小高层成本测算表

序号,成本科目,"小高层

小计

（万元）","指标

单位",7层,,,,11层,,,,12层,,,,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)","成本

指标",工程量,"成本

（万元）","单位销面

（元/m2)",

小高层住宅成本合计（万元）,,12425.03,元/m2,1697.53,—,1775.72,126.16,1835.84,—,6745.20,479.23,1860.35,—,3904.12,277.38,

1,基础工程费,540.28,,75.00,10460.59,78.45,5.57,80.00,36741.84,293.93,20.88,80.00,20985.98,167.89,11.93,桩基础

2,单体土建工程费,8550.44,,1148.02,10460.59,1200.90,85.32,1277.50,36741.84,4693.77,333.48,1265.50,20985.98,2655.78,188.69,基础、主体结构、建筑，外立面

3,单体安装工程费,952.12,—,—,—,115.07,8.18,—,—,532.76,37.85,—,—,304.30,21.62,

3.1,电气工程,587.54,,65.00,10460.59,67.99,4.83,90.00,36741.84,330.68,23.49,90.00,20985.98,188.87,13.42,单体内电气安装（如果电表箱前均由供电局施工，平方米指标可能还会增加60元左右），电话、宽带、电视、智能化工程等弱电系统配管

3.2,给排水工程,364.58,,45.00,10460.59,47.07,3.34,55.00,36741.84,202.08,14.36,55.00,20985.98,115.42,8.20,室内给排水

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

4,土建专业分包工程费用,1112.94,—,—,—,169.87,12.07,—,—,584.41,41.52,—,—,358.66,25.48,

4.1,外立面门窗,777.35,,114.00,10460.59,119.25,8.47,114.00,36741.84,418.86,29.76,114.00,20985.98,239.24,17.00,开窗率按销售面积的0.3计算

4.2,入户门,281.47,,1856.00,230.04,42.70,3.03,1856.00,749.76,139.16,9.89,1856.00,536.76,99.62,7.08,入户门（800元/M2）+指纹锁（3000元/把）

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

4.5,其他土建专业分包,54.12,,500.00,158.40,7.92,0.56,500.00,528.00,26.40,1.88,500.00,396.00,19.80,1.41,消防通道入户门（500元/M2）

5,安装专业分包工程费,1269.25,—,—,—,211.43,15.02,—,—,640.32,45.49,—,—,417.50,29.66,

5.1,空调工程,0.00,,,,0.00,0.00,,,0.00,0.00,,,0.00,0.00,

5.2,电梯工程,636.36,45.21,216400.00,6.00,129.84,9.22,241200.00,12.00,289.44,20.56,241200.00,9.00,217.08,15.42,包括电梯一般装修

5.3,燃气工程,34.09,,5.00,10460.59,5.23,0.37,5.00,36741.84,18.37,1.31,5.00,20985.98,10.49,0.75,室内煤气由煤气公司施工费用

5.4,电话工程,93.08,,20.00,10460.59,20.92,1.49,12.50,36741.84,45.93,3.26,12.50,20985.98,26.23,1.86,电话配套费用，包括宽带网络接入费用

5.5,电视工程,122.74,,18.00,10460.59,18.83,1.34,18.00,36741.84,66.14,4.70,18.00,20985.98,37.77,2.68,电视配套费用，不包括卫星电视

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

5.7,安防工程,102.28,,15.00,10460.59,15.69,1.11,15.00,36741.84,55.11,3.92,15.00,20985.98,31.48,2.24,技防5大系统，对讲系统设备国产

5.8,其他弱电工程,136.38,,20.00,10460.59,20.92,1.49,20.00,36741.84,73.48,5.22,20.00,20985.98,41.97,2.98,除技防五大系统以外的智能化工程

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

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

5.11,消防工程,144.32,,,,0.00,0.00,25.00,36741.84,91.85,6.53,25.00,20985.98,52.