工廠裝修預(yù)算書(最終預(yù)算)VIP

上海晶合光電科技有限公司辦公樓裝修預(yù)算書,,,,,,,,,

序號(hào),項(xiàng)目名稱,單位,工程量,主材,輔材,人工費(fèi),單價(jià),合價(jià),備注

一,地面工程,,,,,,,,

1,生產(chǎn)包裝區(qū)及部分辦公室600*600PVC靜電地板,㎡,832.32,80,5,10,95,"79,070.40",

2,辦公區(qū)及倉(cāng)庫(kù)等600*600方塊地毯,㎡,550.44,50,8,10,68,"37,429.92",

3,機(jī)房600*600鋼質(zhì)靜電地板,㎡,10.28,130,5,10,145,"1,490.60",

4,辦公區(qū)男女衛(wèi)生間地磚,㎡,16.44,60,20,40,120,"1,972.80",

5,生產(chǎn)區(qū)男女衛(wèi)生間地磚,㎡,16.44,50,20,40,110,"1,808.40",

6,水泥砂漿地面找平,㎡,288.46,10,7,15,32,"9,230.72",

7,衛(wèi)生間門坎石,㎡,1.15,350,20,40,410,471.50,

8,衛(wèi)生間門坎石磨邊,m,9.6,,,25,25,240.00,

9,衛(wèi)生間地面防水,㎡,32.88,20,3,15,38,"1,249.44",

二,墻面工程,,,,,,0,0.00,

1,新做輕鋼龍骨石膏板隔墻4.5m高到頂,㎡,852,65,5,20,90,"76,680.00",

2,墻面白色乳膠漆,㎡,2046.7,6,5,15,26,"53,214.20",

3,木質(zhì)踢腳線100㎜高,m,756.93,8,3,6,17,"12,867.81",

4,木質(zhì)踢腳線油漆飾面,m,756.93,6,2,6,14,"10,597.02",

5,鋼化玻璃門（1500*2100）,㎡,6.3,160,,80,240,"1,512.00",

6,地彈簧,個(gè),4,320,,30,350,"1,400.00",

7,門夾,個(gè),8,120,,20,140,"1,120.00",

8,不銹鋼門套基層,樘,2,320,70,260,650,"1,300.00",

9,不銹鋼門套貼臉,㎡,2.74,380,36,50,466,"1,276.84",

10,辦公區(qū)及生產(chǎn)區(qū)鋼化玻璃窗,㎡,74.4,65,,25,90,"6,696.00",

11,木基層小窗套1280*1200,樘,18,120,20,130,270,"4,860.00",

12,木基層大窗套3000*1200,樘,9,260,20,130,410,"3,690.00",

13,窗套白色油漆飾面,㎡,16.9,55,8,50,113,"1,909.70",

14,60*15窗套線,m,281.48,6,1,3,10,"2,814.80",

15,窗套線白色油漆飾面,m,281.48,5,1,3,9,"2,533.32",

16,辦公區(qū)男女衛(wèi)生間墻磚,㎡,69.4,60,20,40,120,"8,328.00",

17,生產(chǎn)區(qū)男女衛(wèi)生間墻磚,㎡,69.4,50,20,40,110,"7,634.00",

18,木基層門套（單開門）900*2100,樘,24,160,35,130,325,"7,800.00",

19,木基層門套（雙開門）1500*2100,樘,4,320,70,130,520,"2,080.00",

20,門扇油漆,㎡,124.7,35,15,35,85,"10,599.50",

21,門套貼臉白色油漆飾面,㎡,17.42,45,8,60,113,"1,968.46",

22,60寬門套線,m,290.4,15,2,4,21,"6,098.40",

23,門套白色油漆飾面,m,290.4,6,2,6,14,"4,065.60",

24,實(shí)木門900*2100,扇,24,,,60,60,"1,440.00",

25,實(shí)木雙開門1500*2100,套,4,650,,120,770,"3,080.00",

26,合頁(yè),個(gè),96,15,,10,25,"2,400.00",

27,門碰,個(gè),32,25,,5,30,960.00,

28,執(zhí)手鎖,把,28,95,,30,125,"3,500.00",

29,不銹鋼插銷,只,8,35,,15,50,400.00,

