高速公路企业成本和施工成本计算表

施工直接成本分析计算表

直 接 工 程 费 (元)清单编号工程名称单位工程量人工费直 接 费材料费机械使用费合计其他直接费%合价现场经费合计%合价建安直接工程费(元)单价合计中标单价备注中标合计100101-1 -a -b102-1102-2102-3103-1103-2103-3 -a -b103-4103-5104-1-a-b-c保险费总则 按合同条款规定；提供建筑工程一切险 按合同条款规定；提供第三方责任险竣工文件施工环保费桩志保护临时道路修建、养护与拆除(包括原路的养护)临时工程用地临时供电设施 设施架设、拆除 设施维修电讯设施的提供、维修与拆除供水与排污设施承包人驻地建设 文明工地建设 工地试验室建设 其它驻地建设总额总额总额111总额月总额总额1181115700863‰150003000050000200001500001200002206242总额总额总额总额总额总额总额11111114086150003000050000200001500001200004592150008000010000050000250000260000210000500030000300002100005000300003000018000012000050000100000120000156000180000120000156000180000185600156000200000200路基编制人：

2439097738515201审核： 0

编制单位：中国建筑第四工程局路桥公司

陕西某高速公路第LS-B3合同段

施工直接成本分析计算表

直 接 工 程 费 (元)清单编号工程名称单位工程量人工费202-1 -a -b -c202-3 -c203-1 -a -b203-2 -a -b204-1 -b -b-1 -b-2204-2 -b -b-1清理与掘除清理现场砍伐树木挖除树根拆除结构物砖、石及其他砌体结构路基挖方挖土方挖石方改河、改渠、改路挖方开挖土方开挖石方路基填筑（包括填前压实）利用方利用土方利用石方改路、改河、改渠填筑利用方利用土方m38619.30.110.005.275.381.00.051.00.055.48m3m3135965.6311807.40.120.200.000.006.627.656.747.851.01.00.070.081.01.00.070.086.888.01m3m318023.7252140.192.660.003.262.277.912.4613.830.50.50.010.071.01.00.020.142.4914.04m3m348300925.60.082.180.003.352.458.922.5314.450.50.50.010.071.01.00.030.142.5714.66m3205813.960.000.0013.960.50.071.00.1414.17m2棵棵37605116611660.125.321.250.000.000.000.650.006.100.775.327.351.00.50.50.010.030.041.01.01.00.010.050.070.795.407.46直 接 费材料费机械使用费合计其他直接费%合价现场经费合计%合价建安直接工程费(元)单价合计中标单价备注中标合计0.795.407.4629708629686981.9814.6612.7474458170941485514.172916222.90471282.5714.660.002.4914.04124131135733.8220.60184506190734487930053.2419.67583974959596.888.019343249757710.5812.29143851638321135.48472348.9877401编制单位：中国建筑第四工程局路桥公司编制人：审核： 0

陕西某高速公路第LS-B3合同段

施工直接成本分析计算表

直 接 工 程 费 (元)清单编号工程名称单位工程量人工费 -b-2205-1 -f207-1 -b -b-1207-2 -a -a-1 -b207-3 -a -b207-4 -a208-2 -a -c利用石方软土地基处理土工格栅边沟（按材料、断面形式及几何尺寸分类）矩形盖板边沟…cm×…cm60*60排水沟（按材料、断面形式及几何尺寸分类）M7.5浆砌片石梯形排水沟（底宽cm×高cm）60*6060*60矩形盖板涵排水沟M7.5浆砌片石截水沟cm×cm（按材料、断面形式及几何尺寸分类）60*6020*30急流槽M7.5浆砌片石急流槽浆砌片石护坡M7.5#浆砌片石拱形护坡M7.5#浆砌片石石砌护坡m3m336.5526.823.8023.0092.2390.381.851.85117.88115.231.01.01.181.151.01.01.181.15120.24117.53m31.724.1090.270.00114.371.01.141.01.14116.65mm12716521.4215.1690.1272.011.200.65112.7487.821.01.01.130.881.01.01.130.88115.00.58mm2371.922.86166.452.26191.571.01.921.01.92195.41m236090.2016.420.0016.620.50.080.50.0816.78m32068.30.20直 接 费材料费0.00机械使用费6.45合计6.65其他直接费%1.0合价0.07现场经费合计%1.0合价0.076.79建安直接工程费(元)单价合计中标单价备注中标合计6.791404410.382146916.786055922.0179434195.414634933.53840910mm1900.762016.3825.9886.12162.911.351.99103.85190.881.01.01.041.911.01.01.041.91105.93194.70105.93194.70201341120714230.00325.84437161202021115.00.581461655823219.83167.3227940410876116.65104017195.10173971120.24117.5346851561915190.311.05741399592编制单位：中国建筑第四工程局路桥公司编制人：审核： 0

