1、*體育場設(shè)計概算書編制單位：*設(shè)計編制時間：二00五年九月十二日*體育場設(shè)計概算書初步設(shè)計階段編制單位:審核人:復核人:編制人:概算編制說明一、工程概況：本工程為框架結(jié)構(gòu)體育館,鋼球網(wǎng)架屋面；建筑面積6899.65平方米,工程工程概算總投資1418.54萬元,經(jīng)濟技術(shù)指標為：2055.96元/平方米.二、資金來源及投資方式：本工程為自籌資金建設(shè).三、編制依據(jù)及編制原那么：1、甘肅省建設(shè)廳甘建價2001295號文“關(guān)于頒發(fā)?甘肅省建設(shè)工程設(shè)計概算編制管理方法?的通知.2、廿肅省建設(shè)廳方建價2001277號文“關(guān)于頒發(fā)?廿肅省工程建設(shè)其它費用工程組成?及有關(guān)文件匯編的通知3、1999版?甘肅省建筑

2、工程概算定額?、?甘肅省安裝工程概算定額?、2001版?甘肅省建筑工程概算定額地區(qū)基價?,?甘肅省安裝工程概算地區(qū)基價?.4、甘肅省建設(shè)廳甘建價2001385號文“關(guān)于頒發(fā)?甘肅省建筑安裝概算費用定額?(建筑安裝工程費用)的通知.5、本工程建筑安裝工程按三類工程標準取費.6、主要材料價格：采用?甘肅省建設(shè)工程材料預算價格匯編?(DNJD-25-04-2001)及慶陽建設(shè)局文件?關(guān)于頒發(fā)*市二00五年第一期建設(shè)工程一類材料指導價格的通知?7、本工程工程量依據(jù)初步設(shè)計圖紙計算.四、投資分析：1、三材用量參考表：材料名稱單位數(shù)量指標鋼材T233.9000.0339木材M35.1280.0007水泥T

3、1345.4320.19502、：投資分析:序號名稱建筑面積投資額比例建設(shè)工程費6899.65m21256.48力兀88.58%二其它工程費6899.65m294.51萬兀6.66%二根本預備費6899.65m267.55力兀4.76%四工程總投資6899.65m21418.54力兀100.00%五、其它：1、本預算不含動態(tài)費用.2、本預算不含體育設(shè)備費用如計分牌等3、本預算三材指標僅供參考4、室外工程投資僅供參考.目1、編制說明2、綜合總概算表3、土建工程概算表4、安裝工程概算表給排水消防-5、安裝工程概算表采暖通風6、安裝工程概算表電氣照明7、安裝工程概算表電梯安裝8、室外工程概算表錄(1

4、)(3)(5)(9)(12)(14)(16)綜合總概算表概算值:1418.54萬元建設(shè)工程名稱：*體育場5支舁工程工程名稱單位概算價值萬元經(jīng)濟技木指標占比例建5WB安E?費其位合計單位數(shù)量指標一建設(shè)工程費1083.56153.4819.441256.48M26899.651821.0888.58%一建安工程費1066.40153.4819.441239.32M26899.651796.2187.37%1土建工程602.30602.30M216899.652給排水消防工程38.8338.83M26899.653諼通工程35.4435.44M26899.654電氣照明工程67.8867.88M21

5、6899.655電梯工程11.3319.4430.77M26899.656鋼球網(wǎng)架工程288.10288.10M24300.0067(Wm27幕墻工程176.00176.00M211600.00110(Wm2二室外工程費17.1617.16M26899.6524.871.21%1三網(wǎng)管線溝5.985.98M26899.652彖化1.591.59M26899.653場地道路6.256.25M2(6899.654制墻、化糞池3.343.34M26899.65一建設(shè)工程其它費94.5194.51M26899.65136.986.66%1建設(shè)單位治理費1.20%15.0815.08M26899.652

