黃河內(nèi)蒙古民族團結(jié)揚水灌區(qū)續(xù)建配套與節(jié)水改造工程渠道襯

1、黃河內(nèi)蒙古民族團結(jié)揚水灌區(qū)續(xù)建配套與節(jié)水改造工程渠道襯砌設(shè)計變更概算對比表編號項目名稱單位 初步設(shè)計批復(fù)概算 設(shè)計變更概算與批復(fù)概算比較投資增減 數(shù)量單價(元)合計(萬元)數(shù)量單價(元)合計(萬元) (萬元)第一部分 建筑工程3150.15 3135.29 -14.86 一主體建筑工程3132.15 3117.29 -14.86 (一)民利干渠2150.21 2138.22 -11.99 1渠道km17.0612034.96 17.0612022.97 -11.99 土方清基3568982.1812.40 568982.1812.40 0.00 土方開挖3635832.2514.31 6358

2、32.2514.31 0.00 土方填筑31360226.6590.45 1360226.6590.45 0.00 素土回填32979413.5440.34 2979413.5440.34 0.00 C20素砼齒墻 F200 W635374421.87226.71 5374421.87226.71 0.00 C25砼預(yù)制板襯砌(6cm) F200 W637478606.61453.62 0606.610.00 -453.62 M10砂漿墊層33739327.57122.48 0327.570.00 -122.48 C25素砼護坡3000.00 12493426.36532.65 532.65

3、模板制安（一般）2000.00 6246.545.3828.35 28.35 聚苯乙烯保溫板鋪設(shè)（10cm25kg/m3)210778955.58599.09 10778955.58599.09 0.00 聚苯乙烯保溫板鋪設(shè)（8cm25kg/m3)25870545.17265.17 5870545.17265.17 0.00 聚苯乙烯保溫板鋪設(shè)（4cm25kg/m3)2716523.0616.52 716523.0616.52 0.00 塑料薄膜鋪設(shè)(0.3mm)22272706.22141.36 2272706.22141.36 0.00 瀝青砂漿伸縮縫m231629.0320.92 266

4、059.0324.02 3.11 防護林株1706118.5131.58 1706118.5131.58 0.00 2建筑物座17115.25 17115.25 0.00 ()進(jìn)水閘（拆除重建）座1582.12 1582.12 0.00 1*1座373.50 373.50 0.00 土方0.23 0.23 0.00 土方開挖31894.340.08 1894.340.08 0.00 土方回填315110.060.15 15110.060.15 0.00 進(jìn)出口連接段2.39 2.39 0.00 干砌塊石護坡35.6171.310.10 5.6171.310.10 0.00 砂礫石墊層32.41

5、38.680.03 2.4138.680.03 0.00 土工布鋪設(shè)(400g/m2)2249.590.02 249.590.02 0.00 C25鋼筋砼底板 F200 W438.2467.720.38 8.2467.720.38 0.00 C25鋼筋砼翼墻 F200 W437418.550.29 7418.550.29 0.00 C10砼墊層33.2349.920.11 3.2349.920.11 0.00 橡膠止水帶m35125.890.44 35125.890.44 0.00 鋼筋制安(一般)1.35174.290.67 1.35174.290.67 0.00 模板制安（一般）27445

6、.380.34 7445.380.34 0.00 閘室段70.88 70.88 0.00 C25鋼筋砼閘底板 F250 W435.2467.720.24 5.2467.720.24 0.00 C25鋼筋砼墩 F200 W437.7388.820.30 7.7388.820.30 0.00 C25鋼筋砼胸墻 F200 W430.5418.550.02 0.5418.550.02 0.00 C25鋼筋砼頂板F200 W431431.210.04 1431.210.04 0.00 C10砼墊層31.3349.920.05 1.3349.920.05 0.00 鋼筋制安(一般)1.35174.290.

7、67 1.35174.290.67 0.00 模板制安（一般）22045.380.09 2045.380.09 0.00 振沖碎石樁502236.8911.89 502236.8911.89 0.00 鋼筋砼拆除320.4130.910.27 20.4130.910.27 0.00 C25鋼筋砼閘底板 F250 W4319.3467.720.90 19.3467.720.90 0.00 C25鋼筋砼墩 F200 W4338.7388.821.50 38.7388.821.50 0.00 C25鋼筋砼胸墻 F200 W430.8418.550.03 0.8418.550.03 0.00 C25鋼

