中梁全套成本制度-附件1：目標(biāo)成本測算模板

,疊拼別墅建安費用,,,,,,,,,,,,,,,,,,,,,,,,,,

,序號,成本項目,計量指標(biāo),別墅,,,,,,A+標(biāo)準(zhǔn),,,A標(biāo)準(zhǔn),,,B+標(biāo)準(zhǔn),,,B標(biāo)準(zhǔn),,,C+標(biāo)準(zhǔn),,,C標(biāo)準(zhǔn),,

,,,,系數(shù),工程量,單價,合價,建筑面積單方造價,工程量/單價/及其他說明,單價,合價,單方,單價,合價,單方,單價,合價,單方,單價,合價,單方,單價,合價,單方,單價,合價,單方

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

,3,主體建筑工程費,,,"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,地下主體,,,,,-,-,,,-,-,,-,-,,-,-,,-,-,,-,-,,-,-

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

,3.1.2,護壁護坡,圍護長度,0.033,-,"3,000",,-,,,-,-,,-,-,,-,-,,-,-,,-,-,,-,-

,3.1.3,圍護樁,圍護長度,0.033,"1,455","7,800",,-,,,-,-,,-,-,,-,-,,-,-,,-,-,,-,-

,3.1.4,工程樁,樁基區(qū)域面積,1.00,"1,455","1,225",,-,,,-,-,,-,-,,-,-,,-,-,,-,-,,-,-

,3.1.5,基礎(chǔ)及地下室,地下建面,1.00,"1,455","1,869",,-,,,-,-,,-,-,,-,-,,-,-,,-,-,,-,-

,3.1.6,地下夾層改造,改造面積,1.00,"1,455",700,,-,,,-,-,,-,-,,-,-,,-,-,,-,-,,-,-

,3.1.7,地下隔墻改造,改造面積,1.00,"1,455",400,,-,,,-,-,,-,-,,-,-,,-,-,,-,-,,-,-

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

,3.2,地上主體,,,,,"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,地上結(jié)構(gòu)及粗裝修,報規(guī)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"

,,鋼筋,,43,"49,297",4.78,"10,130,303",,系數(shù)為中梁限額，工程量為結(jié)構(gòu)面積，單價考慮當(dāng)?shù)氐氖袌鰞r格,,,,,,,,,,,,,,,,,,

,,混凝土,,0.36,"49,297",422,"7,493,931",,系數(shù)為中梁限額，工程量為結(jié)構(gòu)面積，單價考慮當(dāng)?shù)氐氖袌鰞r格,,,,,,,,,,,,,,,,,,

,,模板工程,,3.67,"45,645",55,"9,186,730",,復(fù)合木模,,,,,,,,,,,,,,,,,,

,,措施費,,1.00,"45,645",47,"2,136,719",,腳手架、垂直運輸、超高費、組織措施費等,,,,,,,,,,,,,,,,,,

,,砌體工程,,0.24,"45,645",522,"5,781,897",,ALC蒸壓砂加氣混凝土砌塊（B06，A5.0），單價參考當(dāng)?shù)厥袌鰞r格,,,,,,,,,,,,,,,,,,

,,衛(wèi)生間防水,,0.12,"45,645",26,"143,508",,1.5厚JS聚合物水泥防水涂膜II型，單價參考戰(zhàn)備采購價,,,,,,,,,,,,,,,,,,

,,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層，單價參考戰(zhàn)備采購價,,,,,,,,,,,,,,,,,,

,,墻柱面工程,,3.54,"45,645",41,"6,646,711",,界面劑+18厚1:1:4混合砂漿分層抹平+膩子刮白,,,,,,,,,,,,,,,,,,

,,樓地面工程,,0.77,"45,645",69,"2,424,530",,30厚C20細(xì)石砼隨搗隨抹平,,,,,,,,,,,,,,,,,,

,,天棚抹灰,,1.21,"45,645",24,"1,350,512",,界面劑+18厚1:1:4混合砂漿分層抹平+膩子刮白,,,,,,,,,,,,,,,,,,

