建設項目投資估算表

建設項目投資估算表,,,,,,,,,

項目名稱：威海市職業(yè)中等專業(yè)學校,,,,,,,,,

序號,工程和費用名稱,估算價值（萬元）,,,,,技術經(jīng)濟指標,,

,,建筑工程費,安裝工程費,設備購置費,其它費用,合計,單位,數(shù)量,單位價值（元）

,第一部工程費,61743.50,20837.50,1265.00,0.00,83845.99,m2,261730.55,3203.52

一,建筑工程費,53363.93,18982.50,1265.00,0.00,73611.43,m2,261730.55,2812.49

（一）,綜合樓,5727.09,2360.68,25.00,0.00,8112.76,m2,27937.00,2903.95

1,土建工程,3911.18,,,,3911.18,m2,27937.00,1400.00

2,裝飾工程,1815.91,,,,1815.91,m2,27937.00,650.00

3,通風、空調(diào)工程,,726.36,,,726.36,m2,27937.00,260.00

4,給、排水工程,,83.81,,,83.81,m2,27937.00,30.00

5,消防水工程,,223.50,,,223.50,m2,27937.00,80.00

6,電力、照明工程,,726.36,,,726.36,m2,27937.00,260.00

7,有線電視系統(tǒng),,27.94,,,27.94,m2,27937.00,10.00

8,綜合布線系統(tǒng),,209.53,,,209.53,m2,27937.00,75.00

9,安全防范系統(tǒng),,83.81,,,83.81,m2,27937.00,30.00

10,有線電視系統(tǒng),,41.91,,,41.91,m2,27937.00,15.00

11,廣播系統(tǒng),,69.84,,,69.84,m2,27937.00,25.00

12,火災自動報警系統(tǒng),,139.69,,,139.69,m2,27937.00,50.00

13,停車聲管理系統(tǒng),,27.94,,,27.94,m2,27937.00,10.00

14,電梯,,,25.00,,25.00,部,1.00,250000.00

（二）,教學樓,8600.00,2773.50,0.00,0.00,11373.50,m2,43000.00,2645.00

1,土建工程,6020.00,,,,6020.00,m2,43000.00,1400.00

2,裝飾工程,2580.00,,,,2580.00,m2,43000.00,600.00

3,空調(diào)工程,,860.00,,,860.00,m2,43000.00,200.00

4,給、排水工程,,172.00,,,172.00,m2,43000.00,40.00

5,消防工程,,215.00,,,215.00,m2,43000.00,50.00

6,電力、照明工程,,1118.00,,,1118.00,m2,43000.00,260.00

7,綜合布線系統(tǒng),,236.50,,,236.50,m2,43000.00,55.00

8,安全防范系統(tǒng),,129.00,,,129.00,m2,43000.00,30.00

9,廣播系統(tǒng),,43.00,,,43.00,m2,43000.00,10.00

（三）,實訓樓,3150.00,1117.50,0.00,0.00,4267.50,m2,15000.00,2845.00

1,土建工程,2400.00,,,,2400.00,m2,15000.00,1600.00

2,裝飾工程,750.00,,,,750.00,m2,15000.00,500.00

3,空調(diào)工程,,360.00,,,360.00,m2,15000.00,240.00

4,通風工程,,45.00,,,45.00,m2,15000.00,30.00

5,給、排水工程,,60.00,,,60.00,m2,15000.00,40.00

6,消防水工程,,120.00,,,120.00,m2,15000.00,80.00

7,電力、照明工程,,360.00,,,360.00,m2,15000.00,240.00

8,綜合布線系統(tǒng),,30.00,,,30.00,m2,15000.00,20.00

9,安全防范系統(tǒng),,52.50,,,52.50,m2,15000.00,35.00

10,火災自動報警系統(tǒng),,75.00,,,75.00,m2,15000.00,50.00

11,廣播系統(tǒng),,15.00,,,15.00,m2,15000.00,10.00

（四）,機電工程實訓基地,4198.92,1221.50,140.00,0.00,5560.42,m2,19086.00,2913.35

1,土建工程,3053.76,,,,3053.76,m2,19086.00,1600.00

