清單概預(yù)算表

清單概預(yù)算表,,,,,,,,,,,,,

工程名稱：某國際酒店公寓精裝修工程A1-4F,,,,,,,第1頁共59頁,,,,,,

序號(hào),編號(hào),工程內(nèi)容,單位,數(shù)量,綜合單價(jià),合價(jià),人工費(fèi),主材費(fèi),輔材費(fèi),機(jī)械費(fèi),管理費(fèi),利潤,稅金

,1,A-A1-4F,,,,,,,,,,,

1,020102002019,浴廁地面300*300mm地磁磚,m2,5.45,40.49,220.67,33.98,,4.62,1.89,,,

,1-48換,塊料面層地磚砂漿粘貼每塊面積(0.09m2以內(nèi)),m2,5.45,40.49,220.67,33.98,,4.62,1.89,,,

2,020604003004,黑金石大理石門檻,m2,0.16,1076.31,172.21,30.19,1008,25.38,12.69,,,

,8-75換,石材裝飾線石材線條粘貼寬度(150mm以外),m,1.6,107.63,172.21,3.02,100.8,2.54,1.27,,,

3,020506001040,客廳臥室墻面乳膠漆象牙色不加白,m2,66.86,33.92,2267.89,10.78,4.92,16.32,1.9,,,

,3-106換,內(nèi)墻裝修涂料及裱糊面層乳膠漆高級(jí),m2,66.86,7.49,500.78,2.12,4.92,0.26,0.19,,,

,3-122換,內(nèi)墻裝修涂料及裱糊面層整體裱糊壁布,m2,66.86,9.97,666.59,4.41,,4.68,0.88,,,

,3-87換,內(nèi)墻裝修抹灰粉刷石膏混凝土、砌塊墻,m2,66.86,9.43,630.49,3.29,,5.53,0.61,,,

,3-120換,內(nèi)墻裝修涂料及裱糊面層耐水膩?zhàn)邮嗝?m2,66.86,7.03,470.03,0.96,,5.85,0.22,,,

4,020209001010,臥室不銹鋼玻璃隔斷,m2,4.51,615.65,2776.58,21.43,,577.14,17.08,,,

,4-35,玻璃隔斷不銹鋼框全鋼化玻璃,m2,4.51,615.65,2776.58,21.43,,577.14,17.08,,,

5,020204003010,A廁300*600mm墻磁磚,m2,15.08,46.16,696.09,41.34,,2.67,2.15,,,

,3-135換,內(nèi)墻裝修塊料面層釉面磚(砂漿粘貼)面層每塊面積0.06m2以外不勾縫,m2,15.08,46.16,696.09,41.34,,2.67,2.15,,,

6,020204003012,廚房300*600mm墻磁磚,m2,9.7,50.18,486.75,45.36,,2.67,2.15,,,

,3-135換,內(nèi)墻裝修塊料面層釉面磚(砂漿粘貼)面層每塊面積0.06m2以外不勾縫,m2,9.7,50.18,486.75,45.36,,2.67,2.15,,,

7,020201001007,廚房廚具后抹灰,m2,9.78,10.17,99.46,6.78,,3.05,0.34,,,

,3-126,內(nèi)墻裝修塊料面層塊料底層抹灰混凝土、砌塊,m2,9.78,10.17,99.46,6.78,,3.05,0.34,,,

8,020201001008,固定柜后抹灰,m2,5.69,10.17,57.87,6.78,,3.05,0.34,,,

工程名稱：某國際酒店公寓精裝修工程A1-4F,,,,,,,第2頁共59頁,,,,,,

序號(hào),編號(hào),工程內(nèi)容,單位,數(shù)量,綜合單價(jià),合價(jià),人工費(fèi),主材費(fèi),輔材費(fèi),機(jī)械費(fèi),管理費(fèi),利潤,稅金

,3-126,內(nèi)墻裝修塊料面層塊料底層抹灰混凝土、砌塊,m2,5.69,10.17,57.87,6.78,,3.05,0.34,,,

9,020603009007,A廁鏡子,m2,1.62,142.41,230.7,15.97,51.83,70.3,4.3,,,

,10-79換,其它項(xiàng)目鏡子,m2,1.44,100.69,144.99,5.71,21.4,70.69,2.89,,,

,3-165換,內(nèi)墻裝修內(nèi)護(hù)墻襯板大芯板,m2,1.62,43.68,70.76,9.1,32.81,0.48,1.29,,,

,3-193,內(nèi)墻裝修內(nèi)護(hù)墻面層噴砂玻璃膠合板上,m2,0.18,83.03,14.95,16.18,,62.87,3.98,,,

,8-19,木裝飾線鏡框線寬度(40mm以外),m,,,,1.5,,8.59,1.75,,,

10,020603001007,A廁灰姑娘臺(tái)板,m2,1.08,1901.77,2053.91,133.44,1681.33,73.34,13.65,,,

,10-63換,其它項(xiàng)目大理石洗漱臺(tái)帶下柜,m,1.8,1104.32,1987.78,56.03,1008.8,32.17,7.32,,,

,11-97,"木材面油漆潤油粉,刮膩?zhàn)?調(diào)和漆一遍,磁漆,磨退零星木材面油漆",m2,3.402,19.44,66.13,12.72,,6.26,0.46,,,

11,020409003004,灰姑娘大理石窗臺(tái)板,m2,0.3,402.17,120.65,22.63,353.5,19.07,6.97,,,

,6-122換,其它項(xiàng)目窗臺(tái)板大理石帶鐵活,m2,0.3,402.16,120.65,22.63,353.5,19.08,6.95,,,

12,020604002014,廁所天花20mm寬木線,m,10.72,10.43,111.81,1.93,,6.79,1.71,,,

,8-5,木裝飾線平線天棚寬度(60mm以內(nèi)),m,10.72,9.22,98.84,1.07,,6.47,1.68,,,

,11-14,"木材面油漆底油一遍,調(diào)合漆二遍黑板框,生活園地,掛鏡線,木壓條,窗簾桿",m,10.72,1.21,12.97,0.86,,0.32,0.03,,,

13,020604002015,廁所天花20*24mm木線,m,10.72,11.7,125.42,1.9,,8.05,1.75,,,

,8-7,木裝飾線角線天棚寬度(60mm以內(nèi)),m,10.72,10.49,112.45,1.04,,7.73,1.72,,,

,11-14,"木材面油漆底油一遍,調(diào)合漆二遍黑板框,生活園地,掛鏡線,木壓條,窗簾桿",m,10.72,1.21,12.97,0.86,,0.32,0.03,,,

14,020302001039,A廁天棚防水石膏板吊頂,m2,6.59,91.24,601.28,18.43,30.53,39.15,3.13,,,

工程名稱：某國際酒店公寓精裝修工程A1-4F,,,,,,,第3頁共59頁,,,,,,

序號(hào),編號(hào),工程內(nèi)容,單位,數(shù)量,綜合單價(jià),合價(jià),人工費(fèi),主材費(fèi),輔材費(fèi),機(jī)械費(fèi),管理費(fèi),利潤,稅金

,2-6,U型輕鋼龍骨單層龍骨面板規(guī)格(0.5m2以內(nèi)),m2,6.59,45.42,299.32,7.81,,35.19,2.42,,,

,2-69換,天棚面層防水石膏板安裝在U型龍骨,m2,6.59,26.18,172.53,5.1,20.4,0.28,0.4,,,

,2-107,天棚面層裝飾耐水膩?zhàn)蛹埫媸喟?m2,6.59,7.25,47.78,3.42,,3.65,0.18,,,

,2-110換,天棚面層裝飾涂料合成樹脂乳液,m2,6.59,12.39,81.65,2.1,10.13,0.03,0.13,,,

15,020302001041,客廳、臥室天棚石膏板吊頂標(biāo)高2.35m,m2,20.14,202.1,4070.2,113.89,27.39,56.4,4.41,,,

,2-6換,U型輕鋼龍骨單層龍骨面板規(guī)格(0.5m2以內(nèi)),m2,20.14,118.5,2386.59,80.89,,35.19,2.42,,,