6、工程監(jiān)理費2.00%25.1325.13M26899.653工程質(zhì)量監(jiān)督費0.25%3.143.14M2(6899.654工程招投標治理費0.11%1.381.38M26899.655工程勘察費3000元/井1.801.80M26899.656設(shè)計射3.00%37.6937.69M26899.65復核：審核:綜合總概算表建設(shè)工程名稱：*體育場續(xù)表5支舁工程工程名稱單位概算價值萬元經(jīng)濟技木指標占比例建5WB安昭訊費其位合計單位數(shù)量指標7施工圖審查費1.50元Zn21.031.03M26899.658工程保險費0.24%3.023.02M26899.659工程預算編制費0.25%3.143.14M

7、2F6899.6510墻體材料專項基金35元/n22.412.41M26899.6511牧裝水泥專項基金1.0元/n20.690.69M26899.6512征用及時淚卻卜助費不計不計M2F6899.6513資源費不計不計M26899.65三預備費67.5567.55M26899.6597.904.76%1根本預備費5.00%67.5567.55M26899.652動態(tài)預備費不計不計M26899.65四建設(shè)工程總投資1083.56153.4819.44162.061418.54M26899.652055.96100%編制:復核：單位工程概算表審核:單位工程名稱：土建工程廳P止額編p分局部項工程名

8、稱單位工程量基價合價人工基價人工合價機械基價機械合價1一、土方工程529013.80423221.80104989.5021-1平整場地M24270.000.793373.300.793373.3031-6根底土方M311550.0045.51525640.5036.35419848.509.09104989.504二、根底工程388061.3344874.5042218.0552-6-1根底墊層碎C15M3196.52218.5442947.4825.274966.069.191806.0262-16-2混凝土獨立根底C25M3261.00220.2957495.6921.835697.63

9、11.192920.5972-106機械打灰土擠密樁6mftM3233.65238.8655809.6436.628556.26131.3330685.2582-7-2磚砌帶形磚根底M10M3559.90108.2260592.3822.3412508.171.46817.4592-13-3油S±基恤C25M3200.80852.67171216.1465.4713146.3822.324481.8610三、墻體工程750643.98141766.585360.44113-33加氣碎外墻300mmM25983.4573.53439963.0812.8376767.660.613649

10、.90123-23加氣碎內(nèi)墻200mmM22958.3052.64155724.9111.2633310.460.481419.98133-73-2鋼筋碎電梯井內(nèi)墻C30M284.22188.7715898.2119.251621.243.45290.56143-102衛(wèi)生間墻面貼瓷磚M2512.0031.4112940.9212.255047.00153-106外墻彩釉磚M22673.1047.18126116.869.3625020.2216四、門窗工程331620.402794.27809.72174-23膠合板門M2143.06104.8014992.6916.532364.875.6

11、6809.7218估價彩板門M289.96450.00040482.0019估價5舷板推拉窗M2501.92380.00190729.60單位工程概算表單位工程名稱：土建工程廳P止額編p分局部項工程名稱單位工程量基價合價人工基價人工合價機械基價機械合價20估價無框玻璃門套18.002200.0039600.0021估價無框玻璃窗套2.002000.004000.0022估價自動感應(yīng)門套1.0018000.0018000.0023估價電動卷簾門套12.001500.0018000.00244-161球形門鎖把49.0051.475816.113.80429.4025五、鋼筋碎工程810447.2

12、870266.3121753.95265-1-2現(xiàn)澆鋼®校矩®柱C30M3252.611027.53259564.3589.6522646.4928.947310.53275-3-2現(xiàn)澆鋼筋碎圓柱C30M310.331048.9210835.3493.54966.2728.59295.33285-5-2岡筋碎構(gòu)造柱C30M767.3677.8659746.659.207059.712.151649.82295-8-2現(xiàn)澆鋼®校矩®梁C30M2447.23953.33426357.7865.1629141.6122.4210026.90305-14-2現(xiàn)澆

13、鋼筋碎板C30M3136.06586.7379830.4847.656483.2612.921757.90315-16-2岡筋碎雨蓬板C30M252.5875.823986.626.69351.761.0756.26325-19-2現(xiàn)澆鋼筋碎樓梯C30M2267.15111.8229872.7113.543617.212.46657.1933七、金屬結(jié)構(gòu)工程13766.992378.492583.38347-21爬式扶梯t0.3586108.642186.89798.75285.951412.53541.49357-23零星構(gòu)件t1.9625902.1911580.101066.432092.

