1026328108_装修预算表

1、第 1 页工工程程结结算算表表工工程程名名称称：柏柏嘉嘉半半岛岛1313幢幢601601序序号号分分部部分分项项工工程程名名称称数数量量单单位位材材料料单单价价总总价价工工费费单单价价总总价价总总价价（元元）A泥泥工工部部分分一 基基础础项项目目1拆除原有砖墙、铝推拉门1项0.000.00500.00500.00500.002拆除入户门及门位拓宽1项0.000.00120.00120.00120.003砌砖墙72m248.003456.0030.002160.005616.004双面批挡144m215.002160.0010.001440.003600.005做卫生间排水（含管件）2套100.

2、00200.0080.00160.00360.006卫生间沉降回填、地坪做零点层、防水打底2套270.00540.00150.00300.00840.007卫生间及房墙面防水批档34m212.00408.008.00272.00680.008做厨房、阳台排水2套70.00140.00100.00200.00340.009做厨房、阳台防水批档20m212.00240.008.00160.00400.0010 各房间铺木地板处打底、批平40m216.00640.0015.00600.001240.0011 包落水管及排气管3条50.00150.0080.00240.00390.0012 开凿墙沟、

3、预留墙洞,补电线沟1套300.00300.00300.00300.00600.0013 砌筑洗衣机地台脚1项100.00100.00100.00100.00200.0014 下水地漏7个25.00175.0015.00105.00280.0015 安大门1套130.00130.00150.00150.00280.0016 杉木门斗及安装（房门）3个130.00390.0080.00240.00630.0017 安铝合金卫生间门1个380.00380.0080.0080.00460.0018 修改入户落地推拉门1项800.00800.00200.00200.001000.00小计10209.00

4、7327.0017536.00二 墙墙地地面面饰饰面面部部分分1玄关、客厅、餐厅贴800 x800地面砖（砖180/平方）39.6m2205.008118.0035.001386.009504.002贴踢脚线（大厅地砖割80800）25m30.00750.008.00200.00950.003厨房墙面砖300*300（砖50/平方）15m270.001050.0035.00525.001575.00第 2 页4厨房贴300*300地面砖5m270.00350.0035.00175.00525.005卫生间铺贴墙面砖(砖140/平方）35m2160.005600.0035.001225.0068

5、25.006卫生间铺贴地砖(砖140/平方）6m2160.00960.0035.00210.001170.007阳台铺贴墙面砖（砖65/平方）30m285.002550.0035.001050.003600.008阳台铺贴地砖（砖65/平方）16.5m285.001402.5035.00577.501980.00小计20780.505348.5026129.00三 石石板板饰饰面面部部分分1安大门大理石门第1套350.00350.0060.0060.00410.002入户砂岩石板1项700.00700.00300.00300.001000.003砂岩收边造型角线6.4m180.001152.0

6、035.00224.001376.004安阳台圣米尔石板压顶9m280.002520.0060.00540.003060.005推拉门第雅士白石板（贴胶夹铜条）14.1m280.003948.0030.00423.004371.006客厅餐厅波打线25m70.001750.0030.00750.002500.007步级雅士白石板防滑线侧板5.5m1000.005500.0090.00495.005995.008安窗台人造白石板5.5m100.00550.0030.00165.00715.009备餐台雅士白石板1片850.00850.0045.0045.00895.0010 弧形柜台面雅士白石板

7、1片400.00400.0045.0045.00445.0011 安装灶台架及灶面石板（人造石)5.15m880.004532.00220.001133.005665.0012 安房门、厨房门槛雅士白石板4条200.00800.0030.00120.00920.0013 卫生间门槛月光米黄石板1条150.00150.0050.0050.00200.0014 主卫门套月光米黄石板7.4m160.001184.0040.00296.001480.0015 安装台盆月光米黄石板2套350.00700.00130.00260.00960.0016 淋浴挡水月光米黄石板2.6m150.00390.004

