金融城超高層建筑成本測算表(帶公式).xls
下載文檔
上傳人:十二
編號:893469
2024-01-30
3頁
155.04KB
1、湖湖北北省省 武武漢漢市市綠綠地地國國際際金金融融城城A01超超高高層層項項目目建建筑筑成成本本測測算算(2011-2-26)B.工程估算匯總建筑面積(m2)1地地下下室室191,7351.1主樓地下室(5層)1.2辦公輔樓地下室1.3公寓輔樓地下室1.2裙房地下室(5層)2地地上上部部分分494,5812.1606m主樓2.2辦公輔樓2.3公寓輔樓2.4裙房686,3163室室外外面面積積22,084分項工程地下室(細項見B.1)606m主樓(細項見B.2)辦公輔樓公寓輔樓裙房總計建筑面積工程總價單方造價建筑面積工程總價單方造價建筑面積工程總價單方造價建筑面積工程總價單方造價建筑面積工程總價2、單方造價建筑面積工程總價單方造價(m2)(RMB)(RMB/m2)(m2)(RMB)(RMB/m2)(m2)(RMB)(RMB/m2)(m2)(RMB)(RMB/m2)(m2)(RMB)(RMB/m2)(m2)(RMB)(RMB/m2)1.樁樁基基工工程程191,73563,205,750330299,701143,856,48048053,41513,353,75025026,5706,642,500250114,89528,723,750250686,316255,782,2303732.結結構構工工程程191,735803,460,0004,190299,7011,713,533,9003、5,71753,41550,744,25095026,57025,241,500950114,895109,150,250950686,3162,702,129,9003,937(a)鋼結構191,735 299,701 53,415-26,570 114,895 686,316(b)混凝土結構191,735 299,701 53,41595026,570 114,895 686,316 3.建建筑筑工工程程191,73537,973,750198299,70130,842,63010353,41510,683,00020026,5705,314,000200114,89522,979,0004、200686,316107,792,3801574.幕幕墻墻工工程程(包包括括擦擦窗窗機機系系統統)191,735-299,701448,177,2001,49553,41564,098,0001,20026,57026,570,0001,000114,895183,832,0001,600686,316722,677,2001,0535.精精裝裝修修工工程程191,735107,694,000562299,701699,074,3002,33353,41542,732,00080026,57039,855,0001,500114,895229,790,0002,000686,3161,1195、,145,3001,6316.綜綜合合機機電電191,735217,346,7501,134299,701763,613,3302,54853,415109,500,7502,05026,57037,198,0001,400114,895201,066,2501,750686,3161,328,725,0801,936(a)暖通空調工程191,735 299,701 53,415 26,570 114,895 686,316(b)電氣工程191,735 299,701 53,415 26,570 114,895 686,316(c)給排水工程191,735 299,701 53,415 26,6、570 114,895 686,316(d)消防工程191,735 299,701 53,415 26,570 114,895 686,316 7.弱弱電電工工程程191,73534,953,500182299,70186,342,60028853,41513,353,75025026,5705,314,000200114,89522,979,000200686,316162,942,8502378.電電梯梯工工程程191,73535,400,250185299,701311,888,2001,04153,41526,707,50050026,5703,985,500150114,89551,7、702,750450686,316429,684,2006269.廚廚房房及及洗洗衣衣房房191,735-299,70127,864,0009353,415-26,570-114,895-686,31627,864,0004110.室室外外工工程程191,73519,173,500100299,70129,970,10010053,4155,341,50010026,5702,657,000100114,89511,489,500100686,31668,631,60010011.施施工工開開辦辦費費(8%)191,735105,536,600550299,701340,413,0001,138、653,41526,921,20050426,57012,222,200460114,89568,937,000600686,316554,030,00080712.小小計計(不不含含不不可可預預見見費費)191,7351,424,744,1007,431299,7014,595,575,70015,33453,415363,435,7006,80426,570164,999,7006,210114,895930,649,5008,100686,3167,479,404,70010,89813.