商场装饰工程预算表教学文稿.xls

工程预算表工程名称:XXXXX装饰工程序号分部分项工程名称单位工程量人工费单价一一楼楼隔隔断断工工程程1方钢基础骨架m21226.982002防锈处理m21226.983轻钢龙骨隔断m21226.98504展架固定衬板米791.605石膏板封面m22453.9610006自攻丝防锈处理m22453.967墙面刮腻子粉刷m22453.961589门门头头工工程程101 1、门门头头部部分分11方钢基础骨架m2197.778512防锈处理m2197.7741.0413细木工板防火漆3遍m2197.7714细木工板打底m2197.772515上8MM背面烤漆玻璃m2197.7741.04162 2、立立柱柱部部分分17方钢基础骨架m2245.5238.418防锈处理m2245.5238.419细木工板防火漆3遍m2245.5220.820细木工板打底m2245.5221上8MM背面烤漆玻璃m2245.529522门口广告灯箱m2124.7423门框细木板基层米1030.0024门框包铝塑板米1030.0025顶顶部部工工程程26过过道道部部分分27轻钢龙骨石膏板吊顶(平顶)m2855.0041.0428夹板制作灯槽米547.2041.0429观光梯口轻钢龙骨封9厘夹板做造型m226.4041.0430吊顶批腻子刷乳胶漆m2855.0041.0431造型批腻子刷乳胶漆m23.605532过道结构柱子细木板基层m279.3633过道结构柱子包铝塑板m279.3634铝塑板勾装饰缝m279.3635细木工板打底m2195.0036天井边沿包铝塑板m2195.0037商商铺铺间间部部分分38轻钢龙骨洁净天花板吊顶m21760.0039大大厅厅部部分分40轻钢龙骨石膏板吊顶(平顶)m2140.9041吊顶批腻子刷乳胶漆m2140.9042造型天花吊顶m2140.9043造型吊顶批腻子刷乳胶漆m2140.9044方管骨架吊顶m293.945方管骨架吊顶喷漆m293.946后后厅厅部部分分47轻钢龙骨石膏板吊顶(平顶)m2159.6048夹板制作灯槽(200*210)米46.0049地地面面工工程程50地面基础找平m21038.5041.0451铺塑胶地板m21038.507552综综合合项项目目53原旧墙面装饰物拆除与处理m2450.0010.0054搭脚手架铺18厘板(1至2层)m2720.0013.0055安全防护网m256小小计计57工程管理费(人工费10%)58垃圾清理费(人工费2%)59成品保护费(人工费0.5%)60临时措施费(临时电箱.电缆.安全帽及其它等)(人工费2%)61电动工具损耗费(人工费3%)0.000.000.006263合计金额按建筑面积均价元/m2m23950.00备注:此预算不包括税收.防火门.活动家私.消防楼梯.做隔墙工程,窗帘,安装工程(消防.空调,给排水,电气工程.弱电工程等),装饰品等二二楼楼隔隔断断工工程程1方钢基础骨架m21503.202002防锈处理m21503.203轻钢龙骨隔断m21503.20504展架固定衬板米1036.705石膏板封面m23006.4010006自攻丝防锈处理m23006.407墙面刮腻子粉刷m23006.401589门门头头工工程程101 1、门门头头部部分分11方钢基础骨架m2485.008512防锈处理m2485.0041.0413细木工板防火漆3遍m2485.0014细木工板打底m2485.002515上8MM背面烤漆玻璃m2485.0041.04162 2、立立柱柱部部分分17方钢基础骨架m2617.1238.418防锈处理m2617.1238.419细木工板防火漆3遍m2617.1220.820细木工板打底m2617.1221两侧8MM背面烤漆玻璃m2308.569522欧式立柱米771.4023门框细木板基层米2267.2024门框包铝塑板米2267.2025顶顶部部工工程程26过过道道部部分分27轻钢龙骨石膏板吊顶(平顶)m21652.2341.0428夹板制作灯槽个120.0041.0429吊顶批腻子刷乳胶漆m21652.2341.0430造型批腻子刷乳胶漆m2360.005531过道结构柱子细木板基层m279.3632过道结构柱子包铝塑板m279.3633铝塑板勾装饰缝m279.3634细木工板打底m2195.0035天井边沿包铝塑板m2195.0036商商铺铺间间部部分分37轻钢龙骨洁净天花板吊顶m22168.7738地地面面工工程程39地面基础找平m21652.2341.0440铺塑胶地板m21652.237541综综合合项项目目42原旧墙面装饰物拆除与处理m2450.0010.0043搭脚手架铺18厘板(1至2层)m2720.0013.0044安全防护网m245小小计计46工程管理费(人工费10%)47垃圾清理费(人工费2%)48成品保护费(人工费0.5%)49临时措施费(临时电箱.电缆.安全帽及其它等)(人工费2%)50电动工具损耗费(人工费3%)0.000.000.005152合计金额按建筑面积均价元/m2m23950.00备注:此预算不包括税收.防火门.活动家私.消防楼梯.做隔墙工程,窗帘,安装工程(消防.空调,给排水,电气工程.