中梁全套成本制度-附件1：目标成本测算模板

,叠拼别墅建安费用,,,,,,,,,,,,,,,,,,,,,,,,,,

,序号,成本项目,计量指标,别墅,,,,,,A+标准,,,A标准,,,B+标准,,,B标准,,,C+标准,,,C标准,,

,,,,系数,工程量,单价,合价,建筑面积单方造价,工程量/单价/及其他说明,单价,合价,单方,单价,合价,单方,单价,合价,单方,单价,合价,单方,单价,合价,单方,单价,合价,单方

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

,3,主体建筑工程费,,,"45,645",,"161,002,753","3,527",,,"119,862,703","2,626",,"110,063,689","2,411",,"105,627,523","2,314",,"105,044,959","2,301",,"100,909,819","2,211",,"105,004,915","2,300"

,3.1,地下主体,,,,,-,-,,,-,-,,-,-,,-,-,,-,-,,-,-,,-,-

,3.1.1,土方工程,土方量,1.20,"5,093",70,,-,,,-,-,,-,-,,-,-,,-,-,,-,-,,-,-

,3.1.2,护壁护坡,围护长度,0.033,-,"3,000",,-,,,-,-,,-,-,,-,-,,-,-,,-,-,,-,-

,3.1.3,围护桩,围护长度,0.033,"1,455","7,800",,-,,,-,-,,-,-,,-,-,,-,-,,-,-,,-,-

,3.1.4,工程桩,桩基区域面积,1.00,"1,455","1,225",,-,,,-,-,,-,-,,-,-,,-,-,,-,-,,-,-

,3.1.5,基础及地下室,地下建面,1.00,"1,455","1,869",,-,,,-,-,,-,-,,-,-,,-,-,,-,-,,-,-

,3.1.6,地下夹层改造,改造面积,1.00,"1,455",700,,-,,,-,-,,-,-,,-,-,,-,-,,-,-,,-,-

,3.1.7,地下隔墙改造,改造面积,1.00,"1,455",400,,-,,,-,-,,-,-,,-,-,,-,-,,-,-,,-,-

,3.1.8,其它,地下建面,1.00,,,-,-,,,-,-,,-,-,,-,-,,-,-,,-,-,,-,-

,3.2,地上主体,,,,,"115,510,651","1,396",,,"63,712,153","1,396",,"63,712,153","1,396",,"63,712,153","1,396",,"63,712,153","1,396",,"63,712,153","1,396",,"63,712,153","1,396"

,3.2.1,地上结构及粗装修,报规建面,1.00,"45,645","1,135","51,798,498","1,135",,,"51,798,498","1,135",,"51,798,498","1,135",,"51,798,498","1,135",,"51,798,498","1,135",,"51,798,498","1,135",,"51,798,498","1,135"

,,钢筋,,43,"49,297",4.78,"10,130,303",,系数为中梁限额，工程量为结构面积，单价考虑当地的市场价格,,,,,,,,,,,,,,,,,,

,,混凝土,,0.36,"49,297",422,"7,493,931",,系数为中梁限额，工程量为结构面积，单价考虑当地的市场价格,,,,,,,,,,,,,,,,,,

,,模板工程,,3.67,"45,645",55,"9,186,730",,复合木模,,,,,,,,,,,,,,,,,,

,,措施费,,1.00,"45,645",47,"2,136,719",,脚手架、垂直运输、超高费、组织措施费等,,,,,,,,,,,,,,,,,,

,,砌体工程,,0.24,"45,645",522,"5,781,897",,ALC蒸压砂加气混凝土砌块（B06，A5.0），单价参考当地市场价格,,,,,,,,,,,,,,,,,,

,,卫生间防水,,0.12,"45,645",26,"143,508",,1.5厚JS聚合物水泥防水涂膜II型，单价参考战备采购价,,,,,,,,,,,,,,,,,,

,,屋面防水,,0.22,"45,645",54,"544,271",,1.5厚合成高分子防水卷材+1.5厚合成高分子涂膜防水层，单价参考战备采购价,,,,,,,,,,,,,,,,,,

