总承包工程for GC - 2016年3月

1、复旦软件园高新技术产业基地配套项目,总承包工程,中期付款估值2016年3月份(编号：11),清单 编号,项目名称,总包申请总价款(RMB)暂定,中建一局累计申请(RMB),利比累计批复(RMB), RLB暂定总价 , 上次累计 ,累计完工百分比, 已完工金额 ,数量,单位,单价,总价,上次累计,本次,累计,本月完成工程量,累计金额,RLB暂定总价,累计百分比,累计金额,二号单价表,1,塔吊进出场费,5 ,台,25914.00 , 129,570.00 ,100.00%, - ,100.00%, - ,129,570.00 ,20.00%,2.1 土（石）方工程,2,C15素混凝土回填, - ,

2、m3, - , - , - , - , - , - , - ,3,经认可之外进土方回填至所需标高, - ,m3, - , - , - , - , - , - , - ,三七灰土回填至所需标高,11000 ,m3,350.00 , 3,850,000.00 , - , - , - , - , - ,2.2 混凝土,凿桩头以便能与混凝土底板、桩承台或其他基础连接，不论直径大小及桩身混凝土等级，包括破碎混凝土，清洁及处理桩顶表面，拉直所有已弯曲之钢筋，清除及清理所有生锈之钢筋，清运所产生之废料及其他一切之处理措施,4,工程桩。,2612,No.,300.00 , 783,600.00 ,100.00

3、%, - ,100.00%, - ,783,600.00 ,100.00%, - ,0.00%,5,试桩。,36,No.,300.00 , 10,800.00 ,100.00%, - ,100.00%, - ,10,800.00 ,100.00%, - ,0.00%,6,立柱桩。,119,No.,300.00 , 35,700.00 ,100.00%, - ,100.00%, - ,35,700.00 ,100.00%, - ,0.00%,承台, - ,7,C15现浇素混凝土于150 mm厚垫层。,799 ,m3,430.00 , 343,570.00 ,100.00%, - ,100.00%

4、, - ,343,570.00 ,95.00%, - ,0.00%,8,C35现浇防水钢筋混凝土(抗渗等级P8，内掺防渗抗裂的混合型膨胀纤维抗裂防水剂)于承台。,2475 ,m3,560.00 , 1,386,000.00 ,100.00%, - ,100.00%, - ,1,386,000.00 ,95.00%, - ,0.00%,9,模板于垫层侧面。,972 ,m2,95.00 , 92,340.00 ,100.00%, - ,100.00%, - ,92,340.00 ,95.00%, - ,0.00%,10,砖胎膜于承台侧面。,3004 ,m2,150.00 , 450,600.00

5、,100.00%, - ,100.00%, - ,450,600.00 ,95.00%, - ,0.00%,基础梁, - ,11,C15现浇素混凝土于150 mm厚垫层。,43 ,m3,430.00 , 18,490.00 ,100.00%, - ,100.00%, - ,18,490.00 ,95.00%, - ,0.00%,12,C35现浇防水钢筋混凝土(抗渗等级P8，内掺防渗抗裂的混合型膨胀纤维抗裂防水剂)于基础梁。,94 ,m3,560.00 , 52,640.00 ,100.00%, - ,100.00%, - ,52,640.00 ,95.00%, - ,0.00%,13,模板于垫

6、层侧面。,72 ,m2,95.00 , 6,840.00 ,100.00%, - ,100.00%, - ,6,840.00 ,95.00%, - ,0.00%,14,砖胎膜于基础梁侧面。,189 ,m2,252.00 , 47,628.00 ,100.00%, - ,100.00%, - ,47,628.00 ,95.00%, - ,0.00%,底板, - ,15,C15现浇素混凝土于150 mm厚垫层。,4094 ,m3,430.00 , 1,760,420.00 ,100.00%, - ,100.00%, - ,1,760,420.00 ,95.00%, - ,0.00%,16,C35现