30,鋼化玻璃門拉手,付,4,580,,10,590,"2,360.00",

31,鋼化玻璃門鎖,個(gè),4,120,,10,130,520.00,

32,辦公區(qū)馬桶,只,4,480,,30,510,"2,040.00",

33,辦公區(qū)小便斗,個(gè),2,220,,30,250,500.00,

34,小便斗沖水閥,個(gè),2,80,,10,90,180.00,

35,辦公區(qū)洗臉盆,個(gè),2,220,,30,250,500.00,

36,辦公區(qū)臺(tái)盆龍頭,套,2,260,,10,270,540.00,

37,辦公區(qū)人造石臺(tái)面,㎡,1.032,280,,50,330,340.56,

38,辦公區(qū)衛(wèi)生間隔斷,㎡,12.4,180,,50,230,"2,852.00",

39,辦公區(qū)小便斗擋板,塊,2,50,,10,60,120.00,

40,生產(chǎn)區(qū)蹲坑,個(gè),4,120,,30,150,600.00,

41,生產(chǎn)區(qū)高水箱、三角閥、軟管,套,4,150,,30,180,720.00,

42,生產(chǎn)區(qū)小便斗,個(gè),3,180,,30,210,630.00,

43,小便斗沖水閥,個(gè),3,80,,10,90,270.00,

44,生產(chǎn)區(qū)洗臉盆,個(gè),2,160,,30,190,380.00,

45,生產(chǎn)區(qū)臺(tái)盆龍頭,套,2,130,,10,140,280.00,

46,生產(chǎn)區(qū)人造石臺(tái)面,㎡,1.032,280,,50,330,340.56,

47,生產(chǎn)區(qū)衛(wèi)生間隔斷,㎡,12.4,180,,50,230,"2,852.00",

48,生產(chǎn)區(qū)小便斗擋板,塊,3,50,,10,60,180.00,

49,臺(tái)盆上下水（帶彎頭）,套,4,35,,10,45,180.00,

50,地漏,個(gè),4,15,,10,25,100.00,

三,拆除工程,,,,,,0,0.00,

1,拆除原有地毯,㎡,936.96,,,3,3,"2,810.88",

2,拆除生產(chǎn)區(qū)原隔墻,㎡,478.8,,,15,15,"7,182.00",

四,其他工程,,,,,,0,0.00,

1,臺(tái)盆下裝瞬間加熱器（H990）原裝美過(guò)InSinkerator,套,2,3700,,500,4200,"8,400.00",

2,生產(chǎn)區(qū)及辦公區(qū)純凈水過(guò)濾設(shè)備（德國(guó)水利末端凈水器）,套,2,1500,,500,2000,"4,000.00",

3,頂面礦棉板修復(fù)（暫估）,㎡,100,30,5,22,57,"5,700.00",

4,前臺(tái)接待區(qū)石膏板吊頂,㎡,9.46,75,15,40,130,"1,229.80",

5,水管改造,項(xiàng),1,500,,150,650,650.00,

五,敷設(shè)電管、排線、開關(guān)、插座(燈具移位),㎡,1500,30,5,30,65,"97,500.00",

六,弱電系統(tǒng),㎡,1500,5,2,10,17,"25,500.00",

七,電纜（米數(shù)暫估）（4*185+95/4*50+25/4*35+16/2*6+6/2*10+10/2*4+4/2*2.5+2.5/）,m,600,105,,,105,"63,000.00",

八,配電箱,個(gè),1,3000,,,3000,"3,000.00",

九,配電柜（弱電）,個(gè),1,4500,,,4500,"4,500.00",

十,橋架（200*100）0.8厚,m,40,35,,,35,"1,400.00",

十一,橋架（100*50）0.6厚,m,80,16,,,16,"1,280.00",

十二,門禁系統(tǒng),項(xiàng),1,12000,,,12000,"12,000.00",

十三,垃圾清運(yùn)費(fèi),項(xiàng),1,4000,,,4000,"4,000.00",

十四,成品保護(hù)費(fèi),項(xiàng),1,1000,,,1000,"1,000.00",

十五,直接費(fèi),,,,,,,"635,427.23",

十六,管理費(fèi)+利潤(rùn)=直接費(fèi)*10%,,,,,,,"63,542.72",

十七