工程预算书单位(专业)工程名称:北接线工程-道路工程顺序号单位价值编号项目名称单位工程量主材设备安装费工资机械费主材设备0.000.001000m3100m310m317.944179.4401794.4000.000.000.002460.69806.38380.20388.80687.5333.2071.118.80.360.000.000.000.000.001000m31000m372.09790.1830.000.003567.02151.61388.800.003178.2218881.170.000.000.001000m3t10m30.0000.0005078.7000.000.000.002515.4550.08380.20388.800.0033.2097.300.0040.360.000.000.000.001000m3m30.9611153.2000.000.002515.4525.00388.800.002097.300.000.000.000.00本页小计0.00安装费4814731.48871082.33441.62144696.83682230.8839439.151966284.48257171.441709113.041930921.740.000.001930921.7431247.352417.3528830.0015195.584799535.90总价值工资3609.33190531.196976.63123370.3860184.18199078.1428031.3128031.310.00170339.600.000.00170339.60373.373.0.00333.593275.74机械费2271771.91130926.4137177.9921326.4472421.982140845.501931900.68229140.131702760.55204976.330.000.00204976.332015.512015.510.001952.982269818.93第1页 共7页路基工程 清表回填（30cm 宕渣）1231-44换1-862-26推土机推一、二类土 推距20m以内`推土机推土的平均土层厚度小于30cm平地 填土夯实弹软土基处理塘渣路基填筑 土石方 挖土方451-59挖掘机挖一、二类土 装车1-68+1-69*9自卸汽车运土 ~运距10(km)换 填方（宕渣）6781-8304070012-26振动压路机 填土碾压塘渣弹软土基处理塘渣路基填筑 填方（素土）9101-830409043振动压路机 填土碾压粘土 台背回填（碎石土）工程预算书单位(专业)工程名称:北接线工程-道路工程顺序号111213单位价值编号项目名称单位工程量主材设备0.000.000.00安装费2515.4515.003567.02工资388.800.00388.80机械费2097.300.003178.22主材设备0.000.000.000.000.0010m31984.5000.001023.7330.1036.790.000.0010m3330.8000.001237.0233.40.360.000.0010m3403.2000.001237.0233.40.360.000.0010m32358.20.001962.87404.20228.760.000.00100m2100.8000.00931.08159.960.000.000.000.0010m3本页小计37.2680.004238.11275.206.300.000.00安装费1801.0612888.00506.527662929.652031592.192031592.19409206.22409206.22498766.498766.4629511.924629511.9293852.8693852.866794.957112.78157945.887836071.11总价值工资278.380.0055.211053798.5859733.4559733.4511095.0311095.0313523.3313523.33953322.80953322.8016123.9716123.97127232.1179172.7110256.1510388.32机械费1501.670.00451.312174.1473009.7673009.7613351.0913351.0916273.1516273.155390.145390.140.000.0021874.5114202.76234.794361.91第2页 共7页1-83补-101-59振动压路机 填土碾压碎石土（隧道利用方）挖掘机挖一、二类土 装车特殊路基处理 碎石（抛石挤淤处理）1000m3m31000m30.716859.2000.142142-28弹软土基处理抛石挤淤路基填筑 碎石垫层152-26弹软土基处理塘渣路基填筑^碎石 综合40cm碎石垫层162-26弹软土基处理塘渣路基填筑^碎石 综合 桥头路基（水泥搅拌桩：水泥掺入量100kg/m）171-443+1-445*8换深层水泥单头喷浆搅拌桩~水泥掺量20.8(%)钢塑格栅182-19弹软土基处理平铺土工格栅路基防护悬臂式挡土墙191-3换现浇商品混凝土挡土墙^泵送商品混凝土 