,2-13換,U型輕鋼龍骨立面封板龍骨,m2,13.42,25.15,337.51,11.8,,12.82,0.53,,,

,2-69換,天棚面層紙面石膏板安裝在U型龍骨,m2,33.56,15.98,536.29,5.1,10.2,0.28,0.4,,,

,2-61,天棚面層纖維板不穿孔帶壓條,m2,,,,3.56,,12.54,0.45,,,

,2-100,天棚面層裝飾混凝土天棚抹灰粉刷石膏現(xiàn)澆板,m2,33.56,7.6,255.06,4.47,,2.86,0.27,,,

,2-107,天棚面層裝飾耐水膩?zhàn)蛹埫媸喟?m2,33.56,7.25,243.31,3.42,,3.65,0.18,,,

,2-110換,天棚面層裝飾涂料合成樹脂乳液,m2,33.56,9.28,311.44,2.1,6.24,0.81,0.13,,,

,11-136,"木材面油漆潤油粉,刮膩?zhàn)?漆片,硝基清漆,磨退零星木面油漆",m2,,,,46.71,,12.32,1.18,,,

16,020302001055,客廳、臥室天棚石膏板吊頂標(biāo)高2.45m,m2,5.29,85.53,452.44,22.9,16.44,42.79,3.4,,,

,2-6,U型輕鋼龍骨單層龍骨面板規(guī)格(0.5m2以內(nèi)),m2,5.29,45.42,240.27,7.81,,35.19,2.42,,,

,2-69換,天棚面層紙面石膏板安裝在U型龍骨,m2,5.29,15.98,84.53,5.1,10.2,0.28,0.4,,,

工程名稱：某國際酒店公寓精裝修工程A1-4F,,,,,,,第4頁共59頁,,,,,,

序號(hào),編號(hào),工程內(nèi)容,單位,數(shù)量,綜合單價(jià),合價(jià),人工費(fèi),主材費(fèi),輔材費(fèi),機(jī)械費(fèi),管理費(fèi),利潤,稅金

,2-61,天棚面層纖維板不穿孔帶壓條,m2,,,,3.56,,12.54,0.45,,,

,2-107,天棚面層裝飾耐水膩?zhàn)蛹埫媸喟?m2,5.29,7.25,38.35,3.42,,3.65,0.18,,,

,2-100,天棚面層裝飾混凝土天棚抹灰粉刷石膏現(xiàn)澆板,m2,5.29,7.6,40.2,4.47,,2.86,0.27,,,

,2-110換,天棚面層裝飾涂料合成樹脂乳液,m2,5.29,9.28,49.09,2.1,6.24,0.81,0.13,,,

,11-136,"木材面油漆潤油粉,刮膩?zhàn)?漆片,硝基清漆,磨退零星木面油漆",m2,,,,46.71,,12.32,1.18,,,

17,020302001042,客廳、臥室天棚石膏板吊頂標(biāo)高2.75m,m2,9.99,40.11,400.7,15.09,16.44,7.6,0.98,,,

,2-69換,天棚面層紙面石膏板安裝在U型龍骨,m2,9.99,15.98,159.64,5.1,10.2,0.28,0.4,,,

,2-61,天棚面層纖維板不穿孔帶壓條,m2,,,,3.56,,12.54,0.45,,,

,2-107,天棚面層裝飾耐水膩?zhàn)蛹埫媸喟?m2,9.99,7.25,72.43,3.42,,3.65,0.18,,,

,2-100,天棚面層裝飾混凝土天棚抹灰粉刷石膏現(xiàn)澆板,m2,9.99,7.6,75.92,4.47,,2.86,0.27,,,

,2-110換,天棚面層裝飾涂料合成樹脂乳液,m2,9.99,9.28,92.71,2.1,6.24,0.81,0.13,,,

,11-136,"木材面油漆潤油粉,刮膩?zhàn)?漆片,硝基清漆,磨退零星木面油漆",m2,,,,46.71,,12.32,1.18,,,

18,020302001043,客廳、臥室天棚板底涂料標(biāo)高2.85m,m2,9.32,23.06,214.92,9.53,6.24,6.74,0.55,,,

,2-105,天棚面層裝飾耐水膩?zhàn)幽ɑ颐?m2,9.32,6.18,57.6,2.96,,3.07,0.15,,,

,2-100,天棚面層裝飾混凝土天棚抹灰粉刷石膏現(xiàn)澆板,m2,9.32,7.6,70.83,4.47,,2.86,0.27,,,

,2-110換,天棚面層裝飾涂料合成樹脂乳液,m2,9.32,9.28,86.49,2.1,6.24,0.81,0.13,,,

工程名稱：某國際酒店公寓精裝修工程A1-4F,,,,,,,第5頁共59頁,,,,,,

序號(hào),編號(hào),工程內(nèi)容,單位,數(shù)量,綜合單價(jià),合價(jià),人工費(fèi),主材費(fèi),輔材費(fèi),機(jī)械費(fèi),管理費(fèi),利潤,稅金

19,020401003013,不銹鋼框直紋玻璃推拉門D1,m2,2.07,1030.36,2132.85,31.04,980.53,9.16,9.63,,,

,6-29換,鋁合金門窗推拉門全玻璃,m2,2.07,1004.2,2078.69,26.52,960,8.79,8.89,,,

,6-102換,特殊五金門鎖執(zhí)手鎖,個(gè),1,54.16,54.16,9.37,42.5,0.76,1.53,,,

20,020401003014,不銹鋼框清玻璃推拉門D2,m2,1.84,1033.64,1901.89,31.61,983.1,9.2,9.72,,,

,6-29換,鋁合金門窗推拉門全玻璃,m2,1.84,1004.2,1847.73,26.52,960,8.79,8.89,,,

,6-102換,特殊五金門鎖執(zhí)手鎖,個(gè),1,54.16,54.16,9.37,42.5,0.76,1.53,,,

21,020401003015,面貼木皮平開門D3,m2,1.68,499.41,839.01,44.51,400,40.41,14.51,,,

,6-14換,木門窗貼面裝飾門不帶門框,m2,1.68,430.22,722.77,11.96,400,5.56,12.7,,,

,11-27,"木材面油漆潤油粉一遍,刮膩?zhàn)?刷底油,刷油色,清漆二遍單層木門,窗",m2,1.68,20.89,35.1,14.55,,5.85,0.49,,,

,6-113,其它項(xiàng)目門窗后塞口水泥砂漿,m2,1.68,4.28,7.19,3.52,,0.66,0.1,,,

,6-124,其它項(xiàng)目筒子板硬木,m2,0.5,99.33,49.67,12.79,,83.59,2.95,,,

,11-131,"木材面油漆潤油粉,刮膩?zhàn)?漆片,硝基清漆,磨退窗臺(tái)板,筒子板,蓋板",m2,0.5,48.55,24.28,35.82,,11.62,1.11,,,

22,020401003016,D3門執(zhí)手門鎖,把,1,54.16,54.16,9.37,42.5,0.76,1.53,,,

,6-102換,特殊五金門鎖執(zhí)手鎖,個(gè),1,54.16,54.16,9.37,42.5,0.76,1.53,,,

23,020402006004,戶門后塞口,m2,2.52,4.28,10.79,3.52,,0.66,0.1,,,

,6-113,其它項(xiàng)目門窗后塞口水泥砂漿,m2,2.52,4.28,10.79,3.52,,0.66,0.1,,,

24,020401005004,白橡木皮管井門,m2,1.38,551.31,760.81,82.59,400,47.11,21.61,,,

,6-13換,木門窗貼面裝飾門帶門框,m2,1.38,451.27,622.75,22.55,400,9.53,19.19,,,

,11-127,"木材面油漆潤油粉,刮膩?zhàn)?漆片,硝基清漆,磨退單層木門,窗",m2,1.38,100.04,138.06,60.04,,37.58,2.42,,,

