装饰装修工程决算书

项目名称单位数量人工辅料主材单价总价备注一厂区大门改造装饰1高档彩铝门窗(厂区大门）平米74.88056056041932.8定制2大门顶部钢结构铝板异形造型采光顶平米116120001200139200钢结构、干挂塑铝板、钢化玻璃3墙柱面干挂石材平米543220140360195480干挂件，云石胶，石材干挂4室内乳胶漆平米234200204680立邦或嘉宝莉乳胶漆5吸顶灯平米1025751001000定制小计382292.8二门头改造增加雨棚（办公楼）1加建部分钢结构造型平米10224043067068340槽钢、角铁2加建部分采光顶钢化夹胶玻璃平米15590220310480505+5夹胶钢化玻璃3雨棚钢化热弯玻璃平米126.803603604564810MM钢化热弯玻璃4雨棚钢化热弯玻璃支撑钢架平米126.8420042053256方刚5门区梁柱门套干挂石材平米147.322036058085434干挂件，云石胶，石材干挂小计300728三董事长办公室基装1中式实木花格平米5.2108008004168实木雕刻花格、含油漆、光源、亚克力片办公楼装饰装修工程决算书2二级吊顶造型平米52.313501357060.538*50轻钢龙骨、龙牌9M纸面石膏板3中式实木线条米27.5550551512.5中式实木线条含油漆4顶面乳胶漆平米65200201300立邦或嘉宝莉乳胶漆5筒灯个2204545990雷士筒灯6T4灯管米23.803030714T4灯管7实木造型米41.6280028011648大芯板基层、樱桃木饰面、大规格实木线条收边8踢脚线米2038038760实木踢脚线9背景墙软包平米5.1338003801949.4大芯板基层、重质海绵、奥松板、皮革10玻璃隔板项11000010001000玻璃隔板含五金件11墙面乳胶漆平米86.3200201726立邦或嘉宝莉乳胶漆小计32828.4四总经理办公司基装1二级吊顶造型平米531350135715538*50轻钢龙骨、龙牌9M纸面石膏板2顶面乳胶漆平米58200201160立邦或嘉宝莉乳胶漆3筒灯个1804545810雷士筒灯4T4灯管米22.803030684T4灯管5踢脚线米30380381140实木踢脚线6墙面乳胶漆平米99200201980立邦或嘉宝莉乳胶漆7中式实木线条米15.2855065993.2中式实木线条含油漆8墙面实木造型平米16.728003505845大芯板基层、实木线条及面板、含油漆小计19767.2五副总经理办公室1基装1二级吊顶造型平米531350135715538*50轻钢龙骨、龙牌9M纸面石膏板2顶面乳胶漆平米59200201180立邦或嘉宝莉乳胶漆3筒灯个1804545810雷士筒灯4T4灯管米22.803030684定制5踢脚线米30380381140实木踢脚线6墙面乳胶漆平米99200201980立邦或嘉宝莉乳胶漆小计12949六副总经理办公室2基装1二级吊顶造型平米531350135715538*50轻钢龙骨、龙牌9M纸面石膏板2顶面乳胶漆平米53200201060立邦或嘉宝莉乳胶漆3筒灯个1804545810雷士筒灯4T4灯管米22.803030684定制5踢脚线米30380381140实木踢脚线6墙面乳胶漆平米99200201980立邦或嘉宝莉乳胶漆小计12829七副总经理办公室3基装1二级吊顶造型平米531350135715538*50轻钢龙骨、龙牌9M纸面石膏板2顶面乳胶漆平米53200201060立邦或嘉宝莉乳胶漆3筒灯个39045451755雷士筒灯4T4灯管米22.803030684定制5踢脚线米30380381140实木踢脚线6墙面乳胶漆平米99200201980立邦或嘉宝莉乳胶漆小计13774八副总经理办公室4基装1二级吊顶造型平米531350135715538*50轻钢龙骨、龙牌9M纸面石膏板2顶面乳胶漆平米53200201060立邦或嘉宝莉乳胶漆3筒灯个39045451755雷士筒灯4T4灯管米22.803030684定制5踢脚线米30380381140实木踢脚线6墙面乳胶漆平米99200201980立邦或嘉宝莉乳胶漆小计13774九三楼小会议室基装1二级吊顶造型平米531350135715538*50轻钢龙骨、龙牌9M纸面石膏板2中式实木花格平米5.2108008004168实木雕刻花格、含油漆、光源、亚克力片3中式实木线条米11.580080920中式实