7、浇防水钢筋混凝土(抗渗等级P8，内掺防渗抗裂的混合型膨胀纤维抗裂防水剂)于800 mm厚底板。,26423 ,m3,560.00 , 14,796,880.00 ,100.00%, - ,100.00%, - ,14,796,880.00 ,95.00%, - ,0.00%,17,模板于垫层侧面。,114 ,m2,95.00 , 10,830.00 ,100.00%, - ,100.00%, - ,10,830.00 ,95.00%, - ,0.00%,18,集水坑电梯井内侧模板,783 ,m2,95.00 , 74,385.00 ,100.00%, - ,100.00%, - ,74,385

8、.00 ,95.00%, - ,0.00%,19,砖胎膜于底板侧面,1301 ,m2,252.00 , 327,852.00 ,100.00%, - ,100.00%, - ,327,852.00 ,95.00%, - ,0.00%,20,设计、供应及安装基础底板内钢筋支架/马凳。,1 ,项,1875000.00 , 1,875,000.00 ,100.00%, - ,100.00%, - ,1,875,000.00 ,95.00%, - ,0.00%,地下室外墙, - ,#DIV/0!,C35现浇防水钢筋混凝土(抗渗等级P8，内掺防渗抗裂的混合型膨胀纤维抗裂防水剂), - ,#DIV/0!,

9、21,400 mm厚。,1312 ,m3,560.00 , 734,720.00 ,100.00%, - ,100.00%, - ,734,720.00 ,95.00%, - ,0.00%,B222,650 mm厚。,141 ,m3,560.00 , 78,960.00 ,100.00%, - ,100.00%, - ,78,960.00 ,95.00%, - ,0.00%,B2,C35现浇防水钢筋混凝土(抗渗等级P6，内掺防渗抗裂的混合型膨胀纤维抗裂防水剂), - ,#DIV/0!,23,400 mm厚。,1483 ,m3,560.00 , 830,480.00 ,100.00%, - ,1

10、00.00%, - ,830,480.00 ,0.00%, - ,0.00%,B124,650 mm厚。,160 ,m3,560.00 , 89,600.00 ,100.00%, - ,100.00%, - ,89,600.00 ,0.00%, - ,0.00%,B125,模板于墙面及洞口侧面。,14938 ,m2,120.00 , 1,792,560.00 ,100.00%, - ,100.00%, - ,1,792,560.00 ,58.00%, - ,0.00%,内墙, - , - , - ,#DIV/0!,C35现浇钢筋混凝土于, - , - , - ,#DIV/0!,26,内墙。,1

11、934 ,m3,490.00 , 947,660.00 ,107.54%, - ,107.54%, - ,1,019,113.56 ,50.00%, - ,0.00%,27,模板于墙及洞口侧面。,12580 ,m2,120.00 , 1,509,600.00 ,107.50%, - ,107.50%, - ,1,622,820.00 ,58.00%, - ,0.00%,柱, - , - , - ,#DIV/0!,28,C35现浇钢筋混凝土于柱。,2273 ,m3,490.00 , 1,113,770.00 ,106.18%, - ,106.18%, - ,1,182,600.99 ,50.00

12、%, - ,0.00%,29,C35现浇钢筋混凝土于柱。(抗渗等级P8，内掺防渗抗裂的混合型膨胀纤维抗裂防水剂),132 ,m3,560.00 , 73,920.00 ,100.00%, - ,100.00%, - ,73,920.00 ,95.00%, - ,0.00%,30,C35现浇钢筋混凝土于柱。(抗渗等级P6，内掺防渗抗裂的混合型膨胀纤维抗裂防水剂),149 ,m3,560.00 , 83,440.00 ,106.08%, - ,106.08%, - ,88,513.15 ,0.00%, - ,0.00%,31,模板于柱面。,12722 ,m2,95.00 , 1,208,590.0

13、0 ,105.00%, - ,105.00%, - ,1,269,019.50 ,58.00%, - ,0.00%,梁, - , - , - ,#DIV/0!,32,C35现浇钢筋混凝土于梁。,2516 ,m3,490.00 , 1,232,840.00 ,100.00%, - ,100.00%, - ,1,232,840.00 ,95.00%, - ,0.00%,33,C35现浇防水钢筋混凝土(抗渗等级P6，内掺防渗抗裂的混合型膨胀纤维抗裂防水剂)于梁。,3806 ,m3,560.00 , 2,131,360.00 ,115.13%, - ,115.13%, - ,2,453,834.77

