工程造价分析表

,,F3-5总建筑面积,50726.00,,,,,层数,,,

,,F3-5地下面积,11983.00,,F3,,10178.00,22.00,,,

,,F3-5网点面积,8759.00,,F4,,10138.00,22.00,,,

,,F3-5住宅面积,29984.00,,F5,,9667.00,22.00,,,

,,,,,,F3-F5造价分析表,,,,,

,部位,说明,,数量,单位,,单价,金额,指标/建筑面积,单方造价指标(元/平方),

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

一,,基础部分,,,,,,,,164.81,697.67

,基础部分,土建(含地下车库底板),,垫层:6150平方,,,,5374157.79,,105.94,448.48

,基础分解其中,人工,,11817.00,个,,21.00,260948.66,0.99,,21.78

,其中,砼,,6026.00,立方,,c20:255c15:220c40：320c:45:330,,0.69,,0.00

,,钢材,,449.00,吨,,,,14.97,,0.00

,抗浮锚杆,,,,,,,466000.00,,9.19,38.89

,,,,,,,,,,,0.00

,基坑支护,,,,,,,980000.00,,19.32,81.78

,,,,,,,,,,,0.00

,土石方,,,,,,,1540000.00,,30.36,128.52

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

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

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

二,,地下车库,,,,,,,,1746.54,

,地下车库土建,土建(含地下车库顶板),,11983.00,,,,14953076.36,,1247.86,1247.86

,其中,人工,,77514.00,个,,,1661813.84,6.47,,138.68

,,材料,,,,,,12706706.37,0.00,,1060.39

,,机械,,,,,,584556.15,0.00,,48.78

,其中,其中:砼,,7800.00,立方,,,,0.65,,0.00

,,钢材,,1750.00,吨,,,,146.04,,0.00

,车库独立费1合计,,,,,,,271345.00,0.00,22.64,22.64

,其中,墙面/柱子/顶棚,,25340.00,,,4.50,114030.00,2.11,,9.52

,,防火门,,,,,,57501.00,0.00,,4.80

,,地面钢筋网,,12016.00,,,4.00,48064.00,1.00,,4.01

,,室外回填土,,6900.00,,,7.50,51750.00,0.58,,4.32

,地下车库独立费2,底板和外墙车道顶防水,,12081.00,,,45.00,582873.00,1.01,48.64,48.64

,,,,,,,,,,,0.00

,地下网点装饰,,,,,,,20970.00,,1.75,1.75

,,,,,,,,,,,0.00

,地下车库电器安装,,,,,,,1704911.00,,142.28,142.28

,其中,含甲供电箱,,,,,,321570.46,,,26.84

,车库分摊F3-F5签证,F3-F5:共:762233元,,,,,,180062.26,,15.03,15.03

,,,,,,,,,,,0.00

,车库分担通风工程,车库网点共:1538459,,,,,,888793.47,,74.17,74.17

,其中,甲供设备:160484,,,,,,92714.29,,,7.74

,,,,,,,,,,,0.00

,防火卷帘门,,,,,,,63600.00,,5.31,5.31

,,,,,,,,,,,0.00

,车库岗亭,,,,,,,21000.00,,1.75,1.75

,,,,,,,,,,,0.00

,车库画线,,,,,,,90000.00,,7.51,7.51

,,,,,,,,,,,0.00

,消防工程追加分担,追加共89万:车库/网点分担,,,,,,308500.00,,25.74,25.74

,,,,,,,,,,,0.00

,消防工程,"共230万,车库/网点/住宅分摊",,,,,,543328.86,,45.34,45.34

,,,,,,,,,,,0.00

,智能化工程,共70万全部面积分摊,,,,,,165365.40,,13.80,13.80

,,,,,,,,,,,0.00

,人防门,,,,,,,1040000.00,,86.79,86.79

,,,,,,,,,,,0.00

,封闭母线安装,,,,,,,95000.00,,7.93,7.93

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

三,,商业网点,,,,,,,,1512.22,1677.03

,网点土建,含梁/柱/顶板,,,,46804.00,,8085105.27,,923.06,923.06

,其中,人工,,46944.00,个,,,1011330.32,5.36,,115.46

,,材料,,,,,,6710002.42,0.00,,766.07

,,机械,,,,,,363772.53,0.00,,41.53

,其中,钢材,,881.00,吨,,,,100.58,,0.00

,,砼,,4048.00,立方,,,,0.46,,0.00

,,,,,,,,,,,0.00

,网点独立费合计,,,,,,,1523911.50,,173.98,173.98

,网点独立费1,腻子,,26571.00,,,4.50,119569.50,13.65,,13.65

,,防火门,,,,,300.00,24699.00,2.82,,2.82

,网点独立费2,卫生间屋面防水,,8388.00,,,42-59,452363.00,51.65,,51.65

,,花岗岩干挂,,902.00,,,638.00,575624.00,65.72,,65.72

,,外墙涂料,,1200.00,,,26.13,31356.00,3.58,,3.58

,,钢结构雨棚等,,,,,,320300.00,36.57,,36.57

,,,,,,,,,0.00,,0.00

,地下/网点土建装饰,,,,,,,15340.00,1.75,1.75,1.75

,,,,,,,,,0.00,,0.00

