gloria廣場(chǎng)設(shè)計(jì)預(yù)算報(bào)告

Gloria休閑廣場(chǎng)工程預(yù)算計(jì)價(jià)表,,,,,,,,,,,,,

項(xiàng)目文件：銀川市Gloria休閑廣場(chǎng)工程預(yù)算（廣場(chǎng)工程）,,,,,,,,,,,,,

序號(hào),定額編號(hào),分布分項(xiàng)工程名稱,工程量,,價(jià)格（元）,,其中,,,,,,材料及工藝說明

,,,計(jì)量單位,數(shù)量,定額基價(jià),合價(jià),人工費(fèi),,材料費(fèi),,機(jī)械費(fèi),,

,,,,,,,單價(jià),金額,單價(jià),金額,單價(jià),金額,

一、,廣場(chǎng)景觀花園,,,,,,,,,,,,

1,,仿古磚地面,100m2,3.02,667.53,2015.67,431.47,1302.87,236.06,712.81,,,

,主材：,（Z00237-1）仿古磚,千塊,3.44,1080,"3,717.73",,,"1,080","3,717.73",,,

2,2：2-標(biāo)定,30*150菠蘿格原木地板,m2,113.6,145,"16,472",,,145,"16,472",,,

3,3：3-574換,20mm厚蒙古黑花崗巖板,100m2,0.3,28716.42,"8,558.41","1,383.42",412.3,"27,288.87","8,132.96",,,

4,3：3-574換,20mm厚蒙古黑花崗巖,100m2,0.24,16596.42,"4,036.25",1383.42,336.45,"15,168.87","3,689.07",,,

5,3：3-標(biāo)定,紅砂石樁式門架,個(gè),6,5200,"31,200.00",,,"5,200.00","31,200.00",,,

6,3：3-標(biāo)定,裝飾構(gòu)架,個(gè),9,4325,"38,925.00",,,"4,325.00","38,925.00",,,

7,10-247,草皮起挖,10m2,24.52,13.32,326.65,13.32,326.65,,,,,

8,主材,草坪,m2,245.23,22.32,"5,473.53",,,22.32,"5,473.53",,,

9,3：3-標(biāo)定,木椅子,個(gè),11,800,"8,800.00",,,800,"8,800.00",,,

10,3：3-574換,20mm厚蒙古黑板,100m2,0.81,28716.12,"22,887.18","1,383.42","1,160.27","27,268.87","22,887.18",44.13,37.01,

11,3：3-標(biāo)定,玻璃景亭,座,1,"22,000.00","22,000.00",,,"22,000.00","22,000.00",,,

12,3：3-標(biāo)定,木坐凳,個(gè),4,1200,4，800。00,,,"1,200.00","4,800.00",,,

13,3：3-228,磚砌墻,10m3,3.44,2354.01,"8,101.18",544.33,"1,873.28","1,600.57",5，508，27,209.11,719.64,

14,2：2-330換,"墊層人工鋪裝混凝土墊層

（換“混凝土C15”為“半干硬砼碎石20mmC20(525#)""(半干硬砼碎石20mC20(525#)",m3,1.76,239.07,420.38,53.63,94.3,185.44,326.08,,,

15,2：2-330換,"墊層人工鋪裝混凝土墊層

（換“混凝土C15”為“半干硬砼碎石20mmC20(525#)""(半干硬砼碎石20mC20(525#)",m3,13.63,239.07,"3,259.00",53.63,731.08,185.44,"2,527.92",,,

16,2：2-35,墊層厚度（cm）每增減1,100m2,0.23,61.16,13.9,13.32,3.03,47.84,10.87,,,

17,3：3-574,鑲貼面層大理石,100m2,0.18,20945.48,"3,675.93","1,383.42",242.79,"19,517.93","3,425.40",44.13,7.74,

18,3：3-228,磚砌體,10m3,0.54,2354.01,"1,271.17",544.33,293.94,"1,600.57",964.31,209.11,112.92,

