施工圖預(yù)算(實例)
某辦公樓 工程地點：單位面積造價：789.44元/平方米總造價：337879.40元大寫總造價：叁拾叁萬柒仟捌佰柒拾玖元肆角建設(shè)單位：編制單位：編制人：高宇陽 編制人證號：審核人： 審核人證號：目錄一、 編制說明………………………………………………………………1二、 取費表…………………………………………………………………2三、 直接費計算表…………………………………………………………3四、 人工費計算表…………………………………………………………8五、 材料費計算表…………………………………………………………9六、 機(jī)械費計算表…………………………………………………………14七、 工料機(jī)匯總表…………………………………………………………15八、 經(jīng)濟(jì)指標(biāo)表……………………………………………………………22九、 工程量計算表…………………………………………………………27十、 鋼筋分部匯總…………………………………………………… ……33十一、 最后鋼筋匯總………………………………………………………35 編制說明工程名稱：某辦公樓 1.本工程建筑結(jié)構(gòu)類型：三層框架。
2.本套圖紙的設(shè)計依據(jù)甲方審定的住宅平面方案及設(shè)計委托書中裝修說明進(jìn)行施工圖設(shè)計圖紙設(shè)計依據(jù)國家及有關(guān)部門頒布的現(xiàn)行設(shè)計規(guī)范規(guī)程、標(biāo)準(zhǔn)及有關(guān)規(guī)定文件3.施工方法：土石方工程中采取人工挖掘，運距為100M4.本設(shè)計未考慮構(gòu)件的運輸及安裝在實際施工過程中，這一部分工程費用應(yīng)該加入在混凝土的換算中，所有的塌落度都選擇的30—50在套水泥爐渣找坡中，因未找到相應(yīng)的定額，顧套用相似定額8-167雨蓬因有了反沿，取了系數(shù)1.2，并入相應(yīng)天棚抹灰工程5.本工程預(yù)算以《2000全國統(tǒng)一建筑工程基礎(chǔ)定額》6.所有的門窗尺寸都按照“門窗詳圖”的尺寸計算由甲方提供的M2、M5在直接費中未考慮進(jìn)來7..取費標(biāo)準(zhǔn)依據(jù)工程類別按民建四類、國營二級施工單位標(biāo)準(zhǔn)取費8.本預(yù)算沒有考慮設(shè)計修改問題，如實際施工中發(fā)生，甲乙雙方應(yīng)協(xié)商調(diào)整總費用總工程量428.00總工程量單位平方米總造價337879.40其中直接費（元）286524.91人工費（元）65336.73材料費（元）188823.99機(jī)械費（元）16218.50綜合費（元）16218.50各項指標(biāo)單位造價（元）789.44鋼材（噸）2300.00水泥（千克）0.29中粗砂（立方米）46.00石子（立方米）49.00人工（元/工日）27.96 序號名 稱計算基礎(chǔ)造價（元）1定額直接費 286524.912 其中:人工費 65336.733 材料費 188823.994 機(jī)械費 16145.725 綜合費 16218.56人工工日 2355.67直接費(1)286524.918企業(yè)管理費、財務(wù)費用、其他費用(7) 3.56%10200.299勞動保險費(7) 3.3%9455.3210間接費(8)+(9)19655.6111工料機(jī)價差 14258.2812價差 14258.2813水泥及半成品基價價差 1614.7514直接費間接費之和(7)+(10)+(12)-(13).318824.0515計劃利潤(14) 2%6376.48116建設(shè)施工安全技術(shù)服務(wù)費(14)+(15) 0.15%487.817意外傷害保險費(14)+(15) 0.05%162.618稅金(14)+(15)+(16)+(17) 3.6914%12028.4619工程造價合計(14)+(15)+(16)+(17)+(18)337879.39 直接費計算表序號定額代碼名稱單位定額基價數(shù)量直接費合計 其中人工費材料費機(jī)械費綜合費單價價差1一、土石方工程 21-26.人工挖基坑三類土 深度2米以內(nèi)100m31676.413.325565.685210.21040.44315.03031-39.回填土 夯填100m3970.9732912.912187.360560.67164.88041-41.平整場地100m282.813.48288.18271.860016.32051-44換人工運土方 運距100米以內(nèi)100m31015.770.33335.2316.230018.9806 小 計 9101.977985.660601.11515.21 7 三、腳手架工程 83-3.外腳手架 鋼管 單排 9米以內(nèi)100m2299.4219.7485912.952801.452341.92434.85334.73093-8.滿堂腳手架 基本層 3.6米高100m2413.973.9751645.53857.65441.94252.8193.130103-30.20米(6層)以內(nèi)垂直運輸 塔吊施工100m21504.434.096153.12005804.81348.3-10.88.11 小 計 13711.63659.12783.866492.47776.16 12 四、砌筑工程 134-2H.