弱电工程等),装饰品等三三楼楼隔隔断断工工程程1方钢基础骨架m2246.792002防锈处理m2246.793轻钢龙骨隔断m2246.79504展架固定衬板米170.005石膏板封面m2493.5810006自攻丝防锈处理m2493.587墙面刮腻子粉刷m2493.581589门门头头工工程程101 1、门门头头部部分分11方钢基础骨架m2478.758512防锈处理m2478.7541.0413细木工板防火漆3遍m2478.7514细木工板打底m2478.752515上8MM背面烤漆玻璃m2478.7541.04162 2、立立柱柱部部分分17方钢基础骨架m2593.9238.418防锈处理m2593.9238.419细木工板防火漆3遍m2593.9220.820细木工板打底m2593.9221上8MM背面烤漆玻璃m2593.929522门框细木板基层米2481.5023门框包铝塑板米2481.5024顶顶部部工工程程25过过道道部部分分26轻钢龙骨石膏板吊顶(平顶)m21614.0041.0427轻钢龙骨封9厘夹板做造型m2645.0041.0428吊顶批腻子刷乳胶漆m21614.0041.0429造型批腻子刷乳胶漆m2645.005530过道结构柱子细木板基层m279.3631过道结构柱子包铝塑板m279.3632铝塑板勾装饰缝m279.3633细木工板打底m2195.0034天井边沿包铝塑板m2195.0035商商铺铺间间部部分分36轻钢龙骨石膏板吊顶(平顶)m22389.0037地地面面工工程程38地面基础找平m21614.0041.0439铺塑胶地板m21614.007540综综合合项项目目41原旧墙面装饰物拆除与处理m2450.0010.0042搭脚手架铺18厘板(1至2层)m2720.0013.0043安全防护网m244小小计计45工程管理费(人工费10%)46垃圾清理费(人工费2%)47成品保护费(人工费0.5%)48临时措施费(临时电箱.电缆.安全帽及其它等)(人工费2%)49电动工具损耗费(人工费3%)0.000.000.005051合计金额按建筑面积均价元/m2m23950.00备注:此预算不包括税收.防火门.活动家私.消防楼梯.做隔墙工程,窗帘,安装工程(消防.空调,给排水,电气工程.弱电工程等),装饰品等四四楼楼隔隔断断工工程程1方钢基础骨架m21968.002002防锈处理m21968.003轻钢龙骨隔断m21968.00504展架固定衬板米1357.605石膏板封面m23936.0010006自攻丝防锈处理m23936.007墙面刮腻子粉刷m23936.001589门门头头工工程程101 1、门门头头花花格格造造型型部部分分11钢筋基础骨架m2336.6912防锈处理m2336.6913石膏水泥混合基层m2336.6914喷漆m2336.69152 2、中中空空处处门门头头部部分分16方钢基础骨架m2306.538517防锈处理m2306.5341.0418细木工板防火漆3遍m2306.5319细木工板打底m2306.532520上8MM背面烤漆玻璃m2306.5341.04213 3、立立柱柱部部分分22方钢基础骨架m2403.6838.423防锈处理m2403.6838.424细木工板防火漆3遍m2403.6820.825细木工板打底m2403.6826浮雕饰面m2403.689527门框细木板基层米1449.2028门框包铝塑板米1449.2029顶顶部部工工程程30过过道道部部分分31轻钢龙骨石膏板吊顶(平顶)m21433.0041.0432轻钢龙骨封9厘夹板做造型m21433.0041.0433上冲孔铝板造型个78.0041.0434吊顶批腻子刷乳胶漆m21433.0041.0435造型批腻子刷乳胶漆m21433.005536过道结构柱子细木板基层m279.3637过道结构柱子包铝塑板m279.3638铝塑板勾装饰缝m279.3639细木工板打底m2195.0040天井边沿包铝塑板m2195.0041商商铺铺间间部部分分42轻钢龙骨洁净天花板吊顶m22421.0043地地面面工工程程44地面基础找平m21433.0041.0445铺塑胶地板m21433.007546综综合合项项目目47原旧墙面装饰物拆除与处理m2450.0010.0048搭脚手架铺18厘板(1至2层)m2720.0013.0049安全防护网m250小小计计51工程管理费(人工费10%)52垃圾清理费(人工费2%)53成品保护费(人工费0.5%)54临时措施费(临时电箱.电缆.安全帽及其它等)(人工费2%)55电动工具损耗费(人工费3%)0.000.000.005657合计金额按建筑面积均价元/m2m23950.00备注:此预算不包括税收.防火门.活动家私.消防楼梯.做隔墙工程,窗帘,安装工程(消防.空调,给排水,电气工程.弱电工程等),装饰品等负负一一楼楼隔隔断断工工程程1方钢基础骨架m23691.242002防锈处理m23691.243轻钢龙骨隔断m23691.24504展架固定衬板米2636.605石膏板封面m27382.4810006自攻丝防锈处理m27382.487墙面刮腻子粉刷m27382.481589门门头头工工程程101 1、门门头头部部分分11方钢基础骨架m2353.168512防锈处理m2353.1641.0413细木工板防火漆3遍m2353.1614细木工板打底m2353.162515上8MM背面烤漆玻璃m2353.1641.04162 2、立立柱柱部部分分17方钢基础骨架m2909.4438.418防锈处理m2909.4438.419细木工板防火漆3遍m2909.4420.820细木工板打底m2909.4421上8MM背面烤漆玻璃m2324.809522门口广告灯箱米584.6423门框细木板基层米2882.4024门框包铝塑板米2882.4025顶顶部部工工程程26过过道道部部分分27原顶喷漆m21524.6041.0428方管骨架m21524.6041.0429轻钢龙骨封9厘夹板做造型m294.5030双层三厘奥松板有机玻璃做造型m2381.5031造型批腻子刷乳胶漆m2153.155532过道结构柱子细木板基层m279.3633过道结构柱子包铝塑板m279.3634铝塑板勾装饰缝m279.3635细木工板打底m2195.0036天井边沿包铝塑板m2195.0037商商铺铺间间部部分分38方管骨架吊顶m22069.0039方管骨架吊顶喷漆m22069.0040地地面面工工程程41地面基础找平m21524.6041.0442铺塑胶地板m21524.607543综综合合项项目目44原旧墙面装饰物拆除与处理m2450.0010.0045搭脚手架铺18厘板(1至2层)m2720.0013.0046安全防护网m247小小计计48工程管理费(人工费10%)49垃圾清理费(人工费2%)50成品保护费(人工费0.5%)51临时措施费(临时电箱.电缆.