表格模板-082表分项工程预算表C 精品.xls

《表格模板-082表分项工程预算表C 精品.xls》由会员分享，可在线阅读，更多相关《表格模板-082表分项工程预算表C 精品.xls（84页珍藏版）》请在第一文库网上搜索。

1、Sub-projectSub-project BudgetBudget StatementStatementPreparation scope：Contract No.CProject Name：thickness 200mmN No.o.P ProjectrojectSueface LayerConcrete StabilityPlant mixing subbase stabilitysoil mixture transportSite FormationP Projectroject ItemsItemsMachine paving materialcompacted thickness

2、 20cm crushedstonecement crushed stone compactedthichness 20cm cement dose 5%within 15t self-unloading truckloading 3kmsite needed grindF Fixedixed UintsUints1000m21000m21000m31000m2P Projectroject QuantityQuantity915.878915.878183.17632.160FixedFixed FromFrom No.No.21115+20*5.02175+6*5.0,change2182

3、1+22*4.041112E Equipmentsquipments NameNameUnitUnitPrice(Price(￥) )F FixedixedQ QuantityuantityAmount(Amount(￥) )F FixedixedQ QuantityuantityAmount(Amount(￥) )F FixedixedQ QuantityuantityAmount(Amount(￥) )F FixedixedQuantityQuantityAmount(Amount(￥) )1manpowerday45.000.800732.702329723.8003480.336156

4、61545.2001453.632654132crushed stonem385.00248.860227925.3991937365933.0m3 tire loaderset1086.440.630577.0036268794ballgrader in 120KWset1038.430.330302.240313855568t smooth-wheel rollerset278.220.250228.97063704FALSE6810t smooth-wheel rollerset313.300.2407.718241871215t smooth-wheel rollerset472.31

5、0.660604.4792855028stability soil mixingequipment in 300t/hset1078.080.340311.3993357139within 15t self-unloadingtruckset795.188.5401564.323124391810sprinkler truck in 6000Lset581.530.480439.62125565311ration base priceYuan1.007765.000 7111793.00071117931079.000988232.0009882325850.0001071580.000107

6、15802291.00073679.00073679d directirect engineeringengineering expenseexpenseYuanYuan203253441119207124391867832o otherther engineeringengineeringexpenseexpenseYuanYuan5.05010264305.050565202.180271176.0404097YuanYuani indirectndirectexpenseexpensefeesfeesYuanYuan41.6001371641.6006515241.60041.60027

7、212EnterpriseEnterprisemanagementmanagementchargechargeYuanYuan0.7401580030.74087000.800101681.060762profitprofit andand taxtaxYuanYuan7.000 / 3.41022909797.000 / 3.4101283487.000 / 3.4101364327.000 / 3.4108669constructionconstruction installationinstallationcostcostYuanYuan2381447313779271417636108

8、572分分项项工工程程预预算算表表Preparation scope:Ctract No.CProject Name: thickness 200mm08-2表N No.o.ProjectProjectbasic layerbasic layersubbase stability soil mixingequipment installation& backouttotalProjectProject Items.Items.filling grit (sand)cementstable soil mixing equipmentthroughput in 200t/hFixedFixed U

9、intsUints10 m310 m31 setProjectProject QuantityQuantity180.900120.6000.804FixedFixed FromFrom No.No.411514115621103E Equipmentsquipments NameNameUnitUnitPrice(Price(￥) )F FixedixedQ QuantityuantityAmount(Amount(￥) )F FixedixedQ QuantityuantityAmount(Amount(￥) )F FixedixedQ QuantityuantityAmount(Amou

10、nt(￥) )F FixedixedQuantityQuantityAmount(Amount(￥) )1manpowerday45.005.9001067.310480298.100976.86043959712.400572.770257758283.6103727622sawn wood middle plate1935m31350.000.0070.00680.00683profiled bart4500.000.0290.0231050.0231054fabricated units templatet6500.000.0620.0503240.0503245iron piecekg

11、4.4070.80056.92325056.923250632.5 concretet450.002.723328.39414777753.85043.29519483371.6891672607waterm30.5012.0001447.200724280.000225.1201131672.3208368mediun(coarse) sandm3180.005.098614.819110667183.810147.78326601762.6021372689gritm370.0013.0002351.7001646192351.70016461910rubblem365.00235.250

12、189.14112294189.1411229411crushed stone（4cm）m385.008.6661045.1208883557.86046.51939541091.6399278912crushed stonem385.00227925.3991937365913block stonem385.00214.800172.69914679172.6991467914other material costYuan1.002.100253.26025396.90077.90878331.168331150.6m3 crawl dredger shovelset550.933.5302

13、.83815642.8381564163.0m3 tire loaderset1086.44577.00362687917ballgrader in 120KWset1038.43302.2403138551868t smooth-wheel rollerset278.22228.9706370419810tsmooth-wheel rollerset313.307.7182418201215tsmooth-wheel rollerset472.31604.479285502分分项项工工程程预预算算表表Preparation scope:Ctract No.CProject Name: thi

14、ckness 200mm08-2表N No.o.ProjectProjectbasic layerbasic layersubbase stability soil mixingequipment installation& backouttotalProjectProject Items.Items.filling grit (sand)cementstable soil mixing equipmentthroughput in 200t/hFixedFixed UintsUints10 m310 m31 setProjectProject QuantityQuantity180.9001

15、20.6000.804FixedFixed FromFrom No.No.411514115621103E Equipmentsquipments NameNameUnitUnitPrice(Price(￥) )F FixedixedQ QuantityuantityAmount(Amount(￥) )F FixedixedQ QuantityuantityAmount(Amount(￥) )F FixedixedQ QuantityuantityAmount(Amount(￥) )F FixedixedQuantityQuantityAmount(Amount(￥) )21stable so

16、il mixing equipmentin 300t/hset1078.08311.39933571322force cement mix machine in250Lset106.832.9202.3482512.34825123self-unloading truck in 15tset795.181564.323124391824falt trailer in 20tset788.786.2305.00939515.009395125sprinkler truck in 6000Lset581.53439.62125565326truck crane in 12tset776.971.3501.0858431.0858432740t truck craneset2156.4710.1708.177176338.177176332875t truck craneset3204.4610.1708.177262028.1772620229minitype machine usage feeYuan1.00303.900244.336244244.33624430ration basi