新牌坊辦公室0505

工程預(yù)算表工程名稱： 新牌坊新辦公室裝飾工程 (辦公區(qū))序號工程項目單位數(shù)量主材費輔材費材料損耗費人工費及機(jī)械費綜合單價總額合計材料品牌/型號/規(guī)格/產(chǎn)地單價合計單價合計損耗損耗量單價合計一天棚工程1.1一樓1.1.1輕鋼龍骨石膏板吊平頂m210.2020.00204.008.0081.603%0.3123.00234.6051.00535.8150型金鵬上人型輕鋼龍骨、0.95CM“泰山”石膏板1.1.2衛(wèi)生間天棚鋁扣板吊頂m22.7045.00121.508.0021.602%0.0525.0067.5078.00214.81奧普300*300鋁扣板吊頂1.1.3天棚滿刮膩子m2202.804.00811.202.00405.602%4.065.001014.0011.002275.42“宏漆”環(huán)保膩子膏1.1.4天棚乳膠漆飾面m2202.803.50709.802.50507.002%4.064.50912.6010.502171.99華潤工程乳膠漆（手刷三遍）1.1.5木做窗簾盒m7.3025.00182.5085.00620.501%0.0730.00219.00140.001032.22木工板制作、面封石膏板1.1.6老總辦公室造型頂m223.0020.00460.008.00184.003%0.6925.00575.0053.001255.57木工板制作、面封石膏板1.2二樓1.2.1二樓天棚彩鋼板鋼架隔熱層處理m2169.00260.0043940.0035.005915.000%0.0055.009295.00350.0059150.00頂面彩鋼架及隔熱層材料及安裝1.2.2輕鋼龍骨石膏板吊平頂m296.5023.002219.508.00772.003%2.9023.002219.5054.005367.3350型金鵬上人型輕鋼龍骨、0.95CM“泰山”石膏板1.2.3廚房天棚鋁扣板吊頂m26.2945.00283.058.0050.322%0.1325.00157.2578.00500.43奧普300*300鋁扣板吊頂1.2.4天棚滿刮膩子m2136.314.00545.242.00272.621%1.365.00681.5511.001514.40“宏漆”環(huán)保膩子膏1.2.5天棚乳膠漆飾面m2136.313.50477.092.50340.781%1.364.50613.4010.501445.57華潤工程乳膠漆（手刷三遍）1.2.6木做窗簾盒m12.0025.00300.0085.001020.001%0.1230.00360.00140.001696.80木工板制作、面封石膏板1.2.7接待室造型頂m238.3620.00767.208.00306.883%1.1525.00959.0053.002094.07木工板制作、面封石膏板小計元51021.0810497.9017308.4079254.42二地面工程2.1一樓2.1.1一樓辦公區(qū)及過道直鋪800*800玻m2104.3845.004697.1013.501409.133%3.1327.002818.2685.509192.22800*800?；u（直鋪），“小南?！?2.5#化磚水泥、河砂及輔料甲方簽字： 第1頁、共 6 頁 2019/1/18工程預(yù)算表工程名稱： 新牌坊新辦公室裝飾工程 (辦公區(qū))序號工程項目單位數(shù)量主材費輔材費材料損耗費人工費及機(jī)械費綜合單價總額合計單價合計單價合計損耗損耗量單價合計2.1.2原有衛(wèi)生間回填m211.900.000.0040.00476.000%0.0010.00119.0050.00595.002.1.3衛(wèi)生間防水處理m22.7027.0072.9013.0035.100%0.008.0021.6048.00129.602.1.4老總辦公室衛(wèi)生間300*300防滑磚m22.7042.00113.4015.0040.503%0.0827.0072.9084.00233.602.1.5儲藏室300*300防滑磚m26.8042.00285.6015.00102.003%0.2027.00183.6084.00588.342.1.6所有陽臺邊緣貼磚m20.2038.00767.608.00161.603%0.6115.00303.0061.001269.172.1.7樓梯間梯步貼磚步17.0045.00765.0015.00255.003%0.5150.00850.00110.001926.102.1.8踢腳磚鋪貼m153.005.00765.0015.002295.001%1.5310.001530.0030.004635.902.2 二樓