14、341040.722041.8936八、樓地向工程798757.2569469.5422624.66378-13花即比*面M2355.76438.83155784.6610.773823.351.30461.50388-15地板磚地面M2597.5469.9841815.8512.617534.981.33794.73單位工程概算表單位工程名稱：土建工程廳P止額編p分局部項工程名稱單位工程量基價合價人工基價人工合價機械基價機械合價398-62地板磚樓面M21990.5457.16113779.278.3316581.200.14278.68408-108不銹鋼欄板M96.00179.54172

15、35.8419.161839.362.27217.92418-122散水1:2砂漿M2345.0031.0010695.0011.333908.853.811314.45428-130臺階花崗巖M2343.56710.97244260.8532.6211206.936.472222.83438-133防滑坡道1:2砂漿M279.2042.293349.3710.31816.551.32104.54448-190鋼筋碎地溝C20M279.50601.62168152.79135.1837782.8158.3116297.65458-89樓梯1:2水泥砂漿M2225.0024.545521.501

16、2.132729.250.3783.25468-21:2.5水泥砂漿地面M2640.0022.8814643.206.764326.401.17748.80478-471:2.5水泥砂漿樓面M21920.009.0817433.602.745260.800.15288.00488-1321:2.5水泥砂漿臺階M234.27177.576085.3237.761294.046.42220.0149十二腳手架模板IE787805.89199138.46316916.155012-4綜合腳手架M26899.6518.80129713.424.5431324.411.7211867.405112-13

17、建筑物垂直封閉M26243.0013.5184342.934.5428343.225212-21框架結(jié)構(gòu)模板M26899.6560.89420219.6918.78129575.433.6124907.745312-60綿勾垂fife輸M26899.6540.90282195.690.594070.7940.31278124.89545-51鋼筋碎鋼筋用量調(diào)整t29.6753368.0399946.29196.285824.6167.942021.1255塔式起重機根底座2.004093.078186.1456機安拆座2.005385.4210770.8457柴油打樁機安拆座1.005108.

18、295108.29單位工程概算表單位工程名稱：土建工程廳P止額編p分局部項工程名稱單位工程量基價合價Axffi介人工合價機械合價58挖掘機場外運輸費臺次1.003600.943600.9459柴油打樁機場外運輸費臺次1.009906.509906.5060塔式起重機場外運輸費臺次2.008027.6316055.2661以上小計元4684070.8862二次搬運費元1.00%46840.7163零星工程工程費元2.50%118272.7964一地區(qū)基價定額直接費元4849184.3865一綜合費用元20.00%969836.8866三定額編制及測定費元0.15%8728.5367四工程稅金元3

19、.35%195229.6268五概算造價元6022979.4169概算指標用m2872.9470717273747576安裝工程概算表在冉定額編號工作細目單位數(shù)量設(shè)備費主材費建安費人工費單價合價單價合價單價合價單價合價12-203座便器安裝10組6.002650.0015900.00444.952669.70157.91947.4622-210立式小便器安裝10組1.801800.003240.001141.282054.3078.02140.4432-233水龍頭安裝10組3.0080.00240.007.07565.605.60448.0042-231盥洗槽安裝10組0.602500.00

20、1500.00981.59588.95126.7876.0752-230污水池安裝10組1.80880.001584.00820.751477.3564.53116.1562-192化驗盆安裝10組3.201850.005920.002842.619096.3584.04268.9372-188洗手盆安裝10組18.00600.0010800.00246.564438.0845.24814.3282-220地漏安裝10組4.20200.00840.00118.86499.2172.83305.8992-221地面掃除口安裝10組1.20200.00240.0021.2025.4419.0922

21、.91102-181洗臉盆安裝10組0.6850.00510.001098.01658.81102.5161.51112-91承插塑料排水管150mm10m11.40250.002850.00434.444952.6258.10662.34122-90承插塑料排水管100mm10m10.80180.001944.00357.023855.8245.03486.32132-89承插塑料排水管75mm10m183.5880.0014686.40183.7433730.9938.397047.6414甘補7PPFB熔管65mm10m8.50350.002975.00431.373666.6529.0