14、,30.00%, - ,0.00%,模板于, - , - , - ,#DIV/0!,34,梁底面及两侧。,39080 ,m2,95.00 , 3,712,600.00 ,108.58%, - ,108.58%, - ,4,031,141.08 ,58.00%, - ,0.00%,35,同上，但为弧形。,3500 ,m2,95.00 , 332,500.00 , - , - , - , - , - , - ,0.00%,悬楼板, - ,#DIV/0!,C35现浇防水钢筋混凝土(抗渗等级P6，内掺防渗抗裂的混合型膨胀纤维抗裂防水剂)于, - ,#DIV/0!,36,180 mm厚悬楼板。,1995

15、 ,m3,560.00 , 1,117,200.00 ,110.13%, - ,110.13%, - ,1,230,372.36 ,3.00%, - ,0.00%,37,250 mm厚悬楼板。,4829 ,m3,560.00 , 2,704,240.00 ,110.13%, - ,110.13%, - ,2,978,179.51 ,30.00%, - ,0.00%,C35现浇钢筋混凝土于, - , - , - ,#DIV/0!,38,180 mm厚悬楼板。,3076 ,m3,490.00 , 1,507,240.00 ,100.00%, - ,100.00%, - ,1,507,240.00

16、,95.00%, - ,0.00%,39,250 mm厚悬楼板。,1849 ,m3,490.00 , 906,010.00 ,100.00%, - ,100.00%, - ,906,010.00 ,95.00%, - ,0.00%,40,模板于悬楼板底面及侧面。,45845 ,m2,95.00 , 4,355,275.00 ,103.04%, - ,103.04%, - ,4,487,675.36 ,58.00%, - ,0.00%,钢筋, - , - , - ,#DIV/0!,41,I级钢筋。,155759 ,kg,4.60 , 716,491.40 ,508.29%, - ,508.29%

17、, - ,3,641,854.14 ,47.00%, - ,0.00%,42,II级钢筋。,140371 ,kg,4.55 , 638,688.05 ,172.87%, - ,172.87%, - ,1,104,100.03 ,0.19%, - ,0.00%,43,III级钢筋。,7367540 ,kg,4.62 , 34,038,034.80 ,100.00%, - ,100.00%, - ,34,038,034.80 ,74.00%, - ,0.00%,44,IV级钢筋,145439 ,kg,5.64 , 820,275.96 ,473.79%, - ,473.79%, - ,3,886,

18、385.47 ,56.00%, - ,0.00%,45,III级带e钢筋,1575543 ,kg,4.64 , 7,310,519.52 ,100.00%, - ,100.00%, - ,7,310,519.52 ,57.00%, - ,0.00%,经发包方认可之钢筋直螺纹连接套筒，包括两端钢筋接头之成型于, - ,#DIV/0!,46,18 mm直径钢筋。,2859 ,No.,20.00 , 57,180.00 ,125.50%, - ,125.50%, - ,71,760.90 ,71.00%, - ,0.00%,47,20 mm直径钢筋。,112433 ,No.,20.00 , 2,24

19、8,660.00 ,125.50%, - ,125.50%, - ,2,822,068.30 ,71.00%, - ,0.00%,48,22 mm直径钢筋。,19 ,No.,20.00 , 380.00 ,125.50%, - ,125.50%, - ,476.90 ,71.00%, - ,0.00%,49,25 mm直径钢筋。,48186 ,No.,20.00 , 963,720.00 ,125.50%, - ,125.50%, - ,1,209,468.60 ,71.00%, - ,0.00%,50,28 mm直径钢筋。,1402 ,No.,20.00 , 28,040.00 ,125.5