25,020601002006,固定衣柜1280*2250*800洗衣機(jī)A1-07-05,套,1,9063.46,9063.46,565,8424,,74.46,,,

,10-40換,其它項(xiàng)目靠墻衣架1400*960*450,個(gè),2,4531.73,9063.46,282.5,4212,,37.23,,,

26,020408001004,窗簾盒,m,8.4,83.49,701.28,30.2,,49.15,4.14,,,

工程名稱：某國際酒店公寓精裝修工程A1-4F,,,,,,,第6頁共59頁,,,,,,

序號(hào),編號(hào),工程內(nèi)容,單位,數(shù)量,綜合單價(jià),合價(jià),人工費(fèi),主材費(fèi),輔材費(fèi),機(jī)械費(fèi),管理費(fèi),利潤,稅金

,6-136,其它項(xiàng)目明窗簾盒大芯板雙軌,m,8.4,62.87,528.11,14.98,,44.22,3.67,,,

,11-136,"木材面油漆潤油粉,刮膩?zhàn)?漆片,硝基清漆,磨退零星木面油漆",m2,3.36,51.54,173.17,38.04,,12.32,1.18,,,

27,020603005004,毛巾?xiàng)U,個(gè),1,19.61,19.61,11.64,,5.26,2.71,,,

,10-47,其它項(xiàng)目不銹鋼簾子桿,m,1,19.61,19.61,11.64,,5.26,2.71,,,

28,020603006004,毛巾環(huán),個(gè),1,13.3,13.3,11.02,,1.4,0.88,,,

,10-51,其它項(xiàng)目毛巾環(huán)不銹鋼,m,1,13.3,13.3,11.02,,1.4,0.88,,,

29,020603002004,浴巾架,個(gè),1,19.4,19.4,11.62,,5.13,2.65,,,

,10-55,其它項(xiàng)目浴巾架不銹鋼,套,1,19.4,19.4,11.62,,5.13,2.65,,,

30,020603007004,廁紙架,個(gè),1,7.07,7.07,4.77,,1.42,0.88,,,

,10-60,其它項(xiàng)目衛(wèi)生紙架不銹鋼,套,1,7.07,7.07,4.77,,1.42,0.88,,,

31,020603007010,香皂架,個(gè),1,7.46,7.46,5.18,,1.51,0.77,,,

,10-62,其它項(xiàng)目肥皂盒不銹鋼,套,1,7.46,7.46,5.18,,1.51,0.77,,,

32,020603011004,掛衣鉤,個(gè),1,14.07,14.07,8.67,,3.55,1.85,,,

,10-57,其它項(xiàng)目浴盆拉手鍍鉻,套,1,14.07,14.07,8.67,,3.55,1.85,,,

33,020603012004,馬桶刷,個(gè),1,15.59,15.59,8.82,,4.48,2.29,,,

,10-58,其它項(xiàng)目浴盆拉手不銹鋼,套,1,15.59,15.59,8.82,,4.48,2.29,,,

,,分部小計(jì)[A-A1-4F],,,,30720.3,,,,,,,

,1,B-A1-4F,,,,,,,,,,,

1,020102002025,浴廁地面300*300mm地磁磚,m2,5.45,40.49,220.67,33.98,,4.62,1.89,,,

,1-48換,塊料面層地磚砂漿粘貼每塊面積(0.09m2以內(nèi)),m2,5.45,40.49,220.67,33.98,,4.62,1.89,,,

2,020604003005,大理石門檻,m2,0.16,1076.31,172.21,30.19,1008,25.38,12.69,,,

,8-75換,石材裝飾線石材線條粘貼寬度(150mm以外),m,1.6,107.63,172.21,3.02,100.8,2.54,1.27,,,

工程名稱：某國際酒店公寓精裝修工程A1-4F,,,,,,,第7頁共59頁,,,,,,

序號(hào),編號(hào),工程內(nèi)容,單位,數(shù)量,綜合單價(jià),合價(jià),人工費(fèi),主材費(fèi),輔材費(fèi),機(jī)械費(fèi),管理費(fèi),利潤,稅金

3,020506001011,客廳臥室墻面乳膠漆象牙色不加白,m2,32.15,33.92,1090.52,10.78,4.92,16.32,1.9,,,

,3-106換,內(nèi)墻裝修涂料及裱糊面層乳膠漆高級(jí),m2,32.15,7.49,240.8,2.12,4.92,0.26,0.19,,,

,3-122換,內(nèi)墻裝修涂料及裱糊面層整體裱糊壁布,m2,32.15,9.97,320.54,4.41,,4.68,0.88,,,

,3-87換,內(nèi)墻裝修抹灰粉刷石膏混凝土、砌塊墻,m2,32.15,9.43,303.17,3.29,,5.53,0.61,,,

,3-120換,內(nèi)墻裝修涂料及裱糊面層耐水膩?zhàn)邮嗝?m2,32.15,7.03,226.01,0.96,,5.85,0.22,,,

4,020209001013,臥室不銹鋼玻璃隔斷,m2,4.51,615.65,2776.58,21.43,,577.14,17.08,,,

,4-35,玻璃隔斷不銹鋼框全鋼化玻璃,m2,4.51,615.65,2776.58,21.43,,577.14,17.08,,,

5,020204003013,A廁300*600mm墻磁磚,m2,15.08,46.16,696.09,41.34,,2.67,2.15,,,

,3-135換,內(nèi)墻裝修塊料面層釉面磚(砂漿粘貼)面層每塊面積0.06m2以外不勾縫,m2,15.08,46.16,696.09,41.34,,2.67,2.15,,,

6,020204003015,廚房300*600mm墻磁磚,m2,9.7,50.18,486.75,45.36,,2.67,2.15,,,

,3-135換,內(nèi)墻裝修塊料面層釉面磚(砂漿粘貼)面層每塊面積0.06m2以外不勾縫,m2,9.7,50.18,486.75,45.36,,2.67,2.15,,,

7,020201001009,廚房廚具后抹灰,m2,11.39,10.17,115.84,6.78,,3.05,0.34,,,

,3-126,內(nèi)墻裝修塊料面層塊料底層抹灰混凝土、砌塊,m2,11.39,10.17,115.84,6.78,,3.05,0.34,,,

8,020201001010,固定柜后抹灰,m2,27.62,10.17,280.9,6.78,,3.05,0.34,,,

,3-126,內(nèi)墻裝修塊料面層塊料底層抹灰混凝土、砌塊,m2,27.62,10.17,280.9,6.78,,3.05,0.34,,,

9,020603009018,A廁鏡子,m2,1.62,142.41,230.7,15.97,51.83,70.3,4.3,,,

,10-79換,其它項(xiàng)目鏡子,m2,1.44,100.69,144.99,5.71,21.4,70.69,2.89,,,

,3-165換,內(nèi)墻裝修內(nèi)護(hù)墻襯板大芯板,m2,1.62,43.68,70.76,9.1,32.81,0.48,1.29,,,

,3-193,內(nèi)墻裝修內(nèi)護(hù)墻面層噴砂玻璃膠合板上,m2,0.18,83.03,14.95,16.18,,62.87,3.98,,,

工程名稱：某國際酒店公寓精裝修工程A1-4F,,,,,,,第8頁共59頁,,,,,,

序號(hào),編號(hào),工程內(nèi)容,單位,數(shù)量,綜合單價(jià),合價(jià),人工費(fèi),主材費(fèi),輔材費(fèi),機(jī)械費(fèi),管理費(fèi),利潤,稅金

,8-19,木裝飾線鏡框線寬度(40mm以外),m,,,,1.5,,8.59,1.75,,,

10,020603001018,A廁灰姑娘臺(tái)板,m2,1.08,1901.77,2053.91,133.44,1681.33,73.34,13.65,,,

,10-63換,其它項(xiàng)目大理石洗漱臺(tái)帶下柜,m,1.8,1104.32,1987.78,56.03,1008.8,32.17,7.32,,,

,11-97,"木材面油漆潤油粉,刮膩?zhàn)?調(diào)和漆一遍,磁漆,磨退零星木材面油漆",m2,3.402,19.44,66.13,12.72,,6.26,0.46,,,

