济南市社保办市中办事处办公楼修缮工程施工预算书

序号项目名称工程量单位单价合计备注1一楼西大厅拆除原玻璃窗4.00樘10.0040.002一楼西大厅拆除原玻璃门2.00樘10.0020.003一楼西大厅安装带纱塑钢窗（5mm玻璃）（5樘）19.55m2180.003519.454一楼西大厅安装无声卷帘防盗窗（5樘）19.55m2580.0011340.455一楼西大厅砌窗台1.14m3500.00568.806一楼西大厅窗台人造石台面(200mm宽)11.85m98.501167.237一楼西大厅砌窗台外部浮雕漆涂料4.74m238.50182.498一楼西大厅木制门套7.66m55.00421.309一楼西大厅木制窗套20.55m55.001130.2510合计18389.9711一楼退管科拆除砖墙3.92m330.00117.5012一楼退管科拆除木门1.00樘10.0010.0013一楼退管科拆除原瓷砖地面32.64m210.00326.4014一楼退管科拆除原玻璃窗2.00樘10.0020.0015一楼退管科安装带纱塑钢窗（5mm玻璃）8.26m180.001486.8016一楼退管科安装无声卷帘防盗窗8.26m2580.004790.8017一楼退管科新砌窗台0.45m3500.00226.5618一楼退管科新砌窗台人造大理石面板4.74m98.50466.8919一楼退管科北侧安装厨房防盗门1.00樘1200.001200.0020一楼退管科厨房轻质隔墙15.30m278.501201.0521一楼退管科厨房砌灶台1.00m3500.00500.0022一楼退管科厨房安装吸油烟机等厨具1.00项2000.002000.0023一楼退管科厨房安装煤气管道1.00项550.00550.0024一楼退管科厨房安装水管23.50m32.00752.0025一楼退管科厨房修下水道1.00项180.00180.0026一楼退管科厨房安装五孔插座3.00个20.0060.0027一楼退管科厨房安装40w普通吸顶灯1.00套55.0055.00济南市社保办市中办事处办公楼修缮工程施工预算书28一楼退管科厨房东、西面安装防盗门2.00樘1200.002400.0029一楼退管科厨房地面铺400*400防滑地砖10.20m278.50800.7030一楼退管科厨房墙面贴200*300墙砖36.26m278.502846.4131一楼退管科厨房PVC吊顶10.20m245.00459.0032一楼退管科地面铺600*600地砖20.40m290.001836.0033一楼退管科顶面及墙面刮腻子刷乳胶漆各2遍55.81m218.501032.4134小计23317.5335一楼退管科走廊北侧拆除铝合金隔断11.20m25.0056.0036一楼退管科走廊北侧拆除地面砖4.60m210.0046.0037一楼退管科走廊北侧重铺600*600地面砖4.60m290.00414.0038一楼退管科走廊北侧刮腻子刷乳胶漆各2遍11.96m218.50221.2639一楼退管科走廊北侧活动室内pvc板包裹煤气管道1.26m245.0056.5240一楼退管科走廊北侧新建办公室、阅览室间隔墙5.22m278.50409.7741一楼退管科走廊北侧安装吸顶灯2.00套55.00110.0042小计1313.5543一楼档案室拆除隔墙15.30m25.0076.5044一楼档案室拆除壁纸40.32m21.5060.4845一楼档案室拆除灯具1.00套2.302.3046一楼档案室拆除南侧门1.00套10.0010.0047一楼档案室南侧门砖墙封堵0.40m3500.00201.6048一楼档案室安装吸顶灯2.00套55.00110.0049一楼档案室顶面及墙面刮腻子刷乳胶漆各2遍57.15m218.501057.2850小计1518.1651一楼大厅拆除全部石膏板吊顶108.97m25.00544.8552一楼大厅拆除更衣室、卫生间1.00项1000.001000.0053一楼大厅拆除铝塑板墙面20.70m25.00103.5054一楼大厅重做轻钢龙骨石膏板吊顶108.97m272.507900.3355一楼大厅新工作台17.36m680.0011804.8056一楼大厅工作台柜体下安装五孔插座33.00套20.00660.0057一楼大厅工作台柜体下安装电话线插座11.00套20.00220.0058一楼大厅工作台下柜体安装网线插座11.00套20.00220.0059一楼大厅工作台上安装普通格栅灯（800*400，2*80w灯管）6.00套165.00990.0060一楼大厅走廊内安装普通吸顶灯6.00套55.00330.0061一楼大厅走廊内安装玻璃自由门（2600*1800，500mm带亮）2.00樘1200.002400.0062一楼大厅顶面及墙面刮腻子、刷乳胶漆各2遍180.80m218.503344.8063一楼大厅新建档案室、局长室隔墙67.32m278.505284.6264一楼大厅新建档案室、局长室内外墙面和顶棚刮腻子、刷乳胶漆各两遍215.22m218.503981.5765一楼大厅新建档案室、局长室安装80w普通吸顶灯3.00套55.00165.0066一楼大厅木制门及门套（刷清面漆）4.00樘900.003600.0067一楼大厅内柱子包铝塑板60.96m2195.0011887.2068一楼大厅西墙安装排风扇（直径400，扩孔）3.00套285.00855.0069一楼大厅及房间内沿墙、顶棚暗敷线路1200.00m22.0026400.0070一楼大厅及房间内明敷线路800.00m20.0016000.0071一楼大厅房间内安装五孔插座6.00套20.00120.0072工作台西墙处安装五孔插座12.00套20.00240.0073小计98051.6774一楼大厅外拆除门口铁皮屋1.00项50.0050.0075一楼大厅外门口处