北京禾喬辦公室總預(yù)算.12.13

1、和和喬喬辦辦公公室室裝裝修修工工程程預(yù)預(yù) 算算 書書第 2 頁(yè)預(yù)預(yù)算算說(shuō)說(shuō)明明一一工工程程概概況況： 本工程為北京和喬辦公室裝修工程。 建筑面積：約1110平方米。二二編編制制依依據(jù)據(jù)：1、 本預(yù)算依據(jù)貴公司設(shè)計(jì)的施工圖編制。2、 本預(yù)算參考全國(guó)建筑裝飾裝修工程量清單計(jì)價(jià)規(guī)范及相關(guān)文件編制。三三預(yù)預(yù)算算說(shuō)說(shuō)明明：1、空調(diào)系統(tǒng)：1原設(shè)計(jì)圖紙風(fēng)機(jī)盤管數(shù)量為33臺(tái)，根據(jù)現(xiàn)有圖紙格局進(jìn)行風(fēng)機(jī)盤管拆除移位改造，其中資料一、資料二、機(jī)房、男女衛(wèi)生間為新增加風(fēng)機(jī)盤管數(shù)量為5臺(tái)?？照{(diào)系統(tǒng)只限于原圖紙中所包含的設(shè)備拆除、移位和暫估新增加的安裝調(diào)試；2、消防系統(tǒng)：消防報(bào)警系統(tǒng)煙感探測(cè)器為32個(gè)、廣播9個(gè)、手報(bào)按鈕

2、2套，按圖紙進(jìn)行設(shè)備的拆除和管路移位安裝，現(xiàn)按照新增加10%的比例加煙感的數(shù)量為3個(gè)，原噴淋水系統(tǒng)的噴淋頭為130個(gè)，按圖紙進(jìn)行了全部拆除移位安裝，其中噴淋點(diǎn)位安裝新增10%暫估數(shù)量為20個(gè)；四四概概算算范范圍圍：1、 本概算包括室內(nèi)裝飾工程、機(jī)電工程、給排水工程、空調(diào)工程、消防工程；2、 不包含活動(dòng)家具、窗簾等、弱電設(shè)備和線路、門禁考勤系統(tǒng)等工程；3、 不包括投影機(jī)和投影幕、花燈；4、 不包括消防的設(shè)備檢測(cè)報(bào)批、驗(yàn)收等相關(guān)手續(xù)費(fèi)用,暫估價(jià)位：；5、 本報(bào)價(jià)的人工費(fèi)、材料費(fèi)、機(jī)械費(fèi)均參考北京地區(qū)市場(chǎng)價(jià)；第 3 頁(yè)單單位位工工程程造造價(jià)價(jià)匯匯總總表表工程名稱：北京和喬辦公室裝修工程序序號(hào)號(hào)項(xiàng)項(xiàng)

3、目目 名名 稱稱工工程程造造價(jià)價(jià)（元元）備注1 1裝裝修修合合計(jì)計(jì)1203669.381203669.382 2潔潔具具合合計(jì)計(jì)51451.7351451.733 3強(qiáng)強(qiáng)弱弱電電合合計(jì)計(jì)425359.14425359.144 4空空調(diào)調(diào)合合計(jì)計(jì)156857.57156857.575 5消消防防合合計(jì)計(jì)71928.3571928.35總總計(jì)計(jì)1909266.181909266.18和和喬喬辦辦公公室室裝裝修修工工程程預(yù)預(yù)算算序號(hào)項(xiàng)目名稱單位數(shù)量k:綜合單價(jià)組成(k=a+j+f+g+h+i)k:綜合單價(jià)合計(jì)備注a:人工費(fèi)j:材料費(fèi)（元）(j=d+e)f:機(jī)械使用費(fèi)用g:管理費(fèi)h:利潤(rùn)i:稅金b:主

4、材材料價(jià)/設(shè)備價(jià)/暫定物料價(jià)c:主材損耗率（%）d:主材費(fèi)(d=b*(1+c)e:輔材費(fèi)1.001.00開開辦辦項(xiàng)項(xiàng)目目1.01拆原設(shè)施（包括清理、運(yùn)送及棄置費(fèi)用）。 M299850.000.000%001.004.083.863.5462.4762346.791.02現(xiàn)場(chǎng)墨線（于開工前設(shè)計(jì)師，業(yè)主修改及確認(rèn)）M299810.000.000%000.200.820.770.7112.4912469.361.03在工地範(fàn)圍內(nèi)設(shè)置臨時(shí)供電及照明設(shè)施於施工期內(nèi)使用，並於完工時(shí)清理及棄置。項(xiàng)11000.000.000%0020.0081.6077.1170.721249.431249.431.04施工

5、期間日常工地內(nèi)的垃圾及廢料等的清理、運(yùn)送及棄置費(fèi)用。（物業(yè)收取） 項(xiàng)10.000.000%000.000.000.000.000.000.00業(yè)主支付1.05工程保險(xiǎn)費(fèi)，包括第三保險(xiǎn)。（政府規(guī)定收?。╉?xiàng)10.000.000%000.000.000.000.000.000.00業(yè)主支付1.06設(shè)計(jì)圖紙審圖費(fèi)，（政府規(guī)定收?。╉?xiàng)10.000.000%000.000.000.000.000.000.00業(yè)主支付1.07施工期間日常工地內(nèi)的用電、用水。物業(yè)收取臨時(shí)用電費(fèi)、用水費(fèi)。（物業(yè)收取）項(xiàng)10.000.000%000.000.000.000.000.000.00業(yè)主支付1.08完工時(shí)場(chǎng)地清潔費(fèi)。(