11,020409003010,灰姑娘大理石窗臺(tái)板,m2,0.3,402.17,120.65,22.63,353.5,19.07,6.97,,,

,6-122換,其它項(xiàng)目窗臺(tái)板大理石帶鐵活,m2,0.3,402.16,120.65,22.63,353.5,19.08,6.95,,,

12,020604002018,廁所天花20mm寬木線,m,10.72,10.43,111.81,1.93,,6.79,1.71,,,

,8-5,木裝飾線平線天棚寬度(60mm以內(nèi)),m,10.72,9.22,98.84,1.07,,6.47,1.68,,,

,11-14,"木材面油漆底油一遍,調(diào)合漆二遍黑板框,生活園地,掛鏡線,木壓條,窗簾桿",m,10.72,1.21,12.97,0.86,,0.32,0.03,,,

13,020604002019,廁所天花20*24mm木線,m,10.72,11.7,125.42,1.9,,8.05,1.75,,,

,8-7,木裝飾線角線天棚寬度(60mm以內(nèi)),m,10.72,10.49,112.45,1.04,,7.73,1.72,,,

,11-14,"木材面油漆底油一遍,調(diào)合漆二遍黑板框,生活園地,掛鏡線,木壓條,窗簾桿",m,10.72,1.21,12.97,0.86,,0.32,0.03,,,

14,020302001047,A廁天棚防水石膏板吊頂,m2,6.59,98.84,651.36,22.9,30.53,42.01,3.4,,,

,2-6,U型輕鋼龍骨單層龍骨面板規(guī)格(0.5m2以內(nèi)),m2,6.59,45.42,299.32,7.81,,35.19,2.42,,,

,2-69換,天棚面層防水石膏板安裝在U型龍骨,m2,6.59,26.18,172.53,5.1,20.4,0.28,0.4,,,

,2-100,天棚面層裝飾混凝土天棚抹灰粉刷石膏現(xiàn)澆板,m2,6.59,7.6,50.08,4.47,,2.86,0.27,,,

,2-107,天棚面層裝飾耐水膩?zhàn)蛹埫媸喟?m2,6.59,7.25,47.78,3.42,,3.65,0.18,,,

工程名稱：某國際酒店公寓精裝修工程A1-4F,,,,,,,第9頁共59頁,,,,,,

序號(hào),編號(hào),工程內(nèi)容,單位,數(shù)量,綜合單價(jià),合價(jià),人工費(fèi),主材費(fèi),輔材費(fèi),機(jī)械費(fèi),管理費(fèi),利潤,稅金

,2-110換,天棚面層裝飾涂料合成樹脂乳液,m2,6.59,12.39,81.65,2.1,10.13,0.03,0.13,,,

15,020302001049,客廳、臥室天棚石膏板吊頂標(biāo)高2.35m,m2,17.36,136.91,2376.71,41.17,30.63,60.41,4.7,,,

,2-6,U型輕鋼龍骨單層龍骨面板規(guī)格(0.5m2以內(nèi)),m2,17.36,45.42,788.49,7.81,,35.19,2.42,,,

,2-13,U型輕鋼龍骨立面封板龍骨,m2,14.98,19.43,291.06,6.08,,12.82,0.53,,,

,2-69換,天棚面層紙面石膏板安裝在U型龍骨,m2,32.34,15.98,516.79,5.1,10.2,0.28,0.4,,,

,2-61,天棚面層纖維板不穿孔帶壓條,m2,,,,3.56,,12.54,0.45,,,

,2-107,天棚面層裝飾耐水膩?zhàn)蛹埫媸喟?m2,32.34,7.25,234.47,3.42,,3.65,0.18,,,

,2-100,天棚面層裝飾混凝土天棚抹灰粉刷石膏現(xiàn)澆板,m2,32.34,7.6,245.78,4.47,,2.86,0.27,,,

,2-110換,天棚面層裝飾涂料合成樹脂乳液,m2,32.34,9.28,300.12,2.1,6.24,0.81,0.13,,,

,11-136,"木材面油漆潤油粉,刮膩?zhàn)?漆片,硝基清漆,磨退零星木面油漆",m2,,,,46.71,,12.32,1.18,,,

16,020302001050,客廳、臥室天棚石膏板吊頂標(biāo)高2.45m,m2,5.28,40.11,211.78,15.09,16.44,7.6,0.98,,,

,2-69換,天棚面層紙面石膏板安裝在U型龍骨,m2,5.28,15.98,84.37,5.1,10.2,0.28,0.4,,,

,2-61,天棚面層纖維板不穿孔帶壓條,m2,,,,3.56,,12.54,0.45,,,

,2-107,天棚面層裝飾耐水膩?zhàn)蛹埫媸喟?m2,5.28,7.25,38.28,3.42,,3.65,0.18,,,

,2-100,天棚面層裝飾混凝土天棚抹灰粉刷石膏現(xiàn)澆板,m2,5.28,7.6,40.13,4.47,,2.86,0.27,,,

,2-110換,天棚面層裝飾涂料合成樹脂乳液,m2,5.28,9.28,49,2.1,6.24,0.81,0.13,,,

工程名稱：某國際酒店公寓精裝修工程A1-4F,,,,,,,第10頁共59頁,,,,,,

序號(hào),編號(hào),工程內(nèi)容,單位,數(shù)量,綜合單價(jià),合價(jià),人工費(fèi),主材費(fèi),輔材費(fèi),機(jī)械費(fèi),管理費(fèi),利潤,稅金

,11-136,"木材面油漆潤油粉,刮膩?zhàn)?漆片,硝基清漆,磨退零星木面油漆",m2,,,,46.71,,12.32,1.18,,,

17,020302001051,客廳、臥室天棚石膏板吊頂標(biāo)高2.75m,m2,18.72,40.11,750.86,15.09,16.44,7.6,0.98,,,

,2-69換,天棚面層紙面石膏板安裝在U型龍骨,m2,18.72,15.98,299.15,5.1,10.2,0.28,0.4,,,

,2-61,天棚面層纖維板不穿孔帶壓條,m2,,,,3.56,,12.54,0.45,,,

,2-107,天棚面層裝飾耐水膩?zhàn)蛹埫媸喟?m2,18.72,7.25,135.72,3.42,,3.65,0.18,,,

,2-100,天棚面層裝飾混凝土天棚抹灰粉刷石膏現(xiàn)澆板,m2,18.72,7.6,142.27,4.47,,2.86,0.27,,,

,2-110換,天棚面層裝飾涂料合成樹脂乳液,m2,18.72,9.28,173.72,2.1,6.24,0.81,0.13,,,

,11-136,"木材面油漆潤油粉,刮膩?zhàn)?漆片,硝基清漆,磨退零星木面油漆",m2,,,,46.71,,12.32,1.18,,,

18,020401003017,不銹鋼框直紋玻璃推拉門D1,m2,2.07,1030.36,2132.85,31.04,980.53,9.16,9.63,,,

,6-29換,鋁合金門窗推拉門全玻璃,m2,2.07,1004.2,2078.69,26.52,960,8.79,8.89,,,

,6-102換,特殊五金門鎖執(zhí)手鎖,個(gè),1,54.16,54.16,9.37,42.5,0.76,1.53,,,

19,020401003018,不銹鋼框清玻璃推拉門D2,m2,1.84,1033.64,1901.89,31.61,983.1,9.2,9.72,,,

,6-29換,鋁合金門窗推拉門全玻璃,m2,1.84,1004.2,1847.73,26.52,960,8.79,8.89,,,

,6-102換,特殊五金門鎖執(zhí)手鎖,個(gè),1,54.16,54.16,9.37,42.5,0.76,1.53,,,

20,020401003019,白橡染白面貼木皮平開門D3,m2,1.68,499.41,839.01,44.51,400,40.41,14.51,,,

,6-14換,木門窗貼面裝飾門不帶門框,m2,1.68,430.22,722.77,11.96,400,5.56,12.7,,,

,11-27,"木材面油漆潤油粉一遍,刮膩?zhàn)?刷底油,刷油色,清漆二遍單層木門,窗",m2,1.68,20.89,35.1,14.55,,5.85,0.49,,,

