成本測(cè)算-F3-F5造價(jià)分析表.xls
下載文檔
上傳人:地**
編號(hào):1260587
2024-11-21
5頁
58.50KB
該文檔所屬資源包:
房地產(chǎn)投資成本測(cè)算模板e(cuò)xcel自動(dòng)計(jì)算帶公式
1、F3-5總建筑面積50726.00層數(shù)F3-5地下面積11983.00F310178.0022.00F3-5網(wǎng)點(diǎn)面積8759.00F410138.0022.00F3-5住宅面積29984.00F59667.0022.00F3-F5造價(jià)分析表部位說明數(shù)量單位單價(jià)金額指標(biāo)/建筑面積 單方造價(jià)指標(biāo)(元/平方)一基基礎(chǔ)礎(chǔ)部部分分164.81697.67基礎(chǔ)部分土建(含地下車庫底板)墊層:6150平方5374157.79105.94448.48基礎(chǔ)分解 其中 人工11817.00個(gè)21.00260948.660.9921.78其中 砼6026.00立方c20:255c15:220c40:320c:45:2、3300.690.00鋼材449.00噸14.970.00抗浮錨桿466000.009.1938.890.00基坑支護(hù)980000.0019.3281.780.00土石方1540000.0030.36128.52二地地下下車車庫庫1746.54地下車庫土建土建(含地下車庫頂板)11983.0014953076.361247.861247.86其中 人工77514.00個(gè)1661813.846.47138.68材料12706706.370.001060.39機(jī)械584556.150.0048.78其中其中:砼7800.00立方0.650.00鋼材1750.00噸146.040.00車庫獨(dú)立費(fèi)1合3、計(jì)271345.000.0022.6422.64其中墻面/柱子/頂棚25340.004.50114030.002.119.52防火門57501.000.004.80地面鋼筋網(wǎng)12016.004.0048064.001.004.01室外回填土6900.007.5051750.000.584.32地下車庫獨(dú)立費(fèi)2底板和外墻車道頂防水12081.0045.00582873.001.0148.6448.640.00地下網(wǎng)點(diǎn)裝飾20970.001.751.750.00地下車庫電器安裝1704911.00142.28142.28其中含甲供電箱321570.4626.84車庫分?jǐn)侳3-F5簽證F3-F5:共4、:762233元180062.2615.0315.030.00車庫分擔(dān)通風(fēng)工程車庫網(wǎng)點(diǎn)共:1538459888793.4774.1774.17其中甲供設(shè)備:16048492714.297.740.00防火卷簾門63600.005.315.310.00車庫崗?fù)?1000.001.751.750.00車庫畫線90000.007.517.510.00消防工程追加分擔(dān)追加共89萬:車庫/網(wǎng)點(diǎn)分擔(dān)308500.0025.7425.740.00消防工程共230萬,車庫/網(wǎng)點(diǎn)/住宅分?jǐn)?43328.8645.3445.340.00智能化工程共70萬全部面積分?jǐn)?65365.4013.8013.800.00人5、防門1040000.0086.7986.790.00封閉母線安裝95000.007.937.93三商商業(yè)業(yè)網(wǎng)網(wǎng)點(diǎn)點(diǎn)1512.221677.03網(wǎng)點(diǎn)土建含梁/柱/頂板46804.008085105.27923.06923.06其中人工46944.00個(gè)1011330.325.36115.46材料6710002.420.00766.07機(jī)械363772.530.0041.53其中鋼材881.00噸100.580.00砼4048.00立方0.460.000.00網(wǎng)點(diǎn)獨(dú)立費(fèi)合計(jì)1523911.50173.98173.98網(wǎng)點(diǎn)獨(dú)立費(fèi)1膩?zhàn)?6571.004.50119569.5013.6513.65防火6、門300.0024699.002.822.82網(wǎng)點(diǎn)獨(dú)立費(fèi)2衛(wèi)生間屋面防水8388.0042-59452363.0051.6551.65花崗巖干掛902.00638.00575624.0065.7265.72外墻涂料1200.0026.1331356.003.583.58鋼結(jié)構(gòu)雨棚等320300.0036.5736.570.000.00地下/網(wǎng)點(diǎn)土建裝飾15340.001.751.751.750.000.00網(wǎng)點(diǎn)分?jǐn)侳3-F5簽證F3-F5:共:762233元131616.9015.0315.0315.030.000.00網(wǎng)點(diǎn)電氣安裝工程1206504.00137.74137.74137.74其7、中甲供設(shè)備(配電箱)106315.0012.1412.140.000.00網(wǎng)點(diǎn)給排水工程368488.0042.0742.0742.07其中甲供潛水泵13臺(tái)90024.0010.2810.280.000.00網(wǎng)點(diǎn)通風(fēng)工程地下/網(wǎng)點(diǎn):1538459649665.5374.1774.1774.17其中甲供設(shè)備費(fèi)67769.717.747.740.000.00防火卷簾門46400.005.305.305.300.000.00鋁合金門窗475