6、包括清場(chǎng)費(fèi)用)M29985.000.000%000.100.410.390.356.256234.681.09地面及完成產(chǎn)品用夾板及膠紙作保護(hù)。M29983.006.000%600.180.730.690.6411.2411222.42小小 計(jì)計(jì)93522.6993522.69和和喬喬辦辦公公室室裝裝修修工工程程預(yù)預(yù)算算序號(hào)項(xiàng)目名稱單位數(shù)量k:綜合單價(jià)組成(k=a+j+f+g+h+i)k:綜合單價(jià)合計(jì)備注a:人工費(fèi)j:材料費(fèi)（元）(j=d+e)f:機(jī)械使用費(fèi)用g:管理費(fèi)h:利潤(rùn)i:稅金b:主材材料價(jià)/設(shè)備價(jià)/暫定物料價(jià)c:主材損耗率（%）d:主材費(fèi)(d=b*(1+c)e:輔材費(fèi)2.002.00

7、天天花花項(xiàng)項(xiàng)目目2.01造輕鋼龍骨雙層石膏板疊級(jí)天花M2651.6940.0050.007%53.531.877.877.446.82120.5078526.662.02軟膜天花M2157.6940.00180.007%192.6104.6519.7818.6917.14302.8747759.242.03軟膜天花燈箱制作M2157.6950.0030.005%31.521.636.816.445.90104.2816443.722.04600600礦棉天花M239.3330.0045.007%48.1531.566.626.255.73101.323984.84阿姆斯壯2.05暗骨礦棉天花M

8、280.9940.0060.007%64.232.088.748.267.58133.8710841.802.06天花木作石膏板天花燈槽M152.3540.0045.005%47.2521.757.286.886.31111.4616981.402.07天花木作窗簾合及內(nèi)油白漆(包括投影合)M96.6340.0045.005%47.2551.757.527.116.52115.1411125.772.08衛(wèi)生間造輕鋼龍骨防潮雙層石膏板天花M222.4640.0075.007%80.2532.4110.059.508.71153.923457.032.09天花刮防潮灰乳膠漆飾面M222.4620

9、.0018.005%18.920.783.333.152.8951.051146.65ICI小小 計(jì)計(jì)190267.10190267.103.003.00地地面面項(xiàng)項(xiàng)目目3.01大理石門檻倒角條1220.00100.0010%11022.6010.7710.189.33164.881978.52沒(méi)有型號(hào)和和喬喬辦辦公公室室裝裝修修工工程程預(yù)預(yù)算算序號(hào)項(xiàng)目名稱單位數(shù)量k:綜合單價(jià)組成(k=a+j+f+g+h+i)k:綜合單價(jià)合計(jì)備注a:人工費(fèi)j:材料費(fèi)（元）(j=d+e)f:機(jī)械使用費(fèi)用g:管理費(fèi)h:利潤(rùn)i:稅金b:主材材料價(jià)/設(shè)備價(jià)/暫定物料價(jià)c:主材損耗率（%）d:主材費(fèi)(d=b*(1+c)

10、e:輔材費(fèi)3.02CP-01（600*600）方塊氈（主材暫定金額）M2167.95.00200.005%21014.3017.6216.6515.27269.8545308.39沒(méi)有型號(hào)3.03CP-02（600*600）方塊氈（主材暫定金額）M2466.875.00200.005%21014.3017.6216.6515.27269.85125986.46沒(méi)有型號(hào)3.04CP-03（600*600）方塊氈（主材暫定金額）M2167.555.00200.005%21014.3017.6216.6515.27269.8545213.94沒(méi)有型號(hào)3.05茶水間TL-01（600*600）防滑地磚

11、（主材暫定金額）M210.5535.00110.007%117.7103.0513.2612.5311.49203.042142.053.06TL-02（300*300）防滑地磚（主材暫定金額）M220.3535.0080.007%85.6102.4110.6410.069.22162.933315.653.07TL-03（50*50）防滑地磚（主材暫定金額）M25.5535.00100.007%107102.8412.3911.7110.74189.671052.663.08TL-04（300*300）防滑地磚（主材暫定金額）M231.3835.0080.007%85.6102.4110.6

12、410.069.22162.935112.783.09600600防靜電架空地板（主材暫定金額）M26.5150.00250.007%267.556.3526.3124.8622.80402.822622.363.10M-01米黃色大理石混拼（主材暫定金額）M241.9480.00450.007%481.51011.2346.6244.0540.40713.8129937.063.11M-02米黃色大理石（主材暫定金額）M216.7680.00350.007%374.5109.0937.8935.8032.84580.129722.773.12M-03米黃色大理石衛(wèi)生間間斷波打（主材暫定金額）

