某三层框架结构工程综合实例讲解2工程施工图预算表(含利润和管理费)

'注：当实际工程中所用的材料与定额对应项中所用材料不一致时，需要进行相应基价之间得换算，换算公式为：H换后基价=（实际采用材料基价-定额列项中材料基价）×定额中的数量+原基价换后材料费的确定有两种方法：法一：换后材料费=（实际采用材料基价-定额列项中材料基价）×定额中的数量+原材料费法二：换后材料费=H换后基价-（定额中所列除材料费以外的各项费用之和）工程施工图预算表序号定额编号分项工程名称计量单位工程量基价／元其中／元合价／元人工费材料费机械费管理费利润A.1.1土方工程11-1场地平整㎡848.8030.750.75————636.60221-2人工挖土方（J-1，1.35m)m³292.6711.3311.33————3608.62131-3人工挖基坑m³579.87613.2113.21————7660.16241-4人工挖沟槽m³128.43812.6712.67————1627.309 A.1.3土石方回填51-7回填土（夯填）m³644.9236.826.10—0.72——4050.11661-14房心回填土m³177.5249.809.08—0.72——1739.73571-15余土运输m³178.53720.373.00—17.37——3636.799A.3砌筑工程84-1换砖基础M10水泥砂浆m³55.94176.6934.51126.57+0.236×（185.35-135.21）=138.404.05——9899.142913-136防潮层㎡65.60411.792.918.580.3——773.471104-35换加气墙M5混合砂浆m³503.795216.0830.57180.97+0.15×（142-135.21）=182.0384.00——109126.027113-1勾缝㎡2015.183.272.800.350.12——6589.639124-2换砖外墙M10混合砂浆m³15.12180.3545.75128.24+0.265×（142.33-135.21）=130.134.47——2726.892 133-1勾缝㎡63.053.272.800.350.12——206.175A.4.1混凝土工程145-8换现浇砼独立基础C30m³204.727265.3630.72204.7+1.015×(214.14-197.91)=221.4713.47——54326.357155-6换现浇砼带形基础C30m³28.811262.6027.6620.5+1.015×（214.14-197.91）=221.4713.47——7565.769165-1C10基础垫层m³56.583195.4524.02157.9613.47——11059.147185-17C30砼柱m³74.737280.536.01222.5221.97——20963.729195-21换现浇砼构造柱C30m³16.351295.4150.96206.48+0.986×（214.14-197.91）=222.4821.97——4830.249205-24现浇砼梁C30m³183.008274.3430.97221.4721.90——50206.415215-29现浇砼板C30m³146.277271.5626.64223.0321.89——39722.982 225-27换现浇砼圈梁C30m³14.852297.8652.85206.64+1.015×（214.14-197.91）=223.1121.9——4423.817235-41现浇楼梯C30㎡6677.3515.3453.648.37——5105.1245-27换现浇砼过梁C30m³11.074297.8652.85206.64+1.015×（214.14-197.91）=223.1121.90——3298.502251-213水泥沙浆散水㎡81.367.842.335.110.40637.862261-16原土打夯㎡81.360.380.330.0530.917271-1三七灰土垫层m³16.27246.8822.7322.371.78762.831A.7.2屋面防水2813-59SBS改性沥青卷材㎡606.03841.93.4737.190.53——25392.9922913-1找平层㎡578.2386.561.984.330.25——3793.2413012-31蒋铺水泥砖㎡578.23840.76.7232.301.69——23533.961 A.8.3保温、隔热屋面3112-4膨胀珍珠岩m³63.606125.9216.23111.071.62——8009.2683213-1找平层㎡578.2386.561.984.330.25——3793.241B.1.2快料面层331-51地砖地面除（卫生间）㎡504.4043.718.6533.351.71——22047.324341-16原土打夯㎡534.650.380.330.05——203.167351-9C10砼垫层m³32.075266.0522.15235.658.25——8933.554361-1420厚1：3水泥砂浆找平层㎡1557.617.672.484.790.40——11948.869371-54马赛克陶瓷金砖㎡90.7535.779.8124.731.23——3246.128381-51现筑胶结砂铺面砖楼面㎡946.37643.718.6533.351.71——41366.095 3912-1950厚C20细石砼找坡m³2.42242.0735.17181.81+1.015（185.38-174.57）=192.7814.12——585.809B.1.3橡胶面层401-100塑料地板卷材㎡76.58430.075.3523.830.89——2302.881411-1420厚1：3水泥砂浆找平层㎡76.5847.672.484.790.40——587.399B.1.5踢脚线421-171踢脚线贴面砖m1025.2510.352.097.880.38——10611.388431-1415厚1：3水泥砂浆找平层㎡123.037.67-1.65=6.022.48-0.51=1.974.79-1.05=3.740.4-0.09=0.31——740.641B.1.6楼梯装饰441-1420厚1：3水泥砂浆找平层㎡64.687.672.484.790.40——496.096451-153㎡64.68462.2236.56410.7414.92——29896.39 