8475.960.410.0.160.220.28148.925.84.91233.6071.63119.371001.56128.4832798.40465.20758.69638.741020.282.711.885714.95237.713.621624.0.002763.1132791.191001.560.47128.48208.58365.001342.72365.002.66.265.70438.4249.28271.41预制C25空心板钢筋1t18.2-7-9-5定额数量金额(元）7.10.210.815129.583.8314.8729.0113003.5051990.52预制C25空心板空心板安装10m3构件14.604-7-10-3数量金额(元）208.7814387.03第6页 共13页 08-2表合计定额14.3数量814.320.410.3.8314.870.160.2249.280.28148.925.8465.70.91233.6071.63119.371099.388.5837.96584.00金额(元）56114.465.20758.6913003.5051990.52638.741020.28271.4111.885714.95237.71438.4221624.0.002763.1132791.191099.381342.7270.04584.00人工1工日原木2m3锯材3m3光圆钢筋4t带肋钢筋5t型钢6t钢板7t电焊条8kg组合钢模板9t铁件10kg铁钉11kg20~22号铁丝12kg32.5级水泥13t水14kg中（粗）砂15m316碎石2cmm3其他材料费17元1832KV·A以内交流电弧焊机台班1950KN以内单筒慢动卷扬机台班小型机具使用费20元6.797.820.0037.9690.5297.820.0070.0490.52直接工程费Ⅰ其他工程费Ⅱ规费间接费企业管理费利润及税金建筑安装工程费4.9639.15.8056999.234372.18101585.075038.623.5776340.582725.363491.242846.378461.5293865.084.9639.15.80511.5970.4420045.41994.255625.331221.352134.9430021.28197971.068758.2321940.7510257.2321967.872605.1412824.1839.161.513.611371.41.4752972.04137008.78编制范围：上部结构工程名称：钢筋混凝土空心板桥编制：宁雄志

复核：

序号1234567101112131415161718192021222324252627工程项目预制C25空心板工程细目C25砼拌合3定额单位100m工程数量1.46定额表号4-11-11-11工、料、机名称单位单价（元）定额数量金额(元）人工锯材铁件原木光圆钢筋型钢组合钢模板8~12号铁丝32.5级水泥水青（红）砖中（粗）砂砂砾碎石4cm其他材料费8~10t光轮压路机250L以内混凝土搅拌机8t以内载货汽车12t以内汽车式起重机20t以内汽车式起重机40m3/h以内混凝土搅拌站30t以内平板拖车组40t以内内轮式起重机75KW以内履带式推土机1.0m3以内轮胎式装载机分项工程概（预）算表预制C25空心板C25空心板运输31000m实体0.14-8-4-7定额数量金额(元）0.350.020.2524.1529.739.52预制C25空心板混凝土搅拌站安拆座0.694-11-11-18定额数量金额(元）1039.100.0271.300.500.090.090.190.4025.33229.0066.2657.9573.63.71213.303.141.926.101.574.88716.980.0249.200.350.060.060.130.2817.48158.0145.7239.9950.8330.16147.182.171.324.211.083.3749407.0221.321887.98392.59208.36236.01759.621.776882.250.009692.5112.481826.614790.06147.18403.29185.781863.41813.811416.880.000.000.000.000.0031.6782510.604092.5319318.155027.3122.87119871.46第7页 共13页 08-2表合计数量717.330.0449.450.350.060.060.130.2817.48158.0145.7239.9950.8330.16148.052.171.324.211.083.370.720.170.130.610.6132.56金额(元）49431.1751.0517.51392.59208.36236.01759.621.776882.250.009692.5112.481826.614790.06148.003.29185.781863.41813.811416.88307.21241.26.862.84263.3332.5683739.294138.6719327.595088.1062.52121356.25小型机具使用费工日m3Kgm3tttkgtkg千块m3m3m3元台班台班台班台班台班台班台班台班台班台班元68.911404.4638.381137.963392.963977.215918.806.41393.820.00212.0038.5835.94158.821.00186.14140.23442.72751.23420.79429.431388.74721.13415.58429.431.002.40.1451.760.880.880.490.420.420.720.610.61307.211.190.922.84263.332.50.825.3840.940.0050.2996.061012.660.403.315.209.4410.5843.59472.1245.904.9639.15.8055061.863861.0131.670.170.13241.26.86直接工程费其他工程费间接费ⅠⅡ4.9639.15.805.16231.2939.12.5928.67577规费企业管理费利润及税金建筑安装工程费31.9014.91编制范围：上部结构