8、5.00117.00507.0017 淋浴间月光米黄石板2.8m2600.001680.00100.00280.001960.00小计27156.005303.0032459.00四 洁洁具具安安装装部部分分1安装坐厕2套 1250.002500.0080.00160.002660.002安装台盆2套270.00540.0050.00100.00640.003安装阳台成套洗衣盆1套450.00450.0080.0080.00530.00小计3490.00340.003830.00A部分小计61635.5018318.5079954.00B木木工工部部分分第 3 页一 天天花花部部分分1合板天花

9、吊顶135m245.006075.0030.004050.0010125.002天花10-12宽石膏线(双层）110m9.00990.006.00660.001650.003天花5.5-7.5宽石膏线30m7.00210.006.00180.00390.004铝塑板天花吊顶14m280.001120.0060.00840.001960.005窗帘盒15m30.00450.0020.00300.00750.006制作空调口及铝合金空调风口3个250.00750.00100.00300.001050.00二 门门页页部部分分1制安厨房推拉门(包括吊轨，吊轮）1付800.00800.00300.00

10、300.001100.002制安房门（含锁，合页，门吸）3付 1200.003600.00400.001200.004800.00三 家家私私及及立立面面造造型型部部分分1玄关鞋柜1m800.00800.00350.00350.001150.002背景实木线条52m30.001560.0020.001040.002600.003电视背景实木角线2.7m45.00121.5020.0054.00175.504客厅电视背景软包5.8m2380.002204.0050.00290.002494.005沙发两旁封板造型4m2200.00800.0080.00320.001120.006通道装饰柜1项8

11、00.00800.00350.00350.001150.007餐厅酒架2.4m150.00360.0080.00192.00552.008备餐台1.2m500.00600.00300.00360.00960.009厨房门套4.8m60.00288.0050.00240.00528.0010 厨房吊柜2.9m350.001015.00200.00580.001595.0011 定制橱柜门页（烤漆面板）7.3m450.003285.0050.00365.003650.0012 次房楼梯(带抽屉）1项500.00500.00300.00300.00800.0013 次房床储物柜1项 1000.001

12、000.00600.00600.001600.0014 次房梳妆台0.9m400.00360.00250.00225.00585.0015 衣柜（门每平方180元计）8.2m1200.009840.00350.002870.0012710.0016 主人弧形柜1项500.00500.00300.00300.00800.00小计38028.5016266.0054294.50C水水电电部部分分1水电工费126m240.005040.005040.002PPR给水管120m20.002400.000.000.002400.003龙头、面巾架及配件安装费1项300.00300.00300.00第 4

13、 页4吊灯安装费2盏80.00160.00160.00小计2400.005500.007900.00D油油漆漆部部分分1乳胶漆（立邦5合1）200m220.004000.0024.004800.008800.002石膏线条140m10.001400.0010.001400.002800.003贴墙纸批底上光油及防霉处理130m220.002600.0022.002860.005460.004贴墙纸1项 4000.004000.00600.00600.004600.005胶粉胶水7套45.00315.00315.006哑光聚脂漆线条72m25.001800.0020.001440.003240.

14、007家具、门框做白色半哑光聚脂漆45m265.002925.0065.002925.005850.008原有铁栏杆油漆9m50.00450.0050.00450.00900.00小计17490.0014475.0031965.00E其其他他1大门（不包括门锁，合页）1项 6000.006000.00250.00250.006250.002镜面装饰11m2200.002200.0050.00550.002750.003锻铁花栏杆及实木扶手2.7m1000.002700.00100.00270.002970.004复合木地板42m2150.006300.006300.005木地板脚线40m16.

15、00640.00640.006洗菜盆1套650.00650.00650.007卫生间镜面柜3m500.001500.00220.00660.002160.008安装主卫玻璃（12厘钢化）8.2m2250.002050.00100.00820.002870.009安装弧形淋浴间（10厘钢化）1项 1000.001000.00120.00120.001120.0010 机械钻排气孔2个40.0080.0080.0011 排气管、抽油烟管10m25.00250.0012.00120.00370.0012 地砖用地胶膜保护80m25.00400.001.0080.00480.0013 空调预埋管1项0.000.002000.002000.002