陕西某高速公路第LS-B3合同段

施工直接成本分析计算表

直 接 工 程 费 (元)清单编号工程名称单位工程量人工费208-3 -b208-4 -a208-8209-1 -a -a-2 -b -b-1210-2 -a -b215-4C…预制混凝土块护坡人字形骨架护坡(按砌石)护面墙M…浆砌块片石C20预制混凝土镶边石挡土墙浆砌块片石M10混凝土C15片石混凝土锚杆框架32/24自钻式锚杆C25混凝土10级砂浆砌片石调水坝mm3m37608412684.351.3638.4123.1414.90253.16100.424.6230.261.8020.88321.83125.361.01.01.00.213.221.251.01.01.00.213.221.2521.30328.27127.86m347161.3339.49179.9727.63247.091.02.471.02.47252.03m3320.430.85102.763.85137.461.01.371.01.37140.20m3m31123.727322.3760.5799.39240.221.5929.81123.35330.601.01.01.233.311.01.01.233.31125.81337.22m31900.823.9292.561.85118.331.01.181.01.18120.69直 接 费材料费机械使用费合计其他直接费%合价现场经费合计%合价建安直接工程费(元)单价合计中标单价备注中标合计120.69229408196.15372842125.81337.2214137392061195.67606.59219874165599140.204576184203.186631876252.0311886070411.2319394121.30328.27127.861620501352478750145.13509.10209.84343349209749143604300304-2 -a306-1 -a厚180mm路面水泥稳定碎石基层m2840.3217.812.0920.221.00.201.00.2020.6238220420.6217504329.05533767246605级配碎石底基层厚200mmm2710.2513.751.3715.371.00.151.00.1515.6715.6714057621.98197183编制单位：中国建筑第四工程局路桥公司编制人：审核： 0

陕西某高速公路第LS-B3合同段

施工直接成本分析计算表

直 接 工 程 费 (元)清单编号工程名称单位工程量人工费312-4314-1 -a浆砌片石加固土路肩（厚250mm）泥结碎石面层 厚200mmm21510.90.4812.880.8114.171.00.141.00.1414.45m1265.966.22直 接 费材料费27.67机械使用费0.76合计34.65其他直接费%1.0合价0.35现场经费合计%1.0合价0.3535.35建安直接工程费(元)单价合计中标单价备注中标合计35.3475248.226104514.452183319.15234400403-1 -a -b403-2 -a -b403-3 -a -b403-4 -a -b404-1404-3404-5桥梁、涵洞基础钢筋(包括灌注桩、承台、沉桩、沉井等)光圆钢筋（Ⅰ级）带肋钢筋（HRB335、HRB400）下部结构钢筋（含系梁）光圆钢筋（Ⅰ级）带肋钢筋（HRB335、HRB400）上部结构钢筋光圆钢筋（Ⅰ级）带肋钢筋（HRB335、HRB400）附属结构钢筋（包括缘石、人行道、搭板、枕梁、抗震挡块、支座垫块等）光圆钢筋（Ⅰ级）带肋钢筋(HRB335、HRB400)干处挖土方干处挖石方基底处理kgkgm3m323781.6256692.728550.220.213.866.034.184.440.003.860.080.093.126.0.484.746.9815.950.50.50.50.50.020.020.030.080.50.51.01.00.020.020.070.1.524.787.0816.19kgkg368412.32191110.30.220.214.184.450.080.094.484.750.50.50.020.020.50.50.020.024.524.79kgkg14159.44136.90.230.224.184.450.090.094.504.760.50.50.020.020.50.50.020.024.4.80kgkg49136.4355188.40.230.224.184.450.090.104.504.770.50.50.020.020.50.50.020.024.4.81390613315294718.4.8122307917084565.505.7027025020245744.4.804.524.79284198559216652241049185.605.807929323992565.665.902085214129275514.524.787.0816.19107493122700730194462225.205.8016.8153.501236148883771690152743编制单位：中国建筑第四工程局路桥公司编制人：审核： 0

