您好,欢迎访问三七文档
序号项目工程单位工程量5顶部原乳胶漆清理m²17.206顶部刮腻子m²17.207顶部乳胶漆m²17.208踢脚线m15.309顶线m16.7010卫生间吊顶(铝塑板)m²4.1011窗套m4.7012挡枕提高个1.001315新铺木地板m²40.8116原墙面壁纸清理m²92.9617墙面刮腻子m²92.9618墙面壁纸m²92.9619顶部原乳胶漆清理m²40.8120顶部刮腻子m²40.8121顶部乳胶漆m²40.8122踢脚线m32.8023顶线m35.6024卫生间吊顶(铝塑板)m²4.1025窗套m10.0026挡枕提高个1.002729新铺木地板m²18.0130原墙面壁纸清理m²46.6531墙面刮腻子m²46.6532墙面壁纸m²46.6533顶部原乳胶漆清理m²18.0134顶部刮腻子m²18.0135顶部乳胶漆m²18.0136踢脚线m17.5037顶线m22.5038卫生间吊顶(铝塑板)m²4.0239窗套m4.3040挡枕提高个1.004142二楼客房(1)43新铺木地板m²13.9544原墙面壁纸清理m²40.5245墙面刮腻子m²40.5246墙面壁纸m²40.5247顶部原乳胶漆清理m²14.1548顶部刮腻子m²14.15编制单位:济宁市黑马装饰安装工程有限责任公司高薇薇装预算书编制日期:2011.01.12第1页49顶部乳胶漆m²14.1550踢脚线m17.2051顶线m20.2052卫生间吊顶(铝塑板)m²3.6453窗套m4.3054挡枕提高个1.005557新铺木地板m²17.9158原墙面壁纸清理m²46.2459墙面刮腻子m²46.2460墙面壁纸m²46.2461顶部原乳胶漆清理m²17.9162顶部刮腻子m²17.9163顶部乳胶漆m²17.9164踢脚线m19.1065顶线m22.4066卫生间吊顶(铝塑板)m²4.0267窗套m4.4068挡枕提高个1.006971新铺木地板m²27.3672原墙面壁纸清理m²53.6273墙面刮腻子m²53.6274墙面壁纸m²53.6275顶部原乳胶漆清理m²29.2676顶部刮腻子m²29.2677顶部乳胶漆m²29.2678踢脚线m21.6079顶线m23.0080窗套m5.2081挡枕提高个1.0082300×300地砖㎡5.6783300×450墙砖㎡20.6684挂网抹灰㎡21.3685防水㎡15.5186轻钢隔断㎡12.4887水泥压力板㎡12.4888石膏板㎡12.4889房间布线㎡33.0390五孔插座个5.0091开关个3.0092筒灯个1.009395新铺木地板m²21.6896原墙面壁纸清理m²50.6597墙面刮腻子m²50.6598墙面壁纸m²50.65第2页99顶部原乳胶漆清理m²21.68100顶部刮腻子m²21.68101顶部乳胶漆m²21.68102卫生间吊顶(铝塑板)m²7.60103踢脚线m21.20104顶线m25.40105窗套m6.00106挡枕提高个1.00107房间布线㎡28.08108五孔插座个5.00109开关个3.00110筒灯个1.00111113新铺木地板m²21.30114原墙面壁纸清理m²32.72115墙面刮腻子m²32.72116墙面壁纸m²32.72117顶部原乳胶漆清理m²21.30118顶部刮腻子m²21.30119顶部乳胶漆m²21.30120踢脚线m15.30121顶线m16.70122卫生间吊顶(铝塑板)m²4.20123窗套m11.80124挡枕提高个1.00125127新铺木地板m²15.20128墙面刮腻子m²40.08129墙面壁纸m²40.08130轻钢龙骨吊顶m²15.20131石膏板基础m²15.20132顶部刮腻子m²15.20133顶部乳胶漆m²15.20134踢脚线m18.30135顶线m21.10136窗套m3.50137卫生间吊顶(铝塑板)㎡3.54138300×300地砖㎡2.94139300×450