编制：宁雄志

复核：

分项工程概（预）算表工程名称：钢筋混凝土空心板桥序号工程项目C25混凝土栏杆扶手工程细目混凝土预制定额单位10m3工程数量0.70定额表号4-7-28-5（改）工、料、机名称单位单价（元）定额数量金额(元）人工锯材铁件32.5级水泥砂砾水中（粗）砂碎石（2cm）光圆钢筋20~22号铁丝油毛毡石油沥青煤其他材料费小型机具使用费工日68.91m31404.46Kg38.38t393.82m335.94kg0.00m338.58m3274.70t3392.55kg6.67m22.35t3987.46t333.33元1.00元1.00871.02334.43.7171.8488.0860.900.7224.082.6011.203.395.6196.621005.73924.091024.680.00130.911553.721.02.20.722.942434.1519.62240.4310.180.1613..669.6616.800.300.130.1139.451203.0242.000.11C25混凝土栏杆扶手钢筋1t0.704-7-28-11定额数量金额(元）6.14.27294.25C25混凝土栏杆扶手安装10m3构件0.704-7-29-3数量金额(元）13.44926.15第8页 共13页 08-2表合计定额19.2数量78.610.7224.082.601.5811.903.835.660.722.9416.800.300.1318.3117.36金额(元）17.021005.73924.091024.6856.860.00147.921553.722434.1519.6239.451203.0242.0018.3117.3612345671011121314152.2610.631.580.700.4456.860.0017.01261118.207.7018.207.70直接工程费Ⅰ其他工程费Ⅱ规费间接费企业管理费利润及税金建筑安装工程费4.963915.805-459.74913.508861.639.108.78539.93453.7626703.670.5639.13.6193.0533103.982757.6815.44115.0599.83297.043285.044.9639.15.805152.249100.2284.59113.32362.12139.20253.143152.3713903.93568.3016885.96778.971003.9433141.08编制范围：上部结构工程名称：钢筋混凝土空心板桥编制：宁雄志

复核：

序号工程项目C25混凝土栏杆扶手工程细目C25栏杆扶手拌合3定额单位100m工程数量1.46定额表号4-11-11-11工、料、机名称单位单价（元）定额数量金额(元）68.911137.961404.463392.963977.215918.8038.386.41393.820.00212.0038.5835.94158.821.00186.14140.23442.72751.23420.791388.74415.581.004.9639.15.80597.04231248.3461.920.0076.06145.291531.60分项工程概（预）算表C25混凝土栏杆扶手C25栏杆扶手运输10m实体0.14-8-1-1+2*5数量金额(元）0.65.273定额4.5C25混凝土栏杆扶手混凝土搅拌站安拆座0.034-11-11-18定额数量金额(元）1039.10.50.0220.00.0860.18671.30.425.32722966.2657.5973.63.71213.33.141.926.11.574.8834.530.020.000.000.000.012.370.010.847.612.201.912.451.457.090.100.060.200.050.162379.4118.911.0310.0311.3736.50.920.09331.450.00466.7973.8287.97230.697.0919.428.95.7439.1968.24第9页 共13页 08-2表合计数量35.190.020.000.000.000.012.370.010.847.612.201.912.451.457.700.100.060.200.050.160.720.610.611.金额(元）2424.6918.911.0310.0311.3736.50.920.09331.450.00466.7973.8287.97230.697.7019.428.95.7439.1968.24993.502.840.001.5267.55259.5917.70319.36612.0976.28人工1工日原木2m3锯材3m3光圆钢筋4t型钢5t组合钢模板6t铁件7kg8~12号铁丝8kg32.5级水泥9t水10kg青（红）砖11千块中（粗）砂12m3砂砾13m3碎石4cm14m3其他材料费15元8~10t光轮压路机16台班17250L以内混凝土搅拌机台班8t以内载货汽车18台班1912t以内汽车式起重机台班2020t以内汽车式起重机台班2140m3/h以内混凝土搅拌站台班2275KW以内履带式推土机台班231.0m3以内轮胎式装载机台班小型机具使用费24元4.20.610.610.490.420.420.720.610.61993.502.840.0049.51.2939.12.592.09865245.0.5917.701.204.3769.7.9639.15.805308.874153.551.1.3973.32197.080.00242.09462.434874.92直接工程费其他工程费间接费ⅠⅡ规费企业管理费利润及税金建筑安装工程费48.242.28编制范围：上部结构工程名称：钢筋混凝土空心板桥

编制：宁雄志

复核：

分项工程概（预）算表序号工程项目C15混凝土桥面铺装工程细目桥面铺装砼3定额单位10m实体工程数量4.31定额表号4-6-13-2（改）工、料、机名称单位单价（元）定额数量金额(元）15.30.0010.0012.723155.18.672.90.84C15混凝土桥面铺装砼拌合100m实体0.4314-11-11-11数量金额(元）3C15混凝土桥面铺装砼运输100m0.434-11-11-18数量金额(元）3第10页 共13页 08-2表合计定额定额数量65.940.000.0011.74.65金额(元）44.134.9017.144621.920.00人工1工日68.91原木2m31137.96型钢3t3977.2132.5级水泥4t393.82水5kg0.00中（粗）砂6m338.58碎石（4cm）7m3158.828其他材料费元1.009混凝土电动切缝机台班170.301t以内机动翻斗车10台班114.391140m3/h以内混凝土搅拌站台班1.001275KW以内履带式推土机台班415.58131.0m3以内轮胎式装载机台班429.43143m3以内混凝土搅拌运输车台班721.13小型机具使用费151.000.8565.940.000.0011.74.6521.9837.3712.503.623..134.9017.144621.920.00847.945934.8112.50616.519.060.490.420.420.210.180.180.2175.2377.742.411.04749.0416.470.6870.68直接工程费Ⅰ其他工程费Ⅱ规费间接费企业管理费利润及税金建筑安装工程费4.0739.12.81279.69636.32170.65695.551.92497.991916.0120201.114.07153.186.231.2939.12.59.485127.09749.049.660.0019.6581.57859.939188.10711.451.92522.102014.7612438.322.811.471125.704.4617.17181.05编制范围：上部结构工程名称：钢筋混凝土空心板桥工程项目编制：宁雄志