2,裝飾工程,1145.16,,,,1145.16,m2,19086.00,600.00

3,通風、空調(diào)工程,,400.81,,,400.81,m2,19086.00,210.00

4,給、排水工程,,57.26,,,57.26,m2,19086.00,30.00

5,消防工程,,95.43,,,95.43,m2,19086.00,50.00

6,電力、照明工程,,553.49,,,553.49,m2,19086.00,290.00

7,綜合布線系統(tǒng),,38.17,,,38.17,m2,19086.00,20.00

8,安全防范系統(tǒng),,57.26,,,57.26,m2,19086.00,30.00

9,電梯,,,140.00,,140.00,部,4.00,350000.00

10,廣播系統(tǒng),,19.09,,,19.09,m2,19086.00,10.00

（五）,汽車工程實訓基地,1277.82,371.73,0.00,0.00,1649.54,m2,5808.25,2840.00

1,土建工程,929.32,,,,929.32,m2,5808.25,1600.00

2,裝飾工程,348.50,,,,348.50,m2,5808.25,600.00

3,通風、空調(diào)工程,,121.97,,,121.97,m2,5808.25,210.00

4,給、排水工程,,17.42,,,17.42,m2,5808.25,30.00

5,消防工程,,29.04,,,29.04,m2,5808.25,50.00

6,電力、照明工程,,168.44,,,168.44,m2,5808.25,290.00

7,綜合布線系統(tǒng),,11.62,,,11.62,m2,5808.25,20.00

8,安全防范系統(tǒng),,17.42,,,17.42,m2,5808.25,30.00

9,廣播系統(tǒng),,5.81,,,5.81,m2,5808.25,10.00

（六）,旅游服務實訓基地、游泳館,3206.64,895.19,70.00,0.00,4171.83,m2,13361.00,3122.39

1,土建工程,2404.98,,,,2404.98,m2,13361.00,1800.00

2,裝飾工程,801.66,,,,801.66,m2,13361.00,600.00

3,通風、空調(diào)工程,,280.58,,,280.58,m2,13361.00,210.00

4,給、排水工程,,40.08,,,40.08,m2,13361.00,30.00

5,消防工程,,106.89,,,106.89,m2,13361.00,80.00

6,電力、照明工程,,387.47,,,387.47,m2,13361.00,290.00

7,綜合布線系統(tǒng),,26.72,,,26.72,m2,13361.00,20.00

8,安全防范系統(tǒng),,40.08,,,40.08,m2,13361.00,30.00

9,電梯,,,70.00,,70.00,部,2.00,350000.00

10,廣播系統(tǒng),,13.36,,,13.36,m2,13361.00,10.00

（七）,經(jīng)濟管理（物流）實訓基地,698.06,203.07,0.00,0.00,901.13,m2,3173.00,2840.00

1,土建工程,507.68,,,,507.68,m2,3173.00,1600.00

2,裝飾工程,190.38,,,,190.38,m2,3173.00,600.00

3,通風、空調(diào)工程,,66.63,,,66.63,m2,3173.00,210.00

4,給、排水工程,,9.52,,,9.52,m2,3173.00,30.00

5,消防工程,,15.87,,,15.87,m2,3173.00,50.00

6,電力、照明工程,,92.02,,,92.02,m2,3173.00,290.00

7,綜合布線系統(tǒng),,6.35,,,6.35,m2,3173.00,20.00

8,安全防范系統(tǒng),,9.52,,,9.52,m2,3173.00,30.00

9,廣播系統(tǒng),,3.17,,,3.17,m2,3173.00,10.00

（八）,社會培訓實訓基地,1093.40,318.08,0.00,0.00,1411.48,m2,4970.00,2840.00

1,土建工程,795.20,,,,795.20,m2,4970.00,1600.00

2,裝飾工程,298.20,,,,298.20,m2,4970.00,600.00

3,通風、空調(diào)工程,,104.37,,,104.37,m2,4970.00,210.00

4,給、排水工程,,14.91,,,14.91,m2,4970.00,30.00

5,消防工程,,24.85,,,24.85,m2,4970.00,50.00

6,電力、照明工程,,144.13,,,144.13,m2,4970.00,290.00