墙砖㎡15.10140挂网抹灰㎡15.60141防水㎡10.62142轻钢隔断㎡17.76143水泥压力板㎡15.60144石膏板㎡25.92145房间布线㎡18.70146五孔插座个4.00147开关个3.00第3页148筒灯个1.00149151墙面刮腻子m²40.52152墙面壁纸m²40.52153顶部原乳胶漆清理m²14.15154顶部刮腻子m²14.15155顶部乳胶漆m²14.15156卫生间吊顶(铝塑板)m²3.64157木制作暖气罩墙裙(含铁艺百合散热罩)m²2.97159挡枕提高个1.00160162墙面刮腻子m²46.24163墙面壁纸m²46.24164顶部原乳胶漆清理m²17.91165顶部刮腻子m²17.91166顶部乳胶漆m²17.91167卫生间吊顶(铝塑板)m²4.02168木制作暖气罩墙裙(含铁艺百合散热罩)m²2.97170挡枕提高个1.00171173墙面刮腻子m²32.72174墙面壁纸m²32.72175顶部原乳胶漆清理m²21.30176顶部刮腻子m²21.30177顶部乳胶漆m²21.30178卫生间吊顶(铝塑板)m²4.20179木制作暖气罩墙裙(含铁艺百合散热罩)m²6.26181挡枕提高个1.00182184轻钢龙骨吊顶㎡18.74185石膏板基层㎡18.74186腻子基础㎡18.74187乳胶漆㎡18.74188顶线m21.10189轻钢龙骨隔断㎡32.80190石膏板㎡65.60191腻子基础㎡40.08192壁纸㎡40.08193布线㎡18.74194窗套㎡3.50195踢脚线m15.30196木地板㎡18.74197五孔插座个3.00198开关个2.00199201墙面刮腻子m²43.30202墙面壁纸m²43.30第4页203轻钢龙骨吊顶m²20.67204石膏板基础m²20.67205顶部刮腻子m²20.67206顶部乳胶漆m²20.67207踢脚线m21.70208顶线m24.10209窗套m5.40210木制作暖气罩墙裙(含铁艺百合散热罩)m²3.70211卫生间吊顶(铝塑板)㎡4.59212300×300地砖㎡3.99213300×450墙砖㎡20.20214挂网抹灰㎡20.20215防水㎡12.75216房间布线㎡24.66217五孔插座个6.00218开关个3.00219筒灯个1.00220222墙面刮腻子m²57.06223墙面壁纸m²57.06224轻钢龙骨吊顶m²26.63225石膏板基础m²26.63226顶部刮腻子m²26.63227顶部乳胶漆m²26.63228踢脚线m24.10229顶线m26.30230卫生间吊顶(铝塑板)㎡6.40231300×300地砖㎡5.40232300×450墙砖㎡19.87233挂网抹灰㎡24.52234防水㎡16.08235房间布线㎡53.20236五孔插座个5.00237开关个3.00238筒灯个2.00239241一楼走廊墙面腻子基础㎡189.95242一楼走廊壁纸㎡189.95243一楼走廊顶部腻子基础㎡78.69244一楼走廊顶部乳胶漆㎡78.69245一楼走廊吊顶㎡58.3246一楼走廊吊顶石膏板基层㎡78.69247二楼原壁纸清理㎡145.92248二楼走廊墙面腻子基础㎡145.92249二楼走廊壁纸㎡117.6250二楼走廊顶部腻子基础㎡53.2251二楼走廊顶部乳胶漆㎡53.2第5页252三楼原壁纸清理㎡101.38253三楼走廊墙面腻子基础㎡101.38254三楼走廊壁纸㎡101.38255三楼走廊顶部腻子基础㎡62.37256三楼走廊顶部乳胶漆㎡62.37序号工程项目单位工程量1轻钢龙骨骨架m²132.562细木工基础m²32.563木板防火m²32.564茶色烤漆玻璃8mm厚m²14.625石膏板面层m²203.66腻子基础(两遍)m²203.67乳胶漆(两遍)m²203.68天棚生态木制作圆弧m²5.76938*25铝方管做骨架m²17.3310不锈钢收口条m7611实木地板