台阶砌平0.56m3500.00281.2576二楼西外檐处广告字1.00项2000.002000.0077二楼南外檐处广告字1.00项2000.002000.0078二楼西外檐处射灯18.00套75.001350.0079二楼南外檐处射灯19.00套75.001425.0080二楼南大厅门口处台阶砌平0.50m3500.00250.0081二楼南大厅门外侧安装镀膜铁艺护栏27.00m95.002565.0082西南角安装电子监控系统（探头2个）1.00项15000.0015000.0083小计24921.2584一楼南大厅拆除原玻璃窗7.00樘10.0070.0085一楼南大厅拆除东玻璃门1.00樘10.0010.0086一楼南大厅拆除屏风10.80m25.0054.0087一楼南大厅拆除竹墙13.50m22.5033.7588一楼南大厅拆除地台9.05m23.5031.6689一楼南大厅拆除石膏板隔墙88.50m25.00442.5090一楼南大厅柱北侧拆除石膏板吊顶144.55m25.00722.7591一楼南大厅柱南侧灯池吊顶35.78m278.502808.4392一楼南大厅柱南侧灯池处吊灯7.00套280.001960.0093一楼南大厅柱南侧灯池吊顶处筒灯42.00套50.002100.0094新建传达室、储物间隔墙15.30m278.501201.0595传达室、储物间安装排风扇（直径400mm，扩孔）2.00套285.00570.0096一楼南大厅安装带纱塑钢窗（5mm玻璃）27.37m2180.004927.2397一楼南大厅安装无声卷帘防盗窗27.37m2580.0015876.6398一楼南大厅新砌窗台1.59m3500.00796.3299一楼南大厅新砌窗台外部浮雕漆涂料6.64m238.50255.49100人造石窗台板16.52m98.501627.22101一楼南大厅窗台下安装五孔插座8.00套20.00160.00102东大门右侧窗子砖墙封堵1.22m3500.00608.88103一楼南大厅木制门及门套（刷清漆）4.00樘900.003600.00104一楼南大厅木制窗套56.14m55.003087.70105一楼南大厅安装无声卷帘防盗门6.25m2580.003627.32106一楼南大厅东墙处安装电子显示屏（控制器在二楼综合科）1.00项500.00500.00107一楼南大厅新做工作台29.50m680.0020060.00108一楼南大厅新做工作台柜体下安装五孔插座57.00套20.001140.00109一楼南大厅新做工作台柜体下安装电话插座19.00套20.00380.00110一楼南大厅新做工作台柜体下安装网线插座21.00套20.00420.00111安装网线870.00m1.501305.00112安装电话线870.00m2.101827.00113柜台上方安装普通格栅灯（800*400，2*80w灯管）14.00套165.002310.00114柱子南侧安装普通吸顶灯7.00套55.00385.00115财务与财务科之间安装铝合金隔断（100mm厚，带推拉门）3.87m2165.00638.55116一楼南大厅顶棚及墙面刮腻子刷乳胶漆498.56m218.509223.43117一楼南大厅门及门套刷清面漆1.00项500.00500.00118一楼南大厅柱子铝塑板饰面90.60m2195.0017667.00119一楼南大厅安装排风扇（直径400，扩孔）9.00套285.002565.00120一楼南大厅所有木制门、门套刷清面漆1.00项500.00500.00121一楼南大厅走廊内安装普通吸顶灯（间距4m）8.00套55.00440.00122一楼南大厅沿墙、顶棚暗敷线路（4mm2）934.92m22.0020568.24123一楼南大厅明敷线路（安装线槽）311.64m20.006232.80124小计131232.94125一楼南大厅卫生间拆除部分实体砖墙3.31m3500.001656.00126安装玻璃自由门2.00樘1200.002400.00127新建卫生间隔断24.60m2165.004059.00128上下水1.00项1200.001200.00129卫生间内小便器(带感应器)2.00套660.001320.00130卫生间内蹲便器4.00套350.001400.00131卫生间内镜子1.00套150.00150.00132卫生间内洗手盆1.00套300.00300.00133500*500成品拖布池1.00套150.00150.00134普通吸顶灯2.00套55.00110.00135小计12745.00136二楼综合科拆除壁纸59.32m21.5088.98137二楼综合科拆除中间吊灯1.00套2.302.30138二楼卫生间拆除小便器2.00套10.0020.00139二楼卫生间拆除成品拖布池1.00套10.0010.00140二楼主任室拆除吊灯2.00套2.304.60141二楼主任室拆除吊顶9.60m25.0048.00142二楼主任室拆除壁纸109.00m21.50163.50143二楼副主任室拆除中间隔墙7.20m385.00612.00144二楼副主任室拆除吊顶9.60m25.0048.00145二楼副主任室拆除门2.00樘10.0020.00146二楼副主任室拆除窗子1.00樘10.0010.00147二楼会议室拆除隔墙3.67m385.00312.12148二楼会议室拆除吊顶50.49m25.00252.45149二楼会议室拆除壁纸71.64m21.50107.46150二楼财务室拆除隔墙3.67m385.00312.12151二楼财务室拆除吊顶2.40m25.0012.00152二楼楼梯口处梁底标高提高30mm1.00项100.00100.00153拆除楼梯地毯26.35m21.0026.35154拆除楼体造型1.00项100.0010