工作表成本分析比較表

1、 成本分析比較表 單位：元/平米建筑面積,項目成本,分項,試驗樓,南昌四期情花,成都情花,上海項目, 費用 體系劃分,材料,人工,綜合單價,材料,人工,綜合單價,材料,人工,綜合單價,材料,人工,綜合單價三、主體建筑工程費；四、主體安裝工程費,結(jié)構(gòu)體系,1、土方,19,19,19.41 ,19.41,2、基礎(chǔ),230.00,54.70 ,9.66 ,64.36 ,3、主體框架,554.38,80,634.38,325.80 ,116.25 ,442.05 ,376.39（包基礎(chǔ)和屋面板）,241.56（包基礎(chǔ)和屋面板）,617.95,534.94,結(jié)構(gòu)體系小計,864.38,380.49 ,1

2、44.91 ,525.41 ,376.39 ,260.97 ,637.36 ,183.38,圍護體系,1、屋面,53.81（包一層OSB板）,11.93,8.99,20.92（不包屋面板和防水）,18.69 ,9.75 ,28.44 ,2、外墻,313.47,133.54 ,97.26 ,230.80 ,122.34 ,64.76 ,187.10 ,3、內(nèi)墻,87.45,4、部品,160.00,18.76 ,1.93 ,20.69 ,13.10 ,8.25 ,21.35 ,5、防水,已拆分至屋面,16.04 ,4.22 ,20.26 ,1.48 ,9.14 ,10.62 ,6、預(yù)埋管線,27.

3、90 ,34.09 ,61.99 ,25.21 ,30.81 ,56.02 ,圍護體系小計,614.73,208.17 ,146.49 ,333.74 ,180.82 ,122.71 ,303.53 ,183.38,內(nèi)裝體系,1、廚房,110.71,0.00 ,0.00 ,0.00 ,0.00 ,0.00 ,0.00 ,168.16,2、衛(wèi)浴,141.86,0.00 ,0.00 ,0.00 ,0.00 ,0.00 ,0.00 ,3、裝修,360.31,8.75 ,3.11 ,11.86 ,18.47 ,13.37 ,31.84 ,內(nèi)裝體系小計,8.75 ,3.11 ,11.86 ,18.47

4、,13.37 ,31.84 ,設(shè)備體系,1、戶內(nèi)中央空調(diào),2、家居智能化,3、配電箱、水表箱、燃氣壁掛爐,4、活動家具、家電,345.6,28.04 ,34.27 ,62.31 ,21.98 ,26.87 ,48.85 ,125.11,設(shè)備體系小計,958.48,45.55 ,40.48 ,62.31 ,21.98 ,26.87 ,48.85 ,項目建安成本總計,2207.59,642.97 ,334.99 ,933.32 ,597.66 ,423.92 ,1021.58 ,1011.58,每平米單價 （總建筑面積： 平米）,總價,每平米單價 （總建筑面積： 平米）,總價,每平米單價 （總建筑

5、面積： 平米）,總價,每平米單價 （總建筑面積： 平米）,總價一、土地獲得價,177.85 ,177.85 ,413762.85 ,303.01 ,303.01 ,899242.59 ,二、開發(fā)前期準(zhǔn)備費,69.63 ,69.63 ,162002.05 ,106.44 ,106.44 ,315872.05 ,五、社區(qū)管網(wǎng)工程費,121.95 ,121.95 ,283713.46 ,107.57 ,107.57 ,319228.78 ,六、園林環(huán)境工程費,149.21 ,149.21 ,347135.82 ,96.93 ,96.93 ,287645.43 ,七、配套設(shè)施費,67.70 ,67.70 ,157512.44 ,57.35 ,57.35 ,170197.25 ,八、開發(fā)間接費,69.51 ,69.51 ,161715.