22、5246.93安裝工程概算表在冉額編t工作細目單位數(shù)量設(shè)備費主材費建安費人工費單價合價單價合價單價合價單價合價15甘補6PPFB熔管50mm10m9.60160.001536.00335.823223.8726.98259.0116甘補5PPFB熔管40mm10m11.60120.001392.00265.683081.8926.98312.9717甘補4PPFB熔管32mm10m91.5080.007320.00196.4017970.6022.832088.9518甘補3PPFB熔管25mm10m78.8050.003940.00131.9810400.0222.831799.0019甘補

23、2PPFB熔管20mm10m36.5045.001642.50116.644257.3618.68681.82202-272水箱制作安裝個1.006000.006000.0010590.5010590.502623.422623.42212-381水箱保溫50mmM33.08480.001478.401126.773470.45418.321288.43222-127焊接法蘭閥150mm個4.00380.001520.00299.651198.6027.18108.72235-91蝶閥100mm個12.00350.004200.00220.402644.8048.97587.64242-123

24、焊接法蘭閥70mm個4.00150.00600.00121.27485.0813.9055.60252-113螺紋閥50mm個4.0040.00160.0012.5950.364.9819.92262-111螺紋閥32mm個48.0025.001200.006.50312.002.70129.60275-66鍍鋅鋼管150mm10m13.25720.009540.001652.2521892.31191.942543.21285-65鍍鋅鋼管100mm10m15.86640.0010150.401093.5617185.26125.751994.40安裝工程概算表廳P額編t工作細目單位數(shù)量設(shè)I

25、單價容費合價主單價材費合價建單價安費合價人單價工費合價295-62鍍鋅鋼管80mm10m7.20480.003456.00563.354056.12122.63882.94305-119室內(nèi)消火拴安裝套36.00800.0028800.0030.971114.9220.34732.24315-125消防水泵結(jié)合器125mm】組2.003500.007000.002733.045466.0814.7929.58321-76管道泵安裝150mm臺2.005200.0010400.004420.188840.36494.68989.36331-75管道泵安裝100mm臺2.004500.009000

26、.002656.505313.00374.75749.5034給排水腳手架搭拆費元8.00%2361.6725.00%)590.4235高層建筑增加費元17.00%5018.5611.00%)552.0436以上小計元37一地區(qū)基價定額直接費元55200.00117364.2(197219.68130663.3838一綜合費用元210%64393.1039三定額編制及測定費元0.15%392.4240四工程稅金元3.41%8934.3841五概算造價55200.00388303.78142概算指標出m256.28安裝工程概算表在冉額編t工作細目單位數(shù)量設(shè)備費主材費建安費人工費單價合價單價合價單

27、價合價單價合價12-60熱鍍鋅鋼管70mm10m21.10480.0010128.00295.356231.8987.861853.8522-59熱鍍鋅鋼管50mm10m12.80275.003520.00201.292576.5176.24975.8732-58熱鍍鋅鋼管40mm10m6.60210.001386.00194.341282.6476.44504.5042-57熱鍍鋅鋼管32mm10m5.80170.00986.00110.59641.4250.22291.2852-56熱鍍鋅鋼管25mm10m175.40130.0022802.00132.1823184.3748.22845

28、7.7962-55熱鍍鋅鋼管20mm10m126.5090.0011385.00127.2216093.3348.646152.9672-123焊接法蘭閥70mm個8.00150.001200.00121.27970.1613.90111.2082-134自動排氣閥安裝個4.0085.00340.0073.02292.0820.5482.1692-239鑄鐵散熱器安裝10.430.00165.0070950.0072.1331015.9026.4411369.20102-109截止閥門安裝20mm個960.0012.0011520.003.953792.001.871795.20112-293

29、管道保溫50mm100m3.681240.004569.402486.609163.12717.122642.59124-25玻璃鋼圓形風管200mm10m27.54250.001885.00420.303169.06230.951741.36134-51風口安裝200mm個4.00200.00800.009.6338.525.6022.40144-59風罩安裝200mm個4.0085.00340.0081.30325.2032.79131.16安裝工程概算表單位工程名稱：采暖通風工程額編t工作細目單位數(shù)量設(shè)備費主材費建安費人工費廳P單價合價單價合價單價合價單價合價154-89離心式通風機安裝

