高速公路年清单+成本分析表格文件下载.xls

高速公路年清单+成本分析表格文件下载.xls

《高速公路年清单+成本分析表格文件下载.xls》由会员分享，可在线阅读，更多相关《高速公路年清单+成本分析表格文件下载.xls（22页珍藏版）》请在冰点文库上搜索。

成成本本价价汇汇总总表表序号章次科目名称中标价（元）成本价（元）利润=（中标价-成本价）*100/中标价人工材料机械人材机合计税金成本价合计1100清单第100章总则49720457497204570.02200清单第200章路基41196799069515768877110451938733533511001671197251636307268211.93300清单第300章路面451089063462627723772600973667100125048379214815.94400清单第400章桥梁、涵洞47004828174683238248770876494305063728846201271536638559998618.05500清单第500章隧道179858233370339018062808231707894149369877509351315446339014.16600清单第600章安全设施及预埋管线7700清单第700章绿化及环境保护5335914407240129605480231638496616.98第100章至700章清单合计11161592101818819394199063932752814558770697872990808095669832414.2879目标价=1116159210*（1-0.23）859442592发包方抽走13%，另计划10%利润分成，合计23%10设人工机械再下浮x，则（181881939+275281455）x+420233803+29919244=859442592，解得x=0.9，即人工、机械费用再下浮10%才能达到目标价。

@#@成成本本分分析析表表子子目目号号子子目目名名称称单单位位数数量量原原清清单单人人材材机机单单价价人人材材机机金金额额税税金金成成本本价价合合计计单单价价合合价价人人工工材材料料机机械械人人材材机机合合计计人人工工材材料料机机械械人人材材机机合合计计100100章章101-1保险费-a按合同条款规定，提供建筑工程一切险总额1.000333838133383813338381-b按合同条款规定，提供第三者责任险总额1.000270002700027000102-1竣工文件总额0-a竣工文件总额1.0000102-2施工环保费总额0-a施工环保费总额1.0000102-3安全生产费0-a安全生产费总额1.000164452291644522916445229103-1临时道路修建、养护与拆除（包括原道路的养护费）0-a临时道路修建、养护与拆除（包括原道路的养护费）总额1.000100089491000894910008949103-2临时占地0-a临时占地亩1.000841332084133208413320103-3临时供电设施总额0-a设施架设、拆除总额1.000207486720748672074867-b设施维修月1.0000103-4电讯设施的提供、维修与拆除总额1.000268954268954268954第2页，共22页104-1承包人驻地建设标准化0-a承包人驻地建设标准化总额1.0000105-1施工标准化总额0-a场、站、驻地建设标准化总额1.000794375779437577943757-b施工现场标准化（含施工工艺、工序流程、施工标识等）总额1.0000-c管理标准化（含内业资料等）总额1.0000-d视频监控信息化建设标准化（含无线视视频监控等）总额1.000800000800000800000-e工程项目管理系统建设标准化（含各类软件系统等）总额1.000200000200000200000-f其他标准化要求总额1.0000-g采集和联网监控系统（含压力机数据、拌和站智能张拉）总额1.000200000200000200000合计4972045749720457200200章章201-1清理与掘除（含砍树、挖根、清理孤石）-a清理现场m24249715.7424393340.22.72.984994011474221232416420251274441203-1路基挖方0000000-a挖土方（包含5Km以内运费）m332736759.79320492780.97.98.829463080258620332880834098236429790704-b挖石方（包含5Km以内运费）m3477401029.3414006945321.81922.895480208593218907061901088474283711697112559125成成本本分分析析表表子子目目号号子子目目名名称称单单位位数数量量原原清清单单人人材材机机单单价价人人材材机机金金额额税税金金成成本本价价合合计计单单价价合合价价人人工工材材料料机机械械人人材材机机合合计计人人工工材材料料机机械械人人材材机机合合计计第3页，共22页-c挖除非适用材料（包括淤泥）（包含5Km以内运费）m39605813.4312900590.59.810.3480290941368989397337381023136-e土石方超运（5km以上的挖方、弃方、借方）m3km43479831.5165654541.21.200521758052175801779195395499203-2改河、改渠、改路挖方0000000-a挖土方（包含5Km以内运费）m3547347.884313040.95.96.849261032293137219112692384883-b挖石方（包含5Km以内运费）m31118727.52307866217192237401901792125537248219801204-1路基填筑（包