13、M34.6620.00120.0010%13223.0412.5611.8710.89192.366667.333.13M-04古堡灰大理石會(huì)議室三臺(tái)階及平臺(tái)M23.8250.00380.0010%4181013.3655.3152.2747.94846.873218.11和和喬喬辦辦公公室室裝裝修修工工程程預(yù)預(yù)算算序號(hào)項(xiàng)目名稱單位數(shù)量k:綜合單價(jià)組成(k=a+j+f+g+h+i)k:綜合單價(jià)合計(jì)備注a:人工費(fèi)j:材料費(fèi)（元）(j=d+e)f:機(jī)械使用費(fèi)用g:管理費(fèi)h:利潤(rùn)i:稅金b:主材材料價(jià)/設(shè)備價(jià)/暫定物料價(jià)c:主材損耗率（%）d:主材費(fèi)(d=b*(1+c)e:輔材費(fèi)3.14地面水泥找平

14、(及架高地臺(tái))M299815.0020.005%2110.723.022.852.6246.2046112.183.15衛(wèi)生間造得高防水（1500MM高）M210.4110.0030.0010%3310.863.593.393.1154.95572.04小小 計(jì)計(jì)328962.29328962.294.004.00 墻墻面面項(xiàng)項(xiàng)目目A A隔隔墻墻項(xiàng)項(xiàng)目目1.01240磚隔墻M286.1650.0070.005%73.502.4710.089.528.73154.3113294.931.02120磚隔墻M253.9445.0060.005%6302.168.818.337.64134.94727

15、8.611.03門頭鋼筋水泥板加固個(gè)530.0030.005%31.521.235.184.894.4979.29396.451.0412MM鋼化固定磨沙玻璃隔斷(含上下結(jié)構(gòu))M2181.4680.00320.007%342.4108.4535.2733.3330.57540.0197990.321.0575輕鋼龍骨石膏板（內(nèi)填玻璃棉）M2369.9930.0045.005%47.2531.556.546.185.67100.1937070.64拉法基B B前前臺(tái)臺(tái)接接待待區(qū)區(qū)項(xiàng)項(xiàng)目目1.01LOGO背景墻桃心木飾面（含木龍骨夾板底）M216.97200.00200.005%210158.20

16、34.6632.7530.04530.649005.001.02LOGO背景墻核心木飾面砍銅條M28.7615.0015.0010%16.50.50.632.612.472.2639.971149.53和和喬喬辦辦公公室室裝裝修修工工程程預(yù)預(yù)算算序號(hào)項(xiàng)目名稱單位數(shù)量k:綜合單價(jià)組成(k=a+j+f+g+h+i)k:綜合單價(jià)合計(jì)備注a:人工費(fèi)j:材料費(fèi)（元）(j=d+e)f:機(jī)械使用費(fèi)用g:管理費(fèi)h:利潤(rùn)i:稅金b:主材材料價(jià)/設(shè)備價(jià)/暫定物料價(jià)c:主材損耗率（%）d:主材費(fèi)(d=b*(1+c)e:輔材費(fèi)1.03接待室臺(tái)金香玉大理石M3.6700.005000.005%5250100119.00

17、493.52466.38427.737556.6327203.871.04墻面墻紙（W-08）（主材暫定金額）M217.4630.0030.0010%3311.265.224.934.5279.941395.741.05木作地腳線M14.5915.0010.005%10.50.20.512.101.981.8232.11468.42C C開開放放辦辦一一、二二項(xiàng)項(xiàng)目目1.01墻面墻紙（W-08）（主材暫定金額）M269.6430.0030.0010%3311.265.224.934.5279.945566.971.02木作窗套個(gè)5150.00250.0010%27558.5035.0833.1

18、530.40537.132685.671.03金香玉大理石窗臺(tái)板（主材暫定金額）M10.860.00150.0010%16524.5018.5217.5016.05283.573062.581.04木作地腳線M236.0515.0010.005%10.50.20.512.101.981.8232.111157.41D D總總經(jīng)經(jīng)理理室室一一、二二項(xiàng)項(xiàng)目目1.01木作桃心木飾面組合高柜（W-01）M11.2600.001200.005%12603037.20154.18145.70133.622360.7026439.801.02墻面墻紙（主材暫定金額）M248.430.0030.0010%33

19、11.265.224.934.5279.943869.061.03木作窗套個(gè)2150.00250.0010%27558.5035.0833.1530.40537.131074.271.04金香玉大理石窗臺(tái)板（主材暫定金額）M14.5460.00150.0010%16524.5018.5217.5016.05283.574123.15和和喬喬辦辦公公室室裝裝修修工工程程預(yù)預(yù)算算序號(hào)項(xiàng)目名稱單位數(shù)量k:綜合單價(jià)組成(k=a+j+f+g+h+i)k:綜合單價(jià)合計(jì)備注a:人工費(fèi)j:材料費(fèi)（元）(j=d+e)f:機(jī)械使用費(fèi)用g:管理費(fèi)h:利潤(rùn)i:稅金b:主材材料價(jià)/設(shè)備價(jià)/暫定物料價(jià)c:主材損耗率（%）

20、d:主材費(fèi)(d=b*(1+c)e:輔材費(fèi)1.05木作地腳線M233.315.0010.005%10.50.20.512.101.981.8232.111069.121.06鋼化雙開玻璃門套2300.00800.005%8401022.8093.8288.6681.321436.602873.211.07進(jìn)口地彈簧（主材暫定金額）付450.00600.003%618113.3654.5951.5947.31835.853343.391.08玻璃門夾付430.00100.003%10302.6610.8510.269.41166.17664.701.09玻璃門鎖付230.00100.003%103