,,其他零星工程,,1.00,"45,645",3,"142,257",,空調(diào)板、水簸箕、排煙道、風(fēng)道、防火止逆閥等,,,,,,,,,,,,,,,,,,

,,屋面工程,,0.31,"45,645",309,"4,308,434",,200g油氈隔離層+40厚C25細(xì)石砼保護層,,,,,,,,,,,,,,,,,,

,,工程變更,,,,,"1,508,694",,按造價3%估算,,,,,,,,,,,,,,,,,,

,3.2.2,單元入口改造,改造面積,20.00,,,-,-,,,-,-,,-,-,,-,-,,-,-,,-,-,,-,-

,3.2.3,屋面圍合改造,改造面積,30.00,,,-,-,,,-,-,,-,-,,-,-,,-,-,,-,-,,-,-

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

,3.2.5,陽臺平臺改造,改造面積,1.00,,"1,075",-,-,,,-,-,,-,-,,-,-,,-,-,,-,-,,-,-

,3.2.6,空調(diào)擱板改造,改造面積,2.73,,,-,-,,,-,-,,-,-,,-,-,,-,-,,-,-,,-,-

,3.2.7,贈送部分結(jié)構(gòu)及粗裝修,贈送面積,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,門窗工程,,,,,"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,車庫門,樘數(shù),,,,-,-,,,-,-,,-,-,,-,-,,-,,,-,-,,-,-

,3.3.2,地上單元門,門面積,3.24,-,"2,300",-,-,,"3,450",-,-,"2,100",-,-,"2,100",-,-,"1,750",-,-,"1,250",-,-,,-,-

,3.3.3,地下單元門,門面積,2.20,-,"2,300",-,-,,"3,450",-,-,"2,100",-,-,"2,100",-,-,"1,750",-,-,"1,250",-,-,,-,-

,3.3.4,入戶門,戶數(shù),2.76,135,"3,699","1,378,247",30,主入戶門為銅門，單價2970元/m2；次入戶門為銅質(zhì)仿銅入戶門，單價723元/m2，單價參考戰(zhàn)備采購價,"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,斜屋頂天窗,頂層戶數(shù),4.00,-,"1,300",-,-,,"1,300",-,-,"1,300",-,-,"1,300",-,-,"1,300",-,-,"1,300",-,-,,-,-

,3.3.6,窗、陽臺門,門窗面積,0.31,"45,645",650,"9,197,468",202,斷橋隔熱鋁合金門窗，單價參考戰(zhàn)略采購價,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

,3.3.7,百葉窗,門窗面積,0.02,"45,645",360,"328,644",7,單價參考戰(zhàn)備采購價,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,臨時門窗,門窗面積,0.31,-,365,-,-,,365,-,-,365,-,-,365,-,-,365,-,-,365,-,-,,-,-

,3.3.9,防火門,門面積,0.01,"45,645",560,"150,811",3,樓道內(nèi)木質(zhì)防火門，沙比利飾面，單價參考戰(zhàn)備采購價,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,公區(qū)室內(nèi)裝修,,,,,-,-,,,-,-,,-,-,,-,-,,-,-,,-,-,,-,-

,3.4.1.1,地上大堂精裝修,單元數(shù),14.50,-,"3,800",-,-,,"4,000",-,-,"3,800",-,-,"3,500",-,-,"3,300",-,-,"3,000",-,-,,-,-

,3.4.2.2,地下大堂精裝修,單元數(shù),7.40,-,"3,300",-,-,,"3,500",-,-,"3,300",-,-,"3,000",-,-,"2,800",-,-,"2,500",-,-,,-,-

,3.4.1.3,標(biāo)準(zhǔn)層電梯廳裝修,電梯廳數(shù),16.40,-,"2,000",-,-,,"2,500",-,-,"2,000",-,-,"1,600",-,-,"1,600",-,-,"1,000",-,-,,-,-