括填前压实）0000000-g结构物台背回填m3118633.64398971522.8340.81779027041355848389165050039-i利用土方及软石填方m342552475.41230208860.24.858510490204251862127623572552022001755-j利用石方填方（次坚石、坚石）m348737111.4455755241.267.25848450292422635090711196593628731-k利用隧道洞渣填方m329061211.1232316051.267.2348734017436722092406713512163757-l借土填方（借土及软石填方）（含5Km以内运费）m31120715.611749410.913.414.31008601501741602605465165725-m借石填方（含5Km以内运费）m3100045.14451403.91.821.427.139001800214002710092428024-n4回填96区填料（结构物台背回填）m36463217.8711549740.913.414.358169086606992423831517955754-n6回填无砂大孔混凝土（结构物台背回填）m3100292.592925924308333524003080030033500114234642-n10回填水泥稳定碎石（结构物台背回填）m31315266.133499612168151852630220920197252432758296251571-n12回填级配碎石（结构物台背回填）m330011112.21336753415683864501652040748900332580946880102668956-o1锥坡及台前溜坡填土m310033.643364209332200090030032001093309-o2锥坡及台前溜坡填碎石m3100172.99172993581101263500810010001260043013030成成本本分分析析表表子子目目号号子子目目名名称称单单位位数数量量原原清清单单人人材材机机单单价价人人材材机机金金额额税税金金成成本本价价合合计计单单价价合合价价人人工工材材料料机机械械人人材材机机合合计计人人工工材材料料机机械械人人材材机机合合计计第4页，共22页-z1路床冲击增强补压m21088583.724049522.46.58.92612590707577968836330371001874-z2路基冲击增强补压m28809543.7533035782.46.58.921142900572620178404912673618107851-z3路基强夯增强补压m2136800823.42320387477.215.522.7984965802120412431053782105893432112716204-2改河、改渠、改路填筑0000000-d利用土及软石填方m3254.321080.24.85501201254129-e利用石填方（次坚石、坚石）m31009.169161.267.2120060072025745-g借土填方（借土及软石填方）（含5Km以内运费）m310014.0714070.913.414.390013401430491479-jM7.5浆砌片石m3100306.67306678016824880001680002480084625646204-3半填半挖、填挖交界加筋处治0000000-c土工格栅（双向50KN）m25466514.147729632.3810.3125730437320056305019200582249205-1软土地基处理0000000-l土工布m21009.449442.34.56.8230450068023703-m强夯m24811023.4211267367.215.522.734639207457051092097372411129338-s1填片石m310096.39963916683871600680030087002978997-s2填碎石m3100112.211122116703891600700030089003039203205-3岩溶洞回填0000000-a填C15混凝土m313342.85445752983033365387439043291484477-d填碎石土m310051.885188532375003200037001263826成成本本分分析析表表子子目目号号子子目目名名称称单单位位数数量量原原清清单单人人材材机机单单价价人人材材机机金金额额税税金金成成本本价价合合计计单单价价合合价价人人工工材材料料机机械械人人材材机机合合计计人人工工材材料料机机械械人人材材机机合合计计第5页，共22页-e填碎石m3100112.2111221579845007900084002868686-h填片、块石m310096.39963956810835006800100083002838583-iC15片石混凝土m3100299.4429944302291026930002290010002690091727817-jM30水泥砂浆m3100467.704677053981041350039800100041300140842708-k钢筋kg1005.095090.63.84.460380044015455-m22砂浆锚杆m10043.3543358.41113.232.68401100132032601113371207-1边沟0000000-bM7.5浆砌片石m314051313.14439993010016826814051002360568037656681284093894077-fC25混凝土m319545697.04136236472203285484299900641076001071066036523411075894