21、02.6610.8510.269.41166.17332.351.10玻璃門大拉手（主材暫定金額）付430.00300.003%30906.7827.6626.1423.98423.561694.23E E副副總總經(jīng)經(jīng)理理室室一一、二二項(xiàng)項(xiàng)目目1.01木作桃心木飾面組合高柜M9.18600.001200.005%12603037.20154.18145.70133.622360.7021671.201.02墻面墻紙（W-02）（主材暫定金額）M287.1830.0040.0010%4411.486.125.785.3093.688167.291.03木作窗套個(gè)2150.00250.005%26

22、2.558.2534.0632.1929.52521.521043.031.04金香玉大理石窗臺(tái)板（主材暫定金額）M11.6860.00150.0010%16524.5018.5217.5016.05283.573312.131.05木作地腳線M236.9415.0010.0010%110.20.522.142.021.8532.731209.061.06鋼化雙開玻璃門套2300.00800.005%8401022.8093.8288.6681.321436.602873.21和和喬喬辦辦公公室室裝裝修修工工程程預(yù)預(yù)算算序號(hào)項(xiàng)目名稱單位數(shù)量k:綜合單價(jià)組成(k=a+j+f+g+h+i)k:綜合

23、單價(jià)合計(jì)備注a:人工費(fèi)j:材料費(fèi)（元）(j=d+e)f:機(jī)械使用費(fèi)用g:管理費(fèi)h:利潤(rùn)i:稅金b:主材材料價(jià)/設(shè)備價(jià)/暫定物料價(jià)c:主材損耗率（%）d:主材費(fèi)(d=b*(1+c)e:輔材費(fèi)1.07進(jìn)口地彈簧（主材暫定金額）付450.00600.003%618113.3654.5951.5947.31835.853343.391.08玻璃門夾付430.00100.003%10302.6610.8510.269.41166.17664.701.09玻璃門鎖付230.00100.003%10302.6610.8510.269.41166.17332.351.10玻璃門大拉手（主材暫定金額）付430.

24、00300.003%30906.7827.6626.1423.98423.561694.23F F高高管管室室一一、二二、三三、四四、五五、六六、七七項(xiàng)項(xiàng)目目1.01木作桃心木飾面矮柜M24.51300.00600.005%6301018.6076.6972.4766.471174.2228780.221.02墻面墻紙（W-05）（主材暫定金額）M2153.2230.0020.0010%2211.044.324.093.7566.2010142.481.03木作窗套個(gè)7150.00250.005%262.558.2534.0632.1929.52521.523650.621.04金香玉大理石窗

25、臺(tái)板（主材暫定金額）M23.7760.00150.0010%16524.5018.5217.5016.05283.576740.521.05木作地腳線M256.6215.0010.005%10.50.20.512.101.981.8232.111817.821.06鋼化玻璃門套7150.00400.005%420511.4046.9144.3340.66718.305028.121.07進(jìn)口地彈簧（主材暫定金額）付750.00600.003%618013.3654.5151.5147.24834.625842.361.08玻璃門夾付730.00100.003%10302.6610.8510.2

26、69.41166.171163.22和和喬喬辦辦公公室室裝裝修修工工程程預(yù)預(yù)算算序號(hào)項(xiàng)目名稱單位數(shù)量k:綜合單價(jià)組成(k=a+j+f+g+h+i)k:綜合單價(jià)合計(jì)備注a:人工費(fèi)j:材料費(fèi)（元）(j=d+e)f:機(jī)械使用費(fèi)用g:管理費(fèi)h:利潤(rùn)i:稅金b:主材材料價(jià)/設(shè)備價(jià)/暫定物料價(jià)c:主材損耗率（%）d:主材費(fèi)(d=b*(1+c)e:輔材費(fèi)1.09玻璃門鎖付730.00100.003%10302.6610.8510.269.41166.171163.221.10玻璃門大拉手（主材暫定金額）付730.00300.003%30906.7827.6626.1423.98423.562964.91G

27、G高高管管室室八八項(xiàng)項(xiàng)目目1.01墻面墻紙（W-05）（主材暫定金額）M222.1330.0040.0010%4411.486.125.785.3093.682073.211.02木作窗套套2150.00250.005%262.558.2534.0632.1929.52521.521043.031.03金香玉大理石窗臺(tái)板（主材暫定金額）M3.2260.00150.0010%16524.5018.5217.5016.05283.57913.101.04木作地腳線M211.0715.0010.005%10.50.20.512.101.981.8232.11355.411.05鋼化玻璃門套1150.

