校园文化建设预结算表（带公式自动统计）

,,,,,,,,,,,,,,

,中学运动场建筑预（结）算表,,,,,,,,,,,,

,工程名称:XXX初级中学运动场,,,,,,,,,,,,

,项目类型:田径场、跑道、乒乓球场、足球场、铅球落地区、铅球投掷区、铅球安全区、篮球场、排水沟及涵管、挡土墙,,,,,,,,,,,,

,序号,项目编码,项目名称及项目特征描述,单位,工程量,"综合单价

(元)",单价,,,,,,"合价

(元)"

,,,,,,,人工费,材料费,,机械费,管理费,利润,

,,,,,,,,辅材费,主材费,,,,

,田径场,,,,,,,,,,,,

,1,040101001001,"挖一般土方

1.土壤类别:三类土

2.挖土深度:1m以内",m3,9207.55,3.46,0.32,,,2.81,0.21,0.12,31858.123

,2,040103001001,"回填方

1.填方材料品种:三类土

2.运距1km",m3,112.45,13.45,9.50,0.07,,2.61,0.81,0.46,1512.4525

,3,040103002001,"余方弃置

1.运距5km以内",m3,9095.10,12.80,,,,11.59,0.77,0.44,116417.28

,跑道、田径赛区助跑道,,,,,,,,,,,,

,4,010101001001,"平整场地

1.按坡度平整，压实度≥95%",m2,2259.11,0.77,0.11,,,0.58,0.05,0.03,1739.5147

,5,040202011001,铺150mm厚级配碎石垫层,m2,2259.11,24.17,1.65,16.34,,4.10,1.42,0.66,54602.6887

,6,040202015001,150mm厚6%水泥稳定碎石层,m2,2259.11,35.97,1.82,27.73,,4.23,1.50,0.69,81260.1867

,7,040203007001,"混凝土面层

1.180mm厚C25商品混凝土

2.路面模板

3.塑料膜养生",m2,2259.11,81.99,5.43,73.54,,0.78,1.53,0.71,185224.4289

,8,040204004001,"C25混凝土跑道道牙

1.C10跑道道牙基座

2.其余详设计",m,192.80,28.19,6.16,19.80,,0.01,1.52,0.70,5435.032

,乒乓球场地硬化,,,,,,,,,,,,

,9,010101001002,"平整场地

1.按坡度平整，压实度≥95%",m2,314.64,0.77,0.11,,,0.58,0.05,0.03,242.2728

,10,040202011002,铺150mm厚级配碎石垫层,m2,314.64,24.17,1.65,16.34,,4.10,1.42,0.66,7604.8488

,11,040202015002,150mm厚6%水泥稳定碎石层,m2,314.64,35.97,1.82,27.73,,4.23,1.50,0.69,11317.6008

,12,040203007002,"混凝土面层

1.180mm厚C25商品混凝土

2.路面模板

3.塑料膜养生",m2,314.64,82.55,5.72,73.71,,0.78,1.60,0.74,25973.532

,足球场,,,,,,,,,,,,

,13,010101001003,"平整场地

1.按坡度平整，压实度≥95%",m2,1328.40,0.77,0.11,,,0.58,0.05,0.03,1022.868

,14,040202009001,铺150mm厚级配砂石垫层,m2,1328.40,20.09,2.09,11.50,,4.22,1.56,0.72,26687.556

,15,桂010901008001,干铺土工布(200g/m2),m2,1328.40,10.51,3.55,5.68,,,0.88,0.40,13961.484

,16,040103001002,"120mm厚土方回填

（土方类别：符合设计要求）",m3,159.41,3.31,0.32,0.05,,2.63,0.20,0.11,527.6471

,17,050101009001,60mm厚种植土(不掺沙),m3,79.70,70.24,18.55,45.00,,,4.58,2.11,5598.128

,18,04B001,铺填拉6×6方格网控制线,项,1,500.00,,,,,,,500

,19,050102012001,"满铺兰引三号草皮

1.草皮养护期三个月",m2,1328.40,26.07,6.28,1.04,10.50,4.39,2.64,1.22,34631.388

,铅球落地区,,,,,,,,,,,,

,20,010101001004,"平整场地

1.按坡度平整，压实度≥95%",m2,121.44,0.77,0.11,,,0.58,0.05,0.03,93.5088

,21,040202009002,铺150mm厚级配砂石垫层,,121.44,20.09,2.09,11.50,,4.22,1.56,0.72,2439.7296

,22,桂010901008002,干铺土工布(200g/m2),,121.44,10.51,3.55,5.68,,,0.88,0.40,1276.3344

,23,040103001003,"120mm厚土方回填

（土方类别：符合设计要求）",,14.57,3.31,0.32,0.05,,2.63,0.20,0.11,48.2267

,24,050101009002,60mm厚种植土(不掺沙),,7.29,69.72,18.55,45.00,,,3.88,2.29,508.2588

,25,04B002,铺填拉6×6方格网控制线,项,1,500.00,,,,,,,500

,26,050102012002,"满铺兰引三号草皮

1.草皮养护期三个月",,121.44,25.76,6.28,1.04,10.50,4.39,2.23,1.32,3128.2944

,铅球投掷区,,,,,,,,,,,,

,27,010101001005,"平整场地

1.按坡度平整，压实度≥95%",,3.57,0.76,0.11,,,0.58,0.04,0.03,2.7132

,28,040202011003,铺100mm厚级配碎石,,3.57,18.29,1.34,10.89,,4.10,1.34,0.62,65.2953

,29,040203007003,"180mm厚C20商品混凝土

1.水泥混凝土路面模板

2.塑料膜养生",m2,3.57,84.92,8.34,72.51,,0.78,2.25,1.04,303.1644

,30,040203007004,20mm厚1:3水泥砂浆抹毛面,,3.57,20.32,8.95,7.64,,0.37,2.30,1.06,72.5424

,铅球安全区,,,,,,,,,,,,

,31,010101001006,"平整场地

1.按坡度平整，压实度≥95%",,110.55,0.77,0.11,,,0.58,0.05,0.03,85.1235

,32,040202011004,铺150mm厚级配碎石垫层,,110.55,24.17,1.65,16.34,,4.10,1.42,0.66,2671.9935