水泥砂漿磚基礎(chǔ) M1010m31710.60.7321252.16221.11949.2610.9170.8882.37148144-10.單面清水磚墻 1磚 混合砂漿 M510m31829.684.8188815.42254.735970.6691.0149974.682154-25.混水磚墻 1磚 混合砂漿 M510m31756.323.5596250.741419.264410.4667.23353.874.68216 小 計 16318.33895.111330.38169.15923.68 17 五、模板工程 185-4.現(xiàn)澆混凝土模板 獨立基礎(chǔ) 毛石砼10m3472.874.6022176.15768.071006.37278.51123.20195-12.現(xiàn)澆混凝土模板 混凝土基礎(chǔ)墊層10m3354.961.308464.2957.74372.417.8626.280.06924205-26.現(xiàn)澆混凝土模板 矩形柱 周長1.8米以內(nèi)10m32637.821.9215067.252219.12063.92497.4286.820215-31.現(xiàn)澆混凝土模板 構(gòu)造柱10m32236.120.26581.39175.06359.7813.6432.910直接費計算表序號定額代碼名稱單位定額基價數(shù)量直接費合計 其中人工費材料費機(jī)械費綜合費單價價差225-32.現(xiàn)澆混凝土模板 基礎(chǔ)梁10m32040.430.8481730.28508.94791.88331.5397.940235-33.現(xiàn)澆混凝土模板 單梁 連續(xù)梁 懸臂梁10m32656.675.54714736.556151.966352.041398.4834.160245-35.現(xiàn)澆混凝土模板 圈梁10m31749.170.127222.14123.6962.6423.2412.570255-36.現(xiàn)澆混凝土模板 過梁10m35046.170.0558281.58104.33144.9816.3315.940265-45.現(xiàn)澆混凝土模板 有梁板 10厘米厚以內(nèi)10m32724.192.6657259.973042.873036.34769.81410.940275-46.現(xiàn)澆混凝土模板 有梁板 10厘米厚以外10m32281.411.0332356.71030.38946.63246.29133.40295-50.現(xiàn)澆混凝土模板 整體樓梯10m2888.771.052934.99355.86485.440.852.930305-51.現(xiàn)澆混凝土模板 雨蓬10m2609.220.34207.1379.18105.9810.2511.720315-54.現(xiàn)澆混凝土模板 臺階10m2163.432.493407.43128.59234.4921.2923.060325-55.現(xiàn)澆混凝土模板 欄板10m527.370.621327.558.37236.7913.818.540335-60.現(xiàn)澆混凝土模板 挑檐天溝10m39504.980.312946.54897.651739.55142.55166.79034 小 計 39699.8915701.7917939.23811.72247.2 35 六、混凝土及鋼筋混凝土工程 365-221.現(xiàn)澆構(gòu)件圓鋼筋 Ф6.5毫米以內(nèi)t3287.140.511676.44325.811236.6619.0894.89324.4722375-222.現(xiàn)澆構(gòu)件圓鋼筋 Ф8毫米以內(nèi)t3028.444.07612343.921689.149742.7213.38698.71324.4722385-223.現(xiàn)澆構(gòu)件圓鋼筋 Ф10毫米以內(nèi)t2880.73.0238708.36906.397177.72131.32492.93324.4722395-224.現(xiàn)澆構(gòu)件圓鋼筋 Ф12毫米以內(nèi)t2969.221.9075662.3468.214696.86176.72320.51257.81195405-225.現(xiàn)澆構(gòu)件圓鋼筋 Ф14毫米以內(nèi)t2911.130.269783.0955.04660.8722.8644.33257.81195415-226.現(xiàn)澆構(gòu)件圓鋼筋 Ф16毫米以內(nèi)t2880.730.084241.9815.25206.04713.7247.15295425-227.現(xiàn)澆構(gòu)件圓鋼筋 Ф18毫米以內(nèi)t2859.490.5111461.281.741258.138.6582.71247.15295435-228.現(xiàn)澆構(gòu)件圓鋼筋 Ф20毫米以內(nèi)t2838.040.9912812.5142.32437.9873.03159.19247.15295445-235.現(xiàn)澆構(gòu)件螺紋鋼筋 Ф12毫米以內(nèi)t3095.80.5751780.09153.581464.2761.47100.76323.43795455-236.