28、00400.005%420511.4046.9144.3340.66718.30718.301.06進(jìn)口地彈簧（主材暫定金額）付150.00600.003%618013.3654.5151.5147.24834.62834.621.07玻璃門夾付130.00100.003%10302.6610.8510.269.41166.17166.171.08玻璃門鎖付130.00100.003%10302.6610.8510.269.41166.17166.171.09玻璃門大拉手（主材暫定金額）付130.00300.003%30906.7827.6626.1423.98423.56423.56H H會(huì)

29、會(huì)議議室室一一項(xiàng)項(xiàng)目目和和喬喬辦辦公公室室裝裝修修工工程程預(yù)預(yù)算算序號(hào)項(xiàng)目名稱單位數(shù)量k:綜合單價(jià)組成(k=a+j+f+g+h+i)k:綜合單價(jià)合計(jì)備注a:人工費(fèi)j:材料費(fèi)（元）(j=d+e)f:機(jī)械使用費(fèi)用g:管理費(fèi)h:利潤(rùn)i:稅金b:主材材料價(jià)/設(shè)備價(jià)/暫定物料價(jià)c:主材損耗率（%）d:主材費(fèi)(d=b*(1+c)e:輔材費(fèi)1.01木作硬包背墻M210.83120.00120.0010%132805.0426.9625.4823.37412.854471.191.02木龍骨底白烤漆12MM鋼化玻璃鋼（含不銹鋼收口）M25.66100.00360.005%378109.5639.8037.62

30、34.50609.483449.651.03墻面墻紙（W-03）（主材暫定金額）M248.1530.0030.0010%3311.265.224.934.5279.943849.081.04木作窗套個(gè)1150.00250.005%262.558.2534.0632.1929.52521.52521.521.05金香玉大理石窗臺(tái)板（主材暫定金額）M6.9960.00150.0010%16524.5018.5217.5016.05283.571982.171.06木作地腳線M31.7215.0010.005%10.50.20.512.101.981.8232.111018.391.07鋼化雙開玻璃

31、門套2300.00800.005%8401022.8093.8288.6681.321436.602873.211.08進(jìn)口地彈簧（主材暫定金額）付450.00600.003%618013.3654.5151.5147.24834.623338.491.09玻璃門夾付430.00100.003%10302.6610.8510.269.41166.17664.701.10玻璃門鎖付230.00100.003%10302.6610.8510.269.41166.17332.351.11玻璃門大拉手（主材暫定金額）付430.00300.003%30906.7827.6626.1423.98423.5

32、61694.23I I會(huì)會(huì)議議室室二二項(xiàng)項(xiàng)目目1.01背景墻桃心木飾面（含木龍骨夾板底）M25.42200.00200.005%210158.2034.6632.7530.04530.642876.08和和喬喬辦辦公公室室裝裝修修工工程程預(yù)預(yù)算算序號(hào)項(xiàng)目名稱單位數(shù)量k:綜合單價(jià)組成(k=a+j+f+g+h+i)k:綜合單價(jià)合計(jì)備注a:人工費(fèi)j:材料費(fèi)（元）(j=d+e)f:機(jī)械使用費(fèi)用g:管理費(fèi)h:利潤(rùn)i:稅金b:主材材料價(jià)/設(shè)備價(jià)/暫定物料價(jià)c:主材損耗率（%）d:主材費(fèi)(d=b*(1+c)e:輔材費(fèi)1.02木飾面砍銅條M8.115.0015.0010%16.50.50.632.612.47

33、2.2639.97323.751.03木龍骨底白烤漆12MM鋼化玻璃鋼（含不銹鋼收口）M24.38100.00360.005%378109.5639.8037.6234.50609.482669.521.04木作桃心木飾面矮柜M6.8300.00600.005%6301018.6076.6972.4766.471174.227984.721.05墻面墻紙（W-03）（主材暫定金額）M231.1730.0030.0010%3311.265.224.934.5279.942491.711.06木作窗套套3150.00250.005%262.558.2534.0632.1929.52521.5215

34、64.551.07金香玉大理石窗臺(tái)板（主材暫定金額）M4.8160.00150.0010%16524.5018.5217.5016.05283.571363.981.08木作地腳線M16.415.0010.005%10.50.20.512.101.981.8232.11526.531.09鋼化玻璃門套2150.00400.005%4201011.4047.3144.7141.01724.431448.851.10進(jìn)口地彈簧（主材暫定金額）付250.00600.003%618013.3654.5151.5147.24834.621669.241.11玻璃門夾付230.00100.003%1030

35、2.6610.8510.269.41166.17332.351.12玻璃門鎖付230.00100.003%10302.6610.8510.269.41166.17332.351.13玻璃門大拉手（主材暫定金額）付230.00300.003%30906.7827.6626.1423.98423.56847.12J J會(huì)會(huì)議議室室三三項(xiàng)項(xiàng)目目和和喬喬辦辦公公室室裝裝修修工工程程預(yù)預(yù)算算序號(hào)項(xiàng)目名稱單位數(shù)量k:綜合單價(jià)組成(k=a+j+f+g+h+i)k:綜合單價(jià)合計(jì)備注a:人工費(fèi)j:材料費(fèi)（元）(j=d+e)f:機(jī)械使用費(fèi)用g:管理費(fèi)h:利潤(rùn)i:稅金b:主材材料價(jià)/設(shè)備價(jià)/暫定物料價(jià)c:主材損耗率

36、（%）d:主材費(fèi)(d=b*(1+c)e:輔材費(fèi)1.01背景墻桃心木飾面（含木龍骨夾板底）M215.23200.00200.005%210158.2034.6632.7530.04530.648081.681.02背景墻桃心木飾面砍不銹鋼條M7.0515.0015.0010%16.50.50.632.612.472.2639.97281.791.03木龍骨底白烤漆12MM鋼化玻璃鋼（含不銹鋼收口）M24.25100.00360.005%378109.5639.8037.6234.50609.482590.291.04不銹鋼扶手欄桿M6.01120.00220.0010%242207.2431.1