贴水磨花岗石砖461-162贴防滑条金刚砂m114.41.100.690.380.03——125.84471-163楼梯酸洗打蜡㎡64.684.341.982.230.13——280.711B.1.7扶手、栏杆487-53硬木扶手m16.628141.057.04129.834.18——2345.3794911-12扶手刷漆m16.6282.331.380.880.07——38.743507-31阳台不锈钢栏杆㎡16.2228.2615.88205.087.303624.77517-62不锈钢扶手m16.2143.624.23133.685.712326.64B.2墙柱面装饰523-512厚1：3水泥沙浆抹底层㎡883.5410.685.694.490.5——9436.207533-9水刷石抹外墙勒脚㎡144.8520.1411.947.430.77——2917.279 543-25涂料底层抹灰㎡738.6910.685.673.270.41——6906.752553-33丙烯酸外用乳胶漆外墙面㎡806.6128.761.5826.330.85——23198.104563-4砌块抹灰女儿墙㎡67.9210.85.324.980.5——733.536573-24涂料底灰砌块㎡67.9211.245.325.40.52——763.76583-83加气块上抹水泥浆㎡3433.1348.35.192.710.76——28495.012593-99面层底层抹灰㎡3433.1348.95.572.930.4——30554.893603-101喷大白浆㎡3433.1340.770.530.220.02——2643.513613-86加气块抹砂浆窗台㎡15.5118.9211.776.390.76——293.45623-99面层底层抹灰㎡15.518.95.572.930.4——138.04633-101喷大白浆㎡15.510.770.530.220.02——11.94B.2.9隔断 6410-9厕所隔断胶合板㎡49.2362.2127.52324.3110.38——17820.732B.2.10幕墙653-76魔力幕墙隐框㎡37.821082.7736.981010.4135.38——40950.36B.3天棚工程B.3.1天棚抹灰662-108喷大白灰天棚㎡2462.0481.711.190.470.05——4210.102672-104刮耐水腻子㎡2462.0485.962.223.560.18——14673.806682-94涂料底层抹水泥砂浆㎡2462.0488.315.442.520.35——2049.619692-108楼梯板底喷大白浆㎡16.6281.711.190.470.05——28.434702-94涂料底层抹水泥砂浆㎡16.6288.315.442.520.35——138.179B.3.2吊顶天棚712-19V形轻钢龙骨0.5㎡以内面板㎡233.134.876.2226.891.76——8128.20 722-69底面石膏板安装㎡233.113.493.739.360.40——3144.52732-55铝合金条板龙骨㎡493.528.884.7722.711.40——14252.28742-89彩钢板面层㎡493.555.392.1751.581.64——27334.9657511-293油漆㎡493.58.155.842.070.24——2011.01B.4门窗工程B.4.1木门766-2木门窗制作安装㎡76.23204.49.15189.196.06——15581.4127711-16木门窗刷两遍清漆㎡76.2310.165.524.340.30——774.497786-75木制防火门制作安装㎡52.92570.0412.02541.1116.91——30166.5177911-230木制防火门刷防火漆㎡52.924.491.333.030.13——237.618B.4.2金属门806-76㎡3.15416.4611.46392.3412.66——1311.85 冷弯钢板防火门制安816-62安全无框玻璃门制安㎡8.1991.056.65904.9529.4——8027.1826-63不锈钢平开门制安㎡12.151043.3457.18955.2130.95——12676.58B.4.6金属窗836-33铝合金推拉窗㎡289.2282.111.84261.788.48——81583.32846-36铝合金百叶窗㎡9.9320.5112.58298.319.62——3046.68856-37组合窗拼管安装㎡134.2232.231.0330.240.96——4325.911866-31金属平开外飘窗㎡12.61336.1914.04312.0510.10——892.98B.6.3浴侧配件8710-64洗漱台㎡3.6140.118.97119.484.65——504.368810-59卫生纸架套1860.263.6654.891.71——1084.688910-61肥皂盒套648.483.8643.221.40——290.88 9010-67镜箱套3197.3618.84172.915.61——592.089110-79镜子㎡999.224.2492.092.89——892.98B.6.5压型钢板楼板墙板9211-25彩钢板制安t1.40995455.14479.994964.7310.42——7691.202939-7一类构件运输5Km以内t1.163493.298.145.5179.64——108.534944-47夹不然材料㎡740.99246.583.6541.551.38——34515.4079511-222彩钢板刷防火漆㎡740.9926.172.313.680.18——4571.9219611-12钢托架制作安装t6.40564897.7762.014795.9739.7931373.16979-7一类构件运输5Km以内t6.405693.298.145.5179.64——597.5789811-1钢柱制作安装t2.75175256.4152.495180.6623.26——19517.05 999-7一类构件运输5Km以内t2.75793.298.145.5179.64——257.201'