現(xiàn)澆構(gòu)件螺紋鋼筋 Ф14毫米以內(nèi)t3034.210.035106.27.8488.913.446.01323.43795465-237.現(xiàn)澆構(gòu)件螺紋鋼筋 Ф16毫米以內(nèi)t3005.391.3664105.36276.443464.72131.82232.38270.14295直接費計算表序號定額代碼名稱單位定額基價數(shù)量直接費合計 其中人工費材料費機(jī)械費綜合費單價價差475-238.現(xiàn)澆構(gòu)件螺紋鋼筋 Ф18毫米以內(nèi)t2982.381.7135108.82299.934369.02150.69289.17270.14295485-239.現(xiàn)澆構(gòu)件螺紋鋼筋 Ф20毫米以內(nèi)t2961.493.40410080.91547.878665.32297.1570.61270.14295495-240.現(xiàn)澆構(gòu)件螺紋鋼筋 Ф22毫米以內(nèi)t2930.392.7187964.8390.966913.72209.29450.83270.14295505-241.現(xiàn)澆構(gòu)件螺紋鋼筋 Ф25毫米以內(nèi)t2910.912.9798671.6383.437604.43192.89490.85270.14295515-299.鐵件及電渣壓力焊接 電渣壓力焊接接頭10個80.5710.2821.81303.55319.06152.6946.510525-302.錐螺紋鋼筋接頭普通型Ф20毫米以內(nèi)10個217.640.243.534.7633.892.422.460535-306.錐螺紋鋼筋接頭普通型Ф32毫米以內(nèi)10個324.786.62143.55248.821651.52121.9121.310545-319.現(xiàn)澆混凝土 獨立基礎(chǔ) C20碎石砼10m32220.584.60210219.111487.097916.27237.33578.43263.91015555-337H.現(xiàn)澆混凝土 矩形柱 C2510m32793.911.9215367.11156.253746.87160.17303.81293.415185565-342.現(xiàn)澆混凝土 構(gòu)造柱 C2010m32751.950.26715.51178.09475.2321.6840.5263.91015575-343.現(xiàn)澆混凝土 基礎(chǔ)梁 C2010m32305.630.8481955.17308.311465.4970.71110.67263.91015585-344.現(xiàn)澆混凝土 單梁連續(xù)梁 懸臂梁 C2010m32495.160.028571.1112.452.312.384.03263.91015595-344H.現(xiàn)澆混凝土 單梁 連續(xù)梁 懸臂梁 C2510m32622.325.51814469.962400.2710790.56460.09819.04293.415185605-346.現(xiàn)澆混凝土 圈梁 C2010m32629.280.127333.9282.77221.6610.5918.9263.91015615-346H.現(xiàn)澆混凝土 圈梁 C25.10m32756.450.18496.16117.31335.7515.0128.09293.415185625-347.現(xiàn)澆混凝土 過梁 C2010m32692.970.056150.8139.398.34.678.54263.91015635-356H.現(xiàn)澆混凝土 有梁板10厘米以內(nèi) C2510m32561.081.1232876.09423.052196.6193.64162.8310.891455645-357H.現(xiàn)澆混凝土 有梁板C25厚10厘米以外 10m32562.950.7381891.46270.331452.5361.53107.06310.891455655-359.現(xiàn)澆混凝土 平板C20 厚10厘米以內(nèi)10m32531.830.079200.0135.78146.336.5911.32279.223455665-361.現(xiàn)澆混凝土 整體樓梯 C2010m2629.761.052662.51156.01435.433.5937.563.18243675-362.現(xiàn)澆混凝土 雨蓬 C2010m2207.30.3470.4816.2746.653.573.9920.632275直接費計算表序號定額代碼名稱單位定額基價數(shù)量直接費合計 其中人工費材料費機(jī)械費綜合費單價價差685-365.現(xiàn)澆混凝土 臺階 C2010m2411.792.4931026.59199.09713.5255.8758.1143.42167695-366.現(xiàn)澆混凝土 欄板 C2010m134.570.62183.5720.1854.544.124.7313.479753705-371.現(xiàn)澆混凝土 挑檐天溝C2010m32826.850.31876.32211.04574.641.0949.6279.223455715-372H.