,33,040202015003,150mm厚6%水泥稳定碎石层,,110.55,35.97,1.82,27.73,,4.23,1.50,0.69,3976.4835

,34,040203007005,"混凝土面层

1.180mm厚C25商品混凝土

2.路面模板

3.塑料膜养生",,110.55,83.08,5.99,73.87,,0.78,1.67,0.77,9184.494

,篮球场,,,,,,,,,,,,

,35,010101001007,"平整场地

1.按坡度平整，压实度≥95%",m2,1449.00,0.77,0.11,,,0.58,0.05,0.03,1115.73

,36,040202011005,铺150mm厚级配碎石垫层,m2,1449.00,24.17,1.65,16.34,,4.10,1.42,0.66,35022.33

,37,040202015004,150mm厚6%水泥稳定碎石层,m2,1449.00,35.97,1.82,27.73,,4.23,1.50,0.69,52120.53

,38,040203007006,"混凝土面层

1.180mm厚C25商品混凝土

2.路面模板

3.塑料膜养生",m2,1449.00,81.99,5.43,73.54,,0.78,1.53,0.71,118803.51

,39,010101001008,"平整场地

1.按坡度平整，压实度≥95%",m2,278.80,0.77,0.11,,,0.58,0.05,0.03,214.676

,40,040202011006,铺150mm厚级配碎石垫层,m2,278.80,24.17,1.65,16.34,,4.10,1.42,0.66,6738.596

,41,040202015005,150mm厚6%水泥稳定碎石层,m2,278.80,35.97,1.82,27.73,,4.23,1.50,0.69,10028.436

,42,040203007007,"混凝土面层

1.180mm厚C25商品混凝土

2.路面模板

3.塑料膜养生",m2,278.80,82.59,5.74,73.72,,0.78,1.61,0.74,23026.092

,排水沟及涵管,,,,,,,,,,,,

,43,040101002001,"挖沟槽土方

1.土壤类别：三类土

2.挖土深度：1m以内",m3,408.00,9.26,2.76,,,5.62,0.56,0.32,3778.08

,44,040103002002,"余方弃置

1.运距5km以内",m3,408.00,12.80,,,,11.59,0.77,0.44,5222.4

,45,040402010001,"排水沟一

1.5mm厚1:2水泥砂浆掺5%防水剂抹平压光

2.15mm厚1:3水泥砂浆抹平

3.200mm厚多孔烧结页岩砖

4.最薄处20厚1:2水泥浆掺5%防水剂找平

5.100厚C10混凝土",m,249.00,276.68,45.97,208.73,,3.94,13.09,4.95,68893.32

,46,010512008001,"预制混凝土沟盖板

1.C25混凝土预制板",m3,7.47,789.35,171.48,430.08,,92.50,65.20,30.09,5896.4445

,47,010515002001,预制构件圆钢制安圆钢φ10以内绑扎,t,0.459,4995.56,652.22,3986.56,,51.22,238.74,66.82,2292.96204

,48,040501001001,"圆管涵排水沟

1.圆管涵基础采用180°砂石基础

2.DN300混凝土管",m,46.00,194.87,31.84,53.01,90.29,6.05,9.36,4.32,8964.02

,49,010401011001,"砖检查井

1.5mm厚1:2水泥砂浆掺5%防水剂抹平

压光

2.15mm厚1:2水泥砂浆抹平

3.200mm厚M7.5水泥砂浆砌筑MU10多

孔烧结页岩砖

4.最薄处20厚1:2水泥浆掺5%防水剂

找平

5.100厚C10混凝土",座,7,562.69,131.13,379.36,,3.57,33.27,15.36,3938.83

,砖砌挡土墙,,,,,,,,,,,,

,50,040101002002,"挖沟槽土方

1.土壤类别：三类土

2.挖土深度：1m以内",m3,129.00,9.26,2.76,,,5.62,0.56,0.32,1194.54

,51,040103002003,"余方弃置

1.运距5km以内",m3,129.00,12.80,,,,11.59,0.77,0.44,1651.2

,52,010501001001,100厚C15混凝土垫层,,6.12,518.61,87.43,395.95,,2.70,22.26,10.27,3173.8932

,53,010401012001,M7.5水泥砂浆砌水泥砖挡土墙,,24.50,427.73,97.50,288.49,,4.81,25.27,11.66,10479.385

,54,040303016001,100厚C25商品砼混凝土压顶,,2.45,749.77,152.24,528.99,,9.98,40.07,18.49,1836.9365

,台阶,,,,,,,,,,,,

,55,011107004001,"水泥砂浆台阶面

1.20厚1:2水泥砂浆结合层

2.100厚C20混凝土

3.50厚碎石垫层

4.200厚2:8灰土夯实

5.素土夯实，压实度≥95%",,81.60,131.92,35.66,80.53,,1.23,11.30,3.20,10764.672

,不锈钢护栏,,,,,,,,,,,,

,56,040309001001,"金属栏杆

1.栏杆：Φ18不锈钢圆通，壁厚1.0

2.扶手：Φ40不锈钢圆通，壁厚1.0

3.预埋铁件",m,102.00,101.03,44.86,31.05,,6.52,14.53,4.07,10305.06