不不可可預預見見費費(10%)142,474,400743459,557,6001,53336,349、3,60068016,500,00062193,065,000810747,940,5001,090 14.估估算算建建安安總總造造價價1,567,218,5008,1745,055,133,30016,867399,779,3007,484181,499,7006,8311,023,714,5008,9108,227,345,20011,988WW052Q/WW:FZJ:WWJ/4fc601b36fa334b0a09f033a7a0af0da.xlsB.S.1/1湖湖北北省省 武武漢漢市市綠綠地地國國際際金金融融城城A01超超高高層層項項目目建建筑筑成成本本測測算算(2011-2-26)B.10、1地下室建筑面積(m2)1主樓地下室(5層)2辦公輔樓地下室3公寓輔樓地下室4裙房地下室(5層)191,735分項工程主樓地下室裙房及附樓地下室地下室合計建筑面積 工程總價單方造價建筑面積 工程總價單方造價建筑面積工程總價單方造價(m2)(RMB)(RMB/m2)(m2)(RMB)(RMB/m2)(m2)(RMB)(RMB/m2)1.樁樁基基工工程程66,40031,872,000480125,33531,333,750250191,73563,205,7503302.結結構構工工程程66,400302,120,0004,550125,335501,340,0004,000191,73580311、,460,0004,190(a)鋼結構66,400 125,335 191,735(b)混凝土結構66,400 125,335 191,735 3.建建筑筑工工程程66,4006,640,000100125,33531,333,750250191,73537,973,7501984.幕幕墻墻工工程程(包包括括擦擦窗窗機機系系統統)66,400-125,335-191,735-5.精精裝裝修修工工程程66,40047,560,000716125,33560,134,000480191,735107,694,0005626.綜綜合合機機電電66,40088,312,0001,330125,335112、29,034,7501,030191,735217,346,7501,134(a)暖通空調工程66,400 125,335 191,735(b)電氣工程66,400 125,335 191,735(c)給排水工程66,400 125,335 191,735(d)消防工程66,400 125,335 191,735 7.弱弱電電工工程程66,40019,920,000300125,33515,033,500120191,73534,953,5001828.電電梯梯工工程程66,40016,600,000250125,33518,800,250150191,73535,400,2501859.廚廚13、房房及及洗洗衣衣房房66,400-125,335-191,735-10.室室外外工工程程66,4006,640,000100125,33512,533,500100191,73519,173,50010011.施施工工開開辦辦費費(8%)66,40041,573,100626125,33563,963,500510191,735105,536,60055012.小小計計(不不含含不不可可預預見見費費)66,400561,237,1008,452125,335863,507,0006,890191,7351,424,744,1007,43113.不不可可預預見見費費(10%)56,123,70014、84586,350,700689142,474,400743 14.估估算算建建安安總總造造價價617,360,8009,298949,857,7007,5791,567,218,5008,174 WW052Q/WW:FZJ:WWJ/4fc601b36fa334b0a09f033a7a0af0da.xlsB.S.1/2湖湖北北省省 武武漢漢市市綠綠地地國國際際金金融融城城A01超超高高層層項項目目建建筑筑成成本本測測算算(2011-2-26)B.2606m主樓建筑面積(m2)1底層大廳2辦公一區3辦公二區4辦公三區5辦公四區6辦公五區7辦公六區8辦公大堂9商務公寓10酒店11會所12會所(觀光15、臺)299,701分項工程底層大廳辦公公寓酒店會所會所(觀光臺)606m主樓合計建筑面積 工程總價單方造價建筑面積 工程總價單方造價建筑面積 工程總價單方造價建筑面積 工程總價單方造價建筑面積 工程總價單方造價建筑面積 工程總價單方造價建筑面積 工程總價單方造價(m2)(RMB)(RMB/m2)(m2)(RMB)(RMB/m2)(m2)(RMB)(RMB/m2)(m2)(RMB)(RMB/m2)(m2)(RMB)(RMB/m2)(m2)(RMB)(RMB/m2)(m2)(RMB)(RMB/m2)1.樁樁基基工工程程4,5812,198,880480193,62492,939,52048045,16、14121,667,68048046,44022,291,2004804,2192,025,1204805,6962,734,080480299,701143,856,4804802.