37、429.4326.99476.792865.531.05墻面墻紙（W-03）（主材暫定金額）M28.8230.0030.0010%3311.265.224.934.5279.94705.061.06木作窗套套2150.00250.005%262.558.2534.0632.1929.52521.521043.031.07金香玉大理石窗臺(tái)板（主材暫定金額）M7.4960.00150.0010%16524.5018.5217.5016.05283.572123.961.08木作地腳線M28.6915.0010.005%10.50.20.512.101.981.8232.11279.001.09鋼化

38、玻璃門套2150.00400.005%4201011.4047.3144.7141.01724.431448.851.10進(jìn)口地彈簧（主材暫定金額）付250.00600.003%618013.3654.5151.5147.24834.621669.241.11玻璃門夾付230.00100.003%10302.6610.8510.269.41166.17332.351.12玻璃門鎖付230.00100.003%10302.6610.8510.269.41166.17332.351.13玻璃門大拉手（主材暫定金額）付230.00300.003%30906.7827.6626.1423.98423.

39、56847.12和和喬喬辦辦公公室室裝裝修修工工程程預(yù)預(yù)算算序號(hào)項(xiàng)目名稱單位數(shù)量k:綜合單價(jià)組成(k=a+j+f+g+h+i)k:綜合單價(jià)合計(jì)備注a:人工費(fèi)j:材料費(fèi)（元）(j=d+e)f:機(jī)械使用費(fèi)用g:管理費(fèi)h:利潤(rùn)i:稅金b:主材材料價(jià)/設(shè)備價(jià)/暫定物料價(jià)c:主材損耗率（%）d:主材費(fèi)(d=b*(1+c)e:輔材費(fèi)K K會(huì)會(huì)議議室室四四項(xiàng)項(xiàng)目目1.01背景墻桃心木飾面（含木龍骨夾板底）M26.22200.00200.005%210158.2034.6632.7530.04530.643300.591.02背景墻桃心木飾面砍不銹鋼條M7.9215.0015.0010%16.50.50.63

40、2.612.472.2639.97316.561.03木龍骨底白烤漆12MM鋼化玻璃鋼M24.25100.00360.005%378109.5639.8037.6234.50609.482590.291.04墻面墻紙（W-04）（主材暫定金額）M231.1130.0030.0010%3311.265.224.934.5279.942486.911.05木作窗套套3150.00250.005%262.558.2534.0632.1929.52521.521564.551.06金香玉大理石窗臺(tái)板（主材暫定金額）M4.9860.00150.0010%16524.5018.5217.5016.0528

41、3.571412.191.07木作地腳線M19.9115.0010.005%10.50.20.512.101.981.8232.11639.221.08鋼化玻璃門套1150.00400.005%4201011.4047.3144.7141.01724.43724.431.09進(jìn)口地彈簧（主材暫定金額）付150.00600.003%618013.3654.5151.5147.24834.62834.621.10玻璃門夾付130.00100.003%10302.6610.8510.269.41166.17166.171.11玻璃門鎖付130.00100.003%10302.6610.8510.26

42、9.41166.17166.171.12玻璃門大拉手（主材暫定金額）付130.00300.003%30906.7827.6626.1423.98423.56423.56和和喬喬辦辦公公室室裝裝修修工工程程預(yù)預(yù)算算序號(hào)項(xiàng)目名稱單位數(shù)量k:綜合單價(jià)組成(k=a+j+f+g+h+i)k:綜合單價(jià)合計(jì)備注a:人工費(fèi)j:材料費(fèi)（元）(j=d+e)f:機(jī)械使用費(fèi)用g:管理費(fèi)h:利潤(rùn)i:稅金b:主材材料價(jià)/設(shè)備價(jià)/暫定物料價(jià)c:主材損耗率（%）d:主材費(fèi)(d=b*(1+c)e:輔材費(fèi)L L閑閑休休室室項(xiàng)項(xiàng)目目1.01木作桃心木飾面帶燈帶組合高展柜M1.32600.001200.005%12603037.20

43、154.18145.70133.622360.703116.121.02墻面墻紙（W-06）（主材暫定金額）M238.930.0030.0010%3311.265.224.934.5279.943109.641.03木作窗套套2150.00250.005%262.558.2534.0632.1929.52521.521043.031.04大理石窗臺(tái)板（主材暫定金額）M3.2260.00150.0010%16524.5018.5217.5016.05283.57913.101.05木作地腳線M18.3615.0010.005%10.50.20.512.101.981.8232.11589.461

44、.06木作雙開門套套1200.00350.005%367.51011.3547.1144.5240.83721.30721.301.07木作雙開門扇扇2200.00450.003%463.5013.2754.1451.1646.92829.001658.001.08雙開門鎖（主材暫定金額）套150.00250.003%257.506.1525.0923.7121.75384.20384.201.09雙開門五金、合頁(yè)、磁吸項(xiàng)150.00100.003%10303.0612.4811.8010.82191.16191.16M M文文印印室室項(xiàng)項(xiàng)目目1.01白橡木飾面矮柜M2.5300.00600.