陕西某高速公路第LS-B3合同段

施工直接成本分析计算表

直 接 工 程 费 (元)清单编号工程名称单位工程量人工费 -a405-1 -c -f -i410-1 -b -c410-2 -a -b -c -e410-3 -b410-4 -b -c410-5砂砾垫层钻孔灌注桩桩径1.2m桩径1.5m桩径1.8m混凝土基础（包括支撑梁、承台；但不包括桩基）C25混凝土C20片石混凝土混凝土下部结构（含系梁）C40混凝土C30混凝土C25混凝土C20片石混凝土现浇混凝土上部结构C30混凝土预制混凝土上部结构C30混凝土C20混凝土上部结构现浇整体化混凝土m3m3132.32.965.2863.36335.57312.0883.3763.284.22438.691.01.04.844.391.01.04.844.39493.90447.47m3.340.25326.0130.42396.681.03.971.03.97404.62m3m3m3m39474470306.92326.355.6155.4248.3933.56385.25327.84295.12183.4652.9056.0949.4929.193.739.35393.00246.171.01.01.01.04.944.393.932.461.01.01.01.04.944.393.932.46503.448.13400.86251.09m3m313111161.829.7030.06251.49170.3728.0122.55309.20222.981.01.03.092.231.01.03.092.23315.38227.44mmm412144474465.0680.0598.45360.13620.613.85500.69602.42775.23925.881303.081767.531.01.01.09.2613.0317.681.01.01.09.2613.0317.4.401329.141802.m322811.63直 接 费材料费35.30机械使用费0.00合计46.93其他直接费%0.5合价0.23现场经费合计%1.0合价0.4747.63建安直接工程费(元)单价合计中标单价备注中标合计47.631086074.2716934944.401329.141802.3093191927813413501569.092219.252769.816532045972060739315.38227.44503.448.13400.86251.0941346322404769472003141123024584111410.27311.5378362063666.38606.748.53436.6563106227121281683441015779404.6226017569.2436602493.90447.47653431298751.28686.093941990编制单位：中国建筑第四工程局路桥公司编制人：审核： 0