7,綜合布線系統(tǒng),,9.94,,,9.94,m2,4970.00,20.00

8,安全防范系統(tǒng),,14.91,,,14.91,m2,4970.00,30.00

9,廣播系統(tǒng),,4.97,,,4.97,m2,4970.00,10.00

（九）,食堂、生活附屬用房,3181.42,1431.64,850.00,0.00,5463.06,m2,14461.00,3777.79

1,土建工程,2313.76,,,,2313.76,m2,14461.00,1600.00

2,裝飾工程,867.66,,,,867.66,m2,14461.00,600.00

3,空調(diào)工程,,404.91,,,404.91,m2,14461.00,280.00

4,通風工程,,43.38,,,43.38,m2,14461.00,30.00

5,給、排水工程,,86.77,,,86.77,m2,14461.00,60.00

6,消防工程,,108.46,,,108.46,m2,14461.00,75.00

7,變電所,,,850.00,,850.00,項,1.00,8500000.00

8,電力、照明工程,,607.36,,,607.36,m2,14461.00,420.00

9,綜合布線系統(tǒng),,50.61,,,50.61,m2,14461.00,35.00

10,安全防范系統(tǒng),,57.84,,,57.84,m2,14461.00,40.00

11,火災自動報警系統(tǒng),,57.84,,,57.84,m2,14461.00,40.00

12,一卡通系統(tǒng),,14.46,,,14.46,m2,14461.00,10.00

（十）,實訓工廠1,914.89,296.25,0.00,0.00,1211.13,m2,4356.60,2780.00

1,土建工程,653.49,,,,653.49,m2,4356.60,1500.00

2,裝飾工程,261.40,,,,261.40,m2,4356.60,600.00

3,通風、空調(diào)工程,,104.56,,,104.56,m2,4356.60,240.00

4,給、排水工程,,17.43,,,17.43,m2,4356.60,40.00

5,消防工程,,21.78,,,21.78,m2,4356.60,50.00

6,電力、照明工程,,113.27,,,113.27,m2,4356.60,260.00

7,綜合布線系統(tǒng),,13.07,,,13.07,m2,4356.60,30.00

8,安全防范系統(tǒng),,21.78,,,21.78,m2,4356.60,50.00

9,廣播系統(tǒng),,4.36,,,4.36,m2,4356.60,10.00

（十一）,實訓工廠2,914.89,296.25,0.00,0.00,1211.13,m2,4356.60,2780.00

1,土建工程,653.49,,,,653.49,m2,4356.60,1500.00

2,裝飾工程,261.40,,,,261.40,m2,4356.60,600.00

3,通風、空調(diào)工程,,104.56,,,104.56,m2,4356.60,240.00

4,給、排水工程,,17.43,,,17.43,m2,4356.60,40.00

5,消防工程,,21.78,,,21.78,m2,4356.60,50.00

6,電力、照明工程,,113.27,,,113.27,m2,4356.60,260.00

7,綜合布線系統(tǒng),,13.07,,,13.07,m2,4356.60,30.00

8,安全防范系統(tǒng),,21.78,,,21.78,m2,4356.60,50.00

9,廣播系統(tǒng),,4.36,,,4.36,m2,4356.60,10.00

（十二）,學生食堂1,733.15,290.07,0.00,0.00,1023.22,m2,3187.60,3210.00

1,土建工程,510.02,,,,510.02,m2,3187.60,1600.00

2,裝飾工程,223.13,,,,223.13,m2,3187.60,700.00

3,空調(diào)工程,,76.50,,,76.50,m2,3187.60,240.00

4,通風工程,,25.50,,,25.50,m2,3187.60,80.00

5,給、排水工程,,44.63,,,44.63,m2,3187.60,140.00

6,消防水工程,,31.88,,,31.88,m2,3187.60,100.00

7,電力、照明工程,,82.88,,,82.88,m2,3187.60,260.00

8,綜合布線系統(tǒng),,9.56,,,9.56,m2,3187.60,30.00

9,安全防范系統(tǒng),,6.38,,,6.38,m2,3187.60,20.00

10,火災自動報警系統(tǒng),,3.19,,,3.19,m2,3187.60,10.00

