項目人工費測算表,,,,,,建筑面積,6137.68

序號,,,分類名稱,單方含量,市場單價,單方價格,備注

一、勞務(wù)費用,,,,,,522,

1,,勞務(wù)工資成本,,,,439,

,1.1,,主體結(jié)構(gòu),,,184.10,

,,1.1.1,鋼筋班組,0.06,800.00元/t,48.00,

,,1.1.2,木工班組,3.2,30.00元/m2,96.00,價格單位：展模面積

,,1.1.3,泥工班組,0.49,20.00元/m2,9.80,價格單位：建筑面積

,,1.1.4,架子班組,0.9,17.00元/m2,15.30,價格單位：建筑面積

,,1.1.5,其它,1,15.00元/m2,15.00,價格單位：建筑面積

,2.1,,二次結(jié)構(gòu),,,73.68,

,,2.1.1,砌體,0.13,205.00元/m3,26.65,加氣塊

,,2.1.2,二次混凝土,0.013,60.00元/m3,0.78,

,,2.1.3,二次模板,0.35,95.00元/m3,33.25,

,,2.1.4,二次鋼筋,0.006,2000.00元/t,12.00,

,,2.1.4,其它,1,1.00元/m2,1.00,價格單位：建筑面積

,3.1,,粗裝修,,,95.55,價格單位：建筑面積

,,3.1.1,外抹灰,0.9,19.00元/m2,17.10,價格單位：建筑面積/打底

,,3.1.2,內(nèi)抹灰,3.05,21.00元/m2,64.05,價格單位：建筑面積/包括面磚

,,3.1.2,地面,0.9,16.00元/m2,14.40,價格單位：建筑面積/包括面磚

,4.1,,水暖電,,,54.00,價格單位：建筑面積

,,4.1.1,電氣,1,26.00元/m2,26.00,價格單位：建筑面積/預(yù)留到位

,,4.1.2,水暖、消防,1,28.00元/m2,28.00,價格單位：建筑面積/預(yù)留到位/消防留套管

,4.1,,管理費利潤,,,31.96,價格單位：建筑面積

,,4.1.1,人工管理,311.78,5%,15.59,價格單位：建筑面積

,,4.1.2,人工利潤,327.369,5%,16.37,價格單位：建筑面積

2,,周轉(zhuǎn)材料成本,,,,83.16,

,1.1,,三鋼租賃費用,,,21.56,

,,1.1.1,鋼管,48332.70,6137.68m2,7.87,租賃周期：9個月

,,,11.7*270*3*340*0.015,,,注：配一次模配三層轉(zhuǎn)六次，首層340平米,

,,1.1.2,扣件,34584.732,6137.68m2,5.63,租賃周期：9個月

,,,9.66*270*3*340*0.013,,,注：配一次模配三層轉(zhuǎn)六次，首層340平米,

,,1.1.3,螺旋支撐,3,0.018元/個,0.05,租賃周期：9個月

,,1.1.5,其它,1,5.00元/m2,5,價格單位：建筑面積/增加損耗考慮1%

,,1.1.6,槽鋼,1,3.000元/m,3,

,,1.1.7,**,,,0,

,,1.1.8,**,,,0,

,2.1,,木材模板,,,61.59,

,,2.1.1,膠合板,171997.50,6137.68m2,28.02,1.22*2.44*15/四次周轉(zhuǎn)價

,,,340*3*3.2*65-（340*3*3.5*75）*15%,,,注：配一次模配三層轉(zhuǎn)六次，首層340平米回收10%,

,,2.1.2,木方,104774.40,6137.68m2,17.07,50*80*3000

,,,340*3*3.2*6*6.4-（340*3*3.5*6*6.4）*15%,,,注：配一次模配三層轉(zhuǎn)六次，首層340平米回收15%,

,,2.1.3,腳手板,0.005,2300.00元/m3,11.5,

,,2.1.4,其它,1,5.00元/m2,5,價格單位：配模量面積/固定栓、止水栓

,,2.1.5,**,,,0,

,,2.1.6,**,,,0,

二、總包管理費用,,,,,,156,

1,,項目管理成本,,,,135.04,

,1.1,,項目部費用,,,135.04,

,,1.1.1,工人工資,0.015641,7000.00元/月,109.49,平均/建設(shè)周期24個月

,,,4*24/6137.68,,,,

,,1.1.2,項目開支,0.003910272,5000.00元/月,19.55,建設(shè)周期24個月

,,,24/6137.68,,,,

,,1.1.3,其它支出,1,5.00元/m2,5,價格單位：建筑面積

,,1.1.5,不可預(yù)見支出,1,1.00元/m2,1,價格單位：建筑面積

,,1.1.6,**,,,0,

2,,公司管理成本,,,,20.64,

,1.1,,公司管理成本,,,20.64,

,,1.1.1,公司工人工資,0.000488784,8000.00元/月,3.91,根據(jù)公司承包能力調(diào)配

,,,60/20/6137.68,,,,

,,1.1.2,公司開支,0.003910272,3000.00元/月,11.73,根據(jù)公司承包能力調(diào)配

,,,24/6137.68,,,,

,,1.1.3,差旅費,0.004,1000.00元/月,4,

,,1.1.5,其它支出,1,1.00元/m2,1,價格單位：建筑面積

,,1.1.6,**,,,0,

三、風(fēng)險調(diào)配,,,,,,11,

1,,可預(yù)見風(fēng)險,,,,2.8,

,1.1,,可預(yù)見控制風(fēng)險,,,2.8,

,,1.1.1,工傷事故,800,0.001元/項,0.8,

,,1.1.2,返工損失,800,0.001元/項,0.8,

,,1.1.3,其他財務(wù)費用,800,0.001元/項,0.8,包括利息、保證金等

,,1.1.4,指揮錯誤損失,800,0.0005元/項,0.4,

2,,不可預(yù)見風(fēng)險,,,,8,

,1.1,,不可預(yù)見風(fēng)險,,,8,

,,1.1.1,氣侯影響,800,0.004元/項,3.2,

,,1.1.2,甲方原因損失,800,0.003元/項,2.4,

,,1.1.3,政策調(diào)動影響,800,0.002元/項,1.6,

,,1.1.4,其它,800,0.001元/項,0.8,

四、利潤