,,墙柱面工程,,3.54,"45,645",41,"6,646,711",,界面剂+18厚1:1:4混合砂浆分层抹平+腻子刮白,,,,,,,,,,,,,,,,,,

,,楼地面工程,,0.77,"45,645",69,"2,424,530",,30厚C20细石砼随捣随抹平,,,,,,,,,,,,,,,,,,

,,天棚抹灰,,1.21,"45,645",24,"1,350,512",,界面剂+18厚1:1:4混合砂浆分层抹平+腻子刮白,,,,,,,,,,,,,,,,,,

,,其他零星工程,,1.00,"45,645",3,"142,257",,空调板、水簸箕、排烟道、风道、防火止逆阀等,,,,,,,,,,,,,,,,,,

,,屋面工程,,0.31,"45,645",309,"4,308,434",,200g油毡隔离层+40厚C25细石砼保护层,,,,,,,,,,,,,,,,,,

,,工程变更,,,,,"1,508,694",,按造价3%估算,,,,,,,,,,,,,,,,,,

,3.2.2,单元入口改造,改造面积,20.00,,,-,-,,,-,-,,-,-,,-,-,,-,-,,-,-,,-,-

,3.2.3,屋面围合改造,改造面积,30.00,,,-,-,,,-,-,,-,-,,-,-,,-,-,,-,-,,-,-

,3.2.4,挑空加板改造,改造面积,2.00,,,-,-,,,-,-,,-,-,,-,-,,-,-,,-,-,,-,-

,3.2.5,阳台平台改造,改造面积,1.00,,"1,075",-,-,,,-,-,,-,-,,-,-,,-,-,,-,-,,-,-

,3.2.6,空调搁板改造,改造面积,2.73,,,-,-,,,-,-,,-,-,,-,-,,-,-,,-,-,,-,-

,3.2.7,赠送部分结构及粗装修,赠送面积,1.00,"10,498","1,135","11,913,655",261,,,"11,913,655",261,,"11,913,655",261,,"11,913,655",261,,"11,913,655",261,,"11,913,655",261,,"11,913,655",261

,3.3,门窗工程,,,,,"11,055,170",242,,,"18,574,163",407,,"12,965,055",284,,"11,040,462",242,,"11,040,462",242,,"8,046,446",176,,"11,055,170",242

,3.3.1,车库门,樘数,,,,-,-,,,-,-,,-,-,,-,-,,-,,,-,-,,-,-

,3.3.2,地上单元门,门面积,3.24,-,"2,300",-,-,,"3,450",-,-,"2,100",-,-,"2,100",-,-,"1,750",-,-,"1,250",-,-,,-,-

,3.3.3,地下单元门,门面积,2.20,-,"2,300",-,-,,"3,450",-,-,"2,100",-,-,"2,100",-,-,"1,750",-,-,"1,250",-,-,,-,-

,3.3.4,入户门,户数,2.76,135,"3,699","1,378,247",30,主入户门为铜门，单价2970元/m2；次入户门为铜质仿铜入户门，单价723元/m2，单价参考战备采购价,"14,200","5,290,920",116,"5,700","2,123,820",47,"2,900","1,080,540",24,"2,900","1,080,540",24,"1,400","521,640",11,,"1,378,247",30

,3.3.5,斜屋顶天窗,顶层户数,4.00,-,"1,300",-,-,,"1,300",-,-,"1,300",-,-,"1,300",-,-,"1,300",-,-,"1,300",-,-,,-,-

,3.3.6,窗、阳台门,门窗面积,0.31,"45,645",650,"9,197,468",202,断桥隔热铝合金门窗，单价参考战略采购价,900,"12,734,955",279,730,"10,329,464",226,670,"9,480,467",208,670,"9,480,467",208,500,"7,074,975",155,,"9,197,468",202