19,2：2-330,混凝土墊層,m3,1.22,55.14,67,53.63,65.16,1.51,1.83,,,

20,10-174,栽植桑樹,株,25,3.53,88.25,3.15,78.75,0.38,9.5,,,

21,主材,桑樹,株,25,135,"3,375.00",,,135,"3,375.00",,,

22,10-206,栽植火炬,株,15,0.36,5.4,0.28,4.2,0.08,1.2,,,

23,,火炬,株,15,168,"2,520.00",,,168,"2,520.00",,,

24,10-206,栽植珍珠海,株,30,0.36,5.4,0.28,8.4,0.08,2.4,,,

25,主材,珍珠海,株,30,226,"6,780",,,226,6780,,,

26,10-241,"露地花蕊栽植五色草一般圖

案花壇基礎(chǔ)用苗量4000株",100m2,2.41,220.72,531.05,164.03,394.66,56.69,136.4,,,

,主材,（Z00156-1）花苗,株,"9,624.00",0.23,"2,213.52",,,0.23,2213.52,,,

,小計(jì),廣場(chǎng)景觀花園,,,,"202,742.29",,"7,328.13",,"194,512.96",,901.2,

,,,,,,,,,,,,,,

二、,廣場(chǎng)噴水池區(qū),,,,,,,,,,,,

27,3：3-574換,20mm厚深色啡鉆花崗巖,100m2,0.06,20939.42,"1,340.12","1,383.42",88.54,"19,511.87","1,248.76",44.13,2.82,

28,3：3-574換,400mm寬綠星花崗巖,100m2,0.28,20939.42,"5,875.60","1,383.42",388.19,"19,511.87","5,574.03",44.13,12.38,

29,3：3-574換,500*500麻灰花崗巖燒面,100m2,1.04,14576.42,"15,133.53","1,383.42","1,436.87","13,148.87","13,615.42",44.13,45.82,

30,3：3-574換,300*300麻灰花崗巖燒面,100m2,1.89,14576.42,"27,601.91","1,383.42","2,619.64","13,148.87","24,898.70",44.13,83.56,

31,3：3-574換,30mm后麻灰面花崗巖光面,100m2,0.58,14576.42,"8,525.86","1,383.42",809.17,"13,148.87","7,690.88",44.13,25.81,

32,3：3-574換,20mm厚麻灰花崗巖燒面,100m2,0.19,14576.42,"2,804.50","1,383.42",266.17,"13,148.87","2,529.84",44.13,8.49,

33,3：3-標(biāo)定,銹石板花池,個(gè),4,2830,"11,320.00",,,2830,"11,320.00",,,

34,3：3-572換,20mm厚天然砂巖石,100m2,0.11,18363.54,"1,997.95","1,193.80",129.89,"17,130.25","1,863.77",39.49,4.3,

35,3：3-572換,人造砂巖石浮雕,100m2,0.07,38563.54,"2,579.90","1,193.80",79.87,"37,330.25","2,497.39",39.49,2.64,

36,3：3-573換,200*200*15青石板,100m2,0.73,2578.74,"1,879.13","1,835.92","1,337.83",701.01,510.83,41.81,30.47,

37,3：3-574換,20mm厚深色啡鉆花崗巖,100m2,0.32,20939.42,"6,658.74","1,383.42",439.93,"19,511.87","6,204.77",44.13,14.03,

38,3：3-228,磚砌墻,100m2,0.05,2354.01,113.93,544.33,26.35,"1,600.57",77.47,209.11,10.12,

39,3：3-549,水泥砂漿抹面,100m2,4.53,1166.41,"5,286.87",531.36,"2,408.44",591.5,"2,679.50",43.55,197.39,

40,3：3-549,水泥砂漿抹面,100m2,0.76,1166.41,891.95,531.36,406.33,591.5,452.32,43.55,33.3,

41,3：3-549,水泥砂漿抹面,100m2,32.45,1166.41,"37,850.32",531.36,"17,242.78",591.5,"19,194.33",43.55,"1,413.21",

42,3：3-228,磚砌體,10m3,0.17,2354.01,395.47,544.33,91.45,"1,600.57",268.9,209.11,35.13,

43,2:2-36,水泥石料墊層,100m2,1.03,466.71,479.8,60.29,61.98,406.42,417.82,,,

44,4:4-173,混凝土底板,10m3,2.09,662.92,"1,385.05",448.64,937.35,14.99,31.32,199.29,416.38,

45,4：4-403,基坑墊層混凝土墊層,10m3,1.39,907.71,"1,264.14",239.39,333.39,243.48,339.09,424.84,591.66,

46,3：3-344,矩形板混凝土,10m3,0.36,1081.59,389.37,644.22,231.92,142.08,51.15,295.29,106.3,

47,3：3-345,矩形板模板,10m2,0.36,179.04,64.45,77.81,28.01,99.45,35.8,1.78,0.64,

48,4：4-176,模版井壁、隔墻,10m2,2.09,596.61,"1,246.32",192.42,401.97,343.53,717.63,60.66,126.72,

