1、 項項目目成成本本執執行行統統計計表表項目名稱:序號成本內容/合同名稱建面(萬m2)新測算上月成本數據(萬元)單方成本(元/m2)目標成本(萬元)(萬元)已發生成本動態成本總總計計一一土土地地開開發發費費二二項項目目前前期期費費0 0.0 00 00 0.0 00 0(一)工程咨詢0.000.000.000.000.001工程監理合同0.002造價咨詢0.003其它工程咨詢費用0.00(二)報批報建費0.000.000.000.000.001規劃綜合費0.002房屋測繪費0.003白蟻防治合同0.004項目水土保持編制方案合同0.005建筑綜合服務費0.006雷電災害風險評估協議0.007規劃
2、公示牌制作委托協議0.008散裝水泥0.009印花稅0.0010其它報批報建費用0.00(三)勘察設計費用0.000.000.001建設工程勘察合同0.000.000.000.000.001.1建設工程勘察合同0.001.2地形管線側量協議0.001.3建筑放線測量協議0.001.4控制測量協議0.001.5邊坡監測費用0.001.6環境評價合同0.002施工用水電0.000.002.1電氣安裝工程施工承包合同0.002.2臨時供用電合同0.002.3給水管道安裝工程合同(臨時)0.003設計費0.000.003.1設計委托合同0.003.2項目設計委托合同0.003.3邊坡設計合同0.003
3、.4道路方案設計合同0.003.5精裝飾設計費0.003.6園林設計費0.003.7其它設計及顧問費用0.004施工圖審查0.000.000.000.000.004.1邊坡施工圖審查合同0.004.2結構影響的評估合同0.004.3建設工程施工圖設計文件審查合同0.004.4幕墻設計施工圖審查0.004.5其它專業圖紙審核及咨詢0.004.6 防雷設計評價、施工監審、安全檢測及竣工驗收費用0.000.00(四)其它前期費用0.000.000.000.000.001建安工程一切險0.002臨時道路平整0.003臨時圍墻0.004異地人防費0.005其它費用0.00三三建建安安工工程程費費0 0.
4、0 00 00.00(一)建筑工程0.000.000.000.000.001土方護坡降水及地基處理工程0.000.000.000.000.001.1土石方工程0.000.000.000.000.001.1.1油價上漲、停工窩工等費用增加簽證0.001.1.2開工平場增加費用簽證0.001.2地塊護坡工程0.002主體工程0.000.000.000.000.002.1基礎工程(總包)0.002.2主體工程(總包)0.000.000.000.000.002.2.1A棟主體總價0.002.2.2B棟主體總價0.002.2.3c棟主體總價0.002.2.4d棟主體總價0.002.2.5e棟主體總價0.
5、002.2.6f棟主體總價0.002.2.7g棟主體總價0.002.2.8洽商變更0.002.2.9總包搶工0.003機房及樓梯間0.004門類及小五金工程00.000004.1人防門制作、安裝工程施工合同CD棟0.004.2人防門制作、安裝工程施工合同AB棟0.004.3防火門、卷簾門等0.004.4護窗欄桿0.005外裝飾工程00.005.1幕墻工程(不包括石材)0.005.2幕墻石材0.005.3旋轉門0.000.000.000.00(二)機電安裝工程(指初裝)0.000.000.000.000.001強電工程0.000.000.000.000.001.1動力、照明、防雷接地00.000
6、 0.0 00 00.001.1.1照明防雷動力及設備安裝0.001.1.2其它預埋0.001.1.3配電箱0.001.1.4橋架0.001.1.5EPS電源0.001.1.6柴油發電機0.001.2預留簽證0.002弱電工程0.000.000.000.000.00弱電施工0.003給排水工程0.000.000 0.0 00 03.1給排水工程施工及設備安裝0.003.2生活變頻給水泵0.003.3無負壓設備0.003.4軟水設備0.003.5污水泵0.004暖通工程0.000.000.000.000.004.1采暖工程0.000 0.0 00 04.2通風空調風系統0.000.004.2.1
7、風機盤管采購合同0.004.2.2空調、新風機組采購0.004.2.3通風空調風系統施工0.004.3空調水系統0.000.000.000.000.004.3.1板式換熱器0.004.3.2空調水泵0.004.3.3空調水系統施工0.004.4空調電系統施工0.005電梯工程0.000.000.000.000.005.1項目電梯供應合同0.005.2項目電梯安裝合同0.005.3電梯呼叫系統監測0.005.4項目扶梯供應合同0.005.5項目扶梯安裝合同0.006消防工程0.000.006.1自動報警系統0.006.2通風防排煙系統0.006.3自動噴啉系統0.006.4氣體滅火及水噴霧系統0
8、.006.5消火栓系統0.007室內燃氣工程0.008其它機電安裝工程費用(機械車庫)0.00(三)精裝修工程費0.000.000.001大堂/門廳0.002電梯廳0.003公共走廊0.004室內標識及美工,信報箱0.005衛生間裝修0.006售樓部精裝修工程0.007B棟樣板裝修工程0.008衛浴五金及潔具工程0.000 0.0 00 08.1開關插座供應合同0.008.2分體空調采購合同0.008.30.008.40.00(四)其它建安工程費用0.000.00四四基基礎礎設設施施建建設設費費0 0.0 00 00.000 0.0 00 00 0.0 00 00 0.0 00 0(一)電力管
