KTV室內(nèi)裝修工程全包預(yù)算表

1、 第 1 頁 KTVKTV室室內(nèi)內(nèi)裝裝修修工工程程全全包包預(yù)預(yù)算算表表甲方：xxx 面積： 制表人： 制表日期：序號項目名稱單位工程量綜合價(元)合價人工費(fèi)材料費(fèi)合計一、走廊1600*600黑色拋光磚120300.0060.00240.00360002走邊線米24060.0020.0040.001440039厘夾板基層400220.0060.00160.008800048厘焗油玻璃40080.0020.0060.00320005不銹鋼腰線米240400.0050.00350.00960006100高砂鋼踢腳線米240120.0080.0040.002880075銀鏡10150.0050.001

2、00.0015008黑鋁塑板40250.0050.00200.00100009輕鋼龍骨三級吊頂120480.00130.003505760010吊頂藍(lán)色燈片（含有機(jī)板）4090.0020.0070.00360011吊頂燈片及亞克力板40500.00180.00320.002000012吊頂不銹鋼69400.0040.00360.001600013吊頂金箔壁紙22400.0040.00360.002760014吊頂花紋玻璃47150.0030.00120.00330015吊頂雙飛粉及墻漆3050.0018.0032.00235016吊頂珠簾5050.0010.0040.00150017廣告釘個2

3、002.000.002.0040018黑鏡密拼20160.0030.00130.00320019燈槽米30050.0020.0030.0015000合合計計：457250457250 第 2 頁 二、包間11600*600仿古磚23400.0080.00320.0092002單開木門套11200.00300.00900.0012003電視背景墻（噴花玻璃）12580.0080.00500.0069604仿古磚踢腳線米3060.0020.0040.0018005墻紙60300.0030.00270.00180006墻面雙飛粉60180.0015.00165108007電視柜米33600.0040

4、0.003200108008方茶幾個11200.00300.00900.0012009布沙發(fā)米53000.00300.002700.001500010輕鋼龍骨三級吊頂23480.00130.00350.001104011黑鏡密拼10160.0030.00130.00160012吊頂雙飛粉及墻漆3050.0018.0032.00150013廣告釘個302.000.002.0060合合計計：8916089160三、包間21600*600仿古磚20400.0080.00320.0080002單開木門套11200.00300.00900.0012003電視背景墻（噴花玻璃）10580.0080.005

5、00.0058004仿古磚踢腳線米2860.0020.0040.0016805墻紙50300.0030.00270.00150006墻面雙飛粉50180.0015.0016590007電視柜米2.83600.00400.003200100808方茶幾個11200.00300.00900.0012009布沙發(fā)米4.53000.00300.002700.001350010輕鋼龍骨三級吊頂20480.00130.00350.009600 第 3 頁 11黑鏡密拼8160.0030.00130.00128012吊頂雙飛粉及墻漆2050.0018.0032.00100013廣告釘個202.000.002

6、.0040合合計計：7738077380四、包間31600*600仿古磚50400.0080.00320.00200002單開木門套11200.00300.00900.0012003電視背景墻（噴花玻璃）10580.0080.00500.0058004仿古磚踢腳線米3860.0020.0040.0022805玻璃裝飾柱子m500120.0020.00100.00600006墻紙120300.0030.00270.00360007墻面雙飛粉120180.0015.00165216008電視柜米43600.00400.003200144009方茶幾個21200.00300.00900.002400

7、10布沙發(fā)米103000.00300.002700.003000011輕鋼龍骨三級吊頂50480.00130.00350.002400012黑鏡密拼20160.0030.00130.00320013吊頂雙飛粉及墻漆3050.0018.0032.00150014、廣告釘個302.000.002.0060合合計計：222440222440五、包間41600*600仿古磚15400.0080.00320.0060002單開木門套11200.00300.00900.0012003電視背景墻（噴花玻璃）5580.0080.00500.0029004仿古磚踢腳線米1860.0020.0040.001080

8、5墻紙30300.0030.00270.009000 第 4 頁 6墻面雙飛粉30180.0015.0016554007電視柜米23600.00400.00320072008方茶幾個11200.00300.00900.0012009布沙發(fā)米33000.00300.002700.00900010輕鋼龍骨三級吊頂15480.00130.00350.00720011黑鏡密拼5160.0030.00130.0080012吊頂雙飛粉及墻漆1550.0018.0032.0075013廣告釘個102.000.002.0020合合計計：5175051750六、包間51600*600仿古磚23400.0080.