C30工程预算书单位(专业)工程名称:北接线工程-道路工程顺序号20212223242526272829单位价值编号项目名称单位工程量主材设备0.000.000.000.000.000.000.000.000.000.00安装费2757.344533.36915.62250.124053.41394.693977.553668.992381.831048.71工资1465.44697.46524.6060.20279.50173.72279.501681.30388.804.24机械费410.9582.840.000.0076.4134.986.3074.851993.031.47主材设备0.000.000.000.000.000.000.000.000.000.000.0010m310m310m210m3100m21000m3100m3本页小计10.45212.73084.42018.0905.8290.2592.5860.000.000.000.000.000.000.003900.114053.41394.693977.553668.992381.831048.711202.28279.50173.72279.501681.30388.804.24218.2276.4134.986.3074.851993.031.470.000.000.000.000.000.000.000.00安装费51727.70110098.811025.491295.6268097.2926523.1730070.2837.66257.431133.45222352.1740763.9551599.9133319.7371953.8821386.615.992712.17521519.07总价值工资27491.6516938.76587.55311.844695.6011673.982113.024095.62.02966.4948059.4012566.233558.0414665.445056.169800.30100.552312.68116975.96机械费7709.422011.880.000.001283.692350.67.63182.33215.41166.957671.752280.84972.702953.01113.97436.30515.44399.4921639.72第3页 共7页1-3903-1781-4043-5023-213换3-2141-3841-3851-561-87现浇混凝土模板挡土墙现浇混凝土螺纹钢制作、安装沥青板伸缩缝塑料管泄水孔安装浇筑商品混凝土基础^泵送商品混凝土 C15混凝土基础模板制作、安装现浇商品混凝土压顶^C20现浇混凝土模板压顶挖掘机挖一、二类土 不装车槽、坑 填土夯实 砖砌矮墙（C20砼基础）100m2t10m210m10m310m210m3100m21000m3100m318.76024.2861.1205.18016.80067.2007.5602.4360.1081.081303132333435363-1703-213换3-2141-3841-3851-561-87砖砌挡墙浇筑商品混凝土基础^泵送商品混凝土 C15混凝土基础模板制作、安装现浇商品混凝土压顶^C20现浇混凝土模板压顶挖掘机挖一、二类土 不装车槽、坑 填土夯实工程预算书单位(专业)工程名称:北接线工程-道路工程顺序号单位价值编号项目名称单位工程量主材设备安装费工资机械费主材设备安装费总价值工资1162315.22612951.6936925.8736925.8731087.3831087.3840190.8140190.81404361.560.000.00233744.87170616.6970105.3170105.3130280.76582670.93机械费490381.416224.45106172.55106172.5581538.2381538.23131856.77131856.7740538.000.000.0028281.8112256.1930703.5530703.55215.35390809.1第4页 共7页路面工程机动车道 上面层 4cm 细粒式沥青砼(AC-13C SBS改性)372-191+2-192*2换机械摊铺细粒式沥青混凝土路面 ~厚度4(cm)^SBS改性沥青商品混凝土 中面层 5cm 中粒式沥青砼(AC-20C)382-184机械摊铺中粒式沥青混凝土路面 厚度5cm 下面层 7cm 粗粒式沥青砼(AC-25C)392-175+2-176*1换机械摊铺粗粒式沥青混凝土路面 ~厚度7(cm) 40cm 5%水泥稳定碎石404142432-124+2-125*20换2-126+2-127*20换2-472-48铺装5%水泥稳定碎石基层 ~厚度40(cm)铺装6%水泥稳定碎石基层 ~厚度40(cm)粉煤灰三渣基层 厂拌 ~厚20cm粉煤灰三渣基层 厂拌 每减1cm 20cm 级配碎石442-76人机配合铺装碎石底层 厚度20cm黏层、透层、封层本页小计100m2447.9000.001981.23156.5268.55100m2100m2100m2100m20.0000.000440.8708817.4000.000.000.000.009360.069444.173699.37176.021152.401152.40530.1919.35214.70214.70.151.39100m2426.7900.006662.1394.17308.95100m2426.7900.004761.6672.84191.05100m2426.7900.004770.1286.52248.770.0015684770.470.0011728287.220.000.000.000.000.000.000.000.000.000.000.000.000.000.002035839.512035839.512032228.872032228.872843330.462843330.463182980.000.000.001630941.251552038.75887392.92887392.92746515.460.0010981771.76工程预算书单位(专业)工程名称:北接线工程-道路工程顺序号47单位价值编号项目名称单位工程量主材设备0.000.000.00安装费227.20678.37616.37工资10.325.15.15机械费8.7518.2023.85主材设备0.000.000.000.000.00100m290.4500.004770.1286.52248.770.000.00100m290.4500.005685.4480.07208.040.000.00100m2100m2100m20.000101.0101010.1000.000.000.007133.503699.37176.024.40530.1919.35181.33.151.390.000.000.000.00100m2108.0500.001981.23156.5268.550.000.00100m2100m2本页小计101.010101.0100.000.00227.20678.3710.325.168.7518.200.000.000.00安装费193933.382521.53263060.55179.61431457.331457.35514248.05514248.05551471.160.00373673.36177797.80214071.90214071.90153731.1522949.4768522.1529235.