㎡153.612筒灯套6513T4灯带m126.214透光云石㎡17.115双联开关(德力西)个516木龙骨骨架m²3717细木工基础m²35.2118木板面喷漆㎡73.2619烤漆玻璃8mm厚㎡7.220干挂大理石m²5.221实木雕刻图案个622大理石雕刻m²6.323木质楼梯m9.324墙面刮腻子m²113.7025墙面壁纸m²97.4026石膏板基础m²53.9027刮腻子m²20.6728乳胶漆m²87.3629踢脚线m127.4030顶线m143.8031窗套m27.0032人造石台面㎡7.6033壁橱㎡12.3534书柜㎡6.7235木制作暖气罩墙裙m²7.5036卫生间吊顶(铝塑板)㎡4.5937300×300地砖㎡14.2538300×450墙砖㎡56.8739集成吊顶㎡26.10高薇薇家装预算书编制公司:济宁市黑马装饰安装工程有限责任公司编制时间:2011.03.24第6页40挂网抹灰㎡20.2041防水㎡37.8642房间布线㎡187.5043五孔插座个22.0044开关个12.0045房间门樘1046卫生间门樘247287288二楼大厅289二楼大厅、楼梯壁纸清理㎡34.36290墙面腻子基础㎡34.36291墙面壁纸㎡34.36292轻钢龙骨二三级吊顶㎡58.9293细木工基层板㎡21.229420*40木龙骨㎡26.35295石膏板饰面㎡64.05298石膏板嵌缝㎡64.05299刮腻子㎡64.05300乳胶漆㎡64.05301奥松板雕刻花纹㎡13.88302面板饰面㎡8.72303筒灯套13304T4灯带m71.8305306门307客房门(单扇含门套、单扇、合页、插销、防盗扣、安装费)樘16308客房门(双扇,含合页、拉手)樘1309客房卫生间门(含合页、拉手)樘15310公共卫生间门(含合页、拉手)樘4311仓库门(含合页、拉手)樘3312313314三楼客房(1)间1.00315三楼套房间1.00316三楼客房(3)间2.00317二楼客房(1)间1.00318二楼客房(2)间4.00319二楼客房(三人间)间1.00320二楼客房(3)间1.00321二楼客房(4)间1.00322二楼新做客房间1.00323一楼客房(1)间1.00A、直接费:237088.889元B、税金:A×3.44%=81558.58元总计:318647.47元第7页324一楼客房(2)间3.00325一楼客房(3)间1.00326一楼新做客房(1)间1.00327一楼新做客房(2)间1.00328一楼套房间1.00329走廊项1.00330一楼大厅项1.00331二楼大厅项1.00332门项1.00333334335336注:不含主灯、卫生洁具、地毯、一楼进户门、一楼卫生间门、一楼原客房窗套等。C、总计:A+B=330017.01元A、直接费:305571.31元B、综合管理费:A×8%=24445.7元第8页单价合价3.5060.205.5094.6018.50318.2034.50527.8515.00250.50128.50526.8595.00446.5030.0030.002254.7080.003264.803.00278.885.50511.2829.202714.433.50142.845.50224.4618.50754.9934.501131.6015.00534.00128.50526.8595.00950.0030.0030.0011064.1280.001440.803.00139.955.50256.5829.201362.183.5063.045.5099.0618.50333.1934.50603.7515.00337.50128.50516.5795.00408.5030.0030.005591.1080.001116.003.00121.565.50222.8
本文标题:编制预算
链接地址:https://www.777doc.com/doc-1217067 .html