安全帽及其它等)(人工费2%)52电动工具损耗费(人工费3%)0.000.000.005354合计金额按建筑面积均价元/m2m23950.00备注:此预算不包括税收.防火门.活动家私.消防楼梯.做隔墙工程,窗帘,安装工程(消防.空调,给排水,电气工程.弱电工程等),装饰品等辅料主材合价单价合价单价合价2453963542944.3400490792000613492024539.6300368094000245396050012269804000981584000036809.41.53680.941536809.416810.457514832.7531963088.638116.48089.91957.923346.868586.6360004944.2512.52472.12535069219.58116.48089.91957.92311021754.70009427.96892209.6818545421.29427.96892209.6819547876.45106.81611.962936.419200032000785664023324.44511048.43508593200000000035089.29.98464.5022457.0889.95417.281851012321083.4569.9261.36365963635089.29.98464.5250213750198451622509000000000000032000624000000000000000000000000000000000000042620.049.910281.15367.2381337.277887.57577887.535036347545005.0022500.00093605.00360035.00252003111073.6981454558.0326305584.670.000.000.000.000.003562179.38901.823006403552612400601280备注:此预算不包括税收.防火门.活动家私.消防楼梯.做隔墙工程,窗帘,安装工程(消防.空调,给排水,电气工程.弱电工程等),装饰品等00075160203006430045096000030064005001503200400012025600000450961.54509.6154509641225753637531915471519904.49.94801.5346.81681980001212512.56062.535016975019904.49.94801.51105335000023697.40895554.08185114167.223697.40895554.08195120338.412836.09611.967380.7552000320001974784029313.24513885.235010799600000000067807.51929.916357.07704924.89.911881852220067807.51929.916357.077250413057.5198004516200250900000000000000032000624000000000067807.51929.916357.077367.2606698.856123917.2575123917.25350578280.54500.005.002250.000.000.009360.005.003600.0035.0025200.003975923.521871026.69641734727.460.000.000.000.000.004552432.431152.5149358358637.654009871600012339.5204935.830074037000493580500246790400019743200007403.71.5740.37157403.740693.757535906.25319152721.2519647.99.94739.625346.8166030.500011968.7512.55984.375350167562.519647.99.94739.62511052662.522806.52895345.28185109875.222806.52895345.28195115814.412353.53611.967103.2832000320001900544056422.44526726.435020787200000066238.569.915978.6026470.89.96385.536523542566238.569.915978.625040350035475452902525016125000000000000320006240000000备注:此预算不包括税收.防火门.活动家私.消防楼梯.做隔墙工程,窗帘,安装工程(消防.空调,给排水,电气工程.弱电工程等),装饰品等00066238.569.915978.6367.2592660.8121050751210503505649004500.005.002250.000.000.009360.005.003600.0035.0025200.001164599.972567240.238230355390.850.000.000.000.000.001333466.97337.59393600356888040078720000098400203936030059040000039360005001968000400015744000000590401.55904155904000000000000026055.057522989.7531997783.0712579.99129.93034.647346.8106304.6040007663.2512.53831.625350107285.5备注:此预算不包括税收.防火门.活动家私.消防楼梯.做隔墙工程,窗帘,安装工程(消防.空调,给排水,电气工程.