木线条含油漆4顶面乳胶漆平米53200201060立邦或嘉宝莉乳胶漆5筒灯个39045451755雷士筒灯6T4灯管米2303030690T4灯管7实木造型护墙板平米365006501950大芯板基层、樱桃木饰面、实木线条造型、大规格实木线条收边8墙面硬包造型平米30.2380038011476大芯板基层、重质海绵、奥松板、皮革9踢脚线米2138038798实木踢脚线10壁纸平米27.82055701946打底铺贴、成品壁纸小计31918十四楼小会议室基装1二级吊顶造型平米521350135702038*50轻钢龙骨、龙牌9M纸面石膏板2中式实木花格平米7.8208008006256实木雕刻花格、含油漆、光源、亚克力片3顶面乳胶漆平米61200201220立邦或嘉宝莉乳胶漆4筒灯个39045451755雷士筒灯5T4灯管米2603030780T4灯管6木基层硬包造型护墙板平米39.52380038015017.6大芯板、面板7踢脚线米30380381140实木踢脚线8壁纸平米302055702100打底铺贴、成品壁纸小计35288.6十一大会议室1造型顶平米21513501352902538*50轻钢龙骨、龙牌9M纸面石膏板2造型梁米39.8415001505976大芯板基层、石膏板饰面、乳胶漆按展开面积3顶面乳胶漆平米283.7200205674立邦或嘉宝莉乳胶漆4吊顶灰镜造型项11800018001800大芯板基层外饰灰镜5格栅顶平米53.812001206456成品格栅含安装配件4筒灯个50045452250雷士筒灯7舞台口造型隔断平米38.3650065024895大芯板基层、樱桃木饰面、实木线条造型、大规格实木线条收边8舞台地台平米252601203809500大芯板基层、木地板饰面含收口条9实木线条造型护墙板平米75.7650065049205大芯板基层、樱桃木饰面、实木线条造型、大规格实木线条收边10饰面板拼块护墙板平米85.9320032027488大芯板基层、樱桃木饰面11石膏板造型护墙板平米5815001508700大芯板基层、石膏板饰面12石膏板护墙板乳胶漆平米58280281624立邦或嘉宝莉乳胶漆13舞台背景墙平米2728002807560轻钢龙骨架、大芯板基层、铝塑板饰面14踢脚线米36.8380381398.4实木踢脚线小计181551.4十二多媒体室1二级吊顶造型平米9513501351282538*50轻钢龙骨、龙牌9M纸面石膏板2顶面乳胶漆平米110200202200立邦或嘉宝莉乳胶漆3多媒体造型吊顶平米1428002803920铝塑板、亚克力、灯箱板4灰镜造型米27.26600601635.6大芯板基层灰镜饰面5筒灯个50045452250雷士筒灯7T4灯管米2103030630T4灯管6实木线条造型护墙板平米21.1650065013715大芯板基层、樱桃木饰面、实木线条造型、大规格实木线条收边8饰面板拼块护墙板平米19.232003206144大芯板基层、樱桃木饰面9背景墙烤漆玻璃平米9.628002802688大芯板基层、烤漆玻璃饰面10墙面软包平米13.638003805168大芯板基层、重质海绵、奥松板、皮革11墙面壁纸平米9.3173047437.1基层处理含壁纸12地台平米8.32601203803154大芯板基层、木地板饰面含收口条13踢脚线米43.6380381656.8实木踢脚线14不锈钢窗套米55.73800854734.5定制小计61158十三大厅改造1造型顶改造项1300003000300038*50轻钢龙骨、龙牌9M纸面石膏板2石材背景墙平米54.422038060032640含石材、人工、干挂件、云石胶小计35640十四电路改造及灯具安装1电路改造及综合布线平米8900080712002大会议室工矿灯套1601601602560电路改造及安装（不含住电缆）小计73760十五预计项目1开关面板套270714215670定制小计5670十六其它1室外脚手架搭拆费平米6003521000定制小计21000工程直接费总计：1234928.4十七规费1公司管理费项16%74095.704公司首席设计师主笔2设计费平米5558044400公司首席设计师主笔3门头设计费项13000030000税前费用合计1383424.1044税金3.413%47216.264675工程总造价1430640.369工程直接费+1+2+3工程直接费+1+2+3+4