11,一卡通系統(tǒng),,3.19,,,3.19,m2,3187.60,10.00

12,有線電視系統(tǒng),,3.19,,,3.19,m2,3187.60,10.00

13,廣播系統(tǒng),,3.19,,,3.19,m2,3187.60,10.00

（十三）,學生食堂2,1288.35,509.74,0.00,0.00,1798.08,m2,5601.50,3210.00

1,土建工程,896.24,,,,896.24,m2,5601.50,1600.00

2,裝飾工程,392.11,,,,392.11,m2,5601.50,700.00

3,空調(diào)工程,,134.44,,,134.44,m2,5601.50,240.00

4,通風工程,,44.81,,,44.81,m2,5601.50,80.00

5,給、排水工程,,78.42,,,78.42,m2,5601.50,140.00

6,消防水工程,,56.02,,,56.02,m2,5601.50,100.00

7,電力、照明工程,,145.64,,,145.64,m2,5601.50,260.00

8,綜合布線系統(tǒng),,16.80,,,16.80,m2,5601.50,30.00

9,安全防范系統(tǒng),,11.20,,,11.20,m2,5601.50,20.00

10,火災自動報警系統(tǒng),,5.60,,,5.60,m2,5601.50,10.00

11,一卡通系統(tǒng),,5.60,,,5.60,m2,5601.50,10.00

12,有線電視系統(tǒng),,5.60,,,5.60,m2,5601.50,10.00

13,廣播系統(tǒng),,5.60,,,5.60,m2,5601.50,10.00

（十四）,學生公寓,14594.33,5751.88,0.00,0.00,20346.21,m2,85849.00,2370.00

1,土建工程,10301.88,,,,10301.88,m2,85849.00,1200.00

2,裝飾工程,4292.45,,,,4292.45,m2,85849.00,500.00

3,空調(diào)工程,,1631.13,,,1631.13,m2,85849.00,190.00

4,給、排水工程,,772.64,,,772.64,m2,85849.00,90.00

5,消防工程,,257.55,,,257.55,m2,85849.00,30.00

6,電力、照明工程,,2232.07,,,2232.07,m2,85849.00,260.00

7,綜合布線系統(tǒng),,429.25,,,429.25,m2,85849.00,50.00

8,安全防范系統(tǒng),,257.55,,,257.55,m2,85849.00,30.00

9,有線電視系統(tǒng),,85.85,,,85.85,m2,85849.00,10.00

10,廣播系統(tǒng),,85.85,,,85.85,m2,85849.00,10.00

（十五）,職工公寓,583.88,226.13,0.00,0.00,810.00,m2,3375.00,2400.00

1,土建工程,415.13,,,,415.13,m2,3375.00,1230.00

2,裝飾工程,168.75,,,,168.75,m2,3375.00,500.00

3,空調(diào)工程,,64.13,,,64.13,m2,3375.00,190.00

4,給、排水工程,,30.38,,,30.38,m2,3375.00,90.00

5,消防工程,,10.13,,,10.13,m2,3375.00,30.00

6,電力、照明工程,,87.75,,,87.75,m2,3375.00,260.00

7,綜合布線系統(tǒng),,16.88,,,16.88,m2,3375.00,50.00

8,安全防范系統(tǒng),,10.13,,,10.13,m2,3375.00,30.00

9,有線電視系統(tǒng),,3.38,,,3.38,m2,3375.00,10.00

10,廣播系統(tǒng),,3.38,,,3.38,m2,3375.00,10.00

（十六）,風雨操場兼禮堂,3201.12,919.30,180.00,0.00,4300.42,m2,8208.00,5239.30

1,土建工程,1969.92,,,,1969.92,m2,8208.00,2400.00

2,裝飾工程,1231.20,,,,1231.20,m2,8208.00,1500.00

3,空調(diào)工程,,246.24,,,246.24,m2,8208.00,300.00

4,通風工程,,98.50,,,98.50,m2,8208.00,120.00

5,給、排水工程,,49.25,,,49.25,m2,8208.00,60.00

6,消防水工程,,65.66,,,65.66,m2,8208.00,80.00

7,電力、照明工程,,270.86