住宅公共部分装修工程清单

户数（套）净面积（m2）净面积（m2）单套金额（元）装修施工单方造价（净面积）（元/m2）装修施工总造价（元）ABC=A*BDE=D/BG=A*D1B1#电梯轿箱15.435.4314543.172678.3014543.17消防兼无障碍电梯轿厢与消防电梯轿厢合并1户2B2#电梯轿箱15.435.4314543.172678.3014543.17消防兼无障碍电梯轿厢与消防电梯轿厢合并1户3B3#电梯轿箱15.435.4314543.172678.3014543.17消防兼无障碍电梯轿厢与消防电梯轿厢合并1户小计16.292678.3043629.524B1#首层大堂138.7338.7391629.432365.8591629.435B2#首层大堂135.835.881245.492269.4381245.49小计74.532319.53172874.927B1#标准层电梯厅2826.2733.615259.11582.41427255.02与B3#标准层电梯厅相同8B1#15层电梯厅126.226.215738.59600.7115738.59与B3#15层电梯厅相同9B1#31层电梯厅126.226.215981.34609.9715981.34与B3#31层电梯厅相同10B2#标准层电梯厅2626.2681.215259.11582.41396736.80与B3#标准层电梯厅相同11B2#15层电梯厅126.226.215738.59600.7115738.59与B3#15层电梯厅相同12B2#29层电梯厅126.226.215981.34609.9715981.34与B3#31层电梯厅相同13B3#标准层电梯厅2726.2707.415259.11582.41411995.91未含15层、31层14B3#15层电梯厅126.226.215738.59600.7115738.5915B3#31层电梯厅126.226.215981.34609.9715981.34小计2279.4583.991331147.5216B1#楼负一层地下室电梯厅126.3326.3318364.36697.4718364.3617B2#楼负一层地下室电梯厅123.3423.3419096.61818.1919096.6118B3#楼负一层地下室电梯厅143.6543.6528469.77652.2328469.7719B1#楼负二层地下室电梯厅124.8724.8717992.55723.4617992.5520B2#楼负二层地下室电梯厅125.2825.2816236.87642.2816236.8721B3#楼负二层地下室电梯厅125.2825.2828469.771126.1828469.77同B3#负一层地下室电梯厅小计168.75762.25128629.9422B1#架空层1112.63112.6324361.09216.2924361.0923B2#架空层1152.69152.6930782.81201.6030782.8124B3#架空层158.6858.6816136.78275.0016136.78不含入口部分小计324220.0071280.68合计2862.97610.401747562.58保利翡绿花园高层住宅区域公共部分装修工程汇总表序号项目名称备注人工费主材费采保费%主材损耗辅材及机械费利润管理费税金AB=C+D*E*(1+F)+G+H+I+JCDEFGH=（C+G）*8%I=（C+G）*5%J=(C+G+H+I+D*E)*5.077%K=A*B主材甲供项目综合单价组成AB=C+D*（1+E）*(1+F)+G+H+I+JCDEFGH=(C+D*(1+E)*(1+F)+G)*8%I=(C+D*(1+E)*(1+F)+G)*5%J=(C+D*(1+E)*(1+F)+G+H+I)*5.077%K=A*B一地面工程8.000%5.000%5.077%1GCT-03600*600地砖，包括但不限于地面管线沟槽挖补、云石胶粘贴、填缝等（装修完成面厚度㎡10.23163.1540.0056.20####8.00%95.8010.866.797.881669.04朗宝CLJX6001600*600(主材甲供)2GCT-01100宽地砖波打线，包括但不限于地面管线沟槽挖补、云石胶粘贴、填缝等（装修完成面厚度共50mm）。㎡3.60164.1840.0086.53####8.00%95.8010.866.797.92591.05朗宝1-QV6971Q600*100(主材甲供)3GCT-02600*50宽地砖波打线，包括但不限于地面管线沟槽挖补、云石胶粘贴、填缝等（装修完成面厚度共50mm）。㎡1.65164.6940.00101.50####8.00%95.8010.866.797.95271.74朗宝3LTG80064600*50(主材甲供)小计2531.82二墙面工程1WD-01墙面镶贴三聚氰胺板，包括但不限于夹板廊底、切割、粘贴鉓面板、留坑涂黑色涂料、防火防虫处理、油漆等。㎡38.10257.0765.00120.0031.517.3210.8312.429795.28三聚氰胺板2SS-02墙面粘贴1.2mm镜面不锈钢，包括但不限于切割、粘贴鉓面板等。㎡11.42329.5042.00204.0031.522.2013.8815.923764.15精炼柏程1.2mm镜面不锈钢3SS-01墙面粘贴1.2mm砂面不锈钢，包括但不限于夹板廊底、切割、粘贴鉓面板等。㎡40.13431.6142.00290.0031.529.0818.1820.8517319.09精炼柏程1.2mm砂面不锈钢4SS-01地脚线50*5，1.2mm砂面不锈钢，包括但不限于夹板廊底、切割、粘贴鉓面线等。m16.7476.8025.0035.004.685.173.233.711285.62精炼柏程1.2mm砂面不锈钢5SS-01饰线，展开面8+10+25+5mm，1.2mm砂面不锈钢，包括但不限于夹板廊底、切割、粘贴鉓面线等。