陕西某高速公路第LS-B3合同段

施工直接成本分析计算表

直 接 工 程 费 (元)清单编号工程名称单位工程量人工费 -a -b410-6 -a -a-1 -b -c411-5 -a -c411-7 -a -a-1411-8 -a -a-2 -b -b-1413-1C50混凝土C40混凝土现浇混凝土附属结构搭板与枕梁C30混凝土墙式防撞护栏波形梁护栏（含基座混凝土及钢筋）后张法预应力钢绞线预制上部结构现浇下部结构现浇预应力混凝土上部结构箱梁C50混凝土预制预应力混凝土上部结构空心板C40混凝土箱梁C50混凝土浆砌块片石m36032.492.81501.63100.695.331.06.951.06.95709.23m31272.485.24469.4691.726.421.06.461.06.46659.34m31159.470.00500.1745.66615.831.06.161.06.16628.15kgkg2596.421482.00.300.3611.3516.120.230.2311.8816.710.80.80.100.130.80.80.100.1312.0816.97m3mm666.31726.81766.826.9422.1520.61260.252.14207.1323.2615.0.56310.742.37237.301.01.01.03.112.2.371.01.01.03.112.2.37316.96295.15242.04m3m3125825827.2425.87直 接 费材料费350.87321.78机械使用费27.4127.41合计405.52375.06其他直接费%1.01.0合价4.063.75现场经费合计%1.01.0合价4.063.713.382.56建安直接工程费(元)单价合计中标单价备注中标合计413.382.5652035998700450.00430.03566100110948316.96295.15242.042111905096627636393.145.63357.6326194997500363186112.0816.973137048355016.5222.2290069477975628.15728277811.37940702659.3483449.381258887709.2342783591094.6604814编制单位：中国建筑第四工程局路桥公司编制人：审核： 0

陕西某高速公路第LS-B3合同段

施工直接成本分析计算表

直 接 工 程 费 (元)清单编号工程名称单位工程量人工费 -a415-3 -a416-1 -a -b417-1 -a-1 -b -d -d-1 -d-2 -e-1419-1 -c420-1 -c -e -fM7.5浆砌块片石防水层FYT-1改进型防水层矩形板式橡胶支座普通型四氟滑板（GJZF4）橡胶伸缩装置GQF-C40型SDII型毛勒型毛勒-160型（LBZ-160）D-80HXC-80A单孔钢筋混凝土圆管涵直径1.0m钢筋混凝土盖板涵2.0m3.0m4.0mmmm92537220.42319.02469.351088.121650.362529.92103.911.39369.311412.452158.773368.581.01.01.014.1221.5933.691.01.01.014.1221.5933.691440.692201.953435.96m36100.29475.0940.47615.850.53.081.06.16625.09mmm1807210.5810.022465.372155.013.183.122479.132168.150.50.512.4010.841.01.024.7921.682516.322200.67mm244810.0410.00586.53653.142.853.00599.42666.141.01.05.996.661.01.05.996.66611.40679.46dm3dm33302.85838.52.052.5090.20202.371.532.0393.78206.901.01.00.942.071.01.00.942.0795.66211.04m2188350.1614.500.0014.661.00.151.00.1514.96m3161.225.14直 接 费材料费95.29机械使用费2.09合计122.52其他直接费%1.0合价1.23现场经费合计%1.0合价1.23124.98建安直接工程费(元)单价合计中标单价备注中标合计124.9820147198.603201414.9628177217.7433413395.66211.04315951176957119.93308.47396111258652611.40679.461467432614730.431010.6717530485122516.322200.67452938158448445.752862.1380235206073625.0922503813.69292931440.692201.953435.9612966550491271311808.163062.075068.971627376552187552编制单位：中国建筑第四工程局路桥公司编制人：审核： 0

陕西某高速公路第LS-B3合同段

施工直接成本分析计算表

直 接 工 程 费 (元)清单编号工程名称单位工程量人工费420-2 -b -e钢筋混凝土箱涵4.0m×3.0m8.0m×4.5mmm3751756.331665.226049.0512691.50520.471557.187325.8515913.901.01.073.26159.141.01.073.26159.147472.3716232.18直 接 费材料费机械使用费合计其他直接费%合价现场经费合计%合价建安直接工程费(元)单价合计中标单价备注中标合计7472.3716232.18277882784112768.5930519.17243815577500502-1 -a502-2 -a502-3 -b -b-2 -c -d -e502-4 -a -a-2 -d -e土方防水与排水隧道洞口、明洞开挖m3300670.790.368.9.690.50.051.00.109.84349399039.8429585930.6057634246920050浆砌片石截水沟洞口坡面防护…级喷射混凝土C20φ22锚杆钢筋网TBS植草洞门建筑混凝土C20带肋钢筋（HRB335）装饰板材m349430.32100.133.25133.701.01.341.01.34136.38136.3867372205.91101720m3kgkgm26925871475131868.860.800.280.42325.3.984.3612.13105.121.330.120.00499.347.114.7612.551.01.00.50..990.070.020.061.01.01.01.04.990.070.050.13509.327.2.8312.74509.327.2.8312.7435143187567124167911121.9925.727.1815.1977417665381059120020m3kgm218192430104133.550.222.65235.3.4535.9628.960.080.85297.874.7539.461.00.50.52.980.020.201.00.51.02.980.020.39303.834.7940.05303.834.7940.0555266711041692453.396.2874.378247161526077419编制单位：中国建筑第四工程局路桥公司编制人：审核： 0

