建安工程成本測(cè)算表,,,,,,,,

編號(hào),成本科目,"指標(biāo)

單位","成本

指標(biāo)",工程量,"成本

（萬元）","單位銷面

（元/m2)","占建安

比例",備注

建安工程成本合計(jì),,,,,"39,387.00","2,798.35",100.00%,

1,基礎(chǔ)設(shè)施費(fèi),,,,"4,690.13",333.22,11.91%,

1.1,室外給水管網(wǎng),元/m2,22.20,148053.76,328.68,23.35,0.83%,小區(qū)內(nèi)自來水配套費(fèi)用、室內(nèi)外消防接管費(fèi)及室外消火栓施工費(fèi)

1.2,室外排水管網(wǎng),元/m2,30.00,166351.30,499.05,35.46,1.27%,室外雨污水等管網(wǎng)，包括小區(qū)排入市政的排水格柵井（城管處施工）

1.3,室外電纜工程,元/m2,,166351.30,2619.13,186.08,6.65%,

,住宅部分（政府收）,元/m2,165.00,131453.76,2168.99,,,包括按照供電局基本配置容量的電纜工程費(fèi)、排管費(fèi)、變配電設(shè)備費(fèi)，住宅按照145元/m2建筑面積，排管費(fèi)暫按20元/m2，不包括增容費(fèi)用

,車庫（政府收）,元/m2,75.00,18297.54,137.23,,,政府收費(fèi)僅電，50元/平米配置容量50W/平米，由于設(shè)備全部集中于地下車庫，車庫按照由50W/平米配置增容到100W/平米

,會(huì)所，商業(yè)等公建部分,元/m2,188.50,16600.00,312.91,,,電，50元/平米配置容量50W/平米，會(huì)所用電較大，考慮增容按照由50W/平米配置增容到80W/平米

1.4,室外弱電管網(wǎng),元/m2,,166351.30,0.00,0.00,0.00%,已反應(yīng)在單體建安成本表中

1.5,室外燃?xì)夤芫W(wǎng),元/m2,,166351.30,341.98,24.30,0.87%,

,住宅部分（政府收）,元/m2,24.5,131453.76,322.06,,,政府標(biāo)準(zhǔn)收費(fèi)（面積包括架空、物業(yè)管理用房），因此后面表“其他”中無煤氣費(fèi)用

,會(huì)所，商業(yè)等公建部分,元/m2,12,16600.00,19.92,,,煤氣公司按實(shí)收費(fèi)，12元為暫估價(jià)

1.6,室外采暖管網(wǎng),,,,0.00,0.00,0.00%,

1.7,小區(qū)車行道路工程,,190.00,35857.00,681.28,48.40,1.73%,紅線內(nèi)車行道，及地面停車場土建工程（含土方，路基，及面層，面層按整體面層考慮）

1.8,供配電設(shè)備及安裝,,,,0.00,0.00,0.00%,

1.9,水泵房設(shè)備及安裝,,,,90.00,6.39,0.23%,

1.10,消防設(shè)備及安裝,,,,30.00,2.13,0.08%,

1.11,直飲水處理設(shè)備及安裝,,,,0.00,0.00,0.00%,

1.12,中水處理設(shè)備及安裝,,,,0.00,0.00,0.00%,

1.13,熱力站設(shè)備及安裝,,,,0.00,0.00,0.00%,

1.14,增容費(fèi),,,,100.00,7.10,0.25%,住宅用電標(biāo)準(zhǔn)超過基本容量增容費(fèi)

1.15,其他,,,,0.00,0.00,0.00%,

2,環(huán)境,,,,"2,525.92",179.46,6.41%,

2.1,綠化,,280.00,51219.00,1434.13,101.89,3.64%,含環(huán)境綠化、土方造型、地面、停車坪等。

2.2,硬質(zhì)地面,,,,0.00,0.00,0.00%,

2.3,構(gòu)筑物及小品,,40.00,140750.82,563.00,40.00,1.43%,雕塑等小品。

2.4,圍墻,,560.00,1420.00,79.52,5.65,0.20%,磚柱+鑄鐵花飾圍墻，涂料面層/門衛(wèi)用房/小區(qū)大門。

2.5,室外環(huán)境照明,,35.00,51219.00,179.27,12.74,0.46%,按照景觀占地面積，包括泛光照明

2.6,泛光照明,,,,0.00,0.00,0.00%,

2.7,環(huán)境水系統(tǒng),,400.00,4838.00,193.52,13.75,0.49%,小區(qū)內(nèi)水景施工等。

2.8,其他,,190.00,4025.00,76.48,5.43,0.19%,"紅線外三林路面積,暫按190元計(jì)入成本"

3,公建配套,,,,"5,853.00",415.84,14.86%,

3.1,地下室工程費(fèi),,3000.00,10836.00,3250.80,230.96,8.25%,含樁基、基坑、土方、人防、防水、通風(fēng)等

3.2,架空層工程費(fèi),,1000.00,5402.94,540.29,38.39,1.37%,含一般裝修。

3.3,會(huì)所,,3500.00,900.00,315.00,22.38,0.80%,不含內(nèi)部固定資產(chǎn)投資部分的設(shè)備設(shè)施等。

3.4,教育,,1700.00,2043.54,347.40,24.68,0.88%,"自行車車庫(十入層下自行車車庫,與十八層共攤基礎(chǔ))"

3.5,商業(yè),,,,0.00,0.00,0.00%,

3.6,物業(yè)管理用房,,1500.00,300.00,45.00,3.20,0.11%,外墻面涂料，內(nèi)部簡單裝修，含室外操場院子等。

3.7,其他,,2500.00,5418.00,1354.50,96.23,3.44%,非人防車庫。含樁基、基坑、土方、人防、防水等。

4,別墅類住宅建筑單體成本（1-4層）,,,,0.00,0.00,0.00%,

5,多層住宅建筑單體成本（5-8層）,,,,"3,358.01",238.58,8.53%,

6,小高層住宅建筑單體成本（9-15層）,,,,"12,425.03",882.77,31.55%,

7,中高層住宅建筑單體成本（16-25層）,,,,"6,992.40",496.79,17.75%,

8,高層住宅建筑單體成本（26-32層）,,,,0.00,0.00,0.00%,

9,超高層住宅建筑單體成本（33層及以上）,,,,0.00,0.00,0.00%,

10,寫字樓建筑單體成本,,,,0.00,0.00,0.00%,

11,商業(yè)建筑單體成本,,,,"3,521.27",250.18,8.94%,

12,其它用途建筑單體成本,,,,21.25,1.51,0.05%,

編制：