弱电工程等),装饰品等12579.99129.93034.64711033718.315501.31293633.1218574680.815501.31293633.1219578717.68396.54411.964828.0128000320001291776038349.64518165.635014128800000058810.329.914186.7058810.329.914186.73655230453201.129.9772.21851443058810.329.914186.72503582507881545644852503582500000000000032000624000000000058810.329.914186.7367.2526197.6107475751074753505015504500.005.002250.000.000.009360.005.003600.0035.0025200.005062259.452380623.52239285100.470.000.000.000.000.005796287.071467.41备注:此预算不包括税收.防火门.活动家私.消防楼梯.做隔墙工程,窗帘,安装工程(消防.空调,给排水,电气工程.弱电工程等),装饰品等73824835129193.440014764960001845622073824.8300110737200073824805003691240400029529920000110737.21.511073.7215110737.230018.67526487319112658.0414493.68649.93496.284346.8122475.888000882912.54414.535012360614493.68649.93496.28411038847.600034922.49698184.96185168246.434922.49698184.96195177340.818916.35211.9610876.9024000320002910208030856451461635011368000000000062569.5849.915093.54062569.5849.915093.541852820510000008423.25456891.7525038287.50000000000032000624000000000000062569.5849.915093.54367.2559833.12114345751143453505336104500.005.002250.000.000.009360.005.003600.0035.0025200.008927816.5194157456.1869862441.550.000.000.000.000.0010222349.912587.94备注:此预算不包括税收.防火门.活动家私.消防楼梯.做隔墙工程,窗帘,安装工程(消防.空调,给排水,电气工程.弱电工程等),装饰品等合计金额备注779132.30453982.6013496780077299.7494731.8378661.0398076635.87531829.1038057058.84859514.0488043.23527856640120304.800043553.7129106.36810980.816257303.712600006240000000000000000434238.395192506750.0038160.0030871216.39311107.3762221.4715555.3762221.470.0031322322.087929.709545320556184016535200094701.6232315192903.90187937.578055.90143418.688149589.88820216.851219747840151194.400084164.596228312.8497222.0962126000000624000000690863.45228261156750.0038160.0047581677.67397592.3579518.4719879.6279518.470.0048158186.5812191.95156711.65091312.302714690015547.77229321.25190418.0250185515.62577050.025138027.008143966.20819456.819219005440291020.80082217.16268281.3485717.16225750000624000000674877.968070006750.0038160.0032087231.06116460.0023292.005823.0023292.000.0032256098.068166.101249680072816002164800001239840000146827.87121919.24220118780.37549332.938293815.23297852.03213224.556812917760197803.20072997.02596042.0218403.32431247.02501550000624000000599194.627165006750.0038160.0046727983.45506225.95101245.1925311.30101245.190.0047462011.0712015.702343937.401365758.80406036400232548.12169163.64140465.85840136849.556837.57040211353.856220448.25629793.25442910208015915200077663.124359714.1240053602.50006240000000637496.2447623006750.0038160.0082947714.25892781.65178556.3344639.08178556.330.0084242247.6421327.15