三汊河口閘工程施工組織設計-5.1單價分析表.xls

1、單價分析表項目編號:5.1.1項目名稱:C30閘室底板砼單位:100m項目單價:385.08序號項目名稱單位數量動態(tài)單價動態(tài)價合計單價（元）一直接工程費23205.75(一)直接費21000.68【人工】工日76.9017.571351.1322.04材料砼m103.00174.5517978.91249.96板枋材m0.0831100.0091.302250.00原木m0.030800.0024.001800.00鋼模板kg8.594

2、.2036.084.20鋼支撐kg14.483.3047.783.30另星卡具kg3.365.2017.475.20扣件只5.925.0029.605.00馬釘kg0.286.101.716.10鐵件kg0.523.001.564.50鐵釘kg0.425.302.235.30水m90.000.5045.001.50其他材料費%0.4018275.6473.100.40【材料小計】18348.74機械裝載機1.5m臺班0.66208.14

3、137.37皮帶機15m500mm臺班2.1338.0781.09電磁振動給料機臺班2.134.158.84拌和機0.4m臺班2.29116.51266.81插入式振搗器2.2kw臺班4.6015.4971.25機動翻斗車1t臺班18.3539.87731.61雙膠輪架子車臺班0.632.361.49圓盤鋸臺班0.0364.461.93刨板機臺班0.0141.020.41【機械小計】1300.81機械用材第一類費用元331.811.00

4、331.811.35人工工日26.4517.57464.7322.04電kWh300.090.60180.050.80柴油kg162.112.00324.223.50小計（二）其他直接費%2.5021000.68525.02（三）現場經費%8.0021000.681680.05二間接費%13.0023205.753016.75三計劃利潤%7.0026222.501835.57四其他攤銷m100.003.2630326.30五稅金%3.4

5、136922.311259.05六合計38507.66序號機械名稱及規(guī)格第一類費用人工汽油柴油電【機械小計】1.96機械用材第一類費用元1.961.001.961.35人工工日0.0017.570.0022.04小計（二）其他直接費%2.50500.7112.52（三）現場經費%8.00500.7140.06二間接費%13.00553.2871.93三計劃利潤%7.00625.2143.76四稅金%3.41802.8027.38五合計8

6、30.18序號機械名稱及規(guī)格第一類費用人工汽油柴油電雙膠輪架子車2.360.00234單價分析表項目編號:5.1.1.3項目名稱:C30閘室底板砼外腳手架單位:100m項目單價:28.38序號項目名稱單位數量動態(tài)單價動態(tài)價合計單價（元）一直接工程費2053.69(一)直接費1858.54【人工】工日49.8017.57874.9922.04鋼管Ф48kg170.453.00511.353.00扣件只29.465.00147.305.00

7、鋼木組合腳手架m7.504.2031.504.20鐵絲12#kg5.923.9023.093.90安全網m23.503.0070.504.50扣件螺絲kg22.844.50102.784.50防銹漆kg9.177.3867.677.38其他材料費%1.92954.1918.321.92【材料小計】972.51機械雙膠輪架子車臺班4.682.3611.04【機械小計】11.04機械用材第一類費用元11.041.0011.041.35人工工