,小計(jì),廣場(chǎng)噴水池區(qū),,,,"135,084.93",,"29,765.48",,"102,158.26",,"3,161.19",

,,,,,,,,,,,,,,

三、,廣場(chǎng)A型暢游園,,,,,,,,,,,,

49,2：2-307,掃魚池磚,100m2,0.45,667.53,398.52,431.47,192.95,236.06,105.57,,,

,主材：,（Z00237-2）掃魚池磚,千塊,0.51,860,438.44,,,860,438.44,,,

50,1：1-690,干砌塊石護(hù)坡厚度30cm以內(nèi),10m3,0.79,1146.77,903.08,410.79,323.5,"735,98",579.58,,,

51,2：2-307,米黃色廣場(chǎng)磚,100m2,1.29,17250.03,"22,233.56",431.47,556.12,"16,818.56","21,695.94",,,

52,2：2-標(biāo)定,黃木紋工鋪,m2,2.51,145,364.24,,,145,363.95,,,

53,6：6-456,"磚砌矩形直線污水檢查井規(guī)

格1100*1100mm,管徑800mm井

深3m以內(nèi)",座,6,1929.35,"11,576.10",421.3,"2,527.80","1,495.41","8,972.46",12.64,75.84,

54,3:3-574換,300*150*30厚黃銹石壓蓋,100m2,0.02,19121.42,457,"1,383.42",33.06,"17,693.87",422.88,44.13,1.05,

55,3：3-574換,300*300麻灰花崗巖燒面,100m2,0.71,14576.42,"10,305.53","1,383.42",978.08,"13,148.87","9,296.25",44.13,31.2,

56,3：3-574換,300*300*20厚黃銹石燒面,100m2,0.9,19121.42,"17,206.41","1,383.42","1,244.87","17,693.87","15,921.83",44.13,39.71,

57,3：3-574換,新疆紅理石,100m2,0.25,114576.42,"3,708.24","1,383.42",351.94,"13,148.87","3,345.07",44.13,11.23,

58,3：3-標(biāo)定,假山,座,1,29800,"29,800.00",,,"29,800.00","2,980,000",,,

59,3：3-573換,高壓水泥彩磚,100m2,0.78,2578.74,"2,011.16","1,835.92","1,431.83",701.01,546.72,41.81,32.61,

60,2：2-330換,"墊層人工鋪裝混凝土墊層

（換“混凝土C15”為“半干硬砼碎石20mmC20(525#)""(半干硬砼碎石20mC20(525#)",m3,39.99,239.07,"9,559.33",53.63,"2,144.42",185.44,"7,414.91",,,

61,10-174,栽植五角楓,株,3,3.53,10.59,3.15,9.45,0.38,1.14,,,

62,主材,五角楓,株,3,254,762,,,254,762,,,

63,3：3-344,矩形板混凝土,10m3,0.5,1081.59,542.33,644.22,323.02,142.08,71.24,295.29,148.06,

64,10-241,"露地花蕊栽植五色草一般圖

案花壇基礎(chǔ)用苗量4000株",10m2,3.87,220.72,853.97,164.03,634.63,56.69,219.33,,,

,主材：,（Z00156-1）花苗,株,"15,476.00",0.23,"3,559.48",,,0.23,"3,559.48",,,

,小計(jì),廣場(chǎng)A型暢游園,,,,"114,589.97",,"10,751.69",,42374.82,,339.7,

,,,,,,,,,,,,,,

四、,廣場(chǎng)其他,,,,,,,,,,,,

65,2:2-307,美力磚,100m2,1、26,667.53,843.49,431.47,545.21,236.06,298.29,,,

,主材：,（Z00237-4)美力磚,千塊,1.44,1205,"1,735.81",,,"1,205.00","1,735.81",,,

66,2：2-307,米黃色廣場(chǎng)磚,100m2,18.77,17250.03,"323,800.31",431.47,8，099，12,"16,818.56","315,701.19",,,

67,3：3-574換,20mm厚蒙古黑花池邊板,100m2,0.05,28716.42,1461.09,"1,383.42",70.39,"27,288.87","1,388.46",44.13,2.25,

68,6：6-456,"磚砌矩形直線污水檢查井規(guī)

格1100*1100mm,管徑800mm井

深3m以內(nèi)",座,3,1929.35,"5,788.06",421.3,"1,263.90","1,495.41","4,486.23",12.64,37.92,