材料品牌/型號/規(guī)格/產(chǎn)地廢渣回填“911”雙組份防水300*300防滑磚（直鋪），“小南?！?2.5#水泥、河砂及輔料300*300防滑磚（直鋪），“小南海”32.5#水泥、河砂及輔料300*300防滑磚（直鋪），“小南海”32.5#水泥、河砂及輔料300*600專用梯步磚（直鋪），“小南?！?2.5#水泥、河砂及輔料100*800腳線磚（直鋪），“小南?！?2.5#水泥、河砂及輔料2.2.1廚房、衛(wèi)生間300*300磚鋪貼m213.9942.00587.5815.00209.853%0.4227.00377.7384.001210.41300*300防滑磚（直鋪），“小南?！?2.5#水泥、河砂及輔料2.2.2衛(wèi)生間地臺制作m22.9745.00133.6538.00112.860%0.0042.00124.74125.00371.25“小南?！?2.5#水泥、河砂及輔料2.2.3辦公區(qū)及過道800*800磚鋪貼m2100.7945.004535.5513.001310.273%3.0227.002721.3385.008824.16800*800?；u（直鋪），“小南海”32.5#水泥、河砂及輔料2.2.4廚房、衛(wèi)生間防水處理m213.9927.00377.7313.00181.870%0.008.00111.9248.00671.52“911”雙組份防水2.2.5園林展示區(qū)防水處理m247.6027.001285.2013.00618.800%0.008.00380.8048.002284.80“911”雙組份防水2.2.6所有陽臺邊緣貼磚m12.0038.00456.008.0096.003%0.3615.00180.0061.00753.96300*300防滑磚（直鋪），“小南?！?2.5#水泥、河砂及輔料2.2.7踢腳磚鋪貼m292.005.00460.0015.001380.001%0.9210.00920.0030.002787.60100*800腳線磚（直鋪），“小南?！?2.5#水泥、河砂及輔料小計元15302.318683.9810714.8835473.64甲方簽字： 第2頁、共 6 頁 2019/1/18工程預(yù)算表工程名稱： 新牌坊新辦公室裝飾工程 (辦公區(qū))主材費輔材費材料損耗費人工費及機(jī)械費材料品牌/型號/規(guī)格/產(chǎn)地序號工程項目單位數(shù)量綜合單價總額合計單價合計單價合計損耗損耗量單價合計三墻面工程3.1一樓3.1.1墻面滿刮膩子3.1.2墻面乳膠漆飾面3.1.3衛(wèi)生間墻面防水3.1.4衛(wèi)生間墻面磚鋪貼3.1.5公司形象墻制作3.1.6樓梯間墻面造型3.2二樓3.2.1墻面滿刮膩子3.2.2墻面乳膠漆飾面3.2.3廚衛(wèi)墻面防水3.2.4園林展示區(qū)墻面防水處理3.2.5廚衛(wèi)墻面磚鋪貼3.2.6會議室投影墻制作小計四水、電、氣工程

m2462.904.001851.602.00925.801%4.635.00m2462.903.501620.152.501157.251%4.634.00m210.6827.00288.3613.00138.840%0.008.00m218.5142.00777.5015.00277.683%0.5627.00m26.72160.001075.2020.00134.403%0.2020.00m26.6350.00331.5030.00198.903%0.2030.00m2236.044.00944.162.00472.081%2.365.00m2236.043.50826.142.50590.101%2.364.00m26.9927.00188.7313.0090.870%0.008.00m28.5527.00230.8513.00111.150%0.008.00m260.5842.002544.3615.00908.703%1.8227.00m25.00110.00550.0020.00100.003%0.1550.00元11228.555105.77