8、筋砼頂板F200 W436.3431.210.27 6.3431.210.27 0.00 C10砼墊層34.7349.920.16 4.7349.920.16 0.00 鋼筋制安(一般)7.25174.293.73 7.25174.293.73 0.00 模板制安（一般）27745.380.35 7745.380.35 0.00 振沖碎石樁2086236.8949.42 2086236.8949.42 0.00 鋼筋砼拆除371.3130.910.93 71.3130.910.93 0.00 0.5*1座128.62 128.62 0.00 土方0.97 0.97 0.00 土方開挖37814

9、.340.34 7814.340.34 0.00 土方回填362510.060.63 62510.060.63 0.00 進(jìn)出口連接段7.65 7.65 0.00 干砌塊石護坡320171.310.34 20171.310.34 0.00 砂礫石墊層39.4138.680.13 9.4138.680.13 0.00 土工布鋪設(shè)(400g/m2)2949.590.09 949.590.09 0.00 C25鋼筋砼底板 F200 W4327.1467.721.27 27.1467.721.27 0.00 C25鋼筋砼翼墻 F200 W4323.5418.550.98 23.5418.550.98

10、0.00 C10砼墊層310349.920.35 10349.920.35 0.00 橡膠止水帶m123125.891.55 123125.891.55 0.00 鋼筋制安(一般)3.55174.291.81 3.55174.291.81 0.00 模板制安（一般）224945.381.13 24945.381.13 0.00 ()節(jié)制閘（拆除重建）座115.04 115.04 0.00 1.2*1.5座115.04 115.04 0.00 土方0.26 0.26 0.00 土方開挖32064.340.09 2064.340.09 0.00 土方回填316510.060.17 16510.06

11、0.17 0.00 進(jìn)出口連接段3.45 3.45 0.00 干砌塊石護坡310.1171.310.17 10.1171.310.17 0.00 砂礫石墊層33.4138.680.05 3.4138.680.05 0.00 土工布鋪設(shè)(400g/m2)2349.590.03 349.590.03 0.00 C25鋼筋砼底板 F200 W4326.5467.721.24 26.5467.721.24 0.00 C25鋼筋砼翼墻 F200 W436.7418.550.28 6.7418.550.28 0.00 C10砼墊層34.2349.920.15 4.2349.920.15 0.00 橡膠止水

12、帶m18.3125.890.23 18.3125.890.23 0.00 鋼筋制安(一般)2.15174.291.09 2.15174.291.09 0.00 模板制安（一般）24845.380.22 4845.380.22 0.00 閘室段11.33 11.33 0.00 C25鋼筋砼閘底板 F250 W4311.2467.720.52 11.2467.720.52 0.00 C25鋼筋砼墩 F200 W4312.8388.820.50 12.8388.820.50 0.00 C25鋼筋砼頂板F200 W431.1431.210.05 1.1431.210.05 0.00 C10砼墊層31.

13、8349.920.06 1.8349.920.06 0.00 鋼筋制安(一般)2.35174.291.19 2.35174.291.19 0.00 模板制安（一般）22545.380.11 2545.380.11 0.00 振沖碎石樁356236.898.43 356236.898.43 0.00 鋼筋砼拆除335130.910.46 35130.910.46 0.00 ()農(nóng)橋 1*8座118.09 118.09 0.00 土方開挖3524.340.02 524.340.02 0.00 土方回填33510.060.04 3510.060.04 0.00 C30預(yù)制鋼筋砼橋面板320.4820

14、.391.67 20.4820.391.67 0.00 C40砼橋面板鋪裝層33.7506.240.19 3.7506.240.19 0.00 C25鋼筋砼帽梁 F200 W436.9431.210.30 6.9431.210.30 0.00 C25鋼筋砼灌注樁D800 F200 W4721000.137.20 721000.137.20 0.00 鋼筋制安(灌注樁)1.815735.201.04 1.815735.201.04 0.00 C25鋼筋砼引橋板 F250 W4327.8425.711.18 27.8425.711.18 0.00 C10砼墊層36.3349.920.22 6.33

15、49.920.22 0.00 M10漿砌塊石墻313.2267.240.35 13.2267.240.35 0.00 碎石墊層39.5140.590.13 9.5140.590.13 0.00 瀝青油毛氈250170.880.85 50170.880.85 0.00 鋼筋制安(一般)8.265174.294.27 8.265174.294.27 0.00 模板制安（一般）25845.380.26 5845.380.26 0.00 PVC管 1103.2180.01 3.2180.01 0.00 鋼管欄桿0.3768000.25 0.3768000.25 0.00 標(biāo)志牌個25000.10 25