C15混凝土桥面铺装复核：

号

序号工程细目混凝土搅拌站安拆定额单位座工程数量0.20定额表号4-11-11-18工、料、机名称单位单价（元）定额数量金额(元）人工原木锯材光圆钢筋型钢组合钢模板铁件8~12号铁丝32.5级水泥水青（红）砖中（粗）砂砂砾碎石4cm其他材料费8~10t光轮压路机250L以内混凝土搅拌机8t以内载货汽车12t以内汽车式起重机20t以内汽车式起重机小型机具使用费工日m3m3tttkgkgtkg千块m3m3m3元台班台班台班台班台班元68.911137.961404.463392.963977.215918.8038.386.41393.820.00212.0038.5835.94158.821.00186.14140.23442.72751.93420.791.001039.10.50.0220.00.0860.18671.30.425.32722966.2657.5973.63.71213.33.141.926.11.574.8849..9639.15.8051501.171145.08212.650.100.000.020.020.0414.590.085.1846.8613.5611.7915.078.93.650.0.391.250.321.0010.1314653.84116.446.3261.8070.00225.30559.970.522041.240.002874.744.651.761420.7043.65119.6155.10552.68241.60420.2410.1324470.291213.735729.651490.9626.2535550.87分项工程概（预）算表第11页 共13页 08-2表合计定额数量金额(元）定额数量金额(元）数量212.650.100.000.020.020.0414.590.085.1846.8613.5611.7915.078.93.650.0.391.250.321.0010.13金额(元）14653.84116.446.3261.8070.00225.30559.970.522041.240.002874.744.651.761420.7043.65119.6155.10552.68241.60420.2410.1324470.291213.735729.651490.9626.2535550.871234567101112131415161718192021直接工程费Ⅰ其他工程费Ⅱ规费间接费企业管理费利润及税金建筑安装工程费编制范围：调治工程工程名称：钢筋混凝土空心板桥工程项目工程细目编制：宁雄志

挖锥坡基础硬土（深2.1m）复核：

M5砂浆砌片石锥坡回填锥坡土方号

分项工程概（预）算表序号定额单位工程数量定额表号工、料、机名称单位单价（元）定额人工32.5级水泥水中（粗）砂片石其他材料费小型机具使用费工日m3Kgm3m3元元68.91393.820.0038.5874.501.001.00448.31000m30.304-1-1-1数量金额(元）134.499267.71定额15.20.853184.2310m3104-11-11-11数量金额(元）152.008.53180.0042.30115.0012.0075.0010474.323359.280.001631.768567.2712.0075.00定额4.510m3实体47.004-11-2-1数量金额(元）211.5014574.47第12页 共13页 08-2表合计数量497.998.53180.0042.30115.00金额(元）34316.493359.280.001631.768567.27123456711.51.27.5直接工程费Ⅰ其他工程费Ⅱ规费间接费企业管理费利润及税金建筑安装工程费4.9639.15.8066.787484.279267.71459.683623.675.67951.0514866.794.9639.15.8051588.3071074.6624119.1196.334095.461469.592662.97333.993.3639.14.6651103.688.6914574.474.7047874.812145.717719.132737.015266.3965743.06702.741652.3717419.28编制范围：临时工程工程名称：钢筋混凝土空心板桥序号编制：宁雄志

工程项目工程细目定额单位汽车便道山岭重丘区便道1km复核：

合计序号分项工程概（预）算表工程数量定额表号工、料、机名称单位单价（元）定额人工75kw以内履带式推土机6~8t光轮压路机8~10t光轮压路机12~15光轮压路机工日台班台班台班台班68.91415.58166.08186.14273.3594.214.481.160.883.44合计第13页 共13页 08-2表1.607-1-1-1数量金额(元）150.7223.171.861.415.5010386.129628.23308.24262.091504.定额数量金额(元）定额数量金额(元）数量150.7223.171.861.415.50金额(元）10386.129628.23308.24262.091504.12345直接工程费Ⅰ其他工程费Ⅱ规费间接费企业管理费利润及税金建筑安装工程费4.9639.15.8051432.4.99220.211095.624060.971345.882427.8731019.56220.211095.624060.971345.882427.8731019.56编制：宁雄志复核：