,6-113,其它項(xiàng)目門窗后塞口水泥砂漿,m2,1.68,4.28,7.19,3.52,,0.66,0.1,,,

,6-124,其它項(xiàng)目筒子板硬木,m2,0.5,99.33,49.67,12.79,,83.59,2.95,,,

工程名稱：某國際酒店公寓精裝修工程A1-4F,,,,,,,第11頁共59頁,,,,,,

序號(hào),編號(hào),工程內(nèi)容,單位,數(shù)量,綜合單價(jià),合價(jià),人工費(fèi),主材費(fèi),輔材費(fèi),機(jī)械費(fèi),管理費(fèi),利潤,稅金

,11-131,"木材面油漆潤油粉,刮膩?zhàn)?漆片,硝基清漆,磨退窗臺(tái)板,筒子板,蓋板",m2,0.5,48.55,24.28,35.82,,11.62,1.11,,,

21,020401003020,D3門執(zhí)手門鎖,把,1,54.16,54.16,9.37,42.5,0.76,1.53,,,

,6-102換,特殊五金門鎖執(zhí)手鎖,個(gè),1,54.16,54.16,9.37,42.5,0.76,1.53,,,

22,020402006005,戶門后塞口,m2,2.52,4.28,10.79,3.52,,0.66,0.1,,,

,6-113,其它項(xiàng)目門窗后塞口水泥砂漿,m2,2.52,4.28,10.79,3.52,,0.66,0.1,,,

23,020401005005,白橡木皮管井門,m2,1.38,551.31,760.81,82.59,400,47.11,21.61,,,

,6-13換,木門窗貼面裝飾門帶門框,m2,1.38,451.27,622.75,22.55,400,9.53,19.19,,,

,11-127,"木材面油漆潤油粉,刮膩?zhàn)?漆片,硝基清漆,磨退單層木門,窗",m2,1.38,100.04,138.06,60.04,,37.58,2.42,,,

24,020601002013,固定衣柜1280*2250*800洗衣機(jī)A1-07-05,套,1,9063.46,9063.46,565,8424,,74.46,,,

,10-40換,其它項(xiàng)目靠墻衣架1400*960*450,個(gè),2,4531.73,9063.46,282.5,4212,,37.23,,,

25,020601002014,客廳黑檀木電視柜3000*2300*600A1-07-03,套,1,2845.2,2845.2,1186.68,,1574.82,83.7,,,

,10-30,其它項(xiàng)目木框柜臺(tái)帶柜兩面玻璃990*1000*550,個(gè),6,474.2,2845.2,197.78,,262.47,13.95,,,

26,020601002015,臥室固定衣柜電視柜2160*2300*600A1-07-06,套,1,2845.2,2845.2,1186.68,,1574.82,83.7,,,

,10-30,其它項(xiàng)目木框柜臺(tái)帶柜兩面玻璃990*1000*550,個(gè),6,474.2,2845.2,197.78,,262.47,13.95,,,

27,020601002016,臥室固定衣柜1330*2350*600A1-07-09,套,1,3772.89,3772.89,847.5,,2813.7,111.69,,,

,10-40,其它項(xiàng)目靠墻衣架1400*960*450,個(gè),3,1257.63,3772.89,282.5,,937.9,37.23,,,

28,020601002017,臥室書桌A1-07-07,套,1,1422.6,1422.6,593.34,,787.41,41.85,,,

,10-30,其它項(xiàng)目木框柜臺(tái)帶柜兩面玻璃990*1000*550,個(gè),3,474.2,1422.6,197.78,,262.47,13.95,,,

工程名稱：某國際酒店公寓精裝修工程A1-4F,,,,,,,第12頁共59頁,,,,,,

序號(hào),編號(hào),工程內(nèi)容,單位,數(shù)量,綜合單價(jià),合價(jià),人工費(fèi),主材費(fèi),輔材費(fèi),機(jī)械費(fèi),管理費(fèi),利潤,稅金

29,020601002018,臥室吧臺(tái)600*200*2200A1-07-06,套,1,308.01,308.01,92.68,,206.17,9.16,,,

,10-39,其它項(xiàng)目吧臺(tái)1260*1000*620,個(gè),0.5,616.01,308.01,185.36,,412.34,18.31,,,

30,020601002019,客廳吧臺(tái)500*350*2300A1-07-01,套,1,308.01,308.01,92.68,,206.17,9.16,,,

,10-39,其它項(xiàng)目吧臺(tái)1260*1000*620,個(gè),0.5,616.01,308.01,185.36,,412.34,18.31,,,

31,020408001005,窗簾盒,m,6.4,83.49,534.31,30.2,,49.15,4.14,,,

,6-136,其它項(xiàng)目明窗簾盒大芯板雙軌,m,6.4,62.87,402.37,14.98,,44.22,3.67,,,

,11-136,"木材面油漆潤油粉,刮膩?zhàn)?漆片,硝基清漆,磨退零星木面油漆",m2,2.56,51.54,131.94,38.04,,12.32,1.18,,,

32,020603005005,毛巾?xiàng)U,個(gè),1,19.61,19.61,11.64,,5.26,2.71,,,

,10-47,其它項(xiàng)目不銹鋼簾子桿,m,1,19.61,19.61,11.64,,5.26,2.71,,,

33,020603006005,毛巾環(huán),個(gè),1,13.3,13.3,11.02,,1.4,0.88,,,

,10-51,其它項(xiàng)目毛巾環(huán)不銹鋼,m,1,13.3,13.3,11.02,,1.4,0.88,,,

34,020603002005,浴巾架,個(gè),1,19.4,19.4,11.62,,5.13,2.65,,,

,10-55,其它項(xiàng)目浴巾架不銹鋼,套,1,19.4,19.4,11.62,,5.13,2.65,,,

35,020603007011,廁紙架,個(gè),1,7.07,7.07,4.77,,1.42,0.88,,,

,10-60,其它項(xiàng)目衛(wèi)生紙架不銹鋼,套,1,7.07,7.07,4.77,,1.42,0.88,,,

36,020603007005,香皂架,個(gè),1,7.46,7.46,5.18,,1.51,0.77,,,

,10-62,其它項(xiàng)目肥皂盒不銹鋼,套,1,7.46,7.46,5.18,,1.51,0.77,,,

37,020603011005,掛衣鉤,個(gè),1,14.07,14.07,8.67,,3.55,1.85,,,

,10-57,其它項(xiàng)目浴盆拉手鍍鉻,套,1,14.07,14.07,8.67,,3.55,1.85,,,

38,020603012005,馬桶刷,個(gè),1,15.59,15.59,8.82,,4.48,2.29,,,

,10-58,其它項(xiàng)目浴盆拉手不銹鋼,套,1,15.59,15.59,8.82,,4.48,2.29,,,

,,分部小計(jì)[B-A1-4F],,,,39368.45,,,,,,,

,1,C-A1-4F,,,,,,,,,,,

工程名稱：某國際酒店公寓精裝修工程A1-4F,,,,,,,第13頁共59頁,,,,,,

序號(hào),編號(hào),工程內(nèi)容,單位,數(shù)量,綜合單價(jià),合價(jià),人工費(fèi),主材費(fèi),輔材費(fèi),機(jī)械費(fèi),管理費(fèi),利潤,稅金