現(xiàn)澆混凝土 壓頂C1510m32713.960.356966.17257.62606.6747.1854.69245.36711572小 計116948.5113672.2293321.083335.566619.6773八、屋面及防水工程748-64.鑄鐵落水管 Ф100mm100m494.820.844417.6359.03334.96023.640.6978758-68.鑄鐵水斗（接水口） Ф100mm10個372.780.4149.1126.58114.0908.440768-78.玻璃鋼排水 排水短管Ф50mm10個76.70.430.681315.9501.740778-87.瑪蹄脂油氈卷材防水 二氈三油 100m22017.32.4614964.58540.764142.80281.020788-118.刷冷底子油防水 第一遍100m2186.952.412450.9293.92331.48025.520798-121.塑料油膏二遍防水100m2916.912.4122211.59126.821959.580125.180808-165.屋面保溫 現(xiàn)澆水泥 珍珠巖10m31681.472.4124055.71430.083396.050229.5778818-167.屋面保溫 干鋪珍珠巖10m31118.423.1353506.25281.463026.310198.480828-171.架空隔熱層 混凝土板面100m22788.762.4126726.491809.484340.9195.37380.7399.45246968312-20-(12-21)*-1.水泥砂漿找平層 厚度15mm100m2541.652.4121306.46394.19798.7339.5873.9548.964884 小 計23819.423775.3218460.85234.951348.2785 十一、門窗工程8611-287.鋁合金雙扇地彈門 帶上亮 100m225822.940.3519063.851523.66816.04211.16513.051009.22888711-297.鋁合金雙扇平開窗 帶上亮制安100m221356.911.45931159.735393.8423161841.141763.76903.293179688 小 計 40223.586917.4429977.041052.32276.81直接費計算表序號定額代碼名稱單位定額基價數(shù)量直接費合計 其中人工費材料費機(jī)械費綜合費單價價差89 十二、樓地面工程9012-15.爐渣水泥石灰拌合墊層10m31450.910.059586.3319.5261.9204.89107.2629112-17.混凝土墊層10m32023.61.272569.97385.831885.38153.3145.47230.889039212-19換水泥砂漿找平層 混凝土或硬基層上 厚度15mm100m2486.760.09948.1915.6928.541.232.7345.61449312-27.水泥砂漿樓地面 厚20mm100m2807.823.9753211.081012.431949.767.18181.7878.94449412-28.水泥砂漿樓梯面 厚20mm100m21771.850.105186.04103.269.972.3510.53107.26689512-29.水泥砂漿臺階面 厚20mm100m21535.210.249382.27173.46180.986.1921.64117.03189612-48.混凝土散水面層一次抹光60mm100m21949.160.281547.71114.64379.0922.9831195.8070519712-51.水磨石嵌金屬條100m446.534.0741819.1673.741642.430102.990人工費表材料代碼名稱單位預(yù)算價數(shù)量市場價單價價差價差合計合計100000000001綜合人工工日24.82634.540624.80065336.61100000000004機(jī)械人工工日25.820.712825.800534.39---金額合計---.065871材 料 表序號材料代碼名稱單位預(yù)算價數(shù)量市場價單價價差價差合計合計1400101110002白水泥千克0.632.1590.60019.32400111200002水泥 32.5千克0.2991235.09950.350.065474.1131932.283400301420001混凝土地模立方米173.253.0874173.2500534.894400501010001標(biāo)準(zhǔn)磚 24011553mm千塊18052.2838188.438.43440.759851.845400505010001-1.中（粗）砂立方米46167.674246007713.016400505010001-2.