000.0054.2354.2354.230.000.00消防工程追加分擔(dān)車庫網(wǎng)點(diǎn)共:89萬,225529.0025.7525.7525.750.000.00消防8、工程共230萬,車庫/網(wǎng)點(diǎn)/住宅分?jǐn)?97147.4245.3445.3445.340.000.00智能化工程共70萬全部面積分?jǐn)?20870.9513.8013.8013.800.00四F3-F5F3-F5住住宅宅樓樓1445.03F3F4F5數(shù)量單價(jià)F3-F5主體土建/裝飾7812904.757769486.467194346.6422776737.85759.63759.63其中人工48060.0048387.0045854.00142301.0021.004.750.000.00鋼筋617.00614.00579.001810.003834.0060.370.000.00砼3748.09、03701.003566.0011015.000.370.000.00F3-5獨(dú)立費(fèi)1合計(jì)604525.00754935.00721007.002080467.0069.39F3樓獨(dú)立費(fèi)1分解大理石地面40791.0040791.0038849.00120431.004.024.02大理石踢腳及套邊19248.0019248.0018331.0056827.001.901.90膩?zhàn)?24165.00123224.00115834.00363223.0012.1112.11電梯大理石門套48300.0048300.0046000.00142600.004.764.76廚房煙道241.00204810、5.0019176.0039902.001.331.33衛(wèi)生間氣道371.0025977.0023688.0050036.001.671.67欄桿(所有)596.00106097.00107781.00214474.007.157.15防盜門156996.00156996.00149520.00463512.0015.4615.46防火門129935.00129935.00122147.00382017.0012.7412.74空調(diào)機(jī)架30492.0030492.0029040.0090024.003.003.00墻面釘鋼板網(wǎng)33390.0033390.0031641.0098421.003.11、283.28電梯間/樓梯間走廊20000.0020000.0019000.0059000.001.971.97F3樓獨(dú)立費(fèi)2合計(jì)0.000.000.00F3樓獨(dú)立費(fèi)2分解衛(wèi)生間聚氨脂防水30990.0030990.0029515.0091495.003.053.05屋面防水(聚氨脂+三乙丙)71217.0066588.0069134.00206939.006.906.90外墻保溫612690.00597462.00566337.001776489.0059.2559.25網(wǎng)格布24037.0023448.0024041.0071526.002.392.39外墻涂料257789.0025805512、.00243929.00759773.0025.3425.340.000.000.00F3-F5分?jǐn)偤炞C費(fèi)F3-F5:共:762233元762233.6625.4225.420.000.000.00F3-F5電氣安裝工程F3-5共2358716元,2358716.0078.6778.670.000.000.00F3-F5給排水安裝工程F3-5共:12672421267242.0042.2642.260.000.000.00F3-F5采暖安裝工程F3-5共:23035232303523.0076.8376.830.000.000.000.000.000.00F3-F5通風(fēng)工程F3-5共:875413、287542.002.922.920.000.000.000.000.000.00F3-F5陽臺(tái)欄桿F3-F5共:25萬250000.008.348.340.000.000.00樓梯間/公共走廊涂料F3-F5共:10萬100000.003.343.340.000.000.00鋁合金門窗F3-F5共:340萬3400000.00113.39113.390.000.000.00智能化工程共70萬全部面積分?jǐn)?13800.0013.8013.800.000.000.00電梯每臺(tái)28.6萬1713000.0057.1357.130.000.000.00電梯安裝每臺(tái)3.15190000.006.346.340.000.000.00發(fā)電機(jī)組69.8萬元,F區(qū)分?jǐn)?50000.008.348.340.000.000.00給水設(shè)備F區(qū)58萬,F3分?jǐn)?50000.0011.6711.670.000.00分?jǐn)偲渌炞C費(fèi)F區(qū)共289474,住宅分?jǐn)?.6173685.005.795.790.000.00電梯廳裝飾54萬540000.0018.0118.010.000.00航空障礙燈45000.001.501.500.000.00消防工程共230萬,車庫/網(wǎng)點(diǎn)/住宅分?jǐn)?359523.7245.3445.340.000.00
地產(chǎn)商業(yè)
上傳時(shí)間:2022-05-17
25份
地產(chǎn)商業(yè)
上傳時(shí)間:2022-05-17
14份
地產(chǎn)商業(yè)
上傳時(shí)間:2022-05-05
43份
其它
上傳時(shí)間:2023-12-20
30份
運(yùn)營(yíng)管理
上傳時(shí)間:2021-02-08
18份
地產(chǎn)商業(yè)
上傳時(shí)間:2022-04-25
13份