1,020102002007,浴廁地面300*300mm地磁磚,m2,5.45,40.49,220.67,33.98,,4.62,1.89,,,

,1-48換,塊料面層地磚砂漿粘貼每塊面積(0.09m2以內(nèi)),m2,5.45,40.49,220.67,33.98,,4.62,1.89,,,

2,020604003002,大理石門檻,m2,0.16,1076.31,172.21,30.19,1008,25.38,12.69,,,

,8-75換,石材裝飾線石材線條粘貼寬度(150mm以外),m,1.6,107.63,172.21,3.02,100.8,2.54,1.27,,,

3,020506001039,客廳臥室墻面乳膠漆象牙色不加白,m2,41.77,33.92,1416.84,10.78,4.92,16.32,1.9,,,

,3-106換,內(nèi)墻裝修涂料及裱糊面層乳膠漆高級(jí),m2,41.77,7.49,312.86,2.12,4.92,0.26,0.19,,,

,3-122換,內(nèi)墻裝修涂料及裱糊面層整體裱糊壁布,m2,41.77,9.97,416.45,4.41,,4.68,0.88,,,

,3-87換,內(nèi)墻裝修抹灰粉刷石膏混凝土、砌塊墻,m2,41.77,9.43,393.89,3.29,,5.53,0.61,,,

,3-120換,內(nèi)墻裝修涂料及裱糊面層耐水膩?zhàn)邮嗝?m2,41.77,7.03,293.64,0.96,,5.85,0.22,,,

4,020209001004,臥室不銹鋼玻璃隔斷,m2,4.51,615.65,2776.58,21.43,,577.14,17.08,,,

,4-35,玻璃隔斷不銹鋼框全鋼化玻璃,m2,4.51,615.65,2776.58,21.43,,577.14,17.08,,,

5,020204003004,A廁300*600mm墻磁磚,m2,15.08,46.16,696.09,41.34,,2.67,2.15,,,

,3-135換,內(nèi)墻裝修塊料面層釉面磚(砂漿粘貼)面層每塊面積0.06m2以外不勾縫,m2,15.08,46.16,696.09,41.34,,2.67,2.15,,,

6,020204003006,廚房300*600mm墻磁磚,m2,9.7,50.18,486.75,45.36,,2.67,2.15,,,

,3-135換,內(nèi)墻裝修塊料面層釉面磚(砂漿粘貼)面層每塊面積0.06m2以外不勾縫,m2,9.7,50.18,486.75,45.36,,2.67,2.15,,,

7,020201001003,廚房廚具后抹灰,m2,6.1,10.17,62.04,6.78,,3.05,0.34,,,

,3-126,內(nèi)墻裝修塊料面層塊料底層抹灰混凝土、砌塊,m2,6.1,10.17,62.04,6.78,,3.05,0.34,,,

8,020201001004,固定柜后抹灰,m2,24.69,10.17,251.1,6.78,,3.05,0.34,,,

工程名稱：某國際酒店公寓精裝修工程A1-4F,,,,,,,第14頁共59頁,,,,,,

序號(hào),編號(hào),工程內(nèi)容,單位,數(shù)量,綜合單價(jià),合價(jià),人工費(fèi),主材費(fèi),輔材費(fèi),機(jī)械費(fèi),管理費(fèi),利潤,稅金

,3-126,內(nèi)墻裝修塊料面層塊料底層抹灰混凝土、砌塊,m2,24.69,10.17,251.1,6.78,,3.05,0.34,,,

9,020603009019,A廁鏡子,m2,1.62,142.41,230.7,15.97,51.83,70.3,4.3,,,

,10-79換,其它項(xiàng)目鏡子,m2,1.44,100.69,144.99,5.71,21.4,70.69,2.89,,,

,3-165換,內(nèi)墻裝修內(nèi)護(hù)墻襯板大芯板,m2,1.62,43.68,70.76,9.1,32.81,0.48,1.29,,,

,3-193,內(nèi)墻裝修內(nèi)護(hù)墻面層噴砂玻璃膠合板上,m2,0.18,83.03,14.95,16.18,,62.87,3.98,,,

,8-19,木裝飾線鏡框線寬度(40mm以外),m,,,,1.5,,8.59,1.75,,,

10,020603001019,A廁灰姑娘臺(tái)板,m2,1.08,1901.77,2053.91,133.44,1681.33,73.34,13.65,,,

,10-63換,其它項(xiàng)目大理石洗漱臺(tái)帶下柜,m,1.8,1104.32,1987.78,56.03,1008.8,32.17,7.32,,,

,11-97,"木材面油漆潤油粉,刮膩?zhàn)?調(diào)和漆一遍,磁漆,磨退零星木材面油漆",m2,3.402,19.44,66.13,12.72,,6.26,0.46,,,

11,020409003002,灰姑娘大理石窗臺(tái)板,m2,0.3,402.17,120.65,22.63,353.5,19.07,6.97,,,

,6-122換,其它項(xiàng)目窗臺(tái)板大理石帶鐵活,m2,0.3,402.16,120.65,22.63,353.5,19.08,6.95,,,

12,020604002006,廁所天花20mm寬木線,m,10.72,10.43,111.81,1.93,,6.79,1.71,,,

,8-5,木裝飾線平線天棚寬度(60mm以內(nèi)),m,10.72,9.22,98.84,1.07,,6.47,1.68,,,

,11-14,"木材面油漆底油一遍,調(diào)合漆二遍黑板框,生活園地,掛鏡線,木壓條,窗簾桿",m,10.72,1.21,12.97,0.86,,0.32,0.03,,,

13,020604002007,廁所天花20*24mm木線,m,10.72,11.7,125.42,1.9,,8.05,1.75,,,

,8-7,木裝飾線角線天棚寬度(60mm以內(nèi)),m,10.72,10.49,112.45,1.04,,7.73,1.72,,,

,11-14,"木材面油漆底油一遍,調(diào)合漆二遍黑板框,生活園地,掛鏡線,木壓條,窗簾桿",m,10.72,1.21,12.97,0.86,,0.32,0.03,,,

14,020302001025,A廁天棚防水石膏板吊頂,m2,6.59,98.84,651.36,22.9,30.53,42.01,3.4,,,

工程名稱：某國際酒店公寓精裝修工程A1-4F,,,,,,,第15頁共59頁,,,,,,

序號(hào),編號(hào),工程內(nèi)容,單位,數(shù)量,綜合單價(jià),合價(jià),人工費(fèi),主材費(fèi),輔材費(fèi),機(jī)械費(fèi),管理費(fèi),利潤,稅金

,2-6,U型輕鋼龍骨單層龍骨面板規(guī)格(0.5m2以內(nèi)),m2,6.59,45.42,299.32,7.81,,35.19,2.42,,,

,2-69換,天棚面層防水石膏板安裝在U型龍骨,m2,6.59,26.18,172.53,5.1,20.4,0.28,0.4,,,

,2-100,天棚面層裝飾混凝土天棚抹灰粉刷石膏現(xiàn)澆板,m2,6.59,7.6,50.08,4.47,,2.86,0.27,,,

,2-107,天棚面層裝飾耐水膩?zhàn)蛹埫媸喟?m2,6.59,7.25,47.78,3.42,,3.65,0.18,,,

,2-110換,天棚面層裝飾涂料合成樹脂乳液,m2,6.59,12.39,81.65,2.1,10.13,0.03,0.13,,,

15,020302001027,客廳、臥室天棚石膏板吊頂標(biāo)高2.35m,m2,20.75,128.51,2666.66,38.18,28.31,57.53,4.49,,,

,2-6,U型輕鋼龍骨單層龍骨面板規(guī)格(0.5m2以內(nèi)),m2,20.75,45.42,942.47,7.81,,35.19,2.42,,,

,2-13,U型輕鋼龍骨立面封板龍骨,m2,14.98,19.43,291.06,6.08,,12.82,0.53,,,

,2-69換,天棚面層紙面石膏板安裝在U型龍骨,m2,35.73,15.98,570.97,5.1,10.2,0.28,0.4,,,

,2-61,天棚面層纖維板不穿孔帶壓條,m2,,,,3.56,,12.54,0.45,,,

,2-107,天棚面層裝飾耐水膩?zhàn)蛹埫媸喟?m2,35.73,7.25,259.04,3.42,,3.65,0.18,,,

,2-100,天棚面層裝飾混凝土天棚抹灰粉刷石膏現(xiàn)澆板,m2,35.73,7.6,271.55,4.47,,2.86,0.27,,,

,2-110換,天棚面層裝飾涂料合成樹脂乳液,m2,35.73,9.28,331.57,2.1,6.24,0.81,0.13,,,

,11-136,"木材面油漆潤油粉,刮膩?zhàn)?漆片,硝基清漆,磨退零星木面油漆",m2,,,,46.71,,12.32,1.18,,,

16,020302001046,客廳、臥室天棚石膏板吊頂標(biāo)高2.45m,m2,5.28,40.11,211.78,15.09,16.44,7.6,0.98,,,