2314.50 11.00 5142.821851.60 10.00 4675.2985.44 48.00 512.64499.82 84.00 1601.66134.40 200.00 1384.32198.90 110.00 751.181180.20 11.00 2622.40944.16 10.00 2384.0055.92 48.00 335.5268.40 48.00 410.401635.66 84.00 5241.38250.00 180.00 927.009219.00 25988.62

“宏漆”環(huán)保膩子膏華潤工程乳膠漆（手刷三遍）“911”雙組份1500mm高防水300*450/300*600瓷片（直鋪），“小南?！?2.5#水泥、河砂及輔料九厘板基層，彩色玻璃飾面木工板制作、面封石膏板“宏漆”環(huán)保膩子膏華潤工程乳膠漆（手刷三遍）“911”雙組份300mm高防水“911”雙組份300mm高防水300*450/300*600瓷片（直鋪），“小南?！?2.5#水泥、河砂及輔料木工板制作，米黃色真石漆噴涂4.1 強(qiáng)電材料強(qiáng)電線路安裝（不含進(jìn)戶主電源4.2線）m2349.0035.0012215.000.000.005%17.450.00m2349.000.000.000.000.000%0.0011.50

0.0035.0012825.75“泰山”或“三峽”牌BV單股銅芯線（不含進(jìn)戶主電源線）4013.5011.504013.50“泰山”或“三峽”牌BV單股銅芯線（不含進(jìn)戶主電源線）甲方簽字： 第3頁、共 6 頁 2019/1/18工程預(yù)算表工程名稱： 新牌坊新辦公室裝飾工程 (辦公區(qū))序號工程項目單位數(shù)量主材費輔材費材料損耗費人工費及機(jī)械費綜合單價總額合計材料品牌/型號/規(guī)格/產(chǎn)地單價合計單價合計損耗損耗量單價合計4.3弱電材料m2349.008.002792.000.000.005%17.450.000.008.002931.60秋葉原（4*0.5）電話線、秋葉原（4P-128網(wǎng)絡(luò)數(shù)字電視線）、秋葉原八芯五類網(wǎng)絡(luò)線4.4弱電線路安裝m1349.000.000.000.000.000%0.008.502966.508.502966.50秋葉原（4*0.5）電話線、秋葉原（4P-128網(wǎng)絡(luò)數(shù)字電視線）、秋葉原八芯五類網(wǎng)絡(luò)線4.5廚房、衛(wèi)生間給水敷設(shè)安裝m216.7980.001343.2010.00167.905%0.8410.00167.90100.001762.95“顧地”PPR管及管件4.6廚房、衛(wèi)生間排水敷設(shè)安裝m216.7930.00503.705.0083.955%0.8410.00167.9045.00793.33“得億”PVC管及管件4.7開關(guān)插座個240.0015.503720.001.50360.000%0.000.000.0017.004080.00“TCL”電器4.8銅地插個8.00120.00960.005.0040.000%0.000.000.00125.001000.00“現(xiàn)代”電器4.9一樓200*600膠片燈盤個26.00120.003120.000.000.000%0.000.000.00120.003120.00雷士光源4.10二樓300*600膠片燈盤個9.00180.001620.000.000.000%0.000.000.00180.001620.00雷士光源4.115寸筒燈個40.0025.001000.000.000.000%0.000.000.0025.001000.00雷士光源4.12射燈個12.0032.00384.000.000.000%0.000.000.0032.00384.004.13吸頂燈個6.0080.00480.000.000.000%0.000.000.0080.00480.004.14浴霸套1.00240.00240.000.000.000%0.000.000.00240.00240.00“雷士”浴霸4.15300*300換氣扇套4.00120.00480.000.000.000%0.000.000.00120.00480.00“雷士”換氣扇4.16衛(wèi)生間蹲便器成品隔斷套3.00380.001140.000.000.000%0.000.000.00380.001140.00成品隔斷4.17衛(wèi)生間蹲便器（帶延水箱）套3.00280.00840.000.000.000%0.0050.00150.00330.00990.00（恒潔衛(wèi)?。