总价值工资8808.952202.2419269.57111204.217825.737825.737242.337242.3373099.930.00535.49195.4416911.9916911.996124.231042.42521.21136924.37机械费7468.837767.5810178.9461740.4422501.2522501.2518817.2218817.227883.830.0079.791404.047406.837406.835131.31883.841838.3884746.7第5页 共7页2-1502-1462-156黏层乳化沥青 沥青层透层乳化沥青 粒料基层封层乳化沥青 下封层非机动车道 上面层 4cm 细粒式沥青砼(AC-13C SBS改性)100m2100m2100m2853.580426.790426.790482-191+2-192*2换机械摊铺细粒式沥青混凝土路面 ~厚度4(cm)^SBS改性沥青商品混凝土 下面层 6cm 中粒式沥青砼(AC-20C)492-185机械摊铺中粒式沥青混凝土路面 ~厚度6cm 30cm 5%水泥稳定碎石5051522-126+2-127*10换2-472-48铺装6%水泥稳定碎石基层 ~厚度30(cm)粉煤灰三渣基层 厂拌 ~厚20cm粉煤灰三渣基层 厂拌 每减1cm 20cm 级配碎石532-76人机配合铺装碎石底层 厚度20cm黏层、透层、封层552-1502-146黏层乳化沥青 沥青层透层乳化沥青 粒料基层工程预算书单位(专业)工程名称:北接线工程-道路工程顺序号56单位价值编号项目名称单位工程量主材设备0.00安装费616.37工资45.15机械费23.85主材设备0.000.000.00100m2103.9700.004265.381797.4035.030.000.00100m2107.4900.007792.61374.7910.840.000.00100m2111.0100.002284.90156.5268.550.000.000.00100m100m128.0128.00.000.001834.021975.91831.62438.600.000.000.000.000.00100m36.3400.001834.02831.620.000.000.000.00100m2本页小计3.1500.00778.07159.960.000.000.00安装费62259.531534745.943471.3471.56837627.65837627.652536.752536.75556757.68490109.39235928.332181.06668.29668.29165220.0614271.212450.922156214.09总价值工资4560.60244537.15186875.68186875.6840286.1840286.1817375.2917375.29193622.17163401.10106979.60521.5030221.0730221.0724119.102086.30503.87443223.79机械费2409.0912417.0032.0732.071165.191165.197609.747609.740.000.000.000.000.000.0010940.6741.600.0014826.09第6页 共7页2-156封层乳化沥青 下封层人行道 6cm 人行道板100m2101.010572-215换人行道板安砌水泥砂浆垫层 厚度2cm^水泥砂浆 M10.0 20cm C15素砼基层582-213+2-214*10换人行道商品混凝土基础~厚度20(cm) 20cm 级配碎石592-76人机配合铺装碎石底层 厚度20cm其他 侧平石60612-2282-230混凝土侧石安砌混凝土平石安砌 条石622-228混凝土侧石安砌其他工程新老路搭接632-19弹软土基处理平铺土工格栅工程预算书单位(专业)工程名称:北接线工程-道路工程顺序号单位价值编号项目名称单位工程量主材设备0.00安装费4381.13工资586.52机械费15.42主材设备0.000.00100m21000m31000m3100m2100m29.8000.1960.1969.8009.8000.000.000.000.000.001258.486831.7926753.435238.728234.04979.388.800.00688.00572.93272.52.9926682.991.6322.450.000.000.000.000.00安装费11820.29150948.8512333.101339.035243.6751339.4680693.59总价值工资1582.4322032.809599.4976.200.006742.405614.71机械费41.60109.072670.991262.835229.871515.37220.01第7页 共7页2-208水泥混凝土路面传力杆改移道路t2.69865666768691-225+1-226*5换1-1221-123+1-124*9换2-124+2-125*2换2-195机械拆除无筋混凝土类路面层 ~面层厚20(厘米)履带式挖掘机挖石碴 装车自卸汽车运石碴 ~运距10(km)铺装5%水泥稳定碎石基层 ~厚度22(cm)商品混凝土水泥混凝土路面~厚20cm本页小计合 计0.00162769.1423615.232757074.3410940.673437143.120.0029007116.61