,3.4.2.4,電梯轎箱裝修,臺,1.00,-,"20,000",-,-,,"20,000",-,-,"20,000",-,-,"16,000",-,-,"8,000",-,-,"4,000",-,-,,-,-

,3.4.1.5,架空層裝修,裝飾面積,,,"1,300",-,-,,"1,600",-,-,"1,300",-,-,900,-,-,500,-,-,400,-,-,,-,-

,3.4.2.6,地庫地坪裝修,裝飾面積,1.00,,30,-,-,,30,-,-,30,-,-,30,-,-,20,-,-,20,-,-,,-,-

,3.4.1.7,公區(qū)軟裝,裝飾面積,,,,,-,,,-,-,,-,-,,-,-,,-,-,,-,-,,-,-

,3.5,外立面裝修,,,,,"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,外墻涂料,實際建面,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",,外墻立面首層以上主要為真石漆涂料，單價參考戰(zhàn)備采購價,,,,,,,,,,,,,,,,,,

,,質(zhì)感涂料,,,"45,645",55,-,,,,,,,,,,,,,,,,,,,,

,,彈性涂料,,0.10,"45,645",30,"136,935",,陽臺采用彈性涂料,,,,,,,,,,,,,,,,,,

,3.5.2,外墻面磚,實際建面,,"45,645",,,-,,,-,-,,-,-,,-,-,,-,-,,-,-,,-,-

,3.5.3,外墻裝飾線條,實際建面,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,外墻玻璃幕墻,實際建面,,"45,645","1,000",-,-,,"1,200",-,-,"1,000",-,-,"1,000",-,-,"1,000",-,-,"1,000",-,-,,-,-

,3.5.5,外墻鋁板幕墻,實際建面,,"45,645",,,-,,,-,-,,-,-,,-,-,,-,-,,-,-,,-,-

,3.5.6,外墻石材幕墻,實際建面,0.70,"45,645",560,"17,942,601",393,首層外立面采用石材幕墻,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,外墻外保溫,實際建面,0.33,"45,645",59,"881,177",19,保溫采用界面劑+20厚無機（活性）保溫砂漿+5厚抗裂砂漿(壓入耐堿玻纖網(wǎng)格布)，單價為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,地面保溫,實際建面,,"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,屋面構(gòu)架及雨棚,單元數(shù),15.00,-,750,-,-,,,-,-,,-,-,,-,-,,-,-,,-,-,,-,-

,3.6.2,單元入口雨蓬,單元數(shù),4.50,-,"2,500",-,-,,"3,050",-,-,"1,150",-,-,"1,000",-,-,"1,000",-,-,"1,000",-,-,,-,-

,3.6.3,檐溝含落水,米,,,,-,-,,,-,-,,-,-,,-,-,,-,,,-,-,,-,-

,3.6.4,屋面瓦,落地面積,0.39,"14,081",129,"717,315",16,混凝土瓦，單價為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,欄桿,,,,,"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,樓梯欄桿,樓梯間數(shù)量,19.50,-,130,-,-,,200,-,-,130,-,-,130,-,-,130,-,-,130,-,-,,-,-

,3.7.2,陽臺欄桿,,25.00,135,400,"1,350,000",30,鐵藝欄桿,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,護窗欄桿,戶數(shù),9.00,135,115,"139,725",3,鋼管欄桿,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,屋頂欄桿,落地面積,0.22,"14,081",470,"1,456,025",32,鋁合金玻璃欄桿,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,空調(diào)板欄桿,戶數(shù),,135,"1,400",-,-,,105,-,-,105,-,-,105,-,-,105,-,-,105,-,-,,-,-

,3.8,室內(nèi)精裝修,,,,,-,-,,,-,-,,-,-,,-,-,,-,-,,-,-,,-,-

,3.8.1,住宅戶內(nèi)硬裝,裝飾面積,,,,-,-,,,-,-,,-,-,,-,-,,-,-,,-,-,,-,-

,3.8.2,樣板房戶內(nèi)硬裝,裝飾面積,1.00,-,"4,000",-,-,,"4,000",-,-,"4,000",-,-,"4,000",-,-,"4,000",-,-,"4,000",-,-,,-,-