陕西某高速公路第LS-B3合同段

施工直接成本分析计算表

直 接 工 程 费 (元)清单编号工程名称单位工程量人工费502-5 -a -a-1 -b -c502-7 -a -b -c503-1 -a -b503-2 -a -b -d -d-2 -e -e-1 -e-3明洞衬砌混凝土C25混凝土光圆钢筋（Ⅰ级）带肋钢筋（HRB335、HRB400）洞顶回填回填土石M7.5浆砌片石回填粘土隔水层洞身开挖土方石方超前支护φ22锚杆带肋钢筋（HRB335、HRB400）注浆小导管∮50×4钢管型钢工-16工-20akgkg1801573859220.190.193.913.870.080.084.184.140.20.20.010.010.50.50.020.024.214.17m721611.3415.253.1219.711.00.201.00.2020.11mkg809817071.280.2213.424.1.550.1019.2.471.00.50.190.021.00.50.190.0219.634.51m3m329385632996.6810.0.3811.0226.5150.7637.5771.831.01.00.380.721.01.00.380.7238.3373.27m3m3m37833112410348.2530.528.920.0092.027.582.063.600.0010.31126.1416.501.01.00.50.101.260.081.01.01.00.101.260.1710.51128.6616.75m3kgkg38494000416026236.490.230.22255.404.194.4630.180.090.08322.074.514.761.00.50.53.220.020.021.00.50.53.220.020.02328.514.5.80直 接 费材料费机械使用费合计其他直接费%合价现场经费合计%合价建安直接工程费(元)单价合计中标单价备注中标合计328.514.5.8010.51128.6616.75124351820187692588232514461417320490.316.126.22188720324482499683018.15196.3731.1421692207203271638.3373.271126327463791873.17118.352150100749143719.634.5120.1115697729145115855.786.3245170697774825.2918249524.214.1775846116092958.147.98146783079658编制单位：中国建筑第四工程局路桥公司编制人：审核： 0

陕西某高速公路第LS-B3合同段

施工直接成本分析计算表

直 接 工 程 费 (元)清单编号工程名称单位工程量人工费 -f -g -h503-3 -b -b-1 -c -d -d-3 -e504-1 -a -d -e504-2 -a -b -c504-3 -a格栅钢架角钢钢板喷锚支护喷射混凝土C25喷射混凝土φ25注浆锚杆锚杆φ22锚杆钢筋网（I级）洞身衬砌C25混凝土光圆钢筋（Ⅰ级）带肋钢筋（HRB335、HRB400）仰拱、铺底混凝土C25混凝土C15混凝土C15片石混凝土仰拱回填边沟、电缆沟及盖板等混凝土C25混凝土m3110859.17279.4532.31370.931.03.711.03.71378.35m3m3m342309742230.8230.1528.56236.48190.26155.9625.2922.2619.55292.59242.67204.071.01.01.02.932.432.041.01.01.02.932.432.04298.45247.53208.15m3kgkg128849537951659050.460.240.23255.014.204.4740.180.110.09345.6.5.791.00.50.53.460.020.021.00.50.53.460.020.02352.574.594.83mkg27404755781.280.2813.024.3.550.1218.8.751.00.50.190.021.01.00.190.0519.234.82m3m63156070461.861.25352.7915.42102.726.59517.3723.261.01.05.170.231.01.05.170.23527.7123.72kgkgkg321790343351186730.250.200.19直 接 费材料费3.7.003.98机械使用费0.100.080.08合计4.104.284.25其他直接费%0.20.20.2合价0.010.010.01现场经费合计%0.51.01.0合价0.020.040.044.134.334.30建安直接工程费(元)单价合计中标单价备注中标合计4.134.334.30132931486715102947.286.926.762342631237598802229527.7123.7233324143991173.9371.917413368436522519.234.82526979328655.796.121528869462537352.574.594.83298.45247.53208.15378.32512437790249513012624442228148419212460.316.126.22593063458371932131903.43335.752.03149923930222145181631.31699491编制单位：中国建筑第四工程局路桥公司编制人：审核： 0