207-2排水沟0000000-bM7.5浆砌片石m37026320.542252114100168268702600118036801882968642091947177-dC15片石混凝土m31255635.41797440220228448276100286140056224019172581412-gC25混凝土m31650697.041150116220328548363000541200090420030833935033-h钢筋kg572245.363067210.63.84.43433421745102517868586260371207-3截水沟（包括平台排水沟）0000000-bM7.5浆砌片石m313275335.56445455910016826813275002230200035577001213183679018-eC20混凝土预制块m385783.36665862203185381870027030045730155947289207-4急流槽0000000成成本本分分析析表表子子目目号号子子目目名名称称单单位位数数量量原原清清单单人人材材机机单单价价人人材材机机金金额额税税金金成成本本价价合合计计单单价价合合价价人人工工材材料料机机械械人人材材机机合合计计人人工工材材料料机机械械人人材材机机合合计计第6页，共22页-bM7.5浆砌片石m33160326.38103136180168248252800530880078368026723810403-eC20混凝土m3733696.67510659220318538161260233094039435413447407801-fC25混凝土m37717.86502522032854815402296038361313967-hC20混凝土预制块m337979.433623922031853881401176601990667920585-j钢筋kg9355.3750210.63.84.45613553041141404254207-5路基盲沟、路基渗沟0000000-k碎、砾石渗沟（500600）m17089120.602060933850563136712854450854451076607367121113319-a3碎、砾石渗沟（400mm600mm）m88103.289089852565704457644057201955915-c1碎、砾石渗沟（600800）m36762153.645648114868581294096249981618381029777221015403079262-b4碎、砾石渗沟（500500）m18138110.892011323853566145104961314906901197108408211237929207-6路基纵向排水涵0000000-b50cm钢筋混凝土排水涵m44591.14260106015320233264067328801025235010602208-1植物护坡0000000-b挂三维植被网草灌混喷m215420544.47685749610192311542050292989530841047803551630104943365-d挂镀锌铁丝植被网草灌混喷m214326582.70118480161042.8254.81432650613174228653078509222677168118638-a1喷播植草m238484313.215083776181.510.5384843307874457726540408521377934178645208-3浆砌片石护坡及骨架0000000-a1M7.5浆砌片石护坡m38487302.662568675100168268848700142581602274516775612352077成成本本分分析析表表子子目目号号子子目目名名称称单单位位数数量量原原清清单单人人材材机机单单价价人人材材机机金金额额税税金金成成本本价价合合计计单单价价合合价价人人工工材材料料机机械械人人材材机机合合计计人人工工材材料料机机械械人人材材机机合合计计第7页，共22页-b1M7.5浆砌片石骨架m338713342.11132441041201682884645560650378401114934438019311529537208-4预制混凝土块护坡及骨架0000000-a2C20砼预制块（含空心砖、红砖）护坡m31837865.33158961128031859851436058416601098526374601135986208-5护面墙0000000-aM7.5浆砌片（块）石m385327.192781110016826885001428002278077723557209-1挡土墙0000000-a2M7.5级浆砌片石m37367323.912386245100168268736700123765601974356673262041682209-3混凝土挡土墙0000000-b钢筋kg492715.292606440.63.84.42956318723002167927393224185-a2C25混凝土m3720520.58374818180328508129600236160036576012472378232-a4C40混凝土m3364640.322330761803685486552013395201994726802206274-a5C15混凝土m36492.002952120296416720177602496852581-d1C15片石混凝土m3711465.8833124118022840812798016210802900889892299980-d3C20片石混凝土m333634492.72165721441802384186054120800489201405901247941214538424212-2挂网锚喷混凝土防护边坡（全坡面