16、000.10 0.00 (二)團結(jié)干渠488.71 486.83 -1.88 1渠道km3.582378.75 3.582376.87 -1.88 土方清基3116052.182.53 116052.182.53 0.00 土方開挖378552.251.77 78552.251.77 0.00 土方填筑3231636.6515.40 231636.6515.40 0.00 素土回填3451313.546.11 451313.546.11 0.00 C20素砼齒墻 F200 W631128421.8747.59 1128421.8747.59 0.00 C25砼預(yù)制板襯砌(6cm) F200 W

17、631332606.6180.80 0606.610.00 -80.80 M10砂漿墊層3666327.5721.82 0327.570.00 -21.82 C25素砼護坡3000.00 2226426.3694.91 94.91 模板制安（一般）2000.00 111345.385.05 5.05 聚苯乙烯保溫板鋪設(shè)（10cm25kg/m3)22068555.58114.97 2068555.58114.97 0.00 聚苯乙烯保溫板鋪設(shè)（8cm25kg/m3)21038145.1746.89 1038145.1746.89 0.00 聚苯乙烯保溫板鋪設(shè)（4cm25kg/m3)2150423

18、.063.47 150423.063.47 0.00 塑料薄膜鋪設(shè)(0.3mm)2430006.2226.75 430006.2226.75 0.00 瀝青砂漿伸縮縫m44689.034.03 53259.034.81 0.77 防護林株358218.516.63 358218.516.63 0.00 2建筑物座11109.96 11109.96 0.00 ()進(jìn)水閘（拆除重建）座742.14 742.14 0.00 1*1座742.14 742.14 0.00 土方0.48 0.48 0.00 土方開挖33834.340.17 3834.340.17 0.00 土方回填330710.060.

19、31 30710.060.31 0.00 進(jìn)出口連接段3.92 3.92 0.00 干砌塊石護坡38.8171.310.15 8.8171.310.15 0.00 砂礫石墊層32.9138.680.04 2.9138.680.04 0.00 土工布鋪設(shè)(400g/m2)2299.590.03 299.590.03 0.00 C25鋼筋砼底板 F200 W4317.1467.720.80 17.1467.720.80 0.00 C25鋼筋砼翼墻 F200 W4313.2418.550.55 13.2418.550.55 0.00 C10砼墊層36.4349.920.22 6.4349.920.2

20、2 0.00 橡膠止水帶m32125.890.40 32125.890.40 0.00 鋼筋制安(一般)2.15174.291.09 2.15174.291.09 0.00 模板制安（一般）214045.380.64 14045.380.64 0.00 閘室段37.74 37.74 0.00 C25鋼筋砼閘底板 F250 W4317.6467.720.82 17.6467.720.82 0.00 C25鋼筋砼墩 F200 W436.6388.820.26 6.6388.820.26 0.00 C25鋼筋砼胸墻 F200 W430.5418.550.02 0.5418.550.02 0.00 C

21、25鋼筋砼頂板F200 W436.9431.210.30 6.9431.210.30 0.00 C25鋼筋砼擋土墻 F200 W4315.6418.550.65 15.6418.550.65 0.00 C10砼墊層35349.920.18 5349.920.18 0.00 鋼筋制安(一般)6.65174.293.42 6.65174.293.42 0.00 模板制安（一般）218545.380.84 18545.380.84 0.00 振沖碎石樁1294236.8930.65 1294236.8930.65 0.00 鋼筋砼拆除346.4130.910.61 46.4130.910.61 0.

22、00 ()節(jié)制閘（拆除重建）座114.90 114.90 0.00 1.2*1.5座114.90 114.90 0.00 土方0.26 0.26 0.00 土方開挖32064.340.09 2064.340.09 0.00 土方回填316510.060.17 16510.060.17 0.00 進(jìn)出口連接段3.42 3.42 0.00 干砌塊石護坡310.1171.310.17 10.1171.310.17 0.00 砂礫石墊層33.4138.680.05 3.4138.680.05 0.00 土工布鋪設(shè)(400g/m2)2349.590.03 349.590.03 0.00 C25鋼筋砼底板

23、 F200 W4326.5467.721.24 26.5467.721.24 0.00 C25鋼筋砼翼墻 F200 W436.2418.550.26 6.2418.550.26 0.00 C10砼墊層34.2349.920.15 4.2349.920.15 0.00 橡膠止水帶m17.4125.890.22 17.4125.890.22 0.00 鋼筋制安(一般)2.15174.291.09 2.15174.291.09 0.00 模板制安（一般）24845.380.22 4845.380.22 0.00 閘室段11.22 11.22 0.00 C25鋼筋砼閘底板 F250 W4311.246

24、7.720.52 11.2467.720.52 0.00 C25鋼筋砼墩 F200 W4311.7388.820.45 11.7388.820.45 0.00 C25鋼筋砼頂板F200 W431.1431.210.05 1.1431.210.05 0.00 C10砼墊層31.8349.920.06 1.8349.920.06 0.00 鋼筋制安(一般)2.25174.291.14 2.25174.291.14 0.00 模板制安（一般）22545.380.11 2545.380.11 0.00 振沖碎石樁356236.898.43 356236.898.43 0.00 鋼筋砼拆除334130.