9、00320.0092002單開木門套11200.00300.00900.0012003電視背景墻（噴花玻璃）12580.0080.00500.0069604仿古磚踢腳線米3060.0020.0040.0018005墻紙60300.0030.00270.00180006墻面雙飛粉60180.0015.00165108007電視柜米33600.00400.003200108008方茶幾個11200.00300.00900.0012009布沙發(fā)米53000.00300.002700.001500010輕鋼龍骨三級吊頂23480.00130.00350.001104011黑鏡密拼10160.0030.

10、00130.00160012吊頂雙飛粉及墻漆3050.0018.0032.00150013廣告釘個302.000.002.0060合合計計：8916089160七、包間61600*600仿古磚20400.0080.00320.008000 第 5 頁 2單開木門套11200.00300.00900.0012003電視背景墻（噴花玻璃）10580.0080.00500.0058004仿古磚踢腳線米2860.0020.0040.0016805墻紙50300.0030.00270.00150006墻面雙飛粉50180.0015.0016590007電視柜米2.83600.00400.00320010

11、0808方茶幾個11200.00300.00900.0012009布沙發(fā)米4.53000.00300.002700.001350010輕鋼龍骨三級吊頂20480.00130.00350.00960011黑鏡密拼8160.0030.00130.00128012吊頂雙飛粉及墻漆2050.0018.0032.00100013廣告釘個202.000.002.0040合合計計：7738077380八、包間71600*600仿古磚50400.0080.00320.00200002單開木門套11200.00300.00900.0012003電視背景墻（噴花玻璃）10580.0080.00500.005800

12、4仿古磚踢腳線米3860.0020.0040.0022805玻璃裝飾柱子米500120.0020.00100.00600006墻紙120300.0030.00270.00360007墻面雙飛粉120180.0015.00165216008電視柜米43600.00400.003200144009方茶幾個21200.00300.00900.00240010布沙發(fā)米103000.00300.002700.003000011輕鋼龍骨三級吊頂50480.00130.00350.002400012黑鏡密拼20160.0030.00130.003200 第 6 頁 13吊頂雙飛粉及墻漆3050.0018.0

13、032.00150014廣告釘個302.000.002.0060合合計計：222440222440九、包間81600*600仿古磚15400.0080.00320.0060002單開木門套11200.00300.00900.0012003電視背景墻（噴花玻璃）5580.0080.00500.0029004仿古磚踢腳線米1860.0020.0040.0010805墻紙30300.0030.00270.0090006墻面雙飛粉30180.0015.0016554007電視柜米23600.00400.00320072008方茶幾個11200.00300.00900.0012009布沙發(fā)米33000.

14、00300.002700.00900010輕鋼龍骨三級吊頂15480.00130.00350.00720011黑鏡密拼5160.0030.00130.0080012吊頂雙飛粉及墻漆1550.0018.0032.0075013廣告釘個102.000.002.0020合合計計：5175051750十、包間91600*600仿古磚23400.0080.00320.0092002單開木門套11200.00300.00900.0012003電視背景墻（噴花玻璃）12580.0080.00500.0069604仿古磚踢腳線米3060.0020.0040.0018005墻紙60300.0030.00270.

15、00180006墻面雙飛粉60180.0015.00165108007電視柜米33600.00400.00320010800 第 7 頁 8方茶幾個11200.00300.00900.0012009布沙發(fā)米53000.00300.002700.001500010輕鋼龍骨三級吊頂23480.00130.00350.001104011黑鏡密拼10160.0030.00130.00160012吊頂雙飛粉及墻漆3050.0018.0032.00150013廣告釘個302.000.002.0060合合計計：8916089160十一、包間101600*600仿古磚20400.0080.00320.0080

16、002單開木門套11200.00300.00900.0012003電視背景墻（噴花玻璃）10580.0080.00500.0058004仿古磚踢腳線米2860.0020.0040.0016805墻紙50300.0030.00270.00150006墻面雙飛粉50180.0015.0016590007電視柜米2.83600.00400.003200100808方茶幾個11200.00300.00900.0012009布沙發(fā)米4.53000.00300.002700.001350010輕鋼龍骨三級吊頂20480.00130.00350.00960011黑鏡密拼8160.0030.00130.001

17、28012吊頂雙飛粉及墻漆2050.0018.0032.00100013廣告釘個202.000.002.0040合合計計：7738077380十二、包間111600*600仿古磚50400.0080.00320.00200002單開木門套11200.00300.00900.0012003電視背景墻（噴花玻璃）10580.0080.00500.005800 第 8 頁 4仿古磚踢腳線米3860.0020.0040.0022805玻璃裝飾柱子米500120.0020.00100.00600006墻紙120300.0030.00270.00360007墻面雙飛粉120180.0015.0016521