）0000000-aC20厚100mm喷混凝土防护边坡m2581075.574390628.53116.556493851801109586532536011095336455-e锚杆m100043.29432901218265612000180002600056000191057910212-3喷混凝土0000000成成本本分分析析表表子子目目号号子子目目名名称称单单位位数数量量原原清清单单人人材材机机单单价价人人材材机机金金额额税税金金成成本本价价合合计计单单价价合合价价人人工工材材料料机机械械人人材材机机合合计计人人工工材材料料机机械械人人材材机机合合计计第8页，共22页-aC20厚100mm喷混凝土m210075.5775578.531.816.556.88503180165056801945874213-1预应力锚索0000000-a415.24mm1860级无粘结预应力锚索m100357.0835708124.5146.4151.7422.712454146441517242269144143711-b615.24mm1860级无粘结预应力锚索m50130376.1218854896129.3161.6152.5443.46483413810080776427202222694075793922984879215-5浆砌片石锥坡（M）0000000-a浆砌片石锥坡（M7.5）m3533301.79160854100168268533008954401428444871147715216-1锚杆格梁（框架）、锚索框架0000000-bC30混凝土m316886656.1911080424350468658835910100790264810975901491033850844315418781-c光圆钢筋（HPB300）kg3525865.7420238440.63.84.4211552133982701551378529021604280-d带肋钢筋（HRB400）kg19714005.68111975520.63.84.411828407491320086741602957898969949-e锚杆m8714475.0965436431218265610457281568592226574448800641664105046474217-2挂主动柔性网（钢丝绳网）防护边坡0000000-a挂主动柔性网（钢丝绳网）防护边坡m2500105.515275517824103850041000200051500175653256217-7挂被动柔性网（拦石网）0000000-a挂被动柔性网（拦石网）m2100136.691366916736951600730060095003249824218-1坡体排水0000000-b110mm深层导水孔m30114.2124.933762167281672116843198481827216822234932471191203612367合合计计411967990411967990695157686951576887711045877110451938733531938733533511001673511001671197251611972516363072682363072682成成本本分分析析表表子子目目号号子子目目名名称称单单位位数数量量原原清清单单人人材材机机单单价价人人材材机机金金额额税税金金成成本本价价合合计计单单价价合合价价人人工工材材料料机机械械人人材材机机合合计计人人工工材材料料机机械械人人材材机机合合计计第9页，共22页300300章章304-3水泥稳定碎石基层0000000-b5%水泥稳定上基层厚200mmm22661239.8810612871.2362.539.731934958032665301056496360271092523304-5搭板、埋板下水泥稳定碎石0000000-a搭板、埋板下水泥稳定碎石m3135104.9014162618612.5204.58102511016882760894128549306-1级配碎石底基层0000000-c厚160mmm22763718.615143250000000306-2搭板、埋板下级配碎石底基层0000000-a搭板、埋板下级配碎石底基层m3174116.7320311618612.5204.5104432364217535583121336796312-1水泥混凝土面板0000000-d厚220mm（混凝土弯拉强度4.5MPa）m22636785.24224752320553785273401450185791012056626701312126757313-1培土路肩0000000-b路肩培土m3138517.9424847581369251108001800561418619314-1排水管0000000-gHDPE双壁波纹管（300mm）m2209.07283.3062583030133502136627229380611045447053216045486577315-1泥结碎石路面0000000-b泥结碎石路面（厚200mm）m210026.0526053181.522.530018001502250772327合合计计45108904510890634626634626277237727723772600972600973667100366710012504812504837921483792148成成本本分分析析表表子子目目号号子子目目名名称称单单位位数数量量原原清清单单人人材材机机单单价价人人材材机机金金额额税税金金成成本本价价合合计计单单价价合合价价人人工工材材料料机机械械人人材材机机合合计计人人工工材材料料机机械械人人材材机机合合计计第10页，共22页400400章章401-3永久性观测点0000000-a永久性观测点总额1732595.0073259573259573259507325