25、910.45 34130.910.45 0.00 ()退水閘（拆除重建）座116.74 116.74 0.00 1.2*1.5座116.74 116.74 0.00 土方0.26 0.26 0.00 土方開挖32064.340.09 2064.340.09 0.00 土方回填316510.060.17 16510.060.17 0.00 進(jìn)出口連接段3.41 3.41 0.00 干砌塊石護坡310171.310.17 10171.310.17 0.00 砂礫石墊層36.8138.680.09 6.8138.680.09 0.00 土工布鋪設(shè)(400g/m2)2689.590.07 689.59

26、0.07 0.00 格賓石籠（3m*1m*0.3m）310.3352.030.36 10.3352.030.36 0.00 C25鋼筋砼底板 F200 W4321467.720.98 21467.720.98 0.00 C25鋼筋砼翼墻 F200 W436.2418.550.26 6.2418.550.26 0.00 C10砼墊層34.2349.920.15 4.2349.920.15 0.00 橡膠止水帶m17.4125.890.22 17.4125.890.22 0.00 鋼筋制安(一般)1.85174.290.93 1.85174.290.93 0.00 模板制安（一般）24045.38

27、0.18 4045.380.18 0.00 閘室段13.08 13.08 0.00 C25鋼筋砼閘底板 F250 W4311.2467.720.52 11.2467.720.52 0.00 C25鋼筋砼墩 F200 W4311.7388.820.45 11.7388.820.45 0.00 C25鋼筋砼頂板F200 W431.1431.210.05 1.1431.210.05 0.00 C10砼墊層31.8349.920.06 1.8349.920.06 0.00 鋼筋制安(一般)2.25174.291.14 2.25174.291.14 0.00 模板制安（一般）22545.380.11 2

28、545.380.11 0.00 振沖碎石樁436236.8910.33 436236.8910.33 0.00 鋼筋砼拆除331130.910.41 31130.910.41 0.00 ()農(nóng)橋 1*8座236.18 236.18 0.00 土方開挖31044.340.05 1044.340.05 0.00 土方回填37010.060.07 7010.060.07 0.00 C30預(yù)制鋼筋砼橋面板340.8820.393.35 40.8820.393.35 0.00 C40砼橋面板鋪裝層37.3506.240.37 7.3506.240.37 0.00 C25鋼筋砼帽梁 F200 W4313.

29、9431.210.60 13.9431.210.60 0.00 C25鋼筋砼灌注樁D800 F200 W41441000.1314.40 1441000.1314.40 0.00 鋼筋制安(灌注樁)3.625735.22.08 3.625735.22.08 0.00 C25鋼筋砼引橋板 F250 W4355.7425.712.37 55.7425.712.37 0.00 C10砼墊層312.6349.920.44 12.6349.920.44 0.00 M10漿砌塊石墻326267.240.69 26267.240.69 0.00 碎石墊層319140.590.27 19140.590.27

30、0.00 瀝青油毛氈2100170.881.71 100170.881.71 0.00 鋼筋制安(一般)16.525174.298.55 16.525174.298.55 0.00 模板制安（一般）211645.380.53 11645.380.53 0.00 PVC管 1106.3180.01 6.3180.01 0.00 鋼管欄桿0.7468000.50 0.7468000.50 0.00 標(biāo)志牌個45000.20 45000.20 0.00 (三)南一支渠493.23 492.24 -0.98 1渠道km2.0245.45 2.0244.47 -0.98 土方清基35292.180.12

31、 5292.180.12 0.00 土方開挖355402.251.25 55402.251.25 0.00 土方填筑37466.650.50 7466.650.50 0.00 C20素砼齒墻 F200 W43630421.8726.58 630421.8726.58 0.00 C25砼預(yù)制板襯砌(6cm) F200 W631121606.6168.00 0606.610.00 -68.00 M10砂漿墊層3561327.5718.38 0327.570.00 -18.38 C25素砼護坡3000.00 1873426.3679.86 79.86 模板制安（一般）2000.00 936.545.