,3.3.7,百叶窗,门窗面积,0.02,"45,645",360,"328,644",7,单价参考战备采购价,400,"365,160",8,360,"328,644",7,360,"328,644",7,360,"328,644",7,360,"328,644",7,,"328,644",7

,3.3.8,临时门窗,门窗面积,0.31,-,365,-,-,,365,-,-,365,-,-,365,-,-,365,-,-,365,-,-,,-,-

,3.3.9,防火门,门面积,0.01,"45,645",560,"150,811",3,楼道内木质防火门，沙比利饰面，单价参考战备采购价,680,"183,128",4,680,"183,128",4,560,"150,811",3,560,"150,811",3,450,"121,187",3,,"150,811",3

,3.4,公区室内装修,,,,,-,-,,,-,-,,-,-,,-,-,,-,-,,-,-,,-,-

,3.4.1.1,地上大堂精装修,单元数,14.50,-,"3,800",-,-,,"4,000",-,-,"3,800",-,-,"3,500",-,-,"3,300",-,-,"3,000",-,-,,-,-

,3.4.2.2,地下大堂精装修,单元数,7.40,-,"3,300",-,-,,"3,500",-,-,"3,300",-,-,"3,000",-,-,"2,800",-,-,"2,500",-,-,,-,-

,3.4.1.3,标准层电梯厅装修,电梯厅数,16.40,-,"2,000",-,-,,"2,500",-,-,"2,000",-,-,"1,600",-,-,"1,600",-,-,"1,000",-,-,,-,-

,3.4.2.4,电梯轿箱装修,台,1.00,-,"20,000",-,-,,"20,000",-,-,"20,000",-,-,"16,000",-,-,"8,000",-,-,"4,000",-,-,,-,-

,3.4.1.5,架空层装修,装饰面积,,,"1,300",-,-,,"1,600",-,-,"1,300",-,-,900,-,-,500,-,-,400,-,-,,-,-

,3.4.2.6,地库地坪装修,装饰面积,1.00,,30,-,-,,30,-,-,30,-,-,30,-,-,20,-,-,20,-,-,,-,-

,3.4.1.7,公区软装,装饰面积,,,,,-,,,-,-,,-,-,,-,-,,-,-,,-,-,,-,-

,3.5,外立面装修,,,,,"30,773,867",582,,,"33,091,307",725,,"29,566,867",648,,"27,508,399",603,,"27,508,399",603,,"26,367,274",578,,"26,574,527",582

,3.5.1,外墙涂料,实际建面,1.00,"45,645",92,"4,199,340",92,,105,"4,792,725",105,105,"4,792,725",105,95,"4,336,275",95,95,"4,336,275",95,70,"3,195,150",70,,"4,199,340",92

,,真石漆,,1.00,"45,645",89,"4,062,405",,外墙立面首层以上主要为真石漆涂料，单价参考战备采购价,,,,,,,,,,,,,,,,,,

,,质感涂料,,,"45,645",55,-,,,,,,,,,,,,,,,,,,,,

,,弹性涂料,,0.10,"45,645",30,"136,935",,阳台采用弹性涂料,,,,,,,,,,,,,,,,,,

,3.5.2,外墙面砖,实际建面,,"45,645",,,-,,,-,-,,-,-,,-,-,,-,-,,-,-,,-,-

,3.5.3,外墙装饰线条,实际建面,0.40,"45,645",195,"3,551,409",78,EPS、GRC,210,"3,824,595",84,210,"3,824,595",84,210,"3,824,595",84,210,"3,824,595",84,210,"3,824,595",84,,"3,551,409",78

,3.5.4,外墙玻璃幕墙,实际建面,,"45,645","1,000",-,-,,"1,200",-,-,"1,000",-,-,"1,000",-,-,"1,000",-,-,"1,000",-,-,,-,-

,3.5.5,外墙铝板幕墙,实际建面,,"45,645",,,-,,,-,-,,-,-,,-,-,,-,-,,-,-,,-,-

,3.5.6,外墙石材幕墙,实际建面,0.70,"45,645",560,"17,942,601",393,首层外立面采用石材幕墙,730,"23,389,462",512,620,"19,865,022",435,570,"18,263,005",400,570,"18,263,005",400,570,"18,263,005",400,,"17,942,601",393