咏情y、高壓管）4.18衛(wèi)生間臺下盆及水閥套1.00560.00560.000.000.000%0.0050.0050.00610.00610.00（恒潔衛(wèi)?。咏情y）4.19老總衛(wèi)生間臺下盆及水閥套1.00780.00780.000.000.000%0.0050.0050.00830.00830.00（恒潔衛(wèi)?。咏情y）4.20老總衛(wèi)生間淋浴花灑套1.00450.00450.000.000.000%0.0030.0030.00480.00480.00（恒潔衛(wèi)?。?.21老總衛(wèi)生間毛巾架、馬桶刷、紙?zhí)?.00380.00380.000.000.000%0.000.000.00380.00380.00毛巾架、馬桶刷、紙巾、浴巾架等巾盒等五金件4.22老總辦公室衛(wèi)生間石材臺板（深m1.28260.00332.8010.0012.803%0.0440.0051.20310.00408.70深啡網(wǎng)石材啡網(wǎng)石材）4.23衛(wèi)生間石材臺板磨加厚邊m1.280.000.000.000.003%0.0415.0019.2015.0019.78深啡網(wǎng)石材磨加厚邊4.24衛(wèi)生間臺盆鋼架制安個2.00150.00300.000.000.000%0.0050.00100.00200.00400.00L30*30角鋼架甲方簽字： 第4頁、共 6 頁 2019/1/18工程預(yù)算表工程名稱： 新牌坊新辦公室裝飾工程 (辦公區(qū))序號工程項目單位數(shù)量主材費輔材費材料損耗費人工費及機(jī)械費綜合單價總額合計材料品牌/型號/規(guī)格/產(chǎn)地單價合計單價合計損耗損耗量單價合計4.25灶臺制作m3.60250.00900.000.000.000%0.0060.00216.00310.001116.00磚砌4.26石材臺面m3.60300.001080.0010.0036.000%0.0040.00144.00350.001260.004.27洗碗槽龍頭套1.00120.00120.000.000.000%0.000.000.00120.00120.00根據(jù)價格訂購4.28地漏套6.0020.00120.000.000.000%0.000.000.0020.00120.00150*150不銹鋼地漏小計元35860.70700.658126.2045572.11五門窗工程5.1 地彈門5.2 成品套裝門（800單扇）5.3 鎖具及五金5.4 衛(wèi)生間鈦合金開門5.5 鈦合金滑門5.6 樓梯梯步不銹鋼扶手欄桿5.7 陽臺欄桿加固二層及夾層外立面裝原同色塑鋼5.8窗（單層鋼化玻璃）小 計六 土建改造工程6.1 原建筑物拆除6.2 新建磚墻6.3 墻面搓砂6.4 落地窗臺抹灰修補(bǔ)輕鋼龍骨水泥板包柱、下水管道6.5、空調(diào)管道等打管線槽，敷管線槽、孔洞等內(nèi)6.6容6.7 竣工后清潔費小 計七 工程直接費

套1.001800.001800.00600.000.000%0.0040.00套11.00700.007700.000.000.000%0.000.00套11.0060.00660.000.000.000%0.000.00套1.00780.00780.000.000.000%0.000.00套3.001500.004500.000.000.000%0.000.00m8.42240.002020.800.000.000%0.0040.00項1.000.000.000.000.000%0.001000.00m2100.00220.0022000.000.000.000%0.000.00元39460.800.00m249.000.000.000.000.000%0.0018.00m2136.250.000.0045.006131.160%0.0025.00m2136.250.000.0010.001362.480%0.008.00m25.000.000.003.0015.000%0.0015.00m12.0030.00360.008.0096.000%0.0025.00m2349.000.000.004.001396.000%0.0010.00m2349.000.000.000.000.000%0.005.00元360.009000.64153233.4433988.94

40.002440.002440.000.00700.007700.000.0060.00660.00鎖具及五金0.00780.00780.000