某住宅项目目标成本与单方造价表[1].docx
某住宅项目目标成本与单方造价表1成本科目毛坯房精装修房级科目二级科目三级科目四级科目（项目明细）计划操纵总额（万元）按销里0积折摊（7Um2）计划操纵总额（万元）按销售面积折摊（元/m2）11/209785.291/209785.291.开发成本123,316.645,933.00158,380.277.604.411.1土地价款支出12,230.12637.7512,230.12637.751.1.1规划用地面积11,759.73615.3311,759.73615.331.1.2契税470.3922.42470.3922.42L2开发前期准备费2,579.67122.972,579.67122.97开发前期准备费1.2.1勘测设计费1,523.2272.611,523.2272.611.2.1.1勘测丈量费103.104.91103.104.911.2.1.2规划设计费1,420.1267.691,420.1267.691.2.2报批报建费836.0539.85836.0539.851.2.2.1报建费538.1025.65538.1025.651.2.2.2证照费0.120.010.120.011.2.23人防报建费7.090.347.090.341.2.2.4规划管理费16.540.7916.540.791.2.2.5审图费12.000.5712.000.571.2.2.6消防审核费0.090.000.090.001.2.2.7抗震审核费1.370.071.370.071.2.2.8环境评估费55.982.6755.982.671.2.2.9红线复核费-1.2.2.10墙改基金204.659.76204.659.761.2.2.11散装水泥基金-1.2.2.12增容费0.110.010.110.011.2.3三通一平费207.839.91207.839.911.23.1临时道路费68.583.2768.583.271.2.3.2临时用电费88.184.2088.184.201.233临时用水费1.600.081.600.081.234场地平整费（垃圾清运费）13.060.6213.060.621.2.3.5临时围墙费30.531.4630.531.461.23.6临时绿化费5.880.285.880.281.2.4临时设施费7.870.387.870.381.2.5外网设计费4.700.224.700.221.2.5.1供水设计费1.2.5.2供电设计费4.700.224.700.221.2.53天然气设计费1.2.5.4暖气设计费1.3主体建筑工程费45,629.442,175.0568,841.003,281.50主体建K工程“-1.3.1基础工程2,143.71102.192,143.71102.191.3.1.1土方、支护、降水796.3737.96796.3737.961.3.1.2桩基工程及检测1,347.3464.221,347.3464.221.3.2结构及粗装修工程36,841.051,756.1336,841.051,756.131.3.2.1一标段26,226.051,250.1426,226.051,250.141.3.2.2二标段1.3.23三标段1.3.2.4四标段1.3.2.5外墙工程9,450.99450.519,450.99450.511.3.2.6甲供材879.3241.92879.3241.921.3.2.7夜景照明284.6913.57284.6913.571.3.3门窗及屋面工程3,794.38180.873.794.38180.871.3.3.1窗2,435.88116.112,435.88116.111.332门1,158.5055.221,158.5055.221.3.3.3屋面200.009.53200.009.531.3.4公共部位精装修2,850.30135.872,850.30135.871.3.4.1大堂精装修525.3025.04525.3025.041.3.4.2楼梯间精装修2,325.00110.832,325.00110.831.3.5室内精装修-23,211.561,106.441.3.5.11.3.5.21.3.6单列费用1.3.6.1措施费1.3.6.2总包配合费1.3.63其它单列费1.4主体安装工程费13,168.17627.7015,089.74719.29主体安装工程1.4.1室内水暖气电管线设备费3,774.77179.933,774.77179.931.4.1.1室内给排水系统费981.1046.77981.1046.771.4.1.2室内采暧系统费1.4.13室内燃气系统费1.4.1.4室内电气系统费2,793.67133.172,793.67133.171.4.2室内设备及其安装费8,093.40385.7910,014.97477.391.4.2.1空调及其安装费3,000.00143.004,900.00233.571.4.2.2电梯及其安装费1,825.3087.011,825.3087.011.4.2.3发电机及其安装费1.4.2.4高低压配电及其安装费3,000.00143.003,000.00143.001.4.2.5消防通风及其安装费1.4.2.6背景音乐及其安装费1.4.2.7新风及其安装费268.1012.78289.6713.811.4.3室内智能化系统费1,300.0061.971,300.0061.971.4.3.1保安监控及停车管理费1.4.3.2电信网络费用1.4.3.3卫星电视费1.43.4三表远传费用1.43.5家居智能化费用1.5社区管网工程费3,445.08164.223,445.08164.22社区M管工程黄_1.5.1室外给排水系统费630.9030.07630.9030.071.5.1.1自来水系统440.0020.97440.0020.971.5.1.2雨污水系统190.909.10190.909.101.5.1.3直饮水系统1.5.1.4热水系统1.5.2室外采暖系统费2,100.00100.102,100.00100.101.5.2.1采暖管道系统700.0033.37700.0033.371.5.2.2热交换站300.001430300.0014.301.5.23锅炉房1.5.2.4热力集资费用1,100.0052.431,100.0052.431.5.3室外燃气系统714.1834.04714.1834.041.53.1燃气管道系统274.1813.07274.1813.071.5.3.2调压站153.3集资费440.0020.97440.0020.971.5.4室外高低压系统费1.5.4.1高压线路工程1.5.4.2低压线路工程1.5.43配电室1.5.4.4开闭站1.5.5室外消防系统费1.5.6室外智能化系统费1.5.6.1电信网络系统费1.5.6.2小区保安及停车管理系统1.5.6.3电子巡更系统1.5.6.4围墙监控照明系统1.6园林环境工程费4,590.00218.804,590.00218.80园林*境工程一1.6.1环境设计1.6.2绿化建设费1.6.3建筑小品1.6.4道路及广场建设费1.6.5围墙建设费1.6.6室外照明1.6.7室外背景音乐1.6.8小区标识1.6.9室外零星设施1.7配套设施费1,250.0059.581,250.0059.58配套设施费1.7.1游泳池1.7.2会所1.7.3幼儿园1.7.4学校1.7.5网球场
