房地產(chǎn)項目前期開發(fā)費(fèi)用分析表

1、 附表一 獨(dú)立別墅（小戶型）建安造價明細(xì)表 ,建筑面積（M2）：,25990.36,戶數(shù)（戶）：,95,序 號,項 目,數(shù) 量,材料單價,總價 (萬元),平方米 單價 （元/M2）,備注,品牌 廠家,一,建安工程,3270.16 ,1258.22,1,土建預(yù)算,3008.44,1157.52,施工圖預(yù)算價1092元/M2，考慮6%的變更簽證,2,安裝預(yù)算,261.72,100.70,施工圖預(yù)算價95元/M2，考慮6%的變更簽證,二,裝飾材料,1226.6,471.96,1,鋁合金窗,6212,M2,662.0,元/M2,411.20,158.21,2,人造石,12995,M2,107.0,元/

2、M2,139.05,53.50,平面磚90元/m2、轉(zhuǎn)角磚54元/m,玉磊3,主入戶門,95,套,4384.0,元/套,41.65,16.02,杭州田園4,次入戶門,22,套,3366.0,元/套,7.41,2.85,杭州田園5,屋面瓦,18869,M2,85.0,元/M2,160.39,61.71,宜興神峰6,露臺磚,3325,M2,60.0,元/M2,19.95,7.68,國產(chǎn),7,露臺欄桿,1425,M,250.0,元/M,35.63,13.71,15米/戶,星亞8,裝飾物,95,戶,3000.0,元/戶,28.50,10.97,含信箱、燈具、垃圾桶等,9,車庫門（2600*2550）,

3、37,樘,8681.6,元/樘,32.12,12.36,車庫門（A1型房2600*2550:8860,C型房2600*2000:8560）,裕凱10,屋面雨水系統(tǒng),95,戶,7500.0,元/戶,71.25,27.41,紫銅雨水系統(tǒng),11,木花架,70,戶,6000.0,元/戶,42.00,16.16,除B型房,12,外墻批土,37166,M2,63.9,元/M2,237.49,91.38,STUCCO質(zhì)感漆（雙色）,傲迅13,透天窗,0,M2,0.0,元/M2,0.00,0.00,三,水電設(shè)備,589.02,226.63,1,各類水電表箱,95,戶,6000,元/戶,57.00,21.93,水表箱,95,戶,1000,元/戶,9.50,3.66,煤氣表箱,95,戶,500,元/戶,4.75,1.83,電表箱,95,戶,1050,元/戶,9.98,3.84,戶內(nèi)箱,95,戶,2500,元/戶,23.75,9.14,弱電箱體,95,戶,250,元/戶,2.38,0.91,開關(guān)面板,95,戶,700,元/戶,6.65,2.56,2,容積式熱水器,95,戶,7502,元/戶,71.27,27.42,250升,恒熱3,小型中央空調(diào),95,戶,37500,元/戶,356.25,137.07,送主機(jī),大金4,純凈水系統(tǒng)