华石谷会所工程预算书

1目录共1页2编制说明共2页3汇总表共1页4取费表共1页5装饰工程报价清单共26页6脚手架、垂直运输费工程清单共1页7材料价格清单及材料用量表共1页8总页数共33页目录装饰工程造价：3124599脚手架费用45115垂直运输机械使用费6352工程造价汇总3176066××会所精装修工程报价汇总表2003年8月14日计算表达式系数1⑴定额直接费直接费26298032⑵其中:人工费人工费2313823⑶其中:材料费材料费23525614⑷其中:机械费机械费458615⑸其中:暂估材料费暂估价453506⑹临时设施费⑵*系数13300807⑺现场经费⑵*系数26601598⑻直接费小计⑴+⑹+⑺27200429⑼企业管理费⑵*系数4510412210⑽利润(⑻+⑼)*系数719769211⑾税金(⑻+⑼+⑽)*系数3.410274312⑿工程总价⑻+⑼+⑽+⑾3124599取费表工程名称：××会所精装修工程计算公式序号编号项目名称金额(元)工程名称：××会所精装修工程单位数量单价合计单价合计单价合计单价合计1《地下一层大厅》23-161换1内墙装修衬板硅酸钙板m23.6746.48170.585.622135.77131.285.0918.6831-63调1块料面层万寿红大理石m27.04464.53270.0821.25150436.53072.966.7547.5241-63换2块料面层银灰色大理石m223.56495.111664.5621.25501467.111004.886.75159.0351-63换3块料面层娜卡大理石m276.74444.134080.2321.251631416.131931.516.7551862-9换1U型轻钢龙骨双层龙骨上人型m2153.7855.288501.6510.96168641.646403.42.68412.1372-13换1U型轻钢龙骨立面封板龙骨m235.0820.79729.197.4426112.82449.730.5318.5982-69换1天棚面层纸面石膏板安装在U型龙骨处m2188.8617.533310.726.24117810.892056.690.475.5492-107换1天棚面层装饰耐水腻子纸面石膏板m2188.867.871486.334.197913.5661.010.1833.99工程预算表工程名称：华石谷会所精装修工程工程量基价人工费材料费机械费序号定额号项目内容第5页共57页单位数量单价合计单价合计单价合计单价合计工程预算表工程名称：华石谷会所精装修工程工程量基价人工费材料费机械费序号定额号项目内容102-110换1天棚面层装饰防火漆二遍m2188.8612.632385.32.574859.931875.380.1324.55113-224调1花池克拉米白大理石m257.76465.4826886.1240.582344417.0924091.127.81451.11124-41调1全玻璃隔断钢化玻璃m226.63183.454885.2720.19538155.354136.977.91210.64134-41换1全玻璃隔断弧型号钢化玻璃m230.6738.1522587.3920.19618710.0521727.537.91242.05143-157调1内墙装修内护墙龙骨轻钢m231.5854.1817115.5917743.581376.265.01158.22153-161换1内墙装修衬板硅酸钙板m227.9146.481297.265.6215735.77998.345.09142.06163-168调1内墙装修安丽格木皮面层5mmm227.9147.861335.7714.3139932.1895.911.4540.471711-30换1润油粉一遍,刮腻子,刷底油,刷油色,防火清漆二遍m227.9116.97473.6313.533783.1287.080.328.93183-119换1内墙装修水泥面耐水腻子m214.636.696.563.63532.8241.260.152.19第6页共57页单位数量单价合计单价合计单价合计单价合计工程预算表工程名称：华石谷会所精装修工程工程量基价人工费材料费机械费序号定额号项目内容1911-398换1抹灰面及其它油漆多乐士m214.6315.56227.644.136011.25164.590.182.63203-110换1内墙装修仿石涂料m217.8836.73656.732.564633.11592.011.0618.95216-62换1不锈钢门无框玻璃门m22.41023.52456.489.15214904.952171.8829.470.56226-108换1特殊五金金属管子拉手个484.21336.8412.425070.83283.320.963.84236-105换1特殊五金地弹簧个1579.81579.8117.68185605602.132.13246-13调1木门窗贴面装饰门带门框m22.1654.981375.4626.2655609.531280.0119.240.32511-16换1木材面油漆底油,油色,清漆二遍单层木门m22.114.4230.289.78214.349.110.30.63合计130534.8211830116002.232702.8第7页共57页单位数量单价合计单价合计单价合计单价合计工程预算表工程名称：华石谷会所精装修工程工程量基价人工费材料费机械费序号定额号项目内容1《一层大厅》21-63调1块料面层万寿红大理石m214.54464.56753.8321.25309436.56346.716.7598.1531-63换2块料面层银灰色大理石m266.09495.132721.1621.251404467.130870.646.75446.1141-63换3块料面层娜卡大理石m2220.82444.