18、6008電視柜米43600.00400.003200144009方茶幾個21200.00300.00900.00240010布沙發(fā)米103000.00300.002700.003000011輕鋼龍骨三級吊頂50480.00130.00350.002400012黑鏡密拼20160.0030.00130.00320013吊頂雙飛粉及墻漆3050.0018.0032.00150014、廣告釘個302.000.002.0060合合計計：222440222440十三、包間121600*600仿古磚15400.0080.00320.0060002單開木門套11200.00300.00900.0012003

19、電視背景墻（噴花玻璃）5580.0080.00500.0029004仿古磚踢腳線米1860.0020.0040.0010805墻紙30300.0030.00270.0090006墻面雙飛粉30180.0015.0016554007電視柜米23600.00400.00320072008方茶幾個11200.00300.00900.0012009布沙發(fā)米33000.00300.002700.00900010輕鋼龍骨三級吊頂15480.00130.00350.00720011黑鏡密拼5160.0030.00130.0080012吊頂雙飛粉及墻漆1550.0018.0032.0075013廣告釘個102

20、.000.002.0020 第 9 頁 合合計計：5175051750十四、包間131600*600仿古磚23400.0080.00320.0092002單開木門套11200.00300.00900.0012003電視背景墻（噴花玻璃）12580.0080.00500.0069604仿古磚踢腳線米3060.0020.0040.0018005墻紙60300.0030.00270.00180006墻面雙飛粉60180.0015.00165108007電視柜米33600.00400.003200108008方茶幾個11200.00300.00900.0012009布沙發(fā)米53000.00300.00

21、2700.001500010輕鋼龍骨三級吊頂23480.00130.00350.001104011黑鏡密拼10160.0030.00130.00160012吊頂雙飛粉及墻漆3050.0018.0032.00150013廣告釘個302.000.002.0060合合計計：8916089160十五、包間141600*600仿古磚21400.0080.00320.0084002單開木門套11200.00300.00900.0012003電視背景墻（噴花玻璃）10580.0080.00500.0058004仿古磚踢腳線米2860.0020.0040.0016805墻紙50300.0030.00270.0

22、0150006墻面雙飛粉50180.0015.0016590007電視柜米2.83600.00400.003200100808方茶幾個11200.00300.00900.0012009布沙發(fā)米4.53000.00300.002700.0013500 第 10 頁 10輕鋼龍骨三級吊頂21480.00130.00350.001008011黑鏡密拼8160.0030.00130.00128012吊頂雙飛粉及墻漆2050.0018.0032.00100013廣告釘個202.000.002.0040合合計計：7826078260十六、包間151600*600仿古磚50400.0080.00320.00

23、200002單開木門套11200.00300.00900.0012003電視背景墻（噴花玻璃）10580.0080.00500.0058004仿古磚踢腳線米3860.0020.0040.0022805玻璃裝飾柱子米500120.0020.00100.00600006墻紙120300.0030.00270.00360007墻面雙飛粉120180.0015.00165216008電視柜米43600.00400.003200144009方茶幾個21200.00300.00900.00240010布沙發(fā)米103000.00300.002700.003000011輕鋼龍骨三級吊頂50480.00130.

24、00350.002400012黑鏡密拼20160.0030.00130.00320013吊頂雙飛粉及墻漆3050.0018.0032.00150015、廣告釘個302.000.002.0060合合計計：222440222440十七、包間161600*600仿古磚15400.0080.00320.0060002單開木門套11200.00300.00900.0012003電視背景墻（噴花玻璃）5580.0080.00500.0029004仿古磚踢腳線米1860.0020.0040.001080 第 11 頁 5墻紙30300.0030.00270.0090006墻面雙飛粉30180.0015.00

25、16554007電視柜米23600.00400.00320072008方茶幾個11200.00300.00900.0012009布沙發(fā)米33000.00300.002700.00900010輕鋼龍骨三級吊頂15480.00130.00350.00720011黑鏡密拼5160.0030.00130.0080012吊頂雙飛粉及墻漆1550.0018.0032.0075013廣告釘個102.000.002.0020合合計計：5175051750十八、男衛(wèi)生間1地面鋪貼300*300地磚m222320.0020.0040.0070402洗手臺m2.4360.0060.00300.008643臺上盤個2