32、384.25 4.25 聚苯乙烯保溫板鋪設(shè)（10cm25kg/m3)2953355.5852.98 953355.5852.98 0.00 聚苯乙烯保溫板鋪設(shè)（8cm25kg/m3)21181745.1753.38 1181745.1753.38 0.00 聚苯乙烯保溫板鋪設(shè)（4cm25kg/m3)284023.061.94 84023.061.94 0.00 塑料薄膜鋪設(shè)(0.3mm)2253716.2215.78 253716.2215.78 0.00 瀝青砂漿伸縮縫m31679.032.86 45939.034.15 1.29 防護林株200018.513.70 200018.513.7

33、0 0.00 2建筑物座24247.77 24247.77 0.00 ()進(jìn)水閘（拆除重建）座1347.70 1347.70 0.00 1*1座622.27 622.27 0.00 土方0.43 0.43 0.00 土方開挖33484.340.15 3484.340.15 0.00 土方回填327810.060.28 27810.060.28 0.00 進(jìn)出口連接段3.74 3.74 0.00 干砌塊石護坡37.3171.310.13 7.3171.310.13 0.00 砂礫石墊層32.4138.680.03 2.4138.680.03 0.00 土工布鋪設(shè)(400g/m2)224.29.5

34、90.02 24.29.590.02 0.00 C25鋼筋砼底板 F200 W4314.4467.720.67 14.4467.720.67 0.00 C25鋼筋砼翼墻 F200 W4311.2418.550.47 11.2418.550.47 0.00 C10砼墊層35.4349.920.19 5.4349.920.19 0.00 橡膠止水帶m62125.890.78 62125.890.78 0.00 鋼筋制安(一般)1.765174.290.91 1.765174.290.91 0.00 模板制安（一般）211945.380.54 11945.380.54 0.00 閘室段18.09 1

35、8.09 0.00 C25鋼筋砼閘底板 F250 W439.4467.720.44 9.4467.720.44 0.00 C25鋼筋砼墩 F200 W435.4388.820.21 5.4388.820.21 0.00 C25鋼筋砼胸墻 F200 W430.6418.550.03 0.6418.550.03 0.00 C25鋼筋砼頂板F200 W430.9431.210.04 0.9431.210.04 0.00 C25鋼筋砼擋土墻 F200 W433.7418.550.15 3.7418.550.15 0.00 C10砼墊層31.9349.920.07 1.9349.920.07 0.00

36、鋼筋制安(一般)1.85174.290.93 1.85174.290.93 0.00 模板制安（一般）25145.380.23 5145.380.23 0.00 振沖碎石樁660236.8915.63 660236.8915.63 0.00 鋼筋砼拆除327.4130.910.36 27.4130.910.36 0.00 0.6*1座725.43 725.43 0.00 土方0.43 0.43 0.00 土方開挖33494.340.15 3494.340.15 0.00 土方回填327910.060.28 27910.060.28 0.00 進(jìn)出口連接段4.17 4.17 0.00 干砌塊石護

37、坡38.5171.310.15 8.5171.310.15 0.00 砂礫石墊層32.8138.680.04 2.8138.680.04 0.00 土工布鋪設(shè)(400g/m2)228.39.590.03 28.39.590.03 0.00 C25鋼筋砼底板 F200 W4315.8467.720.74 15.8467.720.74 0.00 C25鋼筋砼翼墻 F200 W4313.1418.550.55 13.1418.550.55 0.00 C10砼墊層34.8349.920.17 4.8349.920.17 0.00 橡膠止水帶m67125.890.84 67125.890.84 0.00

38、 鋼筋制安(一般)25174.291.03 25174.291.03 0.00 模板制安（一般）213845.380.63 13845.380.63 0.00 閘室段20.83 20.83 0.00 C25鋼筋砼閘底板 F250 W438.7467.720.41 8.7467.720.41 0.00 C25鋼筋砼墩 F200 W436.3388.820.25 6.3388.820.25 0.00 C25鋼筋砼胸墻 F200 W430.8418.550.03 0.8418.550.03 0.00 C25鋼筋砼頂板F200 W430.8431.210.03 0.8431.210.03 0.00 C25鋼筋砼擋土墻 F200 W434.3418.550.18 4.3418.550.18 0.00 C10砼墊層31.7349.920.06 1.7349.920.06 0.00 鋼筋制安(一般)1.875174.290.97 1.8751