,2-69換,天棚面層紙面石膏板安裝在U型龍骨,m2,5.28,15.98,84.37,5.1,10.2,0.28,0.4,,,

工程名稱：某國際酒店公寓精裝修工程A1-4F,,,,,,,第16頁共59頁,,,,,,

序號(hào),編號(hào),工程內(nèi)容,單位,數(shù)量,綜合單價(jià),合價(jià),人工費(fèi),主材費(fèi),輔材費(fèi),機(jī)械費(fèi),管理費(fèi),利潤,稅金

,2-61,天棚面層纖維板不穿孔帶壓條,m2,,,,3.56,,12.54,0.45,,,

,2-100,天棚面層裝飾混凝土天棚抹灰粉刷石膏現(xiàn)澆板,m2,5.28,7.6,40.13,4.47,,2.86,0.27,,,

,2-107,天棚面層裝飾耐水膩?zhàn)蛹埫媸喟?m2,5.28,7.25,38.28,3.42,,3.65,0.18,,,

,2-110換,天棚面層裝飾涂料合成樹脂乳液,m2,5.28,9.28,49,2.1,6.24,0.81,0.13,,,

,11-136,"木材面油漆潤油粉,刮膩?zhàn)?漆片,硝基清漆,磨退零星木面油漆",m2,,,,46.71,,12.32,1.18,,,

17,020302001028,客廳、臥室天棚石膏板吊頂標(biāo)高2.75m,m2,18.72,40.11,750.86,15.09,16.44,7.6,0.98,,,

,2-69換,天棚面層紙面石膏板安裝在U型龍骨,m2,18.72,15.98,299.15,5.1,10.2,0.28,0.4,,,

,2-61,天棚面層纖維板不穿孔帶壓條,m2,,,,3.56,,12.54,0.45,,,

,2-107,天棚面層裝飾耐水膩?zhàn)蛹埫媸喟?m2,18.72,7.25,135.72,3.42,,3.65,0.18,,,

,2-100,天棚面層裝飾混凝土天棚抹灰粉刷石膏現(xiàn)澆板,m2,18.72,7.6,142.27,4.47,,2.86,0.27,,,

,2-110換,天棚面層裝飾涂料合成樹脂乳液,m2,18.72,9.28,173.72,2.1,6.24,0.81,0.13,,,

,11-136,"木材面油漆潤油粉,刮膩?zhàn)?漆片,硝基清漆,磨退零星木面油漆",m2,,,,46.71,,12.32,1.18,,,

18,020401003005,不銹鋼框直紋玻璃推拉門D1,m2,2.07,1030.36,2132.85,31.04,980.53,9.16,9.63,,,

,6-29換,鋁合金門窗推拉門全玻璃,m2,2.07,1004.2,2078.69,26.52,960,8.79,8.89,,,

,6-102換,特殊五金門鎖執(zhí)手鎖,個(gè),1,54.16,54.16,9.37,42.5,0.76,1.53,,,

19,020401003006,不銹鋼框清玻璃推拉門D2,m2,1.84,1033.64,1901.89,31.61,983.1,9.2,9.72,,,

,6-29換,鋁合金門窗推拉門全玻璃,m2,1.84,1004.2,1847.73,26.52,960,8.79,8.89,,,

,6-102換,特殊五金門鎖執(zhí)手鎖,個(gè),1,54.16,54.16,9.37,42.5,0.76,1.53,,,

工程名稱：某國際酒店公寓精裝修工程A1-4F,,,,,,,第17頁共59頁,,,,,,

序號(hào),編號(hào),工程內(nèi)容,單位,數(shù)量,綜合單價(jià),合價(jià),人工費(fèi),主材費(fèi),輔材費(fèi),機(jī)械費(fèi),管理費(fèi),利潤,稅金

20,020401003007,白橡染白面貼木皮平開門D3,m2,1.68,499.41,839.01,44.51,400,40.41,14.51,,,

,6-14換,木門窗貼面裝飾門不帶門框,m2,1.68,430.22,722.77,11.96,400,5.56,12.7,,,

,11-27,"木材面油漆潤油粉一遍,刮膩?zhàn)?刷底油,刷油色,清漆二遍單層木門,窗",m2,1.68,20.89,35.1,14.55,,5.85,0.49,,,

,6-113,其它項(xiàng)目門窗后塞口水泥砂漿,m2,1.68,4.28,7.19,3.52,,0.66,0.1,,,

,6-124,其它項(xiàng)目筒子板硬木,m2,0.5,99.33,49.67,12.79,,83.59,2.95,,,

,11-131,"木材面油漆潤油粉,刮膩?zhàn)?漆片,硝基清漆,磨退窗臺(tái)板,筒子板,蓋板",m2,0.5,48.55,24.28,35.82,,11.62,1.11,,,

21,020401003008,D3門執(zhí)手門鎖,把,1,54.16,54.16,9.37,42.5,0.76,1.53,,,

,6-102換,特殊五金門鎖執(zhí)手鎖,個(gè),1,54.16,54.16,9.37,42.5,0.76,1.53,,,

22,020402006002,戶門后塞口,m2,2.52,4.28,10.79,3.52,,0.66,0.1,,,

,6-113,其它項(xiàng)目門窗后塞口水泥砂漿,m2,2.52,4.28,10.79,3.52,,0.66,0.1,,,

23,020401005002,白橡木皮管井門,m2,1.38,551.31,760.81,82.59,400,47.11,21.61,,,

,6-13換,木門窗貼面裝飾門帶門框,m2,1.38,451.27,622.75,22.55,400,9.53,19.19,,,

,11-127,"木材面油漆潤油粉,刮膩?zhàn)?漆片,硝基清漆,磨退單層木門,窗",m2,1.38,100.04,138.06,60.04,,37.58,2.42,,,

24,020601002002,固定衣柜1280*2250*800洗衣機(jī)A1-07-05,套,1,9063.46,9063.46,565,8424,,74.46,,,

,10-40換,其它項(xiàng)目靠墻衣架1400*960*450,個(gè),2,4531.73,9063.46,282.5,4212,,37.23,,,

25,020601002007,客廳黑檀木電視柜3000*2300*600A1-07-03,套,1,2845.2,2845.2,1186.68,,1574.82,83.7,,,

,10-30,其它項(xiàng)目木框柜臺(tái)帶柜兩面玻璃990*1000*550,個(gè),6,474.2,2845.2,197.78,,262.47,13.95,,,

26,020601002008,臥室固定衣柜電視柜2160*2300*600A1-07-06,套,1,2845.2,2845.2,1186.68,,1574.82,83.7,,,

,10-30,其它項(xiàng)目木框柜臺(tái)帶柜兩面玻璃990*1000*550,個(gè),6,474.2,2845.2,197.78,,262.47,13.95,,,

工程名稱：某國際酒店公寓精裝修工程A1-4F,,,,,,,第18頁共59頁,,,,,,

序號(hào),編號(hào),工程內(nèi)容,單位,數(shù)量,綜合單價(jià),合價(jià),人工費(fèi),主材費(fèi),輔材費(fèi),機(jī)械費(fèi),管理費(fèi),利潤,稅金

27,020601002009,臥室固定衣柜1330*2350*600A1-07-09,套,1,3772.89,3772.89,847.5,,2813.7,111.69,,,

,10-40,其它項(xiàng)目靠墻衣架1400*960*450,個(gè),3,1257.63,3772.89,282.5,,937.9,37.23,,,

28,020601002011,臥室書桌A1-07-07,套,1,1422.6,1422.6,593.34,,787.41,41.85,,,

,10-30,其它項(xiàng)目木框柜臺(tái)帶柜兩面玻璃990*1000*550,個(gè),3,474.2,1422.6,197.78,,262.47,13.95,,,