砂粒立方米460.019746000.917400505170001爐渣立方米36.990.709136.990026.238400507010002碎石 15mm立方米516.893955.564.5631.44383.039400507010003碎石 20mm立方米5020.355258.318.31169.151186.9110400507010005碎石 40mm立方米49146.667157.698.691274.548461.2211400509010002生石灰千克0.1544.47030.15006.6712400509050001石灰膏立方米684.34986800295.7913400509270002滑石粉千克0.46138.84440.460063.8714400703110006玻璃鋼短管 Φ50mm個3.894.043.890015.7215401303032006大理石板平方米1039.305510300958.4716401303110006金屬條米3.8431.8443.8001641.0117401501220001壓頂瓷片千塊103.20.9311103.20096.0918401501220002陰陽角瓷片千塊103.20.7528103.20077.6919401501470001瓷板 152152mm千塊262.238.8749262.23002327.2720401503030002玻璃 δ=4mm平方米16.5145.918.071.57229.062636.4121401503030004玻璃 δ=6mm平方米31.8435.131.84001117.5822401701010001106涂料千克1.23133.43931.2300164.1323401701010002107膠千克2.5619.73352.560050.5224402101050003鍍鋅鐵絲8#千克3.838.59273.800146.6525402101050007鍍鋅鐵絲12#千克472.6545400290.6226402101050017鍍鋅鐵絲22#千克5.03105.52075.0300530.7727402101050018鍍鋅鐵絲千克4.210.69214.21002.91第10頁共35頁28402103010025-1.鐵釘千克4.61116.81184.6100538.529402103640801螺釘百個4.6140.13744.6100185.0330402115110504地腳個1.31052.5421.3001368.331402115710101-2.膨脹螺栓M622mm套0.318.8620.31002.7532402115710106膨脹螺栓套0.822105.0840.82001726.1733402303370002密封毛條米1.53946.26451.53001447.7834402309190005尼龍帽個0.661360.660089.7635402309650016塑料油膏千克1.321411.30941.32001862.9336402309651003軟填料千克8.0842.37268.0800342.3737402501050001-1.棉紗頭千克4.842.07274.840010.0338402501070001白布 0.9m平方米10.240.157610.24001.6139402505170003麻絲千克2.880.15192.88000.4440402505330001安全網(wǎng)千克17.824.092617.800428.8541402507011001草板紙 80#張0.91212.00510.9100192.9242402507110010-1.膠紙平方米4.72204.4544.7200965.0243402509030002草袋平方米1.21256.65011.2100310.5544402701050003電焊條千克5.01157.00445.0100786.5945402901010002組合鋼模板千克3.18922.40173.18002933.2446402901010002-4.鋼管腳手架平方米0.851004.5750.8500853.8947402901070001鋼支撐千克3.59595.70613.59002138.5848402901150001梁卡具千克485.3344400341.3449402901150002零星卡具千克4466.79584001867.1850402903070006支撐鋼管及扣件千克3.5945.15073.5900162.0951402903090002鋼管底座個15.982.613315.980041.7652402903090004扣件螺栓個0.33429.45820.3300141.7253403101310002-2.鐵件千克3.596.22743.590022.3654403501030001水立方米1385.7493100385.7555403501130001電度0.55458.12490.45-0.1.-45.81.206.16第11頁共35頁56403503041001焊劑千克544.37500221.8557403503180001砂紙張0.2218.0080.22003.9658403503720001木柴千克0.221039.650.2200228.7259403505011002鑄鐵排水管 Ф1001500mm米28.518.836728.5100251.9360403505040001鋸木屑立方米3.930.22363.93000.8861403505050014鑄鐵三通 Ф10050mm個20.543.046820.540062.5862403505070004鑄鐵水斗(接水口) Ф100mm個24.394.0424.390098.5463420511170256二等板枋材 55-100c㎡.