30、臺2.003800.007800.001272.572545.14470.74941.48164-90離心式排風機安裝臺2.004500.009000.001961.003922.00840.791681.5817腳手架搭拆費元8.00%2956.7525.00%739.1918采暖系統(tǒng)調(diào)整費元15.00%5543.9125.00%1385.9819高層建筑增加費元22.00%8131.068.00%650.4920以上小計元16800.00)121875.0639735.0421運雜費元8%1344.0022一地8價通婚元141811.4C121875.0639735.0423二綜合費用元2

31、10%83443.5824三定額編制及測定費元0.15%307.9825四工程稅金元3.35%7011.8726五概算造價元18144.00)354449.8!927概算指標用m251.3728安裝工程概算表廳P額編t工作細目單位數(shù)量設(shè)彳單價務(wù)費合價主7單價材費合價建:單價交費合價人二單價匚費合價13-5電力配電柜安裝臺1.003500.003500.003106.693106.691212.421212.4223-5動力配電柜女裝臺1.003600.003600.003106.693106.691212.421212.4233-8動力配電箱安裝臺6.00550.003300.00895.67

32、5374.02388.542331.2443-9照明配電箱安裝臺6.00500.003000.00796.314777.86399.852399.1053-10小型配電箱安裝臺36.00280.0010080.0057.922085.1243.781576.0863-11參啟動限制柜4KW臺2.002500.0010000.00219.29438.59106.24212.4873-11參啟動限制柜18KW臺2.006000.0012000.00219.29438.59106.24212.4883-21鋼管暗配15mm100m14.8860.00892.80314.144674.40163.51

33、2433.0393-21鋼管暗配20mm100m11.3780.00909.60314.143571.77163.511859.11103-22鋼管暗配25mm100m36.34120.004360.80439.0915956.53；206.267495.49113-22鋼管暗配32mm100m1.85150.00277.50439.09812.32206.26381.58123-23鋼管暗配40mm100m0.58190.00110.20568.43329.69346.11200.74133-23鋼管暗配50mm100m0.22240.0052.80568.43125.05346.1176.

34、14143-25鋼管暗配100mm100m0.56580.00324.801194.70669.03730.40409.02安裝工程概算表廳P定額編號工作細目單位數(shù)量設(shè)宅單價才由r費合價主力單價材費合價建:單價交費合價人二單價匚費合價153-67磔!瞰設(shè)VV225*50mrn100m0.1216000.001920.001550.49186.06888.10106.57163-66磔!瞰設(shè)VV225*35mrn100m0.487500.003600.001049.46503.74588.89282.67173-49管內(nèi)穿線BV-2.5mm2100m56.2090.005058.0021.901

35、230.7820.541154.35183-50管內(nèi)穿線BV-4.0mm2100m38.07130.004949.1015.13576.0014.11537.17193-51管內(nèi)穿線BV-6.0mm2100m10.15200.002030.0050.24509.9423.86242.18203-51管內(nèi)穿線BV-10.0mm2!100m3.18320.001017.6050.24159.7623.8675.87213-148吸頂燈安裝10套16.80380.006384.00168.502830.8053.74902.83223-152單管熒光燈安裝10套40.40400.0016160.00

36、156.776333.5162.042506.42233-198誘導標志燈安裝10套12.80950.0012160.00231.612964.6175.32964.10243-156防水防塵燈安裝10套1.80600.001080.00156.05280.8981.96147.53253-206投光燈安裝10套25.0012000.00300000.00152.281142.1084.04630.30263-167舞臺燈安裝10套16.0010000.00160000.00170.572729.1259.76956.16273-168效果燈安裝10套0.8025000.0020000.00165.30132.2486.1168.89283-232鋼管接地極組6.00850.005100.00440.152640.90121.18727.08安裝工程概算表在冉額編t工作細目單位數(shù)量設(shè)備費主材費建安費人工費單價合價單價合價單價合價單價合價293-234接地母線敷設(shè)10m22.60136.553086.0367.651528.89303-238避雷引下線敷設(shè)10m28.5015.31436.344.15118.28313-211暗開關(guān)安裝10套19.850.00990.0067.081328.1829.055