26、400.0020.00390.008004蹲便器套2480.0050.00430.009605衛(wèi)生間成品隔斷m26120.0020.00100.007206臺上盆龍頭套2160.0010.00150.003207腳踏沖水伐器套2120.00120.002408輕鋼龍骨吊頂架m22260.0020.0040.0013209龍骨上紙面石膏板m22230.0010.0020.0066010吊頂括膩?zhàn)觤22212.007.005.0026411吊頂乳膠漆m22216.005.0011.0035212墻面貼瓷磚m27460.0020.0040.00444013水泥沙漿找平層m27420.005.0015

27、.00148014小便器個21290.00150.0015.002580合合計計：2204022040 第 12 頁 十九、女衛(wèi)生間1地面鋪貼300*300地磚m222320.0020.0040.0070402洗手臺米2.4360.0060.00300.008643臺上盤個2400.0020.00390.008004蹲便器套2480.0050.00430.009605衛(wèi)生間成品隔斷m26120.0020.00100.007206臺上盆龍頭套2160.0010.00150.003207腳踏沖水伐器套2120.00120.002408輕鋼龍骨吊頂架m22260.0020.0040.0013209龍

28、骨上紙面石膏板m22230.0010.0020.0066010吊頂括膩?zhàn)觤22212.007.005.0026411吊頂乳膠漆m22216.005.0011.0035212墻面貼瓷磚m27460.0020.0040.00444013水泥沙漿找平層m27420.005.0015.001480合合計計：1946019460二十、水電1水電人工60060.0060.000.00360002光纖燈個5050.000.0050.0025003LED圓二線燈帶米20050.000.0050.00100004LED七彩燈帶米12080.000.0080.0096005LED變色數(shù)碼燈個30050.000.0

29、050.00150006LED圓二線白色燈帶米40200.000.00200.0080007LED燈帶扁三線米40180.000.00180.0072008LED燈帶控制器個3058.000.0058.0017409LED點(diǎn)燈個5080.000.0080.00400010射燈個6050.000.0050.003000 第 13 頁 11吸頂燈個4120.000.00120.0048012T4管米5040.000.0040.00200013普通五孔插個10040.000.0040.00400014118型8開開關(guān)個30140.000.00140.00420015118雙開開關(guān)個50120.000

30、.00120.00600016118單開開關(guān)個6080.000.0080.00480017電視插座個1880.000.0080.00144018照明線路管內(nèi)穿線銅芯1平方以內(nèi)米18005.500.005.50990019動力主線路管內(nèi)穿線銅芯16平方以內(nèi)米160010.000.0010.001600020動力輔助線路管內(nèi)穿線銅芯4平方以內(nèi)米19005.000.005.00950021插座線路管內(nèi)穿線銅芯2,5平方以內(nèi)米9006.500.006.50585022悠閑電視線管內(nèi)穿線米5003.000.003.00150023空氣開關(guān)米5630.000.0030.00168024配電箱個16200.

31、000.00200.00320025水路材料項128000.000.0028000.0028000合合計計：195590195590二十一、 酒水操作間1地面800*800啞光磚m29.00650.0060.00590.0058502踢腳線米12.0050.0020.0030.006003墻面乳膠漆m236.0050.0020.0030.0018007鋁扣板吊頂m29.00200.0050.00150.0018008操作臺面制作米6.001300.00300.001000.0078009水龍頭套1.00500.0050.00450.0050010砌筑隔墻m218.00170.0050.0012

32、0.00306011有框玻璃門門套樘2.00700.00150.00550.00140012門鎖套1.00400.0050.00350.00400 第 14 頁 13合頁、門碰套1.0050.0010.0040.0050合合計計：2326023260二十二、 超市工程預(yù)算1地面800*800啞光磚m226.20650.0060.00590.00170302石膏板造型吊頂m226.20480.00130.00350.00125763石膏板吊頂乳膠漆飾面m226.2050.0020.0030.0013104踢腳線米21.70250.0050.00200.0054255砌筑工程m216.00170.

33、0050.00120.0027206墻面乳膠漆m232.6016.005.0011.00521.6712厘玻璃m213.20150.000.00150.0019808木作基層拉絲不銹鋼包邊框米30.80200.0050.00150.00616010玻璃地彈門地彈簧個2.00500.00100.00400.00100011玻璃地彈門門夾套2.0050.005.0045.0010012玻璃地彈門拉手副2.00300.0035.00265.006001312厘玻璃門扇2.00160.0060.00100.0032014柱體基層處理m24.00170.0060.00110.00680合合計計：50422.650422.6二十三、 儲藏間及員工更衣間1地面800*800啞光磚m212.00650.0060.00590.0078002石膏板造型吊頂