立方米13500.07481420.4970.495.27106.2564420511170268-03.模板板枋材立方米13506.89761350009311.7665420511170501松厚板 36-65mm.立方米13500.1088135000146.8866420903190003竹腳手板M215.1667.95915.16001030.2667430105010025圓鋼（綜合）千克2.312.6482.30029.0968430105010028-01.圓鋼 Ф10mm噸23003.08352618.11318.11980.898072.9469430105010028-02.圓鋼 Ф12mm噸23001.99282546.71246.71491.645075.0870430105010028-03.圓鋼 Ф14mm噸23000.28112546.71246.7169.35715.8871430105010028-04.圓鋼 Ф16mm噸23000.08782536.51236.5120.77222.7172430105010028-05.圓鋼 Ф18mm噸23000.5342536.51236.51126.31354.573430105010028-06.圓鋼 Ф20mm噸23001.03562536.51236.51244.932626.8174430105010028-12.圓鋼 Ф6.5mm噸23000.52022618.11318.11165.481361.9475430105010028-14.圓鋼 Ф8mm噸23004.15752618.11318.111322.5410884.7976430105060001冷軋帶肋鋼筋 Ф4mm噸28000.3401280000952.2877430109081001-01.螺紋鋼筋 Ф12mm噸23800.60092689.51309.51185.981616.1378430109081001-02.螺紋鋼筋 Ф14mm噸23800.03662689.51309.5111.3398.4479430109081001-03.螺紋鋼筋 Ф16mm噸23801.42752638.51258.51369.023766.4780430109081001-04.螺紋鋼筋 Ф18mm噸23801.79012638.51258.51462.764723.281430109081001-05.螺紋鋼筋 Ф20mm噸23803.55722638.51258.51919.579385.7182430109081001-06.螺紋鋼筋 Ф22mm噸23802.84032638.51258.51734.257494.1683430109081001-07.螺紋鋼筋 Ф25mm噸23803.11312638.51258.51804.778213.95第12頁共35頁84430320010103鋁合金型材（綜合）千克19.4707.392721.442.041443.0815166.585440303017359鋼管 Ф483.5mm千克2.45332.59342.4500814.8586441501230963錐螺紋及連接套 Ф20mm個15.32.0215.30030.9187441501230967錐螺紋及連接套 Ф32mm個23.366.6623.3001553.1888455501072007螺栓M320MM套0.0717.7240.07001.2489455501154001拉桿螺栓千克7.374.74557.370034.9790470101010001-3.熟桐油千克12.791.418112.790018.1491470101170001防銹漆千克9.7314.82379.7300144.2392470103090004調(diào)合漆千克8.720.688.72005.9393470301220001大白粉千克0.53.3990.5001.794470301220002石膏粉千克0.494.61460.49002.2695470301470001-1.血料千克1.027.42831.02007.5896470901050001石棉墊千克2.583.6722.58009.4797470901170005石棉絨千克2.271.46862.27003.3398470911130002珍珠巖立方米77.3571.73577.35005548.799471101030004石油瀝青 30#千克1.860.90271.86001.68100471101050004石油瀝青 10#千克1.6569.42221.64-0.01.-0.69.113.85101471103010002石油瀝青油氈 350#平方米2.42590.04942.42001427.92102471107040001嵌縫料千克1.7913.36271.790023.92103471107170005密封油膏千克1.9578.8021.9500153.66104471107690001石油瀝青瑪?shù)壑⒎矫?802.471.25511802.47002262.28105471107710002瀝青冷底子油30:70千克2.76236.2432.7600652.03106471107751201隔離劑千克1.17100.8911.1700118.04107480105090001油漆溶劑油千克2.541.62092.54004.12108480107000001潤滑油千克4.660.68。