20、0%, - ,125.50%, - ,35,190.20 ,71.00%, - ,0.00%,楼梯,51,C35现浇钢筋混凝土。,427 ,m3,490.00 , 209,230.00 ,100.00%, - ,100.00%,0.0 ,209,230.00 ,52,模板。,3627 ,m2,95.00 , 344,565.00 ,100.00%, - ,100.00%,0.0 ,344,565.00 ,自行车坡道, - ,53,C35现浇钢筋混凝土。,100 ,m3,490.00 , 49,000.00 ,100.00%, - ,100.00%,0.0 ,49,000.00 ,54,模板。,

21、862 ,m2,95.00 , 81,890.00 ,100.00%, - ,100.00%,0.0 ,81,890.00 ,汽车坡道, - ,55,C35现浇钢筋混凝土。,320 ,m3,490.00 , 156,800.00 ,100.00%, - ,100.00%,0.0 ,156,800.00 ,56,模板。,2278 ,m2,95.00 , 216,410.00 ,100.00%, - ,100.00%,0.0 ,216,410.00 ,800 mm宽混凝土温度后浇带，包括混凝土表面凿毛、供应、制作及安装所需之C40现浇防水钢筋混凝土(抗渗等级P8，内掺防渗抗裂的混合型膨胀纤维抗裂防

22、水剂)、模板、止水带、防水材料、填缝材料及一切为保持后浇带两边结构稳妥性之临时设施、并在不需要时拆除之费用(钢筋分开量度), - ,#DIV/0!,57,于底板。,918 ,m,2911.00 , 2,672,298.00 ,100.00%, - ,100.00%, - ,2,672,298.00 ,95.00%, - ,0.00%,58,于外墙及内墙。,152 ,m,1050.00 , 159,600.00 ,100.00%, - ,100.00%, - ,159,600.00 ,58.00%, - ,0.00%,59,于顶板及梁。,1836 ,m,1050.00 , 1,927,800.0

23、0 ,100.00%, - ,100.00%, - ,1,927,800.00 ,30.00%, - ,0.00%,杂项, - ,#DIV/0!,60,C20现浇素砼导墙。,85 ,m3,440.00 , 37,400.00 ,35.00%,40.00%,75.00%,34.0 ,28,050.00 , - ,0.00%,61,模板于导墙侧面。,832 ,m2,95.00 , 79,040.00 ,35.00%,40.00%,75.00%,332.8 ,59,280.00 , - ,0.00%,构造柱, - ,#DIV/0!,62,C20现浇钢筋混凝土。,723 ,m3,440.00 , 31

24、8,120.00 ,35.00%,40.00%,75.00%,289.2 ,238,590.00 , - ,0.00%,63,模板于构造柱侧面。,8236 ,m2,95.00 , 782,420.00 ,35.00%,40.00%,75.00%,3294.4 ,586,815.00 , - ,0.00%,圈梁, - ,#DIV/0!,64,C20现浇钢筋混凝土。,291 ,m3,440.00 , 128,040.00 ,35.00%,40.00%,75.00%,116.4 ,96,030.00 , - ,0.00%,65,模板于圈梁底面及侧面。,2312 ,m2,95.00 , 219,640

25、.00 ,35.00%,40.00%,75.00%,924.8 ,164,730.00 , - ,0.00%,过梁, - ,#DIV/0!,66,C20现浇钢筋混凝土。,37 ,m3,440.00 , 16,280.00 ,35.00%,40.00%,75.00%,14.8 ,12,210.00 , - ,0.00%,67,模板于过梁底面及侧面。,370 ,m2,95.00 , 35,150.00 ,35.00%,40.00%,75.00%,148.0 ,26,362.50 , - ,0.00%,设备基础（暂定数量）, - ,#DIV/0!,68,C20现浇钢筋混凝土。,100,m3,440.