69,3:3-574換,20mm厚深色啡鉆花崗巖,100m2,0.1,20939.42,"2,104.41","1,383.42",139.03,"19,511.87","1,960.94",44.13,4.44,

70,2：2-307,砼道邊石,100m2,1.86,667.53,"1,238.27",431.47,800.38,236.06,437.89,,,

,主材：,"（Z00237-3)人行道板

30*30*6cm",塊,185.5,55,"10,202.50",,,55,"10,202.50",,,

71,2：2-287換,車道,100m2,9.28,6822.58,63.279.43,968.06,"8,978.94","5,752.32","53,352.77",102.18,947.72,

72,3：3-574換,500*300麻灰花崗巖燒面,100m2,0.07,14576.42,988.86,"1,383.42",93.85,"13,148.87",892。02,44。13,2.99,

73,3：3-555,鵝卵石,100m2,0.96,4184.59,"4,032.69","3,123.66","3,010.27","1,015.64",978.77,45.29,43.65,

74,3：3-標(biāo)定,入口彩燈燈柱,個(gè),2,3620,"7,240.00",,,"3,620.00","7,240.00",,,

75,3：3-標(biāo)定,燈架安裝,個(gè),6,1200,"7,200.00",,,"1,200.00","7,200.00",,,

76,3:3-574換,升旗臺(tái)黑金砂,100m2,0.04,38816.42,"1,641.93","1,383.42",58.52,37.388.87,"1,581.55",44.13,1.87,

77,3：3-標(biāo)定,旗桿HL=12m,根,5,1800,"9,000.00",,,"1,800.00","9,000.00",,,

78,1：1-56,升旗臺(tái)基礎(chǔ)土方回填,100m3,0.78,1402.41,"1,093.88","1,390.78","1,084.81",11.63,9,,,

79,3：3-228,磚砌墻,10m3,0.23,2354.01,536.71,544.33,,"1,600.57",364.93,209.11,47.68,

80,1：1-17,升旗臺(tái)土方,100m3,1.18,1751.45,"2,066.71","1,751.45",2.066.71,,,,,

81,3：3-228,升旗臺(tái)砌筑,10m3,0.42,2354.01,995.75,544.33,230.25,"1,600.57",677.04,209.11,88.45,

82,3：3-313,升旗臺(tái)砼模板,10m2,0.26,309.1,80.98,96.39,25.25,162.25,42.51,50.46,13.22,

83,3：3-312,升旗臺(tái)砼,10m3,0.26,823.97,215.88,519.44,136.09,36.16,9.47,268.37,70.31,

84,3：3-238,升旗臺(tái)預(yù)埋件,t,0.85,5057.22,"4,298.64","1,342.77","1,141.35","3,177.33","2,700.73",537.12,465.55,

85,10-174,栽植棕間樹,株,2,3.53,7.06,3.15,6.3,0.38,0.76,,,

86,主材,棕間樹（仿真）,株,2,2200,"4,400.00",,,"2,200.00","4,400.00",,,

87,10-206,栽植連翹,株,43,0.36,15.48,0.28,12.04,0.08,3.44,,,

88,主材,連翹,株,43,156,6.708.00,,,156,"6,708.00",,,

89,10-206,栽植榆葉梅,株,22,0.36,7.92,0.28,6.16,0.08,"1,76",,,

90,主材：,榆葉梅,株,22,243,"5,346.00",,,243,"5,346.00",,,

91,10-241,"露地花蕊栽植五色草一般圖

案花壇基礎(chǔ)用苗量4000株",10m2,24.52,220.72,"5,412.05",164.03,"4,022.02",56.69,"1,390.04",,,

,主材：,（Z00156-1）花苗,株,"98,080.00",0.23,"22,558.40",,,0.23,"22,558.40",,,

,小計(jì),廣場(chǎng)其他,,,,"494,300.32",,31.914.71,,"459,774.79",,,

,,,,,,,,,,,,,,

五、,廣場(chǎng)路燈及水電,,,,,,,,,,,,

92,8：8-208,通信電纜敷設(shè)水平敷設(shè)（截面2mm以內(nèi)）120,100m,0.68,655.43,445.69,444.08,31.97,162.42,110.45,48.93,33.27,

93,8:8主材,銅芯電纜VV22(3*50+1*25),m,68,248.36,"16,888.48",,,248.36,"16,888.48",,,

94,8：8-207,"通信電纜敷設(shè)水平敷設(shè)