結結構構工工程程4,5815,039,1001,100193,6241,084,294,4005,60045,141277,617,1506,15046,440285,606,0006,1504,21925,946,8506,1505,69635,030,4006,150299,7011,713,533,9005,717(a)鋼結構4,581 193,624 45,141 46,440 4,219 5,696 217、99,701(b)混凝土結構4,581 193,624 45,141 46,440 4,219 5,696 299,701 46,4403.建建筑筑工工程程4,581366,48080193,6249,681,2005045,1419,028,20020046,4409,288,0002004,2191,054,7502505,6961,424,000250299,70130,842,6301034.幕幕墻墻工工程程(包包括括擦擦窗窗機機系系統統)4,5815,497,2001,200193,624290,436,0001,50045,14167,711,5001,50046,44069,6618、0,0001,5004,2196,328,5001,5005,6968,544,0001,500299,701448,177,2001,4955.精精裝裝修修工工程程4,58112,826,8002,800193,624154,213,00079645,141112,852,5002,50046,440348,300,0007,5004,21925,314,0006,0005,69645,568,0008,000299,701699,074,3002,3336.綜綜合合機機電電4,5819,070,3801,980193,624474,378,8002,45045,14163,197,400119、,40046,440178,794,0003,8504,21916,243,1503,8505,69621,929,6003,850299,701763,613,3302,548(a)暖通空調工程4,581 193,624 45,141 700 46,440 1,3004,219 1,3005,696 1,300299,701(b)電氣工程4,581 193,624 45,141 400 46,440 1,7004,219 1,7005,696 1,700299,701(c)給排水工程4,581 193,624 45,141 200 46,440 6504,219 6505,696 6502920、9,701(d)消防工程4,581 193,624 45,141 100 46,440 2004,219 2005,696 200299,701 7.弱弱電電工工程程4,5812,519,550550193,62438,724,80020045,14111,285,25025046,44027,864,0006004,2192,531,4006005,6963,417,600600299,70186,342,6002888.電電梯梯工工程程4,5815,497,2001,200193,624193,624,0001,00045,14145,141,0001,00046,44055,728,0021、01,2004,2195,062,8001,2005,6966,835,2001,200299,701311,888,2001,0419.廚廚房房及及洗洗衣衣房房4,581-193,624-45,141-46,44027,864,0006004,219-5,696-299,70127,864,0009310.室室外外工工程程4,581458,100100193,62419,362,40010045,1414,514,10010046,4404,644,0001004,219421,9001005,696569,600100299,70129,970,10010011.施施工工開開辦辦費費(8%22、)(8%)4,5813,477,900759193,624188,612,30097445,14149,041,2001,08646,44082,403,1001,7744,2196,794,3001,6105,69610,084,2001,770299,701340,413,0001,13612.小小計計(不不含含不不可可預預見見費費)4,58146,951,60010,249193,6242,546,266,40013,15145,141662,056,00014,66646,4401,112,442,30023,9544,21991,722,80021,7405,696136,136,723、0023,900299,7014,595,575,70015,33413.不不可可預預見見費費(10%)(10%)4,695,2001,025254,626,6001,31566,205,6001,467111,244,2002,3959,172,3002,17413,613,7002,390459,557,6001,533 14.估估算算建建安安總總造造價價51,646,80011,2742,800,893,00014,466728,261,60016,1331,223,686,50026,350100,895,10023,914149,750,40026,2905,055,133,30016,867WW:FZJ:MD/4fc601b36fa334b0a09f033a7a0af0da.xlsB.S.1/3
地產規劃
上傳時間:2024-10-10
163份