,网点分摊F3-F5签证,F3-F5:共:762233元,,,,,,131616.90,15.03,15.03,15.03

,,,,,,,,,0.00,,0.00

,网点电气安装工程,,,,,,,1206504.00,137.74,137.74,137.74

,其中,甲供设备(配电箱),,,,,,106315.00,12.14,,12.14

,,,,,,,,,0.00,,0.00

,网点给排水工程,,,,,,,368488.00,42.07,42.07,42.07

,其中,甲供潜水泵13台,,,,,,90024.00,10.28,,10.28

,,,,,,,,,0.00,,0.00

,网点通风工程,地下/网点:1538459,,,,,,649665.53,74.17,74.17,74.17

,其中,甲供设备费,,,,,,67769.71,7.74,,7.74

,,,,,,,,,0.00,,0.00

,防火卷帘门,,,,,,,46400.00,5.30,5.30,5.30

,,,,,,,,,0.00,,0.00

,铝合金门窗,,,,,,,475000.00,54.23,54.23,54.23

,,,,,,,,,0.00,,0.00

,消防工程追加分担,"车库网点共:89万,",,,,,,225529.00,25.75,25.75,25.75

,,,,,,,,,0.00,,0.00

,消防工程,"共230万,车库/网点/住宅分摊",,,,,,397147.42,45.34,45.34,45.34

,,,,,,,,,0.00,,0.00

,智能化工程,共70万全部面积分摊,,,,,,120870.95,13.80,13.80,13.80

,,,,,,,,,,,0.00

四,,F3-F5住宅楼,,,,,,,,1445.03,

,,,F3,F4,F5,数量,单价,F3-F5,,,

,主体土建/装饰,,7812904.75,7769486.46,7194346.64,,,22776737.85,,759.63,759.63

,其中,人工,48060.00,48387.00,45854.00,142301.00,21.00,,4.75,0.00,0.00

,,钢筋,617.00,614.00,579.00,1810.00,3834.00,,60.37,0.00,0.00

,,砼,3748.00,3701.00,3566.00,11015.00,,,0.37,0.00,0.00

,F3-5独立费1合计,,604525.00,754935.00,721007.00,,,2080467.00,,,69.39

,F3楼独立费1分解,大理石地面,40791.00,40791.00,38849.00,,,120431.00,,4.02,4.02

,,大理石踢脚及套边,19248.00,19248.00,18331.00,,,56827.00,,1.90,1.90

,,腻子,124165.00,123224.00,115834.00,,,363223.00,,12.11,12.11

,,电梯大理石门套,48300.00,48300.00,46000.00,,,142600.00,,4.76,4.76

,,厨房烟道,241.00,20485.00,19176.00,,,39902.00,,1.33,1.33

,,卫生间气道,371.00,25977.00,23688.00,,,50036.00,,1.67,1.67

,,栏杆(所有),596.00,106097.00,107781.00,,,214474.00,,7.15,7.15

,,防盗门,156996.00,156996.00,149520.00,,,463512.00,,15.46,15.46

,,防火门,129935.00,129935.00,122147.00,,,382017.00,,12.74,12.74

,,空调机架,30492.00,30492.00,29040.00,,,90024.00,,3.00,3.00

,,墙面钉钢板网,33390.00,33390.00,31641.00,,,98421.00,,3.28,3.28

,,电梯间/楼梯间走廊,20000.00,20000.00,19000.00,,,59000.00,,1.97,1.97

,F3楼独立费2合计,,,,,,,0.00,,0.00,0.00

,F3楼独立费2分解,卫生间聚氨脂防水,30990.00,30990.00,29515.00,,,91495.00,,3.05,3.05

,,屋面防水(聚氨脂+三乙丙),71217.00,66588.00,69134.00,,,206939.00,,6.90,6.90

,,外墙保温,612690.00,597462.00,566337.00,,,1776489.00,,59.25,59.25

,,网格布,24037.00,23448.00,24041.00,,,71526.00,,2.39,2.39

,,外墙涂料,257789.00,258055.00,243929.00,,,759773.00,,25.34,25.34

,,,,,,,,0.00,,0.00,0.00

,F3-F5分摊签证费,F3-F5:共:762233元,,,,,,762233.66,,25.42,25.42

,,,,,,,,0.00,,0.00,0.00

,F3-F5电气安装工程,"F3-5共2358716元,",,,,,,2358716.00,,78.67,78.67

,,,,,,,,0.00,,0.00,0.00

,F3-F5给排水安装工程,F3-5共:1267242,,,,,,1267242.00,,42.26,42.26

,,,,,,,,0.00,,0.00,0.00

,F3-F5采暖安装工程,F3-5共:2303523,,,,,,2303523.00,,76.83,76.83

,,,,,,,,0.00,,0.00,0.00

,,,,,,,,0.00,,0.00,0.00

,F3-F5通风工程,F3-5共:87542,,,,,,87542.00,,2.92,2.92

,,,,,,,,0.00,,0.00,0.00

,,,,,,,,0.00,,0.00,0.00

,F3-F5阳台栏杆,F3-F5共:25万,,,,,,250000.00,,8.34,8.34

,,,,,,,,0.00,,0.00,0.00

,楼梯间/公共走廊涂料,F3-F5共:10万,,,,,,100000.00,,3.34,3.34

,,,,,,,,0.00,,0.00,0.00

,铝合金门窗,F3-F5共:340万,,,,,,3400000.00,,113.39,113.39

,,,,,,,,0.00,,0.00,0.00

,智能化工程,共70万全部面积分摊,,,,,,413800