(D-01/5)m28.5664.1225.0025.004.004.322.703.101831.21精炼柏程1.2mm砂面不锈钢6SS-01饰线，展开面8+10+17mm，1.2mm砂面不锈钢，包括但不限于夹板廊底、切割、粘贴鉓面线等。(D-01/4)m28.5663.7625.0025.003.74.302.693.081821.04精炼柏程1.2mm砂面不锈钢7SS-01饰线，展开面8+10+25mm，1.2mm砂面不锈钢，包括但不限于夹板廊底、切割、粘贴鉓面线等。(D-01/6)m27.8464.1225.0025.004.004.322.703.101785.04精炼柏程1.2mm砂面不锈钢8SS-01扶手60*40，1.2mm砂面不锈钢，包括但不限于支座制安、扶手制安等。m10.74101.8825.0050.0010.806.864.294.921094.15精炼柏程1.2mm砂面不锈钢小计38695.58三电气及供排水数量备注序号材料编码项目名称单位综合单价（元）金额(元)保利翡绿花园电梯轿箱装修工程量清单报价表标准格式综合单价明细第2页，共59页人工费主材费采保费%主材损耗辅材及机械费利润管理费税金AB=C+D*E*(1+F)+G+H+I+JCDEFGH=（C+G）*8%I=（C+G）*5%J=(C+G+H+I+D*E)*5.077%K=A*B主材甲供项目综合单价组成AB=C+D*（1+E）*(1+F)+G+H+I+JCDEFGH=(C+D*(1+E)*(1+F)+G)*8%I=(C+D*(1+E)*(1+F)+G)*5%J=(C+D*(1+E)*(1+F)+G+H+I)*5.077%K=A*B数量备注序号材料编码项目名称单位综合单价（元）金额(元)保利翡绿花园电梯轿箱装修工程量清单报价表标准格式综合单价明细1筒灯连附件供应安装个24.0076.0721.7639.003%1%4.993.125.631825.67文成照明5寸白色筒灯（2X13W暖白光），冷扎板灯壳，磨沙铝质反光罩，3C认证灯头。规格型号：MD8204A2*13W，D176*H110。主材单价39小计1825.67三措施费用1搭设脚手架，包括脚手架的搭设及拆除、租m216.2812.1110.200.820.510.59197.112材料（水平、垂直）运输、搬运费、总包配m216.2810.648.960.720.450.51173.153余泥清运费、建筑垃圾清运费及完工清洁费m216.283.502.950.240.150.1757.014成品保护m216.282.141.800.140.090.1034.785安全防护、文明施工措施项目费用m216.284.994.200.340.210.2481.166措施其他项目费用（包括工程保险、工程保修、预算包干费、其它费用等费用）m216.281.781.500.120.080.0928.997措施其他项目费用（电梯保护费用等）m216.280.260.220.020.010.014.25小计576.45工程总造价：一+至三43629.52第3页，共59页人工费主材费采保费%主材损耗辅材及机械费利润管理费税金AB=C+D*E*(1+F)+G+H+I+JCDEFGH=（C+G）*8%I=（C+G）*5%J=(C+G+H+I+D*E)*5.077%K=A*B主材甲供项目综合单价组成AB=C+D*（1+E）*(1+F)+G+H+I+JCDEFGH=(C+D*(1+E)*(1+F)+G)*8%I=(C+D*(1+E)*(1+F)+G)*5%J=(C+D*(1+E)*(1+F)+G+H+I)*5.077%K=A*B一地面工程8.000%5.000%5.077%1GCT-03600*600地砖，包括但不限于地面管线沟槽挖补、云石胶粘贴、填缝等（装修完成面厚度㎡3.41163.154056.20.030.0895.810.866.797.88556.35朗宝CLJX6001600*600(主材甲供)甲2GCT-01100宽地砖波打线，包括但不限于地面管线沟槽挖补、云石胶粘贴、填缝等（装修完成面厚度共50mm）。㎡1.20164.184086.530.030.0895.810.866.797.92197.02朗宝1-QV6971Q600*100(主材甲供)甲3GCT-02600*50宽地砖波打线，包括但不限于地面管线沟槽挖补、云石胶粘贴、填缝等（装修完成面厚度共50mm）。㎡0.55164.6940101.50.030.0895.810.866.797.9590.58朗宝3LTG80064600*50(主材甲供)甲小计843.94二墙面工程1WD-01墙面镶贴三聚氰胺板，包括但不限于夹板廊底、切割、粘贴鉓面板、留坑涂黑色涂料、防火防虫处理、油漆等。㎡12.70257.07651200031.517.3210.8312.423265.09三聚氰胺板2SS-02墙面粘贴1.2mm镜面不锈钢，包括但不限于切割、粘贴鉓面板等。㎡3.81329.50422040031.522.2013.8815.921254.72精炼柏程1.2mm镜面不锈钢3SS-01墙面粘贴1.2mm砂面不锈钢，包括但不限于夹板廊底、切割、粘贴鉓面板等。㎡13.38431.61422900031.529.0818.1820.855773.03精炼柏程1.2mm砂面不锈钢4SS-01地脚线50*5，1.2mm砂面不锈钢，包括但不限于夹板廊底、切割、粘贴鉓面线等。m5.5876.802535004.685.173.233.71428.54精炼柏程1.2mm砂面不锈钢5SS-01饰线，展开面8+10+25+5mm，1.2mm砂面不锈钢，包括但不限于夹板廊底、切割、粘贴鉓面线等。(D-01/5)m9.5264.1225250044.322.703.