中高层成本测算表

序号,成本科目,"中高层

小计

（万元）","指标

单位",18层,,,,21-25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)",

中高层住宅成本合计（万元）,,6992.40,元/m2,1910.78,—,6992.40,496.79,#DIV/0!,—,0.00,0.00,

1,基础工程费,365.94,,100.00,36594.39,365.94,26.00,,,0.00,0.00,桩基础

2,单体土建工程费,4789.00,,1308.67,36594.39,4789.00,340.25,,,0.00,0.00,基础、主体结构、建筑，外立面，公共部位装修

3,单体安装工程费,585.51,—,—,—,585.51,0.00,—,—,0.00,0.00,

3.1,电气工程,347.65,,95.00,36594.39,347.65,0.00,,,0.00,0.00,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,237.86,,65.00,36594.39,237.86,0.00,,,0.00,0.00,室内给排水，包括屋顶不锈钢水箱费用

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,578.47,—,—,—,578.47,41.10,—,—,0.00,0.00,

4.1,外立面门窗,417.18,,114.00,36594.39,417.18,29.64,,,0.00,0.00,开窗率按销售面积的0.3计算

4.2,入户门,161.29,,1856.00,869.04,161.29,0.00,,,0.00,0.00,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,

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,0.00,,,,0.00,0.00,,,0.00,0.00,消防通道入户门（500元/M2）

5,安装专业分包工程费,673.48,—,—,—,673.48,0.00,—,—,0.00,0.00,

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

5.2,电梯工程,324.00,,270000.00,12.00,324.00,0.00,,,0.00,0.00,包括电梯一般装修

5.3,燃气工程,18.30,,5.00,36594.39,18.30,0.00,,,0.00,0.00,室内煤气由煤气公司施工费用

5.4,电话工程,45.74,,12.50,36594.39,45.74,0.00,,,0.00,0.00,电话配套费用，包括宽带网络接入费用

5.5,电视工程,65.87,,18.00,36594.39,65.87,0.00,,,0.00,0.00,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,

5.7,安防工程,54.89,,15.00,36594.39,54.89,0.00,,,0.00,0.00,技防5大系统，对讲系统设备国产

5.8,其他弱电工程,73.19,,20.00,36594.39,73.19,0.00,,,0.00,0.00,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,

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

5.11,消防工程,91.49,,25.00,36594.39,91.49,0.00,,,0.00,0.00,室内消火栓及公共