商业成本测算表

序号,成本科目,"商业

小计

（万元）","指标

单位",独栋商业,,,,排式商业,,,,备注

,,,,"成本

指标",工程量,"成本

（万元）","单位销面

（元/m2)","成本

指标",工程量,"成本

（万元）","单位销面

（元/m2)",

商业成本合计（万元）,,3521.27,元/m2,2698.00,—,1025.24,72.84,2097.50,—,2496.03,0.02,

1,基础工程费,190.05,,140.00,3800.00,53.20,0.00,115.00,11900.00,136.85,0.00,桩基础

2,单体土建工程费,1757.31,,1150.00,3800.00,437.00,0.00,1110,11900.00,1320.31,0.01,基础、主体结构、建筑，

3,单体安装工程费,189.05,—,—,—,76.00,0.00,—,—,113.05,0.00,

3.1,电气工程,138.15,,160.00,3800.00,60.80,0.00,65.00,11900.00,77.35,0.00,

3.2,给排水工程,50.90,,40.00,3800.00,15.20,0.00,30.00,11900.00,35.70,0.00,

3.3,采暖工程,0.00,,,,0.00,0.00,,,0.00,0.00,

4,土建专业分包工程费用,1099.00,—,—,—,266.00,0.00,—,—,833.00,0.01,

4.1,外立面门窗,0.00,,,,0.00,0.00,,,0.00,0.00,

4.2,入户门,0.00,,,,0.00,0.00,,,0.00,0.00,

4.3,幕墙工程,0.00,,,,0.00,0.00,,,0.00,0.00,

4.4,户内精装修工程,0.00,,,,0.00,0.00,,,0.00,0.00,

4.5,其他土建专业分包,1099.00,,700.00,3800.00,266.00,0.00,700.00,11900.00,833.00,0.01,临街面国产石材或外墙砖，橱窗卷帘门。背街面贴面砖或涂料。

5,安装专业分包工程费,285.86,—,—,—,193.04,0.00,—,—,92.82,0.00,

5.1,空调工程,133.00,,350.00,3800.00,133.00,0.00,,,0.00,0.00,

5.2,电梯工程,0.00,,,,0.00,0.00,,,0.00,0.00,

5.3,燃气工程,7.85,,5.00,3800.00,1.90,0.00,5.00,11900.00,5.95,0.00,

5.4,电话工程,31.40,,20.00,3800.00,7.60,0.00,20.00,11900.00,23.80,0.00,

5.5,电视工程,28.26,,18.00,3800.00,6.84,0.00,18.00,11900.00,21.42,0.00,

5.6,抄表系统,0.00,,,,0.00,0.00,,15700.00,0.00,0.00,

5.7,安防工程,23.55,,15.00,3800.00,5.70,0.00,15.00,11900.00,17.85,0.00,

5.8,其他弱电工程,31.40,,20.00,3800.00,7.60,0.00,20.00,11900.00,23.80,0.00,

5.9,管道直饮水,0.00,,,,0.00,0.00,,,0.00,0.00,

5.10,中水系统,0.00,,,,0.00,0.00,,,0.00,0.00,

5.11,消防工程,30.40,,80.00,3800.00,30.40,0.00,,,0.00,0.00,