陕西某高速公路第LS-B3合同段

施工直接成本分析计算表

直 接 工 程 费 (元)清单编号工程名称单位工程量人工费 -e -f504-5 -a -a-1 -b -c -d505-1 -a -b -e-2 -h -h-1 -h-2 -h-3 -j -k506-2光圆钢筋（I级）带肋钢筋（HRB335）洞内路面…级混凝土C35混凝土水泥处治碎石光圆钢筋（Ⅰ级）带肋钢筋（HRB335）防水与排水防水板土工布（350g/m2）DW-50型止水带排水管PVCφ160排水管PVCφ100排水管φ100mm环向排水半圆管碎石反虑层检查井洞内装饰工程mmmm3m39992480431815240.500.420.3511.1538.4563.7632.7022.3344.00539.880.210.200.160.0015.76.4733.3222.8455.15594.090.50.50.50.51.00.320.170.110.285.941.01.01.00.61.00.0.330.230.335.9465.4333.8223.1855.76605.97m2m2m196152170535870.350.300.5028.1511.7822.210.080.020.0028.5812.1022.710.50.50.50.140.060.110.50.50.50.140.060.1128.8612.2222.93m3m3kgkg2138157251581372729.1610.180.210.20251.120.7.2.5129.5817.980.050.05310.38148.924.514.761.01.00.50.53.101.490.020.021.01.01.01.03.101.490.050.05316.58151.904.584.83kgkg13559455610.230.22直 接 费材料费4.204.46机械使用费0.090.08合计4.524.76其他直接费%0.50.5合价0.020.02现场经费合计%1.01.0合价0.050.0.594.83建安直接工程费(元)单价合计中标单价备注中标合计4.594.83622362200606.086.1282439278833316.58151.904.584.836768482387872362466301393.161.385.655.908405762977052914380928.8612.2222.9356602652358225036.8215.1925.337222243296999085965.4333.8223.1855.76605.97653658387410009183614387.2744.4835.0168.76709.1587183110310151173103117020编制单位：中国建筑第四工程局路桥公司编制人：审核： 0

陕西某高速公路第LS-B3合同段

施工直接成本分析计算表

直 接 工 程 费 (元)清单编号工程名称单位工程量人工费 -b508-1 -a -b509-1喷涂混凝土专用漆监控测量必测细目（洞内外观察、周边位移量测、拱顶下沉量测）选测项目（地表下沉量测、围岩内部变形量测、支护及衬砌内力地质预报（探测手段）总额总额总额m2204311.38直 接 费材料费5.66机械使用费0.00合计7.04其他直接费%0.5合价0.04现场经费合计%1.0合价0.077.15建安直接工程费(元)单价合计中标单价备注中标合计7.151460828.951828571000010000500010000100005000合计1003445011518362备注：本成本分析计算是根据甲方统购材料单价、其他材料的综合单价及甲方给定工程量清单计算。编制单位：中国建筑第四工程局路桥公司编制人：审核： 0