45、005%6301018.6076.6972.4766.471174.222935.561.02白橡木飾面帶燈槽高吊柜M2.5350.00700.005%7351021.7089.3484.4277.431367.893419.72和和喬喬辦辦公公室室裝裝修修工工程程預(yù)預(yù)算算序號(hào)項(xiàng)目名稱單位數(shù)量k:綜合單價(jià)組成(k=a+j+f+g+h+i)k:綜合單價(jià)合計(jì)備注a:人工費(fèi)j:材料費(fèi)（元）(j=d+e)f:機(jī)械使用費(fèi)用g:管理費(fèi)h:利潤(rùn)i:稅金b:主材材料價(jià)/設(shè)備價(jià)/暫定物料價(jià)c:主材損耗率（%）d:主材費(fèi)(d=b*(1+c)e:輔材費(fèi)1.03墻面墻紙（W-08）（主材暫定金額）M27.7930.0

46、030.0010%3311.265.224.934.5279.94622.731.04木作地腳線M1.615.0010.005%10.50.20.512.101.981.8232.1151.371.05鋼化玻璃門套1150.00400.005%4201011.4047.3144.7141.01724.43724.431.06進(jìn)口地彈簧（主材暫定金額）付150.00600.003%618013.3654.5151.5147.24834.62834.621.07玻璃門夾付130.00100.003%10302.6610.8510.269.41166.17166.171.08玻璃門鎖付130.001

47、00.003%10302.6610.8510.269.41166.17166.171.09玻璃門大拉手（主材暫定金額）付130.00300.003%30906.7827.6626.1423.98423.56423.56N N茶茶水水間間項(xiàng)項(xiàng)目目1.01白橡木飾面矮柜M5.73300.00600.005%6301018.6076.6972.4766.471174.226728.301.02白橡木飾面帶燈槽高吊柜M5.98350.00700.005%7351021.7089.3484.4277.431367.898179.961.03墻面墻紙（W-08）（主材暫定金額）M212.0530.0030

48、.0010%3311.265.224.934.5279.94963.271.04木作地腳線M3.515.0010.005%10.50.20.512.101.981.8232.11112.371.05鋼化玻璃門套1150.00400.005%4201011.4047.3144.7141.01724.43724.43和和喬喬辦辦公公室室裝裝修修工工程程預(yù)預(yù)算算序號(hào)項(xiàng)目名稱單位數(shù)量k:綜合單價(jià)組成(k=a+j+f+g+h+i)k:綜合單價(jià)合計(jì)備注a:人工費(fèi)j:材料費(fèi)（元）(j=d+e)f:機(jī)械使用費(fèi)用g:管理費(fèi)h:利潤(rùn)i:稅金b:主材材料價(jià)/設(shè)備價(jià)/暫定物料價(jià)c:主材損耗率（%）d:主材費(fèi)(d=b*

49、(1+c)e:輔材費(fèi)1.06進(jìn)口地彈簧（主材暫定金額）付150.00600.003%618013.3654.5151.5147.24834.62834.621.07玻璃門夾付130.00100.003%10302.6610.8510.269.41166.17166.171.08玻璃門鎖付130.00100.003%10302.6610.8510.269.41166.17166.171.09玻璃門大拉手（主材暫定金額）付130.00300.003%30906.7827.6626.1423.98423.56423.56O O接接待待室室一一、二二、資資料料一一、二二、項(xiàng)項(xiàng)目目1.01接待室一、二墻

50、面墻紙（W-07）（主材暫定金額）M234.1430.0030.0010%3311.265.224.934.5279.942729.131.02資料一、二墻面墻紙（W-08）（主材暫定金額）M258.4330.0030.0010%3311.265.224.934.5279.944670.851.03木作地腳線M39.215.0010.005%10.50.20.512.101.981.8232.111258.541.04鋼化玻璃門套4150.00400.005%4201011.4047.3144.7141.01724.432897.711.05進(jìn)口地彈簧（主材暫定金額）付450.00600.00

51、3%618013.3654.5151.5147.24834.623338.491.06玻璃門夾付430.00100.003%10302.6610.8510.269.41166.17664.701.07玻璃門鎖付430.00100.003%10302.6610.8510.269.41166.17664.701.08玻璃門大拉手（主材暫定金額）付430.00300.003%30906.7827.6626.1423.98423.561694.23和和喬喬辦辦公公室室裝裝修修工工程程預(yù)預(yù)算算序號(hào)項(xiàng)目名稱單位數(shù)量k:綜合單價(jià)組成(k=a+j+f+g+h+i)k:綜合單價(jià)合計(jì)備注a:人工費(fèi)j:材料費(fèi)（元）

52、(j=d+e)f:機(jī)械使用費(fèi)用g:管理費(fèi)h:利潤(rùn)i:稅金b:主材材料價(jià)/設(shè)備價(jià)/暫定物料價(jià)c:主材損耗率（%）d:主材費(fèi)(d=b*(1+c)e:輔材費(fèi)P P機(jī)機(jī)房房項(xiàng)項(xiàng)目目1.01墻面墻紙（W-08）（主材暫定金額）M223.4330.0020.0010%2211.044.324.093.7566.201550.961.02木作地腳線M10.615.0010.005%10.50.20.512.101.981.8232.11340.321.03木作白橡飾面防火門套套1100.00300.005%315108.3034.6632.7630.04530.76530.761.04木作白橡飾面防火門扇扇