,3.5.7,外墙外保温,实际建面,0.33,"45,645",59,"881,177",19,保温采用界面剂+20厚无机（活性）保温砂浆+5厚抗裂砂浆(压入耐碱玻纤网格布)，单价为52*1.125元/m2,72,"1,084,525",24,72,"1,084,525",24,72,"1,084,525",24,72,"1,084,525",24,72,"1,084,525",24,,"881,177",19

,3.5.8,地面保温,实际建面,,"45,645",,,-,,,-,-,,-,-,,-,-,,-,-,,-,-,,-,-

,3.6,屋面,,,,,"717,315",16,,,"1,108,893",24,,"637,614",14,,"637,614",14,,"637,614",14,,"637,614",14,,"717,315",16

,3.6.1,屋面构架及雨棚,单元数,15.00,-,750,-,-,,,-,-,,-,-,,-,-,,-,-,,-,-,,-,-

,3.6.2,单元入口雨蓬,单元数,4.50,-,"2,500",-,-,,"3,050",-,-,"1,150",-,-,"1,000",-,-,"1,000",-,-,"1,000",-,-,,-,-

,3.6.3,檐沟含落水,米,,,,-,-,,,-,-,,-,-,,-,-,,-,,,-,-,,-,-

,3.6.4,屋面瓦,落地面积,0.39,"14,081",129,"717,315",16,混凝土瓦，单价为115*1.125元/m2,200,"1,108,893",24,115,"637,614",14,115,"637,614",14,115,"637,614",14,115,"637,614",14,,"717,315",16

,3.7,栏杆,,,,,"2,945,750",65,,,"3,376,188",74,,"3,182,000",70,,"2,728,895",60,,"2,146,332",47,,"2,146,332",47,,"2,945,750",65

,3.7.1,楼梯栏杆,楼梯间数量,19.50,-,130,-,-,,200,-,-,130,-,-,130,-,-,130,-,-,130,-,-,,-,-

,3.7.2,阳台栏杆,,25.00,135,400,"1,350,000",30,铁艺栏杆,500,"1,687,500",37,470,"1,586,250",35,400,"1,350,000",30,310,"1,046,250",23,310,"1,046,250",23,,"1,350,000",30

,3.7.3,护窗栏杆,户数,9.00,135,115,"139,725",3,钢管栏杆,115,"139,725",3,115,"139,725",3,115,"139,725",3,115,"139,725",3,115,"139,725",3,,"139,725",3

,3.7.4,屋顶栏杆,落地面积,0.22,"14,081",470,"1,456,025",32,铝合金玻璃栏杆,500,"1,548,963",34,470,"1,456,025",32,400,"1,239,170",27,310,"960,357",21,310,"960,357",21,,"1,456,025",32

,3.7.5,空调板栏杆,户数,,135,"1,400",-,-,,105,-,-,105,-,-,105,-,-,105,-,-,105,-,-,,-,-

,3.8,室内精装修,,,,,-,-,,,-,-,,-,-,,-,-,,-,-,,-,-,,-,-

,3.8.1,住宅户内硬装,装饰面积,,,,-,-,,,-,-,,-,-,,-,-,,-,-,,-,-,,-,-

,3.8.2,样板房户内硬装,装饰面积,1.00,-,"4,000",-,-,,"4,000",-,-,"4,000",-,-,"4,000",-,-,"4,000",-,-,"4,000",-,-,,-,-

,3.8.3,物业用房室内硬装,装饰面积,,,,-,-,,,-,-,,-,-,,-,-,,-,-,,-,-,,-,-

,3.8.4,教育用房室内硬装,装饰面积,,,,-,-,,,-,-,,-,-,,-,-,,-,-,,-,-,,-,-

,3.8.5,底商硬装,装饰面积,,,,-,-,,,-,-,,-,-,,-,-,,-,-,,-,-,,-,-

,3.8.6,会所硬装,装饰面积,,,"3,500",-,-,,"4,000",-,-,"4,000",-,-,"4,000",-,-,"3,500",-,-,"3,500",-,-,,-,-

