1、湖湖北北省省 武武汉汉市市绿绿地地国国际际金金融融城城A01超超高高层层项项目目建建筑筑成成本本测测算算（2011-2-26）B.工程估算汇总建筑面积（m2）1地地下下室室191,7351.1主楼地下室（5层）1.2办公辅楼地下室1.3公寓辅楼地下室1.2裙房地下室（5层）2地地上上部部分分494,5812.1606m主楼2.2办公辅楼2.3公寓辅楼2.4裙房686,3163室室外外面面积积22,084分项工程地下室（细项见B.1）606m主楼（细项见B.2）办公辅楼公寓辅楼裙房总计建筑面积工程总价单方造价建筑面积工程总价单方造价建筑面积工程总价单方造价建筑面积工程总价单方造价建筑面积工程总价2、单方造价建筑面积工程总价单方造价(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.桩桩基基工工程程191,73563,205,750330299,701143,856,48048053,41513,353,75025026,5706,642,500250114,89528,723,750250686,316255,782,2303732.结结构构工工程程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)钢结构191,735 299,701 53,415-26,570 114,895 686,316(b)混凝土结构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.幕幕墙墙工工程程(包包括括擦擦窗窗机机系系统统)191,735-299,701448,177,2001,49553,41564,098,0001,20026,57026,570,0001,000114,895183,832,0001,600686,316722,677,2001,0535.精精装装修修工工程程191,735107,694,000562299,701699,074,3002,33353,41542,732,00080026,57039,855,0001,500114,895229,790,0002,000686,3161,1195、,145,3001,6316.综综合合机机电电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)暖通空调工程191,735 299,701 53,415 26,570 114,895 686,316(b)电气工程191,735 299,701 53,415 26,570 114,895 686,316(c)给排水工程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.弱弱电电工工程程191,73534,953,500182299,70186,342,60028853,41513,353,75025026,5705,314,000200114,89522,979,000200686,316162,942,8502378.电电梯梯工工程程191,73535,400,250185299,701311,888,2001,04153,41526,707,50050026,5703,985,500150114,89551,7、702,750450686,316429,684,2006269.厨厨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.施施工工开开办办费费(8%)191,735105,536,600550299,701340,413,0001,138、653,41526,921,20050426,57012,222,200460114,89568,937,000600686,316554,030,00080712.小小计计(不不含含不不可可预预见见费费)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.不不可可预预见见费费(10%)142,474,400743459,557,6001,53336,349、3,60068016,500,00062193,065,000810747,940,5001,090 14.估估算算建建安安总总造造价价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 武武汉汉市市绿绿地地国国际际金金融融城城A01超超高高层层项项目目建建筑筑成成本本测测算算（2011-2-26）B.10、1地下室建筑面积（m2）1主楼地下室（5层）2办公辅楼地下室3公寓辅楼地下室4裙房地下室（5层）191,735分项工程主楼地下室裙房及附楼地下室地下室合计建筑面积 工程总价单方造价建筑面积 工程总价单方造价建筑面积工程总价单方造价(m2)（RMB）（RMB/m2）(m2)（RMB）（RMB/m2）(m2)（RMB）（RMB/m2）1.桩桩基基工工程程66,40031,872,000480125,33531,333,750250191,73563,205,7503302.结结构构工工程程66,400302,120,0004,550125,335501,340,0004,000191,73580311、,460,0004,190(a)钢结构66,400 125,335 191,735(b)混凝土结构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.幕幕墙墙工工程程(包包括括擦擦窗窗机机系系统统)66,400-125,335-191,735-5.精精装装修修工工程程66,40047,560,000716125,33560,134,000480191,735107,694,0005626.综综合合机机电电66,40088,312,0001,330125,335112、29,034,7501,030191,735217,346,7501,134(a)暖通空调工程66,400 125,335 191,735(b)电气工程66,400 125,335 191,735(c)给排水工程66,400 125,335 191,735(d)消防工程66,400 125,335 191,735 7.弱弱电电工工程程66,40019,920,000300125,33515,033,500120191,73534,953,5001828.电电梯梯工工程程66,40016,600,000250125,33518,800,250150191,73535,400,2501859.厨厨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.施施工工开开办办费费(8%)66,40041,573,100626125,33563,963,500510191,735105,536,60055012.小小计计(不不含含不不可可预预见见费费)66,400561,237,1008,452125,335863,507,0006,890191,7351,424,744,1007,43113.不不可可预预见见费费(10%)56,123,70014、84586,350,700689142,474,400743 14.估估算算建建安安总总造造价价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 武武汉汉市市绿绿地地国国际际金金融融城城A01超超高高层层项项目目建建筑筑成成本本测测算算（2011-2-26）B.2606m主楼建筑面积（m2）1底层大厅2办公一区3办公二区4办公三区5办公四区6办公五区7办公六区8办公大堂9商务公寓10酒店11会所12会所（观光15、台）299,701分项工程底层大厅办公公寓酒店会所会所（观光台）606m主楼合计建筑面积 工程总价单方造价建筑面积 工程总价单方造价建筑面积 工程总价单方造价建筑面积 工程总价单方造价建筑面积 工程总价单方造价建筑面积 工程总价单方造价建筑面积 工程总价单方造价(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.桩桩基基工工程程4,5812,198,880480193,62492,939,52048045,16、14121,667,68048046,44022,291,2004804,2192,025,1204805,6962,734,080480299,701143,856,4804802.结结构构工工程程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)钢结构4,581 193,624 45,141 46,440 4,219 5,696 217、99,701(b)混凝土结构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.幕幕墙墙工工程程(包包括括擦擦窗窗机机系系统统)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.精精装装修修工工程程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.综综合合机机电电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)暖通空调工程4,581 193,624 45,141 700 46,440 1,3004,219 1,3005,696 1,300299,701(b)电气工程4,581 193,624 45,141 400 46,440 1,7004,219 1,7005,696 1,700299,701(c)给排水工程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.弱弱电电工工程程4,5812,519,550550193,62438,724,80020045,14111,285,25025046,44027,864,0006004,2192,531,4006005,6963,417,600600299,70186,342,6002888.电电梯梯工工程程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.厨厨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.施施工工开开办办费费(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.小小计计(不不含含不不可可预预见见费费)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.不不可可预预见见费费(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.估估算算建建安安总总造造价价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