53、1150.00600.005%630015.6063.6560.1555.16974.56974.561.05門鎖（主材暫定金額）套130.00200.003%20604.7219.2618.2016.69294.87294.871.06門五金、合頁(yè)、磁吸項(xiàng)130.0070.003%72.102.048.337.877.22127.57127.57Q Q走走廊廊項(xiàng)項(xiàng)目目1.01墻面墻紙（W-08）（主材暫定金額）M2225.7830.0030.0010%3311.265.224.934.5279.9418048.701.02木作地腳線M95.6715.0010.005%10.50.20.512

54、.101.981.8232.113071.541.03木作白橡飾面防火栓小門及套套2200.00350.005%367.51011.3547.1144.5240.83721.301442.611.04木作白橡飾面防火門及套套1250.00800.005%8401021.8089.7484.8177.781374.131374.131.05木作白橡飾面機(jī)房門及套套1250.00800.005%8401021.8089.7484.8177.781374.131374.13和和喬喬辦辦公公室室裝裝修修工工程程預(yù)預(yù)算算序號(hào)項(xiàng)目名稱單位數(shù)量k:綜合單價(jià)組成(k=a+j+f+g+h+i)k:綜合單價(jià)合計(jì)備

55、注a:人工費(fèi)j:材料費(fèi)（元）(j=d+e)f:機(jī)械使用費(fèi)用g:管理費(fèi)h:利潤(rùn)i:稅金b:主材材料價(jià)/設(shè)備價(jià)/暫定物料價(jià)c:主材損耗率（%）d:主材費(fèi)(d=b*(1+c)e:輔材費(fèi)1.06木作白橡飾面弱電房雙開門及套套2400.001200.005%12602033.20137.06129.52118.792098.564197.121.07木作白橡飾面防火套套1200.00250.005%262.5109.2538.5436.4233.40590.11590.111.08木作白橡防火門扇扇1200.00600.005%630016.6067.7364.0058.701037.031037.03

56、1.09雙開門鎖（主材暫定金額）套250.00250.003%257.506.1525.0923.7121.75384.20768.401.10雙開門五金、合頁(yè)、磁吸項(xiàng)250.00100.003%10303.0612.4811.8010.82191.16382.331.11門鎖（主材暫定金額）套130.00200.003%20604.7219.2618.2016.69294.87294.871.12門五金、合頁(yè)、磁吸項(xiàng)130.0070.003%72.102.048.337.877.22127.57127.571.13防火栓小門門鎖套230.0060.003%61.801.847.497.086

57、.49114.70229.401.14防火栓小門門五金、合頁(yè)、磁吸項(xiàng)230.0070.003%72.102.048.337.877.22127.57255.131.15鋼化雙開玻璃門套2300.00800.005%8401022.8093.8288.6681.321436.602873.211.16進(jìn)口地彈簧（主材暫定金額）付450.00600.003%618013.3654.5151.5147.24834.623338.491.17玻璃門夾付430.00100.003%10302.6610.8510.269.41166.17664.701.18玻璃門鎖付230.00100.003%10302

58、.6610.8510.269.41166.17332.35和和喬喬辦辦公公室室裝裝修修工工程程預(yù)預(yù)算算序號(hào)項(xiàng)目名稱單位數(shù)量k:綜合單價(jià)組成(k=a+j+f+g+h+i)k:綜合單價(jià)合計(jì)備注a:人工費(fèi)j:材料費(fèi)（元）(j=d+e)f:機(jī)械使用費(fèi)用g:管理費(fèi)h:利潤(rùn)i:稅金b:主材材料價(jià)/設(shè)備價(jià)/暫定物料價(jià)c:主材損耗率（%）d:主材費(fèi)(d=b*(1+c)e:輔材費(fèi)1.19玻璃門大拉手（主材暫定金額）付430.00300.003%30906.7827.6626.1423.98423.561694.23R R男男女女衛(wèi)衛(wèi)生生間間項(xiàng)項(xiàng)目目1.01大理石洗手臺(tái)（內(nèi)含角鐵架）M3.38300.00600.

59、005%63010018.6083.8979.2772.711284.474341.501.02洗手臺(tái)木底連車邊防潮鏡框項(xiàng)2150.00220.005%231807.6237.4935.4332.49574.031148.061.03墻面300300超白色磁磚（主材暫定金額）M252.7635.0080.007%85.6102.4110.6410.069.22162.938596.251.04衛(wèi)生間間斷含玻璃門套6200.00900.003%9271022.5492.7687.6680.401420.368522.171.05尿斗間斷件230.00150.003%154.5103.6915.8

60、614.9813.74242.77485.541.06木作大門洞套1250.00300.005%3152011.3047.7045.0841.35730.43730.431.07木作門套套2150.00250.005%262.5108.2534.4632.5629.87527.641055.281.08鋼化玻璃門套2150.00400.005%4201011.4047.3144.7141.01724.431448.851.09進(jìn)口地彈簧（主材暫定金額）付250.00600.003%618013.3654.5151.5147.24834.621669.241.10玻璃門夾付230.00100.0