,3.8.7,其他,装饰面积,,,,-,-,,,-,-,,-,-,,-,-,,-,-,,-,-,,-,-

,4,主体安装工程费,,,,,"9,781,554",214,,,"10,283,649",225,,"9,781,554",214,,"9,507,684",208,,"9,233,814",202,,"9,233,814",202,,"9,781,554",214

,4.1,室内水暖电,,,,,"6,406,350",140,,,"6,406,350",140,,"6,406,350",140,,"6,406,350",140,,"6,406,350",140,,"6,406,350",140,,"6,406,350",140

,4.1.1,室内给排水,实际建面,1.00,"45,645",45,"2,054,025",45,给水系统、热水系统、排水系统、雨水系统；,,"2,054,025",45,,"2,054,025",45,,"2,054,025",45,,"2,054,025",45,,"2,054,025",45,,"2,054,025",45

,4.1.2,室内电气工程,实际建面,1.00,"45,645",85,"3,879,825",85,配电箱、插座等,,"3,879,825",85,,"3,879,825",85,,"3,879,825",85,,"3,879,825",85,,"3,879,825",85,,"3,879,825",85

,4.1.3,太阳能热水系统,户数,1.00,135,"3,500","472,500",10,太阳能热水器每户一台,,"472,500",10,,"472,500",10,,"472,500",10,,"472,500",10,,"472,500",10,,"472,500",10

,4.1.5,室内采暖系统费,实际建面,1.00,"45,645",,,-,,,-,-,,-,-,,-,-,,-,-,,-,-,,-,-

,4.2,泛光亮化,实际建面,1,"45,645",10,"456,450",10,,,"456,450",10,,"456,450",10,,"456,450",10,,"456,450",10,,"456,450",10,,"456,450",10

,4.3,空调及其新风系统,实施面积,1,-,360,-,-,,,-,-,,-,-,,-,-,,-,,,-,-,,-,-

,4.4,电梯,,,,,-,-,,,-,-,,-,-,,-,-,,-,-,,-,-,,-,-

,4.4.1,电梯供货,台,1.00,-,"200,000",-,-,别墅项目不考虑电梯,"210,000",-,-,"210,000",-,-,"210,000",-,-,"210,000",-,-,"190,000",-,-,,-,-

,4.4.2,电梯安装,台,1.00,-,-,-,-,别墅项目不考虑电梯,,-,-,,-,-,,-,-,,-,,,-,-,,-,-

,4.4.3,电梯梯控,台,1.00,-,,-,-,,"22,000",-,-,"22,000",-,-,,-,-,,-,-,,-,-,,-,-

,4.5,地源热泵设备及安装,实施面积,,,,-,-,,,-,-,,-,-,,-,-,,-,,,-,-,,-,-

,4.6,光伏发电设备及安装,实施面积,,,,-,-,,,-,-,,-,-,,-,-,,-,,,-,-,,-,-

,4.7,室内消防系统,实际建面,,,,"391,567",9,,,"391,567",9,,"391,567",9,,"391,567",9,,"391,567",9,,"391,567",9,,"391,567",9

,,消火栓系统,,1,"45,645",2,"84,786",,,,,,,,,,,,,,,,,,,,

,,喷淋系统,,1,"45,645",7,"306,781",,,,,,,,,,,,,,,,,,,,

,,报警系统,,,"45,645",,-,,,,,,,,,,,,,,,,,,,,

,,防排烟系统,,,"45,645",,-,,,,,,,,,,,,,,,,,,,,

,4.8,人防工程,,,,,-,-,,,-,-,,-,-,,-,-,,-,,,-,-,,-,-

,4.8.1,人防设备及安装,人防面积,,,,-,-,,,-,-,,-,-,,-