198066.1721.254692416.191883.216.751490.551-196换1台阶娜卡大理石m25.2679.93535.4829.76155639.673326.2810.554.4461-209换1坡道室外汽车坡道条石m220.822575350.7425.53532223.844660.357.63158.8672-9换1U型轻钢龙骨双层龙骨上人型m2270.6855.2814964.4110.96296841.6411271.112.68725.4282-13换1U型轻钢龙骨立面封板龙骨m252.120.791082.987.4438712.82667.920.5327.6192-69换1天棚面层纸面石膏板安装在U型龙骨m2322.7817.535658.336.24201410.893515.070.4129.11第8页共57页单位数量单价合计单价合计单价合计单价合计工程预算表工程名称：华石谷会所精装修工程工程量基价人工费材料费机械费序号定额号项目内容102-107换1天棚面层装饰耐水腻子纸面石膏板m2322.787.872540.284.1913523.51129.730.1858.1112-110换1天棚面层装饰防火漆二遍m2322.7812.634076.712.578309.933205.210.1341.96124-41换1全玻璃隔断防火一级夹丝玻璃8+8m216.38600.359833.7320.19331572.259373.457.91129.57134-1换1龙骨式隔墙隔墙龙骨轻钢龙骨单排m210.141.28416.935.735831.54318.554.0140.5144-11换1龙骨式隔墙隔墙板硅酸钙板单层m220.223.83481.375.1210318.06364.810.6513.13155-58换1柱块料克拉米白大理石干挂矩形m218.6534.999950.8145.11839471.178763.7618.7348.01165-59调1块料克拉米白大理石干挂圆形m21.13768.11867.9657.7465687.4776.762325.96173-157调1内墙装修内护墙龙骨轻钢m285.4754.184630.765.5947843.583724.785.01428.2183-161调1内墙装修内护墙衬板硅酸钙板m285.4746.483972.655.6248035.773057.265.09435.04第9页共57页单位数量单价合计单价合计单价合计单价合计工程预算表工程名称：华石谷会所精装修工程工程量基价人工费材料费机械费序号定额号项目内容193-168调1内墙装修安丽格木皮面层5mmm285.4747.864090.5914.31122332.12743.591.45123.932011-30换1润油粉一遍,刮腻子,刷底油,刷油色,防火清漆二遍m285.4716.971450.4313.5311563.12266.670.3227.35214-62调1保温层岩棉板厚度50mmm210.119.15193.422.222216.39165.540.545.45223-153调1内墙装修块料面层大理石挂贴m22.32441.391024.0243.38101388.96902.399.0521235-72调1装饰板龙骨轻钢周长(2500mm以内)m230.343.971332.298.1724830.03909.915.77174.83245-79*2调1装饰板衬板胶合板圆形、多边形m230.369.682111.38.525859.161792.552.0261.21255-84换1装饰板安丽格木皮肤矩形m230.332.56986.5710.4131519.36586.612.7984.54267-64换1通廊扶手硬木m65.79126.178300.729.86649112.687413.223.63238.822711-39换1木扶手油漆润油粉一遍,刮腻子,刷底油,刷油色,清漆二遍m65.7914.74969.7412.968531.5199.340.2717.76第10页共57页单位数量单价合计单价合计单价合计单价合计工程预算表工程名称：华石谷会所精装修工程工程量基价人工费材料费机械费序号定额号项目内容287-43换1通廊栏杆(板)铸铁铁花栏杆m231.79221.577043.7121.82694193.26141.836.55208.22296-75换1木质防火门m213.82572.317909.2714.29197541.117478.1416.9233.7306-106换1特殊五金闭门器个6104.19625.1715.549385.67514.022.9817.88316-108换1特殊五金金属管子拉手个1684.211347.3612.4219970.831133.280.9615.36326-13调1木门窗贴面装饰门带门框m25.76654.983772.6826.26151609.533510.8919.2110.533311-16换1木材面油漆底油,油色,清漆二遍单层木门m25.7614.4283.069.78564.34250.31.73合计246144.6423213216938.5859931《二层大厅》第11页共57页单位数量单价合计单价合计单价合计单价合计工程预算表工程名称：华石谷会所精装修工程工程量基价人工费材料费机械费序号定额号项目内容21-50换1块料面层波化地砖地面m2214.27228.8249029.2617.523754208.7144720.292.59554.9632-9换1U型轻钢龙骨双层龙骨上人型m2240.9255.2813319.1410.96264241.6410031.912.68645.6742-13换1U型轻钢龙骨立面封板龙骨m252.7920.79109