（截面2mm以內(nèi)）35",100m,0.26,373.13,97.01,246.4,64.06,119.74,31.13,6.99,1.82,

95,8:8主材,銅芯電纜VV22(3*25+1*16,m,26,149.36,"3,883.36",,,149.36,"3,883.36",,,

96,8：8-257,"鍍鋅鋼管地埋敷設(shè)鋼管

公稱直徑（mm以內(nèi)）20",100m,20.14,613.86,"12,343.00",336.48,"6,776.71",237.11,"4,775.40",39.27,790.9,

,主材：,（Z00039-1)鍍鋅鋼管DN20,m,"2,074.42",0.89,"1,846.23",,,0.89,"1,846.23",,,

97,8：8-258,"鍍鋅鋼管地埋敷設(shè)鋼管

公稱直徑（mm以內(nèi)）32",100m,4.56,757.77,"3,458.16",420.6,"1,919.45",275.19,"1,255.86",,,

,主材：,（Z00040-1)鍍鋅鋼管DN32,m,470.05,2.36,"1,109.32",,,2.36,1.109.32,,,

98,8：8-301,"管內(nèi)穿線照明線路

導(dǎo)線截面（mm2以內(nèi)）4",100m,65.35,25.04,"1,636.45",24.54,"1,603.78",0.5,32.68,,,

,主材：,（Z00197-1)絕緣導(dǎo)線,m,"7,188.90",3.56,"25,592.47",,,3.56,"25,592.47",,,

99,8：8-302,"管內(nèi)穿線照明線路

導(dǎo)線截面（mm2以內(nèi)）6",100m,14.58,28.43,414.58,28.04,408.89,0.39,5.69,,,

,主材：,（Z00197-2)絕緣導(dǎo)線,m,"1,531.16",5.26,"8,053.92",,,5.26,"8,053.92",,,

100,8：8-462,防水射燈,10套,0.4,474.25,189.7,108.66,43.46,298.26,119.3,67.33,26.93,

,主材：,（Z00031-1)燈具,套,4.04,285,"1,151.40",,,285,"1,151.40",,,

101,8：8-462,射燈,10套,0.3,474.25,142.28,108.66,32.6,298.26,89.48,67.33,20.2,

,主材：,（Z00031-3)燈具,套,3.03,220,666.6,,,220,666.6,,,

102,8：8-64,"成套配電箱安裝懸掛嵌

入式（半周長(zhǎng)m）2.5",臺(tái),1,186.53,186.53,98.14,98.14,37.27,37.27,51.12,51.12,

103,8：8-主材,成套配電箱,臺(tái),1,2800,"2,800.00",,,"2,800.00","2,800.00",,,

104,6：6-1040,"螺旋泵泵體直徑（mm以

內(nèi)）φ800",臺(tái),3,2783.15,"8,349.45","1,338.59","4,015.77",350.08,"1,050.24","1,094.48","3,283.44",

105,6:6-主材,噴泉泵,臺(tái),1,16500,"16,500.00",,,"16,500.00","16,500.00",,,

106,6:6-主材,溪流涌泉泵,臺(tái),1,9300,"9,300.00",,,"9,300.00","9,300.00",,,

107,6:6-主材,溪流冰塔噴泉泵,臺(tái),1,14800,"14,800.00",,,"14,800.00","14,800.00",,,

108,6:6-主材,涌泉噴頭,個(gè),15,220,"3,300.00",,,220,"3,300.00",,,

109,6:6-1162,閘門及驅(qū)動(dòng)裝置鑄鐵方閘門長(zhǎng)*寬（mm以內(nèi)）400*400,座,2,606.24,"1,212.48",398.97,797.94,151.93,303.86,55.34,110.68,

110,6:6-主材,閘閥,個(gè),2,2600,"5,200.00",,,"2,600.00","5,200.00",,,

111,8:8-428,"高桿燈燈架安裝成套型燈盤固定式燈火數(shù)（火）12

",套,2,2488.66,"4,977.32",910.25,"1,820.50",938.51,"1,877.02",639.9,"1,279.80",

,主材：,（Z00146-1)高桿燈燈盤,套,2.02,321,648.42,,,321,648.42,,,

112,8：8-466,照明器件安裝照明燈具敞開式,10套,0.2,52.81,10.56,35.05,7.01,,,17.76,3.55,

,主材：,（Z00315-1)照明器,套,2.02,265,535.3,,,265,535.3,,,

113,8：8-521,"鋼管煨制燈架鋼管規(guī)