,3.8.3,物業(yè)用房室內(nèi)硬裝,裝飾面積,,,,-,-,,,-,-,,-,-,,-,-,,-,-,,-,-,,-,-

,3.8.4,教育用房室內(nèi)硬裝,裝飾面積,,,,-,-,,,-,-,,-,-,,-,-,,-,-,,-,-,,-,-

,3.8.5,底商硬裝,裝飾面積,,,,-,-,,,-,-,,-,-,,-,-,,-,-,,-,-,,-,-

,3.8.6,會所硬裝,裝飾面積,,,"3,500",-,-,,"4,000",-,-,"4,000",-,-,"4,000",-,-,"3,500",-,-,"3,500",-,-,,-,-

,3.8.7,其他,裝飾面積,,,,-,-,,,-,-,,-,-,,-,-,,-,-,,-,-,,-,-

,4,主體安裝工程費,,,,,"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,室內(nèi)水暖電,,,,,"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,室內(nèi)給排水,實際建面,1.00,"45,645",45,"2,054,025",45,給水系統(tǒng)、熱水系統(tǒng)、排水系統(tǒng)、雨水系統(tǒng)；,,"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,室內(nèi)電氣工程,實際建面,1.00,"45,645",85,"3,879,825",85,配電箱、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,太陽能熱水系統(tǒng),戶數(shù),1.00,135,"3,500","472,500",10,太陽能熱水器每戶一臺,,"472,500",10,,"472,500",10,,"472,500",10,,"472,500",10,,"472,500",10,,"472,500",10

,4.1.5,室內(nèi)采暖系統(tǒng)費,實際建面,1.00,"45,645",,,-,,,-,-,,-,-,,-,-,,-,-,,-,-,,-,-

,4.2,泛光亮化,實際建面,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,空調(diào)及其新風(fēng)系統(tǒng),實施面積,1,-,360,-,-,,,-,-,,-,-,,-,-,,-,,,-,-,,-,-

,4.4,電梯,,,,,-,-,,,-,-,,-,-,,-,-,,-,-,,-,-,,-,-

,4.4.1,電梯供貨,臺,1.00,-,"200,000",-,-,別墅項目不考慮電梯,"210,000",-,-,"210,000",-,-,"210,000",-,-,"210,000",-,-,"190,000",-,-,,-,-

,4.4.2,電梯安裝,臺,1.00,-,-,-,-,別墅項目不考慮電梯,,-,-,,-,-,,-,-,,-,,,-,-,,-,-

,4.4.3,電梯梯控,臺,1.00,-,,-,-,,"22,000",-,-,"22,000",-,-,,-,-,,-,-,,-,-,,-,-

,4.5,地源熱泵設(shè)備及安裝,實施面積,,,,-,-,,,-,-,,-,-,,-,-,,-,,,-,-,,-,-

,4.6,光伏發(fā)電設(shè)備及安裝,實施面積,,,,-,-,,,-,-,,-,-,,-,-,,-,,,-,-,,-,-

,4.7,室內(nèi)消防系統(tǒng),實際建面,,,,"391,567",9,,,"391,567",9,,"391,567",9,,"391,567",9,,"391,567",9,,"391,567",9,,"391,567",9

,,消火栓系統(tǒng),,1,"45,645",2,"84,786",,,,,,,,,,,,,,,,,,,,

,,噴淋系統(tǒng),,1,"45,645",7,"306,781",,,,,,,,,,,,,,,,,,,,

,,報警系統(tǒng),,,"45,645",,-,,,,,,,,,,,,,,,,,,,,

,,防排煙系統(tǒng),,,"45,645",,-,,,,,,,,,,,,,,,,,,,,

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

,4.8.1,人防設(shè)備及安裝,人防面積,,,,-,-,,,-,-,,-,-,,-