9、線工程(紅線)0.00(三)配電室(站)及電力外線工程0.00(五)電信管線工程0.00(六)上水管線工程0.00(七)雨污水管線工程0.00(九)中水管線工程0.00(九)燃氣管線工程0.00(十)熱力管線工程0.00(十一)燃氣調壓箱站0.00(十二)綠化、鋪裝及道路*0.00(十三)夜景照明工程0.00(十四)室外標識、美工及室外設施工程0.00(十四)其它室外工程費用(高切坡工程)0.00五公公共共配配套套費費0.00(一)污污水水處處理理0.00(二)公共配套設施0.000 0.0 00 00 0.0 00 0六六開開發發間間接接費費0 0.0 00 00.000 0.0 00 00
10、 0.0 00 00 0.0 00 0(一)項目管理費0.000 0.0 00 00 0.0 00 0(二)融資成本0.000 0.0 00 00 0.0 00 0(三)物業啟動費0.000 0.0 00 00 0.0 00 0(四)0.000 0.0 00 00 0.0 00 0七七銷銷售售費費0.000.000.000.000.000.000.000.000.00(一)樣板間工程費用0.000 0.0 00 00 0.0 00 0(二)售樓處工程費用0.000 0.0 00 00 0.0 00 0(三)銷售綜合費0.000 0.0 00 00 0.0 00 0(四)宣傳推廣費0.000 0
11、.0 00 00 0.0 00 0(五)銷售代理費0.000 0.0 00 00 0.0 00 0(六)其他銷售0.000 0.0 00 00 0.0 00 0八八不不可可預預計計費費0.000 0萬m2地下面積:萬m2動態成本(萬元)+已發生成本統計(萬元)待發生成本預估(萬元)2014.10簽約金額審定洽商變更金額其它已確定發生金額結算金額合計=+或0 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00.
12、000.000.000.000.000.000 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00.000.000.000.000.000.000 0.0 00 00.000.000.000.000.000.000.000.000.000.000.000.000.000 0.0 00 00.000.000.000.000.000.000 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00
13、 00.000.000.000 0.0 00 00.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000 0.0 00 00.000.000.000.000.000.000.0000000000 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0
14、.0 00 00.000.000.000.000.000.000.000.000.000.000.000.000.000.000 0.0 00 00.000 0.0 00 00.000.000.000.000.000.000.000.000 0.0 00 00.000.000.000.000 0.0 00 00.000.000.000.000.000.000.000.000 0.0 00 00.000.000.000.000 0.0 00 00 0.0 00 00.000.000.000.000 0.0 00 00 0.0 00 00.000.000.000.000.000.000.000.0
15、00.000.000.000.000.000.000 0.0 00 00.000.000.000.000 0.0 00 00.000 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00.000.000.000.000 0.0 00 00.000 0.0 00 00 0.0 00 00.000 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00
16、 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00.000.000.000.000.000.000.000.000.000.000.000.000 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0
17、.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 00 0.0 00 02014.112014.122015.012015.022015.032015.042015.052015.062015.072015.082015.092015.12015.112015.12