29,020601002010,臥室吧臺(tái)600*200*2200A1-07-06,套,1,308.01,308.01,92.68,,206.17,9.16,,,

,10-39,其它項(xiàng)目吧臺(tái)1260*1000*620,個(gè),0.5,616.01,308.01,185.36,,412.34,18.31,,,

30,020601002012,客廳吧臺(tái)500*350*2300A1-07-01,套,1,308.01,308.01,92.68,,206.17,9.16,,,

,10-39,其它項(xiàng)目吧臺(tái)1260*1000*620,個(gè),0.5,616.01,308.01,185.36,,412.34,18.31,,,

31,020408001002,窗簾盒,m,6.4,83.49,534.31,30.2,,49.15,4.14,,,

,6-136,其它項(xiàng)目明窗簾盒大芯板雙軌,m,6.4,62.87,402.37,14.98,,44.22,3.67,,,

,11-136,"木材面油漆潤油粉,刮膩?zhàn)?漆片,硝基清漆,磨退零星木面油漆",m2,2.56,51.54,131.94,38.04,,12.32,1.18,,,

32,020603005002,毛巾?xiàng)U,個(gè),1,19.61,19.61,11.64,,5.26,2.71,,,

,10-47,其它項(xiàng)目不銹鋼簾子桿,m,1,19.61,19.61,11.64,,5.26,2.71,,,

33,020603006002,毛巾環(huán),個(gè),1,13.3,13.3,11.02,,1.4,0.88,,,

,10-51,其它項(xiàng)目毛巾環(huán)不銹鋼,m,1,13.3,13.3,11.02,,1.4,0.88,,,

34,020603002002,浴巾架,個(gè),1,19.4,19.4,11.62,,5.13,2.65,,,

,10-55,其它項(xiàng)目浴巾架不銹鋼,套,1,19.4,19.4,11.62,,5.13,2.65,,,

35,020603007012,廁紙架,個(gè),1,7.07,7.07,4.77,,1.42,0.88,,,

,10-60,其它項(xiàng)目衛(wèi)生紙架不銹鋼,套,1,7.07,7.07,4.77,,1.42,0.88,,,

36,020603007002,香皂架,個(gè),1,7.46,7.46,5.18,,1.51,0.77,,,

,10-62,其它項(xiàng)目肥皂盒不銹鋼,套,1,7.46,7.46,5.18,,1.51,0.77,,,

工程名稱：某國際酒店公寓精裝修工程A1-4F,,,,,,,第19頁共59頁,,,,,,

序號(hào),編號(hào),工程內(nèi)容,單位,數(shù)量,綜合單價(jià),合價(jià),人工費(fèi),主材費(fèi),輔材費(fèi),機(jī)械費(fèi),管理費(fèi),利潤,稅金

37,020603011002,掛衣鉤,個(gè),1,14.07,14.07,8.67,,3.55,1.85,,,

,10-57,其它項(xiàng)目浴盆拉手鍍鉻,套,1,14.07,14.07,8.67,,3.55,1.85,,,

38,020603012002,馬桶刷,個(gè),1,15.59,15.59,8.82,,4.48,2.29,,,

,10-58,其它項(xiàng)目浴盆拉手不銹鋼,套,1,15.59,15.59,8.82,,4.48,2.29,,,

,,分部小計(jì)[C-A1-4F],,,,39901.12,,,,,,,

,1,A-A2-4F,,,,,,,,,,,

1,020102002031,浴廁地面300*300mm地磁磚,m2,3.77,40.49,152.65,33.98,,4.62,1.89,,,

,1-48換,塊料面層地磚砂漿粘貼每塊面積(0.09m2以內(nèi)),m2,3.77,40.49,152.65,33.98,,4.62,1.89,,,

2,020104002008,外陽臺(tái)地面活動(dòng)木地板,m2,2.45,223.55,547.7,30.75,183.6,2.58,6.62,,,

,1-97換,木地板活動(dòng)地板木質(zhì),m2,2.45,223.55,547.7,30.75,183.6,2.58,6.62,,,

3,020104002009,外陽臺(tái)地面散鋪鵝卵石,m2,2.09,20,41.8,,,20,,,,

,01-1,鵝卵石,m2,2.09,20,41.8,,,20,,,,

4,020604003006,大理石門檻,m2,0.15,1076.33,161.45,30.2,1008,25.4,12.73,,,

,8-75換,石材裝飾線石材線條粘貼寬度(150mm以外),m,1.5,107.63,161.45,3.02,100.8,2.54,1.27,,,

5,020506001041,客廳臥室墻面乳膠漆藤加白,m2,63.78,33.92,2163.42,10.78,4.92,16.32,1.9,,,

,3-106換,內(nèi)墻裝修涂料及裱糊面層乳膠漆高級(jí),m2,63.78,7.49,477.71,2.12,4.92,0.26,0.19,,,

,3-122換,內(nèi)墻裝修涂料及裱糊面層整體裱糊壁布,m2,63.78,9.97,635.89,4.41,,4.68,0.88,,,

,3-87換,內(nèi)墻裝修抹灰粉刷石膏混凝土、砌塊墻,m2,63.78,9.43,601.45,3.29,,5.53,0.61,,,

,3-120換,內(nèi)墻裝修涂料及裱糊面層耐水膩?zhàn)邮嗝?m2,63.78,7.03,448.37,0.96,,5.85,0.22,,,

6,020209001016,臥室不銹鋼玻璃隔斷貼噴砂貼紙,m2,1.5,615.65,923.48,21.43,,577.14,17.08,,,

,4-35,玻璃隔斷不銹鋼框全鋼化玻璃,m2,1.5,615.65,923.48,21.43,,577.14,17.08,,,

7,020506001015,臥室、客廳墻面壁布,m2,10.01,38.6,386.38,6.54,23.16,7.8,1.1,,,

工程名稱：某國際酒店公寓精裝修工程A1-4F,,,,,,,第20頁共59頁,,,,,,

序號(hào),編號(hào),工程內(nèi)容,單位,數(shù)量,綜合單價(jià),合價(jià),人工費(fèi),主材費(fèi),輔材費(fèi),機(jī)械費(fèi),管理費(fèi),利潤,稅金

,3-120,內(nèi)墻裝修涂料及裱糊面層耐水膩?zhàn)邮嗝?m2,10.01,8.2,82.08,2.13,,5.85,0.22,,,

,3-122換,內(nèi)墻裝修涂料及裱糊面層整體裱糊壁布,m2,10.01,30.4,304.3,4.41,23.16,1.95,0.88,,,

8,020204003016,A廁300*600mm墻磁磚,m2,19.65,46.16,907.04,41.34,,2.67,2.15,,,

,3-135換,內(nèi)墻裝修塊料面層釉面磚(砂漿粘貼)面層每塊面積0.06m2以外不勾縫,m2,19.65,46.16,907.04,41.34,,2.67,2.15,,,

9,020204003018,廚房300*600mm墻磁磚,m2,3.53,50.18,177.14,45.36,,2.67,2.15,,,

,3-135換,內(nèi)墻裝修塊料面層釉面磚(砂漿粘貼)面層每塊面積0.06m2以外不勾縫,m2,3.53,50.18,177.14,45.36,,2.67,2.15,,,

10,020201001011,廚房廚具后抹灰,m2,11.59,10.17,117.87,6.78,,3.05,0.34,,,

,3-126,內(nèi)墻裝修塊料面層塊料底層抹灰混凝土、砌塊,m2,11.59,10.17,117.87,6.78,,3.05,0.34,,,

11,020201001012,固定柜后抹灰,m2,3.45,10.17,35.09,6.78,,3.05,0.34,,,

,3-126,內(nèi)墻裝修塊料面層塊料底層抹灰混凝土、砌塊,m2,3.45,10.17,35.09,6.78,,3.05,0.34,,