26、00 , 44,000.00 , - , - , - , - , - , - ,0.00%,69,模板于设备基础侧面。,500,m2,95.00 , 47,500.00 , - , - , - , - , - , - ,0.00%,70,经认可之100 mm厚C30混凝土预制板，包括混凝土、钢筋及模板等一切所需之配件及附件。,544 ,m2,210.00 , 114,240.00 , - , - , - , - , - , - ,0.00%,71,1300*900*80mm砼盖板,3,个,400.00 , 1,200.00 , - , - , - , - , - , - ,0.00%,72,管

27、道井楼板封闭，包括一切所需模板及混凝土等。,20 ,m3,1000.00 , 20,000.00 , - , - , - , - , - , - ,0.00%,73,经认可之泡沫混凝土回填于楼板。（暂定数量）,4000,m3,700.00 , 2,800,000.00 , - , - , - , - , - , - ,0.00%,74,C20砼回填于汽车坡道,70 ,m3,440.00 , 30,800.00 , - , - , - , - , - , - ,0.00%,75,100 mm高C15现浇混凝土门槛，包括一切所需模板及混凝土等。, - ,m3, - , - , - , - , -

28、, - , - , - ,#DIV/0!,76,150 mm高C15现浇混凝土门槛，包括一切所需模板及混凝土等。,1,m3,1000.00 , 1,000.00 , - , - , - , - , - , - ,0.00%,77,100 mm高C20素混凝土门槛，包括一切所需模板及混凝土等。,1,m3,1010.00 , 1,010.00 , - , - , - , - , - , - ,0.00%,经发包方认可之钢筋电渣压力焊，包括两端钢筋接头之成型于, - ,#DIV/0!,78,14 mm直径钢筋。,8038 ,No.,20.00 , 160,760.00 ,117.50%, - ,11

29、7.50%, - ,188,893.00 ,71.00%, - ,0.00%,79,16 mm直径钢筋。,6359 ,No.,20.00 , 127,180.00 ,117.50%, - ,117.50%, - ,149,436.50 ,71.00%, - ,0.00%,80,18 mm直径钢筋。,5703 ,No.,20.00 , 114,060.00 ,117.50%, - ,117.50%, - ,134,020.50 ,71.00%, - ,0.00%,81,20 mm直径钢筋。,11758 ,No.,20.00 , 235,160.00 ,117.50%, - ,117.50%, -

30、 ,276,313.00 ,71.00%, - ,0.00%,82,22 mm直径钢筋。,3844 ,No.,20.00 , 76,880.00 ,117.50%, - ,117.50%, - ,90,334.00 ,71.00%, - ,0.00%,植筋于不同等级之各类砼构件上，包括钻孔、种筋(包括钢筋)、灌胶(喜利得)、事后表面修补及抗拔测试等, - ,#DIV/0!,83,6 mm直径钢筋。,24946 ,No.,8.60 , 214,535.60 ,35.00%,40.00%,75.00%,9978 ,160,901.70 , - ,0.00%,84,10 mm直径钢筋。,7050 ,

31、No.,14.15 , 99,757.50 ,35.00%,40.00%,75.00%,2820 ,74,818.13 , - ,0.00%,85,12 mm直径钢筋。,24114 ,No.,18.69 , 450,690.66 ,35.00%,40.00%,75.00%,9646 ,338,018.00 , - ,0.00%,2.5 防水工程,86,1.5+1.5厚自粘高分子防水卷材地下室底板,33757 ,m2,160.00 , 5,401,120.00 ,100.00%, - ,100.00%,5,401,120.00 ,95.00%, - ,0.00%,87,1.5+1.5厚双面自粘高

32、分子防水卷材地下室外墙,9147 ,m2,160.00 , 1,463,520.00 ,100.00%, - ,100.00%,0.0 ,1,463,520.00 ,40.00%, - ,0.00%,88,40厚C20细石砼保护层于底板防水卷材，包括6000*6000分割缝（缝宽520mm），缝内填聚氨酯密封膏,33757 ,m2,40.00 , 1,350,280.00 ,100.00%, - ,100.00%,1,350,280.00 ,95.00%, - ,0.00%,2.8 饰面工程,89,20 mm厚1：2水泥砂浆找平层于外墙,9147 ,m2,35.00 , 320,145.00 ,100.00%, - ,100.00%,0.0 ,320,145.00 ,40.00%, - ,0.00%,90,420 - 450 mm厚卵石过滤层（空隙率为20%）于地下室底板，包括卵石压实。,